XML 234 R103.htm IDEA: XBRL DOCUMENT v3.24.3
SCHEDULE OF ERROR CORRECTIONS AND PRIOR PERIOD ADJUSTMENTS (Details) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Current Assets                      
Cash and cash equivalents $ 310,000           $ 310,000   $ 403,000 $ 723,000  
Accounts Receivable, net 105,000           105,000   559,000 836,000  
Prepaid expenses and other current assets 176,000           176,000   363,000 619,000  
Total Current Assets 5,024,000           5,024,000   4,537,000 6,620,000  
Property and equipment, net 112,000           112,000   4,768,000 5,741,000  
Right of use assets 430,000           430,000   2,602,000 2,988,000  
Total Assets 16,224,000           16,224,000   17,480,000 21,476,000  
Current Liabilities                      
Accounts payable 1,388,000           1,388,000   2,076,000 1,728,000  
Warehouse lines of credit 728,000           728,000   3,442,000  
Lease liability, current portion 191,000           191,000   888,000 991,000  
Total Current Liabilities 17,628,000           17,628,000   4,205,000 13,011,000  
Long Term Liabilities                      
Lease liability, net of current portion 213,000           213,000   1,824,000 2,140,000  
Total Liabilities 18,684,000           18,684,000   16,627,000 22,992,000  
Stockholders’ Deficit                      
Common stock, $0.00001 par value              
Common stock, par value $ 0.0001           $ 0.0001   $ 0.0001 $ 0.0001  
Common stock, shares authorized 6,000,000           6,000,000   6,000,000 1,750,000  
Common stock, shares issued 3,140,625           3,140,625   1,705,987 809,963  
Common stock, shares outstanding 3,140,625           3,140,625   1,705,987 809,963  
Additional paid in capital $ 84,499,000           $ 84,499,000   $ 83,559,000 $ 73,505,000  
Accumulated deficit (86,959,000)           (86,959,000)   (82,706,000) (75,021,000)  
Stockholders’ deficit (2,460,000) $ (1,934,000) $ (476,000) $ 2,654,000 $ (4,038,000) $ (3,009,000) (2,460,000) $ 2,654,000 853,000 (1,516,000) $ 13,398,000
Total Liabilities & Stockholders’ Deficit 16,224,000           16,224,000   17,480,000 21,476,000  
Promissory note 8,155,000           8,155,000   486,000  
Revenues                      
REVENUES, NET                 10,499,000 13,883,000  
Operating Expenses                      
Depreciation and amortization             99,000 114,000 1,356,000 1,520,000  
Total Operating Expenses 652,000     475,000     1,847,000 2,470,000 5,881,000 9,090,000  
Operating Loss (452,000)     (307,000)     (1,346,000) (1,471,000) (4,820,000) (6,649,000)  
Other (Income)/Expenses                      
Other (income)/expense 33,000     25,000     37,000 57,000 78,000 52,000  
Total Other Income (376,000)     (1,499,000)     (928,000) (2,114,000) (2,715,000) (9,617,000)  
NET INCOME (LOSS) (1,359,000) $ (1,488,000) (1,293,000) (2,156,000) $ (1,643,000) (1,598,000) (4,140,000) (5,397,000) (7,535,000) (16,266,000)  
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:                      
Stock-based compensation                 3,000  
Changes in operating assets and liabilities:                      
Accounts receivable             59,000 54,000 135,000 483,000  
Prepaid expenses and other current assets             (1,000) (48,000) 364,000 (50,000)  
Net Cash Used in Operating Activities             (1,603,000) (1,719,000) (1,836,000) (877,000)  
CASH FLOWS FROM INVESTING ACTIVITIES                      
Purchase of property and equipment             (60,000) (194,000) (2,497,000)  
Net Cash Used in Investing Activities             114,000 (120,000) 104,000 (2,317,000)  
CASH FLOWS FROM FINANCING ACTIVITIES                      
Repayment of promissory note                 (1,219,000)  
Proceeds from convertible notes issued - related party                 8,000,000  
Net Cash Provided by Financing Activities             1,493,000 1,356,000 1,412,000 641,000  
Net increase in cash             4,000 (483,000) (320,000) (2,553,000)  
Cash and cash equvalents - beginning of period     403,000     723,000 403,000 723,000 723,000 3,276,000  
Cash and cash equivalents - end of period                 403,000 723,000  
Beeline Financial Holdings Inc [Member]                      
Current Assets                      
Cash and cash equivalents 102,672         102,672 3,351 32,713  
Restricted cash 91,041           91,041   187,006 100,510  
Mortgage loans held for sale, at fair value 6,271,551           6,271,551   2,301,012 3,022,969  
Interest rate lock derivative 62,796           62,796   57,505 30,757  
Prepaid expenses and other current assets 247,441           247,441   82,137 92,843  
Total Current Assets 6,775,501           6,775,501   2,631,011 3,279,792  
Property and equipment, net 195,161           195,161   308,693 460,069  
Software development costs, net 4,030,624           4,030,624   4,863,090 5,452,197  
Right of use assets 1,412,131           1,412,131   1,643,432 1,947,804  
Security deposit 58,492           58,492   58,181 58,431  
Total Assets 12,568,409           12,568,409   9,504,407 11,198,293  
Current Liabilities                      
Accounts payable 1,672,225           1,672,225   1,349,112 1,238,369  
Warehouse lines of credit 5,996,846           5,996,846   2,157,119 3,060,923  
Lease liability, current portion 335,416           335,416   323,959 309,167  
