XML 29 R20.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
3 Months Ended
Mar. 31, 2024
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  
Schedule Of Revenues

 

 

Three Months Ended

March 31,

 

 

 

2024

 

 

2023

 

Recruiters On Demand

 

$-

 

 

$1,576,853

 

Consulting and staffing services

 

 

16,651

 

 

 

78,419

 

Software Subscriptions

 

 

-

 

 

 

377,895

 

Full time placement fees

 

 

-

 

 

 

20,000

 

Marketplace Solutions

 

 

205,906

 

 

 

198,629

 

Total revenue

 

$222,557

 

 

$2,251,796

 

Schedule Of Expected Deferred Revenue Recognition

 

 

Total Deferred 3/31/2024

 

 

Recognize

Q2 2024

 

 

Recognize

Q3 2024

 

 

Recognize

Q4 2024

 

 

Recognize

2025

 

Other

 

$49,371

 

 

$49,371

 

 

$-

 

 

$-

 

 

$-

 

Marketplace Solutions

 

 

73,118

 

 

 

42,829

 

 

 

14,928

 

 

 

11,134

 

 

 

4,227

 

TOTAL

 

$122,489

 

 

$92,200

 

 

$14,928

 

 

$11,134

 

 

$4,227

 

Schedule Of earn-out liability measured at fair value

 

 

Fair Value at

March 31,

 

 

Fair Value Measurement Using

 

 

 

2024

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketable Securities

 

$273,632

 

 

$273,632

 

 

$-

 

 

$-

 

Warrant Liability

 

$

439,904

 

 

$-

 

 

$-

 

 

$439,904

 

 

 

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

 

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

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

 

Re-measurement adjustments:

 

 

-

 

Change in fair value of warrant liability

 

 

(64,096

)

Ending balance, March 31, 2024

 

$439,904

 

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

 

 

March 31, 2024

 

Fair value

 

$439,904

 

Valuation technique

 

Backsolve method

 

Significant unobservable input

 

Time to maturity and volatility

 

 

 

December 31, 2023

 

Fair value

 

$504,000

 

Valuation technique

 

Backsolve method

 

Significant unobservable input

 

Time to maturity and volatility

 

Schedule Of Anti-dilutive Earnings Per Share

 

 

Three Months Ended

March 31,

 

 

 

2024

 

 

2023

 

Net loss

 

$(778,427)

 

$(3,315,769 )

Deemed dividend

 

 

-

 

 

 

(503,643 )

Net loss, numerator, basic computation

 

$(778,427)

 

$(3,819,412 )

 

 

March 31,

 

 

March 31,

 

 

 

2024

 

 

2023

 

Options

 

 

82,876

 

 

 

216,173

 

Stock awards

 

 

-

 

 

 

2,808

 

Warrants

 

 

951,589

 

 

 

697,962

 

Convertible preferred stock

 

 

-

 

 

 

28,667

 

 

 

 

1,034,465

 

 

 

945,610