XML 31 R20.htm IDEA: XBRL DOCUMENT v3.24.3
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
9 Months Ended
Sep. 30, 2024
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  
Schedule Of Revenues

 

 

Three Months Ended 

September 30,

 

 

 

2024

 

 

2023

 

Recruiters On Demand

 

$-

 

 

$46,040

 

Consulting and staffing services

 

 

52

 

 

 

572

 

Software Subscriptions

 

 

-

 

 

 

160

 

Marketplace Solutions

 

 

135,834

 

 

 

136,950

 

Total revenue

 

$135,886

 

 

$183,722

 

 

 

Nine Months Ended

September 30,

 

 

 

2024

 

 

2023

 

Recruiters On Demand

 

$120

 

 

$1,832,795

 

Consulting and staffing services

 

 

5,602

 

 

 

124,752

 

Software Subscriptions

 

 

-

 

 

 

413,101

 

Full time placement fees

 

 

-

 

 

 

20,000

 

Marketplace Solutions

 

 

485,822

 

 

 

517,782

 

Revenue Share

 

 

-

 

 

 

102,440

 

Total revenue

 

$491,544

 

 

$3,010,870

 

Schedule Of Expected Deferred Revenue Recognition

 

 

Total Deferred

Q3 2024

 

 

Recognize Q4 2024

 

 

Recognize

2025

 

Other

 

$49,371

 

 

$-

 

 

$49,371

 

Marketplace Solutions

 

 

56,046

 

 

 

24,375

 

 

 

31,671

 

TOTAL

 

$105,417

 

 

$24,375

 

 

$81,042

 

Schedule Of earn-out liability measured at fair value

 

 

Fair Value at

September 30,

 

 

Fair Value Measurement Using

 

 

 

2024

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Marketable Securities

 

$135,612

 

 

$135,612

 

 

$-

 

 

$-

 

Warrant Liability

 

$431,245

 

 

$-

 

 

$-

 

 

$431,245

 

 

 

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

 

Re-measurement adjustments:

 

 

 

 

Change in fair value of warrant liability

 

 

(5,135 )

Ending balance, September 30, 2024

 

$431,245

 

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

 

 

September 30,

2024

 

Fair value

 

$

431,245

 

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

September 30,

 

 

 

2024

 

 

2023

 

Net loss

 

$(13,310,023 )

 

$(1,030,682 )

Deemed dividend

 

 

-

 

 

 

-

 

Net loss, numerator, basic computation

 

$(13,310,023 )

 

$(1,030,682 )

 

 

Nine Months Ended

September 30,

 

 

 

2024

 

 

2023

 

Net loss

 

$(15,103,722 )

 

$(5,326,724 )

Deemed dividend

 

 

-

 

 

 

(503,643 )

Net loss, numerator, basic computation

 

$(15,103,722 )

 

$(5,830,367 )

 

 

September 30,

 

 

September 30,

 

 

 

2024

 

 

2023

 

Options

 

 

45,844

 

 

 

218,551

 

Warrants

 

 

911,059

 

 

 

792,283

 

Convertible preferred stock

 

 

-

 

 

 

28,667

 

 

 

 

956,903

 

 

 

1,039,501