XML 15 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statements of Changes in Stockholders (Deficit) Equity (Unaudited) - USD ($)
Total
Preferred Stock Series D
Common Stock
Common Stock to be Issuable for Acquisitions
Preferred Stock Series E
Preferred Stock Series F
Additional Paid-In Capital
Accumulated Deficit
Balance, shares at Dec. 31, 2019   454,546 1,447,863   734,986 139,768    
Balance, amount at Dec. 31, 2019 $ 715,356 $ 46 $ 145 $ 0 $ 74 $ 14 $ 18,203,265 $ (17,488,188)
Stock based compensation 870,722 $ 0 0 0 0 0 870,722 0
Series D Preferred stock issued for accrued penalties, shares   106,134            
Series D Preferred stock issued for accrued penalties, amount 1,929,516 $ 11 $ 0 0 0 0 1,929,505 0
Issuance of common shares upon conversion of Series D preferred stock, shares   (12,900) 64,500          
Issuance of common shares upon conversion of Series D preferred stock, amount 0 $ (1) $ 6 0 $ 0 0 (5) 0
Issuance of common shares upon conversion of Series E preferred stock, shares     15,704   (3,141)      
Issuance of common shares upon conversion of Series E preferred stock, amount 0 0 $ 2 0 $ 0 $ 0 (2) 0
Issuance of common shares upon conversion of Series F preferred stock, shares     321,366     (64,272)    
Issuance of common shares upon conversion of Series F preferred stock, amount 0 0 $ 32 0 0 $ (6) (26) 0
Net loss three months ended March 31, 2020 (2,482,605) $ 0 $ 0 0 $ 0 $ 0 0 (2,482,605)
Balance, shares at Mar. 31, 2020   547,780 1,849,433   731,845 75,496    
Balance, amount at Mar. 31, 2020 1,032,989 $ 56 $ 185 0 $ 74 $ 8 21,003,459 (19,970,793)
Balance, shares at Dec. 31, 2019   454,546 1,447,863   734,986 139,768    
Balance, amount at Dec. 31, 2019 715,356 $ 46 $ 145 0 $ 74 $ 14 18,203,265 (17,488,188)
Net loss three months ended March 31, 2020 (10,423,820)              
Balance, shares at Jun. 30, 2020   536,595 2,003,803   731,845 64,382    
Balance, amount at Jun. 30, 2020 (6,123,961) $ 55 $ 201 0 $ 74 $ 7 21,787,710 (27,912,008)
Balance, shares at Mar. 31, 2020   547,780 1,849,433   731,845 75,496    
Balance, amount at Mar. 31, 2020 1,032,989 $ 56 $ 185 0 $ 74 $ 8 21,003,459 (19,970,793)
Stock based compensation 665,230 $ 0 $ 0 0 0 0 665,230 0
Issuance of common shares upon conversion of Series D preferred stock, shares   (12,560) 62,800          
Issuance of common shares upon conversion of Series D preferred stock, amount 0 $ (1) $ 6 0 0 $ 0 (5) 0
Issuance of common shares upon conversion of Series F preferred stock, shares     55,570     (11,114)    
Issuance of common shares upon conversion of Series F preferred stock, amount 0 0 $ 6 0 0 $ (1) (5) 0
Net loss three months ended March 31, 2020 (7,941,215) $ 0 0 0 0 0 0 (7,941,215)
Sale of Series D Preferred stock units, shares   1,375            
Sale of Series D Preferred stock units, amount 25,000 $ 0 0 0 0 0 25,000 0
Reclassification of warrant derivative to liabilities related to Series D unit sale (26,465) 0 $ 0 0 0 0 (26,465) 0
Issuance of shares for services, shares     36,000          
Issuance of shares for services, amount 120,500 $ 0 $ 4 0 $ 0 $ 0 120,496 0
Balance, shares at Jun. 30, 2020   536,595 2,003,803   731,845 64,382    
Balance, amount at Jun. 30, 2020 (6,123,961) $ 55 $ 201 0 $ 74 $ 7 21,787,710 (27,912,008)
Balance, shares at Dec. 31, 2020   527,795 2,203,009   731,845 64,382    
Balance, amount at Dec. 31, 2020 (11,124,262) $ 54 $ 220 0 $ 74 $ 7 23,400,408 (34,525,025)
Stock based compensation 502,407 $ 0 $ 0 0 0 0 502,407 0
Issuance of common shares upon conversion of Series D preferred stock, shares   (74,453) 372,266          
