2021 Q2 Form 10-Q Financial Statement
#000147793221005513 Filed on August 16, 2021
Income Statement
Concept | 2021 Q2 | 2020 Q4 | 2020 Q2 |
---|---|---|---|
Revenue | $4.906K | $0.00 | $0.00 |
YoY Change | |||
Cost Of Revenue | |||
YoY Change | |||
Gross Profit | |||
YoY Change | |||
Gross Profit Margin | |||
Selling, General & Admin | $513.1K | $211.0K | $79.29K |
YoY Change | 547.16% | 91.17% | -6.07% |
% of Gross Profit | |||
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $500.00 | $110.00 | $270.00 |
YoY Change | 85.19% | -31.25% | -104.12% |
% of Gross Profit | |||
Operating Expenses | $513.6K | $211.1K | $79.56K |
YoY Change | 545.57% | 90.99% | -15.98% |
Operating Profit | -$508.7K | -$79.56K | |
YoY Change | 539.41% | ||
Interest Expense | $349.0K | -$1.239M | $155.5K |
YoY Change | 124.49% | -362.24% | 30.57% |
% of Operating Profit | |||
Other Income/Expense, Net | -$3.820M | -$892.1K | |
YoY Change | 328.18% | ||
Pretax Income | -$4.329M | -$1.451M | -$971.7K |
YoY Change | 345.48% | -313.6% | -4085.51% |
Income Tax | $0.00 | $0.00 | $0.00 |
% Of Pretax Income | |||
Net Earnings | -$4.329M | -$1.451M | -$971.7K |
YoY Change | 345.48% | -313.6% | 1456.16% |
Net Earnings / Revenue | -88229.49% | ||
Basic Earnings Per Share | -$0.03 | ||
Diluted Earnings Per Share | -$0.03 | -$11.27K | -$55.08K |
COMMON SHARES | |||
Basic Shares Outstanding | 174.4M shares | ||
Diluted Shares Outstanding | 174.4M shares |
Balance Sheet
Concept | 2021 Q2 | 2020 Q4 | 2020 Q2 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $67.19K | $18.61K | $15.11K |
YoY Change | 344.67% | 124.76% | -59.56% |
Cash & Equivalents | $67.19K | $18.61K | $15.11K |
Short-Term Investments | |||
Other Short-Term Assets | $0.00 | $0.00 | |
YoY Change | -100.0% | -100.0% | |
Inventory | |||
Prepaid Expenses | |||
Receivables | $1.144K | $0.00 | |
Other Receivables | $0.00 | ||
Total Short-Term Assets | $68.33K | $18.61K | $15.11K |
YoY Change | 352.23% | 67.92% | -80.34% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $0.00 | $2.250K | |
YoY Change | -100.0% | -86.63% | |
Goodwill | $2.096M | $0.00 | |
YoY Change | |||
Intangibles | $9.000K | $0.00 | |
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $2.105M | $0.00 | $2.240K |
YoY Change | 93877.19% | -100.0% | -98.24% |
TOTAL ASSETS | |||
Total Short-Term Assets | $68.33K | $18.61K | $15.11K |
Total Long-Term Assets | $2.105M | $0.00 | $2.240K |
Total Assets | $2.173M | $18.61K | $17.35K |
YoY Change | 12426.92% | -4.05% | -91.5% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $147.1K | $168.9K | $214.5K |
YoY Change | -31.39% | 33.58% | 2.39% |
Accrued Expenses | $58.67K | $824.5K | $726.4K |
YoY Change | -91.92% | 39.13% | 52.95% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $169.1K | $2.600M | $2.625M |
YoY Change | -93.56% | 5.39% | 18.48% |
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $7.241M | $14.96M | $10.28M |
YoY Change | -29.58% | 60.01% | 2.86% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $672.6K | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $672.6K | $0.00 | $0.00 |
YoY Change | -100.0% | ||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $7.241M | $14.96M | $10.28M |
Total Long-Term Liabilities | $672.6K | $0.00 | $0.00 |
Total Liabilities | $7.914M | $14.96M | $10.28M |
YoY Change | -23.03% | 60.01% | 2.84% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$52.55M | -$38.01M | |
YoY Change | |||
Common Stock | $184.3K | $133.3K | |
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$10.72M | -$16.44M | -$11.77M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $2.173M | $18.61K | $17.35K |
YoY Change | 12426.92% | -4.05% | -91.5% |
Cashflow Statement
Concept | 2021 Q2 | 2020 Q4 | 2020 Q2 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$4.329M | -$1.451M | -$971.7K |
YoY Change | 345.48% | -313.6% | 1456.16% |
Depreciation, Depletion And Amortization | $500.00 | $110.00 | $270.00 |
YoY Change | 85.19% | -31.25% | -104.12% |
Cash From Operating Activities | -$128.9K | -$78.53K | -$38.11K |
YoY Change | 238.34% | -15.75% | -71.99% |
INVESTING ACTIVITIES | |||
Capital Expenditures | |||
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Cash From Investing Activities | $0.00 | $0.00 | $0.00 |
YoY Change | |||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 115.0K | 61.50K | 34.50K |
YoY Change | 233.33% | -38.5% | -82.75% |
NET CHANGE | |||
Cash From Operating Activities | -128.9K | -78.53K | -38.11K |
Cash From Investing Activities | 0.000 | 0.000 | 0.000 |
Cash From Financing Activities | 115.0K | 61.50K | 34.50K |
Net Change In Cash | -13.94K | -17.03K | -3.610K |
YoY Change | 286.15% | -350.81% | -105.64% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$128.9K | -$78.53K | -$38.11K |
Capital Expenditures | |||