Overdraft liability             35,162  
Accrued payroll 712,381           712,381   300,132 412,391  
Escrows held for others 42,885           42,885   4,906 22,195  
Accrued expenses and other current liabilities 110,907           110,907   29,329 54,153  
Total Current Liabilities 12,153,535           12,153,535   5,446,243 5,418,704  
Long Term Liabilities                      
Accrued interest on convertible notes             965,378    
BDCRI Loan, net 185,462           185,462   187,500 254,346  
Lease liability, net of current portion 1,273,314           1,273,314   1,526,825 1,850,784  
Total Long Term Liabilities 1,458,776           1,458,776   20,555,457 6,529,251  
Total Liabilities $ 13,612,311           $ 13,612,311   26,001,700 11,947,955  
Stockholders’ Deficit                      
Series A preferred stock                  
Preferred stock, par value $ 0.00001           $ 0.00001   $ 0.00001 $ 0.00001  
Preferred stock, shares authorized 3,282,896           3,282,896   3,282,896 3,282,896  
Common stock, $0.00001 par value $ 102           $ 102   $ 16 $ 16  
Common stock, par value $ 0.00001           $ 0.00001   $ 0.00001 $ 0.00001  
Common stock, shares authorized 27,717,104           27,717,104   27,717,104 27,717,104  
Common stock, shares issued 10,255,302           10,255,302   1,644,040 1,644,040  
Common stock, shares outstanding 10,255,302           10,255,302   1,644,040 1,644,040  
Additional paid in capital $ 36,681,230           $ 36,681,230   $ 22,274,390 $ 27,106,404  
Accumulated other comprehensive loss (88,095)           (88,095)   (95,728) (79,836)  
Accumulated deficit (37,252,280)           (37,252,280)   (38,369,200) (27,628,717)  
Stockholders’ deficit                 (16,190,520) (602,128)  
Non-controlling interest (384,885)           (384,885)   (306,773) (147,534)  
Total Stockholders’ Deficit (1,043,902)           (1,043,902)   (16,497,293) (749,662)  
Total Liabilities & Stockholders’ Deficit 12,568,409           12,568,409   9,504,407 11,198,293  
Promissory note                 112,500  
BDC loan, current portion 109,005           109,005   104,346 109,005  
Revenues                      
Loan origination fees             503,306 248,573 304,488 413,209  
Title fees             756,411 396,086 559,762 722,703  
Data and tech services             28,298 91,990 2,748  
REVENUES, NET             3,637,207 2,912,526 3,793,946 2,947,744  
Operating Expenses                      
Selling, general and administrative                 292,895 267,563  
Salaries and benefits             4,885,059 4,380,769 6,418,989 6,052,874  
Payroll taxes             365,294 302,702 415,809 405,065  
Professional fees             1,641,025 955,121 920,656 920,578  
Marketing and advertising             1,618,472 1,356,123 1,891,128 1,788,458  
Depreciation and amortization             1,325,505 1,187,641 1,591,511 1,161,094  
Rent and utilities             312,391 386,523 369,785 620,779  
Computer and software             435,105 474,460 537,889 842,798  
Title operation expense             234,971 156,732 199,202 140,951  
Travel and entertainment             38,196 58,800 71,976 71,654  
Insurance expense             132,193 158,094 212,546 202,649  
Other expenses             147,480 172,327      
Total Operating Expenses             12,212,544 10,233,884 13,728,382 13,392,429  
Operating Loss             (8,575,337) (7,321,358) (9,934,436) (10,444,685)  
Other (Income)/Expenses                      
Other (income)/expense             350 245,369 (296,553)  
Interest expense                 179,886 249,794  
Other taxes                 8,110 702  
Total Other Income             9,614,145 46,523 965,285 107,551  
Net loss of subsidiary attributable to noncontrolling interest             78,112 120,875 (159,239) (147,534)  
NET INCOME (LOSS)             1,038,808 (7,274,835) (10,899,722) (10,552,236)  
Unrealized foreign currency translation gain (loss)             7,663 3,608 (15,892) (70,298)  
TOTAL OTHER COMPREHENSIVE INCOME             7,663 3,608 (15,892) (70,298)  
TOTAL COMPREHENSIVE INCOME (LOSS)             1,202,695 (7,029,477) (10,756,375) (10,475,000)  
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:                      
Gain on sale mortgage loans held for sale, net of direct costs             (705,967) (373,162) (2,974,536) (1,835,778)  
Stock-based compensation             281,060 374,746 364,191  
Noncash lease expense                 (4,795) (276,113)  
Changes in operating assets and liabilities:                      
Derivative asset             (5,291) (26,748) (30,757)  
Accounts receivable             280,285  
Prepaid expenses and other current assets             (15,304) (413,545) 10,706 209,108  
Lease liability             (10,753) (3,030)      
Net Cash Used in Operating Activities             (11,012,516) (5,166,176) (7,275,185) 289,035  
CASH FLOWS FROM INVESTING ACTIVITIES                      
Purchase of property and equipment             (379,507) (665,806) (851,028) (1,914,773)  
Net Cash Used in Investing Activities             (476,007) (665,806) (851,028) (1,914,773)  
CASH FLOWS FROM FINANCING ACTIVITIES                      
Repayment of promissory note             (91,999) (104,745) (222,500) (225,000)  
Proceeds from promissory note             5,961,124 7,025,665 5,129,472 732,612  
