XML 210 R82.htm IDEA: XBRL DOCUMENT v3.24.4
Subsequent Events (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Nov. 14, 2024
Oct. 25, 2024
Oct. 07, 2024
Oct. 01, 2024
Sep. 04, 2024
Jul. 31, 2024
Jun. 05, 2024
Jun. 04, 2024
Apr. 05, 2022
Oct. 31, 2024
Feb. 29, 2024
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
Nov. 24, 2024
Oct. 30, 2024
Sep. 29, 2023
Preferred stock exchanged for convertible notes                             $ 7,831,000         $ 7,831,000        
Debt conversion principal balance                                   $ 6,510,000 6,322,000      
Gain on extinguishment of debt                                       1,300,000        
Number of shares issued, value                       $ 392,000     $ 649,000 $ 651,000       1,396,000 $ 199,000      
Long term debt                       $ 8,155,000           $ 8,155,000   $ 8,042,000        
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount                                     0          
Revenue Benchmark [Member] | Supplier Concentration Risk [Member] | One Distributor [Member]                                                
Concentration Risk, Percentage                                   67.00% 69.00%          
Beeline Financial Holdings Inc [Member]                                                
Shares new issues                                       0        
Preferred stock, shares authorized                       3,282,896           3,282,896   3,282,896 3,282,896      
Preferred Stock, Value, Issued                                            
Preferred stock, par value                       $ 0.00001           $ 0.00001   $ 0.00001 $ 0.00001      
Preferred stock exchanged for convertible notes                                       $ 5,206,763        
Debt conversion principal balance               $ 23,228,052                                
Accrued interest payable               1,585,958       $ 0           $ 0   965,378        
Convertible note               24,814,011                                
Gain on extinguishment of debt               $ 11,344,207                   11,344,207          
Number of shares issued, value                                   1,917,141            
Long term debt                                       300,000        
Invested                                   96,500          
Dividends declared or accrued                       $ 0           $ 0   $ 0 $ 0      
Beeline Financial Holdings Inc [Member] | Beeline Mortgage Holdings Inc [Member]                                                
Ownership percentage                       50.10%           50.10%   50.10%        
Beeline Financial Holdings Inc [Member] | Ellington Financial Inc [Member]                                                
Ownership percentage                       49.90%           49.90%   49.90%        
Beeline Financial Holdings Inc [Member] | Convertible Debt [Member] | Forecast [Member]                                                
Principal amount                   $ 3,600,000                            
Long term debt                   $ 300,000                            
Debt instrument, maturity date                   Sep. 05, 2025                            
Monthly installments                   $ 440,328                            
Unamortized debt discount                   1,000,000                            
2022 Subordinated Convertible Promissory Notes [Member] | Beeline Financial Holdings Inc [Member]                                                
Debt description                                   i) the Company received cash proceeds from the sale of 2022 Convertible Notes of $3,442,219, ii) Series A preferred shares investors exchanged 75,700 shares of Series A preferred stock for 2022 Convertible Notes having principal amounts totaling $1,750,079, iii) the Company issued a Convertible Note in the amount of $150.00 for future services to be rendered, which as of September 30, 2024 is included reflected in prepaid expenses on the accompanying unaudited consolidated balance sheet, and iv) the Company issued a Convertible Note in the amount of $10,000 for accrued interest   ) the Company received cash proceeds from the sale of 2022 Convertible Notes of $3,442,219, ii) Series A preferred shares investors exchanged 75,700 shares of Series A preferred stock for 2022 Convertible Notes having principal amounts totaling $1,750,079, iii) the Company issued a Convertible Note in the amount of $150.000 for future services to be rendered, and iv) the Company issued a Convertible Note in the amount of $10,000 for accrued interest.        
