XML 14 R5.htm IDEA: XBRL DOCUMENT v3.20.2
Shareholders Equity - USD ($)
Preferred Series B Stock
Common Stock
Discount to Par Value
Additional Capital
Comprehensive Income
Accumulated Deficit
Controlling Shareholders Interest
Noncontrolling Interest
Total
Beginning Balance, Shares at Dec. 31, 2018   124,300,341              
Beginning Balance, Value at Dec. 31, 2018   $ 1,243,004   $ 20,939,676 $ 630,411 $ (30,529,044) $ (7,715,953)   $ (7,715,953)
Fair value of warrants issued       874,566     874,566   874,566
Shares issued for commitment fees, Shares   71,111              
Shares issued for commitment fees, Value   $ 711   4,267     4,978   4,978
Foreign currency translation         43,097   43,097   43,097
Net loss           (3,088,680) (3,088,680)   (3,088,680)
Ending Balance, Shares at Mar. 31, 2019   124,371,452              
Ending Balance, Value at Mar. 31, 2019   $ 1,243,715   21,818,509 673,508 (33,617,724) (9,881,992)   (9,881,992)
Fair value of warrants issued       332,209     332,209   332,209
Share based compensation, Shares   5,300,000              
Share based compensation, Value   $ 53,000   318,000     371,000   371,000
Conversion of convertible notes, Shares   11,875,000              
Conversion of convertible notes, Amount   $ 118,750   831,250     950,000   950,000
Bonus shares issued to investors, Shares   2,050,000              
Bonus shares issued to investors, Value   $ 20,500   123,000     143,500   143,500
Foreign currency translation         39,017   39,017   39,017
Net loss           (1,671,152) (1,671,152)   (1,671,152)
Ending Balance, Shares at Jun. 30, 2019   143,596,452              
Ending Balance, Value at Jun. 30, 2019   $ 1,435,965   23,422,968 712,525 (35,288,876) (9,717,418)   (9,717,418)
Fair value of warrants issued       113,722     113,722   113,722
Conversion of convertible notes, Shares   260,416              
Conversion of convertible notes, Amount   $ 2,605   15,624     18,229   18,229
Foreign currency translation         (21,394)   (21,394)   (21,394)
Net loss           (353,230) (353,230)   (353,230)
Ending Balance, Shares at Sep. 30, 2019   143,856,868              
Ending Balance, Value at Sep. 30, 2019   $ 1,438,570   23,552,314 691,131 (35,642,106) (9,960,091)   (9,960,091)
Beginning Balance, Shares at Dec. 31, 2019   155,483,897              
Beginning Balance, Value at Dec. 31, 2019   $ 1,554,838   23,188,527 727,976 (45,491,885) (20,020,544)   (20,020,544)
Exercise of warrants, Shares   103,000,000              
Exercise of warrants, Value   $ 1,030,000 $ (937,048)       92,952   92,952
Conversion of convertible notes, Shares   1,316,679,078              
Conversion of convertible notes, Amount   $ 13,166,792 (12,635,787)       531,005   531,005
Shares issued for commitment fee, Shares   2,700,000              
Shares issued for commitment fee, Amount   $ 27,000   138,780     165,780   165,780
Foreign currency translation         (185,813)   (185,813)   (185,813)
Net loss           (10,338,286) (10,338,286)   (10,338,286)
Ending Balance, Shares at Mar. 31, 2020   1,577,862,975              
Ending Balance, Value at Mar. 31, 2020   $ 15,778,630 (13,572,835) 23,327,307 542,163 (55,830,171) (29,754,906)   (29,754,906)
Exercise of warrants, Shares   81,000,000              
Exercise of warrants, Value   $ 810,000 (807,084)       2,916   2,916
Conversion of convertible notes, Shares   82,227,272              
Conversion of convertible notes, Amount   $ 822,273 (793,990)       28,283   28,283
Extinguishment of debt, Shares 400,000                
Extinguishment of debt, Value $ 400,000   (280,311)       119,689 $ 700,000 819,689
Settlement of liabilities, Shares   100,000,000              
Settlement of liabilities, Value   $ 1,000,000 (975,000)       25,000   25,000
Foreign currency translation         101,331   101,331   101,331
Net loss           9,039,879 9,039,879   9,039,879
Preferred stock dividends accrued           (4,652) (4,652)   (4,652)
Ending Balance, Shares at Jun. 30, 2020 400,000 1,841,090,247              
Ending Balance, Value at Jun. 30, 2020 $ 400,000 $ 18,410,903 (16,429,220) 23,327,307 643,494 (46,794,944) (20,442,460) 700,000 (19,742,460)
Foreign currency translation         54,071   54,071   54,071
Net loss           (10,234,410) (10,234,410)   (10,234,410)
Preferred stock dividends accrued           (24,301) (24,301)   (24,301)
Ending Balance, Shares at Sep. 30, 2020 400,000 1,841,090,247              
Ending Balance, Value at Sep. 30, 2020 $ 400,000 $ 18,410,903 $ (16,429,220) $ 23,327,307 $ 697,565 $ (57,053,655) $ (30,647,100) $ 700,000 $ (29,947,100)