Free Cash Flow | |||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2021Q2 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
9000 | USD |
CY2020Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
0 | USD |
CY2021Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
198845869 | shares |
CY2021Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
67188 | USD |
CY2020Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
18605 | USD |
CY2021Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1144 | USD |
CY2020Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
0 | USD |
CY2021Q2 | us-gaap |
Assets Current
AssetsCurrent
|
68332 | USD |
CY2020Q4 | us-gaap |
Assets Current
AssetsCurrent
|
18605 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
172586 | USD | |
CY2021Q2 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
500 | USD |
CY2020Q2 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
270 | USD |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
324 | USD | |
CY2020Q4 | us-gaap |
Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
|
2501927 | USD |
CY2021Q2 | dloc |
Ppp Loan Payable
PppLoanPayable
|
0 | USD |
CY2020Q4 | dloc |
Ppp Loan Payable
PppLoanPayable
|
9501 | USD |
CY2021Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
7241062 | USD |
CY2020Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
14955096 | USD |
CY2021Q2 | dloc |
Long Term Liabilities Convertible Notes Payable Net Of Discount
LongTermLiabilitiesConvertibleNotesPayableNetOfDiscount
|
327385 | USD |
CY2020Q4 | dloc |
Long Term Liabilities Convertible Notes Payable Net Of Discount
LongTermLiabilitiesConvertibleNotesPayableNetOfDiscount
|
0 | USD |
CY2021Q2 | us-gaap |
Convertible Debt
ConvertibleDebt
|
672615 | USD |
CY2020Q4 | us-gaap |
Convertible Debt
ConvertibleDebt
|
0 | USD |
CY2021Q2 | us-gaap |
Goodwill
Goodwill
|
2096089 | USD |
CY2020Q4 | us-gaap |
Goodwill
Goodwill
|
0 | USD |
CY2021Q2 | us-gaap |
Assets
Assets
|
2173421 | USD |
CY2020Q4 | us-gaap |
Assets
Assets
|
18605 | USD |
CY2021Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
147133 | USD |
CY2020Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
168946 | USD |
CY2021Q2 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
60000 | USD |
CY2020Q4 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
80000 | USD |
CY2021Q2 | us-gaap |
Accounts Payable And Other Accrued Liabilities
AccountsPayableAndOtherAccruedLiabilities
|
7673 | USD |
CY2020Q4 | us-gaap |
Accounts Payable And Other Accrued Liabilities
AccountsPayableAndOtherAccruedLiabilities
|
3947 | USD |
CY2021Q2 | us-gaap |
Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
|
50993 | USD |
CY2020Q4 | us-gaap |
Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
|
820584 | USD |
CY2021Q2 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
6806138 | USD |
CY2020Q4 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
11282091 | USD |
CY2021Q2 | us-gaap |
Debt Default Shortterm Debt Amount
DebtDefaultShorttermDebtAmount
|
29500 | USD |
CY2020Q4 | us-gaap |
Debt Default Shortterm Debt Amount
DebtDefaultShorttermDebtAmount
|
29500 | USD |
CY2021Q2 | us-gaap |
Convertible Debt Current
ConvertibleDebtCurrent
|
25980 | USD |
CY2021Q2 | dloc |
Convertible Notes Payable Related Parties
ConvertibleNotesPayableRelatedParties
|
58600 | USD |
CY2020Q4 | dloc |
Convertible Notes Payable Related Parties
ConvertibleNotesPayableRelatedParties
|
58600 | USD |
CY2021Q2 | dloc |
Convertible Notes Payable Net Of Discount
ConvertibleNotesPayableNetOfDiscount
|
164120 | USD |
CY2020Q4 | dloc |
Convertible Notes Payable Net Of Discount
ConvertibleNotesPayableNetOfDiscount
|
119419 | USD |
CY2021Q2 | us-gaap |
Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
|
81025 | USD |
CY2021Q2 | us-gaap |
Liabilities
Liabilities
|
7913677 | USD |
CY2020Q4 | us-gaap |
Liabilities
Liabilities
|
14955096 | USD |
CY2021Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2021Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
2000000000 | shares |
CY2021Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
184279404 | shares |
CY2020Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
133337561 | shares |
CY2021Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
184279 | USD |
CY2020Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
133338 | USD |
CY2021Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
41642154 | USD |
CY2020Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
21437708 | USD |
CY2021Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-52549489 | USD |
CY2020Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-38013037 | USD |
CY2021Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-10723056 | USD |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-16441991 | USD |
CY2021Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2173421 | USD |
