XML 13 R2.htm IDEA: XBRL DOCUMENT v3.21.1
CONSOLIDATED BALANCE SHEETS - USD ($)
Dec. 31, 2020
Dec. 31, 2019
CURRENT ASSETS    
Cash and cash equivalents $ 1,407,917 $ 612,005
Accounts receivable, net 30,751 943
Prepaid expenses and other current assets 19,640 19,986
Total current assets 1,458,308 632,934
PROPERTY AND EQUIPMENT, net 62,967 57,751
OTHER ASSETS AND INTANGIBLE ASSETS 26,158 18,250
RIGHT OF USE LEASED ASSET 514,682 618,333
DEFERRED TAX ASSET 339,197 0
TOTAL ASSETS 2,401,312 1,327,268
CURRENT LIABILITIES    
Accounts payable 50,205 50,786
Accrued and other liabilities 557,132 475,776
Operating lease liability - current portion 112,812 103,651
Deferred revenue 777,029 508,861
Total current liabilities 1,497,178 1,139,074
OPERATING LEASE LIABILITY - less current portion 401,870 514,682
Total liabilities 1,899,048 1,653,756
SHAREHOLDERS' EQUITY (DEFICIT)    
Preferred Stock, Value, Issued 353,505 554,516
Common Stock, Value 165 145
Additional paid-in capital 9,064,855 8,939,519
Accumulated deficit (8,916,261) (9,820,668)
Total shareholders' equity (deficit) 502,264 (326,488)
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT) $ 2,401,312 $ 1,327,268