Stockholders’ Equity (Deficit) (Details Narrative) - USD ($)
|
|
1 Months Ended |
3 Months Ended |
6 Months Ended |
12 Months Ended |
|
|
|
|
Apr. 01, 2024 |
Aug. 14, 2024 |
Mar. 31, 2024 |
Jun. 30, 2024 |
Mar. 31, 2024 |
Jun. 30, 2023 |
Mar. 31, 2023 |
Jun. 30, 2024 |
Jun. 30, 2023 |
Dec. 31, 2024 |
Dec. 31, 2023 |
Dec. 31, 2022 |
Jun. 14, 2024 |
Mar. 01, 2024 |
Apr. 27, 2023 |
Dec. 31, 2021 |
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Preferred stock, shares authorized |
|
|
|
5,000,000
|
|
|
|
5,000,000
|
|
|
5,000,000
|
5,000,000
|
|
|
50,000,000
|
|
| Preferred stock, shares outstanding |
|
|
|
0
|
|
|
|
0
|
|
|
0
|
0
|
|
|
|
|
| Preferred stock, par value |
|
|
|
$ 0.0001
|
|
|
|
$ 0.0001
|
|
|
$ 0.0001
|
$ 0.0001
|
|
|
|
|
| Preferred stock. voting rights |
|
|
|
|
|
|
|
|
|
|
none
|
none
|
|
|
|
|
| Dividends, Preferred Stock |
|
|
|
|
|
|
|
|
|
|
$ 0
|
$ 0
|
|
|
|
|
| Preferred Stock, Liquidation Preference, Value |
|
|
|
|
|
|
|
|
|
|
$ 0
|
$ 0
|
|
|
|
|
| Preferred Stock, Redemption Price Per Share |
|
|
|
|
|
|
|
|
|
|
$ 0
|
$ 0
|
|
|
|
|
| Preferred Stock, Convertible, Conversion Price |
|
|
|
|
|
|
|
|
|
|
$ 0
|
$ 0
|
|
|
|
|
| Common stock, shares authorized |
|
|
|
500,000,000
|
|
|
50,000,000
|
500,000,000
|
|
|
500,000,000
|
500,000,000
|
|
|
50,000,000
|
|
| Common stock, shares outstanding |
|
|
|
2,151,902
|
|
|
|
2,151,902
|
|
|
1,806,612
|
1,334,270
|
|
|
|
|
| Common stock, par value |
|
|
|
$ 0.0001
|
|
|
|
$ 0.0001
|
|
|
$ 0.0001
|
$ 0.0001
|
|
|
|
|
| Common stock, voting rights |
|
|
|
|
|
|
|
|
|
|
Voting
at 1 vote per share
|
|
|
|
|
|
| Stock Issued During Period, Value, New Issues |
|
|
|
|
|
|
$ 25,308
|
|
|
|
$ 25,308
|
|
|
|
|
|
| Shares Issued, Value, Share-Based Payment Arrangement, after Forfeiture |
|
|
|
$ 104,000
|
$ 147,334
|
$ 334,178
|
$ 116,250
|
$ 251,334
|
|
|
1,215,365
|
$ 1,309,524
|
|
|
|
|
| Shares Issued, Shares, Share-Based Payment Arrangement, after Forfeiture |
|
|
|
|
|
|
|
|
|
|
|
28,623
|
|
|
|
|
| Stock Issued During Period, Value, Issued for Services |
|
|
|
|
|
|
|
|
|
|
$ 272,750
|
|
|
|
|
|
| Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Gross |
|
|
|
|
|
|
|
|
|
|
101,930
|
28,623
|
|
|
|
|
| Shares Issued, Value, Share-Based Payment Arrangement, Forfeited |
|
|
|
|
|
|
|
|
|
|
$ 23,920
|
|
|
|
|
|
| Preferred stock, shares issued |
|
|
|
0
|
|
|
|
0
|
|
|
0
|
0
|
|
|
|
|
| Common stock, shares issued |
|
|
|
2,151,902
|
|
|
|
2,151,902
|
|
|
1,806,612
|
1,334,270
|
|
|
|
|
| Stock Issued During Period, Value, Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
$ 50,000
|
|
|
|
|
| Fair value adjustment of stock options |
|
|
|
|
|
|
|
|
|
|
|
$ 357,400
|
|
|
|
|
| Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Forfeitures in Period |
|
|
|
|
|
|
|
|
|
|
139,322
|
|
|
|
|
|
| Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Vested and Expected to Vest, Outstanding, Number |
|
|
|
26,000
|
|
|
|
26,000
|
|
|
65,000
|
|
|
|
|
|
| Expected term (years) |
|
|
|
|
|
|
|
|
|
|
5 years
|
5 years
|
|
|
|
|
| Expected volatility |
|
|
|
|
|
|
|
|
|
|
|
62.00%
|
|
|
|
|
| Expected dividend |
