XML 198 R65.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Stockholders’ Equity (Deficit) (Details Narrative) - USD ($)
3 Months Ended 12 Months Ended
May 11, 2024
Apr. 01, 2024
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Mar. 01, 2024
Apr. 27, 2023
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Preferred stock, shares authorized     5,000,000     5,000,000 5,000,000   50,000,000
Preferred stock, shares outstanding     0     0 0    
Preferred stock, par value     $ 0.0001     $ 0.0001 $ 0.0001    
Preferred stock. voting rights           none none    
Dividends, Preferred Stock           $ 0 $ 0    
Preferred Stock, Liquidation Preference, Value           $ 0 $ 0    
Preferred Stock, Redemption Price Per Share           $ 0 $ 0    
Preferred Stock, Convertible, Conversion Price           $ 0 $ 0    
Common stock, shares authorized     50,000,000     50,000,000 50,000,000   500,000,000
Common stock, shares outstanding     4,708,192     4,776,531 3,335,674    
Common stock, par value     $ 0.0001     $ 0.0001 $ 0.0001    
Common stock, voting rights     Voting at 1 vote per share            
Stock issued for cash - related party       $ 25,308   $ 25,308    
Share price     $ 0.00001            
Stock issued for service, value         272,750      
Number of shares granted, value     $ 147,334 116,250   $ 1,215,365 $ 1,309,524    
Stock options, shares           254,824 71,558    
Stock option grant date fair value           $ 23,920      
Preferred stock, shares issued     0     0 0    
Common stock, shares issued     4,708,192     4,776,531 3,335,674    
Stock issued for acquisition, value             $ 50,000    
Number of shares granted             71,558    
Fair value adjustment of stock options             $ 357,400    
Number of shares cancellation           348,306    
Number of shares Vested     65,000     65,000      
Expected term (years)           5 years 5 years    
Expected volatility             62.00%    
Expected dividend           0.00% 0.00%    
Risk free interest rate           4.00% 1.64%    
Next NRG Holding Corp [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Common stock, shares authorized           100,000 100,000    
Common stock, shares outstanding           100,000 100,000    
Common stock, par value           $ 0.001 $ 0.001    
Stock issued for cash - related party     $ 1            
Share price     $ 0.00001            
Accrued salary           $ 209,106    
Common stock, shares issued           100,000 100,000    
Stock-based compensation expense     $ 190,312          
Next NRG Holding Corp [Member] | Common Class A [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Common stock, shares authorized     500,000,000     500,000,000      
Common stock, shares outstanding     15,000,000     0      
Common stock, par value     $ 0.00001     $ 0.00001      
Common stock, shares issued     17,700,000     0      
Next NRG Holding Corp [Member] | Common Class B [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Common stock, shares authorized     500,000,000     500,000,000      
Common stock, shares outstanding     10,000,000     0      
Common stock, par value     $ 0.00001     $ 0.00001      
Common stock, shares issued     11,800,000     0      
Next NRG Holding Corp [Member] | Subsequent Event [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Preferred stock, shares authorized               50,000,000  
Preferred stock, par value               $ 0.00001  
Common stock, shares authorized               1,000,000,000  
Common stock, par value               $ 0.00001  
Stock issued for cash - related party         $ 3,700,000        
Next NRG Holding Corp [Member] | Subsequent Event [Member] | Common Class A [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Common stock, shares authorized               500,000,000  
Next NRG Holding Corp [Member] | Subsequent Event [Member] | Common Class B [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Common stock, shares authorized               500,000,000  
Restricted Stock [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Share-Based Payment Arrangement, Nonvested Award, Cost Not yet Recognized, Amount     $ 176,800            
Weighted average period for recognition     1 year 3 months 14 days     1 year 3 months 7 days      
Number of shares granted, value     $ 147,334 $ 192,061          
Stock options, shares         826,384 120,850    
Unrecognized stock compensation expense related to restricted stock           $ 324,134      
Share-Based Payment Arrangement, Option [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Number of shares granted, value           $ 73,920      
Stock options, shares           254,824 28,572    
Shares Issued, Value, Share-Based Payment Arrangement, before Forfeiture           $ 73,920      
Share based compensation           7,973      
Changes in stock option           $ 0      
Number of shares granted           254,825      
Number of shares vested             $ 153,125    
Number of shares cancellation             36,736    
Stock-based compensation expense           $ 9,375      
Nonvesting in service based grants           $ 14,063      
Lender [Member] | Subsequent Event [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Stock issued for cash - related party, shares 156,000 156,000              
Chief Executive Officer [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Stock options, shares           54,824      
Accrued salary           $ 50,000      
