XML 191 R63.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
Jun. 14, 2024
Mar. 01, 2024
Apr. 27, 2023
Dec. 31, 2021
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     500,000,000 50,000,000   500,000,000 500,000,000     50,000,000  
Common stock, shares issued     1,883,277     1,806,612 1,334,270        
Common stock, shares outstanding     1,883,277     1,806,612 1,334,270        
Common stock, par value     $ 0.0001     $ 0.0001 $ 0.0001        
Common stock, voting rights     Voting at 1 vote per share                
Stock Issued During Period, Value, New Issues       $ 25,308   $ 25,308        
Share price     $ 0.00001                
Stock Issued During Period, Value, Issued for Services         272,750          
Shares Issued, Value, Share-Based Payment Arrangement, after Forfeiture     $ 147,334 116,250   $ 1,215,365 $ 1,309,524        
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Gross           101,930 28,623        
Shares Issued, Value, Share-Based Payment Arrangement, Forfeited           $ 23,920          
Preferred stock, shares issued     0     0 0        
Stock Issued During Period, Value, Acquisitions             $ 50,000        
Shares Issued, Shares, Share-Based Payment Arrangement, after Forfeiture             28,623        
[custom:FairValueAdjustmentOfStockOptions]             $ 357,400        
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Forfeitures in Period           139,322        
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Vested and Expected to Vest, Outstanding, Number     26,000     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%        
Stockholders deficit     $ (3,312,101) 3,659,799   $ (1,906,206) $ 5,785,447       $ 21,868,446
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Nonvested, Number of Shares           34,526      
Subsequent Event [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Common stock, shares authorized               500,000,000      
Next NRG Holding Corp [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Common stock, shares authorized           100,000 100,000        
Common stock, shares issued           100,000 100,000        
Common stock, shares outstanding           100,000 100,000        
Common stock, par value           $ 0.001 $ 0.001        
Stock Issued During Period, Value, New Issues     $ 1                
Share price     $ 0.00001                
Salary and Wage, NonOfficer, Excluding Cost of Good and Service Sold           $ 209,106        
Stock based compensation     $ 190,312              
Stockholders deficit     $ (711,219) 34,182   (486,398) 35,082       $ 47,065
Notes payable           $ 74,559 $ 1,732        
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 During Period, Value, New Issues         $ 3,700,000            
Next NRG Holding Corp [Member] | Consulting Agreement [Member] | Compensation One [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
[custom:DescriptionOfCompensation]     $250,000 during year 1, with an increase of 4% annually each year thereafter,                
Next NRG Holding Corp [Member] | Consulting Agreement [Member] | Compensation Two [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
[custom:DescriptionOfCompensation]     2,700,000 share of Series A common stock and 1,800,000 shares of Series B common stock, vesting will occur ¼ on each anniversary at the end of month 12, 24, 36 and 48,                
Next NRG Holding Corp [Member] | Consulting Agreement [Member] | Compensation Three [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
[custom:DescriptionOfCompensation]     Based on mutually agreed upon key performance indicators, additional shares of Series A (900,000 shares) and B (600,000) shares common stock; and                
Next NRG Holding Corp [Member] | Consulting Agreement [Member] | Compensation Four [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
[custom:DescriptionOfCompensation]     Cash bonuses in year 4 and 5 based on mutually agreed upon key performance indicators.                
