XML 16 R6.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Statement of Changes in Stockholders’ (Deficit) Equity (Unaudited) - USD ($)
Preferred stock Series D
Preferred stock Series E
Preferred stock Series F
Common stock
Common Stock Subscribed
Additional Paid in Capital
Accumulated Comprehensive Income
Accumulated Deficit
Noncontrolling Interest
Total
Balance at Dec. 31, 2017 $ 78 $ 66,668 $ 403,590 $ (489,591) $ (3,782,983) $ 581,471 $ (3,220,767)
Balance, shares at Dec. 31, 2017 775,000            
Stock based compensation 1,415 185,741 187,156
Reclassification of comprehensive income 489,591 (489,591)
Shares issued (66,668) 66,668
Contributions to capital 65,000 65,000
Subsidiary preferred stock converted to subsidiary common shares 142,586 11,414 154,000
Adjustment to redemption value of preferred stock - per amendment to designation 1,146,265 1,146,265
Beneficial conversion feature of preferred stock dividends 290,236 290,236
Warrants issued with preferred stock 288,000 288,000
Preferred stock and warrants deemed dividends (578,236) (578,236)
Accrued preferred stock dividends (278,236) (278,236)
Net loss (1,402,817) (65,070) (1,467,887)
Balance at Dec. 31, 2018 $ 78 679,259 (5,675,391) 1,581,585 (3,414,469)
Balance, Shares at Dec. 31, 2018 775,000            
Stock based compensation       86,705 86,705
Reclassification of warrant derivative to liabilities related to Series D unit sales   (691,780)   (691,780)
Recapitalization $ 39 $ 175   3,889,219   (1,591,221) 2,298,212
Recapitalization, shares 389,036 1,747,879            
Adjustment to redemption value of preferred stock - per amendment to designation     23,852 23,852
Beneficial conversion feature of preferred stock dividends     70,205 70,205
Accrued preferred stock dividends     (70,205) (70,205)
Preferred stock deemed dividend     (70,205) (70,205)
Series F Preferred stock issued for assets $ 20   8,599,980   8,600,000
Series F Preferred stock issued for assets, shares 200,000            
Sale of Series D Preferred stock units, net of offering costs $ 3   539,994   539,997
Sale of Series D Preferred stock units, net of offering costs, shares 31,625            
Notes and accrued interest cancelled pursuant to merger   706,501   706,501
Reclassification of warrant derivative to liabilities related to Series D unit sales     (691,780) (691,780)
Net loss     (351,606) (30,716) (382,322)
Balance at Mar. 31, 2019 $ 42 $ 78 $ 20 $ 175   13,723,173   (6,026,997) 7,696,491
Balance, Shares at Mar. 31, 2019 420,661 775,000 200,000 1,747,879            
Balance at Dec. 31, 2018 $ 78 679,259 (5,675,391) 1,581,585 (3,414,469)
Balance, shares at Dec. 31, 2018 775,000            
Net loss                   (2,662,311)
Balance at Jun. 30, 2019 $ 46 $ 78 $ 20 $ 231   15,128,069   (8,306,986) 6,821,458
Balance, Shares at Jun. 30, 2019 459,386 775,000 200,000 2,304,972            
Balance at Dec. 31, 2018 $ 78 679,259 (5,675,391) 1,581,585 (3,414,469)
Balance, shares at Dec. 31, 2018 775,000            
Stock based compensation 3,803,922 86,705 3,890,627
Reclassification of warrant derivative to liabilities related to Series D unit sales (691,780) (691,780)
Issuance of common shares upon conversion of Series D preferred stock 12 (12)
Issuance of common shares upon conversion of Series D preferred stock, shares (9,840) 123,000            
Issuance of common shares upon conversion of Series E preferred stock $ (4) $ 50 (46)
Issuance of common shares upon conversion of Series E preferred stock, shares (40,014) 500,178            
Issuance of common shares upon conversion of Series F preferred stock $ (6) $ 75 (69)
Issuance of common shares upon conversion of Series F preferred stock, shares (60,232) 752,899            
Recapitalization $ 39 $ 175 3,889,219 (1,591,221) 2,298,212
Recapitalization, shares 389,036 1,747,879            
Adjustment to redemption value of preferred stock - per amendment to designation 23,852 23,852
Beneficial conversion feature of preferred stock dividends 70,205 70,205
Accrued preferred stock dividends     (70,205) (70,205)
Preferred stock deemed dividend (70,205) (70,205)
Series F Preferred stock issued for assets $ 20 8,599,980 8,600,000
Series F Preferred stock issued for assets, shares 200,000            
Sale of Series D Preferred stock units, net of offering costs $ 7 1,334,990 1,334,997
Sale of Series D Preferred stock units, net of offering costs, shares 75,350            
Notes and accrued interest cancelled pursuant to merger 706,501 706,501
