XML 16 R5.htm IDEA: XBRL DOCUMENT v3.19.2
CONDENSED INTERIM CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT) (Unaudited) - 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, 2017 $ 420 $ 1,939,832 $ (3,596,408) $ (1,656,156)
Balance, beginning (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      
AgEagle debt conversion into common stock $ 788 1,503,013 1,503,801
AgEagle debt conversion into common stock (Shares) 787,891      
AgEagle shareholder common stock conversion to Enerjex common shares $ 6,537 (6,537)
AgEagle shareholder common stock conversion to Enerjex common shares (Shares) 2,056 2,757,063      
Investment in Agribotix $ 200 999,800 1,000,000
Investment in Agribotix (Shares)   200,000      
Issuance of common and prefered stock for Enerjex Series shareholders upon merger $ 0 $ 1 $ 1,887 (606,443) (604,555)
Issuance of common and prefered stock for Enerjex Series shareholders upon merger (Shares) 197 1,887,094      
Issuance of common stock Series C in connection with investment upon merger $ 6 3,979,994 3,980,000
Issuance of common stock Series C in connection with investment upon merger (Shares) 4,626      
Share compensation period costs 2,491 2,491
Net loss (203,497) (203,497)
Balance, ending at Mar. 31, 2018 $ 0 $ 7 $ 9,832 7,812,150 (3,799,905) 4,022,084
Balance, ending (shares) at Mar. 31, 2018 8 6,879 9,832,048      
Issuance of common and prefered stock for Enerjex Series shareholders upon merger (89,445) (89,445)
Issuance of common and prefered stock for Enerjex Series shareholders upon merger (Shares)      
Conversion of Series B and C Preferred Stock $ (0) $ 412 (412)
Conversion of Series B and C Preferred Stock (Shares) (8) (372) 411,520      
Sale of common stock, net of issuance costs 250,000 250,000
Shares repurchased from shareholder $ (140) (210,503) (210,643)
Shares repurchased from shareholder (Shares) (139,567)      
Issuance of common stock for consulting services $ 60 135,540 135,600
Issuance of common stock for consulting services (Shares) 60,000      
Share compensation period costs 22,023 22,023
Net loss (712,210) (712,210)
Balance, ending at Jun. 30, 2018 $ 7 $ 10,164 7,919,353 (4,512,115) 3,417,409
Balance, ending (shares) at Jun. 30, 2018 6,507 10,164,001      
Balance, beginning at Dec. 31, 2018 $ 5 $ 2 $ 12,549 12,171,274 (5,676,091) 6,507,739
Balance, beginning (shares) at Dec. 31, 2018 4,662 2,000 12,549,394      
Conversion of Series C Preferred Stock $ (1) $ 1,900 (1,899)
Conversion of Series C Preferred Stock (Shares) (1,026) 1,900,000      
Dividend on Series D Preferred Stock (40,000) (40,000)
Share compensation period costs 60,920 60,920
Net loss (565,465) (565,465)
Balance, ending at Mar. 31, 2019 $ 4 $ 2 $ 14,449 12,190,295 (6,241,556) 5,963,194
Balance, ending (shares) at Mar. 31, 2019 3,636 2,000 14,449,394      
Dividend on Series D Preferred Stock (40,444) (40,444)
Additional Shares Issuance for Acquisition $ 175 (175)
Additional Shares Issuance for Acquisition (Shares) 175,000      
Issuance of common stock for consulting services $ 550 189,950 190,500
Issuance of common stock for consulting services (Shares) 550,000      
Share compensation period costs 84,467 84,467
Net loss (739,302) (739,302)
Balance, ending at Jun. 30, 2019 $ 4 $ 2 $ 15,174 $ 12,424,093 $ (6,980,858) $ 5,458,415
Balance, ending (shares) at Jun. 30, 2019 3,636 2,000 15,174,394