Net Cash Provided by Financing Activities             11,484,246 5,882,126 8,199,239 (118,936)  
Effect of exchange rate changes on cash             7,633 3,608 (15,892) (70,298)  
Net increase in cash             3,356 53,752 57,134 (1,814,972)  
Cash and cash equvalents - beginning of period     190,357     133,223 190,357 133,223 133,223 1,948,195  
Cash and cash equivalents - end of period 193,713     $ 186,975     193,713 186,975 190,357 133,223  
Promissory note issued for lease cancellation             225,000  
Amortization of debt discount             519,902 2,621      
Beeline Financial Holdings Inc [Member] | Series A Preferred Stock [Member]                      
Stockholders’ Deficit                      
Series A preferred stock $ 2           $ 2   $ 2 $ 5  
Preferred stock, shares designated 172,260           172,260   172,260 172,260  
Preferred stock, shares issued 172,260           172,260   247,960 472,910  
Preferred stock, shares outstanding 172,260           172,260   247,960 472,910  
Beeline Financial Holdings Inc [Member] | Nonrelated Party [Member]                      
Current Liabilities                      
Loan payable             $ 91,999 $ 100,000  
Long Term Liabilities                      
Convertible notes - related party             8,889,261 745,238  
Beeline Financial Holdings Inc [Member] | Related Party [Member]                      
Current Liabilities                      
Loan payable 908,432           908,432   1,050,179  
Long Term Liabilities                      
Convertible notes - related party             8,986,493 3,601,000  
Previously Reported [Member] | Beeline Financial Holdings Inc [Member]                      
Current Assets                      
Cash and cash equivalents                 190,357 133,223  
Restricted cash                  
Accounts Receivable, net                 57,970,000 29,595,000  
Mortgage loans held for sale, at fair value                 2,243,043 2,993,374  
Interest rate lock derivative                  
Prepaid expenses and other current assets                 82,137 92,843  
Total Current Assets                 2,573,507 3,249,035  
Property and equipment, net                 308,693 460,069  
Software development costs, net                 4,863,090 5,452,197  
Right of use assets                 1,643,432 1,947,804  
Security deposit                 58,181 58,430  
Total Assets                 9,446,903 11,167,536  
Current Liabilities                      
Accounts payable                 1,384,275 1,236,957  
Warehouse lines of credit                 2,158,099 3,060,923  
Lease liability, current portion                 323,959 309,167  
Overdraft liability                    
BDCRI loan, current portion                    
Accrued payroll                 300,132 412,391  
Escrows held for others                 4,906 22,195  
Accrued expenses and other current liabilities                 9,404 5,767  
Total Current Liabilities                 5,245,946 5,259,901  
Long Term Liabilities                      
Accrued interest on convertible notes                  
BDCRI Loan, net                 291,846    
Lease liability, net of current portion                 1,526,825 1,850,784  
Total Long Term Liabilities                 20,728,117 6,051,927  
Total Liabilities                 25,974,063 11,311,828  
Stockholders’ Deficit                      
Common stock, $0.00001 par value                 1,644,000 1,644  
Additional paid in capital                 21,772,516 27,866,976  
Accumulated other comprehensive loss                 (95,728) (79,836)  
Accumulated deficit                 (38,205,841) (27,933,345)  
Stockholders’ deficit                 (16,527,161) (144,292)  
Non-controlling interest                  
Total Stockholders’ Deficit                 (16,527,161) (144,292)  
Total Liabilities & Stockholders’ Deficit                 9,446,903 11,167,536  
Promissory note                   112,500  
BDC loan, current portion                    
BDC Loan, net                   363,351  
Revenues                      
Gain on sale of loans, net                 2,948,791 1,854,910  
Interest income                 (47,588) (23,946)  
Interest expense                  
Loan origination fees                 304,388 413,209  
Title fees                 558,759 672,813  
Data and tech services                 2,748    
REVENUES, NET                 3,767,097 2,916,987  
Operating Expenses                      
Selling, general and administrative                 496,393  
Salaries and benefits                 6,422,175 5,812,860  
Payroll taxes                 31,468 405,065  
Professional fees                 920,656 920,578  
Marketing and advertising                 1,883,622 1,776,042  
Loan originating expenses                 675,053 1,047,241  
Depreciation and amortization                 1,591,511 1,161,094  
Rent and utilities                 369,785 620,779  
Computer and software                 668,733 922,527  
Title operation expense                 199,202 140,951  
Travel and entertainment                 71,976 71,655  
Insurance expense                 212,546 202,649  
Other expenses                 215,240 260,991  
Total Operating Expenses                 13,758,360 13,342,430  
Operating Loss                 (9,991,263) (10,425,443)  