Convertible note                                       $ 13,439,516 $ 4,436,238      
Proceeds from issuance of convertible debt                                   $ 17,875,754            
Two Thousands Twenty Two Convertible Notes [Member] | Beeline Financial Holdings Inc [Member]                                                
Proceeds from the sale of convertible notes                                       $ 3,442,219        
Chief Executive Officer [Member]                                                
Stock Issued During Period, Shares, Issued for Services                 10,000                              
Common Stock [Member]                                                
Shares new issues                       442,000     141,000 135,000       343,000 10,000      
Stock Issued During Period, Shares, Issued for Services                         2,000 121,000   11,000     139,000 28,000      
Preferred stock exchanged for convertible notes, shares                             297,000         297,000        
Preferred stock exchanged for convertible notes                                            
Shares issued for conversion of debt                       757,000                        
Number of shares issued, value                                      
Common Stock [Member] | Beeline Financial Holdings Inc [Member]                                                
Shares new issues                                   1,278,055            
Preferred stock exchanged for convertible notes, shares                                   7,333,207            
Preferred stock exchanged for convertible notes                                          
Shares issued for conversion of debt                                   7,333,207            
Share price               $ 1.50                                
Number of shares issued, value                                   $ 13            
Employment Agreement [Member] | Chief Executive Officer [Member]                                                
Shares new issues         400,000                                      
Employee-related Liabilities, Current         $ 90,000,000                                      
Stock Issued During Period, Shares, Issued for Services         180,000                                      
Shares Issued, Price Per Share         $ 0.50                                      
[custom:StockIssuedDuringPeriodSharesAgreedToIssue]         100,000                                      
Debenture Agreement [Member] | 2024 Convertible Notes [Member] | Beeline Financial Holdings Inc [Member]                                                
Proceeds from issuance of convertible debt             $ 3,300,000                                  
Cash             2,519,000                                  
Original issue discount and fees             $ 781,000                                  
Interest rate             10.00%                                  
2024 Convertible Notes [Member] | Common Stock [Member] | Beeline Financial Holdings Inc [Member]                                                
Shares new issues                                   1,605,935            
Number of shares issued, value                                   $ 2,408,902            
Series C Preferred Stock [Member]                                                
Preferred stock, shares authorized                                       240,000 240,000      
Preferred Stock, Voting Rights                                   holders of Series C Preferred Stock shall have no voting rights; except that nothing will limit a holder’s voting rights with respect to shares of any other class of the Company’s common stock held from time to time.   holders of Series C Preferred Stock shall have no voting rights; except that nothing will limit a holder’s voting rights with respect to shares of any other class of the Company’s common stock held from time to time.        
Preferred Stock, Value, Issued                                        
Preferred stock, par value                                       $ 0.0001 $ 0.0001      
Series A Preferred Stock [Member] | Beeline Financial Holdings Inc [Member]                                                
Preferred Stock, Value, Issued                       2           $ 2   $ 2 $ 5      
Preferred stock exchanged for convertible notes, shares                                   75,700   224,950        
Preferred stock exchanged for convertible notes                                   $ 1,750,079   $ 5,206,559        
Series A Preferred Stock [Member] | 2022 Subordinated Convertible Promissory Notes [Member] | Beeline Financial Holdings Inc [Member]                                                
Convertible Preferred Stock, Shares Issued upon Conversion                                       224,950        
Principal amount                       1,750,079           1,750,079            
Series A Preferred Stock [Member] | Two Thousands Twenty Two Convertible Notes [Member] | Beeline Financial Holdings Inc [Member]                                                
Preferred stock exchanged for convertible notes, shares                                       75,700        
Preferred stock exchanged for convertible notes                                       $ 1,750,079        
Series B Preferred Stock [Member]                                                
Preferred stock, shares authorized                                       100,000,000 100,000,000      
Preferred Stock, Value, Issued                                        
Preferred stock, par value                                       $ 0.0001 $ 0.0001      
Series B Preferred Stock [Member] | Beeline Financial Holdings Inc [Member]                                                
