Cover
Cover - shares | 9 Months Ended | |
Sep. 30, 2021 | Nov. 01, 2021 | |
Cover [Abstract] | ||
Entity Registrant Name | RECRUITER.COM GROUP, INC. | |
Entity Central Index Key | 0001462223 | |
Document Type | 10-Q | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Entity Small Business | true | |
Entity Shell Company | false | |
Entity Emerging Growth Company | true | |
Entity Current Reporting Status | Yes | |
Document Period End Date | Sep. 30, 2021 | |
Entity Filer Category | Non-accelerated Filer | |
Document Fiscal Period Focus | Q3 | |
Document Fiscal Year Focus | 2021 | |
Entity Ex Transition Period | false | |
Entity Common Stock Shares Outstanding | 14,394,329 | |
Document Quarterly Report | true | |
Document Transition Report | false | |
Entity File Number | 001-40563 | |
Entity Incorporation State Country Code | NV | |
Entity Tax Identification Number | 90-1505893 | |
Entity Address Address Line 1 | 500 Seventh Avenue | |
Entity Address City Or Town | New York | |
Entity Address State Or Province | NY | |
Entity Address Postal Zip Code | 10018 | |
City Area Code | 855 | |
Local Phone Number | 931-1500 | |
Security 12b Title | Common Stock Purchase Warrants | |
Trading Symbol | RCRT | |
Security Exchange Name | NASDAQ | |
Entity Interactive Data Current | Yes |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheets - USD ($) | Sep. 30, 2021 | Dec. 31, 2020 |
Current assets: | ||
Cash | $ 5,346,769 | $ 99,906 |
Accounts receivable, net of allowance for doubtful accounts of $125,158 and $33,000, respectively | 5,160,642 | 942,842 |
Accounts receivable - related parties | 26,081 | 41,124 |
Prepaid expenses and other current assets | 287,778 | 167,045 |
Investments - marketable securities | 0 | 1,424 |
Total current assets | 10,821,270 | 1,252,341 |
Property and equipment, net of accumulated depreciation of $2,693 and $1,828, respectively | 770 | 1,635 |
Right of use asset - related party | 0 | 140,642 |
Intangible assets, net | 9,362,993 | 795,864 |
Goodwill | 9,161,486 | 3,517,315 |
Total assets | 29,346,519 | 5,707,797 |
Current liabilities: | ||
Accounts payable | 813,051 | 616,421 |
Accounts payable - related parties | 106,968 | 779,928 |
Accrued expenses | 1,023,298 | 423,237 |
Accrued expenses - related party | 0 | 8,000 |
Accrued compensation | 321,158 | 617,067 |
Accrued compensation - related party | 116,000 | 122,500 |
Accrued interest | 34,502 | 60,404 |
Contingent consideration for acquisitions | 2,375,763 | 0 |
Liability on sale of future revenues, net of discount of $0 and $2,719, respectively | 0 | 8,185 |
Deferred payroll taxes | 23,333 | 159,032 |
Other liabilities | 17,333 | 14,493 |
Loans payable - current portion | 1,752,094 | 28,249 |
Convertible notes payable, net of unamortized discount and costs of $0 and $1,205,699, respectively | 0 | 1,905,826 |
Refundable deposit on preferred stock purchase | 285,000 | 285,000 |
Warrant derivative liability | 0 | 11,537,997 |
Lease liability - current portion - related party | 0 | 73,378 |
Deferred revenue | 677,506 | 51,537 |
Total current liabilities | 7,546,006 | 16,691,254 |
Lease liability - long term portion - related party | 0 | 67,264 |
Loans payable - long term portion | 3,167,586 | 73,541 |
Total liabilities | 10,713,592 | 16,832,059 |
Stockholders' Equity (Deficit): | ||
Preferred stock, 10,000,000 shares authorized, $0.0001 par value: undesignated: 7,013,600 shares authorized; no shares issued and outstanding as of September 30, 2021 and December 31, 2020, respectively | 0 | 0 |
Common stock, $0.0001 par value; 100,000,000 shares authorized; 14,394,329 and 2,203,009 shares issued and outstanding as of September 30, 2021 and December 31, 2020, respectively | 1,439 | 220 |
Shares to be issued, 587,945 sharses as of September 30, 2021 | 59 | 0 |
Additional paid-in capital | 63,558,308 | 23,400,408 |
Accumulated deficit | (44,926,888) | (34,525,025) |
Total stockholders' Equity (deficit) | 18,632,927 | (11,124,262) |
Total liabilities and stockholders' Equity (deficit) | 29,346,519 | 5,707,797 |
Series D Preferred Stock [Member] | ||
Stockholders' Equity (Deficit): | ||
Preferred stock, 10,000,000 shares authorized, $0.0001 par value: undesignated: 7,013,600 shares authorized; no shares issued and outstanding as of September 30, 2021 and December 31, 2020, respectively | 0 | 54 |
Series E Preferred Stock [Member] | ||
Stockholders' Equity (Deficit): | ||
Preferred stock, 10,000,000 shares authorized, $0.0001 par value: undesignated: 7,013,600 shares authorized; no shares issued and outstanding as of September 30, 2021 and December 31, 2020, respectively | 9 | 74 |
Series F Preferred Stocks [Member] | ||
Stockholders' Equity (Deficit): | ||
Preferred stock, 10,000,000 shares authorized, $0.0001 par value: undesignated: 7,013,600 shares authorized; no shares issued and outstanding as of September 30, 2021 and December 31, 2020, respectively | $ 0 | $ 7 |
Condensed Consolidated Balanc_2
Condensed Consolidated Balance Sheets (Parenthetical) - USD ($) | Sep. 30, 2021 | Dec. 31, 2020 |
Allowance for doubtful accounts | $ 125,158 | $ 33,000 |
Net of accumulated depreciation | 2,693 | 1,828 |
Liability on sale of future revenues, net of discount | 0 | 2,719 |
Notes payable, net of unamortized discount | $ 0 | $ 1,205,699 |
Preferred stock, par value | $ 0.0001 | $ 0.0001 |
Preferred stock, shares authorized | 10,000,000 | 10,000,000 |
Preferred stock, undesignated shares authorized | 7,013,600 | 7,013,600 |
Preferred stock, shares issued | 0 | 0 |
Preferred stock, shares outstanding | 0 | 0 |
Common stock, par value | $ 0.0001 | $ 0.0001 |
Common stock, shares authorized | 100,000,000 | 100,000,000 |
Common stock, shares issued | 14,394,329 | 2,203,009 |
Common stock, shares outstanding | 14,394,329 | 2,203,009 |
Shares to be issued | 587,945 | |
Series D Preferred Stock [Member] | ||
Preferred stock, par value | $ 0.0001 | $ 0.0001 |
Preferred stock, shares authorized | 2,000,000 | 2,000,000 |
Preferred stock, shares issued | 0 | 527,795 |
Preferred stock, shares outstanding | 0 | 527,795 |
Series F Preferred Stocks [Member] | ||
Preferred stock, par value | $ 0.0001 | $ 0.0001 |
Preferred stock, shares authorized | 200,000 | 200,000 |
Preferred stock, shares issued | 0 | 64,382 |
Preferred stock, shares outstanding | 0 | 64,382 |
Series E Preferred Stocks [Member] | ||
Preferred stock, par value | $ 0.0001 | $ 0.0001 |
Preferred stock, shares authorized | 775,000 | 775,000 |
Preferred stock, shares issued | 86,000 | 731,845 |
Preferred stock, shares outstanding | 86,000 | 731,845 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Operations (Unaudited) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
Condensed Consolidated Statements of Operations (Unaudited) | ||||
Revenue (including related party revenue of $0, $7,919, $970 and $21,349, respectively) | $ 6,257,882 | $ 1,992,167 | $ 13,803,321 | $ 6,158,704 |
Cost of revenue (including related party costs of $152,359, $222,637, $552,154 and $1,176,733, respectively) | 3,953,660 | 1,377,523 | 9,154,654 | 4,546,961 |
Gross Profit | 2,304,222 | 614,644 | 4,648,667 | 1,611,743 |
Operating expenses: | ||||
Sales and marketing | 138,442 | 22,357 | 270,991 | 62,668 |
Product development (including related party expense of $38,473, $55,135, $151,157 and $173,515, respectively) | 465,141 | 79,663 | 610,805 | 220,157 |
Amortization of intangibles | 842,934 | 184,172 | 1,677,202 | 502,518 |
Impairment expense | 2,530,325 | 0 | 2,530,325 | 0 |
General and administrative (including share-based compensation expense of $1,928,646, $995,811, $3,543,887 and $2,646,013, respectively, and related party expenses of $25,121, $40,114, $112,149 and $127,004, respectively) | 4,882,762 | 2,223,312 | 10,491,264 | 5,998,617 |
Total operating expenses | 8,859,604 | 2,509,504 | 15,580,587 | 6,783,960 |
Loss from Operations | (6,555,382) | (1,894,860) | (10,931,920) | (5,172,217) |
Other income (expenses): | ||||
Interest expense (including related party interest expense of $0, $0, $30,466 and $0, respectively) | (167,728) | (882,235) | (3,188,138) | (1,130,315) |
Initial derivative expense | 0 | (3,585,983) | (3,340,554) | |
Change in derivative value due to anti-dilution adjustments | 0 | 0 | 0 | (2,642,175) |
Change in fair value of derivative liability | (887,791) | 4,210,526 | 7,315,580 | 3,306,350 |
Forgiveness of debt income | 0 | 0 | 24,925 | 0 |
Grant income | 0 | 3,506 | 3,382 | 10,768 |
Net recognized loss on marketable securities | (890) | (1,519) | (1,424) | (20,259) |
Other expense | (38,285) | 0 | (38,285) | 0 |
Total other income (expenses) | (1,094,694) | 3,330,278 | 530,057 | (3,816,185) |
Income (Loss) before income taxes | (7,650,076) | 1,435,418 | (10,401,863) | (8,988,402) |
Provision for income taxes | 0 | 0 | 0 | 0 |
Net Income (Loss) | $ (7,650,076) | $ 1,435,418 | $ (10,401,863) | $ (8,988,402) |
Net income (loss) per common share - basic | $ (0.56) | $ 0.28 | $ (1.57) | $ (1.91) |
Net income (loss) per common share diluted | $ (0.56) | $ (0.32) | $ (1.57) | $ (1.91) |
Weighted average common shares - basic | 13,592,644 | 5,127,443 | 6,624,388 | 4,716,249 |
Weighted average common shares - diluted | 13,592,644 | 8,780,886 | 6,624,388 | 4,716,249 |
Condensed Consolidated Statem_2
Condensed Consolidated Statements of Changes in Stockholders (Deficit) Equity (Unaudited) - USD ($) | Total | Preferred Stock Series E | Preferred Stock Series F | Common Stock | Common stock to be issued | Additional Paid-In Capital | Accumulated Deficit | Preferred Stock Series D |
Balance, shares at Dec. 31, 2019 | 734,986 | 139,768 | 3,619,658 | 454,546 | ||||
Balance, amount at Dec. 31, 2019 | $ 715,356 | $ 74 | $ 14 | $ 362 | $ 0 | $ 18,203,048 | $ (17,488,188) | $ 46 |
Stock based compensation | 870,722 | 0 | 0 | 0 | 0 | 870,722 | 0 | $ 0 |
Series D Preferred stock issued for accrued penalties, shares | 106,134 | |||||||
Series D Preferred stock issued for accrued penalties, amount | 1,929,516 | 0 | $ 0 | 0 | 1,929,505 | 0 | $ 11 | |
Issuance of common shares upon conversion of Series D preferred stock, shares | 161,250 | (12,900) | ||||||
Issuance of common shares upon conversion of Series D preferred stock, amount | 0 | $ 0 | 0 | $ 16 | 0 | (15) | 0 | $ (1) |
Issuance of common shares upon conversion of Series E preferred stock, shares | (3,141) | 39,260 | ||||||
Issuance of common shares upon conversion of Series E preferred stock, amount | 0 | $ 0 | $ 0 | $ 4 | 0 | (4) | 0 | 0 |
Issuance of common shares upon conversion of Series F preferred stock, shares | (64,272) | 803,414 | ||||||
Issuance of common shares upon conversion of Series F preferred stock, amount | 0 | 0 | $ (6) | $ 80 | 0 | (74) | 0 | 0 |
Net income (loss) | (2,482,605) | $ 0 | $ 0 | $ 0 | 0 | 0 | (2,482,605) | $ 0 |
Balance, shares at Mar. 31, 2020 | 731,845 | 75,496 | 4,623,582 | 547,780 | ||||
Balance, amount at Mar. 31, 2020 | 1,032,989 | $ 74 | $ 8 | $ 462 | 0 | 21,003,182 | (19,970,793) | $ 56 |
Balance, shares at Dec. 31, 2019 | 734,986 | 139,768 | 3,619,658 | 454,546 | ||||
Balance, amount at Dec. 31, 2019 | 715,356 | $ 74 | $ 14 | $ 362 | 0 | 18,203,048 | (17,488,188) | $ 46 |
Net income (loss) | (8,988,402) | |||||||
Balance, shares at Sep. 30, 2020 | 731,845 | 64,382 | 5,131,508 | 527,795 | ||||
Balance, amount at Sep. 30, 2020 | 3,698,982 | $ 74 | $ 7 | $ 513 | 0 | 22,776,960 | (26,473,590) | $ 54 |
Balance, shares at Mar. 31, 2020 | 731,845 | 75,496 | 4,623,582 | 547,780 | ||||
Balance, amount at Mar. 31, 2020 | 1,032,989 | $ 74 | $ 8 | $ 462 | 0 | 21,003,182 | (19,970,793) | $ 56 |
Stock based compensation | 665,230 | 0 | 0 | $ 0 | 0 | 665,230 | 0 | $ 0 |
Issuance of common shares upon conversion of Series D preferred stock, shares | 157,000 | (12,560) | ||||||
Issuance of common shares upon conversion of Series D preferred stock, amount | 0 | 0 | $ 0 | $ 16 | 0 | (15) | 0 | $ (1) |
Issuance of common shares upon conversion of Series F preferred stock, shares | (11,114) | 138,926 | ||||||
Issuance of common shares upon conversion of Series F preferred stock, amount | 0 | 0 | $ (1) | $ 14 | 0 | (13) | 0 | 0 |
Net income (loss) | (7,941,215) | 0 | 0 | 0 | 0 | 0 | (7,941,215) | $ 0 |
Sale of Series D Preferred stock units, shares | 1,375 | |||||||
Sale of Series D Preferred stock units, amount | 25,000 | 0 | 0 | 0 | 0 | 25,000 | 0 | $ 0 |
Reclassification of warrant derivative to liabilities related to Series D unit sale | (26,465) | 0 | 0 | $ 0 | 0 | (26,465) | 0 | 0 |
Issuance of shares for services, shares | 90,000 | |||||||
Issuance of shares for services, amount | 120,500 | $ 0 | $ 0 | $ 9 | 0 | 120,491 | 0 | $ 0 |
Balance, shares at Jun. 30, 2020 | 731,845 | 64,382 | 5,009,508 | 536,595 | ||||
Balance, amount at Jun. 30, 2020 | (6,123,961) | $ 74 | $ 7 | $ 501 | 0 | 21,787,410 | (27,912,008) | $ 55 |
Stock based compensation | 955,361 | 0 | 0 | $ 0 | 0 | 955,361 | 0 | $ 0 |
Issuance of common shares upon conversion of Series D preferred stock, shares | 110,000 | (8,800) | ||||||
Issuance of common shares upon conversion of Series D preferred stock, amount | 0 | 0 | 0 | $ 11 | 0 | (10) | 0 | $ (1) |
Net income (loss) | 1,435,418 | 1,435,418 | ||||||
Issuance of shares for services, shares | 12,000 | |||||||
Issuance of shares for services, amount | 34,200 | $ 0 | $ 0 | $ 1 | 0 | 34,199 | 0 | $ 0 |
Balance, shares at Sep. 30, 2020 | 731,845 | 64,382 | 5,131,508 | 527,795 | ||||
Balance, amount at Sep. 30, 2020 | 3,698,982 | $ 74 | $ 7 | $ 513 | 0 | 22,776,960 | (26,473,590) | $ 54 |
Balance, shares at Dec. 31, 2020 | 731,845 | 64,382 | 2,203,009 | 527,795 | ||||
Balance, amount at Dec. 31, 2020 | (11,124,262) | $ 74 | $ 7 | $ 220 | 0 | 23,400,408 | (34,525,025) | $ 54 |
Stock based compensation | 502,407 | 0 | 0 | $ 0 | 0 | 502,407 | 0 | $ 0 |
Issuance of common shares upon conversion of Series D preferred stock, shares | 372,266 | (74,453) | ||||||
Issuance of common shares upon conversion of Series D preferred stock, amount | 0 | 0 | $ 0 | $ 37 | 0 | (30) | 0 | $ (7) |
Issuance of common shares upon conversion of Series F preferred stock, shares | (17,535) | 87,674 | ||||||
Issuance of common shares upon conversion of Series F preferred stock, amount | 0 | 0 | $ (2) | $ 9 | 0 | (7) | 0 | 0 |
Net income (loss) | (6,280,066) | 0 | 0 | $ 0 | $ 0 | 0 | (6,280,066) | 0 |
Issuance of common shares for Scouted acquisition, shares | 175,421 | 15,591 | ||||||
Issuance of common shares for Scouted acquisition, amount | 1,384,840 | 0 | 0 | $ 18 | $ 113,036 | 1,271,786 | 0 | 0 |
Issuance of issuale common shares for Upsider acquisition, shares | 271,153 | |||||||
Issuance of issuable common shares for Upsider acquisition, amount | 2,135,331 | 0 | 0 | $ 0 | $ 2,135,331 | 0 | 0 | 0 |
Issuance of common shares for accrued compensation, shares | 1,625 | |||||||
Issuance of common shares for accrued compensation, amount | 16,425 | 0 | 0 | $ 0 | 0 | 16,425 | 0 | 0 |
Issuance of common shares upon conversion of debentures and accrued interest, shares | 71,485 | |||||||
Issuance of common shares upon conversion of debentures and accrued interest, amount | 199,403 | 0 | 0 | $ 7 | 0 | 199,396 | 0 | $ 0 |
Cancellation of Series D preferred stock, shares | (8,755) | |||||||
Cancellation of Series D preferred stock, amount | 0 | 0 | 0 | 0 | 0 | 1 | 0 | $ (1) |
Reclassification of derivative liability upon cancellation of Series D warrants | 373,070 | $ 0 | $ 0 | $ 0 | $ 0 | 373,070 | 0 | $ 0 |
Balance, shares at Mar. 31, 2021 | 731,845 | 46,847 | 2,911,480 | 286,744 | 444,587 | |||
Balance, amount at Mar. 31, 2021 | (12,792,852) | $ 74 | $ 5 | $ 291 | $ 2,248,367 | 25,763,456 | (40,805,091) | $ 46 |
Balance, shares at Dec. 31, 2020 | 731,845 | 64,382 | 2,203,009 | 527,795 | ||||
Balance, amount at Dec. 31, 2020 | (11,124,262) | $ 74 | $ 7 | $ 220 | $ 0 | 23,400,408 | (34,525,025) | $ 54 |
Net income (loss) | (10,401,863) | |||||||
Offering costs | (1,651,889) | |||||||
Balance, shares at Sep. 30, 2021 | 86,000 | 14,394,329 | 587,945 | |||||
Balance, amount at Sep. 30, 2021 | 18,632,927 | $ 9 | $ 1,439 | $ 59 | 63,558,308 | (44,926,888) | ||
Balance, shares at Mar. 31, 2021 | 731,845 | 46,847 | 2,911,480 | 286,744 | 444,587 | |||
Balance, amount at Mar. 31, 2021 | (12,792,852) | $ 74 | $ 5 | $ 291 | $ 2,248,367 | 25,763,456 | (40,805,091) | $ 46 |
Stock based compensation | 960,334 | $ 0 | 960,334 | |||||
Issuance of common shares upon conversion of Series D preferred stock, shares | 341,560 | (68,312) | ||||||
Issuance of common shares upon conversion of Series D preferred stock, amount | 0 | $ 34 | (27) | $ (7) | ||||
Net income (loss) | 3,528,279 | $ 0 | 0 | 3,528,279 | ||||
Issuance of shares for services, shares | 20,000 | |||||||
Issuance of shares for services, amount | 152,500 | $ 2 | 152,498 | |||||
Issuance of common shares for Scouted acquisition, shares | 15,591 | (15,591) | ||||||
Issuance of common shares for Scouted acquisition, amount | 0 | $ 2 | $ (113,036) | 113,034 | ||||
Issuance of issuale common shares for Upsider acquisition, shares | 271,153 | (271,153) | ||||||
Issuance of issuable common shares for Upsider acquisition, amount | 0 | $ 27 | $ (2,135,331) | 2,135,304 | ||||
Issuance of shares for One Wire acquisition, shares | 155,327 | |||||||
Issuance of shares for One Wire acquisition, amount | 1,436,777 | $ 16 | 1,436,761 | |||||
Issuance of common shares upon conversion of debentures, shares | 17,687 | |||||||
Issuance of common shares upon conversion of debentures, amount | 67,213 | $ 2 | 67,211 | |||||
Issuance of common shares for accounts payable, shares | 32,941 | |||||||
Issuance of common shares for accounts payable, amount | 140,000 | $ 3 | 139,997 | |||||
Balance, shares at Jun. 30, 2021 | 731,845 | 46,847 | 3,765,739 | 376,275 | ||||
Balance, amount at Jun. 30, 2021 | (6,507,749) | $ 74 | $ 5 | $ 377 | 0 | 30,768,568 | (37,276,812) | $ 39 |
Stock based compensation | 1,928,646 | $ 0 | 0 | $ 0 | 0 | 1,928,646 | 0 | 0 |
Issuance of common shares upon conversion of Series E preferred stock, shares | (645,845) | 3,229,225 | ||||||
Issuance of common shares upon conversion of Series E preferred stock, amount | 0 | $ (65) | $ 0 | $ 323 | 0 | (258) | 0 | 0 |
Issuance of common shares upon conversion of Series F preferred stock, shares | (46,847) | 234,237 | ||||||
Issuance of common shares upon conversion of Series F preferred stock, amount | 0 | 0 | $ (5) | $ 23 | 0 | (18) | 0 | 0 |
Net income (loss) | (7,650,076) | (7,650,076) | ||||||
Issuance of common shares upon conversion of debentures and accrued interest, shares | 1,489,444 | |||||||
Issuance of common shares upon conversion of debentures and accrued interest, amount | 4,291,102 | 0 | 0 | $ 149 | 0 | 4,290,953 | 0 | 0 |
Issuance of shares for One Wire acquisition, shares | 508,711 | |||||||
Proceeds from sale of common stock and warrants, shares | 2,400,000 | |||||||
Offering costs | (1,651,889) | (1,651,889) | ||||||
Reclassification of derivative liabilities upon modification of warrants | 9,809,405 | 0 | 0 | $ 0 | 0 | 9,809,405 | 0 | |
Proceeds from sale of common stock and warrants, amount | 12,003,600 | 240 | 12,003,360 | |||||
Cost related to modification of warrants | 12,624 | 0 | 0 | 0 | 0 | 12,624 | 0 | 0 |
Deferred offering costs | (78,038) | 0 | 0 | $ 0 | 0 | (78,038) | 0 | 0 |
Common stock issued for the echange of warrants, shares | 522,108 | |||||||
Common stock issued for the exchange of warrants, amount | 0 | 0 | 0 | $ 52 | $ 0 | (52) | 0 | $ 0 |
Issuance of common shares and pre-funded warrants upon conversion of Series D preferred stock, shares | 1,293,430 | 587,945 | (376,275) | |||||
Issuance of common shares and pre-funded warrants upon conversion of Series D preferred stock, amount | 0 | 0 | 0 | $ 129 | $ 59 | (149) | 0 | $ (39) |
Issuance of earn-out common shares for Upsider acquisition, shares | 321,390 | |||||||
Issuance of earn-out common shares for Upsider acquisition, amount | 1,394,768 | 0 | 0 | $ 32 | 0 | 1,394,736 | 0 | 0 |
Issuance of common shares for Parrut acquisition, shares | 257,545 | |||||||
Issuance of common shares for Parrut acquisition, amount | 1,264,551 | 0 | 0 | $ 26 | 0 | 1,264,525 | 0 | 0 |
Issuance of common shares for Novo acquisition, amount | 2,019,583 | 0 | 0 | $ 51 | 0 | 2,019,532 | 0 | 0 |
Proceeds from sale of common stock related to over allotment, shares | 360,000 | |||||||
RSUs issued for services, amount | 0 | 0 | $ 0 | $ 1 | $ 0 | (1) | 0 | 0 |
RSUs issued for services, shares | 12,500 | |||||||
Proceeds from sale of common stock related to over allotment, amount | 1,796,400 | $ 0 | $ 36 | 1,796,364 | $ 0 | |||
Balance, shares at Sep. 30, 2021 | 86,000 | 14,394,329 | 587,945 | |||||
Balance, amount at Sep. 30, 2021 | $ 18,632,927 | $ 9 | $ 1,439 | $ 59 | $ 63,558,308 | $ (44,926,888) |