Other (Income)/Expenses                      
Other (income)/expense                 (295,946)    
Interest expense                 569,069 283,187  
Other taxes                 8,110 701  
Total Other Income                 281,233 283,888  
NET LOSS                 (10,272,496) (10,709,332)  
Net loss of subsidiary attributable to noncontrolling interest                  
NET INCOME (LOSS)                 (10,272,496,000) (10,709,332,000)  
Unrealized foreign currency translation gain (loss)                  
TOTAL OTHER COMPREHENSIVE INCOME                  
TOTAL COMPREHENSIVE INCOME (LOSS)                 (10,272,496) (10,709,332)  
CASH FLOWS FROM OPERATING ACTIVITIES                      
Net Loss                 (10,272,496) (10,709,332)  
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:                      
Allowance for change in fair market value                 24,552    
Gain on sale mortgage loans held for sale, net of direct costs                  
Stock-based compensation                 374,746 364,191  
Noncash lease expense                  
Changes in operating assets and liabilities:                      
Proceeds from principal payments and sales of loans held for sale                  
Originations and purchases of mortgage loans held for sale                  
Derivative asset                  
Accounts receivable                 (28,375) 200,452  
Loans held for sale                 725,779 8,294,039  
Prepaid expenses and other current assets                 10,706 266,443  
Deposits                 250 254,276  
Accounts payable                 147,317 330,123  
Accrued payroll                 (112,259) (96,159)  
Right of use asset                 304,371 (1,947,804)  
Escrows held                 (17,289) (30,524)  
Warehouse lines of credit, net                 (902,824) (8,237,999)  
Lease liability                 (309,170) 2,159,951  
Promissory note                 (112,500)    
Accrued expenses and other liabilities                 3,640 (60,908)  
Net Cash Used in Operating Activities                 (8,572,041) (8,436,877)  
CASH FLOWS FROM INVESTING ACTIVITIES                      
Purchase of property and equipment                 (851,028) (26)  
Net Cash Used in Investing Activities                 (851,028) (1,914,798)  
CASH FLOWS FROM FINANCING ACTIVITIES                      
Payments from BDCRI loan                 (71,505) (71,575)  
Net borrowings under warehouse line of credit                  
Repayment of promissory note                 (112,500)  
Proceeds from convertible notes issued                 3,940,403 852,642  
Proceeds from convertible notes issued - related party                 4,662,026 2,985,148  
Proceeds from promissory note                 153,454 225,000  
Proceeds from demand notes - related party                 811,718    
Net Cash Provided by Financing Activities                 9,496,096 9,007,082  
Effect of exchange rate changes on cash                 (15,892) 70,298  
Net increase in cash                 57,134 (1,274,295)  
Cash and cash equvalents - beginning of period     190,357     133,223 190,357 133,223 133,223 1,407,520  
Cash and cash equivalents - end of period                 190,357 133,223  
Allowance for gain/loss on loans held for sale                   111,216  
Promissory note issued for lease cancellation                    
Deferred rent                   (641,627)  
Other changes                   145,691  
Purchases of software and property and equipment                   (1,914,772)  
Net borrowings under operating lines of credit                    
Repayments under notes and convertible notes payable                    
Series A warrants exercised                   4,711,476  
Proceeds from the issuance of preferred stock upon warrant exercises                    
Amortization of debt discount                   254,223  
2022 warrants issued                   169,442  
2022 warrants issued - related party                   593,226  
Repayments of demand notes - related party                   (700,000)  
Proceeds from corporation note                   100,000  
Previously Reported [Member] | Beeline Financial Holdings Inc [Member] | Series A Preferred Stock [Member]                      
Stockholders’ Deficit                      
Series A preferred stock                 248 269  
Previously Reported [Member] | Beeline Financial Holdings Inc [Member] | Nonrelated Party [Member]                      
Current Liabilities                      
Loan payable                 91,999 100,000  
Long Term Liabilities                      
Convertible notes - related party                 9,469,018 852,643  
Previously Reported [Member] | Beeline Financial Holdings Inc [Member] | Related Party [Member]                      
Current Liabilities                      
Loan payable                 973,173    
Long Term Liabilities                      
Convertible notes - related party                 9,440,428 2,985,148  
Revision of Prior Period, Reclassification, Adjustment [Member] | Beeline Financial Holdings Inc [Member]                      
Current Assets                      
Cash and cash equivalents                 (187,006) (100,510)  
Restricted cash                 187,006 100,510  