Preferred Stock, Value, Issued                       $ 24           $ 24        
Preferred stock, par value                       $ 0.00001           $ 0.00001            
Share price               $ 1.50                                
Magic Blocks Inc [Member] | Beeline Financial Holdings Inc [Member]                                                
Shares new issues           4,285,000                                    
Invested           $ 96,500                                    
Magic Blocks Inc [Member] | Beeline Financial Holdings Inc [Member] | Forecast [Member]                                                
Shares new issues           4,285,000                                    
Invested           $ 96,500                                    
LDI Investments LLC [Member]                                                
Principal amount                                               $ 1,400,000
Subsequent Event [Member]                                                
Unsecured Debt     $ 2,500,000                                          
[custom:VotingPowerPercentage-0]     4.99%                                          
Conversion of Stock, Description     If the shareholders of the Company approve the conversion of the Series F and the Series F-1 Preferred Stock at a meeting to be called for that purpose, each such share will be convertible into common stock by a conversion ratio equal to the stated value of the Series F or F-1 share divided by the Series F Conversion Price. The initial Series F Conversion Price is $0.50 per common share, which is subject to a “Floor Price” equal to 20% of the “Minimum Price” as defined in the Nasdaq Rules. The Series F Conversion Price and the Floor Price are subject to equitable adjustment. In addition, if during the next two years the sum of the common shares outstanding on October 7, 2024 plus shares issuable on conversion of Preferred Stock plus shares issuable on conversion of securities issued in the initial financing of the post-merger company plus shares issued to settle pre-existing liabilities (collectively, the “Measuring Shares”) exceeds 14,848,485, then the Series F Conversion Price will be adjusted to retain the ratio of common share issuable on conversion to the Measuring Shares. Likewise, if the number of Measuring Shares on October 7, 2025 is less than 14,848,485, then the Series F Conversion Price will be adjusted to retain the ration of the Measuring Shares to the number of shares issuable on conversion.                                          
Subsequent Event [Member] | Beeline Financial Holdings Inc [Member] | Convertible Debt [Member]                                                
Principal amount                   3,600,000                            
Long term debt                   $ 300,000                            
Debt instrument, maturity date                   Sep. 05, 2025                            
Monthly installments                   $ 440,328                            
Unamortized debt discount                   $ 1,000,000                            
Subsequent Event [Member] | Beeline Financial Holdings Inc [Member] | Convertible Notes [Member]                                                
Accrued interest payable               $ 1,585,958                                
Convertible note               24,814,011                                
Gain on extinguishment of debt               $ 11,344,207                                
Subsequent Event [Member] | Senior Secured Notes [Member]                                                
Principal amount $ 1,900,000                                              
Proceeds from Issuance of Private Placement $ 1,600,000                                              
Debt Instrument, Interest Rate Terms 20% original issue discount and do not bear interest unless and until one or more of the customary events of default set forth therein occurs, whereupon each Note will bear interest at a rate of 18% per annum. If the Note remains outstanding for 180 days, the Note also requires a special one-time interest payment of 30% which will increase the principal of each Note accordingly. Upon the occurrence of an event of default, each Investor also has the right to require the Company to pay all or any portion of the Note at a 25% premium. Further, the Company is required to prepay the Notes in connection with certain sales of securities or assets at each Investor’s election in an amount equal to 35% of the gross proceeds from such sales. The Company also has the right to prepay all, but not less than all, of the outstanding amounts under the Notes, at its election.                                              
Subsequent Event [Member] | Senior Secured Notes [Member] | Pre Funded Warrants [Member]                                                
Class of Warrant or Right, Number of Securities Called by Warrants or Rights 363,602                                              
Subsequent Event [Member] | Common Stock [Member] | Beeline Financial Holdings Inc [Member] | Convertible Notes [Member]                                                
Shares issued for conversion of debt               7,333,207                                
Debt conversion principal balance               $ 23,228,052                                
Share price               $ 1.50                                
Subsequent Event [Member] | Debt Agreement [Member] | Investor [Member]                                                
Secured Debt     $ 4,100,000                                          
Unsecured Debt     $ 2,500,000                                          
Subsequent Event [Member] | Purchase Agreement [Member]                                                