Consultants [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Stock options, shares             6,250    
Number of shares granted           200,000      
Stock option grant date fair value             $ 7,400    
Number of shares Vested             3,125    
Stock option vest fair value             $ 3,700    
Number of shares non vested             3,125    
Stock option non vest fair value             3,700    
Officers And Directors [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Stock options, shares             65,308    
Number of shares granted fair value             $ 350,000    
Stock based compensation expense           $ 1,525,146 1,412,283    
Related Party [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Stock-based compensation expense           $ 1,215,365 $ 694,524    
Related Party [Member] | Common Class A [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Preferred stock. voting rights     1     1      
Common stock, par value     $ 0.00001     $ 0.00001      
Common stock, shares issued     15,000,000            
Related Party [Member] | Common Class B [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Preferred stock. voting rights     10     10      
Common stock, par value     $ 0.00001     $ 0.00001      
Common stock, shares issued     10,000,000            
Notes Payable One [Member] | Lender [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Controlling interest rate           5.00%      
Notes Payable One [Member] | Related Party [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Share price           $ 1.94      
Common Stock [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Common stock, shares authorized           50,000,000 50,000,000    
Common stock, shares outstanding     4,708,192     4,516,531 3,335,674    
Common stock, par value           $ 0.0001 $ 0.0001    
Common stock, voting rights           Voting at 1 vote per share Voting at 1 vote per share    
Stock issued for cash - related party, shares       8,393   8,393      
Stock issued for cash - related party       $ 1   $ 1    
Share price             $ 24.08    
Percentage of commission           3.00%      
Deferred offering costs           $ 25,308      
Stock issued for service     939     100,000 4,268    
Stock issued for service, value         $ 11 $ 102,759    
Stock issued for service           100,000 4,268    
Number of shares granted, value       $ 65 $ 5    
Common stock, shares issued           4,516,531 3,335,674    
Stock issued for acquisition             5,040    
Stock issued for acquisition, value             $ 1    
Number of shares granted     6,510   672,464 45,932    
Common Stock [Member] | Next NRG Holding Corp [Member] | Common Class A [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Stock issued for cash - related party                
Common Stock [Member] | Next NRG Holding Corp [Member] | Common Class B [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Stock issued for cash - related party                
Common Stock [Member] | Acquisition [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Share price             $ 9.92    
Common Stock [Member] | Minimum [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Share price           $ 3.06      
Share price           1.92      
Common Stock [Member] | Maximum [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Share price           3.53      
Share price           $ 4.79      
Common Stock [Member] | Related Party [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Common stock, shares authorized     1,000,000,000     1,000,000,000      
Common stock, shares outstanding     25,000,000     25,000,000      
Share price             $ 28.51    
Stock issued for service           672,464 45,932    
Stock issued for service, value           $ 1,215,365 $ 1,309,524    
Common stock, shares issued     29,500,000     29,500,000      
Common Stock [Member] | Related Party [Member] | Common Class A [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Common stock, shares authorized     500,000,000     500,000,000      
Common stock, shares outstanding     15,000,000     15,000,000      
Common stock, shares issued     17,700,000     17,700,000      
Common Stock [Member] | Related Party [Member] | Common Class B [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Common stock, shares authorized     500,000,000     500,000,000      
Common stock, shares outstanding     10,000,000     10,000,000      
Common stock, shares issued     11,800,000     11,800,000      
Common Stock [Member] | Related Party [Member] | Minimum [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Share price           $ 1.75      
Common Stock [Member] | Related Party [Member] | Maximum [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Share price           $ 3.51      
Common Stock [Member] | Notes Payable [Member] | Related Party [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Stock issued for cash - related party, shares     190,722     660,000      
Stock issued for cash - related party     $ 345,893     $ 919,500      
Issuance of shares percentage     20.00%     9.99%      
Number of shares remain unissued           260,000      
Common Stock [Member] | Notes Payable [Member] | Related Party [Member] | Minimum [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Share price     $ 1.68     $ 2.07      
Common Stock [Member] | Notes Payable [Member] | Related Party [Member] | Maximum [Member]                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                  
Share price     $ 1.93     $ 2.71