XML 53 R5.htm IDEA: XBRL DOCUMENT v3.19.3
CONDENSED STATEMENTS OF STOCKHOLDERS' EQUITY (UNAUDITED) - USD ($)
Total
Common Shares Shares
Preferred Series A Shares
Preferred Series C Shares
APIC
Accumulated Deficit
Non-controlling Interest
Beginning Balance, shares at Dec. 31, 2017   892,044 4,817,792 850,000      
Beginning Balance, amount at Dec. 31, 2017 $ (37,165,226) $ 89 $ 482 $ 850 $ 1,527,254 $ (39,091,757) $ 397,856
Net loss (2,570,649) (2,699,163) 128,514
Series Preferred B Dividend Requirement, shares        
Series Preferred B Dividend Requirement, amount (70,157) (70,157)
Beginning Balance, shares at Mar. 31, 2018   892,044 4,817,792 850,000      
Beginning Balance, amount at Mar. 31, 2018 (39,806,032) $ 89 $ 482 $ 850 1,527,254 (41,861,077) 526,370
Net loss (1,697,138) (1,719,902) 22,764
Series Preferred B Dividend Requirement, shares        
Forgiveness of accrued management fee, shares        
Series Preferred B Dividend Requirement, amount (17,000) (17,000)
Forgiveness of accrued management fee, amount 17,840,615 17,840,615
Beginning Balance, shares at Jun. 30, 2018   892,044 4,817,792 850,000      
Beginning Balance, amount at Jun. 30, 2018 (23,679,555) $ 89 $ 482 $ 850 19,367,869 (43,597,979) 549,134
Issuance of common shares for services, shares   300,000      
Net loss (3,555,655) (3,555,655)
Series Preferred B Dividend Requirement, shares        
Warrants issued for services, shares        
Option Expense, shares        
Consolidation of VIE, shares        
Issuance of common shares for services, amount 201,250 $ 29 201,221
Series Preferred B Dividend Requirement, amount (17,000) (17,000)
Warrants issued for services, amount 234,067 234,067
Option Expense, amount 13,410 13,410
Consolidation of VIE, amount (549,134) (549,134)
Beginning Balance, shares at Sep. 30, 2018   1,192,044 4,817,792 850,000      
Beginning Balance, amount at Sep. 30, 2018 (27,352,617) $ 118 $ 482 $ 850 19,816,567 (47,170,634)
Beginning Balance, shares at Dec. 31, 2018   17,763,469 481,780 50,000      
Beginning Balance, amount at Dec. 31, 2018 (9,199,822) $ 1,776 $ 48 $ 5 42,913,532 (52,115,183)
Issuance of common shares for cash, shares   1,170,200      
Issuance of common shares for services, shares   159,000      
Issuance of common shares for asset acquisition, shares   2,000,000      
Issuance of common shares for conversion of debt and accounts payable, shares   4,417      
Issuance of warrants to consultants, shares        
Stock option expense        
Issuance of common shares for warrant exercise, shares   599,427      
Conversion of Series A Preferred into common stock, shares   1,605,934 (481,780)      
Conversion of Series C into common stock, shares   13,750 (50,000)      
Net loss (14,565,185) (14,565,185)
Issuance of common shares for cash, net, amount 4,254,000 117 4,253,883
Issuance of common shares for services, amount 1,672,200 16 1,672,184
Issuance of common shares for asset acquisition, amount 24,400,000 200 24,399,800
Issuance of common shares for conversion of debt and accounts payable, amount 49,161 49,161
Issuance of warrants to consultants, amount 2,385,000 2,385,000
Stock option expense, amount 68,693 68,693
Issuance of common shares for warrant exercise, amount 60 (60)
Conversion of Series A Preferred into common stock, amount 161 (48) (113)
Conversion of Series C into common stock, amount 1 (5) 4
Beneficial conversion on note payable due to modification, amount 7,362,925 7,362,925
Beginning Balance, shares at Mar. 31, 2019   23,316,197      
Beginning Balance, amount at Mar. 31, 2019 16,426,972 $ 2,331 83,105,009 (66,680,368)
Issuance of common shares for services, shares   58,000      
Issuance of warrants to consultants, shares        
Stock option expense        
Issuance of common shares for cash, net, shares   25,000      
Issuance of common shares for conversion of accounts payable, shares   50,000      
Common shares issued in connection with note payable, shares   25,000      
Cancellation of common shares, shares   (107,000)      
Warrant modification Expense, shares        
Net loss (8,961,042) (8,961,042)
Issuance of common shares for cash, net, amount 100,000 3 99,997
Issuance of common shares for services, amount 133,840 6 133,834
Issuance of warrants to consultants, amount 139,500 139,500
Stock option expense, amount 73,603 73,603
Issuance of common shares for conversion of accounts payable, amount 182,500 5 182,495
Common shares issued in connection with note payable, amount 87,250 3 87,247
Cancellation of common shares, amount (11) 11
Warrant modification Expense, amount 2,545,360 2,545,360
Beginning Balance, shares at Jun. 30, 2019   23,367,197      
Beginning Balance, amount at Jun. 30, 2019 10,727,983 $ 2,337 86,367,056 (75,641,410)
Stock option expense        
Net loss (7,344,532) (7,344,532)
Issuance of common shares and warrants issued for public offering, net, shares   3,600,000      
Common shares issued in connection with note payable, shares   300,000      
Underwriter Warrants, shares        
Stock option expense, amount 103,060 103,060
Issuance of common shares and warrants issued for public offering, net, amount 3,409,600 359 3,409,241
Common shares issued in connection with note payable, amount 210,581 30 210,551
Underwriter Warrants, amount 4,098 4,098
Beginning Balance, shares at Sep. 30, 2019   27,267,197      
Beginning Balance, amount at Sep. 30, 2019 $ 7,110,790 $ 2,726 $ 90,094,006 $ (82,985,942)