|
|
|
|
|
|
|
|
|
|
0.00%
|
0.00%
|
|
|
|
|
| Risk free interest rate |
|
|
|
|
|
|
|
|
|
|
4.00%
|
1.64%
|
|
|
|
|
| Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Nonvested, Number of Shares |
|
|
|
|
|
|
|
|
|
|
|
34,526
|
|
|
|
|
| Subsequent Event [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares authorized |
|
|
|
|
|
|
|
|
|
|
|
|
500,000,000
|
|
|
|
| Next NRG Holding Corp [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares authorized |
|
|
|
|
|
|
|
|
|
|
100,000
|
100,000
|
|
|
|
|
| Common stock, shares outstanding |
|
|
|
|
|
|
|
|
|
|
100,000
|
100,000
|
|
|
|
|
| Common stock, par value |
|
|
|
|
|
|
|
|
|
|
$ 0.001
|
$ 0.001
|
|
|
|
|
| Stock Issued During Period, Value, New Issues |
|
|
|
|
|
|
|
|
|
|
$ 3,700,000
|
|
|
|
|
|
| Salary and Wage, NonOfficer, Excluding Cost of Good and Service Sold |
|
|
|
|
|
|
|
|
|
|
$ 209,106
|
|
|
|
|
|
| Common stock, shares issued |
|
|
|
|
|
|
|
|
|
|
100,000
|
100,000
|
|
|
|
|
| Stock-based compensation expense |
|
|
|
|
|
|
|
$ 761,250
|
|
|
|
|
|
|
|
|
| Interest Expense, Debt |
|
|
|
|
|
|
|
|
|
|
$ 74,559
|
$ 1,732
|
|
|
|
|
| Next NRG Holding Corp [Member] | Subsequent Event [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Preferred stock, shares authorized |
|
|
|
|
|
|
|
|
|
|
|
|
|
50,000,000
|
|
|
| Preferred stock, par value |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.00001
|
|
|
| Common stock, shares authorized |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,000,000,000
|
|
|
| Common stock, par value |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.00001
|
|
|
| Stock Issued During Period, Value, New Issues |
|
|
|
|
|
|
|
|
|
$ 3,700,000
|
|
|
|
|
|
|
| Common Class B [Member] | Next NRG Holding Corp [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares authorized |
|
|
|
|
|
|
|
|
|
|
500,000,000
|
|
|
|
|
|
| Common stock, shares outstanding |
|
|
|
10,000,000
|
|
|
|
10,000,000
|
|
|
0
|
|
|
|
|
|
| Common stock, par value |
|
|
|
|
|
|
|
|
|
|
$ 0.00001
|
|
|
|
|
|
| Common stock, shares issued |
|
|
|
11,800,000
|
|
|
|
11,800,000
|
|
|
0
|
|
|
|
|
|
| Common Class B [Member] | Next NRG Holding Corp [Member] | Subsequent Event [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares authorized |
|
|
|
|
|
|
|
|
|
|
|
|
|
500,000,000
|
|
|
| Common Class A [Member] | Next NRG Holding Corp [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares authorized |
|
|
|
|
|
|
|
|
|
|
500,000,000
|
|
|
|
|
|
| Common stock, shares outstanding |
|
|
|
15,000,000
|
|
|
|
15,000,000
|
|
|
0
|
|
|
|
|
|
| Common stock, par value |
|
|
|
|
|
|
|
|
|
|
$ 0.00001
|
|
|
|
|
|
| Common stock, shares issued |
|
|
|
17,700,000
|
|
|
|
17,700,000
|
|
|
0
|
|
|
|
|
|
| Common Class A [Member] | Next NRG Holding Corp [Member] | Subsequent Event [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares authorized |
|
|
|
|
|
|
|
|
|
|
|
|
|
500,000,000
|
|
|
| Series X Preferred Stock [Member] | Next NRG Holding Corp [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Preferred stock, shares authorized |
|
|
|
|
|
|
|
|
|
|
50,000,000
|
|
|
|
|
|
