XML 25 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 [Member]
Common stock to be issued [Member]
Additional Paid-In Capital [Member]
Accumulated Deficit [Member]
Preferred Stock Series D
Balance, shares at Dec. 31, 2018   775,000            
Balance, amount at Dec. 31, 2018 $ (3,414,469) $ 78     $ 679,259 $ (5,675,391) $ 1,581,585  
Recapitalization, shares       699,152       389,036
Recapitalization, amount 2,298,212     $ 70 3,889,324   (1,591,221) $ 39
Stock based compensation 3,890,627       3,803,922   86,705  
Adjustment of redemption value of preferred stock 23,852           23,852  
Beneficial conversion feature of preferred stock dividends 70,205           70,205  
Preferred stock deemed dividend (70,205)           (70,205)  
Accrued preferred stock dividends (70,205)           (70,205)  
Series F Preferred stock issued for assets, shares     200,000          
Series F Preferred stock issued for assets, amount 8,600,000   $ 20   8,599,980      
Sale of Series D Preferred stock units, net of offering costs, shares               75,350
Sale of Series D Preferred stock units, net of offering costs, amount 1,334,997       1,334,990     $ 7
Notes and accrued interest cancelled pursuant to merger 706,501       706,501      
Issuance of common shares upon conversion of Series D preferred stock, shares       49,200       (9,840)
Issuance of common shares upon conversion of Series D preferred stock, amount       $ 5 (5)      
Issuance of common shares for deferred compensation, shares       197,838        
Issuance of common shares for deferred compensation, amount       $ 20 (20)      
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, shares       444        
Issuance of common shares upon conversion of Series E preferred stock, shares   (40,014)   200,072        
Issuance of common shares upon conversion of Series E preferred stock, amount   $ (4)   $ 20 (16)      
Issuance of common shares upon conversion of Series F preferred stock, shares     (60,232) 301,160        
Issuance of common shares upon conversion of Series F preferred stock, amount     $ (6) $ 30 (24)      
Net income (loss) (11,812,797)              
Balance, shares at Dec. 31, 2019   734,986 139,768 1,447,864       454,546
Balance, amount at Dec. 31, 2019 715,356 $ 74 $ 14 $ 145 18,203,265 18,203,265 (17,488,188) $ 46
Stock based compensation 870,722         870,722    
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       $ 16   (15)   $ (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       $ 4   (4)    
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     $ (6) $ 80   (74)    
Series D Preferred stock issued for accrued penalties, shares               106,134
Series D Preferred stock issued for accrued penalties, amount 1,929,516         1,929,505   $ 11
Net income (loss) (2,482,605)           (2,482,605)  
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   21,003,182 (19,970,793) $ 56
Balance, shares at Dec. 31, 2019   734,986 139,768 1,447,864       454,546
Balance, amount at Dec. 31, 2019 715,356 $ 74 $ 14 $ 145 18,203,265 18,203,265 (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   22,776,960 (26,473,590) $ 54
Balance, shares at Dec. 31, 2019   734,986 139,768 1,447,864       454,546
Balance, amount at Dec. 31, 2019 715,356 $ 74 $ 14 $ 145 18,203,265 18,203,265 (17,488,188) $ 46
Stock based compensation 3,058,072       3,058,072      
Issuance of common shares upon conversion of Series D preferred stock, shares       171,300       (34,260)
Issuance of common shares upon conversion of Series D preferred stock, amount       $ 17 (14)     $ (3)
Issuance of common shares upon conversion of Series E preferred stock, shares   (3,141)   15,704        
Issuance of common shares upon conversion of Series E preferred stock, amount       $ 2 (2)      
Issuance of common shares upon conversion of Series F preferred stock, shares     (75,386) 376,936        
Issuance of common shares upon conversion of Series F preferred stock, amount     $ (7) $ 38 (31)      
Series D Preferred stock issued for accrued penalties, shares               106,134
Series D Preferred stock issued for accrued penalties, amount 1,929,516       1,929,505     $ 11
Net income (loss) (17,036,837)         (17,036,837)    
Sale of Series D Preferred stock units, shares               1,375
Sale of Series D Preferred stock units, amount 25,000       25,000      
Reclassification of warrant derivative to liabilities related to Series D unit sale (26,465)       (26,465)      
Issuance of shares for services, shares       40,800        
Issuance of shares for services, amount 154,700     $ 4 154,696      
Issuance of vested shares, shares       125,000        
Issuance of vested shares, amount       $ 13 (13)      
Issuance of common shares upon conversion of convertible notes and accrued interest, shares       24,000        
Issuance of common shares upon conversion of convertible notes and accrued interest, amount 56,396     $ 2 56,394      
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 23,400,408 (34,525,025) (34,525,025) $ 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   21,003,182 (19,970,793) $ 56
Stock based compensation 665,230         665,230    
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       $ 16   (15)   $ (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     $ (1) $ 14   (13)    
