XML 223 R87.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Restatement of Previously Issued Financial Statements (Details 2) - USD ($)
1 Months Ended 3 Months Ended 12 Months Ended
Aug. 31, 2023
Apr. 28, 2023
Dec. 31, 2023
Mar. 31, 2023
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities:            
Net loss         $ (18,535,067) $ (17,358,259)
Adjustments to reconcile net loss to cash used in operating activities:            
Change in fair value of derivative liability         9,150,459  
Stock based compensation         0 1,614,334
Depreciation, depletion and amortization         1,002,562 1,499,166
Accretion of asset retirement obligation         155,463 55,521
Amortization of operational right-of-use assets         1,318,822 1,356,179
Loss on extinguishment of debt $ 406,801 $ 8,541   $ 154,763 605,507 0
Amortization of debt discount         1,711,518 99,695
Goodwill Impairment         0  
Impairment of intangible assets         669,710 451,772
Impairment of oil and gas assets     $ 347,050   347,050 0
Loss (gain) on disposal of membership interests and assets         (854,465) 8,963,372
Bad debt expense         207,582 1,172,000
Foreign currency translation adjustment         176,887 (247,696)
Changes in operating assets and liabilities            
Accounts receivable         (3,476,409) 2,332,464
Prepaids and other current assets         47,104  
Inventory         480,693 (4,786,227)
Accounts payable         1,225,903 (4,420,222)
Accrued expenses and other current liabilities         5,144,360 (351,908)
Due to related parties         6,743 267,074
Customer deposits         (2,677,539) 5,424,010
Operating lease liabilities         (1,304,247) (1,334,853)
Undistributed revenues and royalties         (744,901) 1,046,457
Net cash used in operating activities         (5,342,265) (3,760,376)
Net cash provided by investing activities         661,147 6,580,575
Net cash provided by (used in) financing activities         2,347,829 (3,048,788)
Net increase (decrease) in cash         (2,333,289)  
Cash, beginning of year     1,432,599 3,239,349 3,239,349 3,467,938
Cash, end of year     906,060   906,060 3,239,349
As Previously Reported            
Cash flows from operating activities:            
Net loss         (33,021,812)  
Adjustments to reconcile net loss to cash used in operating activities:            
Change in fair value of derivative liability         9,150,459  
Stock based compensation         0  
Depreciation, depletion and amortization         1,002,562  
Accretion of asset retirement obligation         155,463  
Amortization of operational right-of-use assets         1,318,822  
Loss on extinguishment of debt         605,507  
Amortization of debt discount         1,711,518  
Goodwill Impairment         14,486,745  
Impairment of intangible assets         669,710  
Impairment of oil and gas assets         347,050  
Loss (gain) on disposal of membership interests and assets         (854,465)  
Bad debt expense         207,582  
Foreign currency translation adjustment         176,887  
Changes in operating assets and liabilities            
Accounts receivable         (3,476,409)  
Prepaids and other current assets         47,104  
Inventory         480,693  
Accounts payable         1,225,903  
Accrued expenses and other current liabilities         5,144,360  
Due to related parties         6,743  
Customer deposits         (2,677,539)  
Operating lease liabilities         (1,304,247)  
Undistributed revenues and royalties         (744,901)  
Net cash used in operating activities         (5,342,265)  
Net cash provided by investing activities         661,147  
Net cash provided by (used in) financing activities         2,347,829  
Net increase (decrease) in cash         (2,333,289)  
Cash, beginning of year       $ 3,239,349 3,239,349  
Cash, end of year     $ 906,060   906,060 $ 3,239,349
Goodwill impairment         14,486,745  
Adjustments            
Cash flows from operating activities:            
Net loss         14,486,745  
Adjustments to reconcile net loss to cash used in operating activities:            
Change in fair value of derivative liability         0  
Stock based compensation         0  
Depreciation, depletion and amortization         0  
Accretion of asset retirement obligation         0  
Amortization of operational right-of-use assets         0  
Loss on extinguishment of debt         0  
Amortization of debt discount         0  
Goodwill Impairment         14,486,745  
Loss (gain) on disposal of membership interests and assets         0  
Changes in operating assets and liabilities            
Accounts receivable         0  
Prepaids and other current assets         0  
Inventory         0  
Accounts payable         0  
Accrued expenses and other current liabilities         0  
Due to related parties         0  
Customer deposits         0  
Undistributed revenues and royalties         0  
Net cash used in operating activities         0  
Net cash provided by investing activities         0  
Net cash provided by (used in) financing activities         0  
Net increase (decrease) in cash         0  
Goodwill impairment         $ 14,486,745