| Preferred stock, shares outstanding |
|
|
|
1
|
|
|
|
1
|
|
|
0
|
|
|
|
|
|
| Preferred stock, par value |
|
|
|
|
|
|
|
|
|
|
$ 0.00001
|
|
|
|
|
|
| Restricted Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares Issued, Value, Share-Based Payment Arrangement, after Forfeiture |
|
|
|
$ 104,000
|
|
28,167
|
|
$ 251,334
|
$ 143,001
|
|
|
|
|
|
|
|
| Share-Based Payment Arrangement, Nonvested Award, Cost Not yet Recognized, Amount |
|
|
|
$ 79,733
|
|
|
|
$ 79,733
|
|
|
|
|
|
|
|
|
| Weighted average period for recognition |
|
|
|
|
|
|
|
1 year 5 months 26 days
|
|
|
1 year 3 months 7 days
|
|
|
|
|
|
| Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Gross |
|
|
|
|
|
|
|
|
|
|
330,554
|
48,340
|
|
|
|
|
| Unrecognized stock compensation expense related to restricted stock |
|
|
|
|
|
|
|
|
|
|
$ 324,134
|
|
|
|
|
|
| Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Nonvested, Number of Shares |
|
|
|
|
|
|
|
|
|
|
114,336
|
42,191
|
|
|
|
15,878
|
| Share-Based Payment Arrangement, Option [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares Issued, Value, Share-Based Payment Arrangement, after Forfeiture |
|
|
|
|
|
|
|
|
|
|
$ 73,920
|
|
|
|
|
|
| Shares Issued, Shares, Share-Based Payment Arrangement, after Forfeiture |
|
|
|
|
|
|
|
|
|
|
101,930
|
|
|
|
|
|
| Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Gross |
|
|
|
|
|
|
|
|
|
|
101,930
|
11,429
|
|
|
|
|
| Shares Issued, Value, Share-Based Payment Arrangement, before Forfeiture |
|
|
|
|
|
|
|
|
|
|
$ 73,920
|
|
|
|
|
|
| Stock or Unit Option Plan Expense |
|
|
|
|
|
|
|
|
|
|
7,973
|
|
|
|
|
|
| Stock Option, Down Round Feature, Increase (Decrease) in Equity, Amount |
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
| Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Vested and Expected to Vest, Outstanding, Aggregate Intrinsic Value |
|
|
|
|
|
|
|
|
|
|
|
$ 153,125
|
|
|
|
|
| Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Forfeitures in Period |
|
|
|
|
|
|
|
|
|
|
|
14,694
|
|
|
|
|
| Stock-based compensation expense |
|
|
|
|
|
|
|
|
|
|
9,375
|
|
|
|
|
|
| Non vesting in service based grants |
|
|
|
|
|
|
|
|
|
|
$ 14,063
|
|
|
|
|
|
| Consultants [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Gross |
|
|
|
|
|
|
|
|
|
|
|
2,500
|
|
|
|
|
| Shares Issued, Shares, Share-Based Payment Arrangement, before Forfeiture |
|
|
|
|
|
|
|
|
|
|
80,000
|
|
|
|
|
|
| Stock option grant date fair value |
|
|
|
|
|
|
|
|
|
|
|
$ 7,400
|
|
|
|
|
| Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Vested and Expected to Vest, Outstanding, Number |
|
|
|
|
|
|
|
|
|
|
|
1,250
|
|
|
|
|
| Share based compensation arrangement by share based payment award options vested and expected to vest outstanding fair value |
|
|
|
|
|
|
|
|
|
|
|
$ 3,700
|
|
|
|
|
| Share-Based Compensation Arrangement by Share-Based Payment Award, Equity Instruments Other than Options, Nonvested, Number |
|
|
|
|
|
|
|
|
|
|
|
1,250
|
|
|
|
|
| Share-Based Compensation Arrangement by Share-Based Payment Award, Equity Instruments Other than Options, Vested in Period |
|
|
|
|
|
|
|
|
|
|
|
3,700
|
|
|
|
