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 E
Preferred Stock Series F
Common Stock
Common stock to be issued
Additional Paid-In Capital
Accumulated Deficit
Preferred Stock Series D
Balance, shares at Dec. 31, 2019   734,986 139,768 3,619,658       454,546
Balance, amount at Dec. 31, 2019 $ 715,356 $ 74 $ 14 $ 362 $ 0 $ 18,203,048 $ (17,488,188) $ 46
Stock based compensation 870,722 0 0 0 0 870,722 0 $ 0
Series D Preferred stock issued for accrued penalties, shares               106,134
Series D Preferred stock issued for accrued penalties, amount 1,929,516   0 $ 0 0 1,929,505 0 $ 11
Issuance of common shares upon conversion of Series D preferred stock, shares       161,250       (12,900)
Issuance of common shares upon conversion of Series D preferred stock, amount 0 $ 0 0 $ 16 0 (15) 0 $ (1)
Issuance of common shares upon conversion of Series E preferred stock, shares   (3,141)   39,260        
Issuance of common shares upon conversion of Series E preferred stock, amount 0 $ 0 $ 0 $ 4 0 (4) 0 0
Issuance of common shares upon conversion of Series F preferred stock, shares     (64,272) 803,414        
Issuance of common shares upon conversion of Series F preferred stock, amount 0 0 $ (6) $ 80 0 (74) 0 0
Net income (loss) (2,482,605) $ 0 $ 0 $ 0 0 0 (2,482,605) $ 0
Balance, shares at Mar. 31, 2020   731,845 75,496 4,623,582       547,780
Balance, amount at Mar. 31, 2020 1,032,989 $ 74 $ 8 $ 462 0 21,003,182 (19,970,793) $ 56
Balance, shares at Dec. 31, 2019   734,986 139,768 3,619,658       454,546
Balance, amount at Dec. 31, 2019 715,356 $ 74 $ 14 $ 362 0 18,203,048 (17,488,188) $ 46
Net income (loss) (8,988,402)              
Balance, shares at Sep. 30, 2020   731,845 64,382 5,131,508       527,795
Balance, amount at Sep. 30, 2020 3,698,982 $ 74 $ 7 $ 513 0 22,776,960 (26,473,590) $ 54
Balance, shares at Mar. 31, 2020   731,845 75,496 4,623,582       547,780
Balance, amount at Mar. 31, 2020 1,032,989 $ 74 $ 8 $ 462 0 21,003,182 (19,970,793) $ 56
Stock based compensation 665,230 0 0 $ 0 0 665,230 0 $ 0
Issuance of common shares upon conversion of Series D preferred stock, shares       157,000       (12,560)
Issuance of common shares upon conversion of Series D preferred stock, amount 0 0 $ 0 $ 16 0 (15) 0 $ (1)
Issuance of common shares upon conversion of Series F preferred stock, shares     (11,114) 138,926        
Issuance of common shares upon conversion of Series F preferred stock, amount 0 0 $ (1) $ 14 0 (13) 0 0
Net income (loss) (7,941,215) 0 0 0 0 0 (7,941,215) $ 0
Sale of Series D Preferred stock units, shares               1,375
Sale of Series D Preferred stock units, amount 25,000 0 0 0 0 25,000 0 $ 0
Reclassification of warrant derivative to liabilities related to Series D unit sale (26,465) 0 0 $ 0 0 (26,465) 0 0
Issuance of shares for services, shares       90,000        
Issuance of shares for services, amount 120,500 $ 0 $ 0 $ 9 0 120,491 0 $ 0
Balance, shares at Jun. 30, 2020   731,845 64,382 5,009,508       536,595
Balance, amount at Jun. 30, 2020 (6,123,961) $ 74 $ 7 $ 501 0 21,787,410 (27,912,008) $ 55
Stock based compensation 955,361 0 0 $ 0 0 955,361 0 $ 0
Issuance of common shares upon conversion of Series D preferred stock, shares       110,000       (8,800)
Issuance of common shares upon conversion of Series D preferred stock, amount 0 0 0 $ 11 0 (10) 0 $ (1)
