XML 15 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Consolidated Statements Of Changes In Stockholders' Deficit (Unaudited) - USD ($)
Series B Convertible Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Total
BALANCE at Dec. 31, 2019 $ 1 $ 1,026 $ 14,687,172 $ (15,150,201) $ (172,364) $ (634,366)
Balance, shares at Dec. 31, 2019 872,766 10,261,419        
Foreign currency translation gain (2,419) (2,419)
Stock compensation - stock options 360,436 360,436
Debt discount from beneficial conversion feature 89,204 89,204
Issuance of options for settlement of accrued payroll 93,950 93,950
Modification of warrants 5,861 5,861
Conversion of notes and interest   $ 84 1,054,460 1,054,544
Conversion of notes and interest, shares   839,724        
Net loss (498,589) (498,589)
BALANCE at Mar. 31, 2020 $ 1 $ 1,026 15,236,623 (15,648,790) (174,783) (585,923)
Balance, shares at Mar. 31, 2020 872,766 10,261,419        
BALANCE at Dec. 31, 2019 $ 1 $ 1,026 14,687,172 (15,150,201) (172,364) (634,366)
Balance, shares at Dec. 31, 2019 872,766 10,261,419        
Modification of warrants           5,861
Issuance of shares and warrants from offering, net of offering costs          
Net loss           (1,065,943)
BALANCE at Jun. 30, 2020 $ 1 $ 1,026 15,642,739 (16,216,144) (173,699) (746,077)
Balance, shares at Jun. 30, 2020 872,766 10,261,419        
BALANCE at Mar. 31, 2020 $ 1 $ 1,026 15,236,623 (15,648,790) (174,783) (585,923)
Balance, shares at Mar. 31, 2020 872,766 10,261,419        
Foreign currency translation gain 1,084 1,084
Stock compensation - stock options 304,148 304,148
Debt discount from beneficial conversion feature 86,968 86,968
Issuance of options for settlement of accrued payroll 15,000 15,000
Net loss (567,354) (567,354)
BALANCE at Jun. 30, 2020 $ 1 $ 1,026 15,642,739 (16,216,144) (173,699) (746,077)
Balance, shares at Jun. 30, 2020 872,766 10,261,419        
BALANCE at Dec. 31, 2020 $ 1 $ 1,036 16,719,749 (17,698,936) (171,586) (1,149,736)
Balance, shares at Dec. 31, 2020 872,766 10,360,480        
Foreign currency translation gain 491 491
Stock compensation - stock options 345,975 345,975
Exercise of options $ 1 (1)
Exercise of options, shares   10,000        
Exercise of warrants $ 24 27,101 27,125
Exercise of warrants, shares   240,123        
Net loss (1,206,452) (1,206,452)
BALANCE at Mar. 31, 2021 $ 1 $ 1,061 17,092,824 (18,905,388) (171,095) (1,982,597)
Balance, shares at Mar. 31, 2021 872,766 10,610,603        
BALANCE at Dec. 31, 2020 $ 1 $ 1,036 16,719,749 (17,698,936) (171,586) (1,149,736)
Balance, shares at Dec. 31, 2020 872,766 10,360,480        
Modification of warrants          
Exercise of options, shares           370,000
Issuance of shares and warrants from offering, net of offering costs           $ 11,708,039
Net loss           (2,754,248)
BALANCE at Jun. 30, 2021 $ 1 $ 1,627 31,420,307 (20,453,184) (170,613) 10,798,138
Balance, shares at Jun. 30, 2021 436,017 16,263,634        
BALANCE at Mar. 31, 2021 $ 1 $ 1,061 17,092,824 (18,905,388) (171,095) (1,982,597)
Balance, shares at Mar. 31, 2021 872,766 10,610,603        
Foreign currency translation gain 482 482
Stock compensation - stock options 722,966 722,966
Exercise of options $ 36 542,464 542,500
Exercise of options, shares   360,000        
Exercise of warrants   $ 84 299,916 300,000
Exercise of warrants, shares   836,558        
Issuance of shares and warrants from offering, net of offering costs $ 318 11,707,721 11,708,039
Issuance of shares and warrants from offering, net of offering costs, shares   3,180,000        
Conversion of preferred stock   $ 44 (44)
Conversion of preferred stock,Shares (436,749) 436,749        
Conversion of notes and interest   $ 84 1,054,460 1,054,544
Conversion of notes and interest, shares   839,724        
Net loss (1,547,796) (1,547,796)
BALANCE at Jun. 30, 2021 $ 1 $ 1,627 $ 31,420,307 $ (20,453,184) $ (170,613) $ 10,798,138
Balance, shares at Jun. 30, 2021 436,017 16,263,634