XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Noncontrolling Interest [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2020 $ 10 $ (10) $ 2,271,431 $ 2,271,431
Balance, shares at Dec. 31, 2020 10,000        
Net income (29,007) (29,007)
Balance at Mar. 31, 2021 $ 10 (10) 2,242,424 2,242,424
Balance, shares at Mar. 31, 2021 10,000        
Balance at Dec. 31, 2020 $ 10 (10) 2,271,431 2,271,431
Balance, shares at Dec. 31, 2020 10,000        
Net income         576,919
Balance at Sep. 30, 2021 $ 10 (10) 2,848,350 2,848,350
Balance, shares at Sep. 30, 2021 10,000        
Balance at Mar. 31, 2021 $ 10 (10) 2,242,424 2,242,424
Balance, shares at Mar. 31, 2021 10,000        
Net income (1,177) (1,177)
Balance at Jun. 30, 2021 $ 10 (10) 2,241,247 2,241,247
Balance, shares at Jun. 30, 2021 10,000        
Net income 607,103 607,103
Balance at Sep. 30, 2021 $ 10 (10) 2,848,350 2,848,350
Balance, shares at Sep. 30, 2021 10,000        
Balance at Dec. 31, 2021 $ 10 (10) (128,860) 2,300,212 2,171,352
Balance, shares at Dec. 31, 2021 10,000        
Net income (126,754) (1,010,390) (1,137,144)
Balance at Mar. 31, 2022 $ 10 (10) (255,614) 1,289,822 1,034,208
Balance, shares at Mar. 31, 2022 10,000        
Balance at Dec. 31, 2021 $ 10 (10) (128,860) 2,300,212 2,171,352
Balance, shares at Dec. 31, 2021 10,000        
Net income         (39,445,633)
Balance at Sep. 30, 2022 $ 31,680 43,255,664 (316,509) (36,957,772) 6,013,063
Balance, shares at Sep. 30, 2022 31,680,085        
Balance at Mar. 31, 2022 $ 10 (10) (255,614) 1,289,822 1,034,208
Balance, shares at Mar. 31, 2022 10,000        
Net income (92,308) (3,364,449) (3,456,757)
Issuance of common stock to investors $ 1,500 11,998,500 12,000,000
Issuance of common stock to investors, shares 1,500,000        
Exercise of warrants $ 1,500 (500) 1,000
Exercise of warrants, shares 1,499,923        
Issuance of common stock to shareholders upon distribution from Vinco Ventures, Inc. $ 18,805 (18,805)
Issuance of common stock to shareholders upon distribution from Vinco Ventures, Inc. shares 18,805,243        
Issuance of warrants to noteholders and placement agent 3,905,548 3,905,548
Offering costs (960,000) (960,000)
Share-based compensation 609,000 609,000
Balance at Jun. 30, 2022 $ 21,815 15,533,733 (347,922) (2,074,627) 13,132,999
Balance, shares at Jun. 30, 2022 21,815,166        
Net income 31,413 (34,883,145) (34,851,732)
Exercise of warrants $ 7,952 200 8,152
Exercise of warrants, shares 7,952,419        
Issuance of warrants to noteholders and placement agent 25,318,519 25,318,519
Share-based compensation 815,125 815,125
Issuance of common stock to vendors $ 413 (413)
Issuance of common stock to vendors, shares 412,500        
Issuance of common stock to note holders $ 1,500 1,588,500 1,590,000
Issuance of common stock to note holders, shares 1,500,000        
Balance at Sep. 30, 2022 $ 31,680 $ 43,255,664 $ (316,509) $ (36,957,772) $ 6,013,063
Balance, shares at Sep. 30, 2022 31,680,085