XML 172 R52.htm IDEA: XBRL DOCUMENT v3.24.3
SCHEDULE OF RESTATED CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS AND OTHER COMPREHENSIVE LOSS (Details) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2024
Jun. 30, 2024
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Nov. 30, 2023
Dec. 31, 2022
Nov. 30, 2022
Revenue                      
Total revenue $ 345,523   $ 226,907     $ 966,515 $ 622,667 $ 830,519   $ 1,202,890  
Cost of revenue                      
Total cost of revenue (185,654)   (86,435)     (478,436) (237,824) (334,825)   (688,365)  
Gross profit 159,869   140,472     488,079 384,843 495,694   514,525  
Operating expenses:                      
General and administrative expenses (487,394)   (570,043)     (2,271,325) (1,888,900) (1,874,528)   (1,471,898)  
Total operating expenses (487,394)   (570,043)     (2,637,517) (1,888,900) (2,368,426) $ 1,244,516 (1,471,898) $ 689,646
Other income (expenses)                      
Other income 68,473   331,041     236,873 1,905,445 187,282   146,711  
Loss on equity method investment, related party   (9,956)     (14,744) (73,601) (33,898)   (100,949)  
Total other income (209,618)   318,564     (127,865) 1,831,844 222,171 2,215,619 16,211 990,110
Income (loss) before provision for income taxes (537,143)   (111,007)     (2,277,303) 327,787 (1,650,561) 971,103 (941,162) 300,464
Provision for income taxes   (45,124)     (375,004) (422,230) (186,923)
Net loss (537,143) $ (403,641) (156,131) $ (62,935) $ 171,849 (2,277,303) (47,217) (1,650,561) 548,873 (941,162) 113,541
Less: Net income attributable to Non-Controlling Interests 11,349   1,559     (4,050) 3,759 3,830   4,836  
Net income (loss) attributable to the common shareholders (548,492)   (157,690)     (2,273,253) (50,976) (1,654,391) $ 548,873 (945,998) $ 113,541
Other comprehensive income:                      
Foreign exchange translation adjustment (28,118)   (68,061)     (92,546) 6,294 2,999   19,608  
Total Other comprehensive income, net of tax (27,984)   (68,061)     (92,412) 6,294 2,999   19,608  
Comprehensive income (loss): (576,610)   (225,751)     (2,365,799) (44,682) (1,651,392)   (926,390)  
Membership [Member]                      
Revenue                      
Total revenue       12,583 12,293   751,452  
Cost of revenue                      
Total cost of revenue   (1,147)     (13,837) (13,827)   (523,243)  
Non Membership [Member]                      
Revenue                      
Total revenue 345,523   226,907     966,515 610,084 818,226   451,438  
Cost of revenue                      
Total cost of revenue $ (185,654)   $ (85,288)     $ (478,436) (223,987) $ (320,998)   (165,122)  
Merger With HWH International Inc Nevada Corporation [Member]                      
Revenue                      
Total revenue             622,667        
Cost of revenue                      
Total cost of revenue             (237,824)        
Gross profit             384,843        
Operating expenses:                      
General and administrative expenses             (1,325,599)        
Total operating expenses             (1,325,599)        
Other income (expenses)                      
Other income             161,330        
Loss on equity method investment, related party             (73,601)        
Total other income             87,729        
Income (loss) before provision for income taxes             (853,027)        
Provision for income taxes                    
Net loss             (853,027)        
Less: Net income attributable to Non-Controlling Interests             3,759        
Net income (loss) attributable to the common shareholders             (856,786)        
Other comprehensive income:                      
Foreign exchange translation adjustment             6,294        
Total Other comprehensive income, net of tax             6,294        
Comprehensive income (loss):             (850,492)        
Merger With HWH International Inc Nevada Corporation [Member] | Membership [Member]                      
Revenue                      
Total revenue             12,583        
Cost of revenue                      
Total cost of revenue             (13,837)        
Merger With HWH International Inc Nevada Corporation [Member] | Non Membership [Member]                      
Revenue                      
Total revenue             610,084        
Cost of revenue                      
Total cost of revenue             (223,987)        
Previously Reported [Member]                      
Revenue                      
Total revenue                 1,202,890  
Cost of revenue                      
Total cost of revenue                 (656,054)  
Gross profit                 546,836  
Operating expenses:                      
General and administrative expenses             (563,301)     (1,583,174)  
Total operating expenses             (563,301)     (1,583,174)  
Other income (expenses)                      
Other income             1,744,115     147,209  
Loss on equity method investment, related party                  
Total other income             1,744,115     147,209  
Income (loss) before provision for income taxes             1,180,814     (889,129)  
Provision for income taxes             (375,004)      
Net loss             805,810     (889,129)  
Less: Net income attributable to Non-Controlling Interests                 4,836  
Net income (loss) attributable to the common shareholders             805,810     (884,293)  
Other comprehensive income:                      
Foreign exchange translation adjustment                 24,444  
Total Other comprehensive income, net of tax                 24,444  
Comprehensive income (loss):             805,810     (859,849)  
Previously Reported [Member] | Membership [Member]                      
Revenue                      
Total revenue                 751,452  
Cost of revenue                      
Total cost of revenue                 (523,243)  
Previously Reported [Member] | Non Membership [Member]                      
Revenue                      
Total revenue                 451,438  
Cost of revenue                      
Total cost of revenue                 $ (132,811)