XML 14 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
Consolidated Statements of Changes in Stockholders' Deficit - 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]
Treasury Stock [Member]
Total
Balance -June 30, 2022 at Dec. 31, 2020 $ 1,325,652 $ 3,704,045 $ (4,692,009) $ 354,093 $ (60,000) $ 631,781
Shares, Issued at Dec. 31, 2020 1 2 132,565,225            
Conversion of Preferred B shares conversion to common shares $ 27 5,973 6,000
[custom:PreferredBSharesConvertedToCommonSharesShares] (2) 2,650            
Repurchase and cancellation of Special 2019 Series A Preferred Stock via issuance of related party note payable 60,000 60,000
Stock Issued During Period, Shares, Treasury Stock Reissued            
Issuance of common shares for Services - Executive Board $ 3,061 701,015 704,076
Shares Issued, Shares, Share-Based Payment Arrangement, after Forfeiture 306,120            
Issuance of common shares for Services - Consulting $ 240 59,760 60,000
Stock Issued During Period, Shares, Issued for Services 24,000            
Net loss (1,284,275) (1,284,275)
Other comprehensive income 20,959 20,959
[custom:ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterestShares]            
Balance -September 30, 2022 at Mar. 31, 2021 $ 1,328,980 4,470,793 (5,976,284) 375,052 198,541
Shares, Issued at Mar. 31, 2021 1 132,897,995            
Balance -June 30, 2022 at Dec. 31, 2020 $ 1,325,652 3,704,045 (4,692,009) 354,093 (60,000) 631,781
Shares, Issued at Dec. 31, 2020 1 2 132,565,225            
Conversion of Preferred B shares conversion to common shares                   6,000
[custom:PreferredBSharesConvertedToCommonSharesShares]       2,650            
Repurchase and cancellation of Special 2019 Series A Preferred Stock via issuance of related party note payable                  
Net loss                   (3,327,775)
Other comprehensive income                   34,210
Vesting of common shares issued as deferred compensation                  
Balance -September 30, 2022 at Sep. 30, 2021 $ 1,401,021 5,297,317 (8,019,784) 388,303 (933,143)
Shares, Issued at Sep. 30, 2021 1 140,102,075            
Balance -June 30, 2022 at Mar. 31, 2021 $ 1,328,980 4,470,793 (5,976,284) 375,052 198,541
Shares, Issued at Mar. 31, 2021 1 132,897,995            
Net loss (1,327,122) (1,327,122)
Other comprehensive income 6,394 6,394
[custom:ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterestShares]              
Issuance of common shares for Services - Advisory Board $ 2,041 826,524 828,565
[custom:StockIssuedDuringPeriodSharesIssuedForServicesAdvisoryBoard] 204,080            
Issuance of common shares for debt conversion $ 70,000 70,000
[custom:CommonStockIssuedForSettlementOfDebtShares] 7,000,000            
Balance -September 30, 2022 at Jun. 30, 2021 $ 1,401,021 5,297,317 (7,303,406) 381,446 (223,622)
Shares, Issued at Jun. 30, 2021 1 140,102,075            
Net loss (716,378) (716,378)
Other comprehensive income 6,857 6,857
[custom:ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterestShares]            
Balance -September 30, 2022 at Sep. 30, 2021 $ 1,401,021 5,297,317 (8,019,784) 388,303 (933,143)
Shares, Issued at Sep. 30, 2021 1 140,102,075            
Balance -June 30, 2022 at Dec. 31, 2021 $ 1,401,861 5,478,801 (8,385,496) 377,244 (1,127,590)
Shares, Issued at Dec. 31, 2021 1 140,186,096            
Issuance of common shares for Services - Executive Board $ 1,480 73,980 75,460
Shares Issued, Shares, Share-Based Payment Arrangement, after Forfeiture 147,960            
Issuance of common shares for Services - Consulting $ 193 8,787 8,980
Stock Issued During Period, Shares, Issued for Services 19,250            
Net loss (1,030,331) (1,030,331)
Other comprehensive income 13,373 13,373
[custom:ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterestShares]            
Issuance of common shares for Equity Finance Agreement Incentive $ 7,930 371,884 379,814
[custom:StockIssuedDuringPeriodEquityFinanceAgreementShares] 793,039            
Issue of Series C Preferred shares $ 1 (1)
Stock Issued During Period, Shares, New Issues 503            