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 issued     17,700,000     0          
Common stock, shares outstanding     15,000,000     0          
Common stock, par value     $ 0.00001     $ 0.00001          
Expenses     $ 190,312                
Next NRG Holding Corp [Member] | Common Class A [Member] | Subsequent Event [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Common stock, shares authorized                 500,000,000    
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 issued     11,800,000     0          
Common stock, shares outstanding     10,000,000     0          
Common stock, par value     $ 0.00001     $ 0.00001          
Expenses     $ 190,312                
Next NRG Holding Corp [Member] | Common Class B [Member] | Subsequent Event [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Common stock, shares authorized                 500,000,000    
Next NRG Holding Corp [Member] | Series X Preferred Stock [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Preferred stock, shares authorized     50,000,000     50,000,000          
Preferred stock, shares outstanding     1     0          
Preferred stock, par value     $ 0.00001     $ 0.00001          
Preferred stock, shares issued     1     0          
Preferred stock, shares designated     1                
Next NRG Holding Corp [Member] | Series A and B Common Stock [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Nonvested, Number of Shares     4,500,000                
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          
Shares Issued, Value, Share-Based Payment Arrangement, after Forfeiture     $ 147,334 $ 192,061              
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Gross         330,554 48,340        
Unrecognized stock compensation expense related to restricted stock           $ 324,134          
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Nonvested, Number of Shares     114,336     114,336 42,191       15,878
Restricted Stock [Member] | Next NRG Holding Corp [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Nonvested, Number of Shares                    
Restricted Stock [Member] | Next NRG Holding Corp [Member] | Series A and B Common Stock [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Weighted average period for recognition     3 years 11 months 1 day                
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Gross     4,500,000                
Unrecognized stock compensation expense related to restricted stock     $ 8,944,688                
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Nonvested, Number of Shares     4,500,000                
Share-Based Payment Arrangement, Option [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Shares Issued, Value, Share-Based Payment Arrangement, after Forfeiture           $ 73,920          
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Gross           101,930 11,429        
Shares Issued, Value, Share-Based Payment Arrangement, before Forfeiture           $ 73,920          
Stock or Unit Option Plan Expense           7,973          
Stock Option, Down Round Feature, Increase (Decrease) in Equity, Amount           $ 0          
Shares Issued, Shares, Share-Based Payment Arrangement, after Forfeiture           101,930          
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Vested and Expected to Vest, Outstanding, Aggregate Intrinsic Value             $ 153,125        
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Forfeitures in Period             14,694        
Stock based compensation           $ 9,375          
[custom:NonvestingInServiceBasedGrants]           $ 14,063          
Lender [Member] | Subsequent Event [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Stock Issued During Period, Shares, New Issues 62,400 156,000                  
Chief Executive Officer [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Gross           21,930          
Salary and Wage, NonOfficer, Excluding Cost of Good and Service Sold           $ 50,000          
Chief Executive Officer [Member] | Next NRG Holding Corp [Member] | Series X Preferred Stock [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Preferred stock, par value     $ 0.00001                
Preferred stock, shares designated     1                
Consultants [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Gross             2,500        
Shares Issued, Shares, Share-Based Payment Arrangement, before Forfeiture           80,000          
[custom:StockOptionGrantDateFairValue]             $ 7,400        
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Vested and Expected to Vest, Outstanding, Number             1,250        
[custom:ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingFairValue-0]             $ 3,700        
Share-Based Compensation Arrangement by Share-Based Payment Award, Equity Instruments Other than Options, Nonvested, Number             1,250        
Share-Based Compensation Arrangement by Share-Based Payment Award, Equity Instruments Other than Options, Vested in Period             3,700        
Officers And Directors [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Gross             26,123        
Stock Issued During Period, Value, Stock Options Exercised             $ 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           $ 1,215,365 $ 694,524        
Stockholders deficit     $ 0                
Related Party [Member] | Common Class A [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Preferred stock. voting rights     1     1          
Common stock, shares issued     15,000,000                
Common stock, par value     $ 0.00001     $ 0.00001          
Related Party [Member] | Common Class B [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Preferred stock. voting rights     10     10          
Common stock, shares issued     10,000,000                
Common stock, par value     $ 0.00001     $ 0.00001          
Exchange shares     100,000                
Related Party [Member] | Series X Preferred Stock [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Preferred stock, shares authorized     50,000,000                
Preferred stock, shares outstanding     1                