Issuance of common shares upon conversion of Series D preferred stock, amount 0 $ (7) $ 37 0 0 $ 0 (30) 0
Issuance of common shares upon conversion of Series F preferred stock, shares     87,674     (17,535)    
Issuance of common shares upon conversion of Series F preferred stock, amount 0 0 $ 9 0 0 $ (2) (7) 0
Net loss three months ended March 31, 2020 (6,280,066) 0 $ 0 $ 0 0 0 0 (6,280,066)
Issuance of common shares for Scouted acquisition, shares     175,421 15,591        
Issuance of common shares for Scouted acquisition, amount 1,384,840 0 $ 18 $ 113,036 0 0 1,271,786 0
Issuance of shares for Upsider acquisition, shares       271,153        
Issuance of shares for Upsider acquisition, amount 2,135,331 0   $ 2,135,331 0 0 0 0
Issuance of common shares for accrued compensation, shares     1,625          
Issuance of common shares for accrued compensation, amount 16,425 0 $ 0 0 0 0 16,425 0
issuance of common shares upon conversion of debentures and accrued interest, shares     71,485          
issuance of common shares upon conversion of debentures and accrued interest, amount 199,403 $ 0 $ 7 0 0 0 199,396 0
Cancellation of Series D preferred stock, shares   (8,755)            
Cancellation of Series D preferred stock, amount 0 $ (1) 0 0 0 0 1 0
Reclassification of derivative liability upon cancellation of Series D warrants 373,070 $ 0 $ 0 $ 0 $ 0 $ 0 373,070 0
Balance, shares at Mar. 31, 2021   444,587 2,911,480 286,744 731,845 46,847    
Balance, amount at Mar. 31, 2021 (12,792,852) $ 46 $ 291 $ 2,248,367 $ 74 $ 5 25,763,456 (40,805,091)
Balance, shares at Dec. 31, 2020   527,795 2,203,009   731,845 64,382    
Balance, amount at Dec. 31, 2020 (11,124,262) $ 54 $ 220 0 $ 74 $ 7 23,400,408 (34,525,025)
Net loss three months ended March 31, 2020 (2,751,787)              
Balance, shares at Jun. 30, 2021   376,275 3,765,739   731,845 46,847    
Balance, amount at Jun. 30, 2021 (6,507,749) $ 39 $ 377 $ 0 $ 74 $ 5 30,768,568 (37,276,812)
Balance, shares at Mar. 31, 2021   444,587 2,911,480 286,744 731,845 46,847    
Balance, amount at Mar. 31, 2021 (12,792,852) $ 46 $ 291 $ 2,248,367 $ 74 $ 5 25,763,456 (40,805,091)
Stock based compensation 960,334 $ 0 $ 0 0 0 0 960,334 0
Issuance of common shares upon conversion of Series D preferred stock, shares   (68,312) 341,560          
Issuance of common shares upon conversion of Series D preferred stock, amount 0 $ (7) $ 34 0 0 0 (27) 0
Issuance of shares for services, shares     20,000          
Issuance of shares for services, amount 152,500 0 $ 2 $ 0 0 0 152,498 0
Issuance of common shares for Scouted acquisition, shares     15,591 (15,591)        
Issuance of common shares for Scouted acquisition, amount 0 0 $ 2 $ (113,036) 0 0 113,034 0
Issuance of shares for Upsider acquisition, shares     271,153 (271,153)        
Issuance of shares for Upsider acquisition, amount 0 0 $ 27 $ (2,135,331) 0 0 2,135,304 0
Issuance of shares for One Wire acquisition, shares     155,327          
Issuance of shares for One Wire acquisition, amount 1,436,777 0 $ 16 0 0 0 1,436,761 0
issuance of common shares upon conversion of debentures, shares     17,687          
issuance of common shares upon conversion of debentures, amount 67,213 0 $ 2 0 0 0 67,211 0
Issuance of common shares for accounts payable, shares     32,941          
Issuance of common shares for accounts payable, amount 140,000 0 $ 3 0 0 0 139,997 0
Net income three months ended June 30, 2021 3,528,279 $ 0 $ 0 0 $ 0 $ 0 0 3,528,279
Balance, shares at Jun. 30, 2021   376,275 3,765,739   731,845 46,847    
Balance, amount at Jun. 30, 2021 $ (6,507,749) $ 39 $ 377 $ 0 $ 74 $ 5 $ 30,768,568 $ (37,276,812)