XML 27 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Consolidated Statements of Changes In Stockholders' Equity - USD ($)
Class A Ordinary Shares
Class B Ordinary Shares
Additional Paid in Capital
 [1]
Receivable from Shareholder
Accumulated deficit
Accumulated other comprehensive (loss) income
Total
Balance at Dec. 31, 2017 $ 314 [1] $ 395 [1] $ 12,503,046 $ (8,437,688) $ (827,431) $ (88,843) $ 3,149,793
Balance (in Shares) at Dec. 31, 2017 [1] 3,140,388 3,949,993          
Subscription payments [1] [1] 5,415,082 5,415,082
Net income (loss) [1] [1] (2,771,208) (2,771,208)
Other comprehensive income (loss) [1] [1] (24,749) (24,749)
Balance at Dec. 31, 2018 $ 314 [1] $ 395 [1] 12,503,046 (3,022,606) (3,598,639) (113,592) 5,768,918
Balance (in Shares) at Dec. 31, 2018 [1] 3,140,388 3,949,993          
Return of capital [1] [1] (4,898,012) 3,022,606 (1,875,406)
Dividends declared [1] [1] (4,994,616) (4,994,616)
Net income (loss) [1] [1] 8,216,352 8,216,352
Other comprehensive income (loss) [1] [1] 75,637 75,637
Balance at Dec. 31, 2019 $ 314 [1] $ 395 [1] 7,605,034 (376,903) (37,955) 7,190,885
Balance (in Shares) at Dec. 31, 2019 [1] 3,140,388 3,949,993          
Effect of reverse recapitalization, net of costs $ 336 [1] $ 580 [1] (2,242,234) (2,241,318)
Effect of reverse recapitalization, net of costs (in Shares) [1] 3,357,574 5,801,221          
Conversion of rights to ordinary shares upon the reverse recapitalization $ 115 [1] [1] (115)
Conversion of rights to ordinary shares upon the reverse recapitalization (in Shares) 1,150,000 [1]          
Shares issued to prior D&O $ 30 [1] [1] 59,970 60,000
Shares issued to prior D&O (in Shares) 300,000 [1]          
Shares issued in connection with August 2020 PIPE, net of costs $ 165 [1] [1] 2,530,536 2,530,701
Shares issued in connection with August 2020 PIPE, net of costs (in Shares) 1,650,000 [1]          
Shares issued as a result of post-merger consideration adjustment $ 3 [1] $ 9 [1] (12)
Shares issued as a result of post-merger consideration adjustment (in Shares) [1] 29,591 91,882          
2020 incentive shares granted and unissued [1] [1] 3,656,800 3,656,800
Detachable warrants issued in connection with December 2020 Convertible Debenture, net of costs [1] [1] 454,089 454,089
Beneficial conversion feature in connection with December 2020 Convertible Debenture [1] [1] 205,693 205,693
Net income (loss) [1] [1] (2,575,459) (2,575,459)
Other comprehensive income (loss) [1] [1] 20,487 20,487
Balance at Dec. 31, 2020 $ 963 [1] $ 984 [1] $ 12,269,761 $ (2,952,362) $ (17,468) $ 9,301,878
Balance (in Shares) at Dec. 31, 2020 [1] 9,627,553 9,843,096          
[1] Par value of ordinary shares, additional paid-in capital and share data have been retroactively restated to give effect to the reverse recapitalization that is discussed in Note 1