Condensed Consolidated Statem_3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($) | 9 Months Ended | |
Sep. 30, 2021 | Sep. 30, 2020 | |
Cash Flows From Operating Activities | ||
Net loss | $ (10,401,863) | $ (8,988,402) |
Adjustments to reconcile net loss to net cash used in operating activities: | ||
Depreciation and amortization | 1,678,067 | 503,384 |
Bad debt expense | 79,305 | 12,000 |
Gain on forgiveness of debt | (24,925) | |
Equity based compensation expense | 3,543,887 | 2,646,013 |
Recognized loss on marketable securities | 1,424 | 20,259 |
Expenses paid through financings | 32,500 | |
Loan principal paid directly through grant | (2,992) | (8,853) |
Amortization of debt discount and debt costs | 2,503,160 | 1,029,882 |
Warrant modification expense | 12,624 | 0 |
Initial derivative expense | 3,585,983 | 3,340,554 |
Change in derivative value due to anti-dilution adjustments | 0 | 2,642,175 |
Change in fair value of derivative liability | (7,315,580) | (3,306,350) |
Impairment expense | 2,530,325 | 0 |
Change in fair value of earn-out liability | 102,116 | 0 |
Changes in assets and liabilities: | ||
(Increase) decrease in accounts receivable | (3,517,385) | 126,492 |
Decrease in accounts receivable - related parties | 15,043 | |
(Increase) decrease in prepaid expenses and other current assets | (53,823) | 25,950 |
Increase (decrease) in accounts payable and accrued liabilities | 642,427 | (68,633) |
Decrease in accounts payable and accrued liabilities - related parties | (687,460) | 0 |
Decrease in deferred payroll taxes | (135,699) | 0 |
Increase in other liabilities | (2,840) | 132,950 |
(Decrease) increase in deferred revenue | 456,824 | (66,497) |
Net cash used in operating activities | (6,985,702) | (1,926,576) |
Cash Flows From Investing Activities: | ||
Proceeds from sale of marketable securities | 0 | 17,009 |
Cash paid for customer contacts | (50,000) | |
Cash and receivables acquired | 230,855 | 0 |
Cash paid for acquisitions | (2,304,528) | 0 |
Net cash used in investing activities | (2,073,673) | (32,991) |
Cash Flows From Financing Activities: | ||
Proceeds from loans | 250,000 | 398,545 |
Proceeds from convertible notes | 2,153,200 | 2,226,000 |
Deferred offering costs | (78,038) | |
Repayments of notes | (156,131) | (11,155) |
Advances on receivables | 0 | 180,778 |
Repayments of advances on receivables | 0 | (180,778) |
Repayments of sale of future revenues | (10,904) | (403,617) |
Proceeds from sale of common stock | 13,800,000 | 0 |
Offering costs | (1,651,889) | |
Proceeds from sale of preferred stock | 0 | 25,000 |
Net cash provided by financing activities | 14,306,238 | 2,234,773 |
Net increase in cash | 5,246,863 | 275,206 |
Cash, beginning of period | 99,906 | 306,252 |
Cash, end of period | 581,458 | |
Supplemental disclosures of cash flow information: | ||
Cash paid during the period for interest | 175,580 | 128,979 |
Cash paid during the period for income taxes | 0 | 0 |
Supplemental schedule of non-cash investing and financing activities: | ||
Original issue discount deducted from convertible note proceeds | 342,554 | 328,125 |
Debt costs deducted from convertible note proceeds | 334,800 | 366,500 |
Loans issued as consideration for acquisitions | 4,750,000 | |
Notes and accrued interest converted to common stock | 4,647,794 | 0 |
Common stock issued/to be issued for asset acquisitions | 8,241,082 | 0 |
Notes payable and accrued interest exchanged for debentures | 252,430 | 0 |
Accounts payable paid with common stock | 140,000 | 0 |
Accrued compensation paid with common stock | 16,425 | 0 |
Warrant derivative liability extinguished | 10,182,476 | 0 |
Write off of right-of-use asset and lease liability | 103,953 | 0 |
Earn-out liability consideration for acquisition | 1,668,297 | 0 |
Shares issued for upsider earn-out liability | 1,394,768 | 0 |
Deferred offering costs charged to additional paid-in capital | 78,038 | 0 |
Preferred stock issued for accrued penalties | 0 | 1,929,516 |
Warrant derivative liability at inception | $ 2,374,076 | $ 2,284,965 |
ORGANIZATION AND SUMMARY OF SIG
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | 9 Months Ended |
Sep. 30, 2021 | |
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | |
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES General Recruiter.com Group, Inc., a Nevada corporation (“RGI”), is a holding company based in New York, New York. The Company has seven subsidiaries, Recruiter.com, Inc., Recruiter.com Recruiting Solutions LLC (“Recruiting Solutions”), Recruiter.com Consulting, LLC, VocaWorks, Inc. (“VocaWorks”), Recruiter.com Scouted Inc. (“Scouted”), Recruiter.com Upsider Inc. (“Upsider”) and Recruiter.com OneWire Inc. (“OneWire”) . RGI and its subsidiaries as a consolidated group is hereinafter referred to as the “Company.” The Company operates in Connecticut, Texas, New York, and California. Recruiter.com Group, Inc. ("we", "the Company", "Recruiter.com", "us", "our") operates an on-demand recruiting platform digitally transforming the $120 billion recruiting and staffing industry. We offer recruiting software and services through an online, AI-powered sourcing platform and network of on-demand recruiters. Businesses from startups to the Fortune 100 use Recruiter.com to help address their critical talent needs and solve recruiting and hiring challenges. Our website, www.Recruiter.com, provides employers seeking to hire talent access to our network of recruiters and utilizes an innovative web platform, software with integrated AI-driven candidate to job matching, and video screening software to more easily and quickly source qualified talent. We help businesses accelerate and streamline their recruiting and hiring processes by providing on-demand recruiting software and services. We leverage our expert network of recruiters to place recruiters on a project basis, aided by cutting-edge AI-based candidate sourcing and matching and video screening technologies. Through our Recruiting Solutions division, we also provide consulting, staffing, and full-time placement services to employers, leveraging our platform and rounding out our services. Our mission is to grow our most collaborative and connective global platform to connect recruiters and employers and become the preferred solution for hiring specialized talent. Reincorporation On May 13, 2020, the Company effected a reincorporation from the State of Delaware to the State of Nevada. Following the approval by the Company’s stockholders at a special meeting held on May 8, 2020, Recruiter.com Group, Inc., a Delaware corporation (“Recruiter.com Delaware”), entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Recruiter.com Group, Inc., a Nevada corporation and a wholly owned subsidiary of Recruiter.com Delaware (“Recruiter.com Nevada”), pursuant to which Recruiter.com Delaware merged with and into Recruiter.com Nevada, with Recruiter.com Nevada continuing as the surviving entity. Simultaneously with the reincorporation, the number of shares of common stock the Company is authorized to issue was increased from 31,250,000 shares to 250,000,000 shares. On June 18, 2021 the Company filed an Amendment to the Articles of Incorporation to effectuate a reverse split of the Company’s issued and outstanding common stock at an exchange ratio of 1-for-2.5. The reverse stock split was effective as of June 18, 2021. Simultaneously with the reverse stock split, the Company reduced the authorized shares from 250,000,000 to 100,000,000. All share and per share data in the accompanying unaudited consolidated financial statements and footnotes has been retroactively adjusted to reflect the effects of the reverse stock split. The reincorporation did not result in any change in the corporate name, business, management, fiscal year, accounting, location of the principal executive office, or assets or liabilities of the Company. Principles of Consolidation and Basis of Presentation The unaudited condensed consolidated financial statements include the accounts of RGI and its wholly owned subsidiaries. All intercompany transactions and balances have been eliminated in consolidation. The accompanying condensed consolidated financial statements are unaudited. The unaudited interim financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) and pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Certain information and note disclosures normally included in annual consolidated financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to those rules and regulations, although the Company believes that the disclosures made are adequate to make the information not misleading. Accordingly, these interim unaudited condensed consolidated financial statements should be read in conjunction with the financial statements and notes thereto of RGI for the years ended December 31, 2020 and 2019, filed with the SEC on March 9, 2021. The December 31, 2020 balance sheet is derived from those statements. In the opinion of management, these unaudited interim financial statements as of and for the three and nine months ended September 30, 2021 and 2020 include all adjustments (consisting of normal recurring adjustments and non-recurring adjustments) necessary to present fairly the financial position, results of operations and cash flows of the Company for the periods presented). The results for three and nine months ended September 30, 2021 are not necessarily indicative of the results to be expected for the year ending December 31, 2021 or for any future period. All references to September 30, 2021 and 2020 in these footnotes are unaudited. Use of Estimates The preparation of financial statements in conformity with accounting principles generally accepted in the United States (“GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results and outcomes may differ from management’s estimates and assumptions. Included in these estimates are assumptions used to estimate collection of accounts receivable, fair value of marketable securities, fair value of assets acquired and liabilities assumed in asset acquisitions and the estimated useful life of assets acquired, fair value of contingent consideration in asset acquisitions, fair value of derivative liabilities, fair value of securities issued for acquisitions, fair value of assets acquired and liabilities assumed in business combinations, fair value of intangible assets and goodwill, valuation of lease liabilities and related right of use assets, deferred income tax asset valuation allowances, and valuation of stock based compensation expense. Cash and Cash Equivalents The Company considers all short-term highly liquid investments with a remaining maturity at the date of purchase of three months or less to be cash equivalents. Cash and cash equivalents are maintained at financial institutions and, at times, balances may exceed federally insured limits. During the period, the Company had $4,440,491 in excess of the FDIC limit. The Company has not experienced any losses related to these balances as of September 30, 2021. There were no uninsured balances as of December 31, 2020. The Company had no cash equivalents during or at the end of either period. Revenue Recognition The Company recognizes revenue in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 606, “Revenue from Contracts with Customers” (“ASC 606”). Revenues are recognized when control is transferred to customers in amounts that reflect the consideration the Company expects to be entitled to receive in exchange for those goods. Revenue recognition is evaluated through the following five steps: (i) identification of the contract, or contracts, with a customer; (ii) identification of the performance obligations in the contract; (iii) determination of the transaction price; (iv) allocation of the transaction price to the performance obligations in the contract; and (v) recognition of revenue when or as a performance obligation is satisfied. We generate revenue from the following activities: ● Software Subscriptions: ● Recruiters on Demand: ● Full-time Placement: ● Marketplace: For individuals, Marketplace includes services to assist with career development and advancement, including a resume distribution service which involves promoting these job seekers’ profiles and resumes to assist with their procuring employment, and upskilling and training. Our resume distribution service allows a job seeker to upload his/her resume to our database, which we then distribute to our network of recruiters on the Platform. We earn revenue from a one-time flat fee for this service. We also offer a recruiter certification program which encompasses our recruitment related training content, which we make accessible through our online learning management system. Customers of the recruiter certification program use a self-managed system to navigate through a digital course of study. Upon completion of the program, we issue a certificate of completion and make available a digital badge to certify their achievement for display on their online recruiter profile on the Platform. Additionally, we partner with Careerdash, a high-quality training company, to provide Recruiter.com Academy, an immersive training experience for career changers. ● Consulting and Staffing: We have a sales team and sales partnerships with direct employers as well as Vendor Management System companies and Managed Service companies that help create sales channels for clients that buy staffing, direct hire, and sourcing services. Once we have secured the relationship and contract with the interested Enterprise customer the delivery and product teams will provide the service to fulfill any or all of the revenue segments. Revenues as presented on the statement of operations represent services rendered to customers less sales adjustments and allowances. Software subscription revenues are recognized over the term of the subscription for access to services and/or our web-based platform. Revenue is recognized monthly over the subscription term. Talent effectiveness subscription revenues are recognized over the term of the subscription when services are provided. Any payments received prior to the time passing to provide the subscription services are recorded as a deferred revenue liability. Revenue generated from the enhanced support package and on-demand support are recognized at the point-in-time when the service is provided. Revenue generated from placement fees that are related to the software subscription are recognized at the point-in-time when the 60 or 90-day guarantee expires. Recruiters on Demand services are billed to clients as either monthly subscriptions or time-based billings. Revenues for Recruiters on Demand are recognized on a gross basis when each monthly subscription service is completed. Talent Effectiveness consulting services are billed to clients upfront for a period of months. Revenue is recognized on a gross basis monthly over the period the consulting services are provided. Full time placement revenues are recognized on a gross basis when the guarantee period specified in each customer’s contract expires. No fees for direct hire placement services are charged to the employment candidates. Any payments received prior to the expiration of the guarantee period are recorded as a deferred revenue liability. Payments for recruitment services are typically due within 90 days of completion of services. Marketplace advertising revenues are recognized on a gross basis when the advertising is placed and displayed or when lead generation activities and online publications are completed, which is the point at which the performance obligations are satisfied. Payments for marketing and publishing are typically due within 30 days of completion of services. Job posting revenue is recognized at the end of the period the job is posted. Marketplace career services revenues are recognized on a gross basis upon distribution of resumes or completion of training courses, which is the point at which the performance obligations are satisfied. Payments for career services are typically due upon distribution or completion of services. Consulting and Staffing Services revenues represent services rendered to customers less sales adjustments and allowances. Reimbursements, including those related to travel and out-of-pocket expenses, are also included in the net service revenues and equivalent amounts of reimbursable expenses are included in costs of revenue. We record substantially all revenue on a gross basis as a principal versus on a net basis as an agent in the presentation of this line of revenues and expenses. We have concluded that gross reporting is appropriate because we have the task of identifying and hiring qualified employees, and our discretion to select the employees and establish their compensation and duties causes us to bear the risk for services that are not fully paid for by customers. Consulting and staffing revenues are recognized when the services are rendered by the temporary employees. Payroll and related taxes of certain employees that are placed on temporary assignment are outsourced to third party payors or related party payors. The payors pay all related costs of employment for these employees, including workers’ compensation insurance, state and federal unemployment taxes, social security and certain fringe benefits. We assume the risk of acceptability of the employees to customers. Payments for consulting and staffing services are typically due within 90 days of completion of services. Deferred revenue results from transactions in which the Company has been paid for services by customers, but for which all revenue recognition criteria have not yet been met. Once all revenue recognition criteria have been met, the deferred revenues are recognized. Sales tax collected is recorded on a net basis and is excluded from revenue. Contract Assets The Company does not have any contract assets such as work-in-process. All trade receivables on the Company’s balance sheet are from contracts with customers. Contract Costs Costs incurred to obtain a contract are capitalized unless they are short term in nature. As a practical matter, costs to obtain a contract that are short term in nature are expensed as incurred. The Company does not have any contract costs capitalized as of September 30, 2021 or December 31, 2020. Contract Liabilities - Deferred Revenue The Company’s contract liabilities consist of advance customer payments and deferred revenue. Deferred revenue results from transactions in which the Company has been paid for services by customers, but for which all revenue recognition criteria have not yet been met. Once all revenue recognition criteria have been met, the deferred revenues are recognized. For each of the identified periods, revenues can be categorized into the following: Nine Months Ended September 30, 2021 2020 Software Subscriptions $ 640,902 $ 0 Recruiters on Demand 6,192,133 466,421 Permanent placement fees 631,221 422,511 Marketplace Solutions 443,801 257,890 Consulting and staffing services 5,895,264 5,011,882 Total revenue $ 13,803,321 $ 6,158,704 Three Months Ended September 30, 2021 2020 Software Subscriptions $ 465,112 $ 0 Recruiters on Demand 3,437,706 234,590 Permanent placement fees 403,059 131,744 Marketplace Solutions 286,845 104,007 Consulting and staffing services 1,665,160 1,521,826 Total revenue $ 6,257,882 $ 1,992,167 As of September 30, 2021 and December 31, 2020, deferred revenue amounted to $677,506 and $51,537 respectively. Deferred revenue as of September 30, 2021 is categorized and expected to be recognized as follows: Expected Deferred Revenue Recognition Schedule Total Deferred 9/30/21 Recognized Q4 2021 Recognized Q1 2022 Recognized Q2 2022 Recognized Q3 2022 Recognized Q4 2022 Recognized 2023 Recruiters on Demand $ 145,048 $ 65,955 $ 65,955 $ 13,137 $ 0 $ 0 $ 0 Full-time Placement $ 382,308 $ 307,738 $ 74,570 $ 0 $ 0 $ 0 $ 0 Software Subscriptions $ 93,987 $ 59,577 $ 22,873 $ 9,121 $ 2,416 $ 0 $ 0 Marketplace $ 56,163 $ 45,129 $ 4,008 $ 4,052 $ 2,326 $ 188 $ 461 TOTAL $ 677,506 $ 478,399 $ 167,406 $ 26,310 $ 4,742 $ 188 $ 461 Revenue from international sources was approximately 3% and 3% for the nine months ended September 30, 2021 and 2020, respectively. Costs of Revenue Costs of revenues consist of employee costs, third party staffing costs and other fees, outsourced recruiter fees and commissions based on a percentage of Recruiting Solutions gross margin. Accounts Receivable Credit is extended to customers based on an evaluation of their financial condition and other factors. Management periodically assesses