CY2020Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
18605 | USD |
CY2021Q2 | us-gaap |
Revenues
Revenues
|
4906 | USD |
CY2020Q2 | us-gaap |
Revenues
Revenues
|
0 | USD |
us-gaap |
Revenues
Revenues
|
11244 | USD | |
us-gaap |
Revenues
Revenues
|
0 | USD | |
CY2021Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
513131 | USD |
CY2020Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
79292 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1248079 | USD | |
CY2020Q2 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-892106 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-13298617 | USD | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-1174233 | USD | |
CY2021Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-4328539 | USD |
CY2020Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-971668 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-14536452 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-1347143 | USD | |
CY2021Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
513631 | USD |
CY2020Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
79562 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
1249079 | USD | |
us-gaap |
Operating Expenses
OperatingExpenses
|
172910 | USD | |
CY2021Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-508725 | USD |
CY2020Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-79562 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1237835 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-172910 | USD | |
CY2021Q2 | us-gaap |
Interest Expense
InterestExpense
|
349043 | USD |
CY2020Q2 | us-gaap |
Interest Expense
InterestExpense
|
155481 | USD |
us-gaap |
Interest Expense
InterestExpense
|
512503 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
347645 | USD | |
CY2021Q2 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
13010236 | USD |
CY2020Q2 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-736625 | USD |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
3694893 | USD | |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-826588 | USD | |
CY2021Q2 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-16490508 | USD |
CY2020Q2 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | USD |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-16490508 | USD | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | USD | |
CY2021Q2 | dloc |
Gain On Forgiveness Of Ppp Loan
GainOnForgivenessOfPppLoan
|
9501 | USD |
CY2020Q2 | dloc |
Gain On Forgiveness Of Ppp Loan
GainOnForgivenessOfPppLoan
|
0 | USD |
dloc |
Gain On Forgiveness Of Ppp Loan
GainOnForgivenessOfPppLoan
|
9501 | USD | |
dloc |
Gain On Forgiveness Of Ppp Loan
GainOnForgivenessOfPppLoan
|
0 | USD | |
CY2021Q2 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-3819814 | USD |
CY2021Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | USD |
CY2020Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | USD | |
CY2021Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-4328539 | USD |
CY2020Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-971668 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-14536452 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-1347143 | USD | |
CY2021Q2 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
174373718 | shares |
CY2020Q2 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
17641667 | shares |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
165324147 | shares | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
11378418 | shares | |
CY2021Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.03 | |
CY2020Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.06 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.03 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.12 | ||
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-16441991 | USD |
dloc |
Issuance Of Common Stock For Conversion Of Notes Payable And Accrued Interest Payable Amount
IssuanceOfCommonStockForConversionOfNotesPayableAndAccruedInterestPayableAmount
|
185480 | USD | |
us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
143000 | USD | |
dloc |
Issuance Of Common Stock For Conversion Of Series B Preferred Stock Amount
IssuanceOfCommonStockForConversionOfSeriesBPreferredStockAmount
|
12700 | USD | |
us-gaap |
Stock Issued During Period Value Treasury Stock Reissued
StockIssuedDuringPeriodValueTreasuryStockReissued
|
16490504 | USD | |
dloc |
Issuance Of Consultant Stock Options
IssuanceOfConsultantStockOptions
|
-998134 | USD | |
dloc |
Vesting Of Consultant Stock Options
VestingOfConsultantStockOptions
|
804649 | USD | |
us-gaap |
Extinguishment Of Debt Amount
ExtinguishmentOfDebtAmount
|
3617188 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-14536452 | USD | |
CY2021Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-10723056 | USD |
