XML 144 R45.htm IDEA: XBRL DOCUMENT v3.23.1
STOCKHOLDERS’ EQUITY (Details Narrative) - USD ($)
1 Months Ended 12 Months Ended
Oct. 04, 2021
Jun. 08, 2021
Feb. 11, 2021
Jan. 22, 2021
Aug. 28, 2020
Aug. 27, 2020
Sep. 30, 2021
Jan. 22, 2021
Dec. 31, 2020
Dec. 31, 2022
Dec. 31, 2021
Sep. 30, 2022
Jun. 16, 2022
Jun. 24, 2021
Jun. 02, 2021
Feb. 22, 2021
Jan. 08, 2021
Jan. 02, 2021
Class of Stock [Line Items]                                    
Common stock, shares authorized                   100,000,000 100,000,000              
Common stock, par value                   $ 0.01 $ 0.01         $ 0.01    
Preferred stock, shares authorized                   5,000,000                
Preferred stock, at par value                   $ 0.0001                
Undesignated preferred stock                   3,385,000                
Going concern ability description   Under the 2021 Shelf at the time of effectiveness, the Company had the ability to raise up to $150 million by selling common stock, preferred stock, debt securities, warrants and units. In conjunction with the 2021 Shelf, the Company also entered into the ATM Sales Agreement whereby the Company may offer and sell, from time to time, shares of common stock having an aggregate offering price of up to $60 million.                                
Proceeds from issuance of private placement   $ 60,000,000               $ 13,495,270              
New issues                   $ 58,500,000                
Proceeds from issuance of common stock after deduction $ 55,300,000                                  
Common stock share service                   306,250 1,347,875              
Cumulative Distributions on Preferred Stock                   $ 2.21875                
Percentage of preferred stock liquidation preference                   8.875%                
Preferred stock liquidation preference                   $ 25.00                
Membership interests, description                   The Series A Preferred Stock is perpetual and has no maturity date. The Series A Preferred Stock will be redeemable at our option, in whole or in part, at the following redemption prices, plus any accrued and unpaid dividends up to, but not including, the date of redemption: 1) on and after October 15, 2022 and prior to October 15, 2023, at a redemption price equal to $25.75 per share, 2) on and after October 15, 2023 and prior to October 15, 2024, at a redemption price equal to $25.50 per share, 3) on and after October 15, 2024 and prior to and prior to October 15, 2025 at a redemption price equal to $25.25 per share and 4) on and after October 15, 2025 at a redemption price equal to $25.00 per share. In addition, upon the occurrence of a delisting event or change of control, we may, subject to certain conditions, at our option, redeem the Series A Preferred Stock, in whole or in part within 90 days after the first date on which such delisting event occurred or within 120 days after the first date on which such change of control occurred, as applicable, by paying $25.00 per share, plus any accumulated and unpaid dividends up to, but not including, the redemption date.                
Accumulated and unpaid dividends                   $ 25.00                
Number of shares issued                   400,000                
Number of stock issued for option exercise                   90,400 375,000              
Proceeds from Stock Options Exercised                   $ 90,400 $ 670,750              
Cashless exercise of options shares                   29,691 873,047              
Number of warrants exercised                   22,000 162,033              
Proceeds from Warrant Exercises                   $ 38,500 $ 480,609              
Membership interests purchases                   400,000                
Gross proceeds issuance of common stock                   $ 493,481              
Aggregate purchase price                   $ 816,000                
Dividend yield                   0.00%                
Volatility, minimum                   132.40%                
Risk free interest percentage                   0.80%                
Expected term                   5 years                
2020 Plan [Member]                                    
Class of Stock [Line Items]                                    
Number of options granted                   169,500 1,354,500              
Contractual term                   6 years 11 months 12 days 8 years 14 days              
Fair value of options granted                   $ 919,280                
Dividend yield                   0.00%                
Expected term, minimum                   4 years                
Volatility, minimum                   135.65%                
Share-Based Compensation Arrangement by Share-Based Payment Award, Fair Value Assumptions, Expected Volatility Rate, Maximum                   741.77%                
Risk free interest percentage                   0.90%                
Risk free rate, maximum                   3.62%                
Share based compensation                   $ 5,319,512 $ 5,566,981              
Unamortized expense                   $ 5,635,180                
Employees and Advisory Board Members [Member]                                    
Class of Stock [Line Items]                                    
Number of options granted                   369,500                
Conversion Labs PR LLC [Member]                                    
Class of Stock [Line Items]                                    
Note payable       $ 375,823       $ 375,823                    
Debt conversion share issued       37,531                            
Aggregate purchase price       $ 100,000                            
Conversion Labs PR LLC [Member] | Work Simpli Software [Member]                                    
Class of Stock [Line Items]                                    
Membership interests, description       The CVLB PR MIPA provided that the transaction may be completed in three (3) tranches with a purchase price of $100,000 per tranche to be made at the sole discretion of Conversion Labs PR. Payment for the first tranche of $100,000 was made upon execution of the CVLB PR MIPA in January 2021. Payments for the second and third tranches were made on the 60-day anniversary and the 120-day anniversary of the WSS Effective Date.                            