the Company’s accounts receivable and, if necessary, establishes an allowance for estimated uncollectible amounts. Accounts determined to be uncollectible are charged to operations when that determination is made. The Company usually does not require collateral. We have recorded an allowance for doubtful accounts of $125,158 and $33,000 as of September 30, 2021 and December 31, 2020, respectively. Bad debt expense was $20,579 and $0 for the three-month periods ended September 30, 2021 and 2020, respectively, and $79,305 and $12,000 for the nine-month periods ended September 30, 2021 and 2020, respectively. Concentration of Credit Risk and Significant Customers and Vendors As of September 30, 2021, two customers accounted for more than 10% of the accounts receivable balance, at 12% and 11%, for a total of 23%. As of December 31, 2020, two customers accounted for more than 10% of the accounts receivable balance, at 32% and 19% for a total of 51%. For the nine months ended September 30, 2021 one customer accounted for 10% of more of total revenue, at 14%. For the nine months ended September 30, 2020 three customers accounted for 10% of more of total revenue, at 33%, 16% and 13%, for a total of 62%. We use a related party firm for software development and maintenance related to our website and the platform underlying our operations. One of our officers and principal shareholders is an employee of this firm and exerts control over this firm (see Note 11). We are a party to that certain license agreement with a related party firm (see Note 11). Pursuant to the license agreement the firm has granted us an exclusive license to use certain candidate matching software and render certain related services to us. If this relationship was terminated or if the firm was to cease doing business or cease to support the applications we currently utilize, we may be forced to expend significant time and resources to replace the licensed software. Further, the necessary replacements may not be available on a timely basis on favorable terms, or at all. If we were to lose the ability to use this software our business and operating results could be materially and adversely affected. We use a related party firm to provide certain employer of record services (see Note 11). We had used a related party firm to provide certain recruiting services but have ended that relationship (see Note 11). Advertising and Marketing Costs The Company expenses all advertising and marketing costs as incurred. Advertising and marketing costs were $138,442 and $22,357 for the three months ended September 30, 2021 and 2020, respectively. Advertising and marketing costs were $270,991 and $62,668 for the nine months ended September 30, 2021 and 2020, respectively and included in sales and marketing in the accompanying consolidated statements of operations. Fair Value of Financial Instruments and Fair Value Measurements The Company measures and discloses the fair value of assets and liabilities required to be carried at fair value in accordance with ASC 820, Fair Value Measurements and Disclosures. ASC 820 defines fair value, establishes a hierarchical framework for measuring fair value, and enhances fair value measurement disclosure. ASC 825 defines fair value as the price that would be received from selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. When determining the fair value measurements for assets and liabilities required or permitted to be recorded at fair value, the Company considers the principal or most advantageous market in which it would transact and considers assumptions that market participants would use when pricing the asset or liability, such as inherent risk, transfer restrictions, and risk of nonperformance. ASC 825 establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 825 establishes three levels of inputs that may be used to measure fair value: Level 1 - Quoted prices for identical assets or liabilities in active markets to which we have access at the measurement date. Level 2 - Inputs other than quoted prices within Level 1 that are observable for the asset or liability, either directly or indirectly. Level 3 - Unobservable inputs for the asset or liability. The determination of where assets and liabilities fall within this hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The Company’s investment in available for sale securities and warrant derivative liabilities are measured at fair value. The securities are measured based on current trading prices using Level 1 fair value inputs. The Company’s derivative instruments are valued using Level 3 fair value inputs. The Company does not have any other financial instruments which require re-measurement to fair value. The carrying values of cash and cash equivalents, accounts receivable, accounts payable and accrued expenses, and loans payable represent fair value based upon their short-term nature. A financial asset or liability’s classification within the hierarchy is determined based on the lowest level input that is significant to the fair value measurement. The table below summarizes the fair values of our financial assets and liabilities as of September 30, 2021: The reconciliation of the derivative liability measured at fair value on a recurring basis using unobservable inputs (Level 3) is as follows for the nine months ended September 30, 2021 and 2020: Nine Months Ended September 30, 2021 2020 Balance at December 31 $ 11,537,997 $ 612,042 Additions to derivative instruments 5,960,059 5,625,519 Reclassifications to equity upon modification or cancellation of warrants (10,182,476 ) 2,642,175 (Gain) loss on change in fair value of derivative liability (7,315,580 ) (3,306,350 ) Balance at September 30 $ - $ 5,573,386 Business Combinations For all business combinations (whether partial, full or step acquisitions), the Company records 100% of all assets acquired and liabilities assumed of the acquired business, including goodwill, at their fair values; contingent consideration, if any, is recognized at its fair value on the acquisition date and, for certain arrangements, changes in fair value are recognized in earnings until settlement and acquisition-related transaction and restructuring costs are expensed rather than treated as part of the cost of the acquisition. Intangible Assets Intangible assets consist primarily of the assets acquired from Genesys in 2019, including customer contracts and intellectual property, acquired on September 30, 2019, the assets acquired from Scouted and Upsider during the first quarter of 2021 (see Note 12), the assets acquired from OneWire during the second quarter of 2021 (see Note 12), and the assets acquired from Parrut and Novo Group during the third quarter of 2021 (see Note 12). Amortization expense will be recorded on the straight-line basis over the estimated economic lives. Goodwill Goodwill is comprised of the purchase price of business combinations in excess of the fair value assigned at acquisition to the net tangible and identifiable intangible assets acquired. Goodwill is not amortized. The Company tests goodwill for impairment for its reporting units on an annual basis, or when events occur, or circumstances indicate the fair value of a reporting unit is below its carrying value. The Company performs its annual goodwill impairment assessment on December 31st of each year or as impairment indicators dictate (see Note 4). When evaluating the potential impairment of goodwill, management first assess a range of qualitative factors, including but not limited to, macroeconomic conditions, industry conditions, the competitive environment, changes in the market for the Company’s products and services, regulatory and political developments, entity specific factors such as strategy and changes in key personnel, and the overall financial performance for each of the Company’s reporting units. If, after completing this assessment, it is determined that it is more likely than not that the fair value of a reporting unit is less than its carrying value, we then proceed to the impairment testing methodology primarily using the income approach (discounted cash flow method). We compare the carrying value of the reporting unit, including goodwill, with its fair value, as determined by its estimated discounted cash flows. If the carrying value of a reporting unit exceeds its fair value, then the amount of impairment to be recognized is recognized as the amount by which the carrying amount exceeds the fair value. When required, we arrive at our estimates of fair value using a discounted cash flow methodology which includes estimates of future cash flows to be generated by specifically identified assets, as well as selecting a discount rate to measure the present value of those anticipated cash flows. Estimating future cash flows requires significant judgment and includes making assumptions about projected growth rates, industry-specific factors, working capital requirements, weighted average cost of capital, and current and anticipated operating conditions. The use of different assumptions or estimates for future cash flows could produce different results. Long-lived assets Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the book value of the asset may not be recoverable. The Company periodically evaluates whether events and circumstances have occurred that indicate possible impairment. When impairment indicators exist, the Company estimates the future undiscounted net cash flows of the related asset or asset group over the remaining life of the asset in measuring whether the long-lived asset should be written down to fair value. Measurement of the amount of impairment would be based on generally accepted valuation methodologies, as deemed appropriate. If the carrying amount is greater than the undiscounted cash flows, the carrying amount of the asset is reduced to the asset’s fair value. An impairment loss is recognized immediately as an operating expense in the condensed consolidated statements of operations. Reversal of previously recorded impairment losses are prohibited. Stock-Based Compensation We account for our stock-based compensation under ASC 718 “Compensation - Stock Compensation” using the fair value based method. Under this method, compensation cost is measured at the grant date based on the value of the award and is recognized over the shorter of the service period or the vesting period of the stock-based compensation. This guidance establishes standards for the accounting for transactions in which an entity exchanges it equity instruments for goods or services. It also addresses transactions in which an entity incurs liabilities in exchange for goods or services that are based on the fair value of the entity’s equity instruments or that may be settled by the issuance of those equity instruments. The Company estimates the fair value of each stock option at the grant date by using the Black-Scholes option pricing model. Determining the fair value of stock-based compensation at the grant date under this model requires judgment, including estimating volatility, employee stock option exercise behaviors and forfeiture rates. The assumptions used in calculating the fair value of stock-based compensation represent the Company’s best estimates, but these estimates involve inherent uncertainties and the application of management judgment. Convertible Instruments The Company evaluates and accounts for conversion options embedded in its convertible instruments in accordance with various accounting standards. ASC 480 “Distinguishing Liabilities From Equity” provides that instruments convertible predominantly at a fixed rate resulting in a fixed monetary amount due upon conversion with a variable quantity of shares (“stock settled debt”) be recorded as a liability at the fixed monetary amount. ASC 815 “Derivatives and Hedging” generally provides three criteria that, if met, require companies to bifurcate conversion options from their host instruments and account for them as free-standing derivative financial instruments. These three criteria include circumstances in which (a) the economic characteristics and risks of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the host contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is not re-measured at fair value under otherwise applicable generally accepted accounting principles with changes in fair value reported in earnings as they occur, and (c) a separate instrument with the same terms as the embedded derivative instrument would be considered a derivative instrument. Professional standards also provide an exception to this rule when the host instrument is deemed to be conventional as defined under professional standards as “The Meaning of Conventional Convertible Debt Instrument.” The Company accounts for convertible instruments (when it has determined that the instrument is not a stock settled debt and the embedded conversion options should not be bifurcated from their host instruments) in accordance with professional standards when “Accounting for Convertible Securities with Beneficial Conversion Features,” as those professional standards pertain to “Certain Convertible Instruments.” Accordingly, the Company records, when necessary, discounts to convertible notes for the intrinsic value of conversion options embedded in debt instruments based upon the differences between the fair value of the underlying common stock at the commitment date of the note transaction and the effective conversion price embedded in the note. Discounts under these arrangements are amortized over the term of the related debt to their earliest date of redemption. The Company also records when necessary deemed dividends for the intrinsic value of conversion options embedded in preferred shares based upon the differences between the fair value of the underlying common stock at the commitment date of the share transaction and the effective conversion price embedded in the preferred shares. ASC 815-40 provides that generally if an event is not within the entity’s control and could require net cash settlement, then the contract shall be classified as an asset or a liability. Derivative Instruments In August 2020, the FASB issued ASU 2020-06, Debt-Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging-Contracts in Entity's Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity's Own Equity. This ASU removes certain separation models in ASC 470-20 for convertible instruments, and, as a result, embedded conversion features that do not require bifurcation under ASC 815 are no longer subject to separation into an equity classified component. Consequently, a convertible debt instrument, shall be accounted for as a single liability measured at its amortized cost. The Company adopted ASU 2020-06 on January 1, 2021 using the modified retrospective transition method. The Company’s derivative financial instruments consist of derivatives related to the warrants issued with the sale of our convertible notes in 2020 and 2021 (see Notes 7 and 9) and the warrants issued with the sale of our Series D Preferred Stock in 2020 and 2019 (see Note 9). The accounting treatment of derivative financial instruments requires that we record the derivatives at thei |
LIQUIDITY
LIQUIDITY | 9 Months Ended |
Sep. 30, 2021 | |
LIQUIDITY | |
NOTE 2 - LIQUIDITY | NOTE 2 - LIQUIDITY The Company has a history of net losses, including the accompanying financial statements for the nine months ended September 30, 2021 where the Company had a net loss of $10,401,863 (which includes $3,543,887 of non-cash stock-based compensation expense), and net cash used in operating activities of $6,985,702. The Company completed an underwritten public offering of equity units including the overallotment for gross proceeds of approximately $13,800,000 before deducting underwriting discounts and offering expenses in July 2021 (See Note 8 - Stockholder’s Equity (Deficit)). The Company converted its entire balance of convertible debenture notes to units including common stock and warrants as part of the underwritten public offering in July 2021 (See Note 8 - Stockholder’s Deficit). In addition, the Company issued 4,249,596 warrants with an exercise price of $5.50 as part of the July 2021 offering and the conversion of the convertible debentures, which could potentially generate additional capital depending on the market value of our stock, the warrant holders’ ability to exercise them, and the warrant holder’s potential ability to do a cashless exercise. The Company expects to continue to incur losses for a period of time into the future. In addition, there is no guarantee that the warrants will be exercised or that additional capital or debt financing will be available when and to the extent required, or that if available, it will be on terms acceptable to the Company. The Company continues to invest in sales and marketing resources as well as business operations and seek out sales contracts that should provide additional revenues and, in time, generate operating profits. Our cash balance at November 9, 2021 was $3,661,179. Management believes it has sufficient cash to fund its liabilities and operations for at least the next twelve months from the issuance of these unaudited condensed consolidated financial statements. In March 2020, the outbreak of COVID-19 (coronavirus) caused by a novel strain of the coronavirus was recognized as a pandemic by the World Health Organization, and the outbreak has become increasingly widespread in the United States, including in each of the areas in which the Company operates. While to date the Company has not been required to stop operating, management is evaluating its use of its office space, virtual meetings and the like. We have reduced certain billing rates to respond to the current economic climate. Additionally, while we have experienced, and could continue to experience, a loss of clients as the result of the pandemic, we expect that the impact of such attrition would be mitigated by the addition of new clients resulting from our continued efforts to adjust the Company’s operations to address changes in the recruitment industry. The extent to which the COVID-19 pandemic will impact our operations, ability to obtain financing or future financial results is uncertain at this time. Due to the effects of COVID-19, the Company took steps to streamline certain expenses, such as temporarily cutting certain executive compensation packages by approximately 20%. Management also worked to reduce unnecessary marketing expenditures and worked to improve staff and human capital expenditures, while maintaining overall workforce levels. The Company expects but cannot guarantee that demand for its recruiting solutions will improve later in 2021, as certain clients re-open or accelerate their hiring initiatives, and new clients utilize our services. Overall, management is focused on effectively positioning the Company for a rebound in hiring which we believe is happening in 2021. Ultimately, the recovery may be delayed and the economic conditions may worsen. The Company continues to closely monitor the confidence of its recruiter users and customers, and their respective job requirement load through offline discussions and the Company’s Recruiter Index survey. We also may depend on raising additional debt or equity capital to stay operational. The economic impact of COVID-19 may make it more difficult for us to raise additional capital when needed. The terms of any financing, if we are able to complete one, will likely not be favorable to us. The accompanying unaudited condensed consolidated financial statements do not include any adjustments that might be necessary should the Company be unable to continue as a going concern. |
INVESTMENT IN AVAILABLE FOR SAL
INVESTMENT IN AVAILABLE FOR SALE MARKETABLE SECURITIES | 9 Months Ended |
Sep. 30, 2021 | |
INVESTMENT IN AVAILABLE FOR SALE MARKETABLE SECURITIES | |
NOTE 3 - INVESTMENT IN AVAILABLE FOR SALE MARKETABLE SECURITIES | NOTE 3 - INVESTMENT IN AVAILABLE FOR SALE MARKETABLE SECURITIES The Company’s investment in marketable equity securities is being held for an indefinite period. Cost basis of marketable securities held as of September 30, 2021 and December 31, 2020 were $42,720 for both periods and accumulated unrealized losses were $42,720 and $41,296 as of September 30, 2021 and December 31, 2020, respectively. The fair market value of available for sale marketable securities was $0 and $1,424 as of September 30, 2021 and December 31, 2020, respectively, based on 178,000 shares of common stock held in one entity with an average per share market price of approximately $0.00 and $0.01 respectively. Net recognized gains (losses) on equity investments were as follows: Nine Months Ended September 30, 2021 2020 Net realized gains (losses) on investment sold $ - $ (2,543 ) Net unrealized gains (losses) on investments still held (1,424 ) (17,716 ) Total $ (1,424 ) $ (20,259 ) The reconciliation of the investment in marketable securities is as follows for the nine months ended September 30, 2021 and 2020: September 30, September 30, 2021 2020 Balance - December 31 $ 1,424 $ 44,766 Additions - - Proceeds on sales of securities - (17,009 ) Recognized gain (loss) (1,424 ) (20,259 ) Balance - September 30 $ - $ 7,498 |
