XML 64 R53.htm IDEA: XBRL DOCUMENT v3.25.2
SCHEDULE OF RELEVANT SEGMENT DATA (Details) - USD ($)
 3 Months Ended 6 Months Ended
Jun. 30, 2025
Mar. 31, 2025
Jun. 30, 2024
Mar. 31, 2024
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
Segment Reporting Information [Line Items]              
Revenue, net $ 62,218,185   $ 50,661,845   $ 127,915,941 $ 94,806,109  
Cost of revenue 7,430,904   5,024,915   16,074,620 9,625,092  
Gross profit 54,787,281   45,636,930   111,841,321 85,181,017  
Selling and marketing expenses 29,125,097   26,378,928   58,319,158 50,552,808  
Payroll expenses 7,845,148   8,306,641   16,691,863 15,408,973  
Merchant processing fees 2,926,109   2,535,269   5,723,556 4,643,109  
Other general and administrative expenses 10,879,985   8,242,257   19,347,220 15,929,822  
Other segment items [1] 4,917,714   6,479,401   10,123,372 11,123,116  
Segment operating income (loss) (906,772)   (6,305,566)   1,636,152 (12,476,811)  
Interest expense, net (663,027)   (531,468)   (1,289,302) (1,009,146)  
Net (loss) income (1,569,799) $ 1,916,649 (6,837,034) $ (6,648,923) 346,850 (13,485,957)  
Total Assets 73,564,702       73,564,702   $ 72,460,026
Telehealth [Member]              
Segment Reporting Information [Line Items]              
Revenue, net 19,392,851   20,519,165   41,759,368 41,784,029  
Total Assets 62,813,509       62,813,509   62,340,390
WorkSimpli [Member]              
Segment Reporting Information [Line Items]              
Revenue, net 13,654,513   13,229,536   26,895,788 26,532,398  
Total Assets 10,751,193       10,751,193   $ 10,119,636
Operating Segments [Member] | Telehealth [Member]              
Segment Reporting Information [Line Items]              
Revenue, net 48,563,672   37,432,309   101,020,153 68,273,711  
Cost of revenue 6,838,703   4,553,843   14,975,164 8,748,438  
Gross profit 41,724,969   32,878,466   86,044,989 59,525,273  
Selling and marketing expenses 22,151,114   18,096,178   44,424,036 34,162,737  
Payroll expenses 7,078,151   7,320,255   15,296,201 13,012,185  
Merchant processing fees 2,078,119   1,756,730   4,089,568 3,035,856  
Other general and administrative expenses 9,339,724   6,479,113   16,530,520 12,814,209  
Other segment items [1] 3,879,958   5,676,872   8,119,895 9,570,732  
Segment operating income (loss) (2,802,097)   (6,450,682)   (2,415,231) (13,070,446)  
Interest expense, net (660,787)   (531,050)   (1,124,425) (1,007,857)  
Net (loss) income (3,462,884)   (6,981,732)   (3,539,656) (14,078,303)  
Operating Segments [Member] | WorkSimpli [Member]              
Segment Reporting Information [Line Items]              
Revenue, net 13,654,513   13,229,536   26,895,788 26,532,398  
Cost of revenue 592,201   471,072   1,099,456 876,654  
Gross profit 13,062,312   12,758,464   25,796,332 25,655,744  
Selling and marketing expenses 6,973,983   8,282,750   13,895,122 16,390,071  
Payroll expenses 766,997   986,386   1,395,662 2,396,788  
Merchant processing fees 847,990   778,539   1,633,988 1,607,253  
Other general and administrative expenses 1,540,261   1,763,144   2,816,700 3,115,613  
Other segment items [1] 1,037,756   802,529   2,003,477 1,552,384  
Segment operating income (loss) 1,895,325   145,116   4,051,383 593,635  
Interest expense, net (2,240)   (418)   (164,877) (1,289)  
Net (loss) income $ 1,893,085   $ 144,698   $ 3,886,506 $ 592,346  
[1] Other segment items include stock-based compensation and depreciation and amortization. Stock-based compensation expense for our Telehealth segment was $2.1 million and $4.2 million for the three months ended June 30, 2025 and 2024, respectively. Stock-based compensation expense for our Telehealth segment was $4.6 million and $6.7 million for the six months ended June 30, 2025 and 2024, respectively. Depreciation and amortization for our Telehealth segment was $1.8 million and $1.5 million for the three months ended June 30, 2025 and 2024, respectively, and for our WorkSimpli segment was $1.0 million and $803 thousand for the three months ended June 30, 2025 and 2024, respectively. Depreciation and amortization for our Telehealth segment was $3.5 million and $2.8 million for the six months ended June 30, 2025 and 2024, respectively, and for our WorkSimpli segment was $2.0 million and $1.6 million for the six months ended June 30, 2025 and 2024, respectively.