Accounts Receivable, net                 (57,970,000) (29,595,000)  
Mortgage loans held for sale, at fair value                 57,969 29,595  
Interest rate lock derivative                 57,505 30,757  
Prepaid expenses and other current assets                  
Total Current Assets                 57,504 30,757  
Property and equipment, net                  
Software development costs, net                  
Right of use assets                  
Security deposit                 1  
Total Assets                 57,504 30,758  
Current Liabilities                      
Accounts payable                 (35,162) 1,412  
Warehouse lines of credit                 (980)  
Lease liability, current portion                  
Overdraft liability                 35,162    
BDCRI loan, current portion                 104,346    
Accrued payroll                  
Escrows held for others                  
Accrued expenses and other current liabilities                 19,925 48,386  
Total Current Liabilities                 200,297 158,803  
Long Term Liabilities                      
Accrued interest on convertible notes                 965,378 77,883  
BDCRI Loan, net                 (104,346)    
Lease liability, net of current portion                  
Total Long Term Liabilities                 (172,660) 477,325  
Total Liabilities                 27,636 636,128  
Stockholders’ Deficit                      
Common stock, $0.00001 par value                 (1,628,000)  
Additional paid in capital                 501,874 (760,572)  
Accumulated other comprehensive loss                  
Accumulated deficit                 (163,359) 304,628  
Stockholders’ deficit                 336,641 (457,836)  
Non-controlling interest                 (306,773) (147,534)  
Total Stockholders’ Deficit                 29,868 (605,370)  
Total Liabilities & Stockholders’ Deficit                 57,504 30,758  
Promissory note                    
BDC loan, current portion                   109,005  
BDC Loan, net                   (109,005)  
Revenues                      
Gain on sale of loans, net                 25,745 (19,132)  
Interest income                 179,885 249,794  
Interest expense                 (179,886) (249,794)  
Loan origination fees                 100  
Title fees                 1,003 49,890  
Data and tech services                    
REVENUES, NET                 26,848 30,758  
Operating Expenses                      
Selling, general and administrative                 (203,498) 267,563  
Salaries and benefits                 (3,186) 240,014  
Payroll taxes                 384,341  
Professional fees                  
Marketing and advertising                 7,506 12,416  
Loan originating expenses                 130,943 (129,275)  
Depreciation and amortization                  
Rent and utilities                  
Computer and software                 (130,844) (79,729)  
Title operation expense                  
Travel and entertainment                 (1)  
Insurance expense                  
Other expenses                 (215,240) (260,991)  
Total Operating Expenses                 (29,978) 49,997  
Operating Loss                 56,826 (19,239)  
Other (Income)/Expenses                      
Other (income)/expense                 (607)    
Interest expense                 684,659 (176,338)  
Other taxes                 1  
Total Other Income                 684,052 (176,337)  
NET LOSS                 (627,227) 157,098  
Net loss of subsidiary attributable to noncontrolling interest                 (159,239) (147,534)  
NET INCOME (LOSS)                 (467,988,000) 304,632,000  
Unrealized foreign currency translation gain (loss)                 (15,892) (70,298)  
TOTAL OTHER COMPREHENSIVE INCOME                 (15,892) (70,298)  
TOTAL COMPREHENSIVE INCOME (LOSS)                 (483,880) 234,334  
CASH FLOWS FROM OPERATING ACTIVITIES                      
Net Loss                 (627,227) 157,098  
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:                      
Allowance for change in fair market value                 (24,552)    
Gain on sale mortgage loans held for sale, net of direct costs                 (2,974,536) (1,835,778)  
Stock-based compensation                  
Noncash lease expense                 (4,795) (276,113)  
Changes in operating assets and liabilities:                      
Proceeds from principal payments and sales of loans held for sale                 59,831,839 132,474,641  
Originations and purchases of mortgage loans held for sale                 (56,135,346) (122,263,204)  
Derivative asset                 (26,748) (30,757)  
Accounts receivable                 28,375 79,833  
Loans held for sale                 (725,779) (8,294,039)  
Prepaid expenses and other current assets                 (57,335)  
Deposits                 1,132  
Accounts payable                 809,593 (52,727)  
Accrued payroll                 112,259 96,159  
Right of use asset                 (304,371) 1,947,804  
Escrows held                 17,289 30,524  
Warehouse lines of credit, net                 902,824 8,237,999  
Lease liability                 309,170 (2,159,951)  
Promissory note                 112,500    
Accrued expenses and other liabilities                 (3,640) 60,908  
Net Cash Used in Operating Activities                 1,296,857 8,948,344  
