XML 186 R79.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
SCHEDULE OF CONSOLIDATED STATEMENTS OF OPERATIONS AND OTHER COMPREHENSIVE LOSS (Details) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Nov. 30, 2023
Dec. 31, 2022
Nov. 30, 2022
Dec. 31, 2021
Nov. 30, 2021
Revenues:                
Total Revenue $ 286,110 $ 200,562 $ 830,519   $ 1,202,890      
Cost of revenue                
Total Cost of revenue (122,813) (77,769) (334,825)   (688,365)      
Gross profit 163,297 122,793 495,694   514,525      
Operating expenses:                
General and administrative expenses (1,129,191) (736,391) (1,874,528) $ 1,124,516 (1,471,898) $ 589,646    
Total operating expenses (1,495,383) (736,391) (2,368,426) 1,244,516 (1,471,898) 689,646    
Other income (expense)                
Other income 78,013 999,966 187,282   146,711      
Unrealized (loss) on related party transactions (49,571) 13,853 68,787   (29,551)      
Loss on equity method investment, related party (14,744) (53,199) (33,898)   (100,949)      
Total Other Income (4,433) 960,620 222,171 2,215,619 16,211 990,110    
Loss before provision for income taxes (1,336,519) 347,022 (1,650,561) 971,103 (941,162) 300,464    
Provision for income taxes (175,173) (422,230) (186,923)    
Net loss (1,336,519) 171,849 (1,650,561) 548,873 (941,162) 113,541    
Less: Net (loss) income attributable to non-controlling interests (319) (722) (3,830)   (4,836)      
Net loss attributable to common shareholders (1,336,838) 171,127 (1,654,391) 548,873 (945,998) 113,541    
Other Comprehensive Income, Net of Tax:                
Foreign exchange translation adjustment 86,818 58,843 2,999   19,608      
Total Other Comprehensive Income, Net of Tax: 86,818 58,843 2,999   19,608      
Comprehensive Loss (1,250,020) 229,970 $ (1,651,392)   $ (926,390)      
Weighted average number of shares outstanding, basic     10,000   10,000      
Weighted average number of shares outstanding, diluted     10,000   10,000      
Net loss per common share, basic     $ (165.44)   $ (94.60)      
Net loss per common share, diluted     $ (165.44)   $ (94.60)      
Current Assets                
Cash and cash equivalents 974,632   $ 878,803 585,654   1,172,581    
Accounts receivable, net 29,156 14,302 28,611   $ 9,070   $ 2,519  
Inventory 3,598   1,977          
Other receivables 59,213   41,203          
Convertible note receivable - related party 324,521     198,125      
Prepaid expenses 15,779   6,862          
Total Current Assets 1,548,566   957,456 703,154   1,194,624    
Non-Current Assets                
Property and Equipment, net 113,520   129,230   166,338      
Investment in associate, related party         155,369      
Deposit 411,860   298,324          
Operating lease right-of-use assets, net 459,339   598,508          
Total Non-Current Assets 1,009,593   1,026,062          
TOTAL ASSETS 2,558,159   1,983,518 21,955,793   89,297,234    
Current Liabilities                
Accounts payable and accrued expenses 602,624   137,199 632,270 60,771 376,541    
Accrued commissions 81,634   85,206          
VAT payable              
Operating lease liabilities - Current 362,343   429,687          
Deferred revenue              
Total Current Liabilities 4,468,314   2,770,587 837,575   376,541    
Non-Current Liabilities                
Operating lease liabilities - Non-current 110,344   182,380          
Total Non-Current Liabilities 1,057,844   182,380          
Commitments and Contingencies          
Stockholders’ Equity                
Preferred stock, US$0.001 par value; 10,000,000 shares authorized; none issued and outstanding as of December 31, 2022        
Preferred stock, par value $ 0.001   $ 0.001 $ 0.0001 $ 0.001 $ 0.0001    
Preferred stock, shares authorized 10,000,000   10,000,000 1,000,000 10,000,000 1,000,000    
Preferred stock, shares issued 0   0 0 0 0    
Preferred stock, shares outstanding 0   0 0 0 0    
Common stock, US$.001 par value; 50,000,000 shares authorized; 10,000 shares issued and outstanding as of December 31, 2022 $ 1,623   $ 10          
Common stock, par value $ 0.0001   $ 0.001   $ 0.001      
Common stock, shares authorized 50,000,000   500,000,000   50,000,000      
Common stock shares issued 16,223,301   10,000   10,000      
Common stock, shares outstanding 16,223,301   10,000   10,000      
Accumulated other comprehensive loss $ (110,223)   $ (197,040)   $ (200,039)      
Retained earnings (4,102,241)   (781,085) $ (2,357,806) 873,306 $ (2,032,532)    
Total HWH International Inc. Stockholders’ (deficit) equity (3,132,498)   (978,115) (2,357,543)   (2,032,269)    
Non-controlling interests 164,499   8,666   4,836      
Total Stockholders’ (Deficit) Equity (2,967,999) (1,574,742) (969,449) (2,357,543) (1,805,434) (2,032,269) $ 1,599,667 $ 20,000
TOTAL LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY 2,558,159   1,983,518 $ 21,955,793   $ 89,297,234    
Related Party [Member]                
Other income (expense)                
Other income 1,819 1,723 6,756   3,780      
Current Liabilities                
Due to related party, net 3,141,918   2,118,495          
Membership [Member]                
Revenues:                
Total Revenue 12,583 12,293   751,452      
Cost of revenue                
Total Cost of revenue (11,868) (13,827)   (523,243)      
Non Membership [Member]                
Revenues:                
Total Revenue 286,110 187,979 818,226   451,438      
Cost of revenue                
Total Cost of revenue (122,813) $ (65,901) (320,998)   (165,122)      
Previously Reported [Member]                
Revenues:                
Total Revenue         1,202,890      
Cost of revenue                
Total Cost of revenue         (656,054)      
