XML 17 R5.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Shareholders' 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
Balance 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
Balance, shares at Dec. 31, 2021 500,000 170,000 170,000 170,000 5,930,408       (44,000)  
Accrued Deemed Dividend - Series B Preferred Stock   $ 136,000       (136,000)      
Stock Issuance         $ (1,000) 1,000      
Stock Issuance, shares         81,250          
Net Income (Loss)             (1,467,000) (1,467,000)
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 C Preferred Stock     $ 91,000     (91,000)      
Conversion Series C Preferred Stoock     $ (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          
Equity Compensation Charge           162,000       162,000
Balance at Dec. 31, 2022 $ 1,851,000 $ 21,283,000 3,895,000 (24,122,000) $ (161,000) 2,746,000
Balance, shares at Dec. 31, 2022 170,000 16,102,749       (44,000)  
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          
Accrued Deemed Dividend - Series B Preferred Stock   $ 11,000       (11,000)      
Equity compensation           21,000       21,000
Equity compensation, shares         116,250          
Stock Issuance                  
Stock Issuance, shares         125,000          
Conversion of warrants and deferred liability           316,000       316,000
Conversion of warrants and deferred liability         675,182          
Net Income (Loss)       (235,000)     (235,000)
Foreign Currency Translation              
Balance at Dec. 31, 2023 $ 21,283,000 $ 6,967,000 $ (24,357,000) $ (161,000) $ 3,732,000
Balance, shares at Dec. 31, 2023       20,815,595       (44,000)