|
| Lender [Member] | Subsequent Event [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock sold for cash (ATM) - net of offering costs, shares |
156,000
|
62,400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Chief Executive Officer [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Gross |
|
|
|
|
|
|
|
|
|
|
21,930
|
|
|
|
|
|
| Salary and Wage, NonOfficer, Excluding Cost of Good and Service Sold |
|
|
|
|
|
|
|
|
|
|
$ 50,000
|
|
|
|
|
|
| Officers And Directors [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Gross |
|
|
|
|
|
|
|
|
|
|
|
26,123
|
|
|
|
|
| Stock Issued During Period, Value, Stock Options Exercised |
|
|
|
|
|
|
|
|
|
|
|
$ 350,000
|
|
|
|
|
| Stock based compensation expense |
|
|
|
|
|
|
|
|
|
|
1,525,146
|
1,412,283
|
|
|
|
|
| Related Party [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Preferred stock, shares authorized |
|
|
|
50,000,000
|
|
|
|
50,000,000
|
|
|
|
|
|
|
|
|
| Preferred stock, par value |
|
|
|
$ 0.00001
|
|
|
|
$ 0.00001
|
|
|
|
|
|
|
|
|
| Share price |
|
|
|
$ 0.00001
|
|
|
|
$ 0.00001
|
|
|
|
|
|
|
|
|
| Stock-based compensation expense |
|
|
|
$ 570,937
|
|
|
|
$ 761,250
|
|
|
1,215,365
|
$ 694,524
|
|
|
|
|
| Stockholders' Equity, Other |
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
| Interest Expense, Debt |
|
|
|
|
|
|
|
$ 742
|
|
|
$ 74,559
|
|
|
|
|
|
| Related Party [Member] | Next NRG Holding Corp [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share price |
|
|
|
$ 0.00001
|
|
|
|
$ 0.00001
|
|
|
|
|
|
|
|
|
| Related Party [Member] | Consulting Agreement [Member] | Compensation One [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Description of compensation |
|
|
$250,000
during year 1, with an increase of 4% annually each year thereafter,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party [Member] | Consulting Agreement [Member] | Compensation Two [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Description of compensation |
|
|
2,700,000
share of Series A common stock and 1,800,000 shares of Series B common stock, vesting will
occur ¼ on each anniversary at the end of month 12, 24, 36 and 48,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party [Member] | Consulting Agreement [Member] | Compensation Three [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Description of compensation |
|
|
Based
on mutually agreed upon key performance indicators, additional shares of Series A (900,000
shares) and B (600,000) shares common stock; and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party [Member] | Consulting Agreement [Member] | Compensation Four [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Description of compensation |
|
|
Cash
bonuses in year 4 and 5 based on mutually agreed upon key performance indicators.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party [Member] | Common Class B [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Preferred stock. voting rights |
|
|
|
|
|
|
|
10
|
|
|
10
|
|
|
|
|
|
| Common stock, shares authorized |
|
|
500,000,000
|
|
500,000,000
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, par value |