Gross profit         546,836      
Operating expenses:                
General and administrative expenses         (1,583,174)      
Total operating expenses         (1,583,174)      
Other income (expense)                
Other income         147,209      
Unrealized (loss) on related party transactions              
Loss on equity method investment, related party              
Total Other Income         147,209      
Loss before provision for income taxes         (889,129)      
Provision for income taxes              
Net loss         (889,129)      
Less: Net (loss) income attributable to non-controlling interests         (4,836)      
Net loss attributable to common shareholders         (884,293)      
Other Comprehensive Income, Net of Tax:                
Foreign exchange translation adjustment         24,444      
Total Other Comprehensive Income, Net of Tax:         24,444      
Comprehensive Loss         $ (859,849)      
Weighted average number of shares outstanding, basic         10,000      
Weighted average number of shares outstanding, diluted         10,000      
Net loss per common share, basic         $ (88.43)      
Net loss per common share, diluted         $ (88.43)      
Current Assets                
Cash and cash equivalents         $ 1,651,088      
Accounts receivable, net         9,070      
Inventory         34,126      
Other receivables         337,798      
Convertible note receivable - related party              
Prepaid expenses         17,828      
Total Current Assets         2,049,910      
Non-Current Assets                
Property and Equipment, net         166,338      
Investment in associate, related party         207,402      
Deposit         305,036      
Operating lease right-of-use assets, net         973,069      
Total Non-Current Assets         1,651,845      
TOTAL ASSETS         3,701,755      
Current Liabilities                
Accounts payable and accrued expenses         63,354      
Accrued commissions         143,383      
VAT payable         101,373      
Operating lease liabilities - Current         419,303      
Deferred revenue         21,198      
Total Current Liabilities         2,412,279      
Non-Current Liabilities                
Operating lease liabilities - Non-current         559,330      
Total Non-Current Liabilities         559,330      
Stockholders’ Equity                
Preferred stock, US$0.001 par value; 10,000,000 shares authorized; none issued and outstanding as of December 31, 2022              
Common stock, US$.001 par value; 50,000,000 shares authorized; 10,000 shares issued and outstanding as of December 31, 2022         10      
Accumulated other comprehensive loss         (195,203)      
Retained earnings         930,175      
Total HWH International Inc. Stockholders’ (deficit) equity         734,982      
Non-controlling interests         (4,836)      
Total Stockholders’ (Deficit) Equity         730,146      
TOTAL LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY         3,701,755      
Previously Reported [Member] | Related Party [Member]                
Current Liabilities                
Due to related party, net         1,663,668      
Previously Reported [Member] | Membership [Member]                
Revenues:                
Total Revenue         751,452      
Cost of revenue                
Total Cost of revenue         (523,243)      
Previously Reported [Member] | Non Membership [Member]                
Revenues:                
Total Revenue         451,438      
Cost of revenue                
Total Cost of revenue         (132,811)      
Revision of Prior Period, Adjustment [Member]                
Revenues:                
Total Revenue              
Cost of revenue                
Total Cost of revenue         (32,311)      
Gross profit         (32,311)      
Operating expenses:                
General and administrative expenses         111,276      
Total operating expenses         111,276      
Other income (expense)                
Other income         (498)      
Unrealized (loss) on related party transactions         (29,551)      
Loss on equity method investment, related party         (100,949)      
Total Other Income         (130,998)      
Loss before provision for income taxes         (52,033)      
Provision for income taxes              
Net loss         (52,033)      
Less: Net (loss) income attributable to non-controlling interests         9,672      
Net loss attributable to common shareholders         (61,705)      
Other Comprehensive Income, Net of Tax:                
Foreign exchange translation adjustment         (4,836)      
Total Other Comprehensive Income, Net of Tax:         (4,836)      
Comprehensive Loss         $ (66,541)      
Weighted average number of shares outstanding, basic         10,000      
Weighted average number of shares outstanding, diluted         10,000      
Net loss per common share, basic         $ (6.17)      
Net loss per common share, diluted         $ (6.17)      
Current Assets                
Cash and cash equivalents              
Accounts receivable, net              
Inventory              
Other receivables         (302,081)      
Convertible note receivable - related party         198,125      
Prepaid expenses              
Total Current Assets         (103,956)      
Non-Current Assets                
Property and Equipment, net              
Investment in associate, related party         (52,033)      
Deposit              
Operating lease right-of-use assets, net              
Total Non-Current Assets         (52,033)      
TOTAL ASSETS         (155,989)      
Current Liabilities                
Accounts payable and accrued expenses         (2,583)      
