XML 21 R5.htm IDEA: XBRL DOCUMENT v3.20.1
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT - USD ($)
Total
Preferred Stock
Common Stock
Treasury Stock
Additional Paid-in Capital
Accumulated Deficit
Accumulated Other Comprehensive Income (Loss)
Balance, shares at Jan. 01, 2018   12,825,393 (138,689)      
Balance, amount at Jan. 01, 2018 $ (3,027,844) $ 12,825 $ (95,882) $ 5,652,429 $ (7,211,987) $ (1,385,229)
Foreign currency translation adjustment, net 1,418,057 1,418,057
Stock-based compensation 242,003 242,003    
Modification of debt 3,518,241 3,518,241
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 1,719,394 $ 1,054 1,718,340
Purchase of treasury stock from officer, shares   (55,000)      
Purchase of treasury stock from officer, amount (129,612) $ (129,612)
Relative fair value of warrants issued with convertible debt 910,078 910,078
Beneficial conversion feature discount related to convertible notes payable 934,922 934,922
Fair value of warrants issued for services 157,969 157,969
Net loss (9,060,658) (9,060,658)
Balance, shares at Dec. 31, 2018   13,878,757 (193,689)      
Balance, amount at Dec. 31, 2018 (3,317,450) $ 13,879 $ (225,494) 13,133,982 (16,272,645) 32,828
Foreign currency translation adjustment, net (49,167) (49,167)
Net loss (3,298,965) (3,298,965)
Cancellation of pre-delivery shares issued in connection with convertible debentures, shares   (573,742)      
Cancellation of pre-delivery shares issued in connection with convertible debentures, amount $ (574) 574
Purchase of treasury stock from third party, shares   (391,268)      
Purchase of treasury stock from third party, amount (845,247) $ (845,247)
Conversion of related party debt to common stock, shares   140,001      
Conversion of related party debt to common stock, amount 1,050,000 $ 140 1,049,860
Cancellation of treasury shares, shares   (219,629) 219,629      
Cancellation of treasury shares, amount $ (220) $ 658,887 (658,667)
Balance, shares at Dec. 31, 2019   13,225,387 (365,328)      
Balance, amount at Dec. 31, 2019 $ (6,460,829) $ 13,225 $ (411,854) $ 13,525,749 $ (19,571,610) $ (16,339)