XML 37 R27.htm IDEA: XBRL DOCUMENT v3.21.1
Basis of Presentation and Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2020
Accounting Policies [Abstract]  
Summary of Carrying Amount of Major Classes of Liabilities

The carrying amounts of the major classes of these liabilities as of December 31, 2020 and 2019 are summarized as follows:

 

    December 31, 2020     December 31, 2019  
Assets of discontinued operations   $ -     $ -  
Liabilities                
Accounts payables and accrued expenses   $ (112,397 )   $ (112,397 )
Liabilities of discontinued operations   $ (112,397 )   $ (112,397 )
Schedule of Estimated Useful Lives of Property and Equipment

The estimated useful lives of property and equipment are generally as follows:

 

    Years  
Office furniture and fixtures     4  
Computer equipment     4  
Rental equipment     4  
Appliques     10  
Website development     2  
Schedule of Reconciliation of Derivative Liability Measured at Fair Value
    Conversion feature
derivative liability
 
Balance at January 1, 2019   $ -  
Derivative liability     65,000  
Change in fair value included in earnings     36,925  
Balance at March 31, 2019   $ 101,925  
Derivative Liability     (65,000 )
Change in fair value included in earnings     (36,925 )
Balance at December 31, 2019   $ -  
Schedule of Dilutive Common Stock Equivalents

The following are dilutive common stock equivalents during the year ended:

 

    December 31, 2020     December 31, 2019  
Convertible preferred stock     -       -  
Convertible notes payable (1)     6,227,340       8,050,000  
Stock Options     3,000,044       39,044  
Stock Warrants     4,000       4,000  
Total     9,231,384       8,093,044  

 

(1) 6,227,340 shares of our common stock issuable upon conversion of $1,294,268 of Convertible Notes Payable as of December 31, 2020, not accounting for 4.99% beneficial ownership limitations.

Schedule of Adjustment to Net Income (Loss) Available to Common Stockholders

. The following are the adjustment to the net income (loss) available to common stockholders during the period ended:

 

    Year Ended
December 31, 2020
    Year Ended
December 31, 2019
 
Net loss   $ (2,763,375 )   $ (1,379,756 )
Preferred shares redemption adjustment   $ -     $ 201,924  
Net loss available to common shareholders   $ (2,763,375 )   $ (1,177,832 )
                 
NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS                
Weighted number of common shares outstanding – basic & diluted     1,339,537       106,175  
Loss applicable to common shareholders per share   $ (2.06 )   $ (11.09 )