XML 73 R5.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Stockholders' Equity - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Treasury Stock, Common [Member]
AOCI Attributable to Parent [Member]
Retained Earnings [Member]
Parent [Member]
Noncontrolling Interest [Member]
Total
Balance at Dec. 31, 2023 $ 9,235 $ 332,455,457 $ 3,609,719 $ (247,885,656) $ 88,188,755 $ 8,601,562 $ 96,790,317
Balance, shares at Dec. 31, 2023 9,235,119              
Issuance of HWH Common Stock & Warrants exercise 1,098,952 1,098,952 410,423 1,509,375
Gain from SHRG Convertible Note and Warrants 211,091 211,091 76,721 287,812
Disposal of Hapi Travel Limited 257,733 257,733 257,733
Change in Non-Controlling Interest (618,276) (618,276) 618,276
Foreign Currency Translations (3,841,305) (3,841,305) (639,265) (4,480,570)
Net Loss (3,965,884) (3,965,884) (199,932) (4,165,816)
Balance at Dec. 31, 2024 $ 9,235 334,023,233 (849,862) (251,851,540) 81,331,066 8,867,785 90,198,851
Balance, shares at Dec. 31, 2024 9,235,119              
Issuance of HWH Common Stock & Warrants exercise 2,036,597 2,036,597 953,511 2,990,108
Change in Non-Controlling Interest (436,408) (436,408) 436,408
Foreign Currency Translations 1,455,072 1,455,072 244,081 1,699,153
Net Loss (47,414,942) (47,414,942) (1,935,624) (49,350,566)
Issuance of Common Stock $ 29,167 84,175,833 84,205,000 84,205,000
Issuance of Common Stock, Shares 29,166,667              
Stock Based Compensation $ 1,000 839,000 840,000 840,000
Stock Based Compensation, Shares 1,000,000              
Gain from SHRG Warrants 63,859 63,859 23,273 87,132
Acquisition of LEH Insurance Group LLC (1,654) (1,654)
Treasury Stock Buyback   (1,004,875)     (1,004,875)   (1,004,875)
Treasury Stock Buyback, Shares              
Balance at Dec. 31, 2025 $ 39,402 $ 421,138,522 $ (1,004,875) $ 168,802 $ (299,266,482) $ 121,075,369 $ 8,587,780 $ 129,663,149
Balance, shares at Dec. 31, 2025 39,401,786