XML 28 R5.htm IDEA: XBRL DOCUMENT v3.21.2
CONDENSED INTERIM CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (Unaudited) - USD ($)
Preferred Stock Series C [Member]
Preferred Stock Series D [Member]
Preferred Stock Series E [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2019 $ 4 $ 2 $ 15,424 $ 12,456,989 $ (8,198,785) $ 4,273,634
Balance, beginning (shares) at Dec. 31, 2019 3,501 2,000   15,424,394      
Purchase of acquisition $ (164) 164
Purchase of acquisition (shares)       (164,375)      
Sale of Common stock, net of issuance costs $ 6,807 12,889,935 12,896,742
Sale of Common stock, net of issuance costs (shares)       6,807,400      
Sale of Common stock from conversion of pre-paid warrants $ 3,260 7 3,267
Sale of Common stock from conversion of pre-paid warrants (shares)       3,260,377      
Issuance of Common stock for consulting services $ 250 297,250 297,500
Issuance of Common stock for consulting services (shares)       250,000      
Conversion of Series C Preferred stock $ (4) $ 13,634 (13,594)
Conversion of Series C Preferred stock (shares) (3,501)     13,597,984      
Conversion of Series D Preferred stock and accrued dividends $ (2) $ 3,500 160,057 163,555
Conversion of Series D Preferred stock and accrued dividends (shares)   (1,890)   3,500,000      
Conversion of Series D warrants $ 2,948 (2,948)
Conversion of Series D warrants (shares)       2,947,739      
Issuance of Series E Preferred Stock, net of issuance costs $ 1 1,009,999 1,010,000
Issuance of Series E Preferred Stock, net of issuance costs, shares     1,050        
Repurchase of Series E Preferred stock (1,110,880) (1,110,880)
Repurchase of Series E Preferred stock, Shares     (262)        
Conversion of Series E Preferred stock $ (1) $ 3,152 (3,151)
Conversion of Series E Preferred stock (shares)     (788) 3,152,000      
Deemed dividend on Series C Preferred stock and Series D warrants 4,050,838 (4,050,838)
Deemed dividend on redemption of Series D Preferred stock 3,763,591 (3,763,591)
Exercise of options $ 34 (34)
Exercise of options (shares)       33,758      
Stock-based compensation expense $ 170 139,387 139,557
Stock-based compensation expense (shares)       170,000      
Net loss (1,658,641) (1,658,641)
Ending balance, value at Jun. 30, 2020 $ 48,979 33,637,610 (17,671,855) 16,014,734
Balance, ending (shares) at Jun. 30, 2020 110 48,979,277      
Beginning balance, value at Mar. 31, 2020 $ 3 $ 2 $ 15,610 12,470,994 (8,602,058) 3,884,551
Balance, beginning (shares) at Mar. 31, 2020 3,312 2,000   15,610,019      
Sale of Common stock, net of issuance costs $ 6,807 12,889,935 12,896,742
Sale of Common stock, net of issuance costs (shares)       6,807,400      
Sale of Common stock from conversion of pre-paid warrants $ 3,260 7 3,267
Sale of Common stock from conversion of pre-paid warrants (shares)       3,260,377      
Issuance of Common stock for consulting services $ 250 297,250 297,500
Issuance of Common stock for consulting services (shares)       250,000      
Conversion of Series C Preferred stock $ (3) $ 13,248 (13,245)
Conversion of Series C Preferred stock (shares) (3,312)     13,247,984      
Conversion of Series D Preferred stock and accrued dividends $ (2) $ 3,500 200,502 204,000
Conversion of Series D Preferred stock and accrued dividends (shares)   (1,890)   3,500,000      
Conversion of Series D warrants $ 2,948 (2,948)
Conversion of Series D warrants (shares)       2,947,739      
Issuance of Series E Preferred Stock, net of issuance costs $ 1 1,009,999 1,010,000
Issuance of Series E Preferred Stock, net of issuance costs, shares     1,050        
Repurchase of Series E Preferred stock (1,110,880) (1,110,880)
Repurchase of Series E Preferred stock, Shares     (262)        
Conversion of Series E Preferred stock $ (1) $ 3,152 (3,151)
Conversion of Series E Preferred stock (shares)     (788) 3,152,000      
Deemed dividend on Series C Preferred stock and Series D warrants 4,050,838 (4,050,838)
Deemed dividend on redemption of Series D Preferred stock 3,763,591 (3,763,591)
Exercise of options $ 34 (34)
Exercise of options (shares)       33,758      
Stock-based compensation expense $ 170 84,752 84,922
Stock-based compensation expense (shares)       170,000      
Net loss (1,255,368) (1,255,368)
Ending balance, value at Jun. 30, 2020 $ 48,979 33,637,610 (17,671,855) 16,014,734
Balance, ending (shares) at Jun. 30, 2020 110 48,979,277      
Beginning balance, value at Dec. 31, 2020 $ 58,636 47,241,757 (20,945,664) 26,354,729
Balance, beginning (shares) at Dec. 31, 2020   58,636,365      
Sale of Common stock, net of issuance costs   $ 6,328 34,954,776 34,961,104
Sale of Common stock, net of issuance costs (shares)       6,328,314      
Sale of Common Stock from exercise of warrants   $ 2,517 8,302,851 8,305,368
Sale of Common Stock from exercise of warrants, shares       2,516,778      
Issuance of Common stock for acquisition of MicaSense   $ 541 2,999,459 3,000,000
Issuance of Common stock for acquisition of MicaSense, shares       540,541      
Issuance of Common stock for acquisition of Measure       $ 5,319 24,369,681 24,375,000
Issuance of Common stock for acquisition of Measure, shares       5,319,145      
Stock issued in exchange for professional services   $ 550 2,906,450 2,907,000
Stock issued in exchange for professional services, shares       550,000      
Exercise of options   $ 407 75,418 75,825
Exercise of options (shares)       406,015      
Stock-based compensation expense   $ 371 2,527,279 2,527,650
Stock-based compensation expense (shares)       371,402      
Net loss (7,608,702) (7,608,702)
Ending balance, value at Jun. 30, 2021 $ 74,669 123,377,671 (28,554,366) 94,897,974
Balance, ending (shares) at Jun. 30, 2021   74,668,560      
Beginning balance, value at Mar. 31, 2021 $ 62,501 62,344,452 (23,876,194) 38,530,759
Balance, beginning (shares) at Mar. 31, 2021   62,500,815      
Sale of Common stock, net of issuance costs   $ 5,271 28,641,890 28,647,161
Sale of Common stock, net of issuance costs (shares)       5,271,100      
Issuance of Common stock for acquisition of MicaSense   $ 541 2,999,459 3,000,000
Issuance of Common stock for acquisition of MicaSense, shares       540,541      
Issuance of Common stock for acquisition of Measure       $ 5,319 24,369,681 24,375,000
Issuance of Common stock for acquisition of Measure, shares       5,319,145      
Stock issued in exchange for professional services   $ 550 2,906,450 2,907,000
Stock issued in exchange for professional services, shares       550,000      
Exercise of options   $ 131 34,314 34,445
Exercise of options (shares)       130,557      
Stock-based compensation expense   $ 356 2,081,425 2,081,781
Stock-based compensation expense (shares)       356,402      
Net loss (4,678,172) (4,678,172)
Ending balance, value at Jun. 30, 2021 $ 74,669 $ 123,377,671 $ (28,554,366) $ 94,897,974
Balance, ending (shares) at Jun. 30, 2021   74,668,560