Net income (loss) (7,941,215)           (7,941,215)  
Sale of Series D Preferred stock units, shares               1,375
Sale of Series D Preferred stock units, amount 25,000         25,000    
Reclassification of warrant derivative to liabilities related to Series D unit sale (26,465)         (26,465)    
Issuance of shares for services, shares       90,000        
Issuance of shares for services, amount 120,500     $ 9   120,491    
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   21,787,410 (27,912,008) $ 55
Stock based compensation 955,361         955,361    
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       $ 11   (10)   $ (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     $ 1   34,199    
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   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 $ 23,400,408 (34,525,025) (34,525,025) $ 54
Stock based compensation 502,407         502,407    
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       $ 37   (30)   $ (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     $ (2) $ 9   (7)    
Net income (loss) (6,280,066)           (6,280,066)  
Stock based compensation 502,407         502,407    
Issuance of common shares for Scouted acquisition, shares       175,421 15,591      
Issuance of common shares for Scouted acquisition, amount 1,384,840     $ 18 $ 113,036 1,271,786    
Issuance of shares for Upsider acquisition, shares         271,153      
Issuance of shares for Upsider acquisition, amount 2,135,331       $ 2,135,331      
Issuance of common shares for accrued compensation, shares       1,625        
Issuance of common shares for accrued compensation, amount 16,425         16,425    
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     $ 7   199,396    
Cancellation of Series D preferred stock, shares               (8,755)
Cancellation of Series D preferred stock, amount           1   $ (1)
Reclassification of derivative liability upon cancellation of Series D warrants 373,070         373,070    
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 $ 23,400,408 (34,525,025) (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         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       $ 34   (27)   $ (7)
Net income (loss) 3,528,279           3,528,279  
Issuance of shares for services, shares       20,000        
Issuance of shares for services, amount 152,500     $ 2   152,498 152,500  
Stock based compensation 960,334         960,334    
Issuance of common shares for Scouted acquisition, shares       15,591 (15,591)      
Issuance of common shares for Scouted acquisition, amount       $ 2 $ (113,036) 113,034    
Issuance of issuable common shares for Scouted acquisition, shares       15,591 (15,591)      
Issuance of issuable common shares for Scouted acquisition, amount       $ 2 $ (113,036) 113,034    
Issuance of issuable common shares for Upsider acquisition, shares       271,153 (271,153)      
Issuance of issuable common shares for Upsider acquisition, amount       $ 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    
Issuance of issuable shares for Upsider acquisition, shares       271,153 (271,153)      
Issuance of issuable shares for Upsider acquisition, amount       $ 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    
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   30,768,568 (37,276,812) $ 39
Stock based compensation 1,928,646         1,928,646    
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   $ (65)   $ 323   (258)    
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     $ (5) $ 23   (18)    
Net income (loss) (7,650,076)           (7,650,076)  
Proceeds from sale of common stock and warrants, shares       2,400,000        
Proceeds from sale of common stock and warrants, amount 12,003,600     $ 240   12,003,360    
Offering costs (1,651,889)         (1,651,889)    
Reclassification of derivative liabilities upon modification of warrants 9,809,405         9,809,405    
Cost related to modification of warrants 12,624         12,624    
Deferred offering costs (78,038)         (78,038)    
Common stock issued for the exchange of warrants, shares       522,108        
Common stock issued for the exchange of warrants, amount       $ 52   (52)    
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       $ 129 $ 59 (149)   $ (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     $ 32   1,394,736    
Issuance of common shares for Parrut acquisition, shares       257,545        
Issuance of common shares for Parrut acquisition, amount 1,264,551     $ 26   1,264,525    
Issuance of common shares for Novo acquisition, shares       508,711        
Issuance of common shares for Novo acquisition, amount 2,019,583     $ 51   2,019,532    
Issuance of common shares upon conversion of debentures, accrued interest, and penalties, shares       1,489,444        
Issuance of common shares upon conversion of debentures, accrued interest, and penalties, amount 4,291,102     $ 149   4,290,953    
Proceeds from sale of common stock related to over allotment, shares       360,000        
Proceeds from sale of common stock related to over allotment, amount 1,796,400     $ 36   1,796,364    
RSUs issued for services, shares       12,500        
RSUs issued for services, amount       $ 1   (1)    
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)