XML 16 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statement of Changes in Shareholders' Equity (Deficit) (Unaudited) - USD ($)
Common Stock
Preferred Stock
Common Stock Issuable
Additional Paid-in Capital
Accumulated Deficit
Total
Balance at Dec. 31, 2019 $ 10,990 $ 159,538 $ 13,016,446 $ (16,029,654) $ (2,842,680)
Balance (in Shares) at Dec. 31, 2019 109,894,490          
Sales of common stock $ 419 (59,000) 407,181   348,600
Sales of common stock (in Shares) 4,187,566          
Fair value of warrants allocated to proceeds of common stock 88,833 88,833
Conversion of convertible notes payable to common stock $ 467 51,652 600,441 652,560
Conversion of convertible notes payable to common stock (in Shares) 4,672,612          
Consultant and director fees payable with common shares and warrants 60,212 6,666 66,878
Shares and options issued pursuant to employee equity incentive plan $ 13   (7,161) 45,724   38,576
Shares and options issued pursuant to employee equity incentive plan (in Shares) 132,500          
Net loss (580,216) (580,216)
Balance at Mar. 31, 2020 $ 11,889 205,241 14,165,291 (16,609,870) (2,227,449)
Balance (in Shares) at Mar. 31, 2020 118,887,168          
Acquisition of Cura Health Management LLC $ 224 201,451 201,675
Acquisition of Cura Health Management LLC (in Shares) 2,240,838          
Sales of common stock $ 318 24,651 228,808 253,777
Sales of common stock (in Shares) 3,180,312          
Fair value of warrants allocated to proceeds of common stock 33,482 33,482
Conversion of convertible notes payable to common stock $ 667 (51,652) 584,268 533,283
Conversion of convertible notes payable to common stock (in Shares) 6,669,320          
Consultant and director fees payable with common shares and warrants $ 11 34,705 8,989 43,705
Consultant and director fees payable with common shares and warrants (in Shares) 111,110          
Shares and options issued pursuant to employee equity incentive plan $ 16   39,397 39,413
Shares and options issued pursuant to employee equity incentive plan (in Shares) 163,027          
Net loss (1,517,848) (1,517,848)
Balance at Jun. 30, 2020 $ 13,125 212,945 15,261,686 (18,127,718) (2,639,962)
Balance (in Shares) at Jun. 30, 2020 131,251,775          
Sales of common stock $ 483 (23,901) 340,582 317,164
Sales of common stock (in Shares) 4,829,289          
Contingent acquisition consideration issuable $ 184   292,599 292,783
Contingent acquisition consideration issuable (in Shares) 1,835,626          
Sale of common and preferred stock in exchange for marketable securities $ 2,452 $ 2,750 3,061,687   3,066,889
Sale of common and preferred stock in exchange for marketable securities (in Shares) 24,522,727 2,750,000        
Gain on extinguishment of related party debt allocated to additional paid in capital 283,862 283,862
Fair value of warrants allocated to proceeds of common stock 57,444 57,444
Conversion of convertible notes payable to common stock $ 286 479,387 479,673
Conversion of convertible notes payable to common stock (in Shares) 2,855,191          
Consultant and director fees payable with common shares and warrants $ 100 (6,952) 136,611 129,759
Consultant and director fees payable with common shares and warrants (in Shares) 1,003,751          
Shares and options issued pursuant to employee equity incentive plan $ 53 98,448 98,501
Shares and options issued pursuant to employee equity incentive plan (in Shares) 529,465          
Net loss (1,734,295) (1,734,295)
Balance at Sep. 30, 2020 $ 16,683 $ 2,750 182,092 20,012,306 (19,862,013) 351,818
Balance (in Shares) at Sep. 30, 2020 166,827,824 2,750,000        
Balance at Dec. 31, 2020 $ 18,797 $ 2,750 262,273 22,851,098 (21,784,910) 1,350,008
Balance (in Shares) at Dec. 31, 2020 187,967,881 2,750,000        
Sales of common stock $ 1,479   2,981,367 2,982,846
Sales of common stock (in Shares) 14,793,864          
Fair value of warrants allocated to proceeds of common stock 1,406,515 1,406,515
Conversion of convertible notes payable to common stock $ 1,354 4,060,194 4,061,548
Conversion of convertible notes payable to common stock (in Shares) 13,538,494        
Fair value of warrants issued in connection with conversion and retirement of convertible notes payable 3,201,138 3,201,138
Fair value of warrants issued for professional services 32,426 32,426
Consultant and director fees payable with common shares and warrants $ 48 114,500 122,781 237,329
Consultant and director fees payable with common shares and warrants (in Shares) 475,000          
Shares and options issued pursuant to employee equity incentive plan $ 24 (14,956) 52,337 37,405
Shares and options issued pursuant to employee equity incentive plan (in Shares) 240,310        
Exercise of stock warrants $ 905 62,500 613,316 676,721
Exercise of stock warrants (in Shares) 9,047,332        
Exercise of stock options $ 1 3,149 3,150
Exercise of stock options (in Shares) 12,500        
Net loss (7,823,453) (7,823,453)
Balance at Mar. 31, 2021 $ 22,608 $ 2,750 424,317 35,324,321 (29,608,363) 6,165,633
Balance (in Shares) at Mar. 31, 2021 226,075,381 2,750,000        
Sales of common stock $ 37 177,642 177,679
Sales of common stock (in Shares) 374,177          
Fair value of warrants allocated to proceeds of common stock 82,320 82,320
Fair value of warrants issued for professional services   3,603 3,603
Fair value of warrants issued for professional services (in Shares)          
Consultant and director fees payable with common shares and warrants $ 9 68,807 17,990 86,806
Consultant and director fees payable with common shares and warrants (in Shares) 93,492          
Shares and options issued pursuant to employee equity incentive plan $ 88 (147,791) 211,358 63,655
Shares and options issued pursuant to employee equity incentive plan (in Shares) 875,047        
Exercise of stock warrants $ 123 62,500 152,378   215,001
Exercise of stock warrants (in Shares) 1,225,000          
Exercise of stock options $ 13     13,287   13,300
Exercise of stock options (in Shares) 133,000          
Net loss (505,764) (505,764)
Balance at Jun. 30, 2021 $ 22,878 $ 2,750 407,833 35,982,899 (30,114,127) 6,302,233
Balance (in Shares) at Jun. 30, 2021 228,776,097 2,750,000        
Sales of common stock $ 470 1,608,874 1,609,344
Sales of common stock (in Shares) 4,703,704          
Contingent acquisition consideration issuable 366,300 366,300
Fair value of warrants allocated to proceeds of common stock 690,577 690,577
Fair value of warrants issued for professional services 3,603 3,603
Consultant and director fees payable with common shares and warrants $ 1 84,785 4,942 89,728
Consultant and director fees payable with common shares and warrants (in Shares) 8,750          
Shares and options issued pursuant to employee equity incentive plan $ 37 (5,550) 25,955 20,442
Shares and options issued pursuant to employee equity incentive plan (in Shares) 375,000          
Exercise of stock warrants $ 184 (125,000) 181,066 56,250
Exercise of stock warrants (in Shares) 1,840,278          
Net loss (368,017) (368,017)
Balance at Sep. 30, 2021 $ 23,570 $ 2,750 $ 728,368 $ 38,497,916 $ (30,482,144) $ 8,770,460
Balance (in Shares) at Sep. 30, 2021 235,703,829 2,750,000