GOODWILL AND OTHER INTANGIBLE A
GOODWILL AND OTHER INTANGIBLE ASSETS | 9 Months Ended |
Sep. 30, 2021 | |
GOODWILL AND OTHER INTANGIBLE ASSETS | |
NOTE 4 - GOODWILL AND OTHER INTANGIBLE ASSETS | NOTE 4 - GOODWILL AND OTHER INTANGIBLE ASSETS Goodwill Goodwill is derived from our 2019 business acquisition as well as our five asset acquisitions in the first three quarters of 2021. The aggregate goodwill recognized from our five 2021 acquisitions is $8,174,496 while the 2019 acquisition was $3,517,315. The Company performed its most recent goodwill impairment test as of September 30, 2021 using market data and discounted cash flow analysis. Based on that test, we have determined that the carrying value of goodwill related to the 2019 acquisition of Genesys was impaired in the amount of $2,530,325 at September 30, 2021. Intangible Assets During the three months ended March 31, 2021, we acquired certain intangible assets pursuant to our Scouted and Upsider acquisitions described in Note 12. During the three months ended June 30, 2021, we acquired certain intangible assets pursuant to our OneWire acquisition described in Note 12. During the three months ended September 30, 2021, we acquired certain intangible assets pursuant to our Parrut and Novo Group acquisitions described in Note 12. These intangible assets aggregate approximately $11.6 million and consist primarily of sales and client relationships, contracts, intellectual property, partnership and vendor agreements and certain other assets. We completed the accounting and preliminary valuations of the assets acquired and, accordingly, the estimated fair values of these intangible assets are provisional pending the final valuations which will not exceed one year in accordance with ASC 805. Intangible assets are summarized as follows: September 30, 2021 December 31, 2020 Customer contracts $ 6,601,143 $ 233,107 License 5,512,399 1,726,965 Domains 40,862 - 12,154,404 1,960,072 Less accumulated amortization (2,791,411 ) (1,164,208 ) Carrying value $ 9,362,993 $ 795,864 Amortization expense of intangible assets was $842,934 and $184,172 for the three months ended September 30, 2021 and 2020, respectively, and was $1,677,202 and $502,518 for the nine months ended September 30, 2021 and 2020, respectively, related to the intangible assets acquired in business combinations. Approximate future amortization of intangible assets is expected to be as follows: 2021, $892,826; 2022, $3,084,921; 2023 $2,925,748; 2024, $1,364,495; 2025, $776,867; and thereafter, $318,136. The Company began amortizing intangible assets from the Scouted, Upsider and OneWire acquisitions in the second quarter of 2021 and the Parrut and Novo Group acquisitions in the third quarter of 2021. |
LIABILITY FOR SALE OF FUTURE RE
LIABILITY FOR SALE OF FUTURE REVENUES | 9 Months Ended |
Sep. 30, 2021 | |
LIABILITY FOR SALE OF FUTURE REVENUES | |
NOTE 5 - LIABILITY FOR SALE OF FUTURE REVENUES | NOTE 5 - LIABILITY FOR SALE OF FUTURE REVENUES During the three months ended March 31, 2021 our remaining agreement related to the sale of future revenues was paid in full. During the three months ended March 31, 2021, we amortized the remaining $2,719 of discount to interest expense. |
LOANS PAYABLE
LOANS PAYABLE | 9 Months Ended |
Sep. 30, 2021 | |
LOANS PAYABLE | |
NOTE 6 - LOANS PAYABLE | NOTE 6 - LOANS PAYABLE Term Loans We have outstanding balances of $57,646 and $77,040 pursuant to two term loans, respectively, as of September 30, 2021 and December 31, 2020, respectively, which mature in 2023. The loans originated in 2013 and 2018, respectively. The loans have variable interest rates, with current rates at 6.0% and 7.76%, respectively. Current monthly payments under the loans are $1,691 and $1,008, respectively. One of the term loans is a Small Business Administration (“SBA”) loan. As a result of the COVID-19 uncertainty, the SBA has paid the loan for February and March 2021. The SBA made no payments on our behalf during the three months ended September 30, 2021. Our Chief Operating Officer, who is also a shareholder, has personally guaranteed the loans described above. Paycheck Protection Program Loan During 2021 our remaining loan pursuant to the Paycheck Protection Program under the CARES Act in the amount of $24,750 was forgiven. We recorded forgiveness of debt income of $24,925 for the $24,750 of principal and $175 of related accrued interest forgiven. Promissory Notes Payable We received $250,000 in proceeds from an institutional investor pursuant to a promissory note dated May 6, 2021. The note bears interest at 12% per year and matures on May 6, 2023. We issued a promissory note for $1,750,000 pursuant to the Parrut acquisition agreement dated July 7, 2021 (See Note 12). The note has a term of 24 months, bears interest at 6%, and matures on July 1, 2023. The note requires monthly payments of $77,561. We issued a promissory note for $3,000,000 pursuant to the Novo Group acquisition agreement dated August 27, 2021 (See Note 12). The note has a term of 30 months, bears interest at 6%, and matures on February 1, 2024. The note requires monthly payments of $85,000 for the first 12 months, $110,000 for months 13 through 24, $155,000 for months 25 through 29, and $152,357 for month 30, The status of the loans payable as of September 30, 2021 and December 31, 2020 are summarized as follows: September 30, 2021 December 31, 2020 Term loan(s) $ 57,646 $ 77,040 Promissory notes 4,862,034 - Total loans payable 4,919,680 77,040 Less current portion (1,752,094 ) (28,249 ) Non-current portion (excluding PPP loan) $ 3,167,586 $ 48,791 The future principal payments of the loans payable are as follows: Year Ending December 31, 2021 $ 429,455 2022 1,852,272 2023 2,180,168 2024 457,785 Total minimum principal payments $ 4,919,680 |
CONVERTIBLE NOTES PAYABLE
CONVERTIBLE NOTES PAYABLE | 9 Months Ended |
Sep. 30, 2021 | |
CONVERTIBLE NOTES PAYABLE | |
NOTE 7 - CONVERTIBLE NOTES PAYABLE | NOTE 7 - CONVERTIBLE NOTES PAYABLE 2020 Debentures In May and September 2020, the Company entered into a Securities Purchase Agreement, effective May 28, 2020 (the “Purchase Agreement”) with several accredited investors (the “Purchasers”). Four of the investors had previously invested in the Company’s preferred stock. Pursuant to the Purchase Agreement, the Company sold to the Purchasers a total of (i) $2,953,125 in the aggregate principal amount of 12.5% Original Issue Discount Senior Subordinated Secured Convertible Debentures (the “Debentures”), and (ii) 738,282 common stock purchase warrants (the “Warrants”), which represents 100% warrant coverage. The Company received a total of $2,226,000 in net proceeds from the offering, after deducting the 12.5% original issue discount of $328,125, offering expenses and commissions, including the placement agent’s commission and fees of $295,000, reimbursement of the placement agent’s and lead investor’s legal fees and the Company’s legal fees in the aggregate amount of $100,000 and escrow agent fees of $4,000. The Company also agreed to issue to the placement agent, as additional compensation, 147,657 common stock purchase warrants exercisable at $5.00 per share. The number of placement agent warrants issued was reduced on July 2, 2021 to 36,364, and the exercise price was increased to $6.25 (see Note 9). The Debentures matured on May 28, 2021, subject to a nine-month extension at the Company’s option which was taken and the Company incurred $253,767 of penalty. The Debentures bear interest at 8% per annum payable quarterly, subject to an increase in case of an event of default as provided for therein. The Debentures are convertible into shares of Common Stock at any time following the date of issuance at the Purchasers’ option at a conversion price of $4.00 per share, subject to certain adjustments. The Debentures are subject to mandatory conversion in the event the Company closes an equity offering of at least $5,000,000 resulting in the listing of the Company’s common stock on a national securities exchange. The Debentures rank senior to all existing and future indebtedness of the Company and its subsidiaries, except for approximately $508,000 of outstanding senior indebtedness. The Company may prepay the Debentures at any time at a premium as provided for therein. The Warrants are exercisable for three years from May 28, 2020 at an exercise price of $5.00 per share, subject to certain adjustments. As of September 30, 2021, there was $0 outstanding on the Debentures (see Note 8 for conversions). At December 31, 2020 the outstanding debentures balance was $1,905,826, net of $1,205,669 unamortized discount. On July 2, 2021, the 2020 Debentures were exchanged for common stock and warrants (See Notes 8 and 9, respectively). 2021 Debentures During January 2021, the Company entered into two Securities Purchase Agreements, effective January 5, 2021 and January 20, 2021 (the “Purchase Agreements”), with twenty accredited investors (the “Purchasers”). Pursuant to the Purchase Agreements, the Company agreed to sell to the Purchasers a total of (i) $2,799,000 in the aggregate principal amount of 12.5% Original Issue Discount Senior Subordinated Secured Convertible Debentures (the “Debentures”), and (ii) 699,750 common stock purchase warrants (the “Warrants”), which represents 100% warrant coverage. The Company received a total of $2,488,000 in gross proceeds from the offerings, after deducting the 12.5% original issue discount, before deducting offering expenses and commissions, including the placement agent’s commission of $241,270 (10% of the gross proceeds less $7,500 paid to its legal counsel) and fees related to the offering of the Debentures of $93,530. The Company also agreed to issue to the placement agent, as additional compensation, 139,950 common stock purchase warrants exercisable at $5.00 per share (the “PA Warrants”). The number of placement agent warrants was reduced on July 2, 2021 to 36,364, and the exercise price was increased to $6.25 (see Note 9). The Debentures mature in January 2022 on the one year anniversary, subject to a nine-month extension at the Company’s option. The Debentures bear interest at 8% per annum payable quarterly, subject to an increase in case of an event of default as provided for therein. The Debentures are convertible into shares of the Company’s common stock (the “Common Stock”) at any time following the date of issuance at the Purchasers’ option at a conversion price of $4.00 per share, subject to certain adjustments. The Debentures are subject to mandatory conversion in the event the Company closes an equity offering of at least $5,000,000 resulting in the listing of the Common Stock on a national securities exchange. The Debentures rank senior to all existing and future indebtedness of the Company and its subsidiaries, except for approximately $95,000 of outstanding senior indebtedness. In addition, the Debentures rank pari-passu with, and amounts owing thereunder shall be paid concurrently with, payments owing pursuant to and in connection with that certain offering by the Company of 12.5% Original Issue Discount Senior Subordinated Secured Convertible Debentures due May 28, 2021 consummated in May and September 2020 in the aggregate principal amount of $2,953,125. The Company may prepay the Debentures at any time at a premium as provided for therein. The Warrants are exercisable for three years from the dates of the Purchase Agreements at an exercise price of $5.00 per share, subject to certain adjustments. The Company’s obligations under the Purchase Agreement and the Debentures are secured by a first priority lien on all of the assets of the Company and its subsidiaries pursuant to Security Agreements, dated January 5, 2021 and January 20, 2021 (the “Security Agreements”) by and among the Company, its wholly-owned subsidiaries, and the Purchasers, subject to certain existing senior liens. The Company’s obligations under the Debentures are guaranteed by the Company’s subsidiaries. The Purchase Agreement contains customary representations, warranties and covenants of the Company, including, among other things and subject to certain exceptions, covenants that restrict the ability of the Company and its subsidiaries, without the prior written consent of the Debenture holders, to incur additional indebtedness, including further advances under a certain preexisting secured loan, and repay outstanding indebtedness, create or permit liens on assets, repurchase stock, pay dividends or enter into transactions with affiliates. The Debentures contain customary events of default, including, but not limited to, failure to observe covenants under the Debentures, defaults on other specified indebtedness, loss of admission to trading on OTCQB or another applicable trading market, and occurrence of certain change of control events. Upon the occurrence of an event of default, an amount equal to 130% of the principal, accrued but unpaid interest, and other amounts owing under each Debenture will immediately come due and payable at the election of each Purchaser, and all amounts due under the Debentures will bear interest at an increased rate. Pursuant to the Purchase Agreement, the Purchasers have certain participation rights in future equity offerings by the Company or any of its subsidiaries after the closing, subject to customary exceptions. The Debentures and the Warrants also contain certain price protection provisions providing for adjustment of the number of shares of Common Stock issuable upon conversion of the Debentures and/or exercise of the Warrants and the conversion or exercise price in case of future dilutive offerings. In February 2021, the holder of a $250,000 November 2020 promissory note elected to convert the $250,000 note, plus accrued interest of $2,430, into $283,984 principal amount of Debentures (including 12.5% Original Issue Discount of $31,554) based on the same terms as those issued in January 2021 (described above), plus 70,996 Warrants. We have incurred a total of $1,254,779 of debt costs related to the issuance of the 2021 Debentures, including commissions, costs and fees of $334,800. We have also recorded a cost related to the fair value of the placement agent warrants of $919,979 (see Note 9). The costs which have been recorded as debt discounts are being amortized over the life of the notes. Amortization expense was $6,875 and $575,503 for the three and nine months ended September 30, 2021, respectively. Unamortized debt costs of $679,276 were charged off against paid in capital upon the exchange of the notes for common stock in July 2021 (see Note 8) and were $0 at September 30, 2021. We have recorded a total of $1,796,651 of debt discount related to the sale of the 2021 Debentures and February 2021 note exchange, including original issue discount of $342,554 and a warrant discount of $1,454,097 at fair value for the warrants issued with the debt (see Note 9). The discount is being amortized over the life of the notes. Amortization expense was $9,845 and $808,985 for the three and nine months ended September 30, 2021, respectively. Unamortized debt discount of $987,666 was charged off against paid in capital upon the exchange of the notes for common stock in July 2021 (see Note 8) and was $0 at September 30, 2021. On July 2, 2021, the 2021 Debentures were exchanged for common stock and warrants (See Notes 8 and 9, respectively) and the balance at September 30, 2021 was $0. |
STOCKHOLDERS DEFICIT
STOCKHOLDERS DEFICIT | 9 Months Ended |
Sep. 30, 2021 | |
STOCKHOLDERS DEFICIT | |
NOTE 8 - STOCKHOLDERS' DEFICIT | NOTE 8 - STOCKHOLDERS’ (EQUITY) DEFICIT Preferred Stock The Company is authorized to issue 10,000,000 shares of preferred stock, par value $0.0001 per share. As of September 30, 2021 and December 31, 2020, the Company had 1,154,967 and 1,324,022 shares of preferred stock issued and outstanding, respectively. No shares of preferred stock were issued during the nine months ended September 30, 2021. Series D Convertible Preferred Stock Pursuant to an agreement with the holder, 8,755 shares of Series D preferred stock and 53,336 Series D warrants were cancelled in January 2021. In January 2021, the Company issued 45,390 shares of its common stock upon conversion of 9,078 shares of its Series D Preferred Stock. In February 2021, the Company issued 220,000 shares of its common stock upon conversion of 44,000 shares of its Series D Preferred Stock. In March 2021, the Company issued 106,875 shares of its common stock upon conversion of 21,375 shares of its Series D Preferred Stock. In April 2021, the Company issued 40,000 shares of its common stock upon conversion of 8,000 shares of its Series D Preferred Stock. In April 2021, the Company issued 50,000 shares of its common stock upon conversion of 10,000 shares of its Series D Preferred Stock. In April 2021, the Company issued 101,560 shares of its common stock upon conversion of 20,312 shares of its Series D Preferred Stock. In May 2021, the Company issued 150,000 shares of its common stock upon conversion of 30,000 shares of its Series D Preferred Stock. On July 2, 2021 the Company issued 1,293,430 shares of its common stock upon the conversion of 376,275 shares of its Series D preferred stock. Series E Convertible Preferred Stock On July 2, 2021, upon agreement with the Series D preferred stockholders, Series F Convertible Preferred Stock In February 2021, the Company issued 81,195 shares of its common stock upon conversion of 16,239 shares of its Series F Preferred Stock. In March 2021, the Company issued 6,479 shares of its common stock upon conversion of 1,296 shares of its Series F Preferred Stock. On July 2, 2021 the Company issued 234,237 shares of its common stock upon the conversion of 46,847 shares of its Series F preferred stock. Common Stock The Company is authorized to issue 100,000,000 shares of common stock, par value $0.0001 per share. As of September 30, 2021 and December 31, 2020 the Company had 14,394,329 and 2,203,009 shares of common stock outstanding, respectively. Shares Issued For Cash On July 2, 2021 the Company issued 2,400,000 units at a price of $5.00 per unit consisting of 2,400,000 shares of common stock and 2,400,000 common stock warrants with an exercise price of $5.50 in an underwritten public offering. On July 8, 2021 the Company issued 360,000 units at a price of $5.00 per share consisting of 360,000 shares of common stock and 360,000 common stock warrants with an exercise price of $5.50 upon exercise of the underwriter’s over-allotment option as part of the underwritten public offering. The Company received gross proceeds of $13,800,000 from the underwritten public offering discussed above before deducting underwriting discounts and offering expenses. Shares issued upon exchange of preferred stock In January 2021, the Company issued 45,390 shares of its common stock upon conversion of 9,078 shares of its Series D Preferred Stock. In February 2021, the Company issued 220,000 shares of its common stock upon conversion of 44,000 shares of its Series D Preferred Stock. In February 2021, the Company issued 81,195 shares of its common stock upon conversion of 16,239 shares of Series F Preferred Stock. In March 2021, the Company issued 106,875 shares of its common stock upon conversion of 21,375 shares of its Series D Preferred Stock. In March 2021, the Company issued 6,479 shares of its common stock upon conversion of 1,296 shares of Series F Preferred Stock. In April 2021, the Company issued 40,000 shares of its common stock upon conversion of 8,000 shares of its Series D Preferred Stock. In April 2021, the Company issued 50,000 shares of its common stock upon conversion of 10,000 shares of its Series D Preferred Stock. In April 2021, the Company issued 101,560 shares of its common stock upon conversion of 20,312 shares of its Series D Preferred Stock. In May 2021, the Company issued 150,000 shares of its common stock upon conversion of 30,000 shares