Consolidated Statements of Changes in Stockholders' Equity (Deficit) (Unaudited) - USD ($)
|
Series A Convertible Preferred Stock [Member] |
Series B Convertible Preferred Stock [Member] |
Common Stock [Member] |
Additional Paid-in Capital [Member] |
Subscriptions Payable [Member] |
AOCI Attributable to Parent [Member] |
Retained Earnings [Member] |
Total |
Series B Convertible Preferred Stock [Member] |
Beginning balance, value at Dec. 31, 2020 |
$ 1,502,330
|
|
$ 53,085
|
$ 14,103,672
|
$ 75,000
|
$ (52,870)
|
$ (16,132,326)
|
$ (1,953,439)
|
|
Beginning balance, shares at Dec. 31, 2020 |
150,233
|
|
53,085,305
|
|
|
|
|
|
|
Series B convertible preferred stock sold for cash to our CEO |
|
$ 3,050,010
|
|
|
|
|
|
|
|
Series B convertible preferred stock sold for cash to our CEO, shares |
|
203,334
|
|
|
|
|
|
|
|
Commitment shares issued pursuant to promissory note |
|
|
$ 2,000
|
266,250
|
150,062
|
|
|
418,312
|
|
Commitment shares issued pursuant to promissory note, shares |
|
|
2,000,000
|
|
|
|
|
|
|
Exercise of cashless options |
|
|
$ 60
|
(60)
|
|
|
|
|
|
Exercise of cashless options, shares |
|
|
60,000
|
|
|
|
|
|
|
Warrants issued as a debt discount |
|
|
|
358,017
|
|
|
|
358,017
|
|
Amortization of common stock options issued for services |
|
|
|
837,955
|
|
|
|
837,955
|
|
Series A convertible preferred stock dividends declared ($0.60 per share) |
|
|
|
(49,246)
|
|
|
|
(49,246)
|
|
Gain on foreign currency translation |
|
|
|
|
|
(10,919)
|
|
(10,919)
|
|
Net loss |
|
|
|
|
|
|
(2,461,090)
|
(2,461,090)
|
|
Series B convertible preferred stock sold for cash |
|
$ 527,520
|
|
(25)
|
|
|
|
(25)
|
|
Series B convertible preferred stock sold for cash, shares |
|
35,168
|
|
|
|
|
|
|
|
Common stock issued for services |
|
|
$ 281
|
56,515
|
|
|
|
56,796
|
|
Common stock issued for services, shares |
|
|
280,678
|
|
|
|
|
|
|
Common stock sold for cash |
|
|
$ 750
|
74,250
|
(75,000)
|
|
|
|
|
Common stock sold for cash, shares |
|
|
750,000
|
|
|
|
|
|
|
Conversion of series A convertible preferred stock |
$ (550,000)
|
|
$ 5,500
|
544,500
|
|
|
|
550,000
|
|
Conversion of series A convertible preferred stock, shares |
(55,000)
|
|
5,500,000
|
|
|
|
|
|
|
Ending balance, value at Sep. 30, 2021 |
$ 952,330
|
$ 3,577,530
|
$ 61,676
|
16,191,828
|
150,062
|
(63,789)
|
(18,593,416)
|
(2,253,639)
|
|
Ending balance, shares at Sep. 30, 2021 |
95,233
|
238,502
|
61,675,983
|
|
|
|
|
|
|
Beginning balance, value at Jun. 30, 2021 |
$ 952,330
|
$ 3,077,535
|
$ 61,916
|
15,715,598
|
|
(58,289)
|
(17,925,737)
|
(2,206,512)
|
|
Beginning balance, shares at Jun. 30, 2021 |
95,233
|
205,169
|
61,915,983
|
|
|
|
|
|
|
Series B convertible preferred stock sold for cash to our CEO |
|
$ 499,995
|
|
|
|
|
|
|
|
Series B convertible preferred stock sold for cash to our CEO, shares |
|
33,333
|
|
|
|
|
|
|
|
Adjustment of common stock issued for services |
|
|
$ (300)
|
(50,700)
|
|
|
|
(51,000)
|
|
Adjustment of common stock issued for services, shares |
|
|
(300,000)
|
|
|
|
|
|
|
Commitment shares issued pursuant to promissory note |
|
|
|
|
150,062
|
|
|
150,062
|
|
Commitment shares issued pursuant to promissory note, shares |
|
|
|
|
|
|
|
|
|
Exercise of cashless options |
|
|
$ 60
|
(60)
|
|
|
|
|
|
