XML 50 R5.htm IDEA: XBRL DOCUMENT v3.19.3
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS DEFICIT - USD ($)
Total
Preferred stock par value shares
Common Stock par value Shares
Additional Paid In Capital
Shares to be Issued
Accumulated Deficit
Beginning balance, shares at Jan. 01, 2018   74,335,070      
Beginning balance, amount at Jan. 01, 2018 $ (2,749,638) $ 7,433 $ 4,755,719 $ 932,734 $ (8,445,524)
Net income (193,380) (193,380)
Fair value of warrants and beneficial conversion feature related to convertible notes payable recorded as debt discount, shares        
Fair value of warrants and beneficial conversion feature related to convertible notes payable recorded as debt discount, amount 40,367 40,367
Beginning balance, shares at Mar. 31, 2018   74,335,070      
Beginning balance, amount at Mar. 31, 2018 (2,902,651) $ 7,433 4,796,086 932,734 (8,638,904)
Shares issued on conversion of notes payable, shares   2,400,000      
Net income (166,816) (166,816)
Extinguishment of accrued payroll to officers/shareholders recorded as contributed capital, shares        
Shares to be issued for shares to be issued, shares   3,813,000      
Shares for employee obligations, shares   3,746,660      
Shares issued for vendor obligations, shares   5,616,086      
Shares issued for services received, shares   300,000      
Shares issuable for acquisition, shares        
Shares issued on conversion of notes payable, amount 70,000 $ 240 69,760
Extinguishment of accrued payroll to officers/shareholders recorded as contributed capital, amount 419,003 419,003
Shares to be issued for shares to be issued, amount 381 707,514 (707,895)
Shares for employee obligations, amount 74,933 375 74,558
Shares issued for vendor obligations, amount 160,983 562 160,421
Shares issued for services received, amount 21,679 30 8,969 12,680
Shares issuable for acquisition, amount 68,250 68,250
Beginning balance, shares at Jun. 30, 2018   90,210,816      
Beginning balance, amount at Jun. 30, 2018 (2,254,619) $ 9,021 6,236,311 305,769 (8,805,720)
Shares issued for services, shares   1,000,000      
Net income (555,096) (555,096)
Shares issuable for acquisition, shares   2,275,000      
Shares issued upon conversion of notes payable, shares   2,000,000      
Shares issued for services, amount 23,500 $ 100 23,400
Shares issuable for acquisition, amount 227 68,023 (68,250)
Shares issued upon conversion of notes payable, amount 80,972 $ 200 79,800 972
Beginning balance, shares at Sep. 30, 2018   95,485,816      
Beginning balance, amount at Sep. 30, 2018 (2,705,245) $ 9,548 6,407,534 238,491 (9,360,816)
Beginning balance, amount at Dec. 31, 2018 (4,054,329)          
Beginning balance, shares at Sep. 30, 2019   4,127,776 624,925,581      
Beginning balance, amount at Sep. 30, 2019 (3,497,588) $ 413 $ 62,492 8,036,079 247,523 (11,844,095)
Beginning balance, shares at Jan. 01, 2019   105,635,816      
Beginning balance, amount at Jan. 01, 2019 (4,054,329) $ 10,563 6,493,069 243,839 (10,801,800)
Fair value of beneficial conversion feature related to convertible notes, shares        
Extinguishment of accrued payroll to officer/shareholder record as contributed capital, shares        
Shares returned by former officer, shares   (4,555,918)      
Shares issued for services, shares        
Shares issued to settle accrued payroll, shares   15,057,143      
Shares issued to settle accounts payable, shares   11,428,571      
Shares issued on conversion of notes payable, shares   127,152,659      
Shares issued for financing costs, shares        
Net income 373,543 373,543
Fair value of beneficial conversion feature related to convertible notes 214,373 214,373
Extinguishment of accrued payroll to officer/shareholder record as contributed capital, amount 12,046 12,046
Shares returned by former officer, amount (456) 456
Shares issued for services, amount 184 184
Shares issued to settle accrued payroll, amount 40,654 1,506 39,149
Shares issued to settle accounts payable, amount 30,857 1,143 29,714
Shares issued on conversion of notes payable, amount 400,947 12,715 388,232
Shares issued for financing costs, amount 3,500 3,500
Beginning balance, shares at Mar. 31, 2019   254,718,271      
Beginning balance, amount at Mar. 31, 2019 (3,192,598) $ 25,471 6,962,666 247,523 (10,428,257)
Shares issued on conversion of notes payable, shares   128,851,891      
Net income (1,674,028) (1,674,028)
Issuance of Series A Preferred Stock for services, shares   4,127,776      
Issuance of warrants for financing costs, shares        
Shares issued on conversion of notes payable, amount 295,453 $ 12,885 282,568
Issuance of Series A Preferred Stock for services, amount 590,129 413 589,716
Issuance of warrants for financing costs, amount 36,533 36,533
Beginning balance, shares at Jun. 30, 2019   4,127,776 383,570,162      
Beginning balance, amount at Jun. 30, 2019 (3,497,588) $ 413 $ 38,356 7,871,483 247,523 (12,102,285)
Shares issued for services, shares   2,500,000      
Shares issued on conversion of notes payable, shares   238,313,507      
Net income 258,190 258,190
Shares issued upon conversion of accounts payable, shares   541,912      
Shares issued for services, amount 3,000 $ 250 2,750
Shares issued on conversion of notes payable, amount 185,028 23,832 161,196
Shares issued upon conversion of accounts payable, amount 704 $ 54 650
Beginning balance, shares at Sep. 30, 2019   4,127,776 624,925,581      
Beginning balance, amount at Sep. 30, 2019 $ (3,497,588) $ 413 $ 62,492 $ 8,036,079 $ 247,523 $ (11,844,095)