XML 46 R34.htm IDEA: XBRL DOCUMENT v3.21.2
INVESTMENTS MEASURED AT FAIR VALUE (Tables)
9 Months Ended
Sep. 30, 2021
Net Investment Income [Line Items]  
SCHEDULE OF FINANCIAL ASSETS MEASURED AT FAIR VALUE ON A RECURRING BASIS

Financial assets measured at fair value on a recurring basis are summarized below and disclosed on the consolidated balance sheet as of September 30, 2021 and December 31, 2020:

  

   Amount at   Fair Value Measurement Using   Amount at 
   Cost   Level 1   Level 2   Level 3   Fair Value 
September 30, 2021                         
Assets                         
Investment Securities- Fair Value  $58,291,320   $37,630,181   $-   $-   $37,630,181 
Investment Securities- Trading   252,038    254,055    -    -    254,055 
Convertible Note Receivable   138,599    -    -    98,608    98,608 
Warrants - American Premium Water   754,606    -    -    1,804,558    1,804,558 
Warrants - AMRE   -    -    -    -    - 
                          
Total Investment in securities at Fair Value  $59,364,563   $37,884,236   $-   $1,903,166   $39,787,402 

 

   Amount at   Fair Value Measurement Using   Amount at 
   Cost   Level 1   Level 2   Level 3   Fair Value 
December 31, 2020                         
Assets                         
Investment securities- Fair Value Option  $7,404,911   $10,549,102   $-   $-   $10,549,102 
Investment securities- Trading   17,650    18,654    -    -    18,654 
Convertible preferred stock   42,889,000    -    -    37,675,000    37,675,000 
Convertible note receivable   50,000    -    -    66,978    66,978 
Warrants - American Premium Water   860,342    -    -    862,723    862,723 
Warrants - AMRE   -    -    -    -    - 
Stock Options - Vivacitas   -    -    -    -    - 
Total Investment in securities at Fair Value  $51,221,903   $10,567,756   $-   $38,604,701   $49,172,457 
SCHEDULE OF FAIR VALUE OF EQUITY SECURITY INVESTMENT

 SCHEDULE OF FAIR VALUE OF EQUITY SECURITY INVESTMENT

   Share price       Market Value    
   9/30/2021   Shares   9/30/2021   Valuation
                
DSS (Related Party)  $1.290    19,888,262*  $25,655,858   Investment in Securities at Fair Value
                   
AMBS (Related Party)  $0.011    20,000,000   $220,000   Investment in Securities at Fair Value
                   
Holista (Related Party)  $0.043    43,626,621   $1,856,184   Investment in Securities at Fair Value
                   
American Premium Water (Related Party)  $0.004    272,039,000   $979,340   Investment in Securities at Fair Value
                   
True Partner  $0.127    62,122,908   $7,898,298   Investment in Securities at Fair Value
                   
Value Exchange  $0.157    6,500,000   $1,020,500   Investment in Securities at Fair Value
                   
Trading Stocks            $254,057   Investment in Securities at Fair Value
                   
    Total Level 1 Equity
Securities
   $37,884,238    
                   
Nervotech   N/A    1,666   $36,833   Investment in Securities at Cost
HWH World Co.   N/A    20,000   $42,562   Investment in Securities at Cost
K Beauty   N/A    3,600   $18,809   Investment in Securities at Cost
    Total Equity Securities   $37,982,442    

 

   Share price       Market Value    
   12/31/2020   Shares   12/31/2020   Valuation
                
DSS (Related Party)  $6.240    1,162,501*  $7,254,006   Investment in Securities at Fair Value
                   
AMBS (Related Party)  $0.008    20,000,000   $160,000   Investment in Securities at Fair Value
                   
Holista (Related Party)  $0.055    46,226,673   $2,565,469   Investment in Securities at Fair Value
                   
American Premium Water (Related Party)  $0.002    122,039,000   $256,284   Investment in Securities at Fair Value
                   
OptimumBank (Related Party)  $3.370    92,980   $313,343   Investment in Securities at Fair Value
                   
Trading Stocks            $18,654   Investment in Securities at Fair Value
                   
    Total Level 1 Equity
Securities
   $10,567,756    
Vivacitas (Related Party)   N/A    2,480,000   $200,128   Investment in Securities at Cost
Nervotech   N/A    1,666   $37,826   Investment in Securities at Cost
HWH World Co.   N/A    20,000   $42,562   Investment in Securities at Cost
                   
    Total Equity Securities   $10,848,272    

 

* Ratio of 1-for-30 (the “Reverse Split”) was effective at 5:01 p.m. Eastern Time on May 7, 2020 (the “Effective Time”)
Sharing Services Convertible Note [Member]  
Net Investment Income [Line Items]  
SCHEDULE OF SIGNIFICANT INPUTS AND ASSUMPTIONS

The fair value of the Sharing Services Convertible Note under level 3 category as of September 30, 2021 and December 31, 2020 was calculated using a Black-Scholes valuation model valued with the following weighted average assumptions:

 

  

September 30,

2021

  

December 31,

2020

 
         
Dividend yield   0.00%   0.00%
Expected volatility   113.63%   210.07%
Risk free interest rate   3.25%   0.13%
Contractual term (in years)   1.02    11.76 
Exercise price  $0.15   $0.15 
SCHEDULE OF CHANGE IN FAIR VALUE

The table below provides a summary of the changes in fair value which are recorded as other comprehensive income (loss), including net transfers in and/or out of all financial assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the three and nine months ended September 30, 2021 and 2020:

 

   Total 
Balance at January 1, 2021  $66,978 
Total losses   (1,987)
Balance at March 31, 2021  $64,991 
Total losses   (35,922)
Balance at June 30, 2021  $29,069 
Total losses   (19,060)
Balance at September 30, 2021  $10,009 

 

   Total 
Balance at January 1, 2020  $26,209 
Total losses   (12,599)
Balance at March 31, 2020  $13,610 
Total gain   13,115 
Balance at June 30, 2020  $26,725 
Gain during deconsolidation   21,628 
Total losses   (8,955,246)
Acquisition of DSS Preferred Stock   63,849,002 
Balance at September 30, 2020  $54,942,109 
A P W Warrants [Member]  
Net Investment Income [Line Items]  
SCHEDULE OF SIGNIFICANT INPUTS AND ASSUMPTIONS

The fair value of the APW warrants under level 3 category as of September 30, 2021 and December 31, 2020 was calculated using a Black-Scholes valuation model valued with the following weighted average assumptions:

 

   September 30, 2021   December 31, 2020 
         
Stock Price  $0.0036   $0.0021 
Exercise price   0.001    0.001 
Risk free interest rate   1.41%   0.88%
Annualized volatility   91.48%   178.86%
Year to maturity   8.82    9.58