XML 217 R87.htm IDEA: XBRL DOCUMENT v3.25.0.1
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
Dec. 31, 2022
Aug. 12, 2024
Jul. 31, 2024
Mar. 29, 2024
Jan. 10, 2024
Jun. 30, 2023
Mar. 31, 2023
Dec. 31, 2021
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Preferred Stock, Shares Authorized                     25,000,000       25,000,000   10,000,000 10,000,000       25,000,000      
Common Stock, Shares Authorized                     400,000,000       400,000,000   400,000,000 300,000,000       400,000,000      
Capital Units, Authorized                                           425,000,000      
Common Stock, Par or Stated Value Per Share                     $ 0.0001       $ 0.0001   $ 0.0001 $ 0.0001       $ 0.0001      
Preferred Stock, Par or Stated Value Per Share                                           $ 0.0001      
Member equity                                   $ 2,526,104              
Settlement of note payable                             $ 170,000 $ 170,000              
Redemption price                     130.00%       130.00%                    
Financial Instruments Subject to Mandatory Redemption, Settlement Terms, Number of Shares                     75,000       75,000                    
Cumulative dividends rate                     10.00%       10.00%                    
Accrued dividends rate percentage                     105.00%       105.00%                    
Debt Instrument, Description of Variable Rate Basis                             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%.                    
Class of Warrant or Right, Exercise Price of Warrants or Rights           $ 0.55                                      
Stock Issued During Period, Value, New Issues                                                
Proceeds from series B offering                             $ 4,222,000                    
Proceeds from Issuance of Warrants                             $ 650,001 $ 267,000              
Debt Instrument, Face Amount                 $ 1,944,000                                
Common Stock, Shares, Outstanding                     27,786,391       27,786,391   15,134,545 0              
Stock Issued During Period, Shares, Restricted Stock Award, Gross                     2,399,577       12,651,846   300,000                
Class of Warrant or Right, Number of Securities Called by Warrants or Rights           2,750,001                                      
Payments for Repurchase of Warrants           $ 650,000                                      
Deemed dividend consideration impact             $ 1,075,000                                    
Preferred Stock Dividends, Income Statement Impact           $ 862,289             $ 862,289 $ 1,075,000              
Convertible Notes Payable                                 $ 2,595,000                
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]                                                  
Warrant term   5 years                                              
Class of Warrant or Right, Exercise Price of Warrants or Rights   $ 0.06                                              
Preferred Stock, Redemption Amount   $ 655,889                                              
Debt Instrument, Face Amount   $ 500,000                                              
Shares Issued, Shares, Share-Based Payment Arrangement, Forfeited   50,453                                              
Class of Warrant or Right, Outstanding   50,453                                              
Class of Warrant or Right, Number of Securities Called by Warrants or Rights   50,453                                              
Note Exchange Agreements [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Stock Issued During Period, Shares, New Issues                 38,800,764                                
Convertible Notes Payable                 $ 1,944,000                                
Interest Payable, Current                 $ 75,263                                
WTI Global Inc [Member] | Promissory Note [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Settlement of note payable                   $ 170,000                              
Debt Instrument, Interest Rate, Effective Percentage                   2.254%                              
Michaelson Capital [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Debt Instrument, Interest Rate, Effective Percentage                                       16.00%          
Debt Instrument, Face Amount                     $ 2,107,090       $ 2,107,090                    
Cavalary [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Warrant term   5 years                                              
Cavalry Fund ILP [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Class of Warrant or Right, Exercise Price of Warrants or Rights             $ 0.55                                    
Class of Warrant or Right, Number of Securities Called by Warrants or Rights             2,500,000                                    
Payments for Repurchase of Warrants             $ 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 or Stated Value Per Share                     $ 0.0001       $ 0.0001   $ 0.0001 $ 0.0001              
Convertible Preferred Stock, Shares Issued upon Conversion                     100       100                    
Preferred Stock, Liquidation Preference, Value                     $ 1,000       $ 1,000                    
Preferred Stock, Shares Outstanding                     1,397,900       1,397,900   630,900 0              
Series B Convertible Preferred Stock [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Preferred Stock, Par or Stated Value Per Share                                 $ 0.0001 $ 0.0001              
Convertible Preferred Stock, Shares Issued upon Conversion                     100       100   100                
Preferred Stock, Shares Outstanding                                 0 0              
Financial Instruments Subject to Mandatory Redemption, Settlement Terms, Number of Shares                     75,000       75,000                    
Debt Instrument, Convertible, Conversion Price                     $ 0.05       $ 0.05                    
Debt Conversion, Converted Instrument, Rate                             125.00%                    
Debt Instrument, Convertible, Terms of Conversion Feature                             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.                    