Membership interests purchases       12,000                            
Aggregate purchase price       $ 300,000                            
Conversion Labs PR LLC [Member] | Founding Members MIPAs [Member] | Work Simpli Software [Member]                                    
Class of Stock [Line Items]                                    
Membership interests purchases       2,183                            
Aggregate purchase price                 $ 225,000                  
Minimum [Member] | Employees and Advisory Board Members [Member]                                    
Class of Stock [Line Items]                                    
Contractual term                   3 years 6 months                
Maximum [Member] | Employees and Advisory Board Members [Member]                                    
Class of Stock [Line Items]                                    
Contractual term                   4 years                
October 15 2022 & October 15 2023 [Member]                                    
Class of Stock [Line Items]                                    
Redemption price                   $ 25.75                
October 15 2023 & October 15 2024 [Member]                                    
Class of Stock [Line Items]                                    
Redemption price                   25.50                
October 15 2024 & October 15 2025 [Member]                                    
Class of Stock [Line Items]                                    
Redemption price                   25.25                
October 15 2025 & After [Member]                                    
Class of Stock [Line Items]                                    
Redemption price                   $ 25.00                
Service-Based Stock Options [Member]                                    
Class of Stock [Line Items]                                    
Number of shares issued                   29,691                
Number of stock issued for option exercise                   149,400 1,122,000              
Number of options granted                   50,000 490,000              
Contractual term                   5 years 7 months 17 days 5 years 10 months 6 days              
Fair value of options granted                   $ 205,995                
Dividend yield                   0.00%                
Expected term, minimum                   4 years                
Volatility, minimum                   420.16%                
Risk free interest percentage                   1.37%                
Share based compensation                   $ 2,126,756 $ 2,013,749              
Unamortized expense                   $ 2,566,728                
Number of share based compensation option exercised for cashless                   59,000                
Issuance of stock options were exercised for cash                   90,400                
Performance Shares [Member]                                    
Class of Stock [Line Items]                                    
Number of shares issued                     215,877              
Number of stock issued for option exercise                   235,000              
Number of options granted                   150,000              
Contractual term                   4 years 7 months 2 days 5 years 7 months 2 days              
Fair value of options granted                   $ 617,980                
Dividend yield                   0.00%                
Share based compensation                   $ 423,188 $ 222,897              
Expected term                   3 years 6 months                
Volatility                   444.00%                
Share-Based Compensation Arrangement by Share-Based Payment Award, Fair Value Assumptions, Risk Free Interest Rate                   1.37%                
Restricted Stock Units (RSUs) [Member]                                    
Class of Stock [Line Items]                                    
Share based compensation                   $ 1,609,257 $ 846,600              
Unamortized expense                   $ 5,155,143                
Shares, granted                   260,000 620,000              
Net of forfeitures                   $ 743,400                
Number of shares vested                   145,000 20,000              
Number of shares issued                   145,000                
Warrant for Services [Member]                                    
Class of Stock [Line Items]                                    
Share based compensation                   $ 1,629,247 $ 2,419,896              
Unamortized expenses                   17,981                
Warrant and Restricted Stock Units (RSUs) [Member]                                    
Class of Stock [Line Items]                                    
Share based compensation                   13,734,614 12,071,659              
Unamortized expenses                   $ 17,330,882                
Investors [Member]                                    
Class of Stock [Line Items]                                    
Re-purchase of additional stock options reduced           30.00%       10.00%                
Option Agreement [Member] | Conversion Labs PR LLC [Member]                                    
Class of Stock [Line Items]                                    
Re-purchase of additional stock options reduced       72.98%       72.98%                    
ATM Sales Agreement [Member]                                    
Class of Stock [Line Items]                                    
