XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
CONDENSED STATEMENT OF STOCKHOLDERS DEFICIT (Unaudited) - USD ($)
Total
Preferred Stock
Common Stock
Comman Stock To Be Issued [Member]
Capital in Excess of Par Value
Retained Earnings (Accumulated Deficit)
Treasury Stock
Balance, shares at Dec. 31, 2020   10 278,757        
Balance, amount at Dec. 31, 2020 $ (12,456,727) $ 0 $ 2,788   $ 45,976,660 $ (56,974,063) $ (1,462,112)
Net income for the three months ended March 31, 2021 1,743,060 $ 0 $ 0   0 1,743,060 0
Balance, shares at Mar. 31, 2021   10 278,757        
Balance, amount at Mar. 31, 2021 (10,713,667) $ 0 $ 2,788   45,976,660 (55,231,003) (1,462,112)
Balance, shares at Dec. 31, 2020   10 278,757        
Balance, amount at Dec. 31, 2020 (12,456,727) $ 0 $ 2,788   45,976,660 (56,974,063) (1,462,112)
Net income for the three months ended March 31, 2021 1,557,319            
Balance, shares at Sep. 30, 2021   10 9,415,425        
Balance, amount at Sep. 30, 2021 (7,260,817) $ 0 $ 94,154   49,523,885 (55,416,744) (1,462,112)
Balance, shares at Mar. 31, 2021   10 278,757        
Balance, amount at Mar. 31, 2021 (10,713,667) $ 0 $ 2,788   45,976,660 (55,231,003) (1,462,112)
Shares and warrants issued for services, shares     2,100,000        
Shares and warrants issued for services, amount 751,457 0 $ 21,000   730,457 0 0
Shares and warrants issued for settlement of debt, shares     7,036,668        
Shares and warrants issued for settlement of debt, amount 2,687,134 0 $ 70,366   2,616,768 0 0
Net income for the three months ended June 30, 2021 75,544 $ 0 $ 0   0 75,544 0
Balance, shares at Jun. 30, 2021   10 9,415,425        
Balance, amount at Jun. 30, 2021 (7,199,532) $ 0 $ 94,154   49,323,885 (55,155,459) (1,462,112)
Net income for the three months ended March 31, 2021 (261,285) 0 0   0 (261,285) 0
Warrants issued with debt 110,000 0 0   110,000 0 0
Beneficial conversion feature of debt 90,000 $ 0 $ 0   90,000 0 0
Balance, shares at Sep. 30, 2021   10 9,415,425        
Balance, amount at Sep. 30, 2021 (7,260,817) $ 0 $ 94,154   49,523,885 (55,416,744) (1,462,112)
Balance, shares at Dec. 31, 2021   10 9,415,425        
Balance, amount at Dec. 31, 2021 (8,372,175) $ 0 $ 94,154 $ 0 50,818,885 (57,823,102) (1,462,112)
Net loss for the three months ended March 31, 2022 (1,082,530) $ 0 $ 0   0 (1,082,530) 0
Balance, shares at Mar. 31, 2022   10 9,415,425        
Balance, amount at Mar. 31, 2022 (9,454,705) $ 0 $ 94,154   50,818,885 (58,905,632) (1,462,112)
Balance, shares at Dec. 31, 2021   10 9,415,425        
Balance, amount at Dec. 31, 2021 (8,372,175) $ 0 $ 94,154 0 50,818,885 (57,823,102) (1,462,112)
Net income for the three months ended March 31, 2021 (3,371,137)            
Balance, shares at Sep. 30, 2022   10 10,619,331        
Balance, amount at Sep. 30, 2022 (11,350,562) $ 0 $ 106,193 10,000 51,189,596 (61,194,239) (1,462,112)
Balance, shares at Mar. 31, 2022   10 9,415,425        
Balance, amount at Mar. 31, 2022 (9,454,705) $ 0 $ 94,154   50,818,885 (58,905,632) (1,462,112)
Net income for the three months ended March 31, 2021 (1,219,999) 0 $ 0   0 (1,219,999) 0
Beneficial conversion feature of debt 200,000       200,000    
Shares issued for conversion of debt and finance cost, shares     457,500        
Shares issued for conversion of debt and finance cost, amount 45,750 0 $ 4,575   41,175 0 0
Cashless exercise of warrants, shares     396,637        
Cashless exercise of warrants, amount 0 $ 0 $ 3,966   (3,966) 0 0
Shares Cancelled - to be reissued, shares     (1,000,000)        
Shares Cancelled - to be reissued, amount     $ (10,000) 10,000      
Balance, shares at Jun. 30, 2022   10 9,269,562        
Balance, amount at Jun. 30, 2022 (10,428,954) $ 0 $ 92,695 10,000 51,056,094 (60,125,631) (1,462,112)
Net income for the three months ended March 31, 2021 (1,068,608) 0 0 0 0 (1,068,608) 0
Beneficial conversion feature of debt 100,000 0 $ 0 0 100,000 0 0
Cashless exercise of warrants, shares     879,769        
Cashless exercise of warrants, amount 0 0 $ 8,798 0 (8,798) 0 0
Shares issued for conversion of debt, shares     470,000        
Shares issued for conversion of debt, amount 47,000 $ 0 $ 4,700 0 42,300 0 0
Balance, shares at Sep. 30, 2022   10 10,619,331        
Balance, amount at Sep. 30, 2022 $ (11,350,562) $ 0 $ 106,193 $ 10,000 $ 51,189,596 $ (61,194,239) $ (1,462,112)