XML 44 R33.htm IDEA: XBRL DOCUMENT v3.23.3
INVESTMENTS MEASURED AT FAIR VALUE (Tables)
9 Months Ended
Sep. 30, 2023
Short-Term Debt [Line Items]  
SCHEDULE OF FINANCIAL ASSETS MEASURED AT FAIR VALUE ON A RECURRING BASIS

Financial assets measured at fair value on a recurring basis are summarized below and disclosed on the condensed consolidated balance sheet as of September 30, 2023 and December 31, 2022:

 

   Fair Value Measurement Using   Amount at 
   Level 1   Level 2   Level 3   Fair Value 
September 30, 2023                    
Assets                    
Investment Securities- Fair Value  $270,253   $-   $-   $270,253 
Investment Securities- Fair Value - Related Party   15,594,980    -    -    15,594,980 
Investment Securities- Trading   1,711,616    -    -    1,711,616 
Convertible Note Receivable   -    -    88,599    88,599 
Warrants - New Electric CV Corp.   -    -    430    430 
Warrants - VEII   -    -    6,449,100    6,449,100 
                     
Total Investment in securities at Fair Value  $17,576,849   $-   $6,538,129   $24,114,978 

 

   Fair Value Measurement Using   Amount at 
   Level 1   Level 2   Level 3   Fair Value 
December 31, 2022                    
Assets                    
Investment Securities- Fair Value  $884,432   $-   $-   $884,432 
Investment Securities- Fair Value - Related Party   12,865,525    -    -    12,865,525 
Investment Securities- Trading   5,315,204    -    -    5,315,204 
Convertible Note Receivable   -    -    88,599    88,599 
Warrants - New Electric CV Corp.   -    -    327,565    327,565 
                     
Total Investment in securities at Fair Value  $19,065,161   $-   $416,164   $19,481,325 
SCHEDULE OF FAIR VALUE OF EQUITY SECURITY INVESTMENT

 

 

   Share price       Market Value    
   9/30/2023   Shares   9/30/2023   Valuation
                
DSS (Related Party)  $0.180    62,812,264   $11,306,208   Investment in Securities at Fair Value
                   
AMBS  $0.001    20,000,000   $16,000   Investment in Securities at Fair Value
                   
Holista  $0.006    39,376,205   $254,253   Investment in Securities at Fair Value
                   
New Electric CV (Related Party)  $0.000    354,039,000   $0   Investment in Securities at Fair Value
                   
Value Exchange (Related Party)  $0.176    21,179,275   $3,736,024   Investment in Securities at Fair Value
                   
Sharing Services (Related Party)  $0.004    125,624,528   $552,748   Investment in Securities at Fair Value
                   
Trading Stocks            $1,711,615   Investment in Securities at Fair Value
                   
    Total Level 1 Equity Securities    $17,576,849    
Nervotec   N/A    1,666   $36,633   Investment in Securities at Cost
HWH World Co.   N/A    3,800   $42,562   Investment in Securities at Cost
UBeauty   N/A    3,600   $19,609   Investment in Securities at Cost
    Total Equity Securities    $17,675,653    

 

   Share price       Market Value    
   12/31/2022   Shares   12/31/2022   Valuation
                
DSS (Related Party)  $0.164    62,812,264   $10,301,211   Investment in Securities at Fair Value
                   
AMBS (Related Party)  $0.002    20,000,000   $34,000   Investment in Securities at Fair Value
                   
Holista (Related Party)  $0.020    42,999,621   $850,432   Investment in Securities at Fair Value
                   
New Electric CV (Related Party)  $0.001    354,039,000   $212,423   Investment in Securities at Fair Value
                   
Value Exchange (Related Party)  $0.170    13,834,643   $2,351,889   Investment in Securities at Fair Value
                   
Trading Stocks            $5,315,204   Investment in Securities at Fair Value
                   
Total Level 1 Equity Securities            $19,065,161    
                   
Nervotec   N/A    1,666   $35,958   Investment in Securities at Cost
HWH World Co.   N/A    3,800   $42,562   Investment in Securities at Cost
UBeauty   N/A    3,600   $19,609   Investment in Securities at Cost
   Total Equity Securities   $19,163,290    
NECV Warrants [Member]  
Short-Term Debt [Line Items]  
SCHEDULE OF SIGNIFICANT INPUTS AND ASSUMPTIONS

The fair value of the NECV warrants under level 3 category as of September 30, 2023 and December 31, 2022 was calculated using a Black-Scholes valuation model valued with the following weighted average assumptions:

 

  

September 30,

2023

  

December 31,

2022

 
         
Stock Price  $0.0001   $0.0006 
Exercise price   0.001    0.001 
Risk free interest rate   4.62%   3.95%
Annualized volatility   869.4%   186.1%
Dividend Yield   0.00    0.00 
Year to maturity   6.82    7.56 
VEII Warrants [Member]  
Short-Term Debt [Line Items]  
SCHEDULE OF SIGNIFICANT INPUTS AND ASSUMPTIONS

The fair value of the VEII warrants under level 3 category as of September 6, 2023, and September 30, 2023 was calculated using a Black-Scholes valuation model valued with the following weighted average assumptions:

 

 

  

September 30,

2023

  

September 6,

2023

 
         
Stock price  $0.1756   $0.1770 
Exercise price   0.1770    0.1770 
Risk free interest rate   8.50%   8.50%
Annualized volatility   270.02%   273.79%
Dividend Yield  $0.00   $0.00 
Year to maturity   4.94    5.00 
Sharing Services Convertible Note [Member]  
Short-Term Debt [Line Items]  
SCHEDULE OF CHANGE IN FAIR VALUE

The table below provides a summary of the changes in fair value which are recorded as other comprehensive income (loss), including net transfers in and/or out of all financial assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the three and nine months ended September 30, 2023 and 2022:

 

   Total 
Balance at January 1, 2023  $327,565 
Total gains   62,348 
Balance at March 31, 2023  $389,913 
Total losses   (342,798)
Balance at June 30, 2023  $47,115 
Acquisition of VEII warrants   6,488,457 
Total gains   2,557 
Balance at September 30, 2023  $6,538,129 
      
    Total  
Balance at January 1, 2022  $1,108,252 
Total losses   (203,463)
Balance at March 31, 2022  $904,789 
Total losses   (591)
Balance at June 30, 2022  $904,198 
Total losses   49,915 
Balance at September 30, 2022  $954,113