XML 16 R6.htm IDEA: XBRL DOCUMENT v3.20.2
Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($)
Preferred Stock [Member]
Common Stock Outstanding [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Treasury Stock [Member]
Noncontrolling Interest [Member]
Total
Balance (in shares) 3,578,885       (43,658)    
Balance (in shares) at Dec. 31, 2018 3,578,885       (43,658)    
Balance at Dec. 31, 2018 $ 13,898,494 $ 2,506,437 $ (2,865,486) $ (6,050,347) $ (160,784) $ (1,072,585) $ 6,255,729
Share Issued (in shares) 20,000          
Share Issued
Conversion of Convertible Securities (in shares) 180,723          
Conversion of Convertible Securities 600,000 600,000
Net loss (2,494,089)   (2,556,477)
Net Income (Loss) Attributable to Noncontrolling Interest             (62,388)  
Foreign Currency Translation 235,876 235,876
Stock Option Expense 28,967 28,967
Other comprehensive income, net of taxes
Balance (in shares) 3,779,608       (43,658)    
Balance (in shares) at Mar. 31, 2019 3,779,608       (43,658)    
Balance at Mar. 31, 2019 $ 13,898,494 3,135,404 (5,359,575) (5,814,471) $ (160,784) (1,134,973) 4,564,095
Balance (in shares) at Dec. 31, 2018 3,578,885       (43,658)    
Balance at Dec. 31, 2018 $ 13,898,494 2,506,437 (2,865,486) (6,050,347) $ (160,784) (1,072,585) 6,255,729
Net loss               (6,541,626)
Net Income (Loss) Attributable to Noncontrolling Interest               (861,475)
Balance (in shares) 3,879,608       (43,658)    
Balance (in shares) at Sep. 30, 2019 3,879,608       (43,658)    
Balance at Sep. 30, 2019 $ 13,898,494 3,481,838 (8,545,638) (6,034,744) $ (160,784) (847,025) 1,792,141
Balance (in shares) 3,779,608       (43,658)    
Balance (in shares) at Mar. 31, 2019 3,779,608       (43,658)    
Balance at Mar. 31, 2019 $ 13,898,494 3,135,404 (5,359,575) (5,814,471) $ (160,784) (1,134,973) 4,564,095
Share Issued (in shares) 100,000          
Share Issued 303,000 303,000
Conversion of Convertible Securities (in shares)          
Conversion of Convertible Securities
Net loss (1,244,477)   (1,760,579)
Net Income (Loss) Attributable to Noncontrolling Interest             (516,102)  
Foreign Currency Translation 61,333 61,333
Stock Option Expense 23,429 23,429
Other comprehensive income, net of taxes
Balance (in shares) 3,879,608       (43,658)    
Balance (in shares) at Jun. 30, 2019 3,879,608       (43,658)    
Balance at Jun. 30, 2019 $ 13,898,494 3,461,833 (6,604,052) (5,753,138) $ (160,784) (1,651,075) 3,191,278
Balance (in shares) 3,879,608       (43,658)    
Conversion of Convertible Securities (in shares)          
Conversion of Convertible Securities
Net loss (1,941,586)   (2,224,571)
Net Income (Loss) Attributable to Noncontrolling Interest             (282,985) (282,985)
Foreign Currency Translation (297,209) (297,209)
Stock Option Expense 20,005 20,005
Other comprehensive income, net of taxes 15,603 15,603
Balance (in shares) 3,879,608       (43,658)    
Less deconsolidation of VIE 1,087,035 1,087,035
Balance (in shares) at Sep. 30, 2019 3,879,608       (43,658)    
Balance at Sep. 30, 2019 $ 13,898,494 3,481,838 (8,545,638) (6,034,744) $ (160,784) (847,025) 1,792,141
Balance (in shares) 3,879,608       (43,658)    
Balance (in shares) 3,879,608       (43,658)    
Balance (in shares) at Dec. 31, 2019 3,879,608       (43,658)    
Balance at Dec. 31, 2019 $ 13,898,494 3,587,287 (9,992,841) (5,348,812) $ (160,784) (856,837) 1,126,507
Share Issued (in shares) 362,660 140,000          
Share Issued $ 3,509,933 $ 116,667 3,626,600
