XML 16 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS EQUITY (Unaudited) - USD ($)
Common Stock $0.00001 Par
Common Stock to be Issued
Additional Paid-In Capital
Non-Controlling Interest
Accumulated Deficit
Total
Beginning Balance, Shares at Mar. 31, 2017 15,247,600          
Beginning Balance, Amount at Mar. 31, 2017 $ 152 $ 426,000 $ 1,742,472 $ 1,736 $ (525,832) $ 1,644,528
Common stock to be issued in conjunction with consulting agreement 50,000 50,000
Net income (loss) 1,196 (198,400) (197,204)
Ending Balance, Shares at Jun. 30, 2017 15,247,600          
Ending Balance, Amount at Jun. 30, 2017 $ 152 476,000 1,742,472 2,932 (724,232) 1,497,324
Beginning Balance, Shares at Mar. 31, 2017 15,247,600          
Beginning Balance, Amount at Mar. 31, 2017 $ 152 426,000 1,742,472 1,736 (525,832) 1,644,528
Net income (loss)           (717,467)
Ending Balance, Shares at Dec. 31, 2017 15,595,100          
Ending Balance, Amount at Dec. 31, 2017 $ 154 538,333 2,437,470 (4,261) (1,237,302) 1,734,394
Beginning Balance, Shares at Jun. 30, 2017 15,247,600          
Beginning Balance, Amount at Jun. 30, 2017 $ 152 476,000 1,742,472 2,932 (724,232) 1,497,324
Issuance of common stock for cash, Shares 347,500          
Issuance of common stock for cash, Amount $ 2 694,998 695,000
Net income (loss) (57) (177,350) (177,407)
Ending Balance, Shares at Sep. 30, 2017 15,595,100          
Ending Balance, Amount at Sep. 30, 2017 $ 154 476,000 2,437,470 2,875 (901,582) 2,014,917
Common stock to be issued in conjunction with consulting agreement 62,333 62,333
Net income (loss) (7,136) (335,720) (342,856)
Ending Balance, Shares at Dec. 31, 2017 15,595,100          
Ending Balance, Amount at Dec. 31, 2017 $ 154 538,333 2,437,470 (4,261) (1,237,302) 1,734,394
Beginning Balance, Shares at Mar. 31, 2018 10,499,610          
Beginning Balance, Amount at Mar. 31, 2018 $ 105 526,000 3,054,297 (9,027) (2,901,933) 669,442
Issuance of common stock for cash, Shares          
Issuance of common stock for cash, Amount 75,000 75,000
Issuance of common stock previously committed but not issued, Shares 50,000          
Issuance of common stock previously committed but not issued, Amount $ 1 (100,000) 99,999
Fair value of shares issued to consultant for services, Shares 90,000          
Fair value of shares issued to consultant for services, Amount $ 1 45,926 179,999 225,926
Fair value of shares issued to advisory board member, Shares 25,000          
Fair value of shares issued to advisory board member, Amount 51,000 51,000
Beneficial conversion feature associated with issuance of convertible notes 28,705 28,705
Net income (loss) (6,256) (395,501) (401,757)
Ending Balance, Shares at Jun. 30, 2018 10,664,610          
Ending Balance, Amount at Jun. 30, 2018 $ 107 546,926 3,414,000 (15,283) (3,297,434) 648,316
Beginning Balance, Shares at Mar. 31, 2018 10,499,610          
Beginning Balance, Amount at Mar. 31, 2018 $ 105 526,000 3,054,297 (9,027) (2,901,933) $ 669,442
Fair value of shares issued to Company Officers and board member, Shares           625,000
Fair value of shares issued to Company Officers and board member, Amount           $ 756,250
Net income (loss)           (2,407,059)
Ending Balance, Shares at Dec. 31, 2018 11,597,110          
Ending Balance, Amount at Dec. 31, 2018 $ 116 1,982,352 4,960,791 (18,385) (5,299,634) 1,625,240
Beginning Balance, Shares at Jun. 30, 2018 10,664,610          
Beginning Balance, Amount at Jun. 30, 2018 $ 107 546,926 3,414,000 (15,283) (3,297,434) 648,316
Issuance of common stock for cash, Shares 12,500          
Issuance of common stock for cash, Amount (25,000) 25,000
Fair value of shares issued to consultant for services, Shares          
Fair value of shares issued to consultant for services, Amount 15,926 15,926
Beneficial conversion feature associated with issuance of convertible notes 99,900 99,900
Net income (loss) (3,336) (110,423) (113,759)
Ending Balance, Shares at Sep. 30, 2018 10,677,110          
Ending Balance, Amount at Sep. 30, 2018 $ 107 537,852 3,538,900 (18,619) (3,407,857) 650,383
Fair value of shares issued to consultant for services, Shares 295,000          
Fair value of shares issued to consultant for services, Amount $ 3 356,447 356,450
Fair value of shares issued to Company Officers and board member, Shares 625,000          
Fair value of shares issued to Company Officers and board member, Amount $ 6 756,244 756,250
Beneficial conversion feature associated with a convertible note 309,200 309,200
Conversion of convertible debt 1,444,500 1,444,500
Net income (loss) 234 (1,891,777) (1,891,543)
Ending Balance, Shares at Dec. 31, 2018 11,597,110          
Ending Balance, Amount at Dec. 31, 2018 $ 116 $ 1,982,352 $ 4,960,791 $ (18,385) $ (5,299,634) $ 1,625,240