XML 16 R7.htm IDEA: XBRL DOCUMENT v3.21.2
Items - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2020
Sep. 30, 2021
Sep. 30, 2020
Common Stock      
Equity Balance, Starting $ 150 $ 165 $ 145
Shares Outstanding, Starting 14,997,749 16,457,121 14,539,675
Shares Granted, Value, Share-based Payment Arrangement, after Forfeiture $ 0 $ 0 $ 0
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Net of Forfeitures 0 0 0
Stock Issued During Period, Value, Stock Options Exercised   $ 2  
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercises in Period   203,000  
Amortization of increasing dividend rate preferred stock discount $ 0 $ 0 $ 0
Net Income (Loss) 0 0 0
Equity Balance, Ending $ 151 $ 167 $ 151
Shares Outstanding, Ending 15,097,749 16,660,121 15,097,749
Warrants exercised, Value $ 1   $ 1
Warrants exercised, Shares 100,000   100,000
Common stock issued for repurchase of preferred stock, Value     $ 5
Common stock issued for repurchase of preferred stock, Shares     458,074
Preferred stock repurchased, Value     $ 0
Preferred stock repurchased, Shares     0
Repurchased preferred stock assigned to settle related party liability, Value     $ 0
Repurchased preferred stock assigned to settle related party liability, Shares     0
Preferred Stock      
Equity Balance, Starting $ 349,910 $ 353,505 $ 554,516
Shares Outstanding, Starting 568,257 568,257 875,054
Shares Granted, Value, Share-based Payment Arrangement, after Forfeiture $ 0 $ 0 $ 0
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Net of Forfeitures 0 0 0
Stock Issued During Period, Value, Stock Options Exercised   $ 0  
Amortization of increasing dividend rate preferred stock discount $ 1,798 2,697 $ 5,393
Net Income (Loss) 0 0 0
Equity Balance, Ending $ 351,708 $ 356,202 $ 351,708
Shares Outstanding, Ending 568,257 568,257 568,257
Warrants exercised, Value $ 0   $ 0
Common stock issued for repurchase of preferred stock, Value     $ 0
Common stock issued for repurchase of preferred stock, Shares     0
Preferred stock repurchased, Value     $ (235,951)
Preferred stock repurchased, Shares     (356,797)
Repurchased preferred stock assigned to settle related party liability, Value     $ 27,750
Repurchased preferred stock assigned to settle related party liability, Shares     50,000
Additional Paid In Capital      
Equity Balance, Starting 9,046,267 $ 9,064,855 $ 8,939,519
Shares Granted, Value, Share-based Payment Arrangement, after Forfeiture 1,634 5,571 25,076
Stock Issued During Period, Value, Stock Options Exercised   607  
Amortization of increasing dividend rate preferred stock discount (1,798) (2,697) (5,393)
Net Income (Loss) 0 0 0
Equity Balance, Ending 9,046,502 9,068,336 9,046,502
Warrants exercised, Value 399   399
Common stock issued for repurchase of preferred stock, Value     22,899
Preferred stock repurchased, Value     37,927
Repurchased preferred stock assigned to settle related party liability, Value     26,075
Accumulated Deficit      
Equity Balance, Starting (9,628,436) (8,916,261) (9,820,668)
Shares Granted, Value, Share-based Payment Arrangement, after Forfeiture 0 0 0
Stock Issued During Period, Value, Stock Options Exercised   0  
Amortization of increasing dividend rate preferred stock discount 0 0 0
Net Income (Loss) 298,290 736,026 490,522
Equity Balance, Ending (9,330,146) (8,180,235) (9,330,146)
Warrants exercised, Value 0   0
Common stock issued for repurchase of preferred stock, Value     0
Preferred stock repurchased, Value     0
Repurchased preferred stock assigned to settle related party liability, Value     0
Equity Balance, Starting (232,109) 502,264 (326,488)
Shares Granted, Value, Share-based Payment Arrangement, after Forfeiture 1,634 5,571 25,076
Stock Issued During Period, Value, Stock Options Exercised   609  
Amortization of increasing dividend rate preferred stock discount 0 0 0
Net Income (Loss) 298,290 736,026 490,522
Equity Balance, Ending 68,215 1,244,470 68,215
Warrants exercised, Value $ 400 $ 0 400
Common stock issued for repurchase of preferred stock, Value     22,904
Preferred stock repurchased, Value     (198,024)
Repurchased preferred stock assigned to settle related party liability, Value     $ 53,825