XML 86 R67.htm IDEA: XBRL DOCUMENT v3.24.3
Stockholders’ Equity (Details Narrative) - USD ($)
1 Months Ended 2 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended
Aug. 31, 2024
Aug. 15, 2024
Dec. 29, 2023
Dec. 28, 2023
Sep. 22, 2023
Sep. 22, 2023
Oct. 31, 2023
Sep. 30, 2023
Feb. 29, 2024
Aug. 31, 2024
May 31, 2024
Aug. 31, 2023
Aug. 31, 2024
Aug. 31, 2023
Dec. 29, 2024
Feb. 29, 2024
Feb. 28, 2023
Mar. 08, 2024
Mar. 07, 2024
Feb. 22, 2024
Jan. 26, 2024
Jan. 04, 2024
Oct. 12, 2023
Subsidiary, Sale of Stock [Line Items]                                              
Common stock, shares authorized 250,000,000               1,200,000 250,000,000     250,000,000     1,200,000 1,200,000 250,000,000 1,200,000        
Common stock, shares issued                 936,430             936,430 83,371            
Common stock, shares outstanding 1,388,641               936,430 1,388,641     1,388,641     936,430 83,371           780,423
Common stock, par value                 $ 0.001             $ 0.001 $ 0.001            
Reverse stock split           1-for-20 reverse stock split                                  
Reverse stock split issued common shares         40,197                                    
Net proceeds                               $ 1,905,970            
Preferred stock, shares authorized 10,000,000               10,000,000 10,000,000     10,000,000     10,000,000 10,000,000            
Preferred stock, par value $ 0.001               $ 0.001 $ 0.001     $ 0.001     $ 0.001 $ 0.001            
Preferred stock, shares issued 93,295               472,996 93,295     93,295     472,996 0            
Preferred stock, shares outstanding 93,295               472,996 93,295     93,295     472,996 0            
Reverse acquisition shares outstanding 78,877               85,300 78,877     78,877     85,300            
Weighted average exercise price $ 58.19               $ 60.50 $ 58.19     $ 58.19     $ 60.50            
Common stock reserved for future issuance 78,877                 78,877     78,877                    
Share based compensation arrangement by award options vested                               6,914              
Stock based compensation                               $ 116,512              
Stock issued during Stock options exercised 77,445               81,849 77,445     77,445     81,849              
Shares issued or exercised                         (0)     0              
Number of options issued                                          
Shares forfeited or expired                 1,342       6,423     1,342              
Allocation share based compensation expense                   $ 13,841   $ 30,235   $ 116,512            
Options exercise price                         $ 2.59     $ 2.99              
Weighted average remaining recognition period                 $ 52,615             $ 52,615              
Weighted average remaining recognition period                               11 months 19 days              
Dooya Media Group Inc [Member]                                              
Subsidiary, Sale of Stock [Line Items]                                              
Number of common stock issued                   42,709                          
Maximum [Member]                                              
Subsidiary, Sale of Stock [Line Items]                                              
Number of options issued                               86,402              
Equity Option [Member]                                              
Subsidiary, Sale of Stock [Line Items]                                              
Reverse acquisition shares outstanding                 85,300             85,300              
Stock Appreciation Rights [Member]                                              
Subsidiary, Sale of Stock [Line Items]                                              
Reverse acquisition shares outstanding 40,223   40,390           40,390 40,223     40,223     40,390            
Weighted average exercise price $ 44.80               $ 44.77 $ 44.80     $ 44.80     $ 44.77            
Stock issued during Stock options exercised 34,578               33,504 34,578     34,578     33,504              
Shares issued or exercised                                        
Number of options issued                             40,390              
Shares forfeited or expired                       167                  
Options exercise price                         $ 2.59                    
Weighted average remaining recognition period $ 943                 $ 943     $ 943                    
Weighted average remaining recognition period                         7 months 20 days                    
Share-Based Payment Arrangement, Option [Member]                                              
Subsidiary, Sale of Stock [Line Items]                                              
Common stock, shares outstanding                 1,047,300             1,047,300              
Stock based compensation                   $ 13,841     $ 30,235 $ 0                  
Stock issued during Stock options exercised 78,877               85,300 78,877     78,877     85,300              
Number of options issued                           0                  
Weighted average remaining recognition period $ 16,139                 $ 16,139     $ 16,139                    
Weighted average remaining recognition period                         8 months 26 days                    
2013 Equity Incentive Plan [Member]                                              
Subsidiary, Sale of Stock [Line Items]                                              
Reverse acquisition shares outstanding                 85,300             85,300              
Weighted average exercise price                 $ 60.50             $ 60.50              
2023 Equity Incentive Plan [Member]                                              
Subsidiary, Sale of Stock [Line Items]                                              
Common stock reserved for future issuance 7,000,000     7,000,000         7,000,000 7,000,000     7,000,000     7,000,000              
Common stock shares equity award issued or granted       0                                      
2013 Plan [Member]                                              
Subsidiary, Sale of Stock [Line Items]                                              
Reverse acquisition shares outstanding                 82,800             82,800              
2020 Stock Appreciation Rights Plan [Member]                                              
Subsidiary, Sale of Stock [Line Items]                                              
Stock based compensation                               $ 10,107              
Options exercise price                               $ 2.99              
Unrecognized share based compensation cost                 $ 79,978             $ 79,978              
Weighted average remaining recognition period                               1 year 29 days              
Series E Convertible Preferred Stock [Member]                                              
Subsidiary, Sale of Stock [Line Items]                                              
Preferred stock, par value $ 1,500               $ 1,500 $ 1,500     $ 1,500     $ 1,500              
Preferred stock, shares issued 316               316 316     316     316              
