XML 65 R24.htm IDEA: XBRL DOCUMENT v3.22.1
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
12 Months Ended
Dec. 31, 2021
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  
Schedule of revenues

 

 

Years Ended

December 31,

 

 

 

2021

 

 

2020

 

Recruiters on Demand

 

$

                        11,393,396

 

 

$966,104

 

Consulting and staffing services

 

 

                         7,569,253

 

 

 

6,684,053

 

Software Subscriptions

 

 

                          1,403,353

 

 

 

-

 

Full time placement fees

 

 

                          1,091,790

 

 

 

517,704

 

Marketplace Solutions

 

 

                             726,320

 

 

 

335,031

 

Total revenue

 

$

                        22,184,112

 

 

$8,502,892

 

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

 

 

Years Ended

December 31,

 

 

 

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 modification or cancellation of warrants

 

 

(10,182,476)

 

 

2,642,175

 

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

 

 

(7,315,580)

 

 

2,658,261

 

Balance, December 31

 

$-

 

 

$11,537,997

 

 

 

 2021

 

Beginning balance January 1

 

$-

 

Acquisitions and Settlements:

 

 

 

 

Novo Group Acquisition

 

 

543,297

 

Remeasurement adjustments:

 

 

 

 

Change in fair value of earn-out liability

 

 

35,294

 

Ending balance December 31

 

$578,591

 

Schedule of fair values of financial assets and liabilities

 

 

Fair Value at December 31,

 

 

Fair Value Measurement Using

 

 

 

2021

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration for acquisitions (Note 14)

 

$578,591

 

 

$-

 

 

$-

 

 

$578,591

 

 

 

Fair Value at

December 31,

 

 

Fair Value Measurement Using

 

 

 

2020

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale marketable securities (Note 4)

 

$1,424

 

 

$1,424

 

 

$-

 

 

$-

 

Derivative liability (Note 11)

 

$11,537,997

 

 

$-

 

 

$-

 

 

$11,537,997

 

Schedule Expected Deferred Revenue Recognition Schedule

 

 

December 31, 2021

 

Fair value

 

$

578,591

 

Valuation technique

 

Discounted cash flow

 

Significant unobservable input

 

Projected revenue and probability of achievement

 

Expected Deferred Revenue Recognition Schedule

 

 

Total Deferred 12/31/21

 

 

Recognized Q1 2022

 

 

Recognized Q2 2022

 

 

Recognized Q3 2022

 

 

Recognized Q4 2022

 

 

Recognized

2023

 

Recruiters on Demand

 

$161,701

 

 

$89,379

 

 

$72,322

 

 

$-

 

 

$-

 

 

$-

 

Full time placement fees

 

326,333

 

 

219,283

 

 

107,050

 

 

-

 

 

-

 

 

-

 

Software Subscriptions

 

130,093

 

 

123,487

 

 

6,601

 

 

5

 

 

-

 

 

-

 

Marketplace

 

128,322

 

 

52,964

 

 

30,260

 

 

25,074

 

 

18,550

 

 

1,474

 

TOTAL

 

$746,449

 

 

$485,113

 

 

$216,233

 

 

$25,079

 

 

$18,550

 

 

$1,474

 

Schedule of anti-dilutive earnings per share

 

 

December 31,

 

 

December 31,

 

 

 

2021

 

 

2020

 

Options

 

 

2,671,177

 

 

 

676,304

 

Stock awards

 

 

229,100

 

 

 

221,600

 

Warrants

 

 

6,682,358

 

 

 

1,461,377

 

Convertible notes

 

 

-

 

 

 

730,077

 

Convertible preferred stock

 

 

 86,000

 

 

 

6,620,110

 

 

 

 

9,668,635

 

 

 

9,709,468