|
|
$ 0.00001
|
$ 0.00001
|
$ 0.00001
|
|
|
$ 0.00001
|
|
|
$ 0.00001
|
|
|
|
|
|
| Common stock, shares issued |
|
|
|
10,000,000
|
|
|
|
10,000,000
|
|
|
|
|
|
|
|
|
| Conversion of Stock, Shares Converted |
|
|
|
|
|
|
|
100,000
|
|
|
|
|
|
|
|
|
| Stock Issued During Period, Value, Restricted Stock Award, Net of Forfeitures |
|
|
|
|
|
|
|
$ 761,250
|
|
|
|
|
|
|
|
|
| Related Party [Member] | Common Class A [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Preferred stock. voting rights |
|
|
|
|
|
|
|
1
|
|
|
1
|
|
|
|
|
|
| Common stock, par value |
|
|
|
$ 0.00001
|
|
|
|
$ 0.00001
|
|
|
$ 0.00001
|
|
|
|
|
|
| Common stock, shares issued |
|
|
|
15,000,000
|
|
|
|
15,000,000
|
|
|
|
|
|
|
|
|
| Related Party [Member] | Series X Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Preferred stock, shares outstanding |
|
|
|
1
|
|
|
|
1
|
|
|
|
|
|
|
|
|
| Preferred stock, par value |
|
|
|
$ 0.00001
|
|
|
|
$ 0.00001
|
|
|
|
|
|
|
|
|
| Preferred stock. voting rights |
|
|
|
|
|
|
|
A
|
|
|
|
|
|
|
|
|
| Preferred stock, shares issued |
|
|
|
1
|
|
|
|
1
|
|
|
|
|
|
|
|
|
| Preferred stock shares designated |
|
|
|
1
|
|
|
|
1
|
|
|
|
|
|
|
|
|
| Related Party [Member] | Series A and B Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares Issued, Price Per Share |
|
|
$ 2.03
|
|
$ 2.03
|
|
|
|
|
|
|
|
|
|
|
|
| Stock-based compensation expense |
|
|
$ 9,135,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Nonvested, Number of Shares |
|
|
|
4,500,000
|
|
|
|
4,500,000
|
|
|
|
|
|
|
|
|
| Related Party [Member] | Restricted Stock [Member] | Series A and B Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted average period for recognition |
|
|
|
|
|
|
|
3 years 8 months 1 day
|
|
|
|
|
|
|
|
|
| Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Gross |
|
|
|
|
|
|
|
4,500,000
|
|
|
|
|
|
|
|
|
| Unrecognized stock compensation expense related to restricted stock |
|
|
|
$ 8,373,750
|
|
|
|
$ 8,373,750
|
|
|
|
|
|
|
|
|
| Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Nonvested, Number of Shares |
|
|
|
4,500,000
|
|
|
|
4,500,000
|
|
|
|
|
|
|
|
|
| Related Party [Member] | Chief Executive Officer [Member] | Series X Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Preferred stock, par value |
|
|
|
$ 0.00001
|
|
|
|
$ 0.00001
|
|
|
|
|
|
|
|
|
| Preferred stock shares designated |
|
|
|
1
|
|
|
|
1
|
|
|
|
|
|
|
|
|
| Preferred stock designated value |
|
|
|
$ 1
|
|
|
|
$ 1
|
|
|
|
|
|
|
|
|
| Notes Payable One [Member] | Lender [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Controlling interest rate |
|
|
|
|
|
|
|
|
|
|
5.00%
|
|
|
|
|
|
| Notes Payable One [Member] | Related Party [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share price |
|
|
|
|
|
|
|
|
|
|
$ 4.85
|
|
|
|
|
|
| Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares authorized |
|
|
|
|
|
|
|
|
|
|
500,000,000
|
500,000,000
|
|
|
|
|
| Common stock, shares outstanding |
|
|
|
|
|
|
|
|
|
|
1,806,612
|
1,334,270
|
|
|
|
|
| Common stock, par value |
|
|
|
|
|
|
|
|
|
|
$ 0.0001
|
$ 0.0001
|
|
|
|
|
| Common stock, voting rights |
|
|
