XML 35 R5.htm IDEA: XBRL DOCUMENT v3.20.1
Condensed Consolidated Statements of Changes in Shareholders' Deficit (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-In Capital [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Proceeds on Account of shares [Member]
Accumulated Deficit [Member]
Total Company's Stockholders' Equity [Member]
Non-controlling Interest [Member]
Total
Beginning balance at Dec. 31, 2018 $ 923 $ 8,851,670 $ (26,275) $ 105,000 $ (8,713,091) $ 218,227 $ (6,712) $ 211,515
Beginning balance, shares at Dec. 31, 2018 9,228,339              
Issuance of shares for cash $ 61 561,606   (105,000)   456,667 456,667
Issuance of shares for cash, shares 605,563              
Stock based compensation   67,235       67,235 720 67,955
Comprehensive loss         (355,762) (355,762) (3,584) (359,346)
Ending balance at Mar. 31, 2019 $ 984 9,480,511 (26,275) (9,068,853) 386,367 (9,576) 376,791
Ending balance, shares at Mar. 31, 2019 9,833,902              
Beginning balance at Dec. 31, 2019 $ 1,021 10,328,696 (26,275) (10,684,508) (381,066) (21,053) (402,119)
Beginning balance, shares at Dec. 31, 2019 10,209,487              
Stock based compensation   35,028       35,028 375 35,403
Value of warrant issued in convertible loans   34,696       34,696   34,696
Comprehensive loss         (365,647) (365,647) (3,416) (369,063)
Ending balance at Mar. 31, 2020 $ 1,021 $ 10,398,420 $ (26,275) $ (11,050,155) $ (676,989) $ (24,094) $ (701,083)
Ending balance, shares at Mar. 31, 2020 10,209,487