of its Series D Preferred Stock. On July 2, 2021 the Company issued 1,293,430 shares of common stock upon the conversion of 376,275 shares of its Series D preferred stock. On July 2, 2021 the Company issued 3,229,225 shares of common stock upon the conversion of 645,845 shares of its Series E preferred stock. On July 2, 2021 the Company issued 234,237 shares of common stock upon the conversion of 46,847 shares of its Series F preferred stock. Shares issued upon exchange of common stock warrants On July 2, 2021 upon agreement with the Series D warrant holders, the Company issued 522,108 shares of common stock upon the exchange of 522,108 Series D warrants in conjunction with the July 2, 2021 offering. Shares issued upon conversion of convertible notes During the three months ended March 31, 2021, the Company issued 71,485 shares of its common stock upon conversion of $283,637 of convertible notes payable and related accrued interest of $2,302 (see note 7). During the three months ended June 30, 2021, the Company issued 17,687 shares of its common stock upon conversion of $70,750 of convertible notes payable (see note 7). On July 2, 2021 the Company issued 1,489,444 shares of common stock upon the contractual conversion of $5,588,359 of convertible debentures outstanding, $115,593 of accrued interest through July 2, 2021 and a penalty amount of $253,767 on the convertible debentures issued in May/September 2020 (see Note 7). The unamortized discount of $1,666,314 was charged to additional paid-in capital resulting in a net credit to equity of $4,291,102. Reverse Stock Split On June 18, 2021 the Company filed an Amendment to the Articles of Incorporation to effectuate a reverse split of the Company’s issued and outstanding common stock at an exchange ratio of 1-for-2.5. The reverse stock split was effective as of June 18, 2021. Simultaneously with the reverse stock split, the Company reduced the authorized shares from 250,000,000 to 100,000,000. All share and per share data in the accompanying consolidated financial statements and footnotes has been retroactively adjusted to reflect the effects of the reverse stock split. Shares issued for Business Acquisitions In January 2021, we issued a total of 175,421 and 15,591 issuable shares of common stock, respectively pursuant to the Scouted acquisition. In March 2021, we recorded 271,153 shares of common stock pursuant to the Upsider acquisition. In May 2021, we issued a total of 155,327 shares of common stock pursuant to the OneWire acquisition. In July 2021, we issued a total of 257,546 shares of common stock pursuant to the Parrut acquisition. In August 2021, we issued a total of 508,711 shares of common stock pursuant to the Novo Group acquisition. In September 2021, we issued a total of 321,390 shares of common stock pursuant to the earn-out provision of the Upsider acquisition. All transactions are more fully described in Note 12. Shares granted for services On September 18, 2020 the Company awarded to Evan Sohn, our Executive Chairman and CEO, 221,600 restricted stock units (the “RSUs”) subject to and issuable upon the listing of the Company’s common stock on the Nasdaq Capital Market or NYSE American, or any successor of the foregoing (the “Uplisting”). The RSUs will vest over a two-year period from the date of the Uplisting in equal quarterly installments on the last day of each calendar quarter, with the first portion vesting on the last day of the calendar quarter during which the Uplisting takes place, subject to Mr. Sohn serving as an executive officer of the Company on each applicable vesting date, provided that the RSUs shall vest in full immediately upon the termination of Mr. Sohn’s employment by the Company without Cause (as defined in the Employment Agreement). The RSU award has been valued at $1,662,000 and compensation expense will be recorded over the estimated vesting period. We recognized compensation expense of $148,836 and $297,672 during the three and nine months ended September 30, 2021, respectively. The shares began vesting on June 30, 2021, the quarter the Uplisting occurred. The shares have not been issued at September 30, 2021. In March 2021, we issued to Mr. Sohn 1,625 shares of common stock as payment for $16,425 of compensation which had been accrued at December 31, 2020. In April 2021, we issued 20,000 shares to a vendor for services valued at $152,500. In August 2021, we granted 25,000 RSUs to a vendor for services valued at $101,250, 12,500 of which have been issued as of September 30, 2021.The cost will be recognized over the two month vesting period and included in stock-based compensation. There were 221,600 RSUs outstanding at December 31,2020. The Company issued 25,000 RSUs as stated directly above in August 2021, of which 12,500 have been issued as of September 30, 2021. There are 234,100 RSUs outstanding at September 30, 2021. |
STOCK OPTIONS AND WARRANTS
STOCK OPTIONS AND WARRANTS | 9 Months Ended |
Sep. 30, 2021 | |
STOCK OPTIONS AND WARRANTS | |
NOTE 9 - STOCK OPTIONS AND WARRANTS | NOTE 9 - STOCK OPTIONS AND WARRANTS Stock Options On February 10, 2021 the Company granted to a director 20,000 options to purchase common stock, exercisable at $6.75 per share, under the terms of the 2017 Equity Incentive Plan. The options have a term of five years. The options will vest quarterly over three years with the first portion vesting on May 10, 2021. The options have been valued at $134,986 using the Black Sholes model and compensation expense will be recorded over the vesting period. We have recorded compensation expense of $11,249 and $17,549 related to the options during the three and nine months ended September 30, 2021, respectively. The assumptions used in the Black Scholes model are as follows: (1) dividend yield of 0%; (2) expected volatility of 354%, (3) risk-free interest rate of 0.8%, (4) expected term of 5 years. On March 9, 2021 the Company granted to employees an aggregate of 159,000 options to purchase common stock, exercisable at $8.625 per share, under the terms of the 2017 Equity Incentive Plan. The options have a term of five years. The options will vest quarterly over one year, with the first portion vesting on September 9, 2021. The options have been valued at $1,371,231 using the Black Sholes model and compensation expense will be recorded over the vesting period. We have recorded compensation expense of $342,808 and $428,510 related to the options during the three and nine months ended September 30, 2021, respectively. The assumptions used in the Black Scholes model are as follows: (1) dividend yield of 0%; (2) expected volatility of 346%, (3) risk-free interest rate of 0.8%, (4) expected term of 5 years. On March 24, 2021 the Company granted to a director 20,000 options to purchase common stock, exercisable at $8.125 per share, under the terms of the 2017 Equity Incentive Plan. The options have a term of five years. The options will vest quarterly over three years, with the first portion vesting on September 24, 2021. The options have been valued at $162,491 using the Black Sholes model and compensation expense will be recorded over the vesting period. We have recorded compensation expense of $13,541 and $14,669 related to the options during the three and nine months ended September 30, 2021, respectively. The assumptions used in the Black Scholes model are as follows: (1) dividend yield of 0%; (2) expected volatility of 359%, (3) risk-free interest rate of 0.83%, (4) expected term of 5 years. On May 5, 2021 the Company granted to employees an aggregate of 11,800 options to purchase common stock, exercisable at $8.125 per share, under the terms of the 2017 Equity Incentive Plan. The options have a term of five years. The options will vest quarterly over one year, with the first portion vesting on August 8, 2021. The options have been valued at $95,925 using the Black Sholes model and compensation expense will be recorded over the vesting period. We have recorded compensation expense of $15,988 related to the options during the three and nine months ended September 30, 2021. The assumptions used in the Black Scholes model are as follows: (1) dividend yield of 0%; (2) expected volatility of 350%, (3) risk-free interest rate of 0.8%, (4) expected term of 5 years. On May 5, 2021 the Company granted to employees an aggregate of 12,000 options to purchase common stock, exercisable at $8.125 per share, under the terms of the 2017 Equity Incentive Plan. The options have a term of five years. The options will vest quarterly over two years, with the first portion vesting on August 8, 2021. The options have been valued at $97,551 using the Black Sholes model and compensation expense will be recorded over the vesting period. We have recorded compensation expense of $8,129 related to the options during the three and nine months ended September 30, 2021. The assumptions used in the Black Scholes model are as follows: (1) dividend yield of 0%; (2) expected volatility of 350%, (3) risk-free interest rate of 0.8%, (4) expected term of 5 years. On May 5, 2021 the Company granted to consultants an aggregate of 16,600 options to purchase common stock, exercisable at $8.125 per share, under the terms of the 2017 Equity Incentive Plan. The options have a term of five years. The options will vest quarterly over one year, with the first portion vesting on August 8, 2021. The options have been valued at $134,946 using the Black Sholes model and compensation expense will be recorded over the vesting period. We have recorded compensation expense of $22,491 related to the options during the three and nine months ended September 30, 2021. The assumptions used in the Black Scholes model are as follows: (1) dividend yield of 0%; (2) expected volatility of 350%, (3) risk-free interest rate of 0.8%, (4) expected term of 5 years. On May 5, 2021 the Company granted to consultants an aggregate of 8,800 options to purchase common stock, exercisable at $8.125 per share, under the terms of the 2017 Equity Incentive Plan. The options have a term of five years. The options vested immediately upon issuance. We have recorded compensation expense of $71,538 related to the options during the three and nine months ended September 30, 2021. The assumptions used in the Black Scholes model are as follows: (1) dividend yield of 0%; (2) expected volatility of 350%, (3) risk-free interest rate of 0.8%, (4) expected term of 5 years. On June 30, 2021 the Company granted to an employee 29,000 options to purchase common stock, exercisable at $4.50 per share, under the terms of the 2017 Equity Incentive Plan. The options have a term of one year. The options vested immediately upon issuance. We have recorded compensation expense of $65,315 related to the options during the three and nine months ended September 30, 2021. The assumptions used in the Black Scholes model are as follows: (1) dividend yield of 0%; (2) expected volatility of 135%, (3) risk-free interest rate of 0.07%, (4) expected term of 1 year. On July 8, 2021 the Company granted to employees an aggregate of 110,000 options to purchase common stock, exercisable at $4.96 per share, under the terms of the 2017 Equity Incentive Plan. The options have a term of five years. The options will vest quarterly over two years, with the first portion vesting on October 8, 2021. On August 26, 2021, the Company granted to an employee 25,050 options to purchase common stock, exercisable at $3.96 per share, under the terms of the 2021 Equity Incentive Plan. The options have a term of five years. The options will vest quarterly over four years, with a one year cliff, with the first portion vesting on August 26, 2022. On August 31, 2021, the Company granted to a consultant 35,000 options to purchase common stock, exercisable at $4.05 per share, under the terms of the 2017 Equity Incentive Plan. The options have a term of five years. The options vested 50% after 60 days and 50% after 180 days, with the first portion having vested on October 31, 2021. On August 31, 2021, the Company granted to an employee 10,000 options to purchase common stock, exercisable at $4.05 per share, under the terms of the 2017 Equity Incentive Plan. The options have a term of five years. The options will vest quarterly over two years, with the first portion vesting on November 30, 2021. On August 31, 2021, the Company granted to an employee 25,000 options to purchase common stock, exercisable at $4.05 per share, under the terms of the 2021 Equity Incentive Plan. The options have a term of five years. The options will vest quarterly over four years, with a one year cliff, with the first portion vesting on August 31, 2022. On September 1, 2021, the Company granted to a consultant 300,000 options to purchase common stock, exercisable at $4.65 per share, under the terms of the 2021 Equity Incentive Plan. The options have a term of five years. The options vested 25% at grant date on September 1, 2021 and 75% on March 1, 2023. On September 6, 2021, the Company granted to an employee 100,000 options to purchase common stock, exercisable at $4.65 per share, under the terms of the 2021 Equity Incentive Plan. The options have a term of five years. The options were vested at grant date on September 6, 2022. On September 10, 2021, the Company granted to an employee 7,500 options to purchase common stock, exercisable at $3.96 per share, under the terms of the 2021 Equity Incentive Plan. The options have a term of five years. The options will vest quarterly over two years, with the first portion vesting on December10, 2021. On September 10, 2021, the Company granted to employees 349,000 options to purchase common stock, exercisable at $3.96 per share, under the terms of the 2021 Equity Incentive Plan. The options have a term of five years. The options will vest quarterly over two years, with a one year cliff, with the first portion vesting on September 10, 2022. On September 10, 2021, the Company granted to employees 274,500 options to purchase common stock, exercisable at $3.96 per share, under the terms of the 2021 Equity Incentive Plan. The options have a term of five years. The options will vest quarterly over four years, with the first portion vesting on December 10, 2021. On September 13, 2021, the Company granted to employees 200,000 options to purchase common stock, exercisable at $4.59 per share, under the terms of the 2021 Equity Incentive Plan. The options have a term of five years. The options will vest quarterly over two years, with a one year cliff, with the first portion vesting on September 10, 2022. On September 13, 2021, the Company granted to an employee 50,000 options to purchase common stock, exercisable at $3.97 per share, under the terms of the 2021 Equity Incentive Plan. The options have a term of five years. The options will vest quarterly over four years, with the first portion vesting on December 13, 2021. The fair values of stock options granted during the three months ended September 30, 2021 were estimated using Black-Sholes option-pricing model with the following assumptions: September 30, 2021 Risk-free interest rates 0.74%-0.84% Expected life (in years) 5.00 Expected volatility 295%-325% Dividend yield 0.00% During the three and nine months ended September 30, 2021, we recorded $1,564,091 and $2,729,160 of compensation expense, respectively related to stock options. A summary of the status of the Company’s stock options as of September 30, 2021 and December 31, 2020, and changes during the periods are presented below: Wtd. Avg. Exercise Options Price Outstanding at December 31, 2019 349,368 $ 4.41 Granted 326,930 2.24 Exercised - - Expired or cancelled - - Balance, December 31, 2020 676,298 3.36 Granted during the period 1,765,250 4.87 Exercised during the period - - Terminated/Expired during the period (79,158 ) 6.87 Balance, September 30, 2021 2,362,390 $ 4.61 Exercisable at September 30, 2021 497,284 $ 3.92 As of September 30, 2021, there was approximately $7,350,580 of unrecognized compensation cost related to non-vested stock options which vest over time and is expected to be recognized over a period of three years, as follows: 2021, $1,615,438; 2022, $3,187,401; 2023, $1,703,333; 2024, 503,793; and 2025, 304,616. The intrinsic value of options outstanding is $(2,983,253) at September 30, 2021 and the intrinsic value of options exercisable is $(285,408) at September 30, 2021. The following table summarizes the options outstanding and exercisable for the shares of the Company’s common stock as at September 30, 2021. Exercise Price Number Outstanding Weighted Average Remaining Contractual Life (Years) Weighted Average Exercise Price Exercisable Number Exercise Price Weighted Average $ 1.00 - $2.00 35,869 2.45 $ 1.44 35,869 $ 1.44 $ 2.56 190,468 2.59 $ 2.56 190,468 $ 2.56 $ 3.00 - $4.00 797,419 4.47 $ 3.91 76,946 $ 3.63 $ 4.00 - $5.00 943,000 4.69 $ 4.60 129,000 $ 4.62 $ 6.00 - $7.00 212,934 3.55 $ 6.30 13,767 $ 6.37 $ 8.00 - $9.00 180,200 4.55 $ 8.43 48,733 $ 8.41 $ 16.00 2,500 1.39 $ 16.00 2,500 $ 16.00 2,362,390 497,283 Warrants Placement Agent Warrants On January 5, 2021 and January 20, 2021, the Company issued 28,125 and 111,825 common stock warrants respectively for a total of 139,950 warrants with an exercise price of $5.00. On July 2, 2021, the 139,950 warrants were reduced to 36,364 with an exercise price of $6.25. See "Convertible Debenture Warrants and Placement Agent Warrants” below. Note Holder Warrants On January 5, 2021, January 20, 2021 and February 3, 2021, the Company issued 140,625, 559,125, and 70,996 common stock warrants respectively for a total of 770,746 warrants with an exercise price of $5.00. On July 2, 2021, the 770,746 warrants were increased to 772,303 with an exercise price of $5.00. See "Convertible Debenture Warrants and Placement Agent Warrants” below Pre-Funded Warrants On July 2, 2021 the Company issued a pre-funded warrant to purchase 587,945 shares of common stock to one previous Series D holder. The warrants have an exercise price of $.01. The Company determined the pre-funded warrant qualified for equity accounting, and is included in stockholders’ equity (deficit) as common stock to be issued at September 30, 2021. See Warrants for underwritten public offering Effective July 2, 2021, we closed an upsized underwritten public offering of 2,400,000 units at a price to the public of $5.00 per unit, for gross proceeds of $12,000,000 before deducting underwriting discounts and offering expenses. Each unit consists of one share of common stock and one warrant to purchase one share of common stock at an exercise price of $5.50 per share. The common stock and warrants were immediately separable from the units and were issued separately. Underwriter Warrants Underwriters purchased 360,000 warrants at a price of $0.01 per share and closed the sale of an additional 360,000 shares of common stock at a price of $4.99 per share less underwriting discounts and commissions, pursuant to the exercise of the underwriter's over-allotment option in connection with the underwritten public offering that closed on July 2, 2021. Representative Warrants On July 2, 2021 the Company issued 240,000 Representative warrants with an exercise price of $6.25 in conjunction with the underwritten public offering. Warrants upon conversion of Convertible Debentures On July 2, 2021, the Company issued 1,489,596 common stock warrants with an exercise price of $5.50 in conjunction with the conversion of all $5,588,359 of convertible debentures outstanding, $115,593 of accrued interest through July 2, 2021 and a penalty amount of $253,767 on the convertible debentures issued in May/September 2020 (as discussed previously in Note 8 under Common Stock). Warrants for Service On April 1, 2021, the Company issued 20,000 warrants to a consultant with an exercise price of $5.00. Warrants Recorded as Derivative Liabilities Series D Preferred Stock Warrants The Company identified embedded features in the warrants issued with Series D Preferred Stock in 2019 and 2020 which caused the warrants to be classified as a derivative liability. These embedded features included the right for the holders to request for the Company to cash settle the warrants to the holder by paying to the holder an amount of cash equal to the Black-Scholes value of the remaining unexercised portion of the warrants on the date of the consummation of a fundamental transaction, as defined in the warrant instrument. The accounting treatment of derivative financial instruments requires that the Company treat the whole instrument as liability and record the fair value of the instrument as a derivative as of the inception date