Preferred stock, par value     $ 0.00001                
Preferred stock. voting rights     A                
Preferred stock, shares issued     1                
Preferred stock, shares designated     1                
Related Party [Member] | Next NRG Holding Corp [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Notes payable     $ 742     $ 74,559          
Third Party [Member] | Next NRG Holding Corp [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Stock based compensation     $ 190,312                
Third Party [Member] | Next NRG Holding Corp [Member] | Series A and B Common Stock [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Per share     $ 2.03                
Stock based compensation     $ 9,135,000                
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           $ 4.85          
Common Stock [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Common stock, shares authorized           500,000,000 500,000,000        
Common stock, shares issued     1,883,277     1,806,612 1,334,270        
Common stock, shares outstanding     1,883,277     1,806,612 1,334,270        
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 During Period, Shares, New Issues       3,357   3,357          
Stock Issued During Period, Value, New Issues                
Share price             $ 60        
[custom:CommissionPercentage-0]           3.00%          
Deferred Offering Costs           $ 25,308          
Stock Issued During Period, Shares, Issued for Services     376     40,000 1,707        
Stock Issued During Period, Value, Issued for Services         $ 4 $ 102,759        
Stock Issued During Period, Shares, Other           40,000 1,707        
Shares Issued, Value, Share-Based Payment Arrangement, after Forfeiture       $ 26 $ 2        
Stock Issued During Period, Shares, Acquisitions             2,016        
Stock Issued During Period, Value, Acquisitions                    
Shares Issued, Shares, Share-Based Payment Arrangement, after Forfeiture     2,604   268,986 18,373        
Stockholders deficit     $ 188 $ 133   $ 181 $ 135       $ 133
Common Stock [Member] | Next NRG Holding Corp [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Stockholders deficit           100 100       100
Common Stock [Member] | Next NRG Holding Corp [Member] | Common Class A [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Stock Issued During Period, Value, New Issues                    
Stockholders deficit     150 150   150 150        
Common Stock [Member] | Next NRG Holding Corp [Member] | Common Class B [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Stock Issued During Period, Value, New Issues                    
Stockholders deficit     $ 100 $ 100   $ 100 $ 100        
Common Stock [Member] | Next NRG Holding Corp [Member] | Series X Preferred Stock [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Stock Issued During Period, Shares, New Issues     1                
Common Stock [Member] | Acquisition [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Share price             $ 24.80        
Common Stock [Member] | Minimum [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Share price           $ 7.65          
Per share           4.80          
Common Stock [Member] | Maximum [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Share price           8.83          
Per share           $ 11.98          
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 issued     29,500,000     29,500,000          
Common stock, shares outstanding     25,000,000     25,000,000          
Share price             $ 71.28        
Stock Issued During Period, Shares, Issued for Services           268,986 18,373        
Stock Issued During Period, Value, Issued for Services           $ 1,215,365 $ 1,309,524        
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 issued     17,700,000     17,700,000          
Common stock, shares outstanding     15,000,000     15,000,000          
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 issued     11,800,000     11,800,000          
Common stock, shares outstanding     10,000,000     10,000,000          
Common Stock [Member] | Related Party [Member] | Minimum [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Share price           $ 4.38          
Common Stock [Member] | Related Party [Member] | Maximum [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Share price           $ 8.78          
Common Stock [Member] | Notes Payable [Member] | Related Party [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Stock Issued During Period, Shares, New Issues     76,289     264,000          
Stock Issued During Period, Value, New Issues     $ 345,893     $ 919,500          
[custom:IssuanceOfSharesOwnershipPercentage]     20.00%     9.99%          
[custom:NumberOfSharesRemainUnissued]           104,000          
Common Stock [Member] | Notes Payable [Member] | Related Party [Member] | Minimum [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Share price     $ 4.20     $ 5.18          
Common Stock [Member] | Notes Payable [Member] | Related Party [Member] | Maximum [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Share price     $ 4.83     $ 6.78          
Preferred Stock [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Stock Issued During Period, Shares, New Issues                    
Stock Issued During Period, Value, New Issues                
Stock Issued During Period, Value, Issued for Services                  
Shares Issued, Value, Share-Based Payment Arrangement, after Forfeiture              
Stock Issued During Period, Value, Acquisitions                    
Shares Issued, Shares, Share-Based Payment Arrangement, after Forfeiture                  
Stockholders deficit            
Preferred Stock [Member] | Next NRG Holding Corp [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Preferred stock, shares authorized     50,000,000                
Preferred stock, par value     $ 0.00001                
Preferred Stock [Member] | Next NRG Holding Corp [Member] | Series X Preferred Stock [Member]                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                      
Stock Issued During Period, Value, New Issues                    
Stockholders deficit