XML 92 R5.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Changes in Stockholders' Equity (Deficit) - USD ($)
Common Stock
Additional Paid-in Capital
Subscription Receivable
Retained Earnings
Accumulated Other Comprehensive Loss
AOCI Including Portion Attributable to Noncontrolling Interest
Noncontrolling Interest
Total
Equity Balance, Starting at Dec. 31, 2017 $ 11,086 $ 737,429 $ 0 $ (563,227) $ 0 $ 185,288 $ 0 $ 185,288
Shares Outstanding, Starting at Dec. 31, 2017 11,085,965              
Stock Issued During Period, Value, New Issues $ 2,666 132,134 0 0 0 134,800 0 134,800
Stock Issued During Period, Shares, New Issues 2,665,910              
Debt forgiveness $ 0 45,200 0 0 0 45,200 0 45,200
Recapitalization, Value $ 1,176 (77,450) (8,750) 0 0 (85,024) 0 (85,024)
Recapitalization, Shares 1,175,724              
Subscription received $ 0 0 8,750 0 0 8,750 0 8,750
Stock Issued During Period, Value, Issued for Services $ 95 187,405 0 0 0 187,500 0 187,500
Stock Issued During Period, Shares, Issued for Services 95,051              
Capital contribution $ 0 30,000 0 0 0 30,000 0 30,000
Stock Issued During Period, Value, Conversion of Convertible Securities, Net of Adjustments               0
Net Income (Loss) $ 0 0 0 (2,104,161) 0 (2,104,161) 0 (2,104,161)
Shares Outstanding, Ending at Dec. 31, 2018 15,022,650              
Equity Balance, Ending at Dec. 31, 2018 $ 15,023 1,054,718 0 (2,667,388) 0 (1,597,647) 0 (1,597,647)
Debt forgiveness 0 406,080 0 0 0 406,080 0 406,080
Capital contribution 0 10,000 0 0 0 10,000 0 10,000
Common stock issued for acquisition $ 344 449,656 0 0 0 450,000 (918,471) (468,471)
Stock Issued During Period, Shares, Acquisitions 343,512              
Common stock issued in conjunction with convertible notes, Value $ 661 817,238 0 0 0 817,899 0 817,899
Common stock issued in conjunction with convertible notes, Shares 661,216              
Stock Issued During Period, Value, Conversion of Convertible Securities, Net of Adjustments $ 1,169 32,581 0 0 0 33,750 0 33,750
Stock Issued During Period, Shares, Conversion of Convertible Securities 1,169,723              
Common stock issued for exercised cashless warrant, Value $ 811 (811) 0 0 0 0 0 $ 0
Common stock issued for exercised cashless warrant, Shares 811,490             839,695
Resolution of derivative liabilities $ 0 471,066 0 0 0 471,066 0 $ 471,066
Foreign currency translation adjustments 0 0 0 0 (181) (181) (173) (354)
Net Income (Loss) $ 0 0 0 (5,457,869) 0 (5,457,869) 15,131 (5,442,738)
Shares Outstanding, Ending at Dec. 31, 2019 18,008,591              
Equity Balance, Ending at Dec. 31, 2019 $ 18,008 $ 3,240,528 $ 0 $ (8,125,257) $ (181) $ (4,866,902) $ (903,513) $ (5,770,415)