XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.2
Condensed Consolidated Statement of Changes in Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Preferred Stock [Member]
Series A Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Subscription Receivable [Member]
AOCI Attributable to Parent [Member]
Noncontrolling Interest [Member]
Total
Balance - March 31, 2022 at Dec. 31, 2020 $ 5 $ 341 $ 119,650 $ (2,504,893) $ 27,721 $ (2,357,176)
Balance, shares at Dec. 31, 2020 50,000 3,412,245            
Shares of stock issued for cash $ 7 455,993 $ 456,000
Shares of stock issued for cash, shares   71,250           71,250
Shares of stock issued for conversion of notes payable and  accrued interest $ 3 224,684 $ 224,687
Shares of stock issued for conversion of notes payable and accrued interest, shares   33,042            
Shares of stock issued for services rendered $ 5 436,380 $ 436,385
Shares of stock issued for services rendered, shares   50,000           50,000
Shares of stock issued for acquisition of Rohuma $ 32 2,049,789 $ 2,049,821
Shares of stock issued for acquisition of Rohuma, shares   320,285            
Warrants earned for acquisition of Mimo 984,268 984,268
Stock-based compensation - warrants granted for consulting 68,642 68,642
Stock-based compensation on granting of options 108,341 108,341
Net loss for the period (1,691,824) (6,139) 1,453 (1,696,510)
Balance - June 30, 2022 at Mar. 31, 2021 $ 5 $ 388 4,447,747 (4,196,717) 21,582 1,453 274,458
Balance, shares at Mar. 31, 2021 50,000 3,886,822            
Balance - March 31, 2022 at Dec. 31, 2020 $ 5 $ 341 119,650 (2,504,893) 27,721 $ (2,357,176)
Balance, shares at Dec. 31, 2020 50,000 3,412,245            
Shares issued for exercise of warrants, shares              
Balance - June 30, 2022 at Dec. 31, 2021 $ 417 6,508,931 (8,953,768) 30,605 (4,488) $ (2,418,303)
Balance, shares at Dec. 31, 2021 4,171,638            
Balance - March 31, 2022 at Mar. 31, 2021 $ 5 $ 388 4,447,747 (4,196,717) 21,582 1,453 274,458
Balance, shares at Mar. 31, 2021 50,000 3,886,822            
Shares of stock issued for cash $ 1 38,499 $ 38,500
Shares of stock issued for cash, shares   4,375           4,375
Shares of stock issued for services rendered 1,750 $ 1,750
Shares of stock issued for services rendered, shares   125            
Stock-based compensation on granting of options 118,465 118,465
Net loss for the period (1,811,412) (20,809) 1,110 (1,831,111)
Shares of stock issued for providing note payable $ 4 446,996 447,000
Shares of stock issued for providing note payable, shares   37,500            
Stock-based compensatuon for restricted stock grants (shares not issued) 40,222 40,222
Balance - June 30, 2022 at Jun. 30, 2021 $ 5 $ 393 5,093,679 (6,008,129) 773 2,563 (910,716)
Balance, shares at Jun. 30, 2021 50,000 3,928,822            
Balance - March 31, 2022 at Dec. 31, 2021 $ 417 6,508,931 (8,953,768) 30,605 (4,488) (2,418,303)
Balance, shares at Dec. 31, 2021 4,171,638            
Warrants earned for acquisition of Mimo 410,112 410,112
Stock-based compensation on granting of options 18,223 18,223
Net loss for the period   (917,348) 103,298 (1,305) (815,355)
Stock-based compensatuon for restricted stock grants (shares not issued) 33,208 33,208
Fractional share adjustment
Fractional share adjustment, shares   1,370            
Balance - June 30, 2022 at Mar. 31, 2022 $ 417 6,970,474 (9,871,116) 133,903 (5,793) (2,772,115)
Balance, shares at Mar. 31, 2022   4,173,008            
Balance - March 31, 2022 at Dec. 31, 2021 $ 417 6,508,931 (8,953,768) 30,605 (4,488) $ (2,418,303)
Balance, shares at Dec. 31, 2021 4,171,638            
Shares issued for exercise of warrants, shares              
Balance - June 30, 2022 at Jun. 30, 2022 $ 448 7,873,371 (10,949,908) (143) 243,892 (6,833) $ (2,839,173)
Balance, shares at Jun. 30, 2022 4,485,538            
Balance - March 31, 2022 at Mar. 31, 2022 $ 417 6,970,474 (9,871,116) 133,903 (5,793) (2,772,115)
Balance, shares at Mar. 31, 2022   4,173,008            
Shares of stock issued for acquisition of Rohuma $ 13 851,340 851,353
Shares of stock issued for acquisition of Rohuma, shares   133,024            
Stock-based compensation on granting of options 18,223 18,223
Net loss for the period (1,078,792) 109,989 (1,040) (969,843)
Stock-based compensatuon for restricted stock grants (shares not issued) 33,209 33,209
Shares of stock issued in warrant exercises $ 18 125 (143)
Shares issued for exercise of warrants, shares   179,506            
Balance - June 30, 2022 at Jun. 30, 2022 $ 448 $ 7,873,371 $ (10,949,908) $ (143) $ 243,892 $ (6,833) $ (2,839,173)
Balance, shares at Jun. 30, 2022 4,485,538