XML 66 R46.htm IDEA: XBRL DOCUMENT v3.25.1
SCHEDULE OF COMPONENTS OF DISPOSITION (Details) - USD ($)
12 Months Ended
Jun. 21, 2023
Dec. 31, 2024
Dec. 31, 2023
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   11,555,656 14,916,422
Cost of net revenues   7,911,536 8,372,642
Gross profit   3,644,120 6,543,780
General and administrative   8,652,361 14,299,389
Sales and marketing   2,896,698 4,035,835
Total operating expenses   13,844,902 8,639,092
Loss from operations   (10,200,782) (2,095,312)
Income tax benefit (provision)   (119,044) 368,034
Net loss from discontinued operations   $ (1,562,503)
Weighted average common shares outstanding - basic   170,853 22,385
Weighted average common shares outstanding - diluted   170,853 22,385
Net income (loss) from discontinued operations per common share - basic   $ (76.71) $ (457.78)
Net income (loss) from discontinued operations per common share - diluted   $ (76.71) $ (457.78)
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
Cost of net revenues     565,621
Gross profit     839,861
General and administrative     520,582
Sales and marketing     346,167
Total operating expenses     866,749
Loss from operations     (26,889)
Interest expense     (11,675)
Loss on disposition of business     (1,523,940)
Total other income (expense), net     (1,535,615)
Income tax benefit (provision)    
Net loss from discontinued operations     $ (1,562,503)
Weighted average common shares outstanding - basic     8,488
Weighted average common shares outstanding - diluted     8,488
Net income (loss) from discontinued operations per common share - basic     $ (184.08)
Net income (loss) from discontinued operations per common share - diluted     $ (184.08)
[1] Represents the fair value of 39,052 shares of common stock issued to D. Jones.