CASH FLOWS FROM INVESTING ACTIVITIES                      
Purchase of property and equipment                 26  
Net Cash Used in Investing Activities                 25  
CASH FLOWS FROM FINANCING ACTIVITIES                      
Payments from BDCRI loan                 71,505 71,575  
Net borrowings under warehouse line of credit                 (903,804) (8,237,999)  
Repayment of promissory note                 (222,500) 112,500  
Proceeds from convertible notes issued                 1,189,069 (120,030)  
Proceeds from convertible notes issued - related party                 (465,955) 615,852  
Proceeds from promissory note                 (153,454) (225,000)  
Proceeds from demand notes - related party                 (811,718)    
Net Cash Provided by Financing Activities                 (1,296,857) (9,126,018)  
Effect of exchange rate changes on cash                 (140,596)  
Net increase in cash                 (540,675)  
Cash and cash equvalents - beginning of period         540,675  
Cash and cash equivalents - end of period                  
Allowance for gain/loss on loans held for sale                   111,216  
Promissory note issued for lease cancellation                   225,000  
Deferred rent                   641,627  
Other changes                   (145,691)  
Purchases of software and property and equipment                   (1)  
Net borrowings under operating lines of credit                   (1,025)  
Repayments under notes and convertible notes payable                   (225,000)  
Series A warrants exercised                   (4,711,476)  
Proceeds from the issuance of preferred stock upon warrant exercises                   4,711,476  
Amortization of debt discount                   (254,223)  
2022 warrants issued                   (169,442)  
2022 warrants issued - related party                   (593,226)  
Repayments of demand notes - related party                    
Proceeds from corporation note                   (100,000)  
Revision of Prior Period, Reclassification, Adjustment [Member] | Beeline Financial Holdings Inc [Member] | Series A Preferred Stock [Member]                      
Stockholders’ Deficit                      
Series A preferred stock                 (246) (264)  
Revision of Prior Period, Reclassification, Adjustment [Member] | Beeline Financial Holdings Inc [Member] | Nonrelated Party [Member]                      
Current Liabilities                      
Loan payable                  
Long Term Liabilities                      
Convertible notes - related party                 (579,757) (107,405)  
Revision of Prior Period, Reclassification, Adjustment [Member] | Beeline Financial Holdings Inc [Member] | Related Party [Member]                      
Current Liabilities                      
Loan payable                 77,006    
Long Term Liabilities                      
Convertible notes - related party                 (453,935) $ 615,852  
Restated [Member] | Beeline Financial Holdings Inc [Member]                      
Current Assets                      
Cash and cash equivalents                 3,351    
Restricted cash                 187,006    
Accounts Receivable, net                    
Mortgage loans held for sale, at fair value                 2,301,012    
Interest rate lock derivative                 57,505    
Prepaid expenses and other current assets                 82,137    
Total Current Assets                 2,631,011    
Property and equipment, net                 308,693    
Software development costs, net                 4,863,090    
Right of use assets                 1,643,432    
Security deposit                 58,181    
Total Assets                 9,504,407    
Current Liabilities                      
Accounts payable                 1,349,112    
Warehouse lines of credit                 2,157,119    
Lease liability, current portion                 323,959    
Overdraft liability                 35,162    
BDCRI loan, current portion                 104,346    
Accrued payroll                 300,132    
Escrows held for others                 4,906    
Accrued expenses and other current liabilities                 29,329    
Total Current Liabilities                 5,446,243    
Long Term Liabilities                      
Accrued interest on convertible notes                 965,378    
BDCRI Loan, net                 187,500    
Lease liability, net of current portion                 1,526,825    
Total Long Term Liabilities                 20,555,457    
Total Liabilities                 $ 26,001,700    
Stockholders’ Deficit                      
Preferred stock, par value                 $ 0.00001    
Preferred stock, shares authorized                 3,282,896    
Common stock, $0.00001 par value                 $ 16,000    
Common stock, par value                 $ 0.00001    
Common stock, shares authorized                 27,717,104    
Common stock, shares issued                 1,644,040    
Common stock, shares outstanding                 1,644,040    
Additional paid in capital                 $ 22,274,390    
Accumulated other comprehensive loss                 (95,728)    
Accumulated deficit                 (38,369,200)    
Stockholders’ deficit                 (16,190,520)    
Non-controlling interest                 (306,773)    
