XML 97 R78.htm IDEA: XBRL DOCUMENT v3.23.1
Shareholders’ Equity (Deficit) (Details) - USD ($)
1 Months Ended 12 Months Ended
Aug. 05, 2022
Aug. 02, 2022
Jul. 08, 2022
Mar. 23, 2022
Feb. 09, 2022
Oct. 08, 2021
Oct. 08, 2021
Mar. 26, 2021
Aug. 23, 2022
Jul. 29, 2022
Mar. 26, 2021
Dec. 31, 2022
Dec. 31, 2021
Sep. 15, 2022
Feb. 16, 2022
Jul. 29, 2020
Shareholders’ Equity (Deficit) (Details) [Line Items]                                
Allocation shares, authorized                       1,000 1,000      
Allocation share in percentage                       100.00%        
Profit allocation percentage                       20.00%        
Allocation shares                       1,000        
Common shares, issued         289,772 62,500 62,500         500,000,000 500,000,000      
Common shares, outstanding                         1,210,918      
Issued aggregate share                     99,710          
Issued per share (in Dollars per share)               $ 1.9     $ 1.9          
Purchase price per unit (in Dollars)           $ 24,362,800   $ 1.65                
Issued common shares               99,710     99,710     126,669 38,096  
Other underwriting expense   1,428,572                            
Gross purchase price (in Dollars per share)   $ 4.2                            
Public offering 1,428,572                              
Gross proceeds (in Dollars) $ 6,000,000                              
Net proceeds amount (in Dollars) $ 5,150,000                              
Common stock issued       249,762         505,751 337,841            
Convertible promissory notes                       6.00%        
Dividend of per share (in Dollars per share)       $ 0.05         $ 0.13125 $ 0.13125            
Exercise price per share (in Dollars per share)     $ 5.2                   $ 10      
Exercise price amount (in Dollars)                         $ 4.2      
Warrants description                         The assumptions used in the model were as follows: (i) dividend yield of 0%; (ii) expected volatility of 62.5-63.25%; (iii) weighted average risk-free interest rate of 0.16%; (iv) expected life of three years; (v) estimated fair value of the common shares of $10.40-$21.00 per share; and (vi) various probability assumptions related to redemption, calls and price resets. The amount allocated to the warrants, based on their relative fair of $1,472,914, was recorded as additional paid-in capital.      
Common stock exercise price (in Dollars per share)                       $ 4.2        
Warrant term description                         The warrants have a term of three years and are callable by the Company after one year if the 30-day average stock price is in excess of $5 and the trading volume in the Company’s shares exceed 100,000 shares a day over such period. The Company can also redeem the warrants during the term for $0.50 a warrant in the first year; $1.00 a warrant in the second year; and $1.50 a warrant in the third year.      
Exercise price per share (in Dollars per share)           $ 0.04 $ 0.04                  
Warrant for purchase shares             125,000                  
Price per share (in Dollars per share)             $ 10                  
Exercise price per share (in Dollars per share)             $ 4.2                  
Exercise price per share (in Dollars per share)                       $ 12        
Adjusted exercise price     4.2                 4.2        
Consolidations adjustments to conversion price, description                       The assumptions used in the model were as follows: (i) dividend yield of 0%; (ii) expected volatility of 51.81%; (iii) weighted average risk-free interest rate of 0.31%; (iv) expected life of three years; (v) estimated fair value of the common shares of $7.76 per share; and (vi) various probability assumptions related to redemption, calls and price resets. The fair value of the warrants was $379,533, or $3.15 per warrant, resulting in the amount allocated to the warrants, based on their relative fair of $172,050, was recorded as additional paid-in capital.        
Warrant description                       The warrants allow the holder to purchase one (1) common share at an exercise price of $4.20 per common share (subject to adjustment including upon any future equity offering with a lower exercise price), which may be exercised on a cashless basis under certain circumstances. The Company may force the exercise of the warrants at any time after the one year anniversary of the date of the warrants, if (i) the Company is listed on a national securities exchange or the over-the-counter market, (ii) the underlying common shares are registered or the holder of the warrant otherwise has the ability to trade the underlying common shares without restriction, (iii) the 30-day volume-weighted daily average price of the common shares exceeds 200% of the exercise price, as adjusted, and (iv) the average daily trading volume is at least 100,000 common shares during such 30-day period. The Company may redeem the warrants held by any holder in whole (but not in part) by paying in cash to such holder as follows: (i) $0.50 per share then underlying the warrant if within the first twelve (12) months of issuance; (ii) $1.00 per share then underlying the warrant if after the first twelve (12) months, but before twenty-four (24) months of issuance; and (iii) $1.50 per share then underlying the warrant if after twenty-four months, but before thirty-six (36) months.         
Conversion price (in Dollars per share)     $ 600,000                 $ 0.03       $ 10
Common shares purchase     100,000                          
Exercise price per share (in Dollars per share) $ 5.25   $ 6                          
Total net proceeds (in Dollars)     $ 499,600                          
Purchase of common shares 35,715                     295,427        
Dividend yield percentage     0.00%                          
Expected volatility percentage     49.11%                          
Weighted average risk-free interest rate     3.13%                          
Expected life     5 years                          
Common share, per share     7.23                          
Fair value of warrants (in Dollars)     $ 2,405,306                          
Warrants price per share (in Dollars per share)     $ 6.01                          
Additional paid-in capital (in Dollars)     $ 402,650                          
Dividend income (in Dollars)     $ 6,400,000                          
Exercise price per share (in Dollars per share)         $ 4.2             $ 4.2        
Deemed dividend (in Dollars)                       $ 2,600,000        
Issuance of common shares                       1,683,005        
Weighted average remaining contractual life                       1 year 5 months 4 days        
Intrinsic value (in Dollars)                       $ 108,750        
Common Stock [Member]                                
Shareholders’ Equity (Deficit) (Details) [Line Items]                                
Common shares, issued                       4,079,137        
Common shares purchase                       1,428,572        
Maximum [Member]                                
Shareholders’ Equity (Deficit) (Details) [Line Items]                                
Exercise price per share (in Dollars per share)                       $ 4.2        
Minimum [Member]                                
Shareholders’ Equity (Deficit) (Details) [Line Items]                                
Exercise price per share (in Dollars per share)                       $ 4.2        
Series A Senior Convertible Preferred Shares [Member]                                
Shareholders’ Equity (Deficit) (Details) [Line Items]                                
Common stock issued upon acquisition                             133,333  
Leonite [Member]                                
Shareholders’ Equity (Deficit) (Details) [Line Items]                                
Common stock issued   800,000                            
Convertible promissory notes   6.00%                            
Kyle’s Sellers [Member]                                
Shareholders’ Equity (Deficit) (Details) [Line Items]                                
Common stock issued   189,815                            
Bevilacqua PLLC [Member]                                
Shareholders’ Equity (Deficit) (Details) [Line Items]                                
Common stock issued   285,067                            
J.H. Darbie & Co [Member]                                
Shareholders’ Equity (Deficit) (Details) [Line Items]                                
Adjusted exercise price     4.2                          
Exercise price per share (in Dollars per share)     $ 7.5                          
Purchase of common shares     3,600                          
Mast Hill Fund, L.P. [Member]                                
Shareholders’ Equity (Deficit) (Details) [Line Items]                                
Adjusted exercise price     5.2