Condensed Consolidated Statements Of Shareholders' Deficit (unaudited) - USD ($) | Common Stock | Additional Paid-In Capital | Accumulated deficit | Total |
Beginning balance, shares at Dec. 31, 2018 | 25,229,833 | | | |
Beginning balance, value at Dec. 31, 2018 | $ 25,230 | $ 4,688,272 | $ (8,540,053) | $ (3,826,551) |
Stock Based Compensation | | 1,606,355 | | 1,606,355 |
Stock Options Issued for loan term revisions, value | | 37,830 | | 37,830 |
Stock grants issued for loan term revisions, shares | 10,000 | | | |
Stock grants issued for loan term revisions, value | $ 10 | 24,090 | | 24,100 |
Stock grant program vesting, shares | 1,241,633 | | | |
Stock grant program vesting, value | $ 1,241 | (1,241) | | |
Stock issuance related to acquisition, shares | 500,000 | | | |
Stock issuance related to acquisition, value | $ 500 | 999,500 | | 1,000,000 |
Warrant issuance related to convertible debentures | | 614,041 | | 614,041 |
Equity value of exercise price associated with convertible debentures | | 719,479 | | 719,479 |
Broker warrants associated with issuance of convertible debentures | | 278,678 | | 278,678 |
Net income (loss) | | | (5,719,404) | (5,719,404) |
Ending balance, shares at Sep. 30, 2019 | 26,981,466 | | | |
Ending balance, value at Sep. 30, 2019 | $ 26,981 | 8,967,004 | (14,259,457) | (5,265,472) |
Beginning balance, shares at Dec. 31, 2018 | 25,229,833 | | | |
Beginning balance, value at Dec. 31, 2018 | $ 25,230 | 4,688,272 | (8,540,053) | (3,826,551) |
Ending balance, shares at Dec. 31, 2019 | 28,209,312 | | | |
Ending balance, value at Dec. 31, 2019 | $ 28,209 | 11,854,083 | (16,890,626) | (5,008,334) |
Beginning balance, shares at Jun. 30, 2019 | 25,820,633 | | | |
Beginning balance, value at Jun. 30, 2019 | $ 25,821 | 8,438,943 | (11,449,927) | (2,985,163) |
Stock Based Compensation | | 509,219 | | 509,219 |
Stock grants issued for loan term revisions, value | | 20,002 | | 20,002 |
Stock grant program vesting, shares | 1,160,833 | | | |
Stock grant program vesting, value | $ 1,160 | (1,160) | | |
Stock issuance related to acquisition, shares | | | | |
Stock issuance related to acquisition, value | | | | |
Net income (loss) | | | (2,809,530) | (2,809,530) |
Ending balance, shares at Sep. 30, 2019 | 26,981,466 | | | |
Ending balance, value at Sep. 30, 2019 | $ 26,981 | 8,967,004 | (14,259,457) | (5,265,472) |
Beginning balance, shares at Dec. 31, 2019 | 28,209,312 | | | |
Beginning balance, value at Dec. 31, 2019 | $ 28,209 | 11,854,083 | (16,890,626) | (5,008,334) |
Stock Based Compensation | | 1,391,807 | | 1,391,807 |
Clawback of stock granted, shares | (1,100,000) | | | |
Clawback of stock granted, value | $ (1,100) | 1,100 | | |
Stock grant to satisfy accounts payable, shares | 9,640 | | | |
Stock grant to satisfy accounts payable, value | $ 10 | 9,630 | | 9,640 |
Stock issuance related to loan term revisions, shares | 100,000 | | | |
Stock issuance related to loan term revisions, value | $ 100 | 99,900 | | 100,000 |
Stock grant program vesting, shares | 253,333 | | | |
Stock grant program vesting, value | $ 253 | (253) | | |
Stock issuance related to debt, shares | 500,000 | | | |
Stock issuance related to debt, value | $ 500 | 499,500 | | 500,000 |
Stock issuance related to acquisition, shares | 250,000 | | | |
Stock issuance related to acquisition, value | $ 250 | 154,750 | | 155,000 |
Warrants issued related to debt | | 76,822 | | 76,822 |
Stock issued for lease revision, shares | 50,000 | | | |
Stock issued for lease revision, value | $ 50 | 30,950 | | 31,000 |
Net income (loss) | | | (3,959,882) | (3,959,882) |
Ending balance, shares at Sep. 30, 2020 | 28,272,285 | | | |
Ending balance, value at Sep. 30, 2020 | $ 28,272 | 14,118,289 | (20,850,508) | (6,703,947) |
Beginning balance, shares at Jun. 30, 2020 | 28,830,978 | | | |
Beginning balance, value at Jun. 30, 2020 | $ 28,830 | 13,522,833 | (20,156,227) | (6,604,564) |
Stock Based Compensation | | 399,258 | | 399,258 |
Clawback of stock granted, shares | (1,000,000) | | | |
Clawback of stock granted, value | $ (1,000) | 1,000 | | |
Stock grant to satisfy accounts payable, shares | 9,640 | | | |
Stock grant to satisfy accounts payable, value | $ 10 | 9,630 | | 9,640 |
Stock grant program vesting, shares | 131,667 | | | |
Stock grant program vesting, value | $ 132 | (132) | | |
Stock issuance related to acquisition, shares | 250,000 | | | |
Stock issuance related to acquisition, value | $ 250 | 154,750 | | 155,000 |
Stock issued for lease revision, shares | 50,000 | | | |
Stock issued for lease revision, value | $ 50 | 30,950 | | 31,000 |
Net income (loss) | | | (694,281) | (694,281) |
Ending balance, shares at Sep. 30, 2020 | 28,272,285 | | | |
Ending balance, value at Sep. 30, 2020 | $ 28,272 | $ 14,118,289 | $ (20,850,508) | $ (6,703,947) |