XML 78 R59.htm IDEA: XBRL DOCUMENT v3.25.0.1
SCHEDULE OF RELEVANT SEGMENT DATA (Details) - USD ($)
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Segment Reporting Information [Line Items]    
Revenue, net $ 212,453,838 $ 152,547,006
Cost of revenue 24,068,479 18,900,464
Gross profit 188,385,359 133,646,542
Selling and marketing expenses 103,020,025 76,451,466
Operating loss (16,144,681) (14,489,273)
Interest expense, net 2,181,817 2,596,586
Loss on debt extinguishment (325,198)
Loss from operations before income taxes (18,326,498) (17,411,057)
Total expenses 204,530,040 148,135,815
Interest expense, net (2,181,817) (2,596,586)
Total Assets 72,460,026 58,480,709
Telehealth [Member]    
Segment Reporting Information [Line Items]    
Revenue, net 83,423,428 88,886,664
Total Assets 62,340,390 48,126,006
WorkSimpli [Member]    
Segment Reporting Information [Line Items]    
Revenue, net 54,015,207 54,394,087
Total Assets 10,119,636 10,354,703
Operating Segments [Member]    
Segment Reporting Information [Line Items]    
Revenue, net 212,453,838 152,547,006
Cost of revenue 24,068,479 18,900,464
Gross profit 188,385,359 133,646,542
Selling and marketing expenses 103,020,025 76,451,466
Payroll expenses 33,501,837 21,357,043
Merchant processing fees 10,433,968 6,605,583
Other general and administrative expenses 35,847,891 24,632,154
Other segment items [1] 21,726,319 19,089,569
Operating loss (16,144,681)  
Interest expense, net (2,181,817) 2,596,586
Loss on debt extinguishment (325,198) (325,198)
Loss from operations before income taxes (18,326,498) (17,411,057)
Total expenses   (14,489,273)
Interest expense, net 2,181,817 (2,596,586)
Operating Segments [Member] | Telehealth [Member]    
Segment Reporting Information [Line Items]    
Revenue, net 158,438,631 98,152,919
Cost of revenue 21,440,799 17,480,533
Gross profit 136,997,832 80,672,386
Selling and marketing expenses 70,102,961 48,589,567
Payroll expenses 30,486,701 19,370,268
Merchant processing fees 7,188,539 3,054,336
Other general and administrative expenses 27,582,905 18,140,721
Other segment items [1] 18,424,159 16,778,515
Operating loss (16,787,433)  
Interest expense, net (2,175,405) 2,591,416
Loss on debt extinguishment (325,198) (325,198)
Loss from operations before income taxes (18,962,838) (28,177,635)
Total expenses   (25,261,021)
Interest expense, net 2,175,405 (2,591,416)
Operating Segments [Member] | WorkSimpli [Member]    
Segment Reporting Information [Line Items]    
Revenue, net 54,015,207 54,394,087
Cost of revenue 2,627,680 1,419,931
Gross profit 51,387,527 52,974,156
Selling and marketing expenses 32,917,064 27,861,899
Payroll expenses 3,015,136 1,986,775
Merchant processing fees 3,245,429 3,551,247
Other general and administrative expenses 8,264,986 6,491,433
Other segment items [1] 3,302,160 2,311,054
Operating loss 642,752  
Interest expense, net (6,412) 5,170
Loss on debt extinguishment
Loss from operations before income taxes 636,340 10,766,578
Total expenses   10,771,748
Interest expense, net $ 6,412 $ (5,170)
[1] Other segment items include stock-based compensation and depreciation and amortization. Stock-based compensation expense for our Telehealth segment was $12.2 million and $12.5 million for the years ended December 31, 2024 and 2023, respectively. Depreciation and amortization for our Telehealth segment was $6.2 million and $4.3 million for the years ended December 31, 2024 and 2023, respectively, and for our WorkSimpli segment was $3.3 million and $2.3 million, respectively.