Exercise of cashless options, shares |
|
|
60,000
|
|
|
|
|
|
|
Warrants issued as a debt discount |
|
|
|
358,017
|
|
|
|
358,017
|
|
Amortization of common stock options issued for services |
|
|
|
183,376
|
|
|
|
183,376
|
|
Series A convertible preferred stock dividends declared ($0.60 per share) |
|
|
|
(14,403)
|
|
|
|
(14,403)
|
|
Gain on foreign currency translation |
|
|
|
|
|
(5,500)
|
|
(5,500)
|
|
Net loss |
|
|
|
|
|
|
(667,679)
|
(667,679)
|
|
Ending balance, value at Sep. 30, 2021 |
$ 952,330
|
$ 3,577,530
|
$ 61,676
|
16,191,828
|
150,062
|
(63,789)
|
(18,593,416)
|
(2,253,639)
|
|
Ending balance, shares at Sep. 30, 2021 |
95,233
|
238,502
|
61,675,983
|
|
|
|
|
|
|
Beginning balance, value at Dec. 31, 2021 |
$ 652,330
|
$ 3,577,515
|
$ 65,600
|
16,843,656
|
21,725
|
(64,347)
|
(19,916,888)
|
(3,050,254)
|
|
Beginning balance, shares at Dec. 31, 2021 |
65,233
|
238,501
|
65,599,565
|
|
|
|
|
|
|
Amortization of common stock options issued for services |
|
|
|
123,440
|
|
|
|
123,440
|
|
Series A convertible preferred stock dividends declared ($0.60 per share) |
|
|
|
(28,971)
|
|
|
|
(28,971)
|
|
Gain on foreign currency translation |
|
|
|
|
|
6,806
|
|
6,806
|
|
Net loss |
|
|
|
|
|
|
(2,295,139)
|
(2,295,139)
|
|
Series B convertible preferred stock sold for cash |
|
$ 150,000
|
|
|
|
|
|
|
|
Series B convertible preferred stock sold for cash, shares |
|
10,000
|
|
|
|
|
|
|
|
Series B convertible preferred stock issued as commitment fee on ELOC |
|
$ 205,005
|
|
|
|
|
|
|
|
Series B convertible preferred stock issued as commitment fee on ELOC, shares |
|
|
|
|
|
|
|
|
13,667
|
Common stock issued for services |
|
|
$ 1,603
|
154,250
|
(21,725)
|
|
|
134,128
|
|
Common stock issued for services, shares |
|
|
1,603,342
|
|
|
|
|
|
|
Ending balance, value at Sep. 30, 2022 |
$ 652,330
|
$ 3,932,520
|
$ 67,203
|
17,092,375
|
|
(57,541)
|
(22,212,027)
|
(5,109,990)
|
|
Ending balance, shares at Sep. 30, 2022 |
65,233
|
262,168
|
67,202,907
|
|
|
|
|
|
|
Beginning balance, value at Jun. 30, 2022 |
$ 652,330
|
$ 3,577,515
|
$ 65,862
|
16,928,274
|
|
(59,875)
|
(21,217,884)
|
(4,283,623)
|
|
Beginning balance, shares at Jun. 30, 2022 |
65,233
|
238,501
|
65,861,631
|
|
|
|
|
|
|
Amortization of common stock options issued for services |
|
|
|
41,180
|
|
|
|
41,180
|
|
Series A convertible preferred stock dividends declared ($0.60 per share) |
|
|
|
(9,866)
|
|
|
|
(9,866)
|
|
Gain on foreign currency translation |
|
|
|
|
|
2,334
|
|
2,334
|
|
Net loss |
|
|
|
|
|
|
(994,143)
|
(994,143)
|
|
Series B convertible preferred stock sold for cash |
|
$ 150,000
|
|
|
|
|
|
|
|
Series B convertible preferred stock sold for cash, shares |
|
10,000
|
|
|
|
|
|
|
|
Series B convertible preferred stock issued as commitment fee on ELOC |
|
$ 205,005
|
|
|
|
|
|
|
|
Series B convertible preferred stock issued as commitment fee on ELOC, shares |
|
|
|
|
|
|
|
|
13,667
|
Common stock issued for services |
|
|
$ 1,341
|
132,787
|
|
|
|
134,128
|
|
Common stock issued for services, shares |
|
|
1,341,276
|
|
|
|
|
|
|
Ending balance, value at Sep. 30, 2022 |
$ 652,330
|
$ 3,932,520
|
$ 67,203
|
$ 17,092,375
|
|
$ (57,541)
|
$ (22,212,027)
|
$ (5,109,990)
|
|
Ending balance, shares at Sep. 30, 2022 |
65,233
|
262,168
|
67,202,907
|
|
|
|
|
|
|