XML 101 R33.htm IDEA: XBRL DOCUMENT v3.26.1
INVESTMENTS MEASURED AT FAIR VALUE (Tables)
12 Months Ended
Dec. 31, 2025
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, 2025 and 2024:

 

   Fair Value Measurement Using   Amount at 
   Level 1   Level 2   Level 3   Fair Value 
December 31, 2025                    
Assets                    
Investment Securities at Fair Value - Related Parties  $3,683,925   $48,115   $-   $3,732,040 
Investment Securities at Fair Value - Third Parties    14,264,655    418,605    -    14,683,260 
Warrants - HIPH   -    -    973    973 
Warrants - VEII   -    18,301    -    18,301 
Warrants - SHRG   -    87    -    87 
Convertible Note Receivable - VEII   -    517,275    -    517,275 
Convertible Note Receivable - SHRG   -    1,736,829    -    1,736,829 
Total Investment in Securities at Fair Value  $17,948,580   $2,739,211   $973   $20,688,764 

 

 

   Fair Value Measurement Using   Amount at 
   Level 1   Level 2   Level 3   Fair Value 
December 31, 2024                    
Assets                    
Investment Securities at Fair Value - Related Parties   $3,565,089   $7,463,324   $-   $11,028,413 
Investment Securities at Fair Value - Third Parties   2,612,293    2,061,230    -    4,673,523 
Warrants - HIPH   -    -    973    973 
Warrants - VEII   -    1,299,973    -    1,299,973 
Warrants - SHRG   -    13,272    -    13,272 
Convertible Note Receivable - VEII   -    569,630    -    569,630 
Convertible Note Receivable - SHRG   -    1,212,746    -    1,212,746 
Total Investment in Securities at Fair Value  $6,177,382   $12,620,175   $973   $18,798,530 
SCHEDULE OF FAIR VALUE OF EQUITY SECURITY INVESTMENT

The following chart shows details of the fair value of equity security investment at December 31, 2025 and December 31, 2024, respectively.

 

   Share price       Market Value    
   12/31/2025   Shares   12/31/2025   Valuation
                
DSS (Related Party)  $0.930    3,961,210   $3,683,925   Investment in Securities at Fair Value
                   
Investment Securities at Fair Value - Third Parties            $14,264,655   Investment in Securities at Fair Value
                   
    Total Level 1 Equity Securities   $17,948,580    
                   
Holista  $0.057    1,000   $57   Investment in Securities at Fair Value
                   
HIPH World (Related Party)  $0.000    354,039,000   $35,404   Investment in Securities at Fair Value
                   
AMBS  $0.000    20,000,000   $0   Investment in Securities at Fair Value
                   
Value Exchange (Related Party)  $0.001    21,179,275   $10,590   Investment in Securities at Fair Value
                   
Sharing Services (Related Party)  $0.023    89,732   $2,064   Investment in Securities at Fair Value
                   
Investment Securities at Fair Value - Third Parties            $418,605   Investment in Securities at Fair Value
                   
    Total Level 2 Equity Securities   $466,720    
Nervotec   N/A    1,666   $0   Investment in Securities at Cost
K Beauty   N/A    3,600   $16,696   Investment in Securities at Cost
Ideal Food and Beverages   N/A    19,000   $0   Investment in Securities at Cost
HapiTravel Holding   N/A    19,000   $148   Investment in Securities at Cost
AES Group Co. Ltd.   N/A    398   $1,382   Investment in Securities at Cost
                   
    Total Equity Securities    $18,433,526    

 

 

    Share price           Market Value      
    12/31/2024     Shares     12/31/2024     Valuation
                       
DSS (Related Party)   $ 0.900       3,961,210     $ 3,565,089     Investment in Securities at Fair Value
                             
Trading Stock                   $ 2,612,293     Investment in Securities at Fair Value
                             
      Total Level 1 Equity Securities     $ 6,177,382      
                             
Holista   $ 0.008       1,000     $ 8     Investment in Securities at Fair Value
                             
New Electric CV (Related Party)   $ 0.000       354,039,000     $ 0     Investment in Securities at Fair Value
                             
AMBS   $ 0.000       20,000,000     $ 0     Investment in Securities at Fair Value
                             
