XML 53 R5.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statement of Changes in Shareholders' Deficit - USD ($)
Common Stock
Common Stock Issuable
Additional Paid-in Capital
Accumulated Deficit
Total
Balance at Dec. 31, 2017 $ 7,230 $ 8,276 $ 2,638,311 $ (4,705,230) $ (2,051,413)
Balance, shares at Dec. 31, 2017 72,302,937        
Sale of common stock $ 988 2,450,180 2,451,168
Sale of common stock, shares 9,875,228        
Fair value of warrants allocated to proceeds of common stock 181,788 181,788
Fair value of shares issued with convertible notes payable $ 4 5,593 5,597
Fair value of shares issued with convertible notes payable, shares 35,000        
Fair value of warrants issued to extend convertible notes payable 229,900 229,900
Fair value of warrants issued to retire convertible notes payable 143,014 143,014
Conversion of convertible notes payable to common stock $ 38 42,173 42,211
Conversion of convertible notes payable to common stock, shares 384,839        
Derivative liabilities transferred to additional paid-in capital 2,846,921 2,846,921
Fair value of warrants issued for professional services 296,447 296,447
Consultant fees payable with common shares and warrants $ 28 17,869 31,659 49,556
Consultant fees payable with common shares and warrants, shares 277,147        
Fair value of warrants issued to extend related party notes payable 337,467 337,467
Shares and options issued pursuant to employee equity incentive plan $ 40 (8) 102,598 102,630
Shares and options issued pursuant to employee equity incentive plan, shares 403,750        
Sale of common stock initially allocated to derivative financial instruments (1,774,298) (1,774,298)
Exercise of stock warrants $ 200 (200)
Exercise of stock warrants, shares 2,000,001        
Repurchase and retirement of treasury shares $ (10) (4,990) (5,000)
Repurchase and retirement of treasury shares, shares (100,000)        
Net loss (5,790,835) (5,790,835)
Balance at Dec. 31, 2018 $ 8,518 26,137 7,531,553 (10,501,055) (2,934,847)
Balance, Shares at Dec. 31, 2018 85,178,902        
Acquisition of Hughes Center for Functional Medicine $ 397 999,603 1,000,000
Acquisition of Hughes Center for Functional Medicine, shares 3,968,254        
Sale of common stock $ 832 59,000 1,444,504 1,504,336
Sale of common stock, shares 8,313,992        
Fair value of warrants allocated to proceeds of common stock 154,650 154,650
Shares issued with convertible notes payable $ 14 28,303 28,317
Shares issued with convertible notes payable, shares 140,500        
Fair value of warrants allocated to proceeds of convertible notes payable 225,323 225,323
Fair value of warrants issued and modifications of beneficial conversion feature to extend convertible notes payable 1,046,399 1,046,399
Conversion of convertible notes payable to common stock $ 633 1,218,922 1,219,555
Conversion of convertible notes payable to common stock, shares 6,332,893        
Fair value of warrants issued for professional services 54,257 54,257
Consultant fees payable with common shares and warrants $ 56 67,240 108,026 175,322
Consultant fees payable with common shares and warrants, shares 560,000        
Shares and options issued pursuant to employee equity incentive plan $ 35 7,161 206,336 213,532
Shares and options issued pursuant to employee equity incentive plan, shares 349,063        
Exercise of stock options $ 11 (11)
Exercise of stock options, shares 113,141        
Exercise of stock warrants $ 494 (219) 275
Exercise of stock warrants, shares 4,937,745        
Repurchase of treasury stock (1,200) (1,200)
Net loss (5,528,599) (5,528,599)
Balance at Dec. 31, 2019 $ 10,990 $ 159,538 $ 13,016,446 $ (16,029,654) $ (2,842,680)
Balance, Shares at Dec. 31, 2019 109,894,490