XML 14 R5.htm IDEA: XBRL DOCUMENT v3.23.2
Condensed Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Noncontrolling Interest [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Total
Beginning balance, value at Dec. 31, 2021 $ 10 $ (10) $ (128,860) $ 2,300,212 $ 2,171,352
Balance, shares at Dec. 31, 2021 10,000          
Net loss (126,754) (1,010,390) (1,137,144)
Ending balance, value at Mar. 31, 2022 10 (10) (255,614) 1,289,822   1,034,208
Beginning balance, value at Dec. 31, 2021 $ 10 (10) (128,860) 2,300,212 2,171,352
Balance, shares at Dec. 31, 2021 10,000          
Net loss           (4,593,901)
Foreign currency translation          
Balance, shares at Jun. 30, 2022 10,000          
Ending balance, value at Jun. 30, 2022 $ 21,815 15,533,733 (347,922) (2,074,627)   13,132,999
Beginning balance, value at Mar. 31, 2022 10 (10) (255,614) 1,289,822   1,034,208
Net loss (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 t shareholders upon distribution from Vinco Ventures, Inc. $ 18,805 (18,805)
Issuance of common stock t shareholders upon distribution from Vinco Ventures, Inc., shares 18,805,243          
Issuance of warrants 3,905,548 3,905,548
Offering costs (960,000) (960,000)
Share-based compensation 609,000 609,000
Foreign currency translation          
Balance, shares at Jun. 30, 2022 10,000          
Ending balance, value at Jun. 30, 2022 $ 21,815 15,533,733 (347,922) (2,074,627)   13,132,999
Beginning balance, value at Dec. 31, 2022 $ 633 50,617,631 (316,509) (44,958,199) 467,668 5,811,224
Balance, shares at Dec. 31, 2022 633,364          
Net loss (49,851,140) (49,851,140)
Exercise of warrants $ 367 14,233 14,600
Exercise of warrants, shares 366,622          
Issuance of warrants 47,876,820 47,876,820
Issuance of common stock to note holders $ 774 7,742,559 7,743,333
Issuance of common stock to note holders, shares 774,333          
Issuance of common stock to employees and directors $ 23 (23)
Issuance of common stock to employees and directors, shares 23,250          
Foreign currency translation 51,365 51,365
Balance, shares at Mar. 31, 2023 1,797,570          
Ending balance, value at Mar. 31, 2023 $ 1,797 106,251,220 (316,509) (94,809,339) 519,033 11,646,202
Beginning balance, value at Dec. 31, 2022 $ 633 50,617,631 (316,509) (44,958,199) 467,668 5,811,224
Balance, shares at Dec. 31, 2022 633,364          
Net loss           (58,704,388)
Foreign currency translation           137,632
Balance, shares at Jun. 30, 2023 2,921,678          
Ending balance, value at Jun. 30, 2023 $ 2,922 109,826,900 (316,509) (103,662,587) 605,300 6,456,026
Beginning balance, value at Mar. 31, 2023 $ 1,797 106,251,220 (316,509) (94,809,339) 519,033 11,646,202
Balance, shares at Mar. 31, 2023 1,797,570          
Net loss (8,853,248) (8,853,248)
Issuance of common stock to investors $ 95 (95)
Issuance of common stock to investors, shares 95,298          
Exercise of warrants $ 1,030 (829) 201
Exercise of warrants, shares 1,028,810          
Issuance of warrants 3,387,604 3,387,604
Share-based compensation 189,000 189,000
Foreign currency translation 86,267 86,267
Balance, shares at Jun. 30, 2023 2,921,678          
Ending balance, value at Jun. 30, 2023 $ 2,922 $ 109,826,900 $ (316,509) $ (103,662,587) $ 605,300 $ 6,456,026