Preferred Stock, Voting Rights                             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 or Stated Value Per Share                                         $ 10.00        
Series B Convertible Preferred Stock [Member] | Note Payables Exchange [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Stock Issued During Period, Shares, New Issues   50,453                                              
Series B Preferred Stock [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Preferred Stock, Shares Outstanding                     578,245       578,245   0                
Stock Issued During Period, Shares, New Issues       42,220,000                                          
Shares, Issued       422,200                                          
Stock Issued During Period, Value, New Issues       $ 4,222,000                                          
Share-Based Compensation Arrangement by Share-Based Payment Award, Fair Value Assumptions, Expected Term       1 year 2 months 1 day                                          
Share-Based Compensation Arrangement by Share-Based Payment Award, Fair Value Assumptions, Expected Dividend Rate       10.00%                                          
Share-Based Compensation Arrangement by Share-Based Payment Award, Fair Value Assumptions, Risk Free Interest Rate       8.12%                                          
Preferred stock offering accreted                     $ 106,418       $ 4,062,334                    
Proceeds from Issuance of Preferred Stock and Preference Stock                     $ 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]                                                  
Stock Issued During Period, Shares, New Issues                 220,135                                
Series B Preferred Stock [Member] | REI Exchange Agreement [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Stock Issued During Period, Shares, New Issues               1,250,000                                  
Series A Rights [Member] | Series B Preferred Exchange Agreements [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Stock Issued During Period, Shares, New Issues                 22,013,500                                
Series A Rights [Member] | REI Exchange Agreement [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Stock Issued During Period, Shares, New Issues               108,729,363                                  
Common Stock [Member] | REI Exchange Agreement [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Stock Issued During Period, Shares, New Issues               14,118,233                                  
Series B Rights [Member] | REI Exchange Agreement [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Stock Issued During Period, Shares, New Issues               30,388,873                                  
Series B Preferred Stock Offering [Member] | Securities Purchase Agreement [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Warrant term                                         5 years        
Class of Warrant or Right, Exercise Price of Warrants or Rights                                         $ 0.06        
Series A Right Share [Member] | Series B Preferred Exchange Agreements [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Common Stock, Par or Stated Value Per Share                 $ 2.90                                
Series A Right Share [Member] | REI Exchange Agreement [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Common Stock, Par or Stated Value Per Share               $ 1.80                                  
Series A Right Share [Member] | Note Exchange Agreements [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Common Stock, Par or Stated Value Per Share                 $ 2.90                                
Series A Preferred Stock [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Stock Issued During Period, Shares, New Issues                 7,000,000                                
Series A Preferred Stock [Member] | Rights Exchanges [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Income (Loss) from Equity Method Investments                                 $ 116,591,322                
Series B Right Share [Member] | REI Exchange Agreement [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Common Stock, Par or Stated Value Per Share               $ 1.80                                  
Series B Rights Common Stock [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Stock Issued During Period, Shares, Conversion of Units 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 offering accreted                             $ 12,440                    
Preferred Stock [Member] | Series B Preferred Stock [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Stock Issued During Period, Value, New Issues [1]                                                
Preferred Stock, Redemption Amount         $ 65,000                                        
Shares, Outstanding                     [1] [1] [1] [1] [1] [1] [1] [1]         1,470,135 [1] [1]
Preferred Stock [Member] | Series B Preferred Stock [Member] | Investors [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Stock Issued During Period, Shares, New Issues     100,592                                            
Preferred stock offering accreted                     $ 25,059       $ 26,437                    
Preferred Stock, Redemption Amount     $ 1,307,696                                            
Preferred Stock [Member] | Series B Preferred Stock [Member] | Michaelson Capital [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Stock Issued During Period, Shares, New Issues         5,000                                        
Preferred stock offering accreted                     1,566       $ 2,638                    
Preferred Stock [Member] | Series A Preferred Stock [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Stock Issued During Period, Value, New Issues [2]                                                
Shares, Outstanding                     1,397,900 [2] 1,397,900 [2] 630,900 [2] 630,900 [2] 1,397,900 [2] 630,900 [2] 630,900 [2] [2]         701,000 [2] [2]
Common Stock [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Common Stock, Shares Authorized                                 300,000,000                
Stock Issued During Period, Shares, New Issues   100                 2,399,577                            
Stock Issued During Period, Value, New Issues                     $ 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]                                                  
Stock Issued During Period, Shares, New Issues               14,118,233                                  
Common Stock [Member] | Series B Preferred Stock [Member] | Series B Preferred Exchange Agreements [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Stock Issued During Period, Shares, New Issues                 5,000,000                                
Warrant [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Stock Issued During Period, Shares, New Issues       8,444,000                                          
Warrant term       7 years                                          
Proceeds from Issuance of Warrants                             $ 2,653,105                    
Class of Warrant or Right, Outstanding       42,220,000                                          
Warrant [Member] | Purchase Agreement Warrants [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Stock Issued During Period, Shares, New Issues       8,440,000                                          
Warrant term       7 years                                          
Warrant [Member] | Cavalry Fund ILP [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Warrant term                                     5 years            
Class of Warrant or Right, Exercise Price of Warrants or Rights                                     $ 0.06            
Class of Warrant or Right, Outstanding                                     10,000,000            
Warrants and Rights Outstanding                                     $ 500,000            
Warrant [Member] | Series B Preferred Stock [Member]                                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                  
Warrant term       5 years                                          
Class of Warrant or Right, Exercise Price of Warrants or Rights       $ 0.06                                          
Shares, Issued       422,200                                          
Stock Issued During Period, Value, New Issues       $ 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.