XML 51 R33.htm IDEA: XBRL DOCUMENT v3.24.1
INVESTMENTS MEASURED AT FAIR VALUE (Tables)
12 Months Ended
Dec. 31, 2023
Schedule of Investments [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, 2023 and 2022:

 

   Fair Value Measurement Using     
   Level 1   Level 2   Level 3   Amount at Fair Value 
December 31, 2023                    
Assets                    
Investment Securities- Fair Value Option  $7,537,472   $2,100,720   $-   $9,638,192 
Investment Securities- Trading   35,036    1,779,601    -    1,814,637 
Warrants - NECV   -    -    430    430 
Convertible Note Receivable   -    -    77,307    77,307 
Warrants - VEII   -    2,487,854    -    2,487,854 
Total Investment in Securities at Fair Value  $7,572,508   $6,368,175   $77,737   $14,018,420 

 

 

   Fair Value Measurement Using     
   Level 1   Level 2   Level 3   Amount at Fair Value 
December 31, 2022                    
Assets                    
Investment Securities- Fair Value Option  $13,749,957   $   -   $-   $13,749,957 
Investment Securities- Trading   5,315,204    -    -    5,315,204 
Convertible Note Receivable   -    -    88,599    88,599 
Warrants - NECV   -    -    327,565    327,565 
Warrants - AMRE   -    -    -    - 
Total Investment in Securities at Fair Value  $19,065,161   $-   $416,164   $19,481,325 
SCHEDULE OF FAIR VALUE OF EQUITY SECURITY INVESTMENT

 

   Share price       Market Value    
   12/31/2023   Shares   12/31/2023   Valuation
                
DSS (Related Party)  $0.120    62,812,264   $7,537,472   Investment in Securities at Fair Value
                   
Trading Stock           

$

35,036   Investment in Securities at Fair Value
                   
    Total Level 1 Equity Securities   $7,572,508    
                   
Holista  $0.007    36,159,845   $246,556   Investment in Securities at Fair Value
                   
New Electric CV (Related Party)  $0.000    354,039,000   $0   Investment in Securities at Fair Value
                   
AMBS  $0.001    20,000,000   $10,000   Investment in Securities at Fair Value
                   
Value Exchange (related Party)  $0.067    21,179,275   $1,429,602   Investment in Securities at Fair Value
                   
Sharing Services (Related Party)  $0.003    125,624,528   $414,562   Investment in Securities at Fair Value
                   

Trading Stock

             

$

1,779,601   

Investment in Securities at Fair Value

                   
    Total Level 2 Equity Securities   $3,880,321    
Nervotech   N/A    1,666   $37,876   Investment in Securities at Cost
K Beauty   N/A    3,600   $16,636   Investment in Securities at Cost
                   
    Total Equity Securities    $11,507,341    

 

 

   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
                   
New Electric CV (Related Party)  $0.001    354,039,000   $212,423   Investment in Securities at Fair Value
                   
Value Exchange (Related Party)  $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    
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, 2023               
NECV*  $872,366   $2,726,168   $(594,014)
Holista  $3,893,309   $4,737,129   $(2,376,748)
DSS*  $196,551,000   $68,804,000   $(70,719,000)
VEII*  $7,236,206   $4,913,744   $(1,495,625)
SHRG  $7,821,341   $8,641,133   $(11,695,044)
                
December 31, 2022               
NECV  $1,418,000   $2,678,000   $(94,000)
Holista  $5,473,040   $3,916,466   $(1,522,130)
DSS  $248,916,000   $92,235,000   $(69,662,000)
VEII  $5,739,861   $3,485,118   $3,366 

 

* Data derived from Financial Statement as of September 30, 2023 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]  
Schedule of Investments [Line Items]  
SCHEDULE OF CHANGE IN FAIR VALUE

The table below provides a summary of the changes in fair value which are recorded through other 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, 2023 and 2022:

 

   Total 
Balance at January 1, 2022  $1,108,252 
Net gain   (692,088)
Balance at December 31, 2022  $416,164 
Net gain   (338,427)
Balance at December 31, 2023  $77,737 
NECV Warrants [Member]  
Schedule of Investments [Line Items]  
SCHEDULE OF SIGNIFICANT INPUTS AND ASSUMPTIONS

The fair value of the NECV warrants under level 3 category as of December 31, 2023 and 2022 was calculated using a Black-Scholes valuation model valued with the following weighted average assumptions:

 

   December 31, 2023   December 31, 2022 
Stock Price  $0.0001   $0.0006 
Exercise Price  $0.001   $0.001 
Risk-free Interest Rate   4.62%   3.95%
Annualized volatility   869.4%   186.1%
Dividend Yield   0.00    0.00 
Year to Maturity   6.56    7.56 
VEII Warrants [Member]  
Schedule of Investments [Line Items]  
SCHEDULE OF SIGNIFICANT INPUTS AND ASSUMPTIONS

The fair value of the VEII warrants under level 3 category as of September 6, 2023, and December 31, 2023 was calculated using a Black-Scholes valuation model valued with the following weighted average assumptions:

  

   December 31, 2023   September 6, 2023 
Stock Price  $0.0677   $0.1770 
Exercise Price  $0.1770   $0.1770 
Risk-free Interest Rate   8.50%   8.50%
Annualized volatility   275.85%   273.79%
Dividend Yield   0.00    0.00 
Year to Maturity   4.68    5.00