Proceeds from issuance of private placement                     $ 493,481              
Proceeds from issuance of common stock after deduction                   $ 59,500,000                
Number of common stock shares sold                     70,786              
Shelf Agreement [Member]                                    
Class of Stock [Line Items]                                    
Proceeds from issuance of common stock after deduction                   $ 32,000,000                
Common Underwriting Agreement [Member]                                    
Class of Stock [Line Items]                                    
Proceeds from issuance of common stock after deduction $ 21,800,000                                  
Common stock share service             3,833,334                      
Securities Purchase Agreement [Member]                                    
Class of Stock [Line Items]                                    
New issues         $ 3,500,000                          
Proceeds from issuance of common stock after deduction         $ 2,892,500                          
Share issue price per share         $ 1,000                          
Number of shares issued         3,500                          
Warrants and Rights Outstanding, Term                             3 years      
Debt Conversion, Converted Instrument, Amount         $ 607,500                          
Securities Purchase Agreement [Member] | Private Placement [Member]                                    
Class of Stock [Line Items]                                    
Common stock, par value     $ 0.01                              
Proceeds from issuance of common stock after deduction     $ 13,500,000                              
Share issue price per share     $ 23.00                              
Number of shares issued     608,696                              
Gross proceeds issuance of common stock     $ 14,000,000.0                              
Securities Purchase Agreement [Member] | Maximum [Member]                                    
Class of Stock [Line Items]                                    
Class of Warrant or Right, Number of Securities Called by Warrants or Rights                             1,500,000      
Operating Agreement [Member] | Conversion Labs PR LLC [Member]                                    
Class of Stock [Line Items]                                    
Re-purchase of additional stock options reduced       51.00%       51.00%                    
Operating Agreement [Member] | Conversion Labs PR LLC [Member] | Maximum [Member]                                    
Class of Stock [Line Items]                                    
Re-purchase of additional stock options reduced       85.58%       85.58%                    
Option Agreement [Member]                                    
Class of Stock [Line Items]                                    
Membership interests, description               Concurrently with the WSS Restructuring, Conversion Labs PR entered into option agreements with Sean Fitzpatrick (the “Fitzpatrick Option Agreement”) and Varun Pathak (the “Pathak Option Agreement” together with Fitzpatrick Option Agreement the “Option Agreements”), pursuant to which Conversion Labs PR granted options to purchase membership interest units of WSS. Upon vesting, the Fitzpatrick Options and the Pathak Options provide for the potential re-purchase of up to an additional 13.25% of WSS by Fitzpatrick and Pathak in the aggregate with Conversion Labs PR ownership ratably reduced to approximately 72.98%.                    
Re-purchase of additional stock options       13.25%                            
Purchase price per membership interest                       $ 1.00            
Option Agreement [Member] | Minimum [Member]                                    
Class of Stock [Line Items]                                    
Tranchee shares membership interest                       10,300            
Option Agreement [Member] | Maximum [Member]                                    
Class of Stock [Line Items]                                    
Tranchee shares membership interest                       2,100            
Option Agreement [Member] | Conversion Labs PR LLC [Member] | Minimum [Member]                                    
Class of Stock [Line Items]                                    
Re-purchase of additional stock options reduced                       85.58%            
Option Agreement [Member] | Conversion Labs PR LLC [Member] | Maximum [Member]                                    
Class of Stock [Line Items]                                    
Re-purchase of additional stock options reduced                       73.64%            
Fitzpatrick Option Agreement [Member]                                    
Class of Stock [Line Items]                                    
Membership interests, description               The Fitzpatrick Option Agreement grants Sean Fitzpatrick the option to purchase 10,300 membership interest units of WSS for an exercise price of $1.00 per membership interest unit. The Fitzpatrick Options vest in accordance with the following (i) 3,434 membership interests upon WSS achieving $2,500,000 of gross sales in any fiscal quarter (ii) 3,434 membership interests upon WSS achieving $4,000,000 of gross sales in any fiscal quarter, and (iii) 3,434 membership interests upon WSS achieving $8,000,000 of gross sales with a ten percent (10%) net profit margin in any fiscal quarter.                    
