XML 29 R5.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Changes in Stockholders' Equity - USD ($)
Consultant [Member]
Preferred Stock [Member]
Consultant [Member]
Common Stock [Member]
Consultant [Member]
Additional Paid-in Capital [Member]
Consultant [Member]
Retained Earnings [Member]
Consultant [Member]
Noncontrolling Interest [Member]
Consultant [Member]
Treasury Stock [Member]
Consultant [Member]
Consultant 2 [Member]
Preferred Stock [Member]
Consultant 2 [Member]
Common Stock [Member]
Consultant 2 [Member]
Additional Paid-in Capital [Member]
Consultant 2 [Member]
Retained Earnings [Member]
Consultant 2 [Member]
Noncontrolling Interest [Member]
Consultant 2 [Member]
Treasury Stock [Member]
Consultant 2 [Member]
Public Offering [Member]
Preferred Stock [Member]
Public Offering [Member]
Common Stock [Member]
Public Offering [Member]
Additional Paid-in Capital [Member]
Public Offering [Member]
Retained Earnings [Member]
Public Offering [Member]
Noncontrolling Interest [Member]
Public Offering [Member]
Treasury Stock [Member]
Public Offering [Member]
Private Placement [Member]
Preferred Stock [Member]
Private Placement [Member]
Common Stock [Member]
Private Placement [Member]
Additional Paid-in Capital [Member]
Private Placement [Member]
Retained Earnings [Member]
Private Placement [Member]
Noncontrolling Interest [Member]
Private Placement [Member]
Treasury Stock [Member]
Private Placement [Member]
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Treasury Stock [Member]
Total
Balance (in shares) at Dec. 31, 2017                                                         7,000 34,592,818          
Balance at Dec. 31, 2017                                                         $ 7 $ 34,593 $ 86,689,084 $ (78,568,284) $ 256,744 $ (911,516) $ 7,500,628
Stock based compensation                                                             409,021       409,021
Common stock issued to employee for bonuses (in shares)                                                         25,000          
Common stock issued to employee for bonuses                                                         $ 25 29,475 29,500
Common stock to be issued for services (in shares)   350,102                                                                  
Common stock to be issued for services   $ 350 $ 289,400       $ 289,750                                                        
Common stock issued to employee for compensation (in shares)                                                           47,402          
Common stock issued to employee for compensation                                                           $ 47 44,953       45,000
Common stock issued for Asset Acquisition (in shares)                                                         244,959          
Common stock issued for Asset Acquisition                                                         $ 245 286,357 286,602
Common stock to be issued to employee for bonuses (in shares)                                                         511,155          
Common stock to be issued to employee for bonuses                                                         $ 511 449,488 449,999
Common stock to be issued for payment of consulting services (in shares)   535,437                                                                  
Common stock to be issued for payment of consulting services   $ 536 209,463       209,999                                                        
Common stock to be issued to employee for compensation (in shares)                                                           22,727          
Common stock to be issued to employee for compensation                                                           $ 23 7,477       7,500
Acquired controlling interest in Milestone Education                                                         (8,020) (8,020)
Net loss                                                               (7,431,645) (260,126)   (7,691,771)
Balance (in shares) at Dec. 31, 2018                                                         7,000 36,329,600          
Balance at Dec. 31, 2018                                                         $ 7 $ 36,330 88,414,718 (85,999,929) (11,402) (911,516) 1,528,208
Stock based compensation                                                         183,888 183,888
Common stock to be issued for services (in shares) 607,784           339,058                                       147,438          
Common stock to be issued for services $ 608 $ 292,792 $ 293,400 $ 339 $ 147,616 $ 147,955                             $ 147 66,997 67,144
Common stock issued to employee for compensation (in shares)                                                         428,635          
Common stock issued to employee for compensation                                                         $ 429 790,237 790,666
Net loss                                                               (7,524,368) (55,872)   (7,580,240)
Conversion of Preferred Shares to Common Stock (in shares)                                                         (7,000) 5,982,906          
Conversion of Preferred Shares to Common Stock                                                         $ (7) $ 5,983 (5,976)
Common stock issued for warrants exercised (in shares)                                                         675,000         675,000
Common stock issued for warrants exercised                                                         $ 675 336,825 $ 337,500
Common stock issued in offering (in shares)                             714,286           6,282,400                        
Common stock issued in offering                             $ 714 $ 249,286 $ 250,000 $ 6,282 $ 1,968,265 $ 1,974,547              
Reclassification to derivative liability for securities issued in excess of shares authorized (in shares)                                                         (3,360,830)          
Reclassification to derivative liability for securities issued in excess of shares authorized                                                         $ (3,361) (2,199,664) (2,203,025)
Reversal of derivative liability for exercise of Warrants (in shares)                                                                  
Reversal of derivative liability for exercise of Warrants                                                         655,000 $ 655,000
Reversal of derivative liability for the issuance of shares-to-be-issued (in shares)                                                         1,263,899         1,300,000
Reversal of derivative liability to equity upon authorized share increase                                                         4,115,778 $ 4,115,778
Balance (in shares) at Dec. 31, 2019                                                         49,410,176          
Balance at Dec. 31, 2019                                                         $ 49,410 96,082,324 (93,524,297) (67,274) (911,516) 1,628,647
Reversal of derivative liability for the issuance of shares-to-be-issued                                                         $ 1,264 $ 1,066,562 $ 1,067,826