Preferred stock, shares outstanding 316               316 316     316     316              
Dividends percentage                         9.00%     9.00%              
Conversion price per share $ 0.13               $ 0.13 $ 0.13     $ 0.13     $ 0.13              
Issuance of common stock dividends, shares                               3,155              
Converted issuance of shares of common stock 3,259                 3,259     3,259                    
Series F Convertible Preferred Stock [Member]                                              
Subsidiary, Sale of Stock [Line Items]                                              
Preferred stock, shares authorized                                           5,843,993  
Preferred stock, par value                                           $ 0.001  
Preferred stock, shares outstanding                 0             0              
Series G Convertible Preferred Stock [Member]                                              
Subsidiary, Sale of Stock [Line Items]                                              
Preferred stock, shares authorized                                         100,000    
Preferred stock, par value                                         $ 0.001    
Preferred stock, shares issued                 100,000             100,000              
Preferred stock, shares outstanding                 100,000             100,000              
Preferred stock redemption right, description                         The Company shall have the right to redeem up to 50% of the Series G Preferred Stock for an aggregate price of $1.00 in accordance with the terms of the Perpetual License Agreement     The Company shall have the right to redeem up to 50% of the Preferred Stock for an aggregate price of $1.00 in accordance with the terms of the Perpetual License Agreement              
Converted issuance of shares of common stock                 100,000             100,000              
Number of common stock issued                     100,000                        
Number of shares converted                     100,000                        
Series H Convertible Preferred Stock [Member]                                              
Subsidiary, Sale of Stock [Line Items]                                              
Preferred stock, shares authorized                                         150,000    
Preferred stock, par value                                         $ 0.001    
Preferred stock, shares issued 33,000               150,000 33,000     33,000     150,000              
Preferred stock, shares outstanding 33,000               150,000 33,000     33,000     150,000              
Converted issuance of shares of common stock 33,000               150,000 33,000     33,000     150,000              
Number of common stock issued                     117,000                        
Number of shares converted                     117,000                        
Series I Convertible Preferred Stock [Member]                                              
Subsidiary, Sale of Stock [Line Items]                                              
Preferred stock, shares authorized                                       331,124      
Preferred stock, par value                                       $ 0.001      
Preferred stock, shares issued 59,979               222,680 59,979     59,979     222,680              
Preferred stock, shares outstanding 59,979               222,680 59,979     59,979     222,680              
Converted issuance of shares of common stock 59,979               222,680 59,979     59,979     222,680              
Number of common stock issued                     192,502                        
Number of shares converted                     192,502                        
Series I Convertible Preferred Stock [Member] | Securities Purchase Agreement [Member]                                              
Subsidiary, Sale of Stock [Line Items]                                              
Sale of stock, shares 24,834 4,967                                          
Sale of stock, shares price $ 3.02 $ 3.02               $ 3.02     $ 3.02                    
Sale of stock proceeds $ 75,000 $ 15,000                                          
Next Trip Holdings Inc [Member]                                              
Subsidiary, Sale of Stock [Line Items]                                              
Equity interest acquired     100.00%                                        
Restricted shares issued in acquisitions     156,007                                        
Percentage of issued and outstanding common shares                             19.99%                
Shares issuable for consideration     5,843,993                                        
Shares issued in acquisitions     83,371                                        
Next Trip Holdings Inc [Member] | Third Party Consultant [Member]                                              
Subsidiary, Sale of Stock [Line Items]                                              
Shares issued during period services     4,337                                        
Next Trip Holdings Inc [Member] | Debt Assignment and Conversion Agreements [Member]                                              
Subsidiary, Sale of Stock [Line Items]                                              
Shares issued in acquisitions     52,818                                        
Next Trip Holdings Inc [Member] | Share Purchase And Exchange Agreements [Member]                                              
Subsidiary, Sale of Stock [Line Items]                                              
Purchase of shares issued     15,481                                        
Common Stock [Member]                                              
Subsidiary, Sale of Stock [Line Items]                                              
Shares issued during period services                   42,709     42,709     4,337              
Number of common stock issued                                 13,001            
Number of shares converted     52,818                   409,502     52,818              
Warrant [Member]                                              
Subsidiary, Sale of Stock [Line Items]                                              
Purchase of outstanding warrants                 486,165             486,165              
Warrant description                               expire between March 15, 2024 and January 25, 2028              
Warrant [Member] | Maximum [Member]                                              
Subsidiary, Sale of Stock [Line Items]                                              
Warrants exercise price                 $ 350.00             $ 350.00              
Warrant [Member] | Minimum [Member]                                              
Subsidiary, Sale of Stock [Line Items]                                              
Warrants exercise price                 $ 3.02             $ 3.02              
At-The-Market Issuance Sales Agreement [Member] | Common Stock [Member]                                              
Subsidiary, Sale of Stock [Line Items]                                              
Sale of stock, shares             128,887 72,721                              
Net proceeds             $ 772,468 $ 364,555