XML 15 R6.htm IDEA: XBRL DOCUMENT v3.23.3
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
Balance, shares at Mar. 31, 2022 10,000          
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           (39,445,633)
Ending balance, value 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          
Beginning balance, value at Mar. 31, 2022 $ 10 (10) (255,614) 1,289,822   1,034,208
Balance, shares at Mar. 31, 2022 10,000          
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
Ending balance, value 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 loss 31,413 (34,883,145) (34,851,732)
Issuance of common stock to investors $ 413 (413)
Issuance of common stock to investors, shares 412,500          
Exercise of warrants $ 7,952 200 8,152
Exercise of warrants, shares 7,952,419          
Issuance of warrants 25,318,519 25,318,519
Share-based compensation 815,125 815,125
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          
Ending balance, value 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          
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
Ending 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          
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           (62,157,538)
Ending balance, value at Sep. 30, 2023 $ 4,221 109,778,726 (316,509) (107,115,737) 377,033 2,727,734
Balance, shares at Sep. 30, 2023 4,220,714          
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
Ending balance, value at Jun. 30, 2023 $ 2,922 109,826,900 (316,509) (103,662,587) 605,300 6,456,026
Balance, shares at Jun. 30, 2023 2,921,678          
Net loss (3,453,150) (3,453,150)
Exercise of warrants $ 1,149 (1,149)
Exercise of warrants, shares 1,149,036          
Share-based compensation (46,875) (46,875)
Foreign currency translation (228,267) (228,267)
Issuance of common stock consultant $ 150 (150)
Issuance of common stock consultant, shares 150,000          
Ending balance, value at Sep. 30, 2023 $ 4,221 $ 109,778,726 $ (316,509) $ (107,115,737) $ 377,033 $ 2,727,734
Balance, shares at Sep. 30, 2023 4,220,714