XML 14 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
Consolidated Statements of Changes in Shareholders' Equity (Deficit) (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Treasury Stock [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Parent [Member]
Noncontrolling Interest [Member]
Total
Beginning balance, value at Dec. 31, 2020 [1] $ 1,524 $ 2,735,315 $ (3,557,957) $ (136,890) $ (958,008) $ 353,825 $ (604,183)
Beginning balance, shares at Dec. 31, 2020 15,242,454              
Net income (loss)   (183,249) (183,249) (4,988) (188,237)
Foreign currency translation adjustment 94,938 94,938 2,584 97,522
Ending balance, value at Mar. 31, 2021 [1] $ 1,524 2,735,315 (3,741,206) (41,952) (1,046,319) 351,421 (694,898)
Ending balance, shares at Mar. 31, 2021 15,242,454              
Beginning balance, value at Dec. 31, 2020 [1] $ 1,524 2,735,315 (3,557,957) (136,890) (958,008) 353,825 (604,183)
Beginning balance, shares at Dec. 31, 2020 15,242,454              
Net income (loss)               414,826
Ending balance, value at Sep. 30, 2021 $ 1,524 2,654,077 (3,154,243) (70,336) (568,978) (568,978)
Ending balance, shares at Sep. 30, 2021 15,242,454              
Beginning balance, value at Mar. 31, 2021 [1] $ 1,524 2,735,315 (3,741,206) (41,952) (1,046,319) 351,421 (694,898)
Beginning balance, shares at Mar. 31, 2021 15,242,454              
Net income (loss) 400,790 400,790 10,924 411,714
Foreign currency translation adjustment (13,481) (13,481) (367) (13,848)
Ending balance, value at Jun. 30, 2021 [1] $ 1,524 2,735,315 (3,340,416) (55,433) (659,010) 361,978 (297,032)
Ending balance, shares at Jun. 30, 2021 15,242,454              
Net income (loss) 186,173 186,173 5,176 191,349
Foreign currency translation adjustment (14,903) (14,903) (406) (15,309)
Reclassification of non-controlling interest to mandatorily redeemable financial interest (81,238) (81,238) (366,748) (447,986)
Ending balance, value at Sep. 30, 2021 $ 1,524 2,654,077 (3,154,243) (70,336) $ (568,978) (568,978)
Ending balance, shares at Sep. 30, 2021 15,242,454              
Beginning balance, value at Dec. 31, 2021 $ 1,554 3,350,779 (3,896,113) (15,172)     (558,952)
Beginning balance, shares at Dec. 31, 2021 15,546,454            
Net income (loss) (1,578,451)     (1,578,451)
Foreign currency translation adjustment 80,053     80,053
Issuance of common shares for cash $ 310 13,643,969     13,644,279
Issuance of common shares for cash, shares 3,096,000              
Issuance of common shares from exercise of share options $ 27 (11)     16
Issuance of common shares from exercise of share options, shares 273,489              
Share-based compensation 422,164     422,164
Ending balance, value at Mar. 31, 2022 $ 1,891 17,416,901 (5,474,564) 64,881     12,009,109
Ending balance, shares at Mar. 31, 2022 18,915,943            
Beginning balance, value at Dec. 31, 2021 $ 1,554 3,350,779 (3,896,113) (15,172)     (558,952)
Beginning balance, shares at Dec. 31, 2021 15,546,454            
Net income (loss)               $ (5,253,026)
Issuance of common shares from exercise of share options, shares              
Share-based compensation, shares               16,500
Ending balance, value at Sep. 30, 2022 $ 1,899 18,220,206 $ (3,500,000) (9,149,139) 412,946     $ 5,985,912
Ending balance, shares at Sep. 30, 2022 18,999,276   (1,349,390)          
Beginning balance, value at Mar. 31, 2022 $ 1,891 17,416,901 (5,474,564) 64,881     12,009,109
Beginning balance, shares at Mar. 31, 2022 18,915,943            
Net income (loss) (1,703,641)     (1,703,641)
Foreign currency translation adjustment 219,360     219,360
Share-based compensation $ 8 466,654     466,662
Share-based compensation, shares 83,333              
Repurchase of common shares $ (1,336,762)     (1,336,762)
Repurchase of common shares, shares     (558,809)          
Ending balance, value at Jun. 30, 2022 $ 1,899 17,883,555 $ (1,336,762) (7,178,205) 284,241     9,654,728
Ending balance, shares at Jun. 30, 2022 18,999,276   (558,809)          
Net income (loss) (1,970,934)     (1,970,934)
Foreign currency translation adjustment 128,705     128,705
Share-based compensation 336,651     336,651
Repurchase of common shares $ (2,163,238)     (2,163,238)
Repurchase of common shares, shares     (790,581)          
Ending balance, value at Sep. 30, 2022 $ 1,899 $ 18,220,206 $ (3,500,000) $ (9,149,139) $ 412,946     $ 5,985,912
Ending balance, shares at Sep. 30, 2022 18,999,276   (1,349,390)          
[1] Retrospectively restated for effect of share issuances on July 16, 2021.