XML 31 R20.htm IDEA: XBRL DOCUMENT v3.24.2.u1
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
6 Months Ended
Jun. 30, 2024
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  
Schedule Of Revenues

 

 

Three Months Ended June 30,

 

 

 

2024

 

 

2023

 

Recruiters On Demand

 

$120

 

 

$209,902

 

Consulting and staffing services

 

 

-

 

 

45,762

 

Software Subscriptions

 

 

-

 

 

35,046

 

Revenue Share

 

 

-

 

 

 

102,440

 

Marketplace Solutions

 

 

132,981

 

 

 

182,203

 

Total revenue

 

$133,101

 

 

$575,353

 

 

 

Six Months Ended June 30,

 

 

 

2024

 

 

2023

 

Recruiters On Demand

 

$120

 

 

$1,786,755

 

Consulting and staffing services

 

 

5,550

 

 

 

124,181

 

Software Subscriptions

 

 

-

 

 

412,941

 

Full time placement fees

 

 

-

 

 

 

20,000

 

Marketplace Solutions

 

 

349,988

 

 

 

380,832

 

Revenue Share

 

 

-

 

 

 

102,440

 

Total revenue

 

$355,658

 

 

$2,827,149

 

Schedule Of Expected Deferred Revenue Recognition

 

 

Total Deferred

Q2 2024

 

 

Recognize

Q3 2024

 

 

Recognize

Q4 2024

 

 

Recognize

2025

 

Other

 

$49,371

 

 

$-

 

 

$-

 

 

$49,371

 

Marketplace Solutions

 

 

66,738

 

 

 

51,376

 

 

 

11,134

 

 

 

4,228

 

TOTAL

 

$116,109

 

 

$51,376

 

 

$11,134

 

 

$53,599

 

Schedule Of earn-out liability measured at fair value

 

 

Fair Value at

June 30,

 

 

Fair Value Measurement Using

 

 

 

2024

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketable Securities

 

$240,317

 

 

$240,317

 

 

$-

 

 

$-

 

Warrant Liability

 

$436,380

 

 

$-

 

 

$-

 

 

$436,380

 

 

 

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

 

Re-measurement adjustments:

 

 

-

 

Change in fair value of warrant liability

 

 

(3,524 )

Ending balance, June 30, 2024

 

$436,380

 

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

 

 

June 30,

2024

 

Fair value

 

$436,380

 

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 June 30,

 

 

 

2024

 

 

2023

 

Net loss

 

$(1,015,272 )

 

$(980,273 )

Deemed dividend

 

 

-

 

 

 

-

 

Net loss, numerator, basic computation

 

$(1,015,272 )

 

$(980,273 )

 

 

Six Months Ended June 30,

 

 

 

2024

 

 

2023

 

Net loss

 

$(1,793,699 )

 

$(4,296,042 )

Deemed dividend

 

 

-

 

 

 

(503,643 )

Net loss, numerator, basic computation

 

$(1,793,699 )

 

$(4,799,685 )

 

 

June 30,

 

 

June 30,

 

 

 

2024

 

 

2023

 

Options

 

 

70,511

 

 

 

215,954

 

Stock awards

 

 

-

 

 

 

2,808

 

Warrants

 

 

950,256

 

 

 

570,060

 

Convertible preferred stock

 

 

-

 

 

 

28,667

 

 

 

 

1,020,767

 

 

 

817,489