XML 15 R6.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($)
Series A Preferred Stock [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Additional Paid-in Capital [Member]
Series A Preferred Stock [Member]
Treasury Stock [Member]
Series B Preferred Stock [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Additional Paid-in Capital [Member]
Series B Preferred Stock [Member]
Treasury Stock [Member]
Series B Preferred Stock [Member]
Series C Preferred Stock [Member]
Preferred Stock [Member]
Series C Preferred Stock [Member]
Additional Paid-in Capital [Member]
Series C Preferred Stock [Member]
Treasury Stock [Member]
Series C Preferred Stock [Member]
Series D Preferred Stock [Member]
Treasury Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Treasury Stock [Member]
Noncontrolling Interest [Member]
Total
Balance (in shares) at Dec. 31, 2020 500,000     0       0         5,827,408       (44,000)    
Balance at Dec. 31, 2020 $ 2,754,000     $ 0       $ 0         $ 14,538,000 $ 5,042,000 $ (14,382,000) $ (5,885,000) $ (161,000) $ (718,000) $ 1,188,000
Convertible Preferred Stock Issuance (in shares)       170,000       170,000                      
Convertible Preferred Stock Issuance       $ 1,613,000     $ 1,613,000 $ 1,500,000     $ 1,500,000                
Common stock issued for warrant exercise (in shares)                         103,000            
Beneficial Conversion feature (BCF)                 $ 1,500,000   $ 1,500,000                
Deemed Dividend on Series BCF                           (1,500,000)         (1,500,000)
Accrued Deemed Dividend $ 100,000 $ (100,000)     $ (34,000)   (34,000) $ 28,000 $ (28,000)                    
Accretion of Preferred Stock         $ (47,000)   $ (47,000)                        
Net Income (Loss) Attributable to Parent, Total                             (422,000)       (422,000)
Net Income (Loss) Attributable to Noncontrolling Interest                                   41,000 41,000
Net Income (Loss)                                     (381,000)
Foreign Currency Translation                               (16,000)     (16,000)
Balance (in shares) at Mar. 31, 2021 500,000     170,000       170,000         5,930,408       (44,000)    
Balance at Mar. 31, 2021 $ 2,854,000     $ 1,613,000       $ 1,528,000         $ 14,538,000 4,833,000 $ (14,804,000) (5,901,000) $ (161,000) (677,000) 3,823,000
Net loss from continuing operations                                     (381,000)
Balance (in shares) at Dec. 31, 2021 500,000     170,000       170,000         170,000   5,930,408   (44,000)    
Convertible Preferred Stock Issuance (in shares)                             25,000        
Accrued Deemed Dividend $ 100,000   $ (100,000) $ 34,000   $ (34,000)   $ 34,000   $ (34,000)   $ (34,000)   34,000          
Net Income (Loss) Attributable to Parent, Total                                     (21,000)
Net Income (Loss) Attributable to Noncontrolling Interest                                     0
Net Income (Loss)                                     (21,000)
Balance (in shares) at Mar. 31, 2022 500,000     170,000       170,000         170,000   5,955,408   (44,000)    
Balance at Dec. 31, 2021 $ 3,155,000     $ 1,715,000       $ 1,630,000           1,512,000   14,538,000 $ 4,317,000 (161,000) 4,051,000
Equity Compensation Charge                                 31,000   31,000
Net loss from continuing operations                                     (21,000)
Balance at Mar. 31, 2022 $ 3,255,000     $ 1,749,000       $ 1,664,000           $ 1,546,000   $ 14,538,000 $ 4,146,000 $ (161,000) $ 4,061,000