CY2019Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-10942642 | USD |
dloc |
Issuance Of Common Stock For Conversion Of Notes Payable And Accrued Interest Payable Amount
IssuanceOfCommonStockForConversionOfNotesPayableAndAccruedInterestPayableAmount
|
98020 | USD | |
dloc |
Issuance Of Common Stock For Conversion Of Series B Preferred Stock Amount
IssuanceOfCommonStockForConversionOfSeriesBPreferredStockAmount
|
110000 | USD | |
dloc |
Reverse Split Rounding Of Shares Amount
ReverseSplitRoundingOfSharesAmount
|
0 | USD | |
dloc |
Redemption Of Series D Preferred Stock Amount
RedemptionOfSeriesDPreferredStockAmount
|
0 | USD | |
us-gaap |
Extinguishment Of Debt Amount
ExtinguishmentOfDebtAmount
|
311547 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-1347143 | USD | |
CY2020Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-11770218 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-14536452 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-1347143 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
324 | USD | |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
387569 | USD | |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
216337 | USD | |
dloc |
Gain Loss On Change In Derivative Liabilities
GainLossOnChangeInDerivativeLiabilities
|
-3694893 | USD | |
dloc |
Gain Loss On Change In Derivative Liabilities
GainLossOnChangeInDerivativeLiabilities
|
826588 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
143000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
0 | USD | |
dloc |
Stock Option Compensation
StockOptionCompensation
|
804649 | USD | |
dloc |
Stock Option Compensation
StockOptionCompensation
|
0 | USD | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-16490508 | USD | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | USD | |
dloc |
Gain On Forgiveness Of Ppp Loan
GainOnForgivenessOfPppLoan
|
9501 | USD | |
dloc |
Gain On Forgiveness Of Ppp Loan
GainOnForgivenessOfPppLoan
|
0 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-1144 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
0 | USD | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
0 | USD | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
2808 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-21813 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
87985 | USD | |
us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
-20000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
0 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
3726 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
19125 | USD | |
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
124934 | USD | |
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
131308 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-328417 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-62668 | USD | |
dloc |
Cash Paid In Business Acquisition
CashPaidInBusinessAcquisition
|
0 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-10000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
0 | USD | |
us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
387000 | USD | |
us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
60000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
387000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
69501 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
48583 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
6833 | USD | |
CY2020Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
18605 | USD |
CY2019Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
8275 | USD |
CY2021Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
67188 | USD |
CY2020Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
15108 | USD |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | USD | |
dloc |
Debt Discount For Derivative Liabilities
DebtDiscountForDerivativeLiabilities
|
387000 | USD | |
dloc |
Debt Discount For Derivative Liabilities
DebtDiscountForDerivativeLiabilities
|
40766 | USD | |
dloc |
Common Shares Issued In Conversion Of Debt
CommonSharesIssuedInConversionOfDebt
|
185480 | USD | |
dloc |
Common Shares Issued In Conversion Of Debt
CommonSharesIssuedInConversionOfDebt
|
98020 | USD | |
dloc |
Series E Preferred Shares Issued In Conversion Of Debt
SeriesEPreferredSharesIssuedInConversionOfDebt
|
16490504 | USD | |
dloc |
Series E Preferred Shares Issued In Conversion Of Debt
SeriesEPreferredSharesIssuedInConversionOfDebt
|
0 | USD | |
dloc |
Derivative Liability For Consultant Stock Options
DerivativeLiabilityForConsultantStockOptions
|
998134 | USD | |
dloc |
Derivative Liability For Consultant Stock Options
DerivativeLiabilityForConsultantStockOptions
|
0 | USD | |
dloc |
Settlement Of Derivative Liabilities
SettlementOfDerivativeLiabilities
|
3617188 | USD | |
dloc |
Settlement Of Derivative Liabilities