|
|
|
|
|
|
|
|
Voting
at 1 vote per share
|
Voting
at 1 vote per share
|
|
|
|
|
| Stock sold for cash (ATM) - net of offering costs, shares |
|
|
|
|
|
|
3,357
|
|
|
|
3,357
|
|
|
|
|
|
| Stock Issued During Period, Value, New Issues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share price |
|
|
|
|
|
|
|
|
|
|
|
$ 60
|
|
|
|
|
| Shares Issued, Value, Share-Based Payment Arrangement, after Forfeiture |
|
|
|
$ 9
|
|
$ 7
|
|
$ 88,336
|
|
|
$ 26
|
$ 2
|
|
|
|
|
| Shares Issued, Shares, Share-Based Payment Arrangement, after Forfeiture |
|
|
|
88,336
|
|
76,302
|
2,604
|
9
|
|
|
268,986
|
18,373
|
|
|
|
|
| Commission percentage |
|
|
|
|
|
|
|
|
|
|
3.00%
|
|
|
|
|
|
| Deferred Offering Costs |
|
|
|
|
|
|
|
|
|
|
$ 25,308
|
|
|
|
|
|
| Stock Issued During Period, Shares, Issued for Services |
|
|
|
|
377
|
|
|
|
|
|
40,000
|
1,707
|
|
|
|
|
| Stock Issued During Period, Value, Issued for Services |
|
|
|
|
|
|
|
|
|
|
$ 4
|
$ 102,759
|
|
|
|
|
| Common stock, shares issued |
|
|
|
|
|
|
|
|
|
|
1,806,612
|
1,334,270
|
|
|
|
|
| Stock Issued During Period, Shares, Other |
|
|
|
|
|
|
|
|
|
|
40,000
|
1,707
|
|
|
|
|
| Stock Issued During Period, Shares, Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
2,016
|
|
|
|
|
| Stock Issued During Period, Value, Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stock [Member] | Acquisition [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share price |
|
|
|
|
|
|
|
|
|
|
|
$ 24.80
|
|
|
|
|
| Common Stock [Member] | Consultants [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock Issued During Period, Shares, Issued for Services |
|
|
|
|
|
|
|
|
|
|
40,000
|
|
|
|
|
|
| Stock Issued During Period, Value, Issued for Services |
|
|
|
|
|
|
|
|
|
|
$ 272,750
|
|
|
|
|
|
| Common Stock [Member] | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share price |
|
|
|
|
|
|
|
|
|
|
$ 7.65
|
|
|
|
|
|
| Shares Issued, Price Per Share |
|
|
|
|
|
|
|
|
|
|
4.80
|
|
|
|
|
|
| Common Stock [Member] | Minimum [Member] | Consultants [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares Issued, Price Per Share |
|
|
|
|
|
|
|
|
|
|
4.80
|
|
|
|
|
|
| Common Stock [Member] | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share price |
|
|
|
|
|
|
|
|
|
|
8.83
|
|
|
|
|
|
| Shares Issued, Price Per Share |
|
|
|
|
|
|
|
|
|
|
11.98
|
|
|
|
|
|
| Common Stock [Member] | Maximum [Member] | Consultants [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares Issued, Price Per Share |
|
|
|
|
|
|
|
|
|
|
$ 11.98
|
|
|
|
|
|
| Common Stock [Member] | Related Party [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares authorized |
|
|
|
1,000,000,000
|
|
|
|
1,000,000,000
|
|
|
1,000,000,000
|
|
|
|
|
|
| Common stock, shares outstanding |
|
|
|
25,000,000
|
|
|
|
25,000,000
|
|
|
25,000,000
|
|
|
|
|
|
| Share price |
|
|
|
|
|
|
|
|
|
|
|
$ 71.28
|
|
|
|
|
| Stock Issued During Period, Shares, Issued for Services |
|
|
|
|
|
|
|
|
|
|
268,986
|
18,373
|
|
|
|
|
| Stock Issued During Period, Value, Issued for Services |
|
|
|
|
|
|
|
|
|
|
$ 1,215,365
|
$ 1,309,524
|
|
|
|
|
| Common stock, shares issued |
