XML 19 R5.htm IDEA: XBRL DOCUMENT v3.23.1
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT) AND MEZZANINE EQUITY - USD ($)
Total
Preferred Stock
Common Stock
Treasury Stock
Additional Paid-In Capital
Subscription Receivable [Member]
Accumulated Deficit
Accumulated Other Comprehensive Income (Loss)
Balance, shares at Dec. 31, 2020     539,405 16,613        
Balance, amount at Dec. 31, 2020 $ (4,161,013) $ 0 $ 539 $ (611,854) $ 14,346,230 $ 0 $ (18,750,824) $ 854,896
Foreign currency translation adjustment, net (1,006,517) 0 $ 0 0 0 0 0 (1,006,517)
Conversions of convertible note payable, shares     8,535          
Conversions of convertible note payable, amount 959,025 0 $ 9 0 959,016 0 0 0
Conversion of notes payable into shares of common stock, shares     44,125          
Conversion of notes payable into shares of common stock, amount 3,878,480 0 $ 44 0 3,878,436 0 0 0
Conversion of related party debt, shares     40,000          
Conversion of related party debt, amount 6,000,000 0 $ 40 0 5,999,960 0 0 0
Beneficial conversion feature discount related to convertible notes payable 294,000 0 0 0 294,000 0 0 0
Forgiveness of related party debt 600,000 0 $ 0 0 600,000 0 0 0
Restricted stock issued to a consultant, shares     72,000          
Restricted stock issued to a consultant, amount 5,904,000 0 $ 72 $ 0 5,903,928 0 0 0
Sale of treasury stock to third party, shares       2,600        
Sale of treasury stock to third party, amount 250,000 0 $ 0 $ 650 249,350 0 0 0
Cancellation of treasury shares, shares     (2,285) 2,285        
Cancellation of treasury shares, amount 0 0 $ (2) $ 171,360 (171,358) 0 0 0
Purchase of treasury stock from third party, shares       (3,769)        
Purchase of treasury stock from third party, amount (376,863) 0 0 $ (376,863) 0 0 0 0
Deemed dividend on warrants 0 0 0 0 7,633,033 0 (7,633,033) 0
Net loss (7,961,649) 0 $ 0 $ 0 0 0 (7,961,649) 0
Deemed dividend on preferred stock 0              
Balance, shares at Dec. 31, 2021     701,780 15,497        
Balance, amount at Dec. 31, 2021 4,379,463 0 $ 702 $ (816,707) 39,692,595 0 (34,345,506) (151,621)
Foreign currency translation adjustment, net (981,014) 0 $ 0 0 0 0 0 (981,014)
Conversion of notes payable into shares of common stock, shares     9,520          
Conversion of notes payable into shares of common stock, amount 973,420 0 $ 9 0 973,411 0 0 0
Net loss (13,830,371) 0 0 0 0 0 (13,830,371) 0
Adjustments for prior periods from adopting ASU 2020-06 (240,752) $ 0 0 0 (294,000) 0 53,248 0
Issuance of Series A preferred stock, net of issuance costs of $547,700, shares   6,000            
Issuance of Series A preferred stock, net of issuance costs of $547,700, amount 0 $ 5,452,300 $ 0 0 0 0 0 0
Conversion of Series A preferred stock, shares   (6,000) 386,588          
Conversion of Series A preferred stock, amount 5,452,300 $ (5,452,300) $ 387 0 5,451,913 0 0 0
Sale of common stock, shares     5,314,987          
Sale of common stock, amount 6,622,924 0 $ 5,315 0 11,367,717 (4,750,108) 0 0
Sale of warrants bundled with common stock 26,216,237 0 $ 0 0 26,216,237 0 0 0
Exercise of warrants, shares     3,608,667          
Exercise of warrants, amount 10,826,000 0 $ 3,609 0 10,822,391 0 0 0
Conversion of convertible debt, shares     1,574          
Conversion of convertible debt, amount 38,144 0 $ 1 0 38,143 0 0 0
Cashless exercise of warrants, shares     526,112          
Cashless exercise of warrants, amount 0 0 $ 526 0 (526) 0 0 0
Shares issued in lieu of cash, shares     40,600          
Shares issued in lieu of cash, amount 175,941 0 $ 41 0 175,900 0 0 0
Fair value of warrants issued in lieu of cash 24,401 0 0 0 24,401 0 0 0
Deemed dividend upon downround of preferred stock and warrants 0 0 0 0 16,669,894 0 (16,669,894) 0
Deemed dividend on preferred stock (372,414) 372,414 0 0 0 0 (372,414) 0
Deemed dividend on warrant exchange 0 0 $ 0 0 1,067,876 0 (1,067,876) 0
Rounding upon reverse stock split of 1 for 25 common shares, shares     15,584          
Rounding upon reverse stock split of 1 for 25 common shares, amount 16 0 $ 16 $ 0 0 0 0 0
Balance, shares at Dec. 31, 2022     10,605,412 15,497        
Balance, amount at Dec. 31, 2022 $ 39,284,295 $ 372,414 $ 10,606 $ (816,707) $ 112,205,952 $ (4,750,108) $ (66,232,813) $ (1,132,635)