XML 94 R83.htm IDEA: XBRL DOCUMENT v3.24.3
STOCKHOLDERS’ EQUITY AND MEZZANINE EQUITY (Details Narrative) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Aug. 05, 2024
Jul. 02, 2024
Jun. 25, 2024
May 30, 2024
Apr. 12, 2024
Jan. 05, 2024
Dec. 28, 2023
Jul. 20, 2023
Jul. 17, 2023
Feb. 01, 2023
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Aug. 12, 2024
Jul. 31, 2024
Mar. 29, 2024
Jan. 10, 2024
Jun. 30, 2023
Mar. 31, 2023
Dec. 31, 2022
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Preferred stock, shares authorized                     25,000,000       25,000,000   25,000,000       25,000,000      
Common stock, shares authorized                     400,000,000       400,000,000   400,000,000       400,000,000      
Authorized capital total                                         425,000,000      
Fair value deemed                     $ 0.0001       $ 0.0001   $ 0.0001       $ 0.0001      
Preferred stock, par value                                         $ 0.0001      
Member's equity                                               $ 2,526,104
Settlement of promissory notes                             $ 170,000                
Redemption price percentage                     130.00%       130.00%                  
Redemption shares outstanding                     75,000       75,000                  
Cumulative dividends rate                     10.00%       10.00%                  
Accrued dividends rate                     105.00%       105.00%                  
Beneficial conversion feature, description                             No Investor will be able to convert the Series B Preferred into an amount that would result in the Investor (or its affiliates) beneficially owning more than 4.99% of the outstanding shares of the Company with an investor option to go to 9.99%.                  
Warrants exercise price           $ 0.55                                    
Issuance of common stock due to exercise of share rights                                              
Proceeds from series B offering                             $ 4,222,000                  
Proceeds from warrants                             $ 650,001                
Common stock, shares outstanding                     27,786,391       27,786,391   15,134,545              
Number of shares restricted                     2,399,577       12,651,846                  
Warrants purchase, shares           2,750,001                                    
Payment for warrant issuance           $ 650,000                                    
Consideration received and deemed dividend             $ 1,075,000                                  
Deemed dividend           $ 862,289             $ 862,289                
Unreimbursed advances                 $ 100,000                              
Maximum [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Cumulative dividends rate                     15.00%       15.00%                  
Exchange Subscription Agreements [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Warrants expires term   5 years                                            
Warrants exercise price   $ 0.06                                            
Redemption value   $ 655,889                                            
Principal amount   $ 500,000                                            
Exchange issuance, shares   50,453                                            
Warrants isssued   50,453                                            
Warrants purchase, shares   50,453                                            
Note Exchange Agreements [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Number of shares issued                 38,800,764                              
Convertible notes payable                 $ 1,944,000                              
Accrued interest                 $ 75,263                              
WTI Global Inc [Member] | Promissory Note [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Settlement of promissory notes                   $ 170,000                            
Debt instrument interest rate                   2.254%                            
Michaelson Capital [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Debt instrument interest rate                                     16.00%          
Principal amount                     $ 2,107,090       $ 2,107,090                  
Cavalary [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Warrants expires term   5 years                                            
Cavalry Fund ILP [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Warrants exercise price             $ 0.55                                  
Warrants purchase, shares             2,500,000                                  
Payment for warrant issuance             $ 300,000                                  
Payment for issuance fees             $ 33,000                                  
Series A Convertible Preferred Stock [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Preferred stock, shares authorized                                         630,900      
Preferred stock, par value                     $ 0.0001       $ 0.0001   $ 0.0001              
Convertible into shares of common stock                     100       100                  
Preferred stock, liquidation preference                     $ 1,000       $ 1,000                  
Preferred stock, shares issued                     1,397,900       1,397,900   630,900              
Preferred stock, shares outstanding                     1,397,900       1,397,900   630,900              
Series B Convertible Preferred Stock [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Convertible into shares of common stock                     100       100                  
Redemption shares outstanding                     75,000       75,000                  
Conversion price                     $ 0.05       $ 0.05                  
Conversion percentage                             125.00%                  
Debt instrument conversion feature, description                             If the Common Stock price equals or exceeds $1.00 for 20 consecutive Trading Days, with a daily trading volume over $1,000,000, and Equity Conditions are met, the Corporation can mandate conversion.                  
Voting rights description                             The number of votes a holder can cast is equal to the number of whole shares of common stock into which their Series B Convertible Preferred Stock can be converted as of the record date for determining stockholders entitled to vote, subject to the 4.99% ownership limitation. These holders vote together with common stockholders as a single class and on an as-converted basis. The Series B Preferred Stock contains roll-over rights.                  
