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

 

 

Three Month Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Recruiters on Demand

 

$

4,540,454

 

 

$

3,437,706

 

 

$

13,430,501

 

 

$

6,192,133

 

Consulting and staffing services

 

 

1,282,513

 

 

 

1,665,160

 

 

 

3,555,267

 

 

 

5,895,264

 

Permanent placement fees

 

 

141,500

 

 

 

403,059

 

 

 

759,075

 

 

 

631,221

 

Software Subscriptions

 

 

693,495

 

 

 

465,112

 

 

 

2,198,232

 

 

 

640,902

 

Marketplace Solutions

 

 

309,680

 

 

 

286,845

 

 

 

1,005,670

 

 

 

443,801

 

Total revenue

 

$

6,967,642

 

 

$

6,257,882

 

 

$

20,948,745

 

 

$

13,803,321

 

Expected Deferred Revenue Recognition Schedule

 

 

Total Deferred

9/30/22

 

 

Recognize in

Q4 2022

 

 

Recognize in

2023

 

Recruiters on Demand

 

$49,372

 

 

$4,718

 

 

$44,654

 

Permanent placement

 

 

185,750

 

 

 

185,750

 

 

 

-

 

Software Subscriptions

 

 

107,296

 

 

 

107,296

 

 

 

-

 

Marketplace

 

 

177,823

 

 

 

 107,767

 

 

 

70,056

 

TOTAL

 

$520,241

 

 

$405,531

 

 

$114,710

 

Schedule Of Fair Values Of Financial Assets And Liabilities

 

 

 Fair Value at

September 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, September 30, 2022

 

$-

 

Schedule Fair Value Measurements Schedule

 

 

September 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 Derivative Liability Measured At Fair Value On A Recurring Basis

 

 

Nine Months Ended

September 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

 

 

-

 

 

 

(10,182,476 )

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

 

 

-

 

 

 

(7,315,580 )

Balance at September 30,

 

$-

 

 

$-

 

Schedule Of Anti-dilutive Earnings Per Share

 

 

Three Months

 

 

Nine Months

 

 

 

Ended

 

 

Ended

 

 

 

September 30, 2022

 

 

September 30, 2022

 

Net income (loss)

 

$(5,626,365 )

 

$(810,997,463 )

Deemed dividend

 

 

(658,266 )

 

 

(658,266 )

Net income (loss), numerator, basic computation

 

$(6,284,631 )

 

$(11,655,729 )

 

 

Three

 

 

Three

 

 

Nine

 

 

Nine

 

 

 

Months Ended

 

 

Months Ended

 

 

Months Ended

 

 

Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

September 30,

 

 

September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Options

 

 

3,721,712

 

 

 

2,362,390

 

 

 

3,721,712

 

 

 

2,362,390

 

Stock awards

 

 

152,925

 

 

 

234,100

 

 

 

152,925

 

 

 

234,100

 

Warrants

 

 

9,127,731

 

 

 

6,682,359

 

 

 

9,127,731

 

 

 

6,682,359

 

Convertible preferred stock

 

 

430,000

 

 

 

1,075,000

 

 

 

430,000

 

 

 

1,075,000

 

 

 

 

13,432,368

 

 

 

10,353,849

 

 

 

13,432,368

 

 

 

10,353,849