XML 16 R7.htm IDEA: XBRL DOCUMENT v3.22.2.2
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (unaudited) - USD ($)
Preferred Stock Series A [Member]
Preferred Stock Series B [Member]
Common Stock [Member]
Treasury Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Total
Beginning balance, value at Dec. 31, 2020 $ 60,000 $ 475,000 $ 4,699 $ (13) $ 68,336,249 $ (77,331,820) $ (345,714) $ (8,801,601)
Beginning balance, shares at Dec. 31, 2020 60,000 475,000 46,986,794 133,200        
Net income (loss) 1,197,975 1,197,975
Change in foreign currency translation (96,578) (96,578)
Conversion of Series A Preferred to common stock $ (200) $ 25 175
Conversion of Series A Preferred to common stock, shares (200)              
Conversion of Series A Preferred to common stock, shares     250,000          
Conversion of convertible notes to common shares $ 144 474,715 474,859
Conversion of convertible notes to common shares, shares     1,442,101          
Sale of common stock in private placement $ 86 244,018 244,104
Sale of common stock in private placement, shares     860,000          
Beneficial conversion feature of convertible notes 34,205 34,205
Stock based compensation related to warrant issuances 96,700 96,700
Ending balance, value at Mar. 31, 2021 $ 59,800 $ 475,000 $ 4,954 $ (13) 69,186,061 (76,133,846) (442,293) (6,850,337)
Ending balance, shares at Mar. 31, 2021 59,800 475,000 49,538,895 133,200        
Beginning balance, value at Dec. 31, 2020 $ 60,000 $ 475,000 $ 4,699 $ (13) 68,336,249 (77,331,820) (345,714) (8,801,601)
Beginning balance, shares at Dec. 31, 2020 60,000 475,000 46,986,794 133,200        
Net income (loss)               (467,434)
Ending balance, value at Jun. 30, 2021 $ 58,180 $ 475,000 $ 7,376 $ (13) 71,383,756 (77,799,255) (519,334) (6,394,290)
Ending balance, shares at Jun. 30, 2021 58,180 475,000 73,760,595 133,200        
Beginning balance, value at Mar. 31, 2021 $ 59,800 $ 475,000 $ 4,954 $ (13) 69,186,061 (76,133,846) (442,293) (6,850,337)
Beginning balance, shares at Mar. 31, 2021 59,800 475,000 49,538,895 133,200        
Net income (loss) (1,665,409) (1,665,409)
Change in foreign currency translation (77,042) (77,042)
Purchase of Series A Preferred $ 1,760 53,240 55,000
Conversion of Series A Preferred to common stock, shares (3,380)              
Conversion of Series A Preferred to common stock, shares     4,225,000          
Conversion of convertible notes to common shares $ 1,753 762,600 764,353
Conversion of convertible notes to common shares, shares     17,531,700          
Sale of common stock in private placement $ 40 46,920 46,960
Sale of common stock in private placement, shares     400,000          
Beneficial conversion feature of convertible notes 289,426 289,426
Stock based compensation related to warrant issuances 96,700 96,700
Purchase of Series A Preferred, shares 1,760              
Conversion of Series A Preferred to common stock $ (3,380) 423 2,958
Loss on loan conversions 706,974 706,974
Issuance of common stock for services $ 180 188,820 189,000
Issuance of common stock for services, shares     1,800,000          
Commitment shares issued with convertible note $ 27 50,059 50,086
Commitment shares issued with convertible note, shares     265,000          
Ending balance, value at Jun. 30, 2021 $ 58,180 $ 475,000 $ 7,376 $ (13) 71,383,756 (77,799,255) (519,334) (6,394,290)
Ending balance, shares at Jun. 30, 2021 58,180 475,000 73,760,595 133,200        
Beginning balance, value at Dec. 31, 2021 $ 67,191 $ 475,000 $ 12,551 $ (13) 73,055,579 (86,164,319) (371,909) (12,925,920)
Beginning balance, shares at Dec. 31, 2021 67,191 475,000 125,509,810 133,200        
Net income (loss) (2,071,982) (2,071,982)
Change in foreign currency translation (120,750) (120,750)
Conversion of Series A Preferred to common stock $ (9,011) $ 1,126 7,885
Conversion of Series A Preferred to common stock, shares (9,011)              
Conversion of Series A Preferred to common stock, shares     11,263,750          
Conversion of convertible notes to common shares $ 2,819 499,096 501,915
Conversion of convertible notes to common shares, shares     28,186,741          
Sale of common stock in private placement $ 250 39,765 40,015
Sale of common stock in private placement, shares     2,500,000          
Beneficial conversion feature of convertible notes 227,386 227,386
Stock based compensation related to warrant issuances 45,245 45,245
Issuance of common stock for services
Commitment shares issued with convertible note $ 100 16,900 17,000
Commitment shares issued with convertible note, shares     1,000,000          
Ending balance, value at Mar. 31, 2022 $ 58,180 $ 475,000 $ 16,846 $ (13) 73,891,856 (88,236,301) (492,659) (14,287,090)
Ending balance, shares at Mar. 31, 2022 58,180 475,000 168,460,301 133,200        
Beginning balance, value at Dec. 31, 2021 $ 67,191 $ 475,000 $ 12,551 $ (13) 73,055,579 (86,164,319) (371,909) (12,925,920)
Beginning balance, shares at Dec. 31, 2021 67,191 475,000 125,509,810 133,200        
Net income (loss)               (3,578,311)
Ending balance, value at Jun. 30, 2022 $ 58,180 $ 475,000 $ 22,744 $ (13) 74,705,213 (89,742,630) (222,655) (14,704,161)
Ending balance, shares at Jun. 30, 2022 58,180 475,000 227,447,761 133,200        
Beginning balance, value at Mar. 31, 2022 $ 58,180 $ 475,000 $ 16,846 $ (13) 73,891,856 (88,236,301) (492,659) (14,287,090)
Beginning balance, shares at Mar. 31, 2022 58,180 475,000 168,460,301 133,200        
Net income (loss) (1,506,329) (1,506,329)
Change in foreign currency translation 270,004 270,004
Conversion of convertible notes to common shares $ 2,398 327,201 329,599
Conversion of convertible notes to common shares, shares     23,987,460          
Sale of common stock in private placement $ 2,500 247,497 249,997
Sale of common stock in private placement, shares     25,000,000          
Beneficial conversion feature of convertible notes 64,414 64,414
Stock based compensation related to warrant issuances 45,245 45,245
Commitment shares issued with private placement $ 1,000 129,000 130,000
Commitment shares issued with private placement, shares     10,000,000          
Ending balance, value at Jun. 30, 2022 $ 58,180 $ 475,000 $ 22,744 $ (13) $ 74,705,213 $ (89,742,630) $ (222,655) $ (14,704,161)
Ending balance, shares at Jun. 30, 2022 58,180 475,000 227,447,761 133,200