SettlementOfDerivativeLiabilities
|
311547 | USD | |
dloc |
Common Shares Issued In Conversion Of Series B Preferred Share
CommonSharesIssuedInConversionOfSeriesBPreferredShare
|
12700 | USD | |
dloc |
Common Shares Issued In Conversion Of Series B Preferred Share
CommonSharesIssuedInConversionOfSeriesBPreferredShare
|
1 | USD | |
dloc |
Reverse Split Rounding Of Shares
ReverseSplitRoundingOfShares
|
0 | USD | |
dloc |
Reverse Split Rounding Of Shares
ReverseSplitRoundingOfShares
|
3 | USD | |
dloc |
Redemption Of Series D Preferred Stock
RedemptionOfSeriesDPreferredStock
|
0 | USD | |
dloc |
Redemption Of Series D Preferred Stock
RedemptionOfSeriesDPreferredStock
|
1 | USD | |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the accompanying financial statements. Significant estimates made in preparing these financial statements include the estimate of useful lives of property and equipment and intangible assets, operating lease obligations, impairment of assets, the deferred tax valuation allowance, the fair value of stock options and derivative liabilities. Actual results could differ from those estimates.</p> | ||
us-gaap |
Reclassifications
Reclassifications
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Certain amounts in the condensed consolidated financial statements for the prior year periods have been reclassified to conform to the presentation for the current year periods.</p> | ||
CY2021Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
184279404 | shares |
dloc |
Concentrations Of Credit Risk And Major Customers Policy Textblock
ConcentrationsOfCreditRiskAndMajorCustomersPolicyTextblock
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">During the three months and six months ended June 30, 2021, the Company received payments from two cell phone carriers, with one carrier representing substantially all payments. </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">During the three months and six months ended June 30, 2021, the Company had one landlord receiving all Company payments for lease of billboard site locations.</p> | ||
dloc |
Business Acquisitiontextblock
BusinessAcquisitiontextblock
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"><strong>NOTE 3 – BUSINESS ACQUISITION</strong></p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">On January 7, 2021, the Company, SCS LLC, and SCS entered into the APA to acquire substantially all of the assets of SCS LLC’s wireless communications marketing and database services business in consideration for a total purchase price of $10,000 in cash and a 5-year convertible promissory note in the amount of $1,000,000 made in favor of SCS or its assignees (the “Note”). SCS LLC is a source of more than 80,000 cell sites offered by property owners for use by wireless network operators. The business acquisition has been recorded as a purchase.</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Pursuant to the APA, SCS LLC instructed the Company to assign $500,000 of principal amount of the Note to each of SCS LLC’s two members (the “Assigned Notes”).</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">At any time after December 31, 2021, each month, each holder of the Assigned Notes may convert the principal amount of the Assigned Note into a number of shares of the Company’s common stock not exceeding 5% of the total trade volume of the Company’s common stock publicly reported for the previous calendar month at a conversion price of $0.013 per share. Each Assigned Note also imposes an overall limitation on the number of conversions to common stock that the holder may affect such that it prohibits the holder from beneficially owning more than 4.99% of the total issued and outstanding common stock of the Company at any time that the Assigned Note is outstanding</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">The business acquisition closed on January 7, 2021.</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Based on the report of an independent valuation firm, the notes payable were discounted to $645,095 using an interest rate of 9.54% and a derivative liability of $1,450,994 was calculated for the conversion feature of the notes. The total value of the consideration paid of $2,106,089, including cash paid of $10,000, has been allocated to the following assets based on the report:</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><table cellpadding="0" style="border-spacing:0;text-align:left;font:10pt times new roman;margin-left:auto;margin-right:auto;width:85%"><tbody><tr style="height:15px"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">Identifiable intangible assets:</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" colspan="2" style="width:9%;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px 0px 0px 15px">IP