XML 16 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Statements of Stockholders' Deficit (Unaudited) - USD ($)
Series A Convertible Preferred Stock [Member]
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Stock Subscription Receivable [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2019 $ 17,000 $ 8,750,000 $ (2,000) $ (9,326,000) $ (561,000)
Beginning balance, shares at Dec. 31, 2019 85,975 16,634,951        
Conversion of series A convertible preferred stock to convertible promissory notes (119,000) (119,000)
Conversion of series A convertible preferred Stock to convertible promissory notes, shares (85,975)        
Debt premium on issuance of convertible promissory notes for conversion of series A convertible preferred stock 58,000 58,000
Fair value of warrants issued with the conversion of series A convertible preferred stock 52,000 52,000
Net loss (476,000) (476,000)
Ending balance, value at Mar. 31, 2020 $ 17,000 8,741,000 (2,000) (9,802,000) (1,046,000)
Ending balance, shares at Mar. 31, 2020 16,634,951        
Beginning balance, value at Dec. 31, 2019 $ 17,000 8,750,000 (2,000) (9,326,000) (561,000)
Beginning balance, shares at Dec. 31, 2019 85,975 16,634,951        
Net loss             (572,000)
Ending balance, value at Jun. 30, 2020 $ 17,000 8,742,000 (2,000) (9,898,000) (1,141,000)
Ending balance, shares at Jun. 30, 2020 16,634,951        
Beginning balance, value at Mar. 31, 2020 $ 17,000 8,741,000 (2,000) (9,802,000) (1,046,000)
Beginning balance, shares at Mar. 31, 2020 16,634,951        
Relative fair value of warrants issued with convertible promissory notes 1,000 1,000
Net loss (96,000) (96,000)
Ending balance, value at Jun. 30, 2020 $ 17,000 8,742,000 (2,000) (9,898,000) (1,141,000)
Ending balance, shares at Jun. 30, 2020 16,634,951        
Beginning balance, value at Dec. 31, 2020 $ 17,000 8,744,000 (2,000) (10,082,000) (1,323,000)
Beginning balance, shares at Dec. 31, 2020 16,634,951        
Relative fair value of warrants issued with convertible promissory notes 3,000 3,000
Stock options issued for services 52,000 52,000
Stocks issued from debt forgiveness 98,000 98,000
Stocks issued for debt forgiveness, shares 75,000        
Additional capital from debt forgiven 68,000 68,000
Net loss (92,000) (92,000)
Ending balance, value at Mar. 31, 2021 $ 17,000 8,965,000 (2,000) (10,174,000) (1,194,000)
Ending balance, shares at Mar. 31, 2021 16,709,951        
Beginning balance, value at Dec. 31, 2020 $ 17,000 8,744,000 (2,000) (10,082,000) (1,323,000)
Beginning balance, shares at Dec. 31, 2020 16,634,951        
Net loss             (750,000)
Ending balance, value at Jun. 30, 2021 $ 15,000 9,530,000 (2,000) (10,832,000) (1,289,000)
Ending balance, shares at Jun. 30, 2021 14,470,621        
Beginning balance, value at Mar. 31, 2021 $ 17,000 8,965,000 (2,000) (10,174,000) (1,194,000)
Beginning balance, shares at Mar. 31, 2021 16,709,951        
Stocks returned $ (4,000) 4,000
Stocks returned, sharse (3,674,330)        
Stocks issued on exercise of warrants $ 2,000 2,000
Stocks issued on exercise of warrants, shares 1,435,000        
Net loss (658,000) (658,000)
Stock options issued for services 561,000 561,000
Ending balance, value at Jun. 30, 2021 $ 15,000 $ 9,530,000 $ (2,000) $ (10,832,000) $ (1,289,000)
Ending balance, shares at Jun. 30, 2021 14,470,621