XML 40 R23.htm IDEA: XBRL DOCUMENT v3.23.3
DISCONTINUED OPERATIONS (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2023
Dec. 31, 2022
DISCONTINUED OPERATIONS    
Schedule of components of disposition

Cash payment due to H&J Seller

    

$

(229,000)

Common shares issued to H&J Seller*

 

(1,357,043)

Total fair value of consideration received (given)

$

(1,586,043)

Carrying amount of assets and liabilities

 

  

Cash and cash equivalents

 

18,192

Accounts receivable, net

 

55,782

Prepaid expenses and other current assets

 

25,115

Goodwill

 

1,130,311

Intangible assets, net

 

1,246,915

Deposits

 

4,416

Accounts payable

 

(40,028)

Accrued expenses and other liabilities

 

(734,068)

Deferred revenue

 

(18,347)

Due to related parties

 

(1,008)

Contingent consideration

(1,400,000)

Loan payable

 

(219,894)

Note payable - related party

 

(129,489)

Total carrying amount of assets and liabilities

 

(62,103)

Loss on disposition of business

$

(1,523,940)

*

Represents the fair value of 78,103 shares of common stock issued to D. Jones.

    

Three Months Ended

    

Six Months Ended

June 30,

June 30,

2023

    

2022

2023

    

2022

Net revenues

$

686,627

$

1,089,569

$

1,405,482

$

1,892,849

Cost of net revenues

 

292,107

 

328,915

 

565,621

 

605,413

Gross profit

 

394,520

 

760,654

 

839,861

 

1,287,436

Operating expenses:

 

  

 

  

 

  

 

  

General and administrative

 

189,751

 

449,508

 

520,582

 

896,873

Sales and marketing

 

169,875

 

332,723

 

346,167

 

515,775

Distribution

 

 

 

 

Change in fair value of contingent consideration

 

 

 

 

Total operating expenses

 

359,626

 

782,231

 

866,749

 

1,412,648

Income (loss) from operations

 

34,894

 

(21,577)

 

(26,888)

 

(125,212)

Other income (expense):

 

  

 

  

 

  

 

  

Interest expense

 

(3,003)

 

(29,828)

 

(11,675)

 

(40,862)

Loss on disposition of business

 

(1,523,940)

 

 

(1,523,940)

 

Other non-operating income (expenses)

 

 

 

 

Total other income (expense), net

 

(1,526,944)

 

(29,828)

 

(1,535,615)

 

(40,862)

Income tax benefit (provision)

 

 

 

 

Net income (loss) from discontinued operations

$

(1,492,050)

$

(51,404)

$

(1,562,503)

$

(166,074)

Weighted average common shares outstanding - basic

 

246,809

 

14,329

 

236,824

 

9,836

Weighted average common shares outstanding - diluted

 

834,604

 

14,329

 

824,619

 

9,836

Net income (loss) from discontinued operations per common share - basic

$

(6.05)

$

(3.59)

$

(6.60)

$

(16.88)

Net income (loss) from discontinued operations per common share - diluted

$

(6.05)

$

(3.59)

$

(6.60)

$

(16.88)

 
Schedule of due to/ from factor

    

June 30, 

    

December 31, 

2023

2022

Outstanding receivables:

Without recourse

$

787,542

$

1,680,042

With recourse

 

50,979

 

65,411

Matured funds and deposits

88,516

81,055

Advances

(478,753)

(632,826)

Credits due customers

(10,142)

(354,282)

$

438,142

$

839,400

    

December 31, 

2022

2021

Outstanding receivables:

 

  

 

  

Without recourse

$

564,548

$

579,295

With recourse

 

352,379

 

361,584

Advances

 

118,521

 

121,617

Credits due customers

 

(196,048)

 

(77,208)

$

839,400

$

985,288