XML 42 R30.htm IDEA: XBRL DOCUMENT v3.22.1
INVESTMENTS MEASURED AT FAIR VALUE (Tables)
3 Months Ended
Mar. 31, 2022
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 condensed consolidated balance sheet as of March 31, 2022 and December 31, 2021:

  

   Amount at     Fair Value Measurement Using  Amount at  
    Cost    Level 1     Level 2     Level 3    Fair Value 
March 31, 2022                         
Assets                         
Investment Securities- Fair Value  $76,264,051   $47,389,726   $-   $-   $47,389,726 
Investment Securities- Trading   2,387,149    2,397,169    -    -    2,397,169 
Convertible Note Receivable   138,599    -    -    89,275    89,275 
Warrants - American Premium Water   -    -    -    815,514    815,514 
Warrants - AMRE   -    -    -    -    - 
                          
Total  $78,789,799   $49,786,895   $-   $904,789   $50,691,684 
                          
Investment Securities - Fair Value NAV as Practical Expedient                       100,000 
                          
Total Investment in securities at Fair Value                       50,791,684 

 

 

   Amount at   Fair Value Measurement Using   Amount at 
  Cost   Level 1   Level 2   Level 3    Fair Value 
December 31, 2021                    
Assets                    
Investment Securities- Fair Value  $72,000,301   $25,320,694   $-   $-   $25,320,694 
Investment Securities- Trading   9,809,778    9,908,077    -    -    9,908,077 
Convertible Note Receivable   138,599    -    -    98,398    98,398 
Warrants - American Premium Water   696,791    -    -    1,009,854    1,009,854 
Warrants - AMRE   -    -    -    -    - 
                          
Total Investment in securities at Fair Value  $82,645,469   $35,228,771   $-   $1,108,252   $36,337,023 
SCHEDULE OF FAIR VALUE OF EQUITY SECURITY INVESTMENT

 SCHEDULE OF FAIR VALUE OF EQUITY SECURITY INVESTMENT

   Share price      Market Value    
   3/31/2022   Shares   3/31/2022   Valuation
                
DSS (Related Party)  $0.573    23,875,139   $13,680,455   Investment in Securities at Fair Value
                   
AMBS (Related Party)  $0.008    20,000,000   $158,000   Investment in Securities at Fair Value
                   
Holista (Related Party)  $0.025    43,626,621   $1,111,173   Investment in Securities at Fair Value
                   
American Premium Water (Related Party)  $0.002    354,039,000   $531,059   Investment in Securities at Fair Value
                   
True Partner  $0.112    62,122,908   $6,981,617   Investment in Securities at Fair Value
                   
Value Exchange  $0.230    6,500,000   $1,495,000   Investment in Securities at Fair Value
                   
Alset Capital Acquisition - Common Stock (Related Party)  $9.860    1,940,625   $19,134,563   Investment in Securities at Fair Value
                   
Alset Capital Acquisition – Unit (Related Party)  $10.080    426,375   $4,297,860   Investment in Securities at Fair Value
                   
Trading Stocks            $2,397,170   Investment in Securities at Fair Value
                   
 Total Level 1 Equity Securities   $49,786,896    
                   
Nervotech    N/A    1,666   $37,045   Investment in Securities at Cost
Hyten Global    N/A    3,800   $42,562   Investment in Securities at Cost
Ubeauty    N/A    3,600   $19,609   Investment in Securities at Cost
   Total Equity Securities   $49,886,112    

 

   Share price      Market Value    
   12/31/2021   Shares   12/31/2021   Valuation
                
DSS (Related Party)  $0.672    19,888,262   $13,364,912   Investment in Securities at Fair Value
                   
AMBS (Related Party)  $0.016    20,000,000   $328,000   Investment in Securities at Fair Value
                   
Holista (Related Party)  $0.034    43,626,621   $1,489,179   Investment in Securities at Fair Value
                   
American Premium Water (Related Party)  $0.002    354,039,000   $778,886   Investment in Securities at Fair Value
                   
True Partner  $0.119    62,122,908   $7,409,717   Investment in Securities at Fair Value
                   
Value Exchange  $0.300    6,500,000   $1,950,000   Investment in Securities at Fair Value
                   
Trading Stocks            $9,908,077   Investment in Securities at Fair Value
                   
 Total Level 1 Equity Securities   $35,228,771    
                
Nervotech    N/A    1,666   $37,045    Investment in Securities at Cost
Hyten Global    N/A    3,800   $42,562    Investment in Securities at Cost
Ubeauty    N/A    3,600   $19,609    Investment in Securities at Cost
    Total Equity Securities   $35,327,987    
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 March 31, 2022 and December 31, 2021 was calculated using a Black-Scholes valuation model valued with the following weighted average assumptions:

 

  

March 31,

2022

  

December 31,

2021

 
         
Dividend yield   0.00%   0.00%
Expected volatility   126.23%   138.85%
Risk free interest rate   3.25%   3.25%
Contractual term (in years)   0.51    0.76 
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 months ended March 31, 2022 and 2021:

 

   Total 
Balance at January 1, 2022  $1,108,252 
Total losses   (203,463)
Balance at March 31, 2022  $904,789 

 

   Total 
Balance at January 1, 2021  $66,978 
Total losses   (1,987)
Balance at March 31, 2021  $64,991 
APW 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 March 31, 2022 and December 31, 2021 was calculated using a Black-Scholes valuation model valued with the following weighted average assumptions:

 

  

March 31,

2022

  

December 31,

2021

 
         
Stock Price  $0.0015   $0.0022 
Exercise price   0.001    0.001 
Risk free interest rate   2.39%   1.48%
Annualized volatility   111.5%   186.5%
Year to maturity   8.31    8.58