Class of Warrant or Right, Exercise Price of Warrants or Rights $ 0.50                                              
Investments $ 400,000                                              
Subsequent Event [Member] | Purchase Agreement [Member] | Pre Funded Warrants [Member]                                                
Class of Warrant or Right, Exercise Price of Warrants or Rights $ 0.499                                              
Subsequent Event [Member] | Debenture Agreement [Member] | 2024 Convertible Notes [Member] | Beeline Financial Holdings Inc [Member]                                                
Proceeds from issuance of convertible debt             $ 3,300,000                                  
Cash             2,519,000                                  
Original issue discount and fees             $ 781,000                                  
Interest rate             10.00%                                  
Subsequent Event [Member] | 2024 Convertible Notes Issued [Member] | Common Stock [Member] | Beeline Financial Holdings Inc [Member]                                                
Share price       $ 1.50                                        
Sale of stock, shares       491,761                                        
Subsequent Event [Member] | Series F Preferred Stock [Member]                                                
Preferred stock, shares authorized     70,000,000.0                                          
Preferred Stock, Voting Rights     Each share of Series F Preferred Stock has a stated value of $0.50. The holder of Series F Preferred Stock has no voting rights by reason of those shares, except that the approval by holders of more than 50% of the outstanding Series F Preferred Stock will be required for any corporate action that would adversely affect the preferences, privileges or rights of the Series F Preferred Stock.                                          
Subsequent Event [Member] | Series F Preferred Stock [Member] | Purchase Agreement [Member]                                                
Preferred Stock, Value, Issued $ 400,000                                              
[custom:InvestmentAmountPercentage-0] 50.00%                                              
Subsequent Event [Member] | Series F Preferred Stock One [Member]                                                
Preferred stock, shares authorized     1,000,000.0                                          
Subsequent Event [Member] | Series C Preferred Stock [Member]                                                
[custom:NumberOfSharesTransferred]   117,586                                            
Convertible Preferred Stock, Shares Issued upon Conversion   1,100,000                                            
Subsequent Event [Member] | Series D Preferred Stock [Member]                                                
Preferred stock, shares authorized     255,474                                          
Preferred Stock, Voting Rights     Each share of Series D Preferred Stock has a stated value of $10.00. The holder of Series D Preferred Stock has no voting rights by reason of those shares, except that the approval by holders of more than 50% of the outstanding Series D Preferred Stock will be required for any corporate action that would adversely affect the preferences, privileges or rights of the Series D Preferred Stock.                                          
Debt Instrument, Convertible, Conversion Price     $ 1.80                                          
[custom:VotingPowerPercentage-0]     9.99%                                          
Subsequent Event [Member] | Series E Preferred Stock [Member]                                                
Preferred stock, shares authorized     200,000                                          
Preferred Stock, Voting Rights     Each share of Series E Preferred Stock has a stated value of $10.00. The holder of Series E Preferred Stock has no voting rights by reason of those shares, except that the approval by holders of more than 50% of the outstanding Series E Preferred Stock will be required for any corporate action that would adversely affect the preferences, privileges or rights of the Series E Preferred Stock.                                          
Debt Instrument, Convertible, Conversion Price     $ 0.25                                          
[custom:VotingPowerPercentage-0]     9.99%                                          
Subsequent Event [Member] | Series F-1 Preferred Stock [Member]                                                
Preferred Stock, Voting Rights     The material terms of the Series F-1 Preferred Stock are identical to the material terms of the Series F Preferred Stock, except that holders of Series F-1 Preferred Stock are entitled to case one vote per share at any meeting of the Company’s shareholders.                                          
Subsequent Event [Member] | Series B Preferred Stock [Member] | Beeline Financial Holdings Inc [Member]                                                
Preferred stock, shares authorized               3,110,636                                
Preferred stock, par value               $ 0.00001                                
Preferred stock, conversion basis               (a) the price per share of Common Stock resulting from dividing (x) $25,000,000 by (y) the Fully Diluted Capitalization immediately prior to such conversion; (b) the Mandatory Debentures Conversion Price; and (c) a 25% discount to the five-day VWAP of the Common Stock prior to the date that is 366 days after the closing of a Qualified Offering or Qualified Event, subject to a floor price of $0.25 per share.                                
