XML 35 R24.htm IDEA: XBRL DOCUMENT v3.23.1
Variable Interest Entity (Tables)
12 Months Ended
Dec. 31, 2022
Variable Interest Entity [Abstract]  
Schedule of CMI assets and liabilities
CMI Assets & Liabilities 
    As of December 31, 
Description   2022    2021 
Current assets          
Cash and cash equivalents  $
-
   $
-
 
Accounts receivable, net   
-
    
-
 
Inventory, net   
-
    
-
 
Total current assets   
-
    
-
 
           
Total assets  $
-
   $
-
 
           
Current liabilities          
Accounts payable and accrued expenses  $
-
   $
-
 
Total current liabilities   
-
    
-
 
           
Total liabilities   
-
    
-
 
Net assets  $
-
   $
-
 

 

Schedule of CMI statement of operations
CMI Statement of Operations  
   For the Years Ended
December 31,
 
Description  2022   2021 
Net sales  $
   -
   $5,891,894 
Cost of goods sold, inclusive of depreciation   
-
    4,132,696 
Gross profit  $
-
   $1,759,198 
           
Operating expenses          
Personnel costs   
-
    428,728 
Sales and marketing   
-
    816,683 
General and administrative   
-
    112,934 
Legal and professional fees   
-
    44,092 
Amortization expense   
-
    
-
 
Total operating expenses   
-
    1,402,437 
Gain from operations  $
-
   $356,761 
           
Other income / (expense)          
Interest expense   
-
    (49,803)
Goodwill impairment   
-
    
-
 
Intangibles impairment   
-
    
-
 
Other income   
-
    
-
 
Total other income / (expense)   
-
    (49,803)
Loss on disposal of discontinued operations   
-
    (3,021,724)
Net income / (loss), before taxes   
-
    (2,714,766)
Income taxes   
-
    (10,235)
Net income / (loss), net of taxes  $
-
   $(2,725,001)