Accrued commissions              
VAT payable         (101,373)      
Operating lease liabilities - Current              
Deferred revenue              
Total Current Liabilities         (103,956)      
Non-Current Liabilities                
Operating lease liabilities - Non-current              
Total Non-Current Liabilities              
Stockholders’ Equity                
Preferred stock, US$0.001 par value; 10,000,000 shares authorized; none issued and outstanding as of December 31, 2022              
Common stock, US$.001 par value; 50,000,000 shares authorized; 10,000 shares issued and outstanding as of December 31, 2022              
Accumulated other comprehensive loss         (4,836)      
Retained earnings         (56,869)      
Total HWH International Inc. Stockholders’ (deficit) equity         (61,705)      
Non-controlling interests         9,672      
Total Stockholders’ (Deficit) Equity         (52,033)      
TOTAL LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY         (155,989)      
Revision of Prior Period, Adjustment [Member] | Related Party [Member]                
Current Liabilities                
Due to related party, net              
Revision of Prior Period, Adjustment [Member] | Membership [Member]                
Revenues:                
Total Revenue              
Cost of revenue                
Total Cost of revenue              
Revision of Prior Period, Adjustment [Member] | Non Membership [Member]                
Revenues:                
Total Revenue              
Cost of revenue                
Total Cost of revenue         (32,311)      
Restatement [Member]                
Revenues:                
Total Revenue         1,202,890      
Cost of revenue                
Total Cost of revenue         (688,365)      
Gross profit         514,525      
Operating expenses:                
General and administrative expenses         (1,471,898)      
Total operating expenses         (1,471,898)      
Other income (expense)                
Other income         146,711      
Unrealized (loss) on related party transactions         (29,551)      
Loss on equity method investment, related party         (100,949)      
Total Other Income         16,211      
Loss before provision for income taxes         (941,162)      
Provision for income taxes              
Net loss $ (1,336,519)   (1,650,561)   (941,162)      
Less: Net (loss) income attributable to non-controlling interests         4,836      
Net loss attributable to common shareholders         (945,998)      
Other Comprehensive Income, Net of Tax:                
Foreign exchange translation adjustment         19,608      
Total Other Comprehensive Income, Net of Tax:         19,608      
Comprehensive Loss         (926,390)      
Current Assets                
Cash and cash equivalents     1,159,201   1,651,088      
Accounts receivable, net     28,611   9,070      
Inventory     1,977   34,126      
Other receivables     41,203   35,717      
Convertible note receivable - related party       198,125      
Prepaid expenses     106,862   17,828      
Total Current Assets     1,337,854   1,945,954      
Non-Current Assets                
Property and Equipment, net     129,230   166,338      
Investment in associate, related party         155,369      
Deposit     298,324   305,036      
Operating lease right-of-use assets, net     598,508   973,069      
Total Non-Current Assets     22,372,830   1,599,812      
TOTAL ASSETS     23,710,684   3,545,766      
Current Liabilities                
Accounts payable and accrued expenses     167,355   60,771      
Accrued commissions     85,206   143,383      
VAT payable              
Operating lease liabilities - Current     429,687   419,303      
Deferred revenue         21,198      
Total Current Liabilities     6,024,798   2,308,323      
Non-Current Liabilities                
Operating lease liabilities - Non-current     182,380   559,330      
Total Non-Current Liabilities     182,380   559,330      
Commitments and Contingencies              
Stockholders’ Equity                
Preferred stock, US$0.001 par value; 10,000,000 shares authorized; none issued and outstanding as of December 31, 2022            
Preferred stock, par value     $ 0.001          
Preferred stock, shares authorized     10,000,000          
Preferred stock, shares issued     0          
Preferred stock, shares outstanding     0          
Common stock, US$.001 par value; 50,000,000 shares authorized; 10,000 shares issued and outstanding as of December 31, 2022     $ 1   10      
Common stock, shares authorized     50,000,000          
Common stock shares issued     0          
Common stock, shares outstanding     0          
Accumulated other comprehensive loss     $ (197,041)   (200,039)      
Retained earnings     (2,765,403)   873,306      
Total HWH International Inc. Stockholders’ (deficit) equity     (2,962,171)   673,277      
Non-controlling interests     8,666   4,836      
Total Stockholders’ (Deficit) Equity     (2,953,505)   678,113      
TOTAL LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY     23,710,684   3,545,766      
Restatement [Member] | Related Party [Member]                
Current Liabilities                
Due to related party, net     $ 2,323,800   1,663,668      
Restatement [Member] | Membership [Member]                
Revenues:                
Total Revenue         751,452      
Cost of revenue                
Total Cost of revenue         (523,243)      
Restatement [Member] | Non Membership [Member]                
Revenues:                
Total Revenue         451,438      
Cost of revenue                
Total Cost of revenue         $ (165,122)