XML 17 R5.htm IDEA: XBRL DOCUMENT v3.23.2
Consolidated Statement of Changes in Stockholders' Deficit (Unaudited) - USD ($)
Preferred Stock [Member]
Series A Preferred Stock [Member]
Preferred Stock [Member]
Series C Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Comprehensive Income [Member]
Total
Balance at Dec. 31, 2021 $ 1,401,861 $ 5,478,801 $ (8,385,496) $ 377,244 $ (1,127,590)
Balance, shares at Dec. 31, 2021 1 140,186,096        
Issuance of common shares for services - Executive Board     $ 1,480 73,980     75,460
Issuance of common shares for services - Executive Board, shares     147,960        
Issuance of common shares for services - Consulting     $ 193 8,787     8,980
Issuance of common shares for services - Consulting, shares     19,250        
Issuance of common shares for Equity Finance Agreement Incentive     $ 7,930 371,884     379,814
Issuance of common shares for Equity Finance Agreement Incentive, shares     793,039        
Issuance of Series C Preferred Shares   $ 1   (1)    
Issuance of Series C Preferred Shares, shares   503          
Dividend Series C Preferred Shares         (3,272)   (3,272)
Net Loss     (1,030,331)   (1,030,331)
Other comprehensive loss         13,373 13,373
Balance at Mar. 31, 2022 $ 1 $ 1,411,464 5,933,451 (9,419,099) 390,617 (1,683,566)
Balance, shares at Mar. 31, 2022 1 503 141,146,345        
Balance at Dec. 31, 2021 $ 1,401,861 5,478,801 (8,385,496) 377,244 (1,127,590)
Balance, shares at Dec. 31, 2021 1 140,186,096        
Net Loss             (3,389,209)
Balance at Jun. 30, 2022 $ 1 $ 1,487,915 8,039,999 (11,794,731) 437,923 (1,828,893)
Balance, shares at Jun. 30, 2022 1 903 148,791,418        
Balance at Mar. 31, 2022 $ 1 $ 1,411,464 5,933,451 (9,419,099) 390,617 (1,683,566)
Balance, shares at Mar. 31, 2022 1 503 141,146,345        
Issuance of common shares for services - Consulting     $ 76,451 1,916,630     1,993,081
Issuance of common shares for services - Consulting, shares     7,645,073        
Issuance of Series C Preferred Shares       95,768     95,768
Issuance of Series C Preferred Shares, shares   400          
Dividend Series C Preferred Shares         (16,754)   (16,754)
Net Loss         (2,358,878)   (2,358,878)
Other comprehensive loss       47,306 47,306
Vesting of restricted stock units       94,150     94,150
Balance at Jun. 30, 2022 $ 1 $ 1,487,915 8,039,999 (11,794,731) 437,923 (1,828,893)
Balance, shares at Jun. 30, 2022 1 903 148,791,418        
Balance at Dec. 31, 2022 $ 1 $ 1,543,093 11,006,607 (12,875,437) 412,013 86,277
Balance, shares at Dec. 31, 2022 903 154,309,318        
Issuance of common shares for services - Consulting     $ 14,558 270,780     285,338
Issuance of common shares for services - Consulting, shares     1,455,784        
Dividend Series C Preferred Shares         (21,672)   (21,672)
Net Loss         (254,336)   (254,336)
Other comprehensive loss       (19,142) (19,142)
Forfeit of restricted stock units       (659,052)     (659,052)
Issuance of common shares for series C Preferred Shares Dividend     $ 1,837 20,296     22,133
Issuance of common shares for series C Preferred Shares Dividend, shares     183,676        
Balance at Mar. 31, 2023 $ 1 $ 1,559,488 10,638,631 (13,151,445) 392,871 (560,454)
Balance, shares at Mar. 31, 2023 903 155,948,778        
Balance at Dec. 31, 2022 $ 1 $ 1,543,093 11,006,607 (12,875,437) 412,013 86,277
Balance, shares at Dec. 31, 2022 903 154,309,318        
Net Loss             (1,957,553)
Balance at Jun. 30, 2023 $ 1 $ 1,568,888 11,744,313 (14,876,334) 352,352 (1,210,780)
Balance, shares at Jun. 30, 2023 903 156,888,761        
Balance at Mar. 31, 2023 $ 1 $ 1,559,488 10,638,631 (13,151,445) 392,871 (560,454)
Balance, shares at Mar. 31, 2023 903 155,948,778        
Issuance of common shares for services - Consulting     $ 3,125 46,875     50,000
Issuance of common shares for services - Consulting, shares     312,500        
Dividend Series C Preferred Shares         (21,672)   (21,672)
Net Loss         (1,703,217)   (1,703,217)
Other comprehensive loss       (40,519) (40,519)
Issuance of common shares for series C Preferred Shares Dividend     $ 1,275 20,397     21,672
Issuance of common shares for series C Preferred Shares Dividend, shares     127,483        
Issuance of common shares for services – Professional Services     $ 5,000 60,000     65,000
Issuance of common shares for services - Professional Services, shares     500,000        
Vesting of Share Options       978,410     978,410
Balance at Jun. 30, 2023 $ 1 $ 1,568,888 $ 11,744,313 $ (14,876,334) $ 352,352 $ (1,210,780)
Balance, shares at Jun. 30, 2023 903 156,888,761