Value Exchange (related Party)   $ 0.035       21,179,275     $ 749,746     Investment in Securities at Fair Value
                             
Sharing Services (Related Party)   $ 1.000       89,732     $ 89,732     Investment in Securities at Fair Value
                             
Impact BioMedical (Related Party)   $ 1.450       4,568,165     $ 6,623,838     Investment in Securities at Fair Value
                             
Trading Stock                   $ 2,061,230     Investment in Securities at Fair Value
                             
      Total Level 2 Equity Securities     $ 9,524,554      
Nervotec     N/A       1,666     $ 589     Investment in Securities at Cost
K Beauty     N/A       3,600     $ 16,733     Investment in Securities at Cost
Ideal Food and Beverages     N/A       19,000     $ 0     Investment in Securities at Cost
HapiTravel Holding     N/A       19,000     $ 140     Investment in Securities at Cost
                             
      Total Equity Securities     $ 15,719,398      
SCHEDULE OF SUMMARIZED UNAUDITED FINANCIAL INFORMATION OF EQUITY METHOD 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 Loss 
December 31, 2025               
HIPH  $12,627,000   $2,218,000   $(361,000)
DSS*  $92,123,000   $66,015,000   $(13,449,000)
VEII**  $6,844,729   $10,744,581   $(640,853)
SHRG***  $6,257,230   $10,470,791   $(2,869,424)
                
December 31, 2024               
HIPH  $12,684,000   $2,254,000   $(283,000)
DSS  $106,453,000   $73,737,000   $(53,706,000)
VEII**  $6,844,729   $10,744,581   $(640,853)
SHRG***  $6,257,230   $10,470,791   $(2,869,424)

 

* Data derived from Financial Statement as of September 30, 2025, which was the latest available date source we could reach. 12-month Net Loss was estimated by adding one-third of 9-month Net Loss.
** Data derived from Financial Statement as of September 30, 2024, which was the latest available date source we could reach. 12-month Net Loss was estimated by adding one-third of 9-month Net Loss.
*** Data derived from Financial Statement as of September 30, 2024, which was the latest available date source we could reach. 12-month Net Loss was estimated by doubling the 6-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, 2025 and 2024:

 

   Total 
Balance at January 1, 2024  $77,737 
Impairment   (77,307)
Net loss   543 
Balance at December 31, 2024  $973 
Net gain   - 
Net gain   - 
Balance at December 31, 2025  $973 
HIPH World Inc. [Member]  
Schedule of Investments [Line Items]  
SCHEDULE OF SIGNIFICANT INPUTS AND ASSUMPTIONS

  
The fair value of the HIPH warrants under level 3 category as of December 31, 2025 and 2024 was calculated using a Black-Scholes valuation model valued with the following weighted average assumptions: 

 

   December 31,
2025
   December 31,
2024
 
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   4.56    5.56 
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 December 31, 2025 and 2024 was calculated using a Black-Scholes valuation model valued with the following weighted average assumptions:

 

   December 31,
2025
   December 31,
2024
 
Stock Price  $0.0005   $0.0354 
Exercise Price  $0.1770   $0.1770 
Risk-free Interest Rate   6.75%   7.50%
Annualized volatility   446.80%   458.92%
Dividend Yield   0.00    0.00 
Year to Maturity   2.68    3.68 
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 December 31, 2025, was calculated using binomial option pricing model valued with the following weighted average assumptions:

 

  

December 31,

2025

   December 31,
2024
 
Stock Price  $0.0230   $1.0000 
Exercise Price  $1.6800   $1.6800 
Risk-free Interest Rate   3.56%   4.34%
Annualized volatility   390.99%   204.14%
Dividend Yield   0.00    0.00 
Year to Maturity   3.21    4.21 
SHRG Warrants Two [Member]  
Schedule of Investments [Line Items]  
SCHEDULE OF SIGNIFICANT INPUTS AND ASSUMPTIONS

 

   December 31,
2025
 
Stock Price  $0.0230 
Exercise Price  $0.8500 
Risk-free Interest Rate   3.49%
Annualized volatility   390.99%
Dividend Yield   0.00 
Year to Maturity   2.25