XML 45 R5.htm IDEA: XBRL DOCUMENT v3.20.1
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY - USD ($)
Total
Convertible Preferred Stock - Series A [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Accumulated Deficit [Member]
Balance, amount at Jan. 01, 2018 $ (4,557,374) $ 644 $ 25,349 $ 9,969,520 $ (14,552,887)
Balance, shares at Jan. 01, 2018 643,790 25,349,236
Issuance of Series A Convertible Preferred Stock for cash, net of offering expenses, Shares   239,425      
Issuance of Series A Convertible Preferred Stock for cash, net of offering expenses, Amount $ 1,734,779 $ 240   $ 1,734,539  
Issuance of warrants in satisfaction of accrued liabilities 35,900   35,900  
Series A Convertible Preferred Stock dividends: Payment of dividends in-kind, Amount 546,281   $ 729 545,552  
Series A Convertible Preferred Stock dividends: Payment of dividends in-kind, Shares     728,375    
Issuance of Series A Convertible Preferred Stock in exchange for notes payable, Amount 573,751 $ 76 573,675  
Series A Convertible Preferred Stock dividends: Accrual of earned dividends (451,283)   (451,283)  
Issuance of Series A Convertible Preferred Stock in exchange for notes payable, Shares   76,500    
Issuance of Series A Convertible Preferred Stock for cash, Shares   140,001    
Issuance of Series A Convertible Preferred Stock for cash, Amount 1,050,000 $ 140 1,049,860  
Net Income (Loss) $ (2,117,446) $ (2,117,446)
Balance, shares at Dec. 31, 2018 860,291 26,077,611
Balance, amount at Dec. 31, 2018 $ (4,920,171) $ 860 $ 26,078 $ 11,723,224 $ (16,670,333)
Issuance of Series A Convertible Preferred Stock for cash, net of offering expenses, Shares        
Issuance of Series A Convertible Preferred Stock for cash, net of offering expenses, Amount        
Series A Convertible Preferred Stock dividends: Payment of dividends in-kind, Amount 743,697   $ 991 742,706  
Series A Convertible Preferred Stock dividends: Payment of dividends in-kind, Shares     991,651    
Issuance of Series A Convertible Preferred Stock in exchange for notes payable, Amount 1,090,254 $ 145 1,090,109  
Series A Convertible Preferred Stock dividends: Accrual of earned dividends (741,981)   (741,981)  
Issuance of Series A Convertible Preferred Stock in exchange for notes payable, Shares   145,367    
Net Income (Loss) (4,475,495) $ (4,475,495)
Stock-based compensation: Common stock, Amount 1,876   $ 8 1,868  
Stock-based compensation: Common stock, Shares     7,500    
Stock-based compensation: Options $ 825,100   $ 825,100  
Balance, shares at Dec. 31, 2019 1,245,083 27,076,762
Balance, amount at Dec. 31, 2019 $ (5,741,941) $ 1,245 $ 27,077 $ 15,375,565 $ (21,145,828)