XML 32 R5.htm IDEA: XBRL DOCUMENT v3.19.1
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY - USD ($)
Preferred Stock Series A
Preferred Stock Series B
Preferred Stock Series C
Preferred Stock Series D
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Total
Balance, beginning at Dec. 31, 2016 $ 420 $ 1,902,161 $ (2,799,193) $ (896,612)
Balance, beginning (shares) at Dec. 31, 2016 37,530 71 336,957      
Pre-merger issuances of shares
Pre-merger issuances of shares (Shares) 42,470 (56) 12 94,756      
Shares repurchased from shareholder               0
Pre-merger conversion of shares
Pre-merger conversion of shares (Shares) 220,083      
Issuance of employee and director stock options 6,397 6,397
Issuance of employee and director stock options (shares)      
Warrants issued with convertible promissory note 9,082 9,082
Warrants issued with convertible promissory note (Shares)      
Share compensation period costs 22,192 22,192
Net loss (797,215) (797,215)
Balance, ending at Dec. 31, 2017 $ 420 1,939,832 (3,596,408) (1,656,156)
Balance, ending (shares) at Dec. 31, 2017 80,000 14 12 651,796      
Pre-merger issuances and conversions of shares
Pre-merger issuances and conversions of shares (shares) (80,000) (6) (12) 3,548,204      
Sale of Series C preferred stock 250,000 250,000
Sale of Series C preferred stock (Shares) 250      
Founder stock returned to company $ (75) 75
Founder stock returned to company (Shares) (75,000)      
Shares repurchased from shareholder $ (140) (210,503) (210,643)
Shares repurchased from shareholder (Shares) (139,567)      
Conversion of Series B and C preferred stock $ (2) $ 1,616 (1,614)
Conversion of Series B and C preferred stock (Shares) (8) (2,467) 1,616,470      
Exercise of options $ 56 (56)
Exercise of options (Shares) 55,801      
Issuance of employee and director stock options               0
Issuance of common stock for consulting services $ 185 400,415 400,600
Issuance of common stock for consulting services (Shares) 185,000      
AgEagle debt conversion into common stock $ 788 1,503,015 1,503,803
AgEagle debt conversion into common stock (Shares) 787,891      
AgEagle shareholder common stock conversion to Enerjex common shares $ 2 $ 6,537 (6,539)
AgEagle shareholder common stock conversion to Enerjex common shares (Shares) 2,056 2,757,063      
Acquisition of Agribotix $ 1,275 2,998,725 3,000,000
Acquisition of Agribotix (Shares) 1,275,000      
Issuance of common and preferred stock for Enerjex shareholders upon merger $ 1,887 (762,662) (760,775)
Issuance of common and preferred stock for Enerjex shareholders upon merger (Share) 0 0 197 0 1,886,736      
Issuance of Series C common stock in connection with merger, net of fees $ 0 $ 0 $ 5 $ 0 $ 0 3,979,995 3,980,000
Issuance of Series C common stock in connection with merger, net of fees (Shares) 0 0 4,626 0 0      
Warrants issued with convertible promissory note               0
Issuance of Series D preferred stock and warrants for cash $ 2 1,969,998 1,970,000
Issuance of Series D preferred stock and warrants for cash (Shares) 2,000      
Share compensation period costs 110,593 110,593
Net loss (2,079,683) (2,079,683)
Balance, ending at Dec. 31, 2018 $ 5 $ 2 $ 12,549 $ 12,171,274 $ (5,676,091) $ 6,507,739
Balance, ending (shares) at Dec. 31, 2018 4,662 2,000 12,549,394