of the instrument and to adjust the fair value of the instrument as of each subsequent balance sheet date. During the three and nine months ended September 30, 2021, the Company recorded other expense of $211,614 and other income of $1,886,212, respectively, related to the change in the fair value of the derivative. On July 2, 2021, the Series D warrants were exchanged for 522,108 shares of common stock and consequently the embedded derivative was eliminated and $2,404,182 of derivative liability was reclassified to paid in capital. Convertible Debenture Warrants and Placement Agent Warrants The Company identified embedded features in the warrants issued with the convertible debt and the placement agent warrants in 2020 and 2021 (see Note 7) and which caused the warrants to be classified as a derivative liability. These embedded features included the right for the holders to request for the Company to cash settle the warrants to the holder by paying to the holder an amount of cash equal to the Black-Scholes value of the remaining unexercised portion of the warrants on the date of the consummation of a fundamental transaction, as defined in the warrant instrument. The accounting treatment of derivative financial instruments requires that the Company treat the whole instrument as liability and record the fair value of the instrument as a derivative as of the inception date of the instrument and to adjust the fair value of the instrument as of each subsequent balance sheet date. As of the issuance date of the 2021 Debenture warrants, the Company determined a fair value of $5,040,080 for the 770,746 warrants. The fair value of the warrants was determined using the Black-Scholes Model based on a risk-free interest rate of 0.17% - 0.19%, an expected term of 3 years, an expected volatility of 215% - 216% and a 0% dividend yield. Of this amount, $1,454,097 was recorded as debt discount (see Note 7) and $3,585,983 was charged to expense as initial derivative expense. As of the issuance date of the 2021 placement agent warrants, the Company determined a fair value of $919,979 for the 139,950 warrants. The fair value of the warrants was determined using the Black-Scholes Model based on a risk-free interest rate of 0.17% -0.19%, an expected term of 3 years, an expected volatility of 215% and a 0% dividend yield. The value of $919,979 has been recorded as a debt discount for debt cost (see Note 7). In July 2021, we amended the debenture agreement and reduced the number of placement agent warrants from 139,950 to 36,364. During the three and nine months ended September 30, 2021, the Company recorded other expense of $676,177 and other income of $5,429,368, respectively, related to the change in the fair value of the derivative. As a result of amendments to the 2020 and 2021 debenture warrants and placement agent warrants on July 2, 2021, the derivative feature of the warrants was eliminated and $7,405,224 of derivative liability was reclassified to paid in capital. The number of placement agent warrants issued in 2020 and 2021 was reduced in July 2021, from 287,606 to 72,728, and the exercise price was increased to $6.25. Weighted Average Exercise Warrants Price per Outstanding Share Outstanding at December 31, 2019 470,939 4.80 Issued 2,223,438 2.01 Cancelled pursuant to modification (479,533 ) 4.80 Reissued pursuant to modification 1,438,599 1.60 Exercised - - Expired or cancelled - - Outstanding at December 31, 2020 3,653,443 1.84 Issued 6,008,237 4.18 Cancelled pursuant to modification (2,457,213 ) 2.03 Exchanged for common stock (522,108 ) 2.60 Exercised - - Expired or cancelled - - Outstanding at September 30, 2021 6,682,359 3.92 |
COMMITMENTS AND CONTINGENCIES
COMMITMENTS AND CONTINGENCIES | 9 Months Ended |
Sep. 30, 2021 | |
COMMITMENTS AND CONTINGENCIES | |
NOTE 10 - COMMITMENTS AND CONTINGENCIES | NOTE 10 - COMMITMENTS AND CONTINGENCIES Legal Proceedings We are currently not involved in any material litigation that we believe could have a material adverse effect on our financial condition or results of operations. There is no action, suit, proceeding, inquiry or investigation before or by any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge of the executive officers of our company or any of our subsidiaries, threatened against or affecting our company, our common stock, any of our subsidiaries or of our companies or our subsidiaries’ officers or directors in their capacities as such, in which an adverse decision could have a material adverse effect. Investor Relations We could be involved in various litigation matters during the normal course of business. Claims arose during the third quarter of 2021 for which we have accrued $250,000. In October 2021, the Company made a total investor relations payment of $253,505 with two shareholders regarding claims that they were owed securities pursuant to existing agreements. The agreement was reached prior to any lawsuits being filed with a court. Leases On September 30, 2019, the Company entered into a sublease with a related party (see Note 11) for its current corporate headquarters. The sublease expires in November 2022. Monthly lease payments increased from $7,307 to $7,535 in April 2021 and continue at that rate for the remainder of the lease. In February 2016, the Financial Accounting Standards Board issued Accounting Standards Update No. 2016-02: “Leases (Topic 842)” whereby lessees need to recognize almost all leases on their balance sheet as a right of use asset and a corresponding lease liability. The Company adopted this standard as of January 1, 2019 using the effective date method. We calculated the present value of the remaining lease payment stream using our incremental effective borrowing rate of 10%. We initially recorded a right to use asset and corresponding lease liability amounting to $269,054 on September 30, 2019. The right to use asset and the corresponding lease liability are being equally amortized on a straight-line basis over the remaining term of the lease. For the nine months ended September 30, 2021, lease costs amounted to $71,014 which includes base lease costs of $44,526 and common area and other expenses of $26,488. For the nine months ended September 30, 2020, lease costs amounted to $112,568 which includes base lease costs of $65,076 and common area and other expenses of $47,492. All costs were expensed during the periods and included in general and administrative expenses on the accompanying consolidated statements of operations. In July 2021, we cancelled the remaining term of the lease with no future payments remaining (see Note 11). COVID-19 Uncertainty: In late 2019, an outbreak of COVID-19 was first reported in Wuhan, China. In March 2020, the World Health Organization declared the COVID-19 outbreak a global pandemic. The COVID-19 pandemic has resulted in the implementation of significant governmental measures, including lockdowns, closures, quarantines and travel bans around the world aimed at controlling the spread of the virus. Businesses are also taking precautions, including requiring employees to work remotely or take leave, imposing travel restrictions and temporarily closing their facilities. Initial unemployment numbers have spiked. Uncertainties regarding the impact of COVID-19 on economic conditions are likely to result in sustained market turmoil and reduced demand for employees, which in its turn has had a negative impact on the recruitment and staffing industry. According to a September 2020 report from CEO Today, the U.S. staffing industry, which previously boasted a market size of $152 billion fell to roughly $119 billion since the COVID-19 outbreak; bringing it down to its lowest level since 2013. This represents a 21% decrease from 2019. To date the economic impact of COVID-19 has resulted in certain reductions in the Company’s business and the Company has devoted efforts to shifting its focus in areas of hiring. As of the date of this filing, to the Company’s knowledge, no customer of the Company has gone out of business nor have any counterparties attempted to assert the existence of a force majeure clause, which excuses contractual performance. Because we depend on continued demand for recruitment services, a downturn in the recruitment and staffing industry would have a material adverse impact on our business and results of operations. While to date the Company has not been required to stop operating, management is evaluating its use of its office space, virtual meetings and the like. We have reduced certain billing rates to respond to the current economic climate. Additionally, while we have experienced, and could continue to experience, a loss of clients as the result of the pandemic, we expect that the impact of such attrition would be mitigated by the addition of new clients resulting from our continued efforts to adjust the Company’s operations to address changes in the recruitment industry. The extent to which the COVID-19 pandemic will impact our operations, ability to obtain financing or future financial results is uncertain at this time. Due to the effects of COVID-19, the Company took steps to streamline certain expenses, such as temporarily cutting certain executive compensation packages by approximately 20%. Management also worked to reduce unnecessary marketing expenditures and worked to improve staff and human capital expenditures, while maintaining overall workforce levels. The Company expects but cannot guarantee that demand for its recruiting solutions will continue to improve later in 2021, as certain clients re-open or accelerate their hiring initiatives, and new clients utilize our services. Overall, management is focused on effectively positioning the Company for a rebound in hiring which we believe has begun and will continue throughout 2021. Ultimately, the recovery may be delayed and the economic conditions may worsen. The Company continues to closely monitor the confidence of its recruiter users and customers, and their respective job requirement load through offline discussions and the Company’s Recruiter Index survey. We may also depend on raising additional debt or equity capital to stay operational. The economic impact of COVID-19 may make it more difficult for us to raise additional capital when needed. The terms of any financing, if we are able to complete one, will likely not be favorable to us. If we are unable to raise additional capital, we may not be able to meet our obligations as they come due, raising substantial doubt as to our ability to continue as a going concern. |
RELATED PARTY TRANSACTIONS
RELATED PARTY TRANSACTIONS | 9 Months Ended |
Sep. 30, 2021 | |
RELATED PARTY TRANSACTIONS | |
NOTE 11 - RELATED PARTY TRANSACTIONS | NOTE 11 - RELATED PARTY TRANSACTIONS During 2018 we entered into a marketing agreement with an entity controlled by a consultant (who is also a principal shareholder and former noteholder of the Company). The agreement provides for payment to this entity of 10% of applicable revenue generated through the use of the entities database. The agreement also provides for the payment to us of 10% of the revenue generated by the entity using our social media groups. Through September 30, 2021 no fees were due or payable under this arrangement. In July 2021, we ended our arrangement with this consultant and no future payments will be due to either party. During 2019 we entered into a two year non-exclusive consulting agreement with a principal shareholder to act as Company’s consultant with respect to introducing the Company to potential acquisition and partnership targets. The Company has agreed to pay the consultant a retainer of $10,000 per month as a non-recoverable draw against any finder fees earned. The Company has also agreed to pay the consultant the sum of $5,500 per month for three years ($198,000 total) as a finder’s fee for introducing Genesys to the Company. This payment is included in the $10,000 monthly retainer payment. We have recorded consulting fees expense of $0 and $13,500 during each of the three- and nine-month periods ended September 30, 2021, respectively. The term of the consulting agreement was completed in March 2021. We have recorded consulting fees expense of $13,500 and $40,500 during each of the three and nine month periods ended September 30, 2020, respectively. In July 2021 we completed payments for all accrued compensation and future payments owed under the consulting agreement. No further payments will be owed under this consulting agreement. Under a technology services agreement entered into on January 17, 2020, we use a related party firm of the Company, Recruiter.com Mauritius, for software development and maintenance related to our website and the platform underlying our operations. This arrangement was oral prior to January 17, 2020. The initial term of the Services Agreement is five years, whereupon it shall automatically renew for additional successive 12-month terms until terminated by either party by submitting a 90-day prior written notice of non-renewal. The firm was formed outside of the United States solely for the purpose of performing services for the Company and has no other clients. A consultant to the Company, who was our Chief Technology Officer until July 15, 2021, and thereafter our Chief Web Officer, is an employee of Recruiter.com Mauritius and exerts control over Recruiter.com Mauritius. Pursuant to the Services Agreement, the Company has agreed to pay Recruiter.com Mauritius fees in the amount equal to the actualized documented costs incurred by Recruiter.com Mauritius in rendering the services pursuant to the Services Agreement. Payments to this firm were $38,473 and $55,135 for the three months ended September 30, 2021 and 2020, respectively, Payments to this firm were $151,157 and $173,515 for the nine months ended September 30, 2021 and 2020, respectively. These payments are included in product development expense in our consolidated statement of operations. We are a party to that certain license agreement with Genesys. An executive officer of Genesys is a significant equity holder and a member of our Board of directors. Pursuant to the License Agreement Genesys has granted us an exclusive license to use certain candidate matching software and renders certain related services to us. The Company has agreed to pay to Genesys (now called Opptly) a monthly license fee of $5,000 beginning September 29, 2019 and an annual fee of $1,995 for each recruiter being licensed under the License Agreement along with other fees that might be incurred. The Company has also agreed to pay Opptly monthly sales subscription fees beginning September 5, 2019 when Opptly assists with closing a recruiting program. During the three months ended September 30, 2021 and 2020, we charged to operating expenses $25,121 and $40,114 for services provided by Opptly. During the nine months ended September 30, 2021 and 2020, we charged to operating expenses $112,149 and $127,044 for services provided by Opptly. As of August 6, 2021 we had paid off all remaining payables to Opptly due at that time and amended our agreement. We will continue with the License Agreement but have cancelled the sales subscription and services agreements. There could be other fees that will be owed as incurred, based on communication overages. As of September 30, 2021, the Company owes Opptly $116,880 in payables. Icon Information Consultants performs certain the back office and accounting roles for Recruiting Solutions. Icon Information Consultants then charges a fee for the services along with charging for office space. Icon Information Consultants and Icon Industrial Solutions (collectively “Icon”) also provide “Employer of Record” (“EOR”) services to Recruiting Solutions which means that they process all payroll and payroll tax related duties of temporary and contract employees placed at customer sites and is then paid a reimbursement and fee from Recruiting Solutions. A representative of Icon is a member of our board of directors. Icon Canada also acts as an EOR and collects the customer payments and remits the net fee back to Recruiting Solutions. Revenue related to customers processed by Icon Canada is recognized on a gross basis the same as other revenues and was $35,519 and $106,842 for the three and nine months ended September 30, 2021, respectively, and was $35,519 and $104,837 for the three and nine months ended September 30, 2020, respectively. EOR costs related to customers processed by Icon Canada was $33,212 and $99,904 for the three and nine months ended September 30, 2021, respectively, and was $33,212 and $98,066 for the three and nine months ended September 30, 2020, respectively. Currently, there is no intercompany agreement for those charges and they are calculated on a best estimate basis. As of September 30, 2021, the Company owed Icon $106,968 in payables and Icon Canada owes $26,081 (included in accounts receivable) to the Company. During the three and nine months ended September 30, 2021, we charged to cost of revenue $119,147 and $452,250, respectively, related to services provided by Icon as our employer of record. During the three and nine months ended September 30, 2020, we charged to cost of revenue $189,425 and $1,078,667, respectively, related to services provided by Icon as our employer of record. During the three and nine months ended September 30, 2021, we charged to operating expenses $0 and $132,253, respectively, related to management fees, rent and other administrative expense. During the three and nine months ended September 30, 2020, we charged to operating expenses $70,450 and $200,178, respectively, related to management fees, rent and other administrative expense. During the three and nine months ended September 30, 2021, we charged to interest expense $0 and $30,466, respectively, related to finance charges on accounts payable owed to Icon. In July 2021, we paid Icon $1,075,645 to satisfy all outstanding payables for all services including interest charges. In July 2021, we also ended all contractual relationships with Icon for back office and accounting services, as well as office space. Icon will continue to provide EOR services on an as needed basis. We also recorded placement revenue from Icon of $0 and $7,919 during the three months ended September 30, 2021 and 2020, respectively, and $970 and $21,349 during the nine months ended September 30, 2021 and 2020, respectively. We have a receivable from Icon of $22,951 which is included in accounts receivable at September 30, 2021. We used a related party firm of the Company to pay certain recruiting services provided by employees of the firm during the three months ended March 31, 2021. During the three months ended March 31, 2021, we charged to cost of revenue $17,745 related to services provided, with no expense in the three months ended September 30, 2021 and no balance owed as of September 30, 2021. |
BUSINESS COMBINATIONS
BUSINESS COMBINATIONS | 9 Months Ended |
Sep. 30, 2021 | |
BUSINESS COMBINATIONS | |
