XML 22 R6.htm IDEA: XBRL DOCUMENT v3.20.1
Statements of Changes In Shareholders' Deficit - USD ($)
$ in Thousands
Series B Preferred Stock
Common Stock
Common Stock to be Issued
Common Stock Subscribed
Additional Paid-in Capital
Accumulated Deficit
Other Comprehensive Loss
Total Stockholders' Deficit
Non-Controlling Interest Additional Paid-in Capital
Non-Controlling Interest Accumulated Deficit
Total Non-Controlling Interest
Total
Beginning balance at Dec. 31, 2017 $ 10 $ 1 $ 400 $ 9,555 $ (14,208) $ (300) $ (4,542) $ 42 $ (672) $ (630) $ (5,172)
Beginning balance, shares at Dec. 31, 2017 10,000,000 1,140,398                  
Committed shares issued   [1]   (400) 400          
Committed shares issued, shares   39,070                    
Adoption of ASU 2016-01     (300) 300      
Shares issued for services   [1]     60     60       60
Shares issued for services, shares   13,333                    
Shares issued for conversion of debt   [1]     37     37       37
Shares issued for conversion of debt, shares   4,167                    
Extinguish of liability upon shares issuance       893     893       893
Extinguish of liability upon shares issuance, shares   206,811                    
Issuance of common stock, net of issuance cost [2]   $ 1     534     535       535
Issuance of common stock, net of issuance cost, shares [2]   185,163                    
Warrants and Stock options compensation       444     444       444
Common stock subscribed   100     100       100
Forgiveness of imputed interest on related party payable     237     237 1   1 238
Net income for year       (3,562) (3,562) (23) (23) (3,585)
Ending balance at Dec. 31, 2018 $ 10 $ 2 [1] 100 12,160 (18,070) (5,798) 43 (695) (652) (6,450)
Ending balance, shares at Dec. 31, 2018 10,000,000 1,588,942                  
Committed shares issued [1] [1] (100) 100
Committed shares issued, shares 34,000                  
Shares issued for services [1] 989 989 989
Shares issued for services, shares 409,831                  
Shares issued for conversion of debt $ 2 11,016 10,018 11,018
Shares issued for conversion of debt, shares 2,090,811                  
Shares issued for cash [3] $ 1   538 539 539
Shares issued for cash, shares [3]   407,645                    
Shares issued due to the Rescission of the Limecom Acquisition 376 376 376
Shares issued due to the Rescission of the Limecom Acquisition, shares   107,910                    
Forgiveness of imputed interest on related party payable 67 67   67
Net income for year (1,320) (1,320) 34 34 (1,286)
Ending balance at Dec. 31, 2019 $ 10 $ 5 $ 25,246 $ (19,390) $ 5,871 $ 43 $ (661) $ (618) $ 5,253
Ending balance, shares at Dec. 31, 2019 10,000,000 4,639,139                    
[1] less than $1.
[2] Issuance cost during the period were $18
[3] Issuance cost during the period were $10