XML 17 R5.htm IDEA: XBRL DOCUMENT v3.23.1
Condensed Consolidated Statements of Changes in Stockholders Equity - USD ($)
Total
Common Stock
Common stock to be issued
Additional Paid-In Capital
Retained Earnings (Accumulated Deficit)
Series D Preferred Stock
Series E Preferred Stock
Series F Preferred Stock
Balance, shares at Dec. 31, 2020   2,201,604       527,795 731,845 64,382
Balance, amount at Dec. 31, 2020 $ (11,124,262) $ 220 $ 0 $ 23,400,408 $ (34,525,025) $ 54 $ 74 $ 7
Stock based compensation 5,119,118 $ 0 0 5,119,118 0 0 0 0
Issuance of common shares for Scouted acquisition, shares   224,163            
Issuance of common shares for Scouted acquisition, amount 1,625,184 $ 24 0 1,625,160 0 0 0 0
Issuance of initial and earn-out shares for Upsider acquisition, shares   592,543            
Issuance of initial and earn-out shares for Upsider acquisition, amount 3,460,334 $ 59 0 3,460,275 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 16,425 0 0 0 0
issuance of common shares upon conversion of debentures and accrued interest, shares   1,578,616            
issuance of common shares upon conversion of debentures and accrued interest, amount 4,557,718 $ 158 0 4,557,560 0 $ 0 0 0
Cancellation of Series D preferred stock, shares           (8,755)    
Cancellation of Series D preferred stock, amount 0 0 0 1 0 $ (1) 0 0
Reclassification of derivative liability upon cancellation of Series D warrants 10,182,476 $ 0 $ 0 10,182,476 0 $ 0 0 0
Issuance of common shares and pre-funded warrants upon conversion of Series D preferred stock, shares   2,007,256 587,945     (519,040)    
Issuance of common shares and pre-funded warrants upon conversion of Series D preferred stock, amount 0 $ 200 $ 59 (206) 0 $ (53) 0 $ 0
Issuance of common shares upon conversion of Series F preferred stock, shares   321,911           (64,382)
Issuance of common shares upon conversion of Series F preferred stock, amount 0 $ 32 0 (25) 0 0 0 $ (7)
Issuance of shares for One Wire acquisition, shares   155,327            
Issuance of shares for One Wire acquisition, amount 1,436,777 $ 16 0 1,436,761 0 0 0 0
Issuance of shares for services, shares   146,290            
Issuance of shares for services, amount 519,239 $ 14 0 519,225 0 0 0 0
Issuance of common shares for accounts payable, shares   32,941            
Issuance of common shares for accounts payable, amount 140,000 $ 3 0 139,997 0 0 0 0
Proceeds from sale of common stock and warrants in offering, shares   2,400,000            
Proceeds from sale of common stock and warrants in offering, amount 12,003,600 $ 240 0 12,003,360 0 0 0 0
Offering costs (1,651,889) 0 0 (1,651,889) 0 0 0 0
Cost related to modification of warrants 12,624 0 0 12,624 0 0 0 0
Deferred offering costs (78,038) $ 0 0 (78,038) 0 0 0 0
Common stock issued for the exchange of warrants, shares   522,108            
Common stock issued for the exchange of warrants, amount 0 $ 52 0 (52) 0 0 $ 0 0
Issuance of common shares upon conversion of Series E preferred stock, shares   3,229,225         (645,845)  
Issuance of common shares upon conversion of Series E preferred stock, amount 0 $ 323 0 (258) 0 0 $ (65) 0
Issuance of common shares for Parrut acquisition, shares   257,545            
Issuance of common shares for Parrut acquisition, amount 1,264,551 $ 26 0 1,264,525 0 0 0 0
Issuance of common shares for Novo acquisition, shares   508,711            
Issuance of common shares for Novo acquisition, amount 2,019,583 $ 51 0 2,019,532 0 0 0 0
Proceeds from sale of common stock related to over allotment offering, shares   360,000            
Proceeds from sale of common stock related to over allotment offering, amount 1,796,400 $ 36 0 1,796,364 0 0 0 0
Earn-out agreement for Parrut acquisition 1,125,000 $ 0 0 1,125,000 0 0 0 0
RSUs issued for services, shares   25,000            
RSUs issued for services, amount 0 $ 3 0 (3) 0 0 0 0
Fractional shares issued from stock split, shares   1,555            
Fractional shares issued from stock split, amount 0 $ 0 0 0 0 0 0 0
Net loss (16,334,615) $ 0 $ 0 0 (16,334,615) 0 $ 0 0
Balance, shares at Dec. 31, 2021   14,566,420 587,945       86,000  
Balance, amount at Dec. 31, 2021 16,090,225 $ 1,457 $ 59 66,948,340 (50,859,640) 0 $ 9 0
Common stock issued for the exchange of warrants, shares   112,726            
Common stock issued for the exchange of warrants, amount 152,244 $ 11 0 152,233 0 0 0 0
Net loss (16,474,688) 0 0 0 (16,474,688) 0 0 0
Stock based compensation - Options and Warrants 3,053,180 0 0 3,053,180 0 0 0 0
Stock based compensation - RSUs 815,478 $ 0 0 815,478 0 0 0 0
Common stock issued as restricted stock units, shares   172,000            
Common stock issued as restricted stock units, amount 0 $ 18 0 (18) 0 0 0 0
Issuance of warrants to purchase to common stock 1,032,842 0 0 1,032,842 0 0 0 0
Anti-dilution adjustment to warrants 0 $ 0 0 1,921,213 (1,921,213) 0 0 0
Issuance of earn-out shares, shares   1,374,678            
Issuance of earn-out shares, amount 0 $ 138 0 (138) 0 0 $ 0 0
Shares issued for acquisition, shares   51,940            
Shares issued for acquisition, amount 409,036 $ 5 $ 0 409,031        
Balance, shares at Dec. 31, 2022   16,277,764 587,945       86,000  
Balance, amount at Dec. 31, 2022 $ 5,078,317 $ 1,629 $ 59 $ 74,332,161 $ (69,255,541) $ 0 $ 9 $ 0