NOTE 12 - BUSINESS COMBINATIONS | NOTE 12 - BUSINESS COMBINATIONS Scouted Asset Purchase Effective January 31, 2021, the Company, through a wholly-owned subsidiary, acquired all assets of RLJ Talent Consulting, Inc., d/b/a Scouted, (“Scouted”) (the “Scouted Asset Purchase”). As consideration for the Scouted Asset Purchase, Scouted shareholders are entitled to a total of 224,163 shares of our restricted Common Stock (valued at $1,625,183 based on a $7.25 per share acquisition date price), of which 33,151 shares of stock will be held in reserve and are recorded as contingent consideration, a current liability in the accompanying financial statements, and an additional amount of $180,000 in cash consideration for a total purchase price of approximately $1.8 million. The Scouted Asset Purchase will be accounted for as a business acquisition. The assets acquired in the Scouted Asset Purchase consist primarily of sales and client relationships, contracts, intellectual property, partnership and vendor agreements and certain other assets (the “Scouted Assets”), along with a de minimis amount of other assets. The Company has completed the purchase price allocation of the $1.8 million for the acquired intangible assets during the second quarter of 2021. The Company is utilizing the Scouted Assets to expand its video hiring solutions and curated talent solutions, through its Recruiting Solutions subsidiary. The acquisition is accounted for by the Company in accordance with the acquisition method of accounting pursuant to ASC 805 “Business Combinations” and pushdown accounting is applied to record the fair value of the assets acquired on Recruiting Solutions. Under this method, the purchase price is allocated to the identifiable assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition. Any excess of the amount paid over the estimated fair values of the identifiable net assets acquired will be allocated to goodwill. The following is a summary of the estimated fair value of the assets acquired at the date of acquisition: Sales and client relationships and contracts $ 1,382,076 Intellectual property 98,721 Domains 18,000 Goodwill 306,386 Total Purchase Price $ 1,805,183 Upsider Asset Purchase Effective March 25, 2021, the Company, through a wholly-owned subsidiary, entered into an Asset Purchase Agreement and Plan of Reorganization (the “APA”) with Upsider, Inc., (“Upsider”), to acquire all the assets and certain liabilities of Upsider (the “Upsider Purchase”). As consideration for the Upsider Purchase, Upsider’s shareholders will receive net cash of $69,983 and a total of 323,094 shares of our common stock (the “Consideration Shares”) (valued at $2,544,362, based on a $7.88 per share acquisition date price), of which 51,940 of the Consideration Shares will be held in reserve and are recorded as a current liability, contingent consideration in the accompanying financial statements. The shareholders of Upsider may also receive earn-out consideration of up to $1,394,760, based on the attainment of specific targets during the nine months following closing. We have recorded the fair value of the contingent earn-out consideration of $1,325,003 at September 30, 2021. The total purchase price is approximately $3.9 million. The assets acquired in the APA consist primarily of sales and client relationships, contracts, intellectual property, partnership and vendor agreements and a de minimis amount of other assets. The Company also assumed a small amount of liabilities in the form of net payables. The Company is utilizing Upsider’s machine learning artificial intelligence to provide a more predictive and efficient recruiting tool that enhances our current technology. The Company also entered into a Registration Rights Agreement with Upsider (the “Registration Rights Agreement”). The Registration Rights Agreement provides that following the Nine-Month Anniversary (as defined in the Registration Rights Agreement), and for a period of five years thereafter, Upsider shall have the ability, on three occasions, to demand that Company shall file with the SEC a registration statement on Form S-1 or Form S-3, pursuant to the terms of the Registration Rights Agreement, to register the Consideration Shares. Additionally, pursuant to the Registration Rights Agreement, for a period of three years following the Nine-Month Anniversary, whenever the Company proposes to register the issuance or sale of any of its Common Stock or its own account or otherwise, and the registration form to be used may be used for the registration of the Consideration Shares. The acquisition is accounted for by the Company in accordance with the acquisition method of accounting pursuant to ASC 805 “Business Combinations” and pushdown accounting is applied to record the fair value of the assets acquired on Recruiting Solutions. Under this method, the purchase price is allocated to the identifiable assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition. Any excess of the amount paid over the estimated fair values of the identifiable net assets acquired will be allocated to goodwill. The following is a summary of the estimated fair value of the assets acquired and liabilities assumed at the date of acquisition: Sales and client relationships and contracts $ 3,130,773 Intellectual property 156,539 Domains 4,600 Goodwill 736,525 Accounts payable (89,089 ) Total Purchase Price $ 3,939,348 OneWire Asset Purchase Effective May 10, 2021, we, through a wholly-owned subsidiary, entered into an Asset Purchase Agreement and Plan of Reorganization (the “APA”) with OneWire Holdings, LLC, a Delaware limited liability company (“OneWire”), to acquire all the assets and several liabilities of OneWire (the “OneWire Purchase”). As consideration for the OneWire Purchase, OneWire’s shareholders will receive a total of 155,327 shares (the “Consideration Shares”) of common stock, valued at $1,255,000, based on a price per share of $8.0797, the volume-weighted average price of the common stock for the 30 day period immediately prior to the closing date (as defined in the APA). At the date of closing the common stock was valued at $1,436,777. 31,066 of the Consideration Shares are subject to forfeiture pursuant to APA provisions regarding a post-closing working capital adjustment and a revenue true-up and pursuant to OneWire’s indemnity obligations. The assets acquired in the APA consist primarily of sales and client relationships, contracts, intellectual property, partnership and vendor agreements and certain other assets, along with a de minimis amount of other assets.The Company has completed the purchase price allocation of the $1.5 million for the acquired intangible assets during the second quarter of 2021. OneWire’s expansive candidate database in financial services and candidate matching service amplify our reach to give employers and recruiters access to an even broader pool of specialized talent. The Company also entered into a Registration Rights Agreement with OneWire (the “Registration Rights Agreement”). The Registration Rights Agreement provides that following the Nine-Month Anniversary (as defined in the Registration Rights Agreement), and for a period of five years thereafter, OneWire shall have the ability, on three occasions, to demand that Company shall file with the SEC a registration statement on Form S-1 or Form S-3, pursuant to the terms of the Registration Rights Agreement, to register the Consideration Shares. Additionally, pursuant to the Registration Rights Agreement, for a period of three years following the Nine-Month Anniversary, whenever the Company proposes to register the issuance or sale of any of its Common Stock or its own account or otherwise, and the registration form to be used may be used for the registration of the Consideration Shares. The acquisition is accounted for by the Company in accordance with the acquisition method of accounting pursuant to ASC 805 “Business Combinations” and pushdown accounting is applied to record the fair value of the assets acquired on Recruiting Solutions. Under this method, the purchase price is allocated to the identifiable assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition. Any excess of the amount paid over the estimated fair values of the identifiable net assets acquired will be allocated to goodwill. The following is a summary of the estimated fair value of the assets acquired and liabilities assumed at the date of acquisition: Cash $ 54,868 Accounts receivable 165,285 Sales and client relationships and contracts 760,852 Intellectual property 121,700 Domains 10,152 Goodwill 369,671 Total Purchase Price $ 1,482,528 Pro Forma Information The results of operations of Scouted, Upsider and OneWire are included in the Company’s consolidated financial statements from the dates of acquisition. The following supplemental unaudited pro forma combined financial information assumes that the acquisition had occurred at the beginning of the nine months ended September 30, 2021 and 2020: September 30, September 30, 2021 2020 Revenue $ 14,228,592 $ 7,197,210 Net Loss $ (11,773,559 ) $ (16,268,831 ) Loss per common share, basic and diluted $ (1.78 ) $ (3.45 ) The pro forma financial information is not necessarily indicative of the results that would have occurred if the acquisition had occurred on the dates indicated or that result in the future. Parrut Asset Purchase Effective July 7, 2021, Recruiter.com Group, Inc. (the “Company”), a Nevada corporation, entered into and closed on an Asset Purchase Agreement (the “Purchase Agreement”) with Parrut, Inc. (“Parrut”), and certain individuals named therein. Parrut does business as Uncubed and, pursuant to the Purchase Agreement, the Company acquired the assets of the Technology Solutions Division of Uncubed. The purchased assets include assets related to Finalist, an online marketplace for sourcing and screening early-professional software and data candidates and assets related to Uncubed’s job board technology and candidate engagement platform which includes Mediabistro, a job board and professional community for media, content, and creative professionals. The amount due at closing was $3,500,000, consisting of $500,000 in cash, a $1,750,000 promissory note with an interest rate of 6% and a maturity date of July 1, 2023, and 257,545 of the Company’s common stock (the “Common Stock”), obtained by dividing $1,250,000 by the volume-weighted average price of the Company for the five consecutive trading days immediately prior to the closing date. At the date of closing the common stock is valued at $1,264,551. In addition, the Purchase Agreement includes “earn-out” provisions under which the Company could become obligated to pay Parrut up to an additional $1,350,000 in the form of Common Stock (the “Earn-Out Consideration”). The Company’s preliminary estimate of the fair value of this contingent consideration was $1,125,000. The Earn-Out Consideration Parrut may be entitled to is equal to 1.35 times the revenue derived or generated by Company or any of its affiliates from the Purchased Assets achieved during the twelve-month period immediately following the closing date. The Company also entered into a Registration Rights Agreement with Parrut (the “Registration Rights Agreement”). The Registration Rights Agreement provides that following the Nine-Month Anniversary (as defined in the Registration Rights Agreement), and for a period of five years thereafter, Parrut shall have the ability, on three occasions, to demand that Company shall file with the SEC a registration statement on Form S-1 or Form S-3, pursuant to the terms of the Registration Rights Agreement, to register the Consideration Shares. Additionally, pursuant to the Registration Rights Agreement, for a period of three years following the Nine-Month Anniversary, whenever the Company proposes to register the issuance or sale of any of its Common Stock or its own account or otherwise, and the registration form to be used may be used for the registration of the Consideration Shares. The acquisition is accounted for by the Company in accordance with the acquisition method of accounting pursuant to ASC 805 “Business Combinations” and pushdown accounting is applied to record the fair value of the assets acquired on Recruiting Solutions. Under this method, the purchase price is allocated to the identifiable assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition. Any excess of the amount paid over the estimated fair values of the identifiable net assets acquired will be allocated to goodwill. The following is a summary of the estimated fair value of the assets acquired at the date of acquisition: Cash $ 10,702 Accounts receivable 17,720 Prepaid Assets 11,910 Intangible Assets 3,941,266 Goodwill 657,953 Total Purchase Price $ 4,639,551 Pro Forma Information The results of operations of Parrut will be included in the Company’s consolidated financial statements from the date of acquisition. The following supplemental unaudited pro forma combined financial information assumes that the acquisition had occurred at the beginning of the nine months ended September 30, 2021 and 2020: September 30, September 30, 2021 2020 Revenue $ 14,636,721 $ 6,906,671 Net Loss $ (11,160,609 ) $ (9,891,967 ) Loss per common share, basic and diluted $ (1.68 ) $ (2.10 ) The pro forma financial information is not necessarily indicative of the results that would have occurred if the acquisition had occurred on the dates indicated or that result in the future. Novo Asset Purchase Effective August 27, 2021, Recruiter.com Group, Inc. (the “Company”), a Nevada corporation, entered into and closed on an Asset Purchase Agreement (the “Purchase Agreement”) with the Novo Group, Inc. (the “Novo Group” or the “Target’), and certain individuals named therein (the “Selling Stockholders”). The Novo Group operates a recruitment services company for employers, providing talent, acquisition and other hiring solutions. The Purchase Agreement provides for the sale of substantially all of the assets of Novo Group (the “Purchased Assets”), except for certain assets specified therein. The Purchased Assets include, among other assumed assets, certain contracts with the Target’s clients, permits owned, held and used by the Novo Group, intellectual property as well as tangible assets, and all of Target’s accounts receivable. Furthermore, the Company agreed to assume certain liabilities associated with the Novo Group business as provided in the Purchase Agreement. The amount due at closing was approximately $7,117,425 (the “Base Purchase Price”), consisting of the following consideration: (i) $1,337,500 in cash, (ii) a $3,000,000 promissory note with an interest rate of 6%, that matures on February 1, 2024, (iii) working capital adjustments in the amount of approximately $217,045, which was paid as of September 30, 2021 and (iv) 508,711 restricted shares of common stock of the Company, obtained by dividing $2,350,000 by $4.62, the 30-day volume weighted average price of a share of the Company’s common Stock as reported by Bloomberg L.P. for the 30-day period immediately prior to the closing date (the “Equity Consideration”). At the date of closing, the common stock is valued at $2,019,583. 127,178 of the Company’s restricted shares of common stock (twenty-five percent (25%) of the Equity Consideration) will be placed in escrow to account for post-closing adjustments in respect to Target’s revenue from the closing date to the end of the 2021 calendar year, as well as to partially secure the indemnification obligations of the Selling Stockholders. In addition to the Base Purchase Price, under the Purchase Agreement, there is an earn-out potential for the Selling Stockholders that is tied to revenue of Novo Group from sales of its products and services over eight calendar quarters (the “Earn-Out Period”), with such Earn-Out Periods beginning on January 1, 2022 and ending on December 31, 2023. Pursuant to the terms and conditions set forth in the Purchase Agreement, the Earn-Out Amount payable, if any, to the Selling Stockholders, would equal to 5% of the Target’s revenue (“Earn-Out Amount”) for each applicable Earn-Out Period. Earn-Out Amounts, if any, would be payable no later than thirty (30) days after the end of each Earn-Out Period. The Company’s preliminary estimate of the fair value of this contingent consideration is $543,297 In connection with entering into the Purchase Agreement, the Company, Novo Group and Selling Stockholders (the “Novo Parties”) executed a Registration Rights Agreement (the “Registration Rights Agreement”) whereby the Company agreed to register under the Securities Act of 1933, as amended (the “Securities Act”), for resale, subject to certain limitations, shares issued to the Novo Parties pursuant to the Purchase Agreement. Under Registration Rights Agreement, at any time after December 30, 2021, and within the five-year period following the closing date, the Novo Parties are entitled to request that the Company register all or part of the restricted shares of the Company’s common stock held by the Novo Parties on a long-form or short-form registration statement on one or more occasions in the future, which registrations may be “shelf registrations.” The Novo Parties are also entitled to participate in certain registered offerings by the Company, subject to the terms and conditions set forth in the Registration Rights Agreement. The acquisition is accounted for by the Company in accordance with the acquisition method of accounting pursuant to ASC 805 “Business Combinations” and pushdown accounting is applied to record the fair value of the assets acquired on Recruiting Solutions. Under this method, the purchase price is allocated to the identifiable assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition. Any excess of the amount paid over the estimated fair values of the identifiable net assets acquired will be allocated to goodwill. The following is a summary of the estimated fair value of the assets acquired at the date of acquisition: Accounts receivable $ 762,000 Prepaid Assets 55,000 Intangible Assets 619,652 Goodwill 6,103,961 Assumed Liabilities (423,188 ) Total Purchase Price $ 7,117,425 Pro Forma Information The results of operations of Novo Group will be included in the Company’s consolidated financial statements from the date of acquisition. The following supplemental unaudited pro forma combined financial information assumes that the acquisition had occurred at the beginning of the nine months ended September 30, 2021 and 2020: September 30, September 30, 2021 2020 Revenue $ 17,925,653 $ 9,179,941 Net Loss $ (9,246,157 ) $ (9,605,446 ) Loss per common share, basic and diluted $ (1.40 ) $ (2.04 ) The pro forma financial information is not necessarily indicative of the results that would have occurred if the acquisition had occurred on the dates indicated or that result in the future. |
SUBSEQUENT EVENTS
SUBSEQUENT EVENTS | 9 Months Ended |
Sep. 30, 2021 | |
SUBSEQUENT EVENTS | |
NOTE 13 - SUBSEQUENT EVENTS | NOTE 13 - SUBSEQUENT EVENTS Options On October 3, 2021, the Company granted to employees, 52,500 options to purchase common stock, exercisable at $3.45 per share, under the terms of the 2017 Equity Incentive Plan. The options were valued at 180,953. The options have a term of five years. The options will vest quarterly over four years, with a one year cliff, with the first portion vesting on October 3, 2022. On October 3, 2021, the Company granted to employees 32,500 options to purchase common stock, exercisable at $3.45 per share, under the terms of the 2021 Equity Incentive Plan. The options were valued at $112,089. The options have a term of five years. The options will vest quarterly over four years, with a one year cliff, with the first portion vesting on October 3, 2022. On October 3, 2021, the Company granted to an employee 22,000 options to purchase common stock, exercisable at $3.45 per share, under the terms of the 2021 Equity Incentive Plan. The options were valued at $75,828. The options have a term of five years. The options will vest quarterly over four years, with the first portion vesting on January 3, 2022. On October 3, 2021, the Company granted to consultants 21,900 options to purchase common stock, exercisable at $3.45 per share, under the terms of the 2021 Equity Incentive Plan. The options were valued at $75,483. The options have a term of five years. The options will vest quarterly over four years, with the first portion vesting on January 3, 2022. On October 3, 2021, the Company granted to a consultant 100,000 options to purchase common stock, exercisable at $3.45 per share, under the terms of the 2021 Equity Incentive Plan. The options were valued at $344,449. The options have a term of five years. The options will vest quarterly over two years, with the first portion vesting at the grant date on October 3, 2021. On October 3, 2021, the Company granted to a consultant 5,000 options to purchase common stock, exercisable at $3.45 per share, under the terms of the 2021 Equity Incentive Plan. The options were valued at $17,234. The options have a term of five years. The options will vest quarterly over four years, with a one year cliff, with the first portion vesting on October 3, 2022. On October 28, 2021, the Company granted to employees 72,500 options to purchase common stock, exercisable at $2.96 per share, under the terms of the 2021 Equity Incentive Plan. The options were valued at $214,397. The options have a term of five years. The options will vest quarterly over four years, with a one year cliff, with the first portion vesting on October 28, 2022. Investor Relations We are involved in various litigation matters during the normal course of business and certain legal claims arose during the third quarter of 2021 for which we have accrued approximately $250,000. In October 2021, the Company made an investor relations payment of $253,505 with two shareholders regarding claims that they were owed securities pursuant to existing agreements. The agreement was reached prior to any lawsuits being filed with a court. |
ORGANIZATION AND SUMMARY OF S_2
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies) | 9 Months Ended |
Sep. 30, 2021 | |
