SCHEDULE OF DISCONTINUED OPERATIONS (Details) - USD ($) |
3 Months Ended | 6 Months Ended | |||
---|---|---|---|---|---|
Jun. 30, 2023 |
Jun. 30, 2022 |
Jun. 30, 2023 |
Jun. 30, 2022 |
Dec. 31, 2022 |
|
Discontinued Operations and Disposal Groups [Abstract] | |||||
Revenue | $ 50,000 | $ 3,150,710 | $ 157,479 | $ 6,866,448 | |
Cost of revenue | 1,442,022 | 122,650 | 3,064,071 | ||
Gross profit | 50,000 | 1,708,688 | 34,829 | 3,802,377 | |
Salaries, wages and benefits | 101,954 | 726,436 | 366,625 | 1,575,580 | |
Agent fees | 327,007 | 745,186 | |||
Professional fees | 23,099 | 111,326 | 121,692 | 167,916 | |
Advertising | (824) | 306,103 | 66,456 | 593,357 | |
Rent | 181,061 | 177,184 | 360,843 | 352,518 | |
Service charges | 319 | 82,635 | 20,919 | 188,038 | |
Depreciation and amortization | 4,640 | 115,461 | 9,824 | 230,922 | |
Other operating | 124,733 | 367,469 | 651,238 | 820,797 | |
Total operating expenses | 434,982 | 2,213,621 | 1,597,597 | 4,674,314 | |
Loss from operations | (384,982) | (504,933) | (1,562,768) | (871,937) | |
Interest expense | (76,737) | (95,688) | (160,439) | (190,282) | |
Gain on settlement of debt, net | 39,770 | ||||
Gain on sale of property and equipment | 213,776 | 213,776 | |||
Other income | 26,594 | 33,752 | 32,290 | 67,704 | |
Total other income (expense), net | 163,633 | (61,936) | 125,397 | (122,578) | |
Current assets: | |||||
Cash | 131,112 | 123,325 | 131,112 | 123,325 | |
Accounts receivable | 187,342 | 1,853,972 | 187,342 | 1,853,972 | |
Other receivables | 33,334 | 684,775 | 33,334 | 684,775 | |
Inventories | 76,379 | 76,379 | |||
Prepaid expenses and other | 399,616 | 288,520 | 399,616 | 288,520 | |
Total current assets | 751,404 | 3,026,971 | 751,404 | 3,026,971 | |
Non-current assets: | |||||
Property and equipment, net | 114,889 | 490,420 | 114,889 | 490,420 | |
Operating lease right-of-use assets, net | 6,642,285 | 7,008,276 | 6,642,285 | 7,008,276 | |
Other assets | 5,274 | 5,274 | 5,274 | 5,274 | |
Total non-current assets | 6,762,448 | 7,503,970 | 6,762,448 | 7,503,970 | |
Current liabilities: | |||||
Accounts payable | 254,937 | 339,426 | 254,937 | 339,426 | |
Accrued expenses | 125,525 | 726,410 | 125,525 | 726,410 | |
Operating lease liabilities - current maturities | 811,000 | 737,000 | 811,000 | 737,000 | |
Finance lease liabilities - current maturities | 181,000 | 119,000 | 181,000 | 119,000 | |
Related party debt - current maturities | 22,518 | 406,753 | 22,518 | 406,753 | |
Total current liabilities | 1,394,980 | 2,328,589 | 1,394,980 | 2,328,589 | $ 2,328,589 |
Non-current liabilities: | |||||
Operating lease liabilities, net of current maturities | 4,807,453 | 5,189,140 | 4,807,453 | 5,189,140 | |
Finance lease liabilities, net of current maturities | 262,527 | 324,527 | 262,527 | 324,527 | |
Total non-current liabilities | $ 5,069,980 | $ 5,513,667 | 5,069,980 | 5,513,667 | $ 5,513,667 |
Depreciation | 9,824 | 106,756 | |||
Bad debts | 4,537 | 3,461 | |||
Amortization of intangible assets | 124,166 | ||||
Noncash lease expense | 73,408 | 153,016 | |||
Gain on settlement of debt, net | $ (39,770) |
X | ||||||||||
- Definition Disposal group including discontinued operation advertising. No definition available.
|
X | ||||||||||
- Definition Disposal group including discontinued operation agent fees. No definition available.
|
X | ||||||||||
- Definition Disposal group including discontinued operation finance lease liabilities current maturities. No definition available.
|
X | ||||||||||
- Definition Disposal group including discontinued operation finance lease liabilities net of current maturities. No definition available.
|
X | ||||||||||
- Definition Disposal group including discontinued operation gain on settlement of debt net. No definition available.
|
X | ||||||||||
- Definition Disposal group including discontinued operation operating lease liabilities current maturities. No definition available.
|
X | ||||||||||
- Definition Disposal group including discontinued operation operating lease liabilities net of current maturities. No definition available.
