XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Changes in Stockholders Equity (Deficit) (Unaudited) - USD ($)
Total
Preferred Stock Series D
Preferred Stock Series E
Preferred Stock Series F
Common Stock
Common stock to be issued
Additional Paid-In Capital
Accumulated Deficit
Balance, shares at Dec. 31, 2020   527,795 731,845 64,382 2,203,009      
Balance, amount at Dec. 31, 2020 $ (11,124,262) $ 54 $ 74 $ 7 $ 220 $ 0 $ 23,400,408 $ (34,525,025)
Stock based compensation 502,407 0 0 0 $ 0 $ 0 502,407 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 0 $ 18 $ 113,036 1,271,786 0
Issuance of shares for Upsider acquisition, shares           271,153    
Issuance of shares for Upsider acquisition, amount 2,135,331 0 0 0 $ 0 $ 2,135,331 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 0 0 $ 7 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
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) 0 $ 0 $ 37 0 (30) 0
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 0 $ (2) $ 9 0 (7) 0
Net loss (6,280,066) $ 0 $ 0 $ 0 $ 0 $ 0 0 (6,280,066)
Balance, shares at Mar. 31, 2021   444,587 731,845 46,847 2,911,480 286,744    
Balance, amount at Mar. 31, 2021 (12,792,852) $ 46 $ 74 $ 5 $ 291 $ 2,248,367 25,763,456 (40,805,091)
Balance, shares at Dec. 31, 2020   527,795 731,845 64,382 2,203,009      
Balance, amount at Dec. 31, 2020 (11,124,262) $ 54 $ 74 $ 7 $ 220 $ 0 23,400,408 (34,525,025)
Net loss (10,401,863)              
Deferred offering costs (78,038)              
Balance, shares at Sep. 30, 2021     86,000   14,394,329 587,945    
Balance, amount at Sep. 30, 2021 18,632,927 $ 0 $ 9 $ 0 $ 1,439 $ 59 63,558,308 (44,926,888)
Balance, shares at Mar. 31, 2021   444,587 731,845 46,847 2,911,480 286,744    
Balance, amount at Mar. 31, 2021 (12,792,852) $ 46 $ 74 $ 5 $ 291 $ 2,248,367 25,763,456 (40,805,091)
Stock based compensation 960,334 0 0 0 $ 0 $ 0 960,334 0
Issuance of common shares for Scouted acquisition, shares         15,591 (15,591)    
Issuance of common shares for Scouted acquisition, amount 0 $ 0 0 0 $ 2 $ (113,036) 113,034 0
Issuance of shares for Upsider acquisition, shares         271,153 (271,153)    
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) 0 0 $ 34 $ 0 (27) 0
Net loss 3,528,279 0 0 0 0 0 0 3,528,279
Issuance of common shares for Upsider acquisition, amount 0 0 0 0 $ 27 (2,135,331) 2,135,304 0
Issuance of common shares for One Wire acquisition, shares         155,327      
Issuance of common shares for One Wire acquisition, amount 1,436,777 0 0 0 $ 16 0 1,436,761 0
Issuance of common shares for services, shares         20,000      
Issuance of common shares for services, amount 152,500 0 0 0 $ 2 0 152,498 0
Issuance of common shares upon conversion of debentures, shares         17,687      
Issuance of common shares upon conversion of debentures, amount 67,213 0 0 0 $ 2 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 $ 0 $ 0 $ 3 0 139,997 0
Balance, shares at Jun. 30, 2021   376,275 731,845 46,847 3,765,739      
Balance, amount at Jun. 30, 2021 (6,507,749) $ 39 $ 74 $ 5 $ 377 0 30,768,568 (37,276,812)
Stock based compensation 1,928,646 0 0 0 $ 0 0 1,928,646 0
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 $ 0 $ 149 0 4,290,953 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 0 $ (5) $ 23 0 (18) 0
Net loss (7,650,076) 0 0 0 $ 0 0 0 (7,650,076)
Proceeds from uplist, shares         2,400,000      
Proceeds from uplist, amount 12,003,600 0 0 0 $ 240 0 12,003,360 0
Offering costs (1,651,889) 0 0 0 0 0 (1,651,889)  
Reclassification of derivative liabilities upon extinguishment of warrants 9,809,405 0 0 0 0 0 9,809,405 0
Debenture warrants 12,624 0 0 0 0 0 12,624 0
Deferred offering costs (78,038) 0 0 0 $ 0 0 (78,038) 0