|
|
|
29,500,000
|
|
|
|
29,500,000
|
|
|
29,500,000
|
|
|
|
|
|
| Common Stock [Member] | Related Party [Member] | Common Class B [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares authorized |
|
|
|
500,000,000
|
|
|
|
500,000,000
|
|
|
500,000,000
|
|
|
|
|
|
| Common stock, shares outstanding |
|
|
|
10,000,000
|
|
|
|
10,000,000
|
|
|
10,000,000
|
|
|
|
|
|
| Common stock, shares issued |
|
|
|
11,800,000
|
|
|
|
11,800,000
|
|
|
11,800,000
|
|
|
|
|
|
| Common Stock [Member] | Related Party [Member] | Common Class A [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares authorized |
|
|
|
500,000,000
|
|
|
|
500,000,000
|
|
|
500,000,000
|
|
|
|
|
|
| Common stock, shares outstanding |
|
|
|
15,000,000
|
|
|
|
15,000,000
|
|
|
15,000,000
|
|
|
|
|
|
| Common stock, shares issued |
|
|
|
17,700,000
|
|
|
|
17,700,000
|
|
|
17,700,000
|
|
|
|
|
|
| Common Stock [Member] | Related Party [Member] | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share price |
|
|
|
|
|
|
|
|
|
|
$ 4.38
|
|
|
|
|
|
| Common Stock [Member] | Related Party [Member] | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share price |
|
|
|
|
|
|
|
|
|
|
$ 8.78
|
|
|
|
|
|
| Common Stock [Member] | Notes Payable [Member] | Related Party [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock sold for cash (ATM) - net of offering costs, shares |
|
|
|
|
|
|
|
256,578
|
|
|
264,000
|
|
|
|
|
|
| Stock Issued During Period, Value, New Issues |
|
|
|
|
|
|
|
$ 1,404,227
|
|
|
$ 919,500
|
|
|
|
|
|
| Issuance of shares ownership percentage |
|
|
|
|
|
|
|
27.00%
|
|
|
9.99%
|
|
|
|
|
|
| Number of shares remain unissued |
|
|
|
|
|
|
|
|
|
|
104,000
|
|
|
|
|
|
| Common Stock [Member] | Notes Payable [Member] | Related Party [Member] | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share price |
|
|
|
$ 3.75
|
|
|
|
$ 3.75
|
|
|
$ 5.18
|
|
|
|
|
|
| Common Stock [Member] | Notes Payable [Member] | Related Party [Member] | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share price |
|
|
|
$ 7.10
|
|
|
|
$ 7.10
|
|
|
$ 6.78
|
|
|
|
|
|
| Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock sold for cash (ATM) - net of offering costs, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock Issued During Period, Value, New Issues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares Issued, Value, Share-Based Payment Arrangement, after Forfeiture |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares Issued, Shares, Share-Based Payment Arrangement, after Forfeiture |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock Issued During Period, Shares, Issued for Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock Issued During Period, Value, Issued for Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock Issued During Period, Value, Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Preferred Stock [Member] | Related Party [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Preferred stock, shares authorized |
|
|
|
50,000,000
|
|
|
|
50,000,000
|
|
|
|
|
|
|
|
|
| Preferred stock, par value |
|
|
|
$ 0.00001
|
|
|
|
$ 0.00001
|
|
|
|
|
|
|
|
|