Tranchee shares membership interest       10,300       10,300                    
Purchase price per membership interest       $ 1.00       $ 1.00                    
Fitzpatrick Option Agreement [Member] | Share-Based Payment Arrangement, Tranche One [Member]                                    
Class of Stock [Line Items]                                    
Gross sales       $ 2,500,000                            
Fitzpatrick Option Agreement [Member] | Share-Based Payment Arrangement, Tranche Two [Member]                                    
Class of Stock [Line Items]                                    
Gross sales       4,000,000                            
Fitzpatrick Option Agreement [Member] | Share-Based Payment Arrangement, Tranche Three [Member]                                    
Class of Stock [Line Items]                                    
Gross sales       $ 8,000,000                            
Pathak Option Agreement [Member]                                    
Class of Stock [Line Items]                                    
Membership interests, description               The Pathak Option Agreement grants Varun Pathak the option to purchase 2,100 membership interest units of WSS for an exercise price of $1.00 per membership interest unit. The Pathak Options vest in accordance with the following (i) 700 membership interests upon WSS achieving $2,500,000 of gross sales in any fiscal quarter (ii) 700 membership interests upon WSS achieving $4,000,000 of gross sales in any fiscal quarter, and (iii) 700 membership interests upon WSS achieving $8,000,000 of gross sales with a ten percent (10%) net profit margin in any fiscal quarter.                    
Tranchee shares membership interest       2,100       2,100                    
Purchase price per membership interest       $ 1.00       $ 1.00                    
Pathak Option Agreement [Member] | Share-Based Payment Arrangement, Tranche One [Member]                                    
Class of Stock [Line Items]                                    
Gross sales       $ 2,500,000                            
Pathak Option Agreement [Member] | Share-Based Payment Arrangement, Tranche Two [Member]                                    
Class of Stock [Line Items]                                    
Gross sales       4,000,000                            
Pathak Option Agreement [Member] | Share-Based Payment Arrangement, Tranche Three [Member]                                    
Class of Stock [Line Items]                                    
Gross sales       $ 8,000,000                            
2020 Plan [Member]                                    
Class of Stock [Line Items]                                    
Issuance of share based compensation                         4,800,000 3,300,000     1,500,000  
Increase in share available                                   150,000
Reserved for common stock future issuance                         1,500,000 1,500,000        
Remaining authorization of shares                   1,732,163                
2020 Plan [Member] | Restricted Stock Units (RSUs) [Member]                                    
Class of Stock [Line Items]                                    
Share based compensation                   $ 2,626,654 $ 1,001,536              
Unamortized expense                   $ 3,955,850                
Shares, granted                   922,500 459,250              
Net of forfeitures                   $ 2,716,440                
Number of shares vested                   177,125 77,875              
Number of shares issued                   111,250                
Shares and Securities [Member]                                    
Class of Stock [Line Items]                                    
Raise up funds   $ 150,000,000                                
Warrant [Member] | Securities Purchase Agreement [Member]                                    
Class of Stock [Line Items]                                    
Share issue price per share         $ 4.60                          
Class of Warrant or Right, Number of Securities Called by Warrants or Rights         400                          
Warrants and Rights Outstanding, Term         5 years                          
Series B Convertible Preferred Stock [Member]                                    
Class of Stock [Line Items]                                    
Preferred stock, shares authorized                   5,000                
Series B Convertible Preferred Stock [Member] | Minimum [Member]                                    
Class of Stock [Line Items]                                    
Share issue price per share           $ 15.00                        
Series A Preferred Stock [Member]                                    
Class of Stock [Line Items]                                    
Preferred stock, shares authorized                   1,610,000 1,610,000              
