XML 59 R36.htm IDEA: XBRL DOCUMENT v3.25.1
INVESTMENTS MEASURED AT FAIR VALUE (Tables)
12 Months Ended
Dec. 31, 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 consolidated balance sheets as of December 31, 2024 and 2023:

 

   Fair Value Measurement Using   Amount at 
   Level 1   Level 2   Level 3   Fair Value 
December 31, 2024                    
Assets                    
Investment Securities- Fair Value Option  $3,565,089   $7,463,324   $-   $11,028,413 
Investment Securities- Trading   2,612,293    2,061,230    -    4,673,523 
Warrants - APW   -    -    973    973 
Warrants - VEII   -    1,299,973    -    1,299,973 
Warrants - SHRG   -    13,272    -    13,272 
Convertible Loan Receivable - VEII   -    569,630    -    569,630 
Convertible Loan 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 

 

 

   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 - APW   -    -    430    430 
Warrants - VEII   -    2,487,854    -    2,487,854 
Convertible Loan Receivable - VEII   -    1,207,627         1,207,627 
Total Investment in Securities 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    
   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    
Nervotech   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    

 

 

   Share price       Market Value    
   12/31/2023   Shares   12/31/2023   Valuation
                
DSS (Related Party)*  $2.400    3,140,613   $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)**  $4.620    89,732   $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    

 

*On January 4, 2024 DSS Inc. effected a reverse stock split of 1 for 20.

 

**On September 13, 2024 Sharing Services effected a reverse stock split of 1 for 1,400.
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, 2024               
APW*  $864,000   $1,049,000   $(63,000)
DSS*  $142,657,000   $72,979,000   $(21,016,000)
VEII*  $6,844,729   $10,744,581   $(640,853)
SHRG**  $6,257,230   $10,470,791   $(2,869,424)
                
December 31, 2023               
APW  $872,000   $837,000   $(594,000)
Holista  $3,893,309   $4,737,129   $(2,376,748)
DSS  $153,192,000   $69,978,000   $(77,524,000)
VEII  $5,218,993   $8,548,823   $(6,734,911)
SHRG***  $7,821,341   $8,641,133   $(6,364,992)

 

* 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.
*** Data derived from Financial Statement for the nine months ended December 31, 2023. 12-month Net 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, 2024 and 2023:

 

   Total 
Balance at January 1, 2023  $416,164 
Net gain   (338,427)
Balance at December 31, 2023  $77,737 
Impairment   (77,307)
Net gain   (543)
Balance at December 31, 2024  $973 
APW Warrants [Member]  
Schedule of Investments [Line Items]  
SCHEDULE OF SIGNIFICANT INPUTS AND ASSUMPTIONS

The fair value of the APW warrants under level 3 category as of December 31, 2024 and 2023 was calculated using a Black-Scholes valuation model valued with the following weighted average assumptions:

 

   December 31, 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   5.56    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 3 category as of December 31, 2024 and 2023 was calculated using a Black-Scholes valuation model valued with the following weighted average assumptions:

 

   December 31, 2024   December 31, 2023 
Stock Price  $0.0354   $0.0677 
Exercise Price  $0.1770   $0.1770 
Risk-free Interest Rate   7.50%   8.50%
Annualized volatility   458.92%   275.85%
Dividend Yield   0.00    0.00 
Year to Maturity   3.68    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 December 31, 2024, was calculated using binomial option pricing model valued with the following weighted average assumptions:

 

 SCHEDULE OF SIGNIFICANT INPUTS AND ASSUMPTIONS

   December 31, 2024 
Stock Price  $1.0000 
Exercise Price  $1.6800 
Risk-free Interest Rate   4.34%
Annualized volatility   204.14%
Dividend Yield   0.00 
Year to Maturity   4.21