XML 53 R31.htm IDEA: XBRL DOCUMENT v3.23.1
INVESTMENTS MEASURED AT FAIR VALUE (Tables)
12 Months Ended
Dec. 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 consolidated balance sheets as of December 31, 2022 and 2021:

  

       Fair Value Measurement Using     
   Amount at Cost   Level 1   Level 2   Level 3   Amount at Fair Value 
December 31, 2022                         
Assets                         
Investment Securities- Fair Value Option  $76,264,051   $13,749,957   $  -   $-   $13,749,957 
Investment Securities- Trading   11,268,362    5,315,204    -    -    5,315,204 
Convertible Note Receivable   138,599    -    -    88,599    88,599 
Warrants - American Premium Water   696,791    -    -    327,565    327,565 
Warrants - AMRE   -    -    -    -    - 
Total Investment in Securities at Fair Value  $88,367,803   $19,065,161   $-   $416,164   $19,481,325 

 

       Fair Value Measurement Using     
   Amount at Cost   Level 1   Level 2   Level 3   Amount at Fair Value 
December 31, 2021                         
Assets                         
Investment Securities- Fair Value Option  $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    
   12/31/2022   Shares   12/31/2022   Valuation
                
DSS (Related Party)  $0.164    62,812,264   $10,301,211   Investment in Securities at Fair Value
                   
AMBS (Related Party)  $0.002    20,000,000   $34,000   Investment in Securities at Fair Value
                   
Holista (Related Party)  $0.20    42,999,621   $850,432   Investment in Securities at Fair Value
                   
American Premium Water (Related Party)  $0.001    354,039,000   $212,423   Investment in Securities at Fair Value
                   
Value Exchange  $0.170    13,834,643   $2,351,889   Investment in Securities at Fair Value
                   
Trading Stock            $5,315,204   Investment in Securities at Fair Value
                   
    Total Level 1 Equity Securities   $19,065,161    
Nervotech   N/A    1,666   $35,958   Investment in Securities at Cost
HWH World Co.   N/A    3,800   $42,562   Investment in Securities at Cost
K Beauty   N/A    3,600   $19,609   Investment in Securities at Cost
                   
    Total Equity Securities    $19,163,290    

 

 

   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 Stock            $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
HWH World Co.   N/A    3,800   $42,562   Investment in Securities at Cost
K Beauty   N/A    3,600   $19,609   Investment in Securities at Cost
                   
    Total Equity Securities    $35,327,987    
SCHEDULE OF FAIRVALUE OF FINANCIAL INVESTMENTS

The following table presents summarized unaudited financial information for our investments that we elected the fair value option that would otherwise be accounted for under the equity method of accounting.

 

   Summarized Financial Information 
   Assets   Liabilities   Net Income (Loss) 
December 31, 2022               
NECV*  $1,038,946   $2,507,797   $128,968 
Holista  $3,717,593   $2,660,281   $(1,053,668)
DSS*  $264,880,000   $82,231,000   $(52,214,667)
VEII*  $5,047,729   $2,676,237   $185,321 
December 31, 2021               
NECV  $348,688   $4,049,594   $(873,550)
Holista  $5,031,866   $2,870,177   $(1,018,871)
DSS  $284,826,000   $84,522,000   $(31,921,000)

 

* Data derived from Financial Statement as of September 30, 2022 which was the latest available date source we could reach. 12-month Net Income (Loss) was estimated by adding one-third of 9-month Net Loss.
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 December 31, 2021 was calculated using a Black-Scholes valuation model valued with the following weighted average assumptions:

 

  

December 31,
2022

  

December 31,
2021

 
         
Dividend yield                   -%   0.00%
Expected volatility   -%   138.85%
Risk free interest rate   -%   3.25%
Contractual term (in years)   -    0.76 
Exercise price  $-   $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 years ended December 31, 2022 and 2021:

 

   Total 
Balance at January 1, 2021  $38,604,701 
Net loss   (57,179)
Conversion of DSS Preferred Stock   (37,439,270)
Balance at December 31, 2021  $1,108,252 
Net gain   40,201 
Balance at December 31, 2022  $1,148,453 
NECV Warrants [Member]  
Net Investment Income [Line Items]  
SCHEDULE OF SIGNIFICANT INPUTS AND ASSUMPTIONS

The fair value of the NECV warrants under level 3 category as of December 31, 2022 and 2021 was calculated using a Black-Scholes valuation model valued with the following weighted average assumptions:

 

   December 31, 2022   December 31, 2021 
   As of   As of 
   December 31, 2022   December 31, 2021 
Stock Price  $0.0006   $0.0022 
Exercise Price  $0.001   $0.001 
Risk-free Interest Rate   3.95%   1.48%
Annualized volatility   186.1%   186.5%
Dividend Yield   0.00    0.00 
Year to Maturity   7.56    8.58