Subsequent Event [Member] | Series B Preferred Stock [Member] | Beeline Financial Holdings Inc [Member] | Convertible Notes [Member]                                                
Shares issued for conversion of debt               1,646,157                                
Share price               $ 1.50                                
Subsequent Event [Member] | Series B Preferred Stock [Member] | Debenture Agreement [Member] | 2024 Convertible Notes [Member] | Beeline Financial Holdings Inc [Member]                                                
Shares new issues             740,496                                  
Number of shares issued, value             $ 770,843                                  
Subsequent Event [Member] | Beeline Financial Holdings Inc [Member] | 2024 Convertible Notes Issued [Member] | Common Stock [Member] | Beeline Financial Holdings Inc [Member]                                                
Sale of stock, shares       327,880                                        
Subsequent Event [Member] | Beeline Financial Holdings Inc [Member] | Series F Preferred Stock [Member]                                                
Number of shares acquired     69,482,229                                          
Subsequent Event [Member] | Beeline Financial Holdings Inc [Member] | Series F Preferred Stock [Member] | Beeline Financial Holdings Inc [Member]                                                
Number of shares acquired     69,482,229                                          
Subsequent Event [Member] | Beeline Financial Holdings Inc [Member] | Series F Preferred Stock One [Member]                                                
Number of shares acquired     517,771                                          
Subsequent Event [Member] | Beeline Financial Holdings Inc [Member] | Series F One Preferred Stock One [Member] | Beeline Financial Holdings Inc [Member]                                                
Number of shares acquired     517,771                                          
Subsequent Event [Member] | Aegis, Bigger, District 2 and LDI [Member] | Debt Agreement [Member] | Common Stock [Member]                                                
Shares new issues     119,873                                          
Subsequent Event [Member] | Aegis, Bigger, District 2 and LDI [Member] | Series C Preferred Stock [Member] | Debt Agreement [Member]                                                
Shares new issues     31,234                                          
Subsequent Event [Member] | Bigger and District 2 [Member] | Series D Preferred Stock [Member] | Debt Agreement [Member]                                                
Shares new issues     255,474                                          
Unsecured Debt     $ 2,600,000                                          
Subsequent Event [Member] | Bigger and District 2 [Member] | Series E Preferred Stock [Member] | Debt Agreement [Member]                                                
Shares new issues     200,000                                          
Unsecured Debt     $ 2,000,000.0                                          
Subsequent Event [Member] | Bigger, District 2, Esping, WPE and Grammen [Member] | Debt Agreement [Member]                                                
Shares new issues     108,899                                          
Unsecured Debt     $ 900,000                                          
Subsequent Event [Member] | Esping, WPE and Grammen [Member] | Debt Agreement [Member]                                                
Shares new issues     190,000                                          
Unsecured Debt     $ 200,000                                          
Subsequent Event [Member] | LDI Investments LLC [Member]                                                
Principal amount                                           $ 400,000 $ 300,000  
Subsequent Event [Member] | LDI Investments LLC [Member]                                                
Proceeds from Short-Term Debt                     $ 600,000                          
Subsequent Event [Member] | Two Investors [Member] | Series F Preferred Stock [Member] | Purchase Agreement [Member]                                                
Preferred Stock, Value, Issued $ 100,000                                              
Preferred stock, par value $ 0.50