XML 41 R25.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
DISCONTINUED OPERATIONS (Tables)
12 Months Ended
Dec. 31, 2023
Discontinued Operations and Disposal Groups [Abstract]  
SCHEDULE OF COMPONENTS OF DISPOSITION

The H&J Settlement was accounted for a business disposition in accordance with ASC 810-40-40-3A. As of June 21, 2023, the Company no longer consolidated the assets, liabilities, revenues and expenses of H&J. The components of the disposition are as follows:

 SCHEDULE OF COMPONENTS OF DISPOSITION

      
Cash payment due to H&J Seller  $(229,000)
Common shares issued to H&J Seller*   (1,357,043)
Total fair value of consideration received (given)  $(1,586,043)

 

Carrying amount of assets and liabilities     
Cash and cash equivalents   18,192 
Accounts receivable, net   55,782 
Prepaid expenses and other current assets   25,115 
Goodwill   1,130,311 
Intangible assets, net   1,246,915 
Deposits   4,416 
Accounts payable   (40,028)
Accrued expenses and other liabilities   (734,068)
Deferred revenue   (18,347)
Due to related parties   (1,008)
Contingent consideration   (1,400,000)
Loan payable   (219,894)
Note payable - related party   (129,489)
Total carrying amount of assets and liabilities   (62,103)
      
Loss on disposition of business  $(1,523,940)

 

 

* Represents the fair value of 1,952,580 shares of common stock issued to D. Jones.

 

   2023    2022  
  

Year Ended

December 31,

 
   2023    2022  
Net revenues  $1,405,482   $3,637,620 
Cost of net revenues   565,621    1,241,594 
Gross profit   839,861    2,396,026 
           
Operating expenses:          
General and administrative   520,582    1,731,299 
Sales and marketing   346,167    931,650 
Total operating expenses   866,749    2,662,949 
           
Loss from operations   (26,889)   (266,922)
           
Other income (expense):          
Interest expense   (11,675)   (52,927)
Loss on disposition of business   (1,523,940)    
Total other income (expense), net   (1,535,615)   (52,927)
           
Income tax benefit (provision)        
Net loss from discontinued operations  $(1,562,503)  $(319,849)
           
Weighted average common shares outstanding - basic and diluted   424,402    771,297 
Net income (loss) from discontinued operations per common share - basic and diluted  $(3.68)  $(0.41)