Net income (loss) 1,435,418           1,435,418  
Issuance of shares for services, shares       12,000        
Issuance of shares for services, amount 34,200 $ 0 $ 0 $ 1 0 34,199 0 $ 0
Balance, shares at Sep. 30, 2020   731,845 64,382 5,131,508       527,795
Balance, amount at Sep. 30, 2020 3,698,982 $ 74 $ 7 $ 513 0 22,776,960 (26,473,590) $ 54
Balance, shares at Dec. 31, 2020   731,845 64,382 2,203,009       527,795
Balance, amount at Dec. 31, 2020 (11,124,262) $ 74 $ 7 $ 220 0 23,400,408 (34,525,025) $ 54
Stock based compensation 502,407 0 0 $ 0 0 502,407 0 $ 0
Issuance of common shares upon conversion of Series D preferred stock, shares       372,266       (74,453)
Issuance of common shares upon conversion of Series D preferred stock, amount 0 0 $ 0 $ 37 0 (30) 0 $ (7)
Issuance of common shares upon conversion of Series F preferred stock, shares     (17,535) 87,674        
Issuance of common shares upon conversion of Series F preferred stock, amount 0 0 $ (2) $ 9 0 (7) 0 0
Net income (loss) (6,280,066) 0 0 $ 0 $ 0 0 (6,280,066) 0
Issuance of common shares for Scouted acquisition, shares       175,421 15,591      
Issuance of common shares for Scouted acquisition, amount 1,384,840 0 0 $ 18 $ 113,036 1,271,786 0 0
Issuance of issuale common shares for Upsider acquisition, shares         271,153      
Issuance of issuable common shares for Upsider acquisition, amount 2,135,331 0 0 $ 0 $ 2,135,331 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 16,425 0 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 0 $ 7 0 199,396 0 $ 0
Cancellation of Series D preferred stock, shares               (8,755)
Cancellation of Series D preferred stock, amount 0 0 0 0 0 1 0 $ (1)
Reclassification of derivative liability upon cancellation of Series D warrants 373,070 $ 0 $ 0 $ 0 $ 0 373,070 0 $ 0
Balance, shares at Mar. 31, 2021   731,845 46,847 2,911,480 286,744     444,587
Balance, amount at Mar. 31, 2021 (12,792,852) $ 74 $ 5 $ 291 $ 2,248,367 25,763,456 (40,805,091) $ 46
Balance, shares at Dec. 31, 2020   731,845 64,382 2,203,009       527,795
Balance, amount at Dec. 31, 2020 (11,124,262) $ 74 $ 7 $ 220 $ 0 23,400,408 (34,525,025) $ 54
Net income (loss) (10,401,863)              
Offering costs (1,651,889)              
Balance, shares at Sep. 30, 2021   86,000   14,394,329 587,945      
Balance, amount at Sep. 30, 2021 18,632,927 $ 9   $ 1,439 $ 59 63,558,308 (44,926,888)  
Balance, shares at Mar. 31, 2021   731,845 46,847 2,911,480 286,744     444,587
Balance, amount at Mar. 31, 2021 (12,792,852) $ 74 $ 5 $ 291 $ 2,248,367 25,763,456 (40,805,091) $ 46
Stock based compensation 960,334     $ 0   960,334    
Issuance of common shares upon conversion of Series D preferred stock, shares       341,560       (68,312)
Issuance of common shares upon conversion of Series D preferred stock, amount 0     $ 34   (27)   $ (7)
Net income (loss) 3,528,279     $ 0   0 3,528,279  
Issuance of shares for services, shares       20,000        
Issuance of shares for services, amount 152,500     $ 2   152,498    
Issuance of common shares for Scouted acquisition, shares       15,591 (15,591)      
Issuance of common shares for Scouted acquisition, amount 0     $ 2 $ (113,036) 113,034    
Issuance of issuale common shares for Upsider acquisition, shares       271,153 (271,153)      
Issuance of issuable common shares for Upsider acquisition, amount 0     $ 27 $ (2,135,331) 2,135,304    
