XML 19 R5.htm IDEA: XBRL DOCUMENT v3.23.3
Consolidated Statement of Changes in Stockholders' Deficit (Unaudited) - USD ($)
Preferred Stock [Member]
Series A Preferred Stock [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Preferred Stock [Member]
Series C Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Deferred Compensation, Share-Based Payments [Member]
Retained Earnings [Member]
Comprehensive Income [Member]
Total
Balance at Dec. 31, 2021 $ 0 $ 1,401,861 $ 5,478,801 $ 0 $ (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 income       13,373 13,373
Balance at Mar. 31, 2022 $ 1 $ 1,411,464 5,933,451 0 (9,419,099) 390,617 (1,683,566)
Balance, shares at Mar. 31, 2022 1 503 141,146,345          
Balance at Dec. 31, 2021 $ 0 $ 1,401,861 5,478,801 0 (8,385,496) 377,244 (1,127,590)
Balance, shares at Dec. 31, 2021 1 140,186,096          
Net Loss                 (3,995,648)
Repurchase and cancellation of Special 2019 Series A Preferred Stock via issuance of related party note payable                 (60,000)
Balance at Sep. 30, 2022 $ 1 $ 1,576,332 10,149,735 (2,071,300) (12,423,303) 479,488 (2,289,047)
Balance, shares at Sep. 30, 2022   903 157,633,162          
Balance at Mar. 31, 2022 $ 1 $ 1,411,464 5,933,451 0 (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     $ 0   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 income       47,306 47,306
Issuance of common shares as deferred compensation       $ 84,000 2,175,600 (2,259,600)    
Issuance of common shares as deferred compensation, shares       8,400,000          
Vesting of common shares issued as deferred compensation           94,150     94,150
Balance at Jun. 30, 2022 $ 1 $ 1,571,915 10,121,449 (2,165,450) (11,794,731) 437,923 (1,828,893)
Balance, shares at Jun. 30, 2022 1 903 157,191,418          
Issuance of common shares for Services - Consulting       $ 965 20,035       21,000
Issuance of common shares for services - Consulting, shares       96,524          
Dividend Series C Preferred Shares             (22,133)   (22,133)
Net Loss             (606,439)   (606,439)
Other comprehensive income       41,565 41,565
Vesting of common shares issued as deferred compensation         94,150     94,150
Issuance of common shares for loan waiver       $ 3,452 68,251       71,703
Issuance of common shares for loan waiver, shares       345,220          
Repurchase and cancellation of Special 2019 Series A Preferred Stock via issuance of related party note payable         (60,000)       (60,000)
Repurchase and cancellation of Special 2019 Series A Preferred Stock via issuance of related party note payable, shares (1)                
Balance at Sep. 30, 2022 $ 1 $ 1,576,332 10,149,735 (2,071,300) (12,423,303) 479,488 (2,289,047)
Balance, shares at Sep. 30, 2022   903 157,633,162          
Balance at Dec. 31, 2022 $ 1 $ 1,543,093 11,006,607 0 (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 income       (19,142) (19,142)
Forfiet of restricted stock units         (659,052)       (659,052)
Issuance of common shares for Sseries 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 0 (12,875,437) 412,013 86,277
Balance, shares at Dec. 31, 2022 903 154,309,318          
Net Loss                 (3,128,756)
Repurchase and cancellation of Special 2019 Series A Preferred Stock via issuance of related party note payable                
Balance at Sep. 30, 2023 $ 1 $ 1,572,013 12,263,386 (16,069,209) 421,338 (1,812,471)
Balance, shares at Sep. 30, 2023 903 157,201,261          
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       $ 8,125 106,875       115,000
Issuance of common shares for services - Consulting, shares       812,500          
Dividend Series C Preferred Shares             (21,672)   (21,672)
Net Loss             (1,703,217)   (1,703,217)
Other comprehensive income       (40,519) (40,519)
Issuance of common shares for Sseries C Preferred Shares Dividend       $ 1,275 20,397       21,672
Issuance of common shares for series C Preferred Shares Dividend, shares       127,483          
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          
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             (1,171,203)   (1,171,203)
Other comprehensive income       68,986 68,986
Vesting of Share Options         472,198       472,198
Balance at Sep. 30, 2023 $ 1 $ 1,572,013 $ 12,263,386 $ (16,069,209) $ 421,338 $ (1,812,471)
Balance, shares at Sep. 30, 2023 903 157,201,261