XML 16 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' DEFICIT - USD ($)
Preferred Stock
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Treasury Stock
Accumulated Other Comprehensive Loss
Total
Beginning Balance, Shares at Dec. 31, 2015 12,563,053        
Beginning Balance, Amount at Dec. 31, 2015 $ 12,563 $ 246,541 $ (401,217) $ (1,105,678) $ (1,247,791)
Foreign currency translation effect 55,215 55,215
Issuance of common stock for the exercise of options, Shares 24,000        
Issuance of common stock for the exercise of options, Amount $ 24 23,976 24,000
Stock option expense 16,636 16,636
Contribution of capital by an officer 140 140
Fair value of warrants issued for services            
Net income (601,002) (601,002)
Ending Balance, Shares at Dec. 31, 2016 12,587,053        
Ending Balance, Amount at Dec. 31, 2016 $ 12,587 287,293 (1,002,219) (1,050,463) (1,752,802)
Foreign currency translation effect (334,766) (334,766)
Stock option expense 338,792 338,792
Sale of common stock and warrants, Shares 14,340          
Sale of common stock and warrants, Amount $ 14 91,766 91,780
Acquisition of subsidiary, Shares   170,000          
Acquisition of subsidiary, Amount $ 170 1,478,830 1,479,000
Issuance of stock for services, Shares 54,000          
Issuance of stock for services, Amount $ 54 401,746 401,800
Relative fair value of warrants issued with convertible debt 1,545,288 1,545,288
Beneficial conversion feature discount related to convertible notes payable 1,140,711 1,140,711
Fair value of warrants issued for services 368,003 368,003
Purchase of treasury stock, Shares         (138,689)    
Purchase of treasury stock, Amount $ (1,387) (1,387)
Purchase of treasury stock from officer (94,495) (94,495)
Net income (6,209,768) (6,209,768)
Ending Balance, Shares at Dec. 31, 2017 12,825,393     (138,689)    
Ending Balance, Amount at Dec. 31, 2017 $ 12,825 $ 5,652,429 $ (7,211,987) $ (95,882) $ (1,385,229) $ (3,027,844)