XML 14 R5.htm IDEA: XBRL DOCUMENT v3.19.2
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT (Unaudited) - USD ($)
Preferred Stock
Common Stock
Additional Paid-In Capital
Treasury Stock
Accumulated Deficit
Accumulated Other Comprehensive Income (Loss)
Total
Beginning Balance, Shares at Dec. 31, 2017 12,825,393   (138,689)      
Beginning Balance, Amount at Dec. 31, 2017 $ 12,825 $ 5,652,429 $ (95,882) $ (7,211,987) $ (1,385,229) $ (3,027,844)
Foreign currency translation adjustment, net (135,054) (135,054)
Stock-based compensation 59,672 59,672
Modification of debt 1,739,289 1,739,289
Cancellation of pre-delivery shares issued in connection with convertible debentures, Shares            
Cancellation of pre-delivery shares issued in connection with convertible debentures, Amount            
Net income         (3,055,802) (3,055,802)
Ending Balance, Shares at Mar. 31, 2018 12,825,393   (138,689)      
Ending Balance, Amount at Mar. 31, 2018 $ 12,825 7,451,390 $ (95,882) (10,267,789) (1,520,283) (4,419,739)
Beginning Balance, Shares at Dec. 31, 2017 12,825,393   (138,689)      
Beginning Balance, Amount at Dec. 31, 2017 $ 12,825 5,652,429 $ (95,882) (7,211,987) (1,385,229) (3,027,844)
Net income             (2,273,413)
Ending Balance, Shares at Jun. 30, 2018 13,495,394   (173,689)      
Ending Balance, Amount at Jun. 30, 2018 $ 13,495 7,545,773 $ (165,494) (9,485,400) (1,338,917) (3,430,543)
Beginning Balance, Shares at Mar. 31, 2018 12,825,393   (138,689)      
Beginning Balance, Amount at Mar. 31, 2018 $ 12,825 7,451,390 $ (95,882) (10,267,789) (1,520,283) (4,419,739)
Foreign currency translation adjustment, net 181,366 181,366
Stock-based compensation 60,335 60,335
Conversion of convertible notes and accrued interest to common stock, shares   670,001          
Conversion of convertible notes and accrued interest to common stock, amount   $ 670 34,048 34,718
Purchase of treasury stock from third party, Shares       (35,000)      
Purchase of treasury stock from third party, Amount $ (69,612) (69,612)
Net income 782,389 782,389
Ending Balance, Shares at Jun. 30, 2018 13,495,394   (173,689)      
Ending Balance, Amount at Jun. 30, 2018 $ 13,495 7,545,773 $ (165,494) (9,485,400) (1,338,917) (3,430,543)
Beginning Balance, Shares at Dec. 31, 2018 13,878,757   (193,690)      
Beginning Balance, Amount at Dec. 31, 2018 $ 13,879 13,133,982 $ (225,494) (16,272,645) 32,828 (3,317,450)
Foreign currency translation adjustment, net 61,629 61,629
Cancellation of pre-delivery shares issued in connection with convertible debentures, Shares (573,742)          
Cancellation of pre-delivery shares issued in connection with convertible debentures, Amount $ (574) 574
Purchase of treasury stock from third party, Shares     (23,847)      
Purchase of treasury stock from third party, Amount $ (71,541) (71,541)
Net income (217,173) (217,173)
Ending Balance, Shares at Mar. 31, 2019 13,305,015   (217,537)      
Ending Balance, Amount at Mar. 31, 2019 $ 13,305 13,134,556 $ (297,035) (16,489,818) 94,457 (3,544,535)
Beginning Balance, Shares at Dec. 31, 2018 13,878,757   (193,690)      
Beginning Balance, Amount at Dec. 31, 2018 $ 13,879 13,133,982 $ (225,494) (16,272,645) 32,828 (3,317,450)
Net income             (1,757,206)
Ending Balance, Shares at Jun. 30, 2019 13,225,387   (346,288)      
Ending Balance, Amount at Jun. 30, 2019 $ 13,225 13,525,749 $ (354,734) (18,029,851) 61,890 (4,783,721)
Beginning Balance, Shares at Mar. 31, 2019 13,305,015   (217,537)      
Beginning Balance, Amount at Mar. 31, 2019 $ 13,305 13,134,556 $ (297,035) (16,489,818) 94,457 (3,544,535)
Foreign currency translation adjustment, net           (32,567) (32,567)
Conversion of related party debt to common stock, shares 140,001          
Conversion of related party debt to common stock, amount $ 140 520,735 520,875
Purchase of treasury stock from third party, Shares       (348,380)      
Purchase of treasury stock from third party, Amount       $ (716,586) (716,586)
Gain on conversion of related party debt to common stock 529,125   529,125
Cancellation of treasury shares, shares (219,629)   219,629      
Cancellation of treasury shares, amount $ (220) (658,667) $ 658,887
Net income         (1,540,033) (1,540,033)
Ending Balance, Shares at Jun. 30, 2019 13,225,387   (346,288)      
Ending Balance, Amount at Jun. 30, 2019 $ 13,225 $ 13,525,749 $ (354,734) $ (18,029,851) $ 61,890 $ (4,783,721)