Total Stockholders’ Deficit                 (16,497,293)    
Total Liabilities & Stockholders’ Deficit                 9,504,407    
Restated [Member] | Beeline Financial Holdings Inc [Member] | Series A Preferred Stock [Member]                      
Stockholders’ Deficit                      
Series A preferred stock                 $ 2    
Preferred stock, shares designated                 172,260    
Preferred stock, shares issued                 247,960 472,910  
Preferred stock, shares outstanding                 247,960 472,910  
Restated [Member] | Beeline Financial Holdings Inc [Member] | Nonrelated Party [Member]                      
Current Liabilities                      
Loan payable                 $ 91,999    
Long Term Liabilities                      
Convertible notes - related party                 8,889,261    
Restated [Member] | Beeline Financial Holdings Inc [Member] | Related Party [Member]                      
Current Liabilities                      
Loan payable                 1,050,179    
Long Term Liabilities                      
Convertible notes - related party                 8,986,493    
As Restated [Member]                      
Current Assets                      
Cash and cash equivalents                 306,000    
Accounts Receivable, net                 163,000    
Prepaid expenses and other current assets                 113,000    
Total Current Assets                 4,537,000    
Property and equipment, net                 169,000    
Right of use assets                 680,000    
Total Assets                 17,480,000    
Current Liabilities                      
Accounts payable                 1,062,000    
Warehouse lines of credit                    
Lease liability, current portion                 223,000    
Total Current Liabilities                 4,205,000    
Long Term Liabilities                      
Lease liability, net of current portion                 458,000    
Total Liabilities                 16,627,000    
Stockholders’ Deficit                      
Common stock, $0.00001 par value                    
Additional paid in capital                 83,559,000    
Accumulated deficit                 (82,706,000)    
Stockholders’ deficit                 853,000    
Total Liabilities & Stockholders’ Deficit                 17,480,000    
Promissory note                 486,000    
As Restated [Member] | Beeline Financial Holdings Inc [Member]                      
Current Assets                      
Cash and cash equivalents                   $ 32,713  
Restricted cash                   100,510  
Accounts Receivable, net                    
Mortgage loans held for sale, at fair value                   3,022,969  
Interest rate lock derivative                   30,757  
Prepaid expenses and other current assets                   92,843  
Total Current Assets                   3,279,792  
Property and equipment, net                   460,069  
Software development costs, net                   5,452,197  
Right of use assets                   1,947,804  
Security deposit                   58,431  
Total Assets                   11,198,293  
Current Liabilities                      
Accounts payable                   1,238,369  
Warehouse lines of credit                   3,060,923  
Lease liability, current portion                   309,167  
Accrued payroll                   412,391  
Escrows held for others                   22,195  
Accrued expenses and other current liabilities                   54,153  
Total Current Liabilities                   5,418,704  
Long Term Liabilities                      
Accrued interest on convertible notes                   77,883  
Lease liability, net of current portion                   1,850,784  
Total Long Term Liabilities                   6,529,251  
Total Liabilities                   11,947,955  
Stockholders’ Deficit                      
Common stock, $0.00001 par value                   16  
Additional paid in capital                   27,106,404  
Accumulated other comprehensive loss                   (79,836)  
Accumulated deficit                   (27,628,717)  
Stockholders’ deficit                   (602,128)  
Non-controlling interest                   (147,534)  
Total Stockholders’ Deficit                   (749,662)  
Total Liabilities & Stockholders’ Deficit                   11,198,293  
Promissory note                   112,500  
BDC loan, current portion                   109,005  
BDC Loan, net                   254,346  
Revenues                      
Gain on sale of loans, net                 2,974,536 1,835,778  
Interest income                 132,297 225,848  
Interest expense                 (179,886) (249,794)  
Loan origination fees                 304,488 413,209  
Title fees                 559,762 722,703  
Data and tech services                 2,748    
REVENUES, NET                 3,793,946 2,947,744  
Operating Expenses                      
Selling, general and administrative                 292,895 267,563  
Salaries and benefits                 6,418,989 6,052,874  
Payroll taxes                 415,809 405,065  
Professional fees                 920,656 920,578  
Marketing and advertising                 1,891,128 1,788,458  
Loan originating expenses                 805,996 917,966  