Conversion of Convertible Securities (in shares) 48,200          
Conversion of Convertible Securities $ 478,017 478,017
Common stock issued for placement agent fees (in shares) 200,000          
Common stock issued for placement agent fees $ (306,000) $ 306,000
Warrants issued to placement agent and other issuance costs (752,924) 752,924
Placement agent fees and issuance costs (820,160) (820,160)
Beneficial Conversion feature on Preferred Stock (2,328,473) 2,328,473
Deemed Dividend on beneficial conversion feature of Preferred Stock 2,328,473 (2,328,473)
Accrued Deemed Dividend 52,741 (52,741)
Net loss (638,696)   (494,119)
Net Income (Loss) Attributable to Noncontrolling Interest             144,577  
Foreign Currency Translation (1,363,503) (1,363,503)
Balance (in shares) 410,860 4,219,608       (43,658)    
Balance (in shares) at Mar. 31, 2020 410,860 4,219,608       (43,658)    
Balance at Mar. 31, 2020 $ 2,161,607 $ 14,321,161 4,287,470 (10,631,537) (6,712,315) $ (160,784) (712,260) 2,553,342
Balance (in shares) at Dec. 31, 2019 3,879,608       (43,658)    
Balance at Dec. 31, 2019 $ 13,898,494 3,587,287 (9,992,841) (5,348,812) $ (160,784) (856,837) 1,126,507
Net loss               (2,981,947)
Net Income (Loss) Attributable to Noncontrolling Interest               138,198
Balance (in shares) 548,200 5,271,698       (43,658)    
Balance (in shares) at Sep. 30, 2020 548,200 5,271,698       (43,658)    
Balance at Sep. 30, 2020 $ 3,132,600 $ 14,537,828 4,695,658 (13,112,986) (6,640,664) $ (160,784) (718,639) 1,733,013
Balance (in shares) 410,860 4,219,608       (43,658)    
Balance (in shares) at Mar. 31, 2020 410,860 4,219,608       (43,658)    
Balance at Mar. 31, 2020 $ 2,161,607 $ 14,321,161 4,287,470 (10,631,537) (6,712,315) $ (160,784) (712,260) 2,553,342
Share Issued (in shares) 180,000 260,000          
Share Issued $ 1,583,334 $ 216,667 1,800,001
Warrants issued to placement agent and other issuance costs (166,181) 166,181
Placement agent fees and issuance costs (204,153) (204,153)
Beneficial Conversion feature on Preferred Stock (140,000) 140,000
Deemed Dividend on beneficial conversion feature of Preferred Stock 140,000 (140,000)
Accrued Deemed Dividend 97,554 (97,554)
Net loss (1,527,509)   (1,459,196)
Net Income (Loss) Attributable to Noncontrolling Interest             68,313  
Foreign Currency Translation 66,327 66,327
Balance (in shares) 590,860 4,479,608       (43,658)    
Balance (in shares) at Jun. 30, 2020 590,860 4,479,608       (43,658)    
Balance at Jun. 30, 2020 $ 3,472,161 $ 14,537,828 4,356,097 (12,159,046) (6,645,988) $ (160,784) (643,947) 2,756,321
Balance (in shares) 590,860 4,479,608       (43,658)    
Conversion of Convertible Securities (in shares) (42,660) 444,607          
Conversion of Convertible Securities $ (444,607) 444,607
Accrued Deemed Dividend 105,046 (105,046)
Net loss (953,940)   (1,028,632)
Net Income (Loss) Attributable to Noncontrolling Interest             (74,692) (74,692)
Foreign Currency Translation 5,324 $ 5,324
Common stock issued for warrants exercised (in shares) 332,483         332,000
Common stock issued for warrants exercised
Stock based compensation (in shares) 15,000          
Stock based compensation
Balance (in shares) 548,200 5,271,698       (43,658)    
Balance (in shares) at Sep. 30, 2020 548,200 5,271,698       (43,658)    
Balance at Sep. 30, 2020 $ 3,132,600 $ 14,537,828 $ 4,695,658 $ (13,112,986) $ (6,640,664) $ (160,784) $ (718,639) $ 1,733,013
Balance (in shares) 548,200 5,271,698       (43,658)