XML 34 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)
Preferred Stock [Member]
Series A Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Total
Beginning balance, value at Dec. 31, 2020 $ 81 $ 19,610,631 $ (10,931,554) $ 8,679,158
Balance, shares at Dec. 31, 2020 8,093,199        
Common Stock Issued for Services, shares          
Common stock issued for services 98,247 98,247
Options expense 75,738 75,738
Net loss       (651,519) (651,519)
Ending balance, value at Mar. 31, 2021 $ 81 19,784,616 (11,583,073) 8,201,624
Balance, shares at Mar. 31, 2021 8,093,199        
Beginning balance, value at Dec. 31, 2020 $ 81 19,610,631 (10,931,554) 8,679,158
Balance, shares at Dec. 31, 2020 8,093,199        
Net loss           (4,531,543)
Ending balance, value at Sep. 30, 2021 $ 82 20,080,310 (15,463,097) 4,617,295
Balance, shares at Sep. 30, 2021 8,166,457        
Beginning balance, value at Mar. 31, 2021 $ 81 19,784,616 (11,583,073) 8,201,624
Balance, shares at Mar. 31, 2021 8,093,199        
Common stock issued for services 100,416 100,416
Options expense 61,392 61,392
Net loss   (2,578,276) (2,578,276)
Options exercised for cash 1,821 1,821
Ending balance, value at Jun. 30, 2021 $ 81 19,948,245 (14,161,349) 5,786,977
Balance, shares at Jun. 30, 2021 8,161,457        
Common stock issued for services 41,250 41,250
Warrants exercised for cash 1 15,000 15,001
Options expense     54,175     54,175
Net loss   (1,301,748) (1,301,748)
Warrants expense 21,640 21,640
Ending balance, value at Sep. 30, 2021 $ 82 20,080,310 (15,463,097) 4,617,295
Balance, shares at Sep. 30, 2021 8,166,457        
Beginning balance, value at Dec. 31, 2021 $ 82 20,017,528 (16,247,437) 3,770,173
Balance, shares at Dec. 31, 2021 8,166,457        
Capital Contributions 792,500 792,500
Capital distributions         (775,000) (775,000)
Common stock issued for services 32,083 32,083
Warrants exercised for cash 875 875
Warrants Exercised for Cash, shares   14,584        
Options expense 32,783 32,783
Net loss (960,147) (5,689) (965,836)
Ending balance, value at Mar. 31, 2022 $ 82 20,083,269 (17,207,584) 11,811 2,887,578
Balance, shares at Mar. 31, 2022 8,181,041        
Beginning balance, value at Dec. 31, 2021 $ 82 20,017,528 (16,247,437) 3,770,173
Balance, shares at Dec. 31, 2021 8,166,457        
Net loss           (2,606,839)
Ending balance, value at Sep. 30, 2022 $ 83 20,193,271 (18,794,350) (42,426) 1,356,578
Balance, shares at Sep. 30, 2022 8,398,708        
Beginning balance, value at Mar. 31, 2022 $ 82 20,083,269 (17,207,584) 11,811 2,887,578
Balance, shares at Mar. 31, 2022 8,181,041        
Capital Contributions  
Common Stock Issued for Services, shares   37,905        
Common stock issued for services 12,222 12,222
Warrants exercised for cash  
Options expense 16,994 16,994
Net loss (1,083,763) (28,498) (1,112,261)
Options exercised for cash, shares   30,353        
Ending balance, value at Jun. 30, 2022 $ 82 20,112,485 (18,291,347) (16,687) 1,804,533
Balance, shares at Jun. 30, 2022 8,181,041        
Capital Contributions  
Common Stock Issued for Services, shares   217,667        
Common stock issued for services $ 1 63,125 63,126
Warrants exercised for cash  
Warrants Exercised for Cash, shares   5,000        
Options expense 17,661 17,661
Net loss (503,003) (25,739) (528,742)
Ending balance, value at Sep. 30, 2022 $ 83 $ 20,193,271 $ (18,794,350) $ (42,426) $ 1,356,578
Balance, shares at Sep. 30, 2022 8,398,708