XML 14 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statement Of Stockholders' Equity Deficit (Unaudited) - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Total
Beginning balance, value at Dec. 31, 2020 $ 20,000 $ 12,793 $ 5,180,816 $ (6,060,923) $ (680,180) $ (1,527,494)
Shares, Outstanding, Beginning Balance at Dec. 31, 2020 5,000,000 12,793,357        
Net income (loss) (436,026) (42,019) (478,045)
Ending balance, value at Mar. 31, 2021 $ 20,000 $ 12,793 5,180,816 (6,496,949) (722,199) (2,005,539)
Shares, Outstanding, Ending Balance at Mar. 31, 2021 5,000,000 12,793,357        
Beginning balance, value at Dec. 31, 2020 $ 20,000 $ 12,793 5,180,816 (6,060,923) (680,180) (1,527,494)
Shares, Outstanding, Beginning Balance at Dec. 31, 2020 5,000,000 12,793,357        
Net income (loss)           (2,394,762)
Ending balance, value at Jun. 30, 2021 $ 20,000 $ 22,793 5,038,167 (8,375,611) (627,605) (3,922,256)
Shares, Outstanding, Ending Balance at Jun. 30, 2021 5,000,000 22,793,357        
Beginning balance, value at Mar. 31, 2021 $ 20,000 $ 12,793 5,180,816 (6,496,949) (722,199) (2,005,539)
Shares, Outstanding, Beginning Balance at Mar. 31, 2021 5,000,000 12,793,357        
Net income (loss) (1,878,662) (38,055) (1,916,717)
Shares issued to acquire additional interest in subsidiary   $ 10,000 (142,649)   132,649
Shares issued to acquire additional interest in subsidiary, shares   10,000,000        
Ending balance, value at Jun. 30, 2021 $ 20,000 $ 22,793 5,038,167 (8,375,611) (627,605) (3,922,256)
Shares, Outstanding, Ending Balance at Jun. 30, 2021 5,000,000 22,793,357        
Beginning balance, value at Dec. 31, 2021 $ 20,000 $ 25,178 10,784,308 (16,092,531) (659,890) (5,922,935)
Shares, Outstanding, Beginning Balance at Dec. 31, 2021 5,000,000 25,177,973        
Shares issued as financing costs $ 11 22,389 22,400
Shares issued as financing costs, shares   10,769        
Net income (loss) (2,937,633) (599) (2,938,232)
Ending balance, value at Mar. 31, 2022 $ 20,000 $ 25,189 10,806,697 (19,030,164) (660,489) (8,838,767)
Shares, Outstanding, Ending Balance at Mar. 31, 2022 5,000,000 25,188,742        
Beginning balance, value at Dec. 31, 2021 $ 20,000 $ 25,178 10,784,308 (16,092,531) (659,890) (5,922,935)
Shares, Outstanding, Beginning Balance at Dec. 31, 2021 5,000,000 25,177,973        
Net income (loss)           (6,440,580)
Ending balance, value at Jun. 30, 2022 $ 20,000 $ 27,802 12,233,626 (22,516,357) (676,644) (10,911,573)
Shares, Outstanding, Ending Balance at Jun. 30, 2022 5,000,000 27,802,050        
Beginning balance, value at Mar. 31, 2022 $ 20,000 $ 25,189 10,806,697 (19,030,164) (660,489) (8,838,767)
Shares, Outstanding, Beginning Balance at Mar. 31, 2022 5,000,000 25,188,742        
Net income (loss) (3,486,193) (16,155) (3,502,348)
Cashless warrants exercise   $ 356 (356)    
Cashless warrants exercise, shares   356,364        
Shares issued under consulting agreement   $ 1,869 658,131     660,000
Shares issued under consulitng agreement   1,869,463        
Shares issued under Equity Purchase Agreement   $ 388 35,641     36,029
Shares issued under Equity Purchase Agreement, shares   387,481        
Beneficial conversion feature under convertible notes with warrants     724,500     724,500
Repricing of warrants     9,013     9,013
Ending balance, value at Jun. 30, 2022 $ 20,000 $ 27,802 $ 12,233,626 $ (22,516,357) $ (676,644) $ (10,911,573)
Shares, Outstanding, Ending Balance at Jun. 30, 2022 5,000,000 27,802,050