Issuance of shares for One Wire acquisition, shares       155,327        
Issuance of shares for One Wire acquisition, amount 1,436,777     $ 16   1,436,761    
Issuance of common shares upon conversion of debentures, shares       17,687        
Issuance of common shares upon conversion of debentures, amount 67,213     $ 2   67,211    
Issuance of common shares for accounts payable, shares       32,941        
Issuance of common shares for accounts payable, amount 140,000     $ 3   139,997    
Balance, shares at Jun. 30, 2021   731,845 46,847 3,765,739       376,275
Balance, amount at Jun. 30, 2021 (6,507,749) $ 74 $ 5 $ 377 0 30,768,568 (37,276,812) $ 39
Stock based compensation 1,928,646 $ 0 0 $ 0 0 1,928,646 0 0
Issuance of common shares upon conversion of Series E preferred stock, shares   (645,845)   3,229,225        
Issuance of common shares upon conversion of Series E preferred stock, amount 0 $ (65) $ 0 $ 323 0 (258) 0 0
Issuance of common shares upon conversion of Series F preferred stock, shares     (46,847) 234,237        
Issuance of common shares upon conversion of Series F preferred stock, amount 0 0 $ (5) $ 23 0 (18) 0 0
Net income (loss) (7,650,076)           (7,650,076)  
Issuance of common shares upon conversion of debentures and accrued interest, shares       1,489,444        
Issuance of common shares upon conversion of debentures and accrued interest, amount 4,291,102 0 0 $ 149 0 4,290,953 0 0
Issuance of shares for One Wire acquisition, shares       508,711        
Proceeds from sale of common stock and warrants, shares       2,400,000        
Offering costs (1,651,889)         (1,651,889)    
Reclassification of derivative liabilities upon modification of warrants 9,809,405 0 0 $ 0 0 9,809,405   0
Proceeds from sale of common stock and warrants, amount 12,003,600     240   12,003,360    
Cost related to modification of warrants 12,624 0 0 0 0 12,624 0 0
Deferred offering costs (78,038) 0 0 $ 0 0 (78,038) 0 0
Common stock issued for the echange of warrants, shares       522,108        
Common stock issued for the exchange of warrants, amount 0 0 0 $ 52 $ 0 (52) 0 $ 0
Issuance of common shares and pre-funded warrants upon conversion of Series D preferred stock, shares       1,293,430 587,945     (376,275)
Issuance of common shares and pre-funded warrants upon conversion of Series D preferred stock, amount 0 0 0 $ 129 $ 59 (149) 0 $ (39)
Issuance of earn-out common shares for Upsider acquisition, shares       321,390        
Issuance of earn-out common shares for Upsider acquisition, amount 1,394,768 0 0 $ 32 0 1,394,736 0 0
Issuance of common shares for Parrut acquisition, shares       257,545        
Issuance of common shares for Parrut acquisition, amount 1,264,551 0 0 $ 26 0 1,264,525 0 0
Issuance of common shares for Novo acquisition, amount 2,019,583 0 0 $ 51 0 2,019,532 0 0
Proceeds from sale of common stock related to over allotment, shares       360,000        
RSUs issued for services, amount 0 0 $ 0 $ 1 $ 0 (1) 0 0
RSUs issued for services, shares       12,500        
Proceeds from sale of common stock related to over allotment, amount 1,796,400 $ 0   $ 36   1,796,364   $ 0
Balance, shares at Sep. 30, 2021   86,000   14,394,329 587,945      
Balance, amount at Sep. 30, 2021 $ 18,632,927 $ 9   $ 1,439 $ 59 $ 63,558,308 $ (44,926,888)