XML 17 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($)
Series A Preferred Stock [Member]
Series B Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
AOCI Attributable to Parent [Member]
Retained Earnings [Member]
Parent [Member]
Noncontrolling Interest [Member]
Total
Beginning balance, amount at Dec. 31, 2019 $ 10,001 $ 56,772,175 $ 1,458,289 $ (42,089,625) $ 16,150,839 $ 7,067,596 $ 23,218,435
Beginning balance, shares at Dec. 31, 2019     10,001,000            
Subsidiary’s Issuance of Stock 2,025,807 2,025,807 353,537 2,379,344
Proceeds from Selling Subsidiary Equity 3,270 3,270 1,730 5,000
Change in Unrealized Loss on Investment (8,240) (8,240) (4,359) (12,599)
Foreign Currency Translations (1,094,810) (1,094,810) (579,211) (1,674,021)
Distribution to Non-Controlling Shareholders (197,400) (197,400)
Net Income (Loss) 1,615,002 1,615,002 636,439 2,251,441
Ending balance, amount at Mar. 31, 2020 $ 10,001 58,801,252 355,239 (40,474,623) 18,691,868 7,278,332 25,970,200
Ending balance, shares at Mar. 31, 2020     10,001,000            
Beginning balance, amount at Dec. 31, 2019 $ 10,001 56,772,175 1,458,289 (42,089,625) 16,150,839 7,067,596 23,218,435
Beginning balance, shares at Dec. 31, 2019     10,001,000            
Net Income (Loss)                 (183,073)
Ending balance, amount at Jun. 30, 2020 $ 6,400 59,638,866 734,482 (41,639,677) 18,740,070 7,496,049 26,236,119
Ending balance, shares at Jun. 30, 2020     6,400,000            
Beginning balance, amount at Mar. 31, 2020 $ 10,001 58,801,252 355,239 (40,474,623) 18,691,868 7,278,332 25,970,200
Beginning balance, shares at Mar. 31, 2020     10,001,000            
Cancellation of Outstanding Stock $ (3,601) 3,601
Cancellation of Outstanding Stock, shares     (3,601,000)            
Change in Minority Interest (445,936) (18,317) (464,253) 464,253
Subsidiary’s Issuance of Stock 1,262,990 1,262,990 770,156 2,033,146
Proceeds from Selling Subsidiary Equity 16,959 16,959 10,341 27,300
Change in Unrealized Loss on Investment 8,147 8,147 4,968 13,115
Foreign Currency Translations 389,413 389,413 237,459 626,872
Net Income (Loss) (1,165,054) (1,165,054) (1,269,460) (2,434,514)
Ending balance, amount at Jun. 30, 2020 $ 6,400 59,638,866 734,482 (41,639,677) 18,740,070 7,496,049 26,236,119
Ending balance, shares at Jun. 30, 2020     6,400,000            
Beginning balance, amount at Dec. 31, 2020 $ 8,570 102,729,944 2,143,338 (44,910,297) 59,971,555 38,023,260 97,994,815
Beginning balance, shares at Dec. 31, 2020     8,570,000            
Issuance of Stock for Services $ 10 60,890 60,900 60,900
Issuance of Stock for Services, shares     10,000            
Transactions under Common Control (57,190,499) (57,190,499) (57,190,499)
Sale of Vivacitas to Related Party 2,279,872 2,279,872 2,279,872
Purchase Stock of True Partner from Related Party 3,274,060 3,274,060 3,274,060
Beneficial Conversion Feature Intrinsic Value, Net 50,770,192 50,770,192 50,770,192
Subsidiary’s Issuance of Stock 46,099 46,099 34,677 80,776
Proceeds from Selling Subsidiary Equity 142,675 142,675 107,325 250,000
Change in Non-Controlling Interest 76,412 (39,067) 37,345 (37,345)
Change in Unrealized Loss on Investment (1,135) (1,135) (852) (1,987)
Foreign Currency Translations (1,010,527) (1,010,527) (758,913) (1,769,440)
Distribution to Non-Controlling Shareholders (82,250) (82,250)
Net Income (Loss) (6,238,449) (6,238,449) (3,569,112) (9,807,561)
Ending balance, amount at Mar. 31, 2021 $ 8,580 102,189,645 1,092,609 (51,148,746) 52,142,088 33,716,790 85,858,878
Ending balance, shares at Mar. 31, 2021     8,580,000            
Beginning balance, amount at Dec. 31, 2020 $ 8,570 102,729,944 2,143,338 (44,910,297) 59,971,555 38,023,260 97,994,815
Beginning balance, shares at Dec. 31, 2020     8,570,000            
Net Income (Loss)                 (84,696,885)
Ending balance, amount at Jun. 30, 2021 $ 28,265 204,762,770 (40,823) (117,799,610) 86,950,602 28,114,184 115,064,786
Ending balance, shares at Jun. 30, 2021     28,265,289            
Beginning balance, amount at Mar. 31, 2021 $ 8,580 102,189,645 1,092,609 (51,148,746) 52,142,088 33,716,790 85,858,878
Beginning balance, shares at Mar. 31, 2021     8,580,000            
Issuance of Common Stock $ 8,389 39,260,191 39,268,580 39,268,580
Issuance of Common Stock, shares     8,389,324            
Convert Common stock to Series A Preferred Stock $ 6 $ (6,380) 6,374
Change Common stock to Series A Preferred Stock, shares 6,380   (6,380,000)            
Convert Related Party Note Payable to Series B Preferred Stock 2 12,999,998 13,000,000 13,000,000
Issuance of Series B Prefered Stock, shares 2,132                
Convert Series A and B Preferred Stock to Common Stock $ (6) $ (2) $ 8,512 (8,504)
Convert Preferred Stock Series A and B to Common, shares (6,380) (2,132) 8,512,000            
Convert Related Party Note Payable to Common Stock $ 9,164 51,217,402 51,226,566 51,226,566
Convertible Note to Stock, shares     9,163,965            
Subsidiary’s Issuance of Stock 1,961,349 1,961,349 784,100 2,745,449
Proceeds from Selling Subsidiary Equity 21,432 21,432 8,568 30,000
Change in Non-Controlling Interest (2,885,117) (343,225) (3,228,342) 3,228,342
Change in Unrealized Loss on Investment (25,663) (25,663) (10,259) (35,922)
Foreign Currency Translations (764,544) (764,544) (305,647) (1,070,191)
Distribution to Non-Controlling Shareholders (1,069,250) (1,069,250)
Net Income (Loss) (66,650,864) (66,650,864) (8,238,460) (74,889,324)
Ending balance, amount at Jun. 30, 2021 $ 28,265 $ 204,762,770 $ (40,823) $ (117,799,610) $ 86,950,602 $ 28,114,184 $ 115,064,786
Ending balance, shares at Jun. 30, 2021     28,265,289