Series B Convertible Preferred Stock [Member] | Board Of Directors [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Preferred stock, shares authorized                                       1,360,000        
Preferred stock, par value                                       $ 10.00        
Series B Convertible Preferred Stock [Member] | Note Payables Exchange [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Number of shares issued   50,453                                            
Series B Preferred Stock [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Preferred stock, shares issued                     578,245       578,245   0              
Preferred stock, shares outstanding                     578,245       578,245   0              
Number of shares issued       42,220,000                                        
Shares, Issued       422,200                                        
Issuance of common stock due to exercise of share rights       $ 4,222,000                                        
Expected term       1 year 2 months 1 day                                        
Dividend rate       10.00%                                        
Effective interest rate       8.12%                                        
Preferred stock value                     $ 106,418       $ 4,062,334                  
Preference stock issuance                     $ 655,889 $ 1,568,895   $ 1,568,895                  
Series B Preferred Stock [Member] | Series B Preferred Exchange Agreements [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Number of shares issued                 220,135                              
Series B Preferred Stock [Member] | REI Exchange Agreement [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Number of shares issued               1,250,000                                
Series A Rights [Member] | Series B Preferred Exchange Agreements [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Number of shares issued                 22,013,500                              
Series A Rights [Member] | REI Exchange Agreement [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Number of shares issued               108,729,363                                
Common Stock [Member] | REI Exchange Agreement [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Number of shares issued               14,118,233                                
Series B Rights [Member] | REI Exchange Agreement [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Number of shares issued               30,388,873                                
Series B Preferred Stock Offering [Member] | Securities Purchase Agreement [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Warrants expires term                                       5 years        
Warrants exercise price                                       $ 0.06        
Series A Right Share [Member] | Series B Preferred Exchange Agreements [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Fair value deemed                 $ 2.90                              
Series A Right Share [Member] | REI Exchange Agreement [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Fair value deemed               $ 1.80                                
Series A Right Share [Member] | Note Exchange Agreements [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Fair value deemed                 $ 2.90                              
Series A Preferred Stock [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Number of shares issued                 7,000,000                              
Series A Preferred Stock [Member] | Rights Exchanges [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Recognized income loss on equity                                 $ 116,591,322              
Series B Right Share [Member] | REI Exchange Agreement [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Fair value deemed               $ 1.80                                
Series B Rights Common Stock [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Conversion price 2,399,577                                              
Series A Rights Outstanding [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Shares outstanding                     176,443,627       176,443,627                  
Series B Rights Outstanding [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Shares outstanding                     17,837,024       17,837,024                  
Preferred Stock [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Preferred stock, shares authorized                     25,000,000       25,000,000   10,000,000              
Preferred Stock [Member] | Series A Convertible Preferred Stock [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Preferred stock, shares authorized                     1,242,900       1,242,900                  
Preferred Stock [Member] | Series B Convertible Preferred Stock [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Preferred stock, shares authorized                     1,360,000       1,360,000                  
Preferred Stock [Member] | Series B Convertible Preferred Stock [Member] | Exchange Subscription Agreements [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Preferred stock value                     $ 12,440       $ 12,440                  
Preferred Stock [Member] | Series B Preferred Stock [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Issuance of common stock due to exercise of share rights [1]                                              
Redemption value         $ 65,000                                      
Shares outstanding [1]                             1,470,135
Preferred Stock [Member] | Series B Preferred Stock [Member] | Investors [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Number of shares issued     100,592                                          
Preferred stock value                     $ 25,059       $ 26,437                  
Redemption value     $ 1,307,696                                          
Preferred Stock [Member] | Series B Preferred Stock [Member] | Michaelson Capital [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Number of shares issued         5,000                                      
Preferred stock value                     1,566       $ 2,638                  
Preferred Stock [Member] | Series A Preferred Stock [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Issuance of common stock due to exercise of share rights [2]                                              
Shares outstanding [2]                     1,397,900 1,397,900 630,900 630,900 1,397,900 630,900 630,900         701,000
Common Stock [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Common stock, shares authorized                                 300,000,000              
Number of shares issued   100                 2,399,577                          
Issuance of common stock due to exercise of share rights                     $ 240                          
Shares outstanding                     27,786,391 25,386,814 25,386,814 15,134,545 27,786,391 15,134,545 15,134,545         34,252,778
Common Stock [Member] | REI Exchange Agreement [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Number of shares issued               14,118,233                                
Common Stock [Member] | Series B Preferred Stock [Member] | Series B Preferred Exchange Agreements [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Number of shares issued                 5,000,000                              
Warrant [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Number of shares issued       8,444,000                                        
Warrants expires term       7 years                                        
Proceeds from warrants                             $ 2,653,105                  
Warrants isssued       42,220,000                                        
Warrant [Member] | Purchase Agreement Warrants [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Number of shares issued       8,440,000                                        
Warrants expires term       7 years                                        
Warrant [Member] | Cavalry Fund ILP [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Warrants expires term                                   5 years            
Warrants exercise price                                   $ 0.06            
Warrants isssued                                   10,000,000            
Warrants and rights outstanding                                   $ 500,000            
Warrant [Member] | Series B Preferred Stock [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Warrants expires term       5 years                                        
Warrants exercise price       $ 0.06                                        
Shares, Issued       422,200                                        
Issuance of common stock due to exercise of share rights       $ 4,222,000                                        
[1] On January 10, 2024, the Company redomiciled and its pre-existing Series A class of Preferred Stock and Series B class of Preferred stock were eliminated (Note 1 – Organization and Nature of Operations). The Statement of Changes in Stockholders’ Equity/Member’s Equity for the three and nine months ended September 30, 2024 has been retrospectively restated to reflect these changes.
[2] On January 10, 2024, the Company redomiciled and exchanged all outstanding shares of its pre-existing Series C Preferred Stock for shares of a new class of Series A Preferred Stock (Note 1 – Organization and Nature of Operations). The Statement of Changes in Stockholders’ Equity/Member’s Equity for the three and nine months ended September 30, 2024 has been retrospectively restated to reflect this change.