XML 31 R21.htm IDEA: XBRL DOCUMENT v3.21.2
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
6 Months Ended
Jun. 30, 2021
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  
Schedule of revenues

 

 

Six Months Ended June 30,

 

 

 

2021

 

 

2020

 

Recruiters on Demand

 

$2,754,427

 

 

$231,831

 

Consulting and staffing services

 

 

4,230,104

 

 

 

3,490,056

 

Permanent placement fees

 

 

228,162

 

 

 

290,767

 

Software Subscriptions

 

 

175,790

 

 

 

0

 

Marketplace Solutions

 

 

156,956

 

 

 

153,883

 

Total revenue

 

$7,545,439

 

 

$4,166,537

 

 

 

 

Three Months Ended June 30,

 

 

 

2021

 

 

2020

 

Recruiters on Demand

 

$1,796,948

 

 

$46,856

 

Consulting and staffing services

 

 

2,157,658

 

 

 

1,576,662

 

Permanent placement fees

 

 

188,196

 

 

 

153,140

 

Software Subscriptions

 

 

175,790

 

 

 

0

 

Marketplace Solutions

 

 

62,302

 

 

 

76,756

 

Total revenue

 

$4,380,894

 

 

$1,853,414

 

Schedule Expected Deferred Revenue Recognition Schedule

Expected Deferred Revenue Recognition Schedule

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Deferred

6/30/21

 

 

Recognized

Q3 2021

 

 

Recognized

Q4 2021

 

 

Recognized

Q1 2022

 

 

Recognized

Q2 2022

 

Full-time Placement

 

322,994

 

 

322,994

 

 

0

 

 

0

 

 

0

 

Software Subscriptions

 

 

85,526

 

 

 

56,960

 

 

 

11,109

 

 

 

10,868

 

 

 

6,589

 

Recruiters on Demand

 

 

68,400

 

 

 

68,400

 

 

 

0

 

 

 

0

 

 

 

0

 

TOTAL

 

476,920

 

 

448,354

 

 

11,109

 

 

10,868

 

 

6,589

 

Schedule of fair values of financial assets and liabilities

 

 

Fair Value at

June 30,

 

 

Fair Value Measurement Using

 

 

 

2021

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale marketable securities (Note 3)

 

$890

 

 

$890

 

 

$-

 

 

$-

 

Warrant derivative liability (Note 9)

 

$8,921,615

 

 

$-

 

 

$-

 

 

$8,921,615

 

Schedule of derivative liability measured at fair value on a recurring basis

 

 

Six Months Ended

June 30,

 

 

 

2021

 

 

2020

 

Balance at January 1

 

$11,537,997

 

 

$612,042

 

Additions to derivative instruments

 

 

5,960,059

 

 

 

5,625,519

 

Reclassifications to equity upon extinguishment

 

 

(373,070)

 

 

2,642,175

 

(Gain) loss on change in fair value of derivative liability

 

 

(8,203,371)

 

 

904,176

 

Balance at June 30

 

$8,921,615

 

 

$9,783,912

 

Schedule of earnings (loss) per share

 

 

June 30,

 

 

June 30,

 

 

 

2021

 

 

2020

 

Options

 

 

953,503

 

 

 

542,304

 

Stock awards

 

 

221,600

 

 

 

346,600

 

Warrants

 

 

2,318,736

 

 

 

1,461,377

 

Convertible notes

 

 

1,489,833

 

 

 

738,281

 

Convertible preferred stock

 

 

5,774,835

 

 

 

6,664,110

 

 

 

 

10,758,507

 

 

 

9,752,672

 

Schedule of diluted loss per share

 

 

Three months ended

 

 

 

June 30,

 

 

 

2021

 

Net income attributable to common shareholders

 

$3,528,279

 

Income attributable to warrant derivatives

 

 

 

 

Change in fair value of derivative

 

 

(7,574,750)

Diluted loss attributable to common shareholders

 

$(4,046,471 )

 

 

 

 

 

Basic shares outstanding

 

 

3,560,745

 

Warrant derivative shares

 

 

2,318,736

 

Diluted shares outstanding

 

 

5,879,481

 

 

 

 

 

 

Diluted loss per share

 

$(0.69 )