XML 15 R5.htm IDEA: XBRL DOCUMENT v3.19.1
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' DEFICIT - USD ($)
Preferred Stock
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Treasury Stock
Accumulated Other Comprehensive Income (Loss)
Total
Beginning Balance, Shares at Dec. 31, 2016 12,587,053        
Beginning Balance, Amount at Dec. 31, 2016 $ 12,587 $ 287,293 $ (1,002,219) $ (1,050,463) $ (1,752,802)
Foreign currency translation adjustment, net (334,766) (334,766)
Stock-based compensation 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 - Issuance of stock in connection with acquisition, Shares   170,000          
Acquisition of subsidiary - Issuance of stock in connection with acquisition, 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 related to convertible notes payable 1,140,711 1,140,711
Fair value of warrants issued for services 368,003 368,003
Conversion of convertible notes and accrued interest to common stock, Amount            
Purchase of treasury stock, Shares         (138,690)    
Purchase of treasury stock, Amount $ (1,387) (1,387)
Purchase of treasury stock from officer, Amount (94,495) (94,495)
Net income (6,209,768) (6,209,768)
Ending Balance, Shares at Dec. 31, 2017 12,825,393     (138,690)    
Ending Balance, Amount at Dec. 31, 2017 $ 12,825 5,652,429 (7,211,987) $ (95,882) (1,385,229) (3,027,844)
Foreign currency translation adjustment, net         1,418,057 1,418,057
Issuance of common stock for the exercise of options, Shares            
Issuance of common stock for the exercise of options, Amount            
Stock-based compensation   242,002 242,002
Modification of debt   3,518,241 3,518,241
Contribution of capital by an officer            
Sale of common stock and warrants, Shares            
Sale of common stock and warrants, Amount            
Acquisition of subsidiary - Issuance of stock in connection with acquisition, Amount            
Issuance of stock for services, Shares            
Issuance of stock for services, Amount            
Relative fair value of warrants issued with convertible debt   910,078 910,078
Beneficial conversion feature related to convertible notes payable   934,922 934,922
Fair value of warrants issued for services   157,969 157,969
Conversion of convertible notes and accrued interest to common stock, Shares 1,053,364          
Conversion of convertible notes and accrued interest to common stock, Amount $ 1,053 1,718,342 1,719,395
Purchase of treasury stock, Shares            
Purchase of treasury stock, Amount            
Purchase of treasury stock from officer, Shares       (55,000)    
Purchase of treasury stock from officer, Amount       $ (129,612) (129,612)
Net income     (9,060,658) (9,060,658)
Ending Balance, Shares at Dec. 31, 2018 13,878,757     (193,690)    
Ending Balance, Amount at Dec. 31, 2018 $ 13,879 $ 13,133,982 $ (16,272,645) $ (225,494) $ 32,828 $ (3,317,450)