XML 15 R6.htm IDEA: XBRL DOCUMENT v3.23.3
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 $ 267,000         (267,000)      
Conversion Series A Preferred Stoock $ (3,422,000)       $ 3,422,000          
Conversion Series A Preferred Stock, shares (500,000)       6,278,990          
Accrued Deemed Dividend - Series B Preferred Stock   $ 102,000       (102,000)      
Accrued Deemed Dividend - Series C Preferred Stock     $ 91,000     (91,000)      
Conversion Series C Preferred Stock     $ (1,721,000)   $ 1,721,000          
Conversion Series C Preferred Stock, shares     (170,000)   1,985,702          
Accrued Deemed Dividend - Series D Preferred Stock       $ 91,000   (91,000)      
Conversion Series D Preferred Stoock       $ (1,603,000) $ 1,603,000          
Conversion Series D Preferred Stock, shares       (170,000) 1,826,399          
Stock Issuance         $ (1,000) 1,000      
Stock Issuance, shares         81,250          
Equity Compensation Charge           153,000       153,000
Net Income (Loss) (1,389,000) (1,389,000)
Ending balance, value at Sep. 30, 2022 $ 1,817,000 $ 21,283,000 3,920,000 (24,044,000) $ (161,000) 2,815,000
Ending balance, shares at Sep. 30, 2022 170,000 16,102,749       (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)      
Stock Issuance, shares         125,000          
Net Income (Loss)             (720,000)     (720,000)
Series B Convertible Preferred Stock Issuance   $ (1,862,000)       1,862,000      
Series B Convertible Preferred Stock Issuance, 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           16,000       16,000
Equity compensation, shares         116,250          
Foreign Currency Translation      
Ending balance, value at Sep. 30, 2023       $ 21,283,000 $ 6,646,000 $ (24,842,000) $ (161,000) $ 2,926,000
Ending balance, shares at Sep. 30, 2023       20,140,413       (44,000)