XML 32 R22.htm IDEA: XBRL DOCUMENT v3.22.2.2
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
6 Months Ended
Jun. 30, 2022
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  
Schedule Of Revenues

 

 

Three Months Ended June 30,

 

 

 

2022

 

 

2021

 

Recruiters on Demand

 

$4,684,062

 

 

$1,796,948

 

Consulting and staffing services

 

 

940,474

 

 

 

2,157,658

 

Permanent placement fees

 

 

313,325

 

 

 

188,196

 

Software Subscriptions

 

 

808,052

 

 

 

175,790

 

Marketplace Solutions

 

 

366,537

 

 

 

62,302

 

Total revenue

 

$7,112,450

 

 

$4,380,894

 

 

 

Six Months Ended June 30,

 

 

 

2022

 

 

2021

 

Recruiters on Demand

 

$8,890,047

 

 

$2,754,427

 

Consulting and staffing services

 

 

2,272,754

 

 

 

4,230,104

 

Permanent placement fees

 

 

617,575

 

 

 

228,162

 

Software Subscriptions

 

 

1,504,737

 

 

 

175,790

 

Marketplace Solutions

 

 

695,990

 

 

 

156,956

 

Total revenue

 

$13,981,103

 

 

$7,545,439

 

Expected Deferred Revenue Recognition Schedule

 

 

Total Deferred June 30, 2022

 

 

Recognize Q3 2022

 

 

Recognize Q4 2022

 

 

Recognize

2023

 

Recruiters on Demand

 

$53,372

 

 

$53,372

 

 

$-

 

 

$

-

 

Full-time Placement

 

$150,000

 

 

$150,000

 

 

$-

 

 

$

-

 

Software Subscriptions

 

$132,873

 

 

$132,873

 

 

$-

 

 

$

-

 

Marketplace Solutions

 

$187,386

 

 

$64,289

 

 

$78,222

 

 

$44,875

 

TOTAL

 

$523,631

 

 

$400,534

 

 

$78,222

 

 

$44,875

 

Schedule Of Fair Values Of Financial Assets And Liabilities

 

 

 Fair Value at

June 30,

 

 

 Fair Value Measurement Using

 

 

 

2022

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Contingent consideration for acquisitions

 

$-

 

 

$-

 

 

$-

 

 

$-

 

 

 

Fair Value at December 31,

 

 

Fair Value Measurement Using

 

 

 

2021

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Contingent consideration for acquisitions

 

$578,591

 

 

$-

 

 

$-

 

 

$578,591

 

Schedule Of Derivative Liability Measured At Fair Value On A Recurring Basis

Beginning balance, December 31, 2020

 

$-

 

Acquisitions and Settlements:

 

 

 

 

Novo Group Acquisition

 

 

543,297

 

Re-measurement adjustments:

 

 

 

 

Change in fair value of earn-out liability

 

 

35,294

 

Ending balance, December 31, 2021

 

 

578,591

 

Re-measurement adjustments:

 

 

 

 

Change in fair value of earn-out liability

 

 

26,604

 

Gain on debt extinguishment

 

 

(605,195)

Ending balance, June 30, 2022

 

$-

 

 

 

Six Months Ended

June 30,

 

 

 

2022

 

 

2021

 

Balance at December 31

 

$-

 

 

$11,537,997

 

Additions to derivative instruments

 

 

-

 

 

 

5,960,059

 

Reclassifications to equity upon modification or cancellation of warrants

 

 

-

 

 

 

(373,070 )

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

 

 

-

 

 

 

(8,203,371 )

Balance at June 30,

 

$-

 

 

$8,921,615

 

Schedule Expected Deferred Revenue Recognition Schedule

 

 

June 30, 2022

 

December 31, 2021

 

 

 

 

 

 

 

Fair value

 

-

 

$578,591

 

Valuation technique

 

Discounted cash flow

 

Discounted cash flow

 

Significant unobservable input

 

Projected revenue and probability of achievement

 

Projected revenue and probability of achievement

 

Schedule Of Anti-dilutive Earnings Per Share

 

 

June 30,

 

 

June 30,

 

 

 

2022

 

 

2021

 

Options

 

 

2,923,076

 

 

 

953,503

 

Stock awards

 

 

146,000

 

 

 

221,600

 

Warrants

 

 

6,569,633

 

 

 

2,318,736

 

Convertible notes

 

 

-

 

 

 

1,489,833

 

Convertible preferred stock

 

 

86,000

 

 

 

5,774,835

 

 

 

 

9,724,709

 

 

 

10,758,507

 

 

 

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 )