XML 15 R6.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Stockholders' Equity - USD ($)
Series A Preferred Stock [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Preferred Stock [Member]
Series C Preferred Stock [Member]
Preferred Stock [Member]
Series D Preferred Stock [Member]
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Treasury Stock, Common [Member]
Total
Beginning balance, value at Dec. 31, 2021 $ 3,155,000 $ 1,715,000 $ 1,630,000 $ 1,512,000 $ 14,538,000 $ 4,317,000 $ (22,655,000) $ (161,000) $ 4,051,000
Beginning balance, shares at Dec. 31, 2021 500,000 170,000 170,000 170,000 5,930,408       (44,000)  
Accrued Deemed Dividend - Series A Preferred Stock $ 100,000         (100,000)      
Accrued Deemed Dividend - Series B Preferred Stock   $ 34,000       (34,000)      
Accrued Deemed Dividend - Series C Preferred Stock     $ 34,000     (34,000)      
Accrued Deemed Dividend - Series D Preferred Stock       $ 34,000   (34,000)      
Stock Issuance                  
Stock issued during period, shares, new issues         25,000          
Equity compensation           31,000       31,000
Net Income (Loss)             (21,000) (21,000)
Ending balance, value at Mar. 31, 2022 $ 3,255,000 $ 1,749,000 $ 1,664,000 $ 1,546,000 $ 14,538,000 4,146,000 (22,676,000) $ (161,000) 4,061,000
Ending balance, shares at Mar. 31, 2022 500,000 170,000 170,000 170,000 5,955,408       (44,000)  
Beginning balance, value at Dec. 31, 2022   $ 1,851,000     $ 21,283,000 3,895,000 (24,122,000) $ (161,000) 2,746,000
Beginning balance, shares at Dec. 31, 2022   170,000     16,102,749       (44,000)  
Accrued Deemed Dividend - Series B Preferred Stock   $ 11,000       (11,000)      
Equity compensation           7,000       9,000
Net Income (Loss)             396,000     396,000
Series B Convertible Preferred Stock Issuance   $ (1,862,000)       1,862,000      
Series B Convertible Preferred Stock Modification, shares   (170,000)     1,888,078          
Common stock issued for notes payable and investor deposit           884,000       884,000
Common stock issued for notes payable and investor deposit, shares         1,908,336          
Equity compensation, shares         116,250          
Foreign Currency Translation            
Ending balance, value at Mar. 31, 2023       $ 21,283,000 $ 6,637,000 $ (23,724,000) $ (161,000) $ 4,035,000
Ending balance, shares at Mar. 31, 2023       20,015,413       (44,000)