XML 138 R5.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Consolidated Statements of Changes in Stockholders' Deficit - USD ($)
Preferred Stock [Member]
Preferred Stock [Member]
Series X Preferred Stock [Member]
Next NRG Holding Corp [Member]
Common Stock [Member]
Common Stock [Member]
Next NRG Holding Corp [Member]
Common Stock [Member]
Series X Preferred Stock [Member]
Next NRG Holding Corp [Member]
Common Stock [Member]
Common Class A [Member]
Next NRG Holding Corp [Member]
Common Stock [Member]
Common Class B [Member]
Next NRG Holding Corp [Member]
Common Stock Issuable [Member]
Additional Paid-in Capital [Member]
Additional Paid-in Capital [Member]
Next NRG Holding Corp [Member]
Additional Paid-in Capital [Member]
Common Class A [Member]
Next NRG Holding Corp [Member]
Retained Earnings [Member]
Retained Earnings [Member]
Next NRG Holding Corp [Member]
AOCI Attributable to Parent [Member]
Total
Next NRG Holding Corp [Member]
Balance at Dec. 31, 2021   $ 328 $ 100         $ 39,212,587 $ 1,230   $ (17,339,396) $ 45,735 $ (5,073) $ 21,868,446 $ 47,065
Balance, shares at Dec. 31, 2021   3,280,434 100,000                        
Stock based compensation - related party   $ 5           1,309,519       $ 1,309,524  
Stock based compensation - related parties, shares     45,932                       71,558  
Stock issued for services     $ 102,759                          
Stock issued for services, shares     4,268                          
Net loss             (17,505,765) (13,715) $ (17,505,765) (13,715)
Stock based compensation- other             102,759       102,759  
Stock issued for cash - related party                    
Unrealized loss on debt securities                   (39,517) (39,517)  
Imputed Interest – Related Party                 1,732         1,732
Stock based compensation - other, shares     4,268                          
Consideration for acquisition   $ 1           49,999       50,000  
Consideration for acquisition, shares     5,040                          
Balance at Dec. 31, 2022 $ 334 $ 100   $ 150 $ 100 40,674,864 2,962 $ 2,812 (34,845,161) 32,020 (44,590) 5,785,447 35,082
Balance, shares at Dec. 31, 2022 3,335,674 100,000   15,000,000 10,000,000                
Stock based compensation - related party             116,250       116,250  
Stock based compensation - related parties, shares   6,510                          
Net loss         (2,348,771) (900) (2,348,771) (900)
Stock based compensation- other             75,811       75,811  
Stock issued for cash - related party   $ 1           25,307       25,308  
Stock issued for cash - related party, shares   8,393                          
Cash paid for direct offering costs                 (25,308)           (25,308)  
Unrealized loss on debt securities                   31,062 31,062  
Balance at Mar. 31, 2023 $ 335     $ 150 $ 100   40,866,924   2,812 (37,193,932) 31,120 (13,528) 3,659,799 34,182
Balance, shares at Mar. 31, 2023 3,350,577     15,000,000 10,000,000                  
Balance at Dec. 31, 2022 $ 334 $ 100   $ 150 $ 100 40,674,864 2,962 2,812 (34,845,161) 32,020 (44,590) 5,785,447 35,082
Balance, shares at Dec. 31, 2022 3,335,674 100,000   15,000,000 10,000,000                
Stock based compensation - related party   $ 65         1,215,300       1,215,365  
Stock based compensation - related parties, shares     672,464                          
Stock issued as debt issue costs - related party   $ 40         $ 26 919,434       919,500  
Stock issued as debt issue costs - related party, shares, shares     400,000         260,000                
Stock issued for services   $ 11         272,739       272,750  
Stock issued for services, shares     100,000                          
Net loss           (10,471,889) (596,039) (10,471,889) (596,039)
Stock based compensation- other           37,031       37,031  
Stock issued for cash - related party   $ 1         25,307       25,308  
Stock issued for cash - related party, shares     8,393                          
Cash paid for direct offering costs                 (25,308)           (25,308)  
Unrealized loss on debt securities                 44,590 44,590  
Loss on debt extinguishment - related party                 291,000           291,000  
Imputed Interest – Related Party                 74,559         74,559
Stock based compensation - other, shares     100,000                          
Balance at Dec. 31, 2023 $ 451 $ 100   $ 150 $ 100 $ 26 43,410,367 $ 77,521 77,371 (45,317,050) (564,019) (1,906,206) (486,398)
Balance, shares at Dec. 31, 2023 4,516,531 100,000   15,000,000 10,000,000 260,000                
Balance at Dec. 31, 2023   $ 477         $ 260,000 43,410,367     (45,317,050)   (1,906,206)  
Beginning balance, shares at Dec. 31, 2023   4,776,531         451                
Stock based compensation - related party           147,334         147,334  
Stock based compensation - related parties, shares                            
Stock issued as debt issue costs - related party   $ 19         345,874         345,893  
Stock issued as debt issue costs - related party, shares, shares     190,722                          
Stock issued for services                    
Stock issued for services, shares     939                          
Net loss       (1,899,122) (415,876) (1,899,122) (415,876)
Stock issued for cash - related party               1       1
Stock issued for cash - related party, shares         1                      
Imputed Interest – Related Party               $ 742       $ 742
Vesting of stock based compensation Series A and B preferred stock               190,312       190,312
Balance at Mar. 31, 2024 $ 470     $ 150 $ 100 $ 26 $ 43,903,575   $ 268,426 $ (47,216,172) $ (979,895) $ (3,312,101) $ (711,219)
Balance, shares at Mar. 31, 2024 1 4,708,192     15,000,000 10,000,000 260,000