Preferred stock, at par value                   $ 0.0001 $ 0.0001              
Purchase of underwriting shares             1,400,000                      
Preferred Stock, Shares Issued                   1,400,000 1,400,000              
Series B Preferred Stock [Member]                                    
Class of Stock [Line Items]                                    
Preferred stock, shares authorized           5,000                        
Preferred stock, at par value           $ 1,000                        
Membership interests, description           If at any time following the twelve (12)-month anniversary of the Closing (a) the prevailing VWAP (as defined in the Series B Designations) of the Common Stock over the trailing ninety (90)-day period is equal to or greater than $15.00 per share ($3.00 pre-split) (subject to adjustments for stock splits, stock dividends, recapitalizations, reorganizations, reclassifications, combinations, reverse stock splits or other similar events), and (b) the average trading volume of the Common Stock over the trailing ninety (90)-day period is equal to or greater than 40,000 shares of Common Stock per day, the Company shall have the right, but not the obligation, in its sole discretion, to elect to convert all, but not less than all, of the then-outstanding shares of Series B Preferred Stock into Common Stock by delivering written notice of such election (the “Forced Conversion Notice”) to the holders of the Series B Preferred Stock within ten (10) Business Days following the satisfaction of the criteria of clauses (a) and (b) above (a “Forced Conversion”).                        
Share issue price per share           $ 3.25                        
Preferred stock dividend rate percentage           13.00%                        
Number of shares issued           40,000                        
Series B Preferred Stock [Member] | Minimum [Member]                                    
Class of Stock [Line Items]                                    
Share issue price per share           $ 15.00                        
Number of shares issued           40,000                        
Share issue price per share pre-split           $ 3.00                        
Series B Preferred Stock [Member] | PIK Shares [Member]                                    
Class of Stock [Line Items]                                    
Membership interests, description           The Preferred Dividends shall accrue and be cumulative from and after the date of issuance of any share of Series B Preferred Stock on a daily basis computed on the basis of a 365-day year and compounded quarterly. The Preferred Dividends are payable only when, as, and if declared by the Board of Directors of the Company (the “Board”) and the Company has no obligation to pay such Preferred Dividends; provided, however, if the Board determines to pay any Preferred Dividends, the Company shall pay such dividends in kind in a number of additional shares of Series B Preferred Stock (the “PIK Shares”) equal to the quotient of (i) the aggregate amount of the Preferred Dividends being paid by the Company in respect of the shares of Series B Preferred Stock held by such holder, divided by (ii) the Series B Issue Price (as defined in the Series B Designations); provided, further, that, at the election of the purchasers holding a majority of the shares of Series B Preferred Stock then outstanding, in their sole discretion, such Preferred Dividends shall be paid in cash or a combination of cash and PIK Shares. Notwithstanding the foregoing, the Preferred Dividends may be paid in cash at the election of the Company if, and only if, (a) the purchasers holding a majority of the shares of Series B Preferred Stock then outstanding consent in writing to the payment of any specific dividend in cash, or (b) at any time following the twenty-four (24) month anniversary of the Closing, (i) the prevailing volume-weighted average price (“VWAP”) of the Common Stock over the trailing ninety (90)-day period is equal to or greater than $15.00 per share (subject to adjustments for stock splits, stock dividends, recapitalizations, reorganizations, reclassifications, combinations, reverse stock splits or other similar events), and (ii) the average trading volume of the Common Stock over the trailing ninety (90)-day period is equal to or greater than 40,000 shares of Common Stock per day, or (c) at any time following the thirty-six (36) month anniversary of the Closing.                        
Series B Preferred Stock [Member] | Securities Purchase Agreement [Member]                                    
Class of Stock [Line Items]                                    
Dividends, Preferred Stock, Cash         $ 3,500,000                          
Accrued dividend                   $ 455,000 $ 455,000              
Preferred Stock, Shares Issued                   4,565,822