Common stock issued for the exercise of warrants, shares         522,108      
Common stock issued for the exercise of warrants, amount 0 $ 0 0 0 $ 52 $ 0 (52) 0
Issuance of common shares and pre-funded warrants upon conversion of Series D preferred stock, shares   (376,275)     1,293,430 587,945    
Issuance of common shares and pre-funded warrants upon conversion of Series D preferred stock, amount 0 $ (39) $ 0 0 $ 129 $ 59 (149) 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 0 $ (65) 0 $ 323 0 (258) 0
Issuance of common shares for Upsider, shares         321,390      
Issuance of common shares for Upsider, amount 1,394,768 0 0 0 $ 32 0 1,394,736 0
Issuance of common shares for Parrut, shares         257,545      
Issuance of common shares for Parrut, amount 1,264,551 0 0 0 $ 26 0 1,264,525 0
Issuance of common shares for Novo, shares         508,711      
Issuance of common shares for Novo, amount 2,019,583 0 0 0 $ 51 0 2,019,532 0
Exercise of restricted stock units, shares         12,500      
Exercise of restricted stock units, amount 0 0 0 0 $ 1 0 (1) 0
common shares issued, shares         360,000      
common shares issued, amount 1,796,400 0 $ 0 0 $ 36 $ 0 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 0 $ 9 0 $ 1,439 $ 59 63,558,308 (44,926,888)
Balance, shares at Dec. 31, 2021     86,000   14,566,420 587,945    
Balance, amount at Dec. 31, 2021 16,090,225 0 $ 9 0 $ 1,457 $ 59 66,948,340 (50,859,640)
Stock based compensation 1,397,804 0 0 0 0 0 1,397,804 0
Net loss (4,182,338) 0 0 0 0 0 0 (4,182,338)
Issuance of shares for services 268,956 0 0 0 $ 0 0 268,956 0
Common stock issued for the exchange of warrants, shares         112,726      
Common stock issued for the exchange of warrants, amount 152,244 0 0 0 $ 11 0 152,233 0
Common stock issued for restricted stock units, shares         105,675      
Common stock issued for restricted stock units, amount 0 0 $ 0 0 $ 11 $ 0 (11) 0
Balance, shares at Mar. 31, 2022     86,000   14,784,821 587,945    
Balance, amount at Mar. 31, 2022 13,726,891 0 $ 9 0 $ 1,479 $ 59 68,767,322 (55,041,978)
Balance, shares at Dec. 31, 2021     86,000   14,566,420 587,945    
Balance, amount at Dec. 31, 2021 16,090,225 0 $ 9 0 $ 1,457 $ 59 66,948,340 (50,859,640)
Net loss (10,997,463)              
Deferred offering costs 0              
Balance, shares at Sep. 30, 2022     86,000   14,851,146 587,945    
Balance, amount at Sep. 30, 2022 9,486,474 0 $ 9 0 $ 1,486 $ 59 72,000,289 (62,515,369)
Balance, shares at Mar. 31, 2022     86,000   14,784,821 587,945    
Balance, amount at Mar. 31, 2022 13,726,891 0 $ 9 0 $ 1,479 $ 59 68,767,322 (55,041,978)
Stock based compensation 381,351 0 0 0 0 0 381,351 0
Net loss (1,188,760) 0 0 0 0 0 0 (1,188,760)
Issuance of shares for services 0 0 0 0 $ 0 0 0 0
Common stock issued for restricted stock units, shares         66,325      
Common stock issued for restricted stock units, amount 0 0 0 0 $ 7 0 (7) 0
Stock based compensation - RSUs 237,906 0 0 0 0 0 237,906 0
Common stock issued for the exchange of warrants 0 0 $ 0 0 $ 0 $ 0 0 0
Balance, shares at Jun. 30, 2022     86,000   14,851,146 587,945    
Balance, amount at Jun. 30, 2022 13,157,388 0 $ 9 0 $ 1,486 $ 59 69,386,572 (56,230,738)
Stock based compensation 765,743 0 0 0 0 0 765,743 0
Net loss (5,626,365) 0 0 0 0 0 0 (5,626,365)
Stock based compensation - RSUs 156,866 0 0 0 0 0 156,866 0
Anti-dilution adjustment to warrants 0 0 0 0 0 0 658,266 (658,266)
Relative fair value of warrants issued with debt 1,032,842 0 $ 0 0 $ 0 $ 0 1,032,842 0
Balance, shares at Sep. 30, 2022     86,000   14,851,146 587,945    
Balance, amount at Sep. 30, 2022 $ 9,486,474 $ 0 $ 9 $ 0 $ 1,486 $ 59 $ 72,000,289 $ (62,515,369)