XML 65 R49.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
SCHEDULE OF COMPONENTS OF DISPOSITION (Details) - USD ($)
12 Months Ended
Jun. 21, 2023
Dec. 31, 2023
Dec. 31, 2022
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]      
Aggregate cash payment agreed to pay $ (229,000)    
Common shares issued to H&J Seller (1,357,043) [1] $ 1,357,043  
Common shares issued to H&J Seller (1,586,043)    
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) (1,523,940)
Net revenues   14,916,422 10,333,558
Cost of net revenues   8,372,642 6,789,314
Gross profit   6,543,780 3,544,244
General and administrative   14,299,389 14,067,681
Sales and marketing   4,035,835 4,018,985
Total operating expenses   8,639,092 24,765,633
Loss from operations   (2,095,312) (21,221,389)
Interest expense   (5,517,118) (8,961,410)
Total other income (expense), net   (6,221,284) (5,893,330)
Income tax benefit (provision)   368,034
Net loss from discontinued operations   $ (1,562,503) $ (10,928,643)
Weighted average common shares outstanding - basic   424,402 30,852
Weighted average common shares outstanding - diluted   424,402 30,852
Harper and Jones Llc Business Acquisition [Member]      
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]      
Net revenues   $ 1,405,482 $ 3,637,620
Cost of net revenues   565,621 1,241,594
Gross profit   839,861 2,396,026
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)
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   424,402 771,297
Weighted average common shares outstanding - diluted   424,402 771,297
Net income (loss) from discontinued operations per common share - basic   $ (3.68) $ (0.41)
Net income (loss) from discontinued operations per common share - diluted   $ (3.68) $ (0.41)
[1] Represents the fair value of 1,952,580 shares of common stock issued to D. Jones.