|
X | ||||||||||
- Definition Disposal group including discontinued operation operating lease right of use assets net. No definition available.
|
X | ||||||||||
- Definition Disposal group including discontinued operation other income expense net. No definition available.
|
X | ||||||||||
- Definition Disposal group including discontinued operation other than operating. No definition available.
|
X | ||||||||||
- Definition Disposal group including discontinued operation other receivables. No definition available.
|
X | ||||||||||
- Definition Disposal group including discontinued operation professional fees. No definition available.
|
X | ||||||||||
- Definition Disposal group including discontinued operation related party debt current maturities. No definition available.
|
X | ||||||||||
- Definition Disposal group including discontinued operation rent. No definition available.
|
X | ||||||||||
- Definition Disposal group including discontinued operation salaries wages and benefits. No definition available.
|
X | ||||||||||
- Definition Disposal group including discontinued operation service charges. No definition available.
|
X | ||||||||||
- Definition Disposal group including discontinued operations amortization of intangible assets. No definition available.
|
X | ||||||||||
- Definition Disposal group including discontinued operations bad debts. No definition available.
|
X | ||||||||||
- Definition Disposal group including discontinued operations depreciation. No definition available.
|
X | ||||||||||
- Definition Amount of gain loss on sale of property and equipment attributable to disposal group, including, but not limited to, discontinued operation. No definition available.
|
X | ||||||||||
- Definition Disposal group including discontinued operations gain loss on settlement of debt net. No definition available.
|
X | ||||||||||
- Definition Disposal group including discontinued operations amortization of noncash lease expense. No definition available.
|
X | ||||||||||
- Definition Amount classified as assets attributable to disposal group held for sale or disposed of, expected to be disposed of within one year or the normal operating cycle, if longer. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
X | ||||||||||
- References No definition available.
|
X | ||||||||||
- References No definition available.
|
X | ||||||||||
- References No definition available.
|
X | ||||||||||
- Definition Amount classified as accounts, notes and loans receivable attributable to disposal group held for sale or disposed of. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
X | ||||||||||
- Definition Amount classified as accounts payable attributable to disposal group held for sale or disposed of, expected to be disposed of within one year or the normal operating cycle, if longer. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
X | ||||||||||
- Definition Amount classified as accrued liabilities attributable to disposal group held for sale or disposed of, expected to be disposed of within one year or the normal operating cycle, if longer. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
X | ||||||||||
- Definition Amount classified as assets attributable to disposal group held for sale or disposed of, expected to be disposed of after one year or the normal operating cycle, if longer. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
X | ||||||||||
- Definition Amount classified as cash and cash equivalents attributable to disposal group held for sale or disposed of. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
X | ||||||||||
- Definition Amount of costs of goods sold attributable to disposal group, including, but not limited to, discontinued operation. Reference 1: http://www.xbrl.org/2003/role/disclosureRef
|
X | ||||||||||
- Definition Amount of depreciation and amortization expense attributable to disposal group, including, but not limited to, discontinued operation. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
X | ||||||||||
- Definition Amount of gross profit attributable to disposal group, including, but not limited to, discontinued operation. Reference 1: http://www.xbrl.org/2003/role/disclosureRef
|
X | ||||||||||
- Definition Amount of interest expense attributable to disposal group, including, but not limited to, discontinued operation. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
X | ||||||||||
- Definition Amount classified as inventory attributable to disposal group, expected to be disposed of within one year or the normal operating cycle, if longer. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
X | ||||||||||
- Definition Amount of operating expense attributable to disposal group, including, but not limited to, discontinued operation. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
X | ||||||||||
- Definition Amount of operating income (loss) attributable to disposal group, including, but not limited to, discontinued operation. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
X | ||||||||||
- Definition Amount classified as other assets attributable to disposal group held for sale or disposed of. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
X | ||||||||||
- Definition Amount of other income attributable to disposal group, including, but not limited to, discontinued operation. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
X | ||||||||||
- Definition Amount classified as prepaid and other assets attributable to disposal group held for sale or disposed of, expected to be disposed of within one year or the normal operating cycle, if longer. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
X | ||||||||||
- Definition Amount classified as property, plant and equipment attributable to disposal group held for sale or disposed of, expected to be disposed of after one year or the normal operating cycle, if longer. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
X | ||||||||||
- Definition Amount of revenue attributable to disposal group, including, but not limited to, discontinued operation. Reference 1: http://www.xbrl.org/2003/role/disclosureRef
|
X | ||||||||||
- Definition Amount classified as liabilities attributable to disposal group held for sale or disposed of, expected to be disposed of within one year or the normal operating cycle, if longer. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
X | ||||||||||
- References No definition available.
|
X | ||||||||||
- Definition Amount classified as liabilities attributable to disposal group held for sale or disposed of, expected to be disposed of beyond one year or the normal operating cycle, if longer. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
X | ||||||||||
- References No definition available.
|