Depreciation and amortization                 1,591,511 1,161,094  
Rent and utilities                 369,785 620,779  
Computer and software                 537,889 842,798  
Title operation expense                 199,202 140,951  
Travel and entertainment                 71,976 71,654  
Insurance expense                 212,546 202,649  
Other expenses                  
Total Operating Expenses                 13,728,382 13,392,429  
Operating Loss                 (9,934,436) (10,444,685)  
Other (Income)/Expenses                      
Other (income)/expense                 (296,553)    
Interest expense                 1,253,728 106,849  
Other taxes                 8,110 702  
Total Other Income                 965,285 107,551  
NET LOSS                 (10,899,722) (10,552,236)  
Net loss of subsidiary attributable to noncontrolling interest                 (159,239) (147,534)  
NET INCOME (LOSS)                 (10,740,483,000) (10,404,702,000)  
Unrealized foreign currency translation gain (loss)                 (15,892) (70,298)  
TOTAL OTHER COMPREHENSIVE INCOME                 (15,892) (70,298)  
TOTAL COMPREHENSIVE INCOME (LOSS)                 (10,756,375) (10,475,000)  
CASH FLOWS FROM OPERATING ACTIVITIES                      
Net Loss                 (10,899,722) (10,552,236)  
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:                      
Allowance for change in fair market value                    
Gain on sale mortgage loans held for sale, net of direct costs                 (2,974,536) (1,835,778)  
Stock-based compensation                 374,746 364,191  
Noncash lease expense                 (4,795) (276,113)  
Changes in operating assets and liabilities:                      
Proceeds from principal payments and sales of loans held for sale                 59,831,839 132,474,641  
Originations and purchases of mortgage loans held for sale                 (56,135,346) (122,263,204)  
Derivative asset                 (26,748) (30,757)  
Accounts receivable                 280,285  
Loans held for sale                  
Prepaid expenses and other current assets                 10,706 209,108  
Deposits                 250 255,408  
Accounts payable                 956,910 (277,396)  
Accrued payroll                  
Right of use asset                  
Escrows held                  
Warehouse lines of credit, net                  
Lease liability                  
Promissory note                    
Accrued expenses and other liabilities                  
Net Cash Used in Operating Activities                 (7,275,185) 289,035  
CASH FLOWS FROM INVESTING ACTIVITIES                      
Purchase of property and equipment                 (851,028)  
Net Cash Used in Investing Activities                 (851,028) (1,914,773)  
CASH FLOWS FROM FINANCING ACTIVITIES                      
Payments from BDCRI loan                  
Net borrowings under warehouse line of credit                 (903,804) (8,237,999)  
Repayment of promissory note                 (222,500)  
Proceeds from convertible notes issued                 5,129,472 732,612  
Proceeds from convertible notes issued - related party                 4,196,071 3,601,000  
Proceeds from promissory note                  
Proceeds from demand notes - related party                    
Net Cash Provided by Financing Activities                 8,199,239 (118,936)  
Effect of exchange rate changes on cash                 (15,892) (70,298)  
Net increase in cash                 57,134 (1,814,972)  
Cash and cash equvalents - beginning of period     $ 190,357     $ 133,223 $ 190,357 $ 133,223 133,223 1,948,195  
Cash and cash equivalents - end of period                 $ 190,357 133,223  
Allowance for gain/loss on loans held for sale                    
Promissory note issued for lease cancellation                   225,000  
Deferred rent                    
Other changes                    
Purchases of software and property and equipment                   (1,914,773)  
Net borrowings under operating lines of credit                   (1,025)  
Repayments under notes and convertible notes payable                   (225,000)  
Series A warrants exercised                    
Proceeds from the issuance of preferred stock upon warrant exercises                   4,711,476  
Amortization of debt discount                    
2022 warrants issued                    
2022 warrants issued - related party                    
Repayments of demand notes - related party                   (700,000)  
Proceeds from corporation note                    
As Restated [Member] | Beeline Financial Holdings Inc [Member] | Series A Preferred Stock [Member]                      
Stockholders’ Deficit                      
Series A preferred stock                   5  
As Restated [Member] | Beeline Financial Holdings Inc [Member] | Nonrelated Party [Member]                      
Current Liabilities                      
Loan payable                   100,000  
Long Term Liabilities                      
Convertible notes - related party                   745,238  
As Restated [Member] | Beeline Financial Holdings Inc [Member] | Related Party [Member]                      
Long Term Liabilities                      
Convertible notes - related party                   $ 3,601,000