XML 43 R2.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2021
Dec. 31, 2020
Current assets:    
Cash $ 2,584,062 $ 99,906
Accounts receivable, net of allowance for doubtful accounts of $617,914 and $33,000, respectively 5,650,668 942,842
Accounts receivable - related parties 49,033 41,124
Prepaid expenses and other current assets 546,079 167,045
Investments - available for sale marketable securities 0 1,424
Total current assets 8,829,842 1,252,341
Property and equipment, net of accumulated depreciation of $2,982 and $1,828, respectively 481 1,635
Right of use asset - related party 0 140,642
Intangible assets, net 9,741,832 795,864
Goodwill 7,718,842 3,517,315
Total assets 26,290,997 5,707,797
Current liabilities:    
Accounts payable 1,121,510 616,421
Accounts payable - related parties 163,672 779,928
Accrued expenses 1,285,339 423,237
Accrued expenses - related party 0 8,000
Accrued compensation 1,551,162 617,067
Accrued compensation - related party 0 122,500
Accrued interest 19,726 60,404
Contingent consideration for acquisitions 578,591 0
Liability on sale of future revenues, net of discount of $0 and $2,719, respectively 0 8,185
Deferred payroll taxes 81,728 159,032
Other liabilities 17,333 14,493
Loans payable - current portion 1,712,387 28,249
Convertible notes payable, net of unamortized discount and costs of $1,205,699 and $0, respectively 0 1,905,826
Refundable deposit on preferred stock purchase 285,000 285,000
Warrant derivative liability 0 11,537,997
Lease liability - current portion - related party 0 73,378
Deferred revenue 746,449 51,537
Total current liabilities 7,562,897 16,691,254
Lease liability - long term portion - related party 0 67,264
Loans payable - long term portion 2,637,875 73,541
Total liabilities 10,200,772 16,832,059
Stockholders' (Deficit) Equity:    
Common stock, $0.0001 par value; 100,000,000 shares authorized; 14,566,420 and 2,201,604 shares issued and outstanding as of December 31, 2021 and 2020, respectively 1,457 220
Shares to be issued 59 0
Additional paid-in capital 66,948,340 23,400,408
Accumulated deficit (50,859,640) (34,525,025)
Total stockholders' (deficit) equity 16,090,225 (11,124,262)
Total liabilities and stockholders' (deficit) equity 26,290,997 5,707,797
Series E Preferred Stock    
Stockholders' (Deficit) Equity:    
Preferred stock value 9 74
Series F Preferred Stock    
Stockholders' (Deficit) Equity:    
Preferred stock value 0 7
Warrants [Member]    
Stockholders' (Deficit) Equity:    
Preferred stock value $ 0 $ 54