XML 43 R31.htm IDEA: XBRL DOCUMENT v3.24.2.u1
ASSETS MEASURED AT FAIR VALUE (Tables)
6 Months Ended
Jun. 30, 2024
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 condensed consolidated balance sheet as of June 30, 2024 and December 31, 2023:

 

   Fair Value Measurement Using   Amount at 
   Level 1   Level 2   Level 3   Fair Value 
June 30, 2024                    
Assets                    
Investment Securities- Fair Value Option  $5,401,855   $1,468,357   $-   $6,870,212 
Investment Securities- Trading   1,085,361    2,309,665    -    3,395,026 
Warrants – NECV   -    -    973    973 
Warrants - VEII   -    1,833,979    -    1,833,979 
Warrants - SHRG   -    137,500    -    137,500 
Convertible Loan Receivable - VEII   -    483,457    -    483,457 
Convertible Loan Receivable - SHRG   -    1,137,200    -    1,137,200 
                     
Total Assets at Fair Value  $6,487,216   $7,370,158   $973   $13,858,347 

 

   Fair Value Measurement Using   Amount at 
   Level 1   Level 2   Level 3   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 
Convertible Note Receivable   -    -    77,307    77,307 
Warrants - NECV   -    -    430    430 
Warrants- VEII   -    2,487,854    -    2,487,854 
Convertible Loan Receivable - VEII   -    1,207,627    -    1,207,627 
                     
Total Assets at Fair Value  $7,572,508   $7,575,802   $77,737   $15,226,047 
SCHEDULE OF FAIR VALUE OF EQUITY SECURITY INVESTMENT
   Share price       Market Value    
   6/30/2024   Shares   6/30/2024   Valuation
                
DSS (Related Party)  $1.720    3,140,613   $5,401,855   Investment in Securities at Fair Value – Related Party
                   
Trading Stocks            $1,085,361   Investment in Securities at Fair Value
                   
    Total Level 1 Equity Securities    $6,487,216    
                   
AMBS  $0.000    20,000,000   $2,000   Investment in Securities at Fair Value
                   
Holista  $0.003    36,199,845   $120,739   Investment in Securities at Fair Value
                   
Value Exchange (Related Party)  $0.050    21,179,275   $1,058,964   Investment in Securities at Fair Value – Related Party
                   
New Electric CV (Related Party)  $0.000    354,039,000   $35,404   Investment in Securities at Fair Value – Related Party
                   
Sharing Services (Related Party)  $0.002    125,624,528   $251,250   Investment in Securities at Fair Value – Related Party
                   
Trading Stocks            $2,309,665   Investment in Securities at Fair Value
                   
    Total Level 2 Equity Securities    $3,778,022    
                   
Nervotec   N/A    1,666   $36,868   Investment in Securities at Cost
UBeauty   N/A    3,600   $16,637   Investment in Securities at Cost
Ideal Food and Beverages   N/A    19,000   $14,010   Investment in Securities at Cost
    Total Equity Securities    $10,332,753    

 

 

   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 – Related Party
                   
Trading Stocks            $35,036   Investment in Securities at Fair Value
                   
    Total Level 1 Equity Securities   $7,572,508    
                   
AMBS  $0.001    20,000,000   $10,000   Investment in Securities at Fair Value
                   
Holista  $0.007    36,159,845   $246,556   Investment in Securities at Fair Value
                   
Value Exchange (Related Party)  $0.067    21,179,275   $1,429,602   Investment in Securities at Fair Value – Related Party
                   
Sharing Services (Related Party)  $0.003    125,624,528   $414,562   Investment in Securities at Fair Value – Related Party
                   
New Electric CV (Related Party)  $0.000    354,039,000   $-   Investment in Securities at Fair Value – Related Party
                   
Trading Stocks            $1,779,601   Investment in Securities at Fair Value
                   
    Total Level 2 Equity Securities   $3,880,321    
                   
Nervotec   N/A    1,666   $37,876   Investment in Securities at Cost
UBeauty   N/A    3,600   $16,636   Investment in Securities at Cost
    Total Equity Securities   $11,507,341    
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 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 six months ended June 30, 2024 and 2023:

 

   Total 
Balance at January 1, 2024  $77,737 
Impairment   (77,307)
Total Gains   543 
      
Balance at March 31, 2024  $973 
Total Gains   - 
Balance at June 30, 2024  $973 

 

   Total 
Balance at January 1, 2023  $416,164 
Total gains   62,348 
Balance at March 31, 2023  $478,512 
Total Losses   (342,798)
Balance at June 30, 2023  $135,714 
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 June 30, 2024 and December 31, 2023 was calculated using a Black-Scholes valuation model valued with the following weighted average assumptions:

 

SCHEDULE OF SIGNIFICANT INPUTS AND ASSUMPTIONS

  

June 30, 2024

  

December 31, 2023

 
         
Stock Price  $0.0001   $0.0001 
Exercise price  $0.001   $0.001 
Risk free interest rate   4.62%   4.62%
Annualized volatility   869.4%   869.4%
Dividend Yield  $0.00   $0.00 
Year to maturity   6.06    6.56 
VEII Warrants [Member]  
Schedule of Investments [Line Items]  
SCHEDULE OF SIGNIFICANT INPUTS AND ASSUMPTIONS

The fair value of the VEII warrants under level 2 category as of June 30, 2024, and December 31, 2023 was calculated using a Black-Scholes valuation model valued with the following weighted average assumptions:

 

  

June 30, 2024

  

December 31, 2023

 
         
Stock price  $0.0500   $0.0677 
Exercise price  $0.1770   $0.1770 
Risk free interest rate   8.50%   8.50%
Annualized volatility   329.13%   275.85%
Dividend Yield  $0.00   $0.00 
Year to maturity   4.18    4.68 
SHRG Warrants [Member]  
Schedule of Investments [Line Items]  
SCHEDULE OF SIGNIFICANT INPUTS AND ASSUMPTIONS

The fair value of the SHRG warrants under level 2 category as of June 30, 2024, was calculated using binomial option pricing model valued with the following weighted average assumptions:

 

   June 30, 2024 
     
Stock price  $0.0020 
Exercise price  $0.0012 
Risk free interest rate   4.40%
Annualized volatility   141.48%
Dividend Yield  $0.00 
Year to maturity   4.71