technology</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;vertical-align:bottom;white-space: nowrap;">$</td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">4,000</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px 0px 0px 15px">Customer base</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 1px solid;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:right;">6,000</td><td style="PADDING-BOTTOM: 1px;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px 0px 0px 15px">Total identifiable intangible assets</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">10,000</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#ffffff"><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">Goodwill</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 1px solid;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:right;">2,096,089</td><td style="PADDING-BOTTOM: 1px;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#ffffff"><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">Total</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 3px double;width:1%;vertical-align:bottom;white-space: nowrap;">$</td><td class="ffcell" style="BORDER-BOTTOM: 3px double;width:9%;vertical-align:bottom;text-align:right;">2,106,089</td><td style="PADDING-BOTTOM: 3px;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr></tbody></table><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">During the three months and six months ended June 30, 2021, consolidated revenues were comprised of revenues from SCS.</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Unaudited pro forma summary results of operations for the year ended December 31, 2020 as though the business acquisition had taken place on January 1, 2020 are as follows:</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><table cellpadding="0" style="border-spacing:0;text-align:left;font:10pt times new roman;margin-left:auto;margin-right:auto;width:85%"><tbody><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">Revenues</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;vertical-align:bottom;white-space: nowrap;">$</td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">23,221</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">Net loss</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">(2,910,858</td><td style="width:1%;vertical-align:bottom;white-space: nowrap;">)</td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">Net loss per common share</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">(0.05</td><td style="width:1%;vertical-align:bottom;white-space: nowrap;">)</td></tr></tbody></table> | ||
CY2021Q1 | dloc |
Convertible Promissory Notes Principal Amount
ConvertiblePromissoryNotesPrincipalAmount
|
50000 | USD |
CY2021Q1 | dloc |
Convertible Promissory Notes Principal Amount
ConvertiblePromissoryNotesPrincipalAmount
|
500000 | USD |
CY2021Q1 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
50000 | USD |
dloc |
Proceeds From Convertible Promissory Notes
ProceedsFromConvertiblePromissoryNotes
|
60000 | USD | |
CY2021Q1 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
60000 | USD |
CY2021Q1 | us-gaap |
Debt Instrument Convertible Terms Of Conversion Feature
DebtInstrumentConvertibleTermsOfConversionFeature
|
The lender, at its option after 180 days from the issuance of the note, may convert the unpaid principal balance of, and accrued interest on, the note into shares of the Company’s common stock at a 45% discount from the lowest trading price during the 20 trading days prior to conversion. The Company may prepay the note during the 180 days from the issuance of the note at a redemption premium of 150%. After the expiration of 180 days after issuance, the Company has no right of prepayment. We recorded a debt discount of $33,500 related to the conversion feature of the note, along with a derivative liability at inception. During the six months ended June 30, 2021, | |
CY2021Q1 | us-gaap |
Debt Instrument Convertible Terms Of Conversion Feature
DebtInstrumentConvertibleTermsOfConversionFeature
|
The lender, at its option after 180 days from the issuance of the note, may convert the unpaid principal balance of, and accrued interest on, the note into shares of the Company’s common stock at a 45% discount from the lowest trading price during the 20 trading days prior to conversion. The Company may prepay the note during the 180 days from the issuance of the note at a redemption premium of 150%. After the expiration of 180 days after issuance, the Company has no right of prepayment. We recorded a debt discount of $45,500 related to the conversion feature of the note, along with a derivative liability at inception. | |
CY2020Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2021Q2 | dloc |
Common Stock Closing Price
CommonStockClosingPrice
|
0.0219 |