XML 14 R5.htm IDEA: XBRL DOCUMENT v3.22.2
Consolidated Statements of Changes in Stockholders' Deficit (Unaudited) - USD ($)
Series B Convertible Preferred Stock [Member]
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Total
Beginning balance at Dec. 31, 2020 $ 1 $ 1,036 $ 16,719,749 $ (17,698,936) $ (171,586) $ (1,149,736)
Beginning balance, shares at Dec. 31, 2020 872,766 10,360,480        
Foreign currency translation loss 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)
Ending balance at Mar. 31, 2021 $ 1 $ 1,061 17,092,824 (18,905,388) (171,095) (1,982,597)
Ending balance, shares at Mar. 31, 2021 872,766 10,610,603        
Beginning balance at Dec. 31, 2020 $ 1 $ 1,036 16,719,749 (17,698,936) (171,586) (1,149,736)
Beginning balance, shares at Dec. 31, 2020 872,766 10,360,480        
Net loss           (2,754,248)
Ending balance at Jun. 30, 2021 $ 1 $ 1,627 31,420,307 (20,453,184) (170,613) 10,798,138
Ending balance, shares at Jun. 30, 2021 436,017 16,263,634        
Beginning balance at Mar. 31, 2021 $ 1 $ 1,061 17,092,824 (18,905,388) (171,095) (1,982,597)
Beginning balance, shares at Mar. 31, 2021 872,766 10,610,603        
Foreign currency translation loss 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        
Net loss (1,547,796) (1,547,796)
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        
Ending balance at Jun. 30, 2021 $ 1 $ 1,627 31,420,307 (20,453,184) (170,613) 10,798,138
Ending balance, shares at Jun. 30, 2021 436,017 16,263,634        
Beginning balance at Dec. 31, 2021 $ 1,722 32,410,452 (22,221,870) (248,349) 9,941,955
Beginning balance, shares at Dec. 31, 2021 17,209,612        
Foreign currency translation loss 160 160
Stock compensation - stock options 235,779 235,779
Net loss (1,362,109) (1,362,109)
Conversion of notes and interest $ 4 54,964 54,968
Conversion of notes and interest, shares   43,666        
Unrealized loss on marketable securities (151,170) (151,170)
Ending balance at Mar. 31, 2022 $ 1,726 32,701,195 (23,583,979) (399,359) 8,719,583
Ending balance, shares at Mar. 31, 2022 17,253,278        
Beginning balance at Dec. 31, 2021 $ 1,722 32,410,452 (22,221,870) (248,349) $ 9,941,955
Beginning balance, shares at Dec. 31, 2021 17,209,612        
Exercise of options, shares          
Net loss           $ (2,028,826)
Conversion of notes and interest, shares   75,649        
Ending balance at Jun. 30, 2022 $ 1,729 32,956,744 (24,250,696) (449,679) 8,258,098
Ending balance, shares at Jun. 30, 2022 17,285,261        
Beginning balance at Mar. 31, 2022 $ 1,726 32,701,195 (23,583,979) (399,359) 8,719,583
Beginning balance, shares at Mar. 31, 2022 17,253,278        
Foreign currency translation loss (6,903) (6,903)
Stock compensation - stock options 215,535 215,535
Net loss (666,717) (666,717)
Conversion of notes and interest $ 3 40,014 40,017
Conversion of notes and interest, shares   31,983        
Unrealized loss on marketable securities (43,417) (43,417)
Ending balance at Jun. 30, 2022 $ 1,729 $ 32,956,744 $ (24,250,696) $ (449,679) $ 8,258,098
Ending balance, shares at Jun. 30, 2022 17,285,261