XML 29 R21.htm IDEA: XBRL DOCUMENT v3.24.1.u1
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
12 Months Ended
Dec. 31, 2023
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  
Schedule Of Revenues

 

 

Years Ended

December 31,

 

 

 

2023

 

 

2022

 

Recruiters On Demand

 

$1,848,268

 

 

$16,005,413

 

Consulting and staffing services

 

 

129,157

 

 

 

696,368

 

Software Subscriptions

 

 

412,898

 

 

 

2,468,990

 

Full time placement fees

 

 

20,000

 

 

 

937,825

 

Marketplace Solutions

 

 

675,256

 

 

 

1,142,922

 

Revenue Share

 

 

102,440

 

 

 

-

 

Total revenue

 

$3,188,019

 

 

$21,251,518

 

Schedule Of Expected Deferred Revenue Recognition

 

 

Total Deferred 12/31/2023

 

 

Recognize

Q1 2024

 

 

Recognize

Q2 2024

 

 

Recognize

Q3 2024

 

 

Recognize

Q4 2024

 

 

Recognize

2025

 

Other

 

$49,371

 

 

$49,371

 

 

$-

 

 

$-

 

 

$-

 

 

$-

 

Marketplace Solutions

 

 

100,477

 

 

 

64,820

 

 

 

12,007

 

 

 

6,488

 

 

 

2,694

 

 

 

14,468

 

TOTAL

 

$149,848

 

 

$114,191

 

 

$12,007

 

 

$6,488

 

 

$2,694

 

 

$14,468

 

Schedule Of earn-out liability measured at fair value

 

 

Fair Value at December 31,

 

 

Fair Value Measurement Using

 

 

 

2023

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketable Securities

 

$382,144

 

 

$382,144

 

 

$-

 

 

$-

 

Warrant Liability

 

$

504,000

 

 

$

-

 

 

$

-

 

 

$

504,000

 

 

 

Fair Value at December 31,

 

 

Fair Value Measurement Using

 

 

 

2022

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrant Liability

 

$

600,000

 

 

$

-

 

 

$

-

 

 

$

600,000

 

Schedule Of unobservable inputs used in the earn-out fair value measurements

Beginning balance, December 31, 2021

 

$578,591

 

Warrant liability recorded

 

 

 600,000

 

Re-measurement adjustments:

 

 

 

 

Change in fair value of earn-out liability

 

 

26,604

 

Gain on debt extinguishment

 

 

 (605,195

Ending balance, December 31, 2022

 

600,000

 

Re-measurement adjustments:

 

 

 

 

     Change in fair value of warrant liability

 

 

(96,000

)

Ending balance, December 31, 2023

 

 504,000

 

Significant unobservable inputs used in the fair value measurements of the Company's derivative liabilities designated

 

 

December 31, 2023

 

Fair value

 

$

504,000

 

Valuation technique

 

Backsolve method

 

Significant unobservable input

 

Time to maturity and volatility

 

 

December 31, 2022

 

Fair value

 

$

600,000

 

Valuation technique

 

Redemption Value

 

Significant unobservable input

 

N/A

 

Schedule Of Anti-dilutive Earnings Per Share

 

 

Years Ended

December 31,

 

 

 

2023

 

 

2022

 

Net loss

 

$(6,659,899)

 

$(16,474,688 )

Deemed dividend

 

 

(503,642)

 

 

(1,921,213 )

Net loss, numerator, basic computation

 

$(7,163,541)

 

$(18,395,901 )

 

 

December 31,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Options

 

 

240,188

 

 

 

247,008

 

Stock awards

 

 

-

 

 

 

10,195

 

Warrants

 

 

793,928

 

 

 

752,730

 

Convertible preferred stock

 

 

28,667

 

 

 

28,667

 

 

 

 

1,062,783

 

 

 

1,038,600