Dividend Series C Preferred Shares (3,272) (3,272)
Preferred Stock Dividends, Shares            
Balance -September 30, 2022 at Mar. 31, 2022 $ 1 $ 1,411,464 5,933,451 (9,419,099) 390,617 (1,683,566)
Shares, Issued at Mar. 31, 2022 1 503 141,146,345            
Balance -June 30, 2022 at Dec. 31, 2021 $ 1,401,861 5,478,801 (8,385,496) 377,244 (1,127,590)
Shares, Issued at Dec. 31, 2021 1 140,186,096            
Issuance of common shares as deferred compensation           (2,259,600)        
Vesting of common shares issued as deferred compensation                   94,150
Balance -September 30, 2022 at Jun. 30, 2022 $ 1 $ 1,571,915 10,121,449 (2,165,450) (11,794,731) 437,923 (1,828,893)
Shares, Issued at Jun. 30, 2022 1 903 157,191,418            
Balance -June 30, 2022 at Dec. 31, 2021 $ 1,401,861 5,478,801 (8,385,496) 377,244 (1,127,590)
Shares, Issued at Dec. 31, 2021 1 140,186,096            
Conversion of Preferred B shares conversion to common shares                  
Repurchase and cancellation of Special 2019 Series A Preferred Stock via issuance of related party note payable                   (60,000)
Net loss                   (3,995,648)
Other comprehensive income                   102,244
Issuance of common shares as deferred compensation           (2,259,600)        
[custom:StockIssuedDuringPeriodSharesIssuedForDeferredCompensation]       8,400,000            
Vesting of common shares issued as deferred compensation                   188,300
Issuance of common shares for loan waiver                   71,703
[custom:StockIssuedDuringPeriodSharesCompensationLoanWaiverSeriesC]                   345,220
Balance -September 30, 2022 at Sep. 30, 2022 $ 1 $ 1,576,332 10,149,735 (2,071,300) (12,423,303) 479,488 (2,289,047)
Shares, Issued at Sep. 30, 2022 903 157,633,162            
Balance -June 30, 2022 at Mar. 31, 2022 $ 1 $ 1,411,464 5,933,451 (9,419,099) 390,617 (1,683,566)
Shares, Issued at Mar. 31, 2022 1 503 141,146,345            
Issuance of common shares for Services - Consulting $ 76,451 1,916,630 1,993,081
Stock Issued During Period, Shares, Issued for Services 7,645,073            
Net loss (2,358,878) (2,358,878)
Other comprehensive income 47,306 47,306
[custom:ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterestShares]            
Issue of Series C Preferred shares 95,768 95,768
Stock Issued During Period, Shares, New Issues 400            
Dividend Series C Preferred Shares (16,754) (16,754)
Preferred Stock Dividends, Shares            
Issuance of common shares as deferred compensation $ 84,000 2,175,600 (2,259,600)
[custom:StockIssuedDuringPeriodSharesIssuedForDeferredCompensation] 8,400,000            
Vesting of common shares issued as deferred compensation 94,150 94,150
[custom:VestingOfDeferredStockBasedCompensationShares]              
Balance -September 30, 2022 at Jun. 30, 2022 $ 1 $ 1,571,915 10,121,449 (2,165,450) (11,794,731) 437,923 (1,828,893)
Shares, Issued at Jun. 30, 2022 1 903 157,191,418            
Repurchase and cancellation of Special 2019 Series A Preferred Stock via issuance of related party note payable (60,000) (60,000)
Stock Issued During Period, Shares, Treasury Stock Reissued (1)            
Issuance of common shares for Services - Consulting $ 965 20,035 21,000
Stock Issued During Period, Shares, Issued for Services 96,524            
Net loss (606,439) (606,439)
Other comprehensive income 41,565 41,565
[custom:ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterestShares]            
Stock Issued During Period, Shares, New Issues            
Dividend Series C Preferred Shares (22,133) (22,133)
Issuance of common shares as deferred compensation                  
Vesting of common shares issued as deferred compensation 94,150 94,150
[custom:VestingOfDeferredStockBasedCompensationShares]              
Issuance of common shares for loan waiver 3,452 68,251 71,703
[custom:StockIssuedDuringPeriodSharesCompensationLoanWaiverSeriesC] 345,220            
Balance -September 30, 2022 at Sep. 30, 2022 $ 1 $ 1,576,332 $ 10,149,735 $ (2,071,300) $ (12,423,303) $ 479,488 $ (2,289,047)
Shares, Issued at Sep. 30, 2022 903 157,633,162