XML 39 R6.htm IDEA: XBRL DOCUMENT v3.21.2
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (unaudited) - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2019 $ 1,000 $ 53,679 $ 106,680,619 $ (97,158,766) $ 9,576,532
Beginning Balance, Shares at Dec. 31, 2019 50,000 3,578,580      
Net loss 2,073,847 2,073,847
Deconsolidation of Max Steel VIE 1,125,917 1,125,917
Issuance of shares related to acquisition of Viewpoint $ 746 (746)
Issuance of shares related to acquisition of Viewpoint, Shares   49,747      
Issuance of shares related to financing agreement $ 150 (150)
Issuance of shares related to financing agreement, Shares   10,000      
Beneficial conversion of convertible promissory note   301,781 301,781
Issuance of shares related to conversion of notes payable $ 5,633 1,169,788 1,175,421
Issuance of shares related to conversion of notes payable, Shares   375,562      
Shares retired from exercise of puts $ (98) (1,637,102) (1,637,200)
Shares retired from exercise of puts, Shares   (6,507)      
Ending balance, value at Mar. 31, 2020 $ 1,000 $ 60,110 106,514,190 (93,959,002) 12,616,298
Ending Balance, Shares at Mar. 31, 2020 50,000 4,007,382      
Net loss (2,943,601) (2,943,601)
Issuance of shares related to acquisition of Viewpoint $ 10 (10)
Issuance of shares related to acquisition of Viewpoint, Shares   685      
Beneficial conversion of convertible promissory note 856,863 856,863
Issuance of shares related to conversion of notes payable $ 7,109 1,288,951 1,296,060
Issuance of shares related to conversion of notes payable, Shares   473,900      
Issuance of shares related to cashless exercise of warrants $ 1,131 368,344 369,475
Issuance of shares related to cashless exercise of warrants, Shares   75,403      
Issuance of earnout shares to sellers of 42West $ 2,799 (302,799) (300,000)
Issuance of earnout shares to sellers of 42West shares   186,573      
Issuance of shares related to direct registered sale of common stock $ 23,700 7,620,650 7,644,350
Issuance of shares related to direct registered sale of common stock, shares   1,580,000      
Shares retired from exercise of puts $ (32) 32
Shares retired from exercise of puts, Shares   (2,162)      
Ending balance, value at Jun. 30, 2020 $ 1,000 $ 94,827 116,346,221 (96,902,603) 19,539,445
Ending Balance, Shares at Jun. 30, 2020 50,000 6,321,781      
Net loss (137,630) (137,630)
Beneficial conversion of convertible promissory note 100,000 100,000
Issuance of shares related to conversion of notes payable $ 3,063 898,499 901,562
Issuance of shares related to conversion of notes payable, Shares   204,183      
Issuance of shares to seller of Be Social $ 1,049 313,532 314,581
Issuance of shares to seller of Be Social, Shares   69,907      
Legal fees related to direct registered offering (42,085) (42,085)
Shares retired from exercise of puts $ (533) (199,768) (200,301)
Shares retired from exercise of puts, Shares   (35,528)      
Ending balance, value at Sep. 30, 2020 $ 1,000 $ 98,406 117,416,399 (97,040,233) 20,475,572
Ending Balance, Shares at Sep. 30, 2020 50,000 6,560,343      
Beginning balance, value at Dec. 31, 2020 $ 1,000 $ 99,281 117,540,557 (97,972,041) 19,668,797
Beginning Balance, Shares at Dec. 31, 2020 50,000 6,618,785      
Net loss (5,271,985) (5,271,985)
Issuance of shares related to conversion of notes payable $ 9,948 2,543,664 2,553,612
Issuance of shares related to conversion of notes payable, Shares   663,155      
Issuance of shares related to cashless exercise of warrants $ 2,190 2,795,687 2,797,877
Issuance of shares related to cashless exercise of warrants, Shares   146,027      
Issuance of shares to seller of Be Social $ 1,549 348,451 350,000
Issuance of shares to seller of Be Social, Shares   103,245      
Consideration for acquisition of B/HI Communications, Inc   31,158 31,158
Issuance of shares related to exchange of Put Rights for stock $ 1,163 356,199 357,362
Issuance of shares related to exchange of Put Rights for stock, Shares   77,519      
Shares retired from exercise of puts $ (51) 51
Shares retired from exercise of puts, Shares   (3,254)      
Ending balance, value at Mar. 31, 2021 $ 1,000 $ 114,080 123,615,767 (103,244,026) 20,486,821
Ending Balance, Shares at Mar. 31, 2021 50,000 7,605,477      
Net loss 1,349,942 1,349,942
Issuance of shares related to exchange of Put Rights for stock $ 568 348,759 349,327
Issuance of shares related to exchange of Put Rights for stock, Shares   37,847      
Shares retired from exercise of puts $ (227) (13,203) (13,430)
Shares retired from exercise of puts, Shares   (15,093)      
Issuance of shares related to acquisition of The Door $ 154 (154)
Issuance of shares related to acquisition of The Door, Shares   10,238      
Ending balance, value at Jun. 30, 2021 $ 1,000 $ 114,575 123,951,169 (101,894,084) 22,172,660
Ending Balance, Shares at Jun. 30, 2021 50,000 7,638,469      
Net loss 141,651 141,651
Issuance of shares for employee bonus $ 29 17,829 17,858
Issuance of shares for employee bonus shares   1,935      
Issuance of shares related to conversion of notes payable $ 1,924 1,198,076 1,200,000
Issuance of shares related to conversion of notes payable, Shares   128,280      
Ending balance, value at Sep. 30, 2021 $ 1,000 $ 116,528 $ 125,167,074 $ (101,752,433) $ 23,532,169
Ending Balance, Shares at Sep. 30, 2021 50,000 7,768,684