Issuance of common shares for deferred compensation 50 (50)
Issuance of common shares for deferred compensation, shares 494,593            
Accrued salary forgiven pursuant to merger 187,500 187,500
Stockholder shares transferred as compensation expense 752,500 752,500
Reclassification of warrant derivative to liabilities related to Series D unit sales           (1,058,866)       (1,058,866)
Adjustment for fractional shares
Adjustment for fractional shares, shares 1,109            
Net loss (11,812,797) (30,716) (11,843,513)
Balance at Dec. 31, 2019 $ 46 $ 74 $ 14 $ 362 18,203,048 (17,488,188) 715,356
Balance, Shares at Dec. 31, 2019 454,546 734,986 139,768 3,619,658            
Balance at Mar. 31, 2019 $ 42 $ 78 $ 20 $ 175   13,723,173   (6,026,997) 7,696,491
Balance, shares at Mar. 31, 2019 420,661 775,000 200,000 1,747,879            
Stock based compensation   728,822   728,822
Issuance of common shares upon conversion of Series D preferred stock 6   (6)  
Issuance of common shares upon conversion of Series D preferred stock, shares (5,000) 62,500            
Sale of Series D Preferred stock units, net of offering costs $ 4   794,996   795,000
Sale of Series D Preferred stock units, net of offering costs, shares 43,725            
Issuance of common shares for deferred compensation $ 50   (50)  
Issuance of common shares for deferred compensation, shares 494,593            
Accrued salary forgiven pursuant to merger   187,500   187,500
Stockholder shares transferred as compensation expense   752,500   752,500
Reclassification of warrant derivative to liabilities related to Series D unit sales   (1,058,866)   (1,058,866)
Net loss     (2,279,989) (2,279,989)
Balance at Jun. 30, 2019 $ 46 $ 78 $ 20 $ 231   15,128,069   (8,306,986) 6,821,458
Balance, Shares at Jun. 30, 2019 459,386 775,000 200,000 2,304,972            
Balance at Dec. 31, 2019 $ 46 $ 74 $ 14 $ 362 18,203,048 (17,488,188) 715,356
Balance, shares at Dec. 31, 2019 454,546 734,986 139,768 3,619,658            
Stock based compensation   870,722   870,722
Series D Preferred stock issued for accrued penalties $ 11   1,929,505   1,929,516
Series D Preferred stock issued for accrued penalties, shares 106,134            
Issuance of common shares upon conversion of Series D preferred stock $ (1) $ 16   (15)  
Issuance of common shares upon conversion of Series D preferred stock, shares (12,900) 161,250            
Issuance of common shares upon conversion of Series E preferred stock $ (3,141) $ 4   (4)  
Issuance of common shares upon conversion of Series E preferred stock, shares 39,260            
Issuance of common shares upon conversion of Series F preferred stock $ (6) $ 80   (74)  
Issuance of common shares upon conversion of Series F preferred stock, shares (64,272) 803,414            
Net loss     (2,482,605) (2,482,605)
Balance at Mar. 31, 2020 $ 56 $ 74 $ 8 $ 462   21,003,182   (19,970,793) 1,032,989
Balance, Shares at Mar. 31, 2020 547,780 731,845 75,496 4,623,582            
Balance at Dec. 31, 2019 $ 46 $ 74 $ 14 $ 362 18,203,048 (17,488,188) 715,356
Balance, shares at Dec. 31, 2019 454,546 734,986 139,768 3,619,658            
Net loss                   (10,423,820)
Balance at Jun. 30, 2020 $ 55 $ 74 $ 7 $ 501   21,787,410   (27,912,008) (6,123,961)
Balance, Shares at Jun. 30, 2020 536,595 731,845 64,382 5,009,508            
Balance at Mar. 31, 2020 $ 56 $ 74 $ 8 $ 462   21,003,182   (19,970,793) 1,032,989
Balance, shares at Mar. 31, 2020 547,780 731,845 75,496 4,623,582            
Stock based compensation           665,230       665,230
Series D Preferred stock issued for accrued penalties           (26,465)       (26,465)
Issuance of shares for services       $ 9   120,491       120,500
Issuance of shares for services, shares       90,000            
Issuance of common shares upon conversion of Series D preferred stock $ (1) $ 16   (15)  
Issuance of common shares upon conversion of Series D preferred stock, shares (12,560) 157,000            
Issuance of common shares upon conversion of Series F preferred stock $ (1) $ 14   (13)  
Issuance of common shares upon conversion of Series F preferred stock, shares (11,114) 138,926            
Sale of Series D Preferred stock units, net of offering costs         25,000       25,000
Sale of Series D Preferred stock units, net of offering costs, shares 1,375                  
Net loss     (7,941,215) (7,941,215)
Balance at Jun. 30, 2020 $ 55 $ 74 $ 7 $ 501   $ 21,787,410   $ (27,912,008) $ (6,123,961)
Balance, Shares at Jun. 30, 2020 536,595 731,845 64,382 5,009,508