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | |
General | Recruiter.com Group, Inc., a Nevada corporation (“RGI”), is a holding company based in New York, New York. The Company has seven subsidiaries, Recruiter.com, Inc., Recruiter.com Recruiting Solutions LLC (“Recruiting Solutions”), Recruiter.com Consulting, LLC, VocaWorks, Inc. (“VocaWorks”), Recruiter.com Scouted Inc. (“Scouted”), Recruiter.com Upsider Inc. (“Upsider”) and Recruiter.com OneWire Inc. (“OneWire”) . RGI and its subsidiaries as a consolidated group is hereinafter referred to as the “Company.” The Company operates in Connecticut, Texas, New York, and California. Recruiter.com Group, Inc. ("we", "the Company", "Recruiter.com", "us", "our") operates an on-demand recruiting platform digitally transforming the $120 billion recruiting and staffing industry. We offer recruiting software and services through an online, AI-powered sourcing platform and network of on-demand recruiters. Businesses from startups to the Fortune 100 use Recruiter.com to help address their critical talent needs and solve recruiting and hiring challenges. Our website, www.Recruiter.com, provides employers seeking to hire talent access to our network of recruiters and utilizes an innovative web platform, software with integrated AI-driven candidate to job matching, and video screening software to more easily and quickly source qualified talent. We help businesses accelerate and streamline their recruiting and hiring processes by providing on-demand recruiting software and services. We leverage our expert network of recruiters to place recruiters on a project basis, aided by cutting-edge AI-based candidate sourcing and matching and video screening technologies. Through our Recruiting Solutions division, we also provide consulting, staffing, and full-time placement services to employers, leveraging our platform and rounding out our services. Our mission is to grow our most collaborative and connective global platform to connect recruiters and employers and become the preferred solution for hiring specialized talent. |
Reincorporation | On May 13, 2020, the Company effected a reincorporation from the State of Delaware to the State of Nevada. Following the approval by the Company’s stockholders at a special meeting held on May 8, 2020, Recruiter.com Group, Inc., a Delaware corporation (“Recruiter.com Delaware”), entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Recruiter.com Group, Inc., a Nevada corporation and a wholly owned subsidiary of Recruiter.com Delaware (“Recruiter.com Nevada”), pursuant to which Recruiter.com Delaware merged with and into Recruiter.com Nevada, with Recruiter.com Nevada continuing as the surviving entity. Simultaneously with the reincorporation, the number of shares of common stock the Company is authorized to issue was increased from 31,250,000 shares to 250,000,000 shares. On June 18, 2021 the Company filed an Amendment to the Articles of Incorporation to effectuate a reverse split of the Company’s issued and outstanding common stock at an exchange ratio of 1-for-2.5. The reverse stock split was effective as of June 18, 2021. Simultaneously with the reverse stock split, the Company reduced the authorized shares from 250,000,000 to 100,000,000. All share and per share data in the accompanying unaudited consolidated financial statements and footnotes has been retroactively adjusted to reflect the effects of the reverse stock split. The reincorporation did not result in any change in the corporate name, business, management, fiscal year, accounting, location of the principal executive office, or assets or liabilities of the Company. |
Principles of Consolidation and Basis of Presentation | The unaudited condensed consolidated financial statements include the accounts of RGI and its wholly owned subsidiaries. All intercompany transactions and balances have been eliminated in consolidation. The accompanying condensed consolidated financial statements are unaudited. The unaudited interim financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) and pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Certain information and note disclosures normally included in annual consolidated financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to those rules and regulations, although the Company believes that the disclosures made are adequate to make the information not misleading. Accordingly, these interim unaudited condensed consolidated financial statements should be read in conjunction with the financial statements and notes thereto of RGI for the years ended December 31, 2020 and 2019, filed with the SEC on March 9, 2021. The December 31, 2020 balance sheet is derived from those statements. In the opinion of management, these unaudited interim financial statements as of and for the three and nine months ended September 30, 2021 and 2020 include all adjustments (consisting of normal recurring adjustments and non-recurring adjustments) necessary to present fairly the financial position, results of operations and cash flows of the Company for the periods presented). The results for three and nine months ended September 30, 2021 are not necessarily indicative of the results to be expected for the year ending December 31, 2021 or for any future period. All references to September 30, 2021 and 2020 in these footnotes are unaudited. |
Use of Estimates | The preparation of financial statements in conformity with accounting principles generally accepted in the United States (“GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results and outcomes may differ from management’s estimates and assumptions. Included in these estimates are assumptions used to estimate collection of accounts receivable, fair value of marketable securities, fair value of assets acquired and liabilities assumed in asset acquisitions and the estimated useful life of assets acquired, fair value of contingent consideration in asset acquisitions, fair value of derivative liabilities, fair value of securities issued for acquisitions, fair value of assets acquired and liabilities assumed in business combinations, fair value of intangible assets and goodwill, valuation of lease liabilities and related right of use assets, deferred income tax asset valuation allowances, and valuation of stock based compensation expense. |
Cash and Cash Equivalents | The Company considers all short-term highly liquid investments with a remaining maturity at the date of purchase of three months or less to be cash equivalents. Cash and cash equivalents are maintained at financial institutions and, at times, balances may exceed federally insured limits. During the period, the Company had $4,440,491 in excess of the FDIC limit. The Company has not experienced any losses related to these balances as of September 30, 2021. There were no uninsured balances as of December 31, 2020. The Company had no cash equivalents during or at the end of either period. |
Revenue Recognition | The Company recognizes revenue in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 606, “Revenue from Contracts with Customers” (“ASC 606”). Revenues are recognized when control is transferred to customers in amounts that reflect the consideration the Company expects to be entitled to receive in exchange for those goods. Revenue recognition is evaluated through the following five steps: (i) identification of the contract, or contracts, with a customer; (ii) identification of the performance obligations in the contract; (iii) determination of the transaction price; (iv) allocation of the transaction price to the performance obligations in the contract; and (v) recognition of revenue when or as a performance obligation is satisfied. We generate revenue from the following activities: ● Software Subscriptions: ● Recruiters on Demand: ● Full-time Placement: ● Marketplace: For individuals, Marketplace includes services to assist with career development and advancement, including a resume distribution service which involves promoting these job seekers’ profiles and resumes to assist with their procuring employment, and upskilling and training. Our resume distribution service allows a job seeker to upload his/her resume to our database, which we then distribute to our network of recruiters on the Platform. We earn revenue from a one-time flat fee for this service. We also offer a recruiter certification program which encompasses our recruitment related training content, which we make accessible through our online learning management system. Customers of the recruiter certification program use a self-managed system to navigate through a digital course of study. Upon completion of the program, we issue a certificate of completion and make available a digital badge to certify their achievement for display on their online recruiter profile on the Platform. Additionally, we partner with Careerdash, a high-quality training company, to provide Recruiter.com Academy, an immersive training experience for career changers. ● Consulting and Staffing: We have a sales team and sales partnerships with direct employers as well as Vendor Management System companies and Managed Service companies that help create sales channels for clients that buy staffing, direct hire, and sourcing services. Once we have secured the relationship and contract with the interested Enterprise customer the delivery and product teams will provide the service to fulfill any or all of the revenue segments. Revenues as presented on the statement of operations represent services rendered to customers less sales adjustments and allowances. Software subscription revenues are recognized over the term of the subscription for access to services and/or our web-based platform. Revenue is recognized monthly over the subscription term. Talent effectiveness subscription revenues are recognized over the term of the subscription when services are provided. Any payments received prior to the time passing to provide the subscription services are recorded as a deferred revenue liability. Revenue generated from the enhanced support package and on-demand support are recognized at the point-in-time when the service is provided. Revenue generated from placement fees that are related to the software subscription are recognized at the point-in-time when the 60 or 90-day guarantee expires. Recruiters on Demand services are billed to clients as either monthly subscriptions or time-based billings. Revenues for Recruiters on Demand are recognized on a gross basis when each monthly subscription service is completed. Talent Effectiveness consulting services are billed to clients upfront for a period of months. Revenue is recognized on a gross basis monthly over the period the consulting services are provided. Full time placement revenues are recognized on a gross basis when the guarantee period specified in each customer’s contract expires. No fees for direct hire placement services are charged to the employment candidates. Any payments received prior to the expiration of the guarantee period are recorded as a deferred revenue liability. Payments for recruitment services are typically due within 90 days of completion of services. Marketplace advertising revenues are recognized on a gross basis when the advertising is placed and displayed or when lead generation activities and online publications are completed, which is the point at which the performance obligations are satisfied. Payments for marketing and publishing are typically due within 30 days of completion of services. Job posting revenue is recognized at the end of the period the job is posted. Marketplace career services revenues are recognized on a gross basis upon distribution of resumes or completion of training courses, which is the point at which the performance obligations are satisfied. Payments for career services are typically due upon distribution or completion of services. Consulting and Staffing Services revenues represent services rendered to customers less sales adjustments and allowances. Reimbursements, including those related to travel and out-of-pocket expenses, are also included in the net service revenues and equivalent amounts of reimbursable expenses are included in costs of revenue. We record substantially all revenue on a gross basis as a principal versus on a net basis as an agent in the presentation of this line of revenues and expenses. We have concluded that gross reporting is appropriate because we have the task of identifying and hiring qualified employees, and our discretion to select the employees and establish their compensation and duties causes us to bear the risk for services that are not fully paid for by customers. Consulting and staffing revenues are recognized when the services are rendered by the temporary employees. Payroll and related taxes of certain employees that are placed on temporary assignment are outsourced to third party payors or related party payors. The payors pay all related costs of employment for these employees, including workers’ compensation insurance, state and federal unemployment taxes, social security and certain fringe benefits. We assume the risk of acceptability of the employees to customers. Payments for consulting and staffing services are typically due within 90 days of completion of services. Deferred revenue results from transactions in which the Company has been paid for services by customers, but for which all revenue recognition criteria have not yet been met. Once all revenue recognition criteria have been met, the deferred revenues are recognized. Sales tax collected is recorded on a net basis and is excluded from revenue. Contract Assets The Company does not have any contract assets such as work-in-process. All trade receivables on the Company’s balance sheet are from contracts with customers. Contract Costs Costs incurred to obtain a contract are capitalized unless they are short term in nature. As a practical matter, costs to obtain a contract that are short term in nature are expensed as incurred. The Company does not have any contract costs capitalized as of September 30, 2021 or December 31, 2020. Contract Liabilities - Deferred Revenue The Company’s contract liabilities consist of advance customer payments and deferred revenue. Deferred revenue results from transactions in which the Company has been paid for services by customers, but for which all revenue recognition criteria have not yet been met. Once all revenue recognition criteria have been met, the deferred revenues are recognized. For each of the identified periods, revenues can be categorized into the following: Nine Months Ended September 30, 2021 2020 Software Subscriptions $ 640,902 $ 0 Recruiters on Demand 6,192,133 466,421 Permanent placement fees 631,221 422,511 Marketplace Solutions 443,801 257,890 Consulting and staffing services 5,895,264 5,011,882 Total revenue $ 13,803,321 $ 6,158,704 Three Months Ended September 30, 2021 2020 Software Subscriptions $ 465,112 $ 0 Recruiters on Demand 3,437,706 234,590 Permanent placement fees 403,059 131,744 Marketplace Solutions 286,845 104,007 Consulting and staffing services 1,665,160 1,521,826 Total revenue $ 6,257,882 $ 1,992,167 As of September 30, 2021 and December 31, 2020, deferred revenue amounted to $677,506 and $51,537 respectively. Deferred revenue as of September 30, 2021 is categorized and expected to be recognized as follows: Expected Deferred Revenue Recognition Schedule Total Deferred 9/30/21 Recognized Q4 2021 Recognized Q1 2022 Recognized Q2 2022 Recognized Q3 2022 Recognized Q4 2022 Recognized 2023 Recruiters on Demand $ 145,048 $ 65,955 $ 65,955 $ 13,137 $ 0 $ 0 $ 0 Full-time Placement $ 382,308 $ 307,738 $ 74,570 $ 0 $ 0 $ 0 $ 0 Software Subscriptions $ 93,987 $ 59,577 $ 22,873 $ 9,121 $ 2,416 $ 0 $ 0 Marketplace $ 56,163 $ 45,129 $ 4,008 $ 4,052 $ 2,326 $ 188 $ 461 TOTAL $ 677,506 $ 478,399 $ 167,406 $ 26,310 $ 4,742 $ 188 $ 461 Revenue from international sources was approximately 3% and 3% for the nine months ended September 30, 2021 and 2020, respectively. |
Costs of Revenue | Costs of revenues consist of employee costs, third party staffing costs and other fees, outsourced recruiter fees and commissions based on a percentage of Recruiting Solutions gross margin. |
Accounts Receivable | Credit is extended to customers based on an evaluation of their financial condition and other factors. Management periodically assesses the Company’s accounts receivable and, if necessary, establishes an allowance for estimated uncollectible amounts. Accounts determined to be uncollectible are charged to operations when that determination is made. The Company usually does not require collateral. We have recorded an allowance for doubtful accounts of $125,158 and $33,000 as of September 30, 2021 and December 31, 2020, respectively. Bad debt expense was $20,579 and $0 for the three-month periods ended September 30, 2021 and 2020, respectively, and $79,305 and $12,000 for the nine-month periods ended September 30, 2021 and 2020, respectively. |
Concentration of Credit Risk and Significant Customers and Vendors | As of September 30, 2021, two customers accounted for more than 10% of the accounts receivable balance, at 12% and 11%, for a total of 23%. As of December 31, 2020, two customers accounted for more than 10% of the accounts receivable balance, at 32% and 19% for a total of 51%. For the nine months ended September 30, 2021 one customer accounted for 10% of more of total revenue, at 14%. For the nine months ended September 30, 2020 three customers accounted for 10% of more of total revenue, at 33%, 16% and 13%, for a total of 62%. We use a related party firm for software development and maintenance related to our website and the platform underlying our operations. One of our officers and principal shareholders is an employee of this firm and exerts control over this firm (see Note 11). We are a party to that certain license agreement with a related party firm (see Note 11). Pursuant to the license agreement the firm has granted us an exclusive license to use certain candidate matching software and render certain related services to us. If this relationship was terminated or if the firm was to cease doing business or cease to support the applications we currently utilize, we may be forced to expend significant time and resources to replace the licensed software. Further, the necessary replacements may not be available on a timely basis on favorable terms, or at all. If we were to lose the ability to use this software our business and operating results could be materially and adversely affected. We use a related party firm to provide certain employer of record services (see Note 11). We had used a related party firm to provide certain recruiting services but have ended that relationship (see Note 11). |
Advertising and Marketing Costs | The Company expenses all advertising and marketing costs as incurred. Advertising and marketing costs were $138,442 and $22,357 for the three months ended September 30, 2021 and 2020, respectively. Advertising and marketing costs were $270,991 and $62,668 for the nine months ended September 30, 2021 and 2020, respectively and included in sales and marketing in the accompanying consolidated statements of operations. |
Fair Value of Financial Instruments and Fair Value Measurements | The Company measures and discloses the fair value of assets and liabilities required to be carried at fair value in accordance with ASC 820, Fair Value Measurements and Disclosures. ASC 820 defines fair value, establishes a hierarchical framework for measuring fair value, and enhances fair value measurement disclosure. ASC 825 defines fair value as the price that would be received from selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. When determining the fair value measurements for assets and liabilities required or permitted to be recorded at fair value, the Company considers the principal or most advantageous market in which it would transact and considers assumptions that market participants would use when pricing the asset or liability, such as inherent risk, transfer restrictions, and risk of nonperformance. ASC 825 establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 825 establishes three levels of inputs that may be used to measure fair value: Level 1 - Quoted prices for identical assets or liabilities in active markets to which we have access at the measurement date. Level 2 - Inputs other than quoted prices within Level 1 that are observable for the asset or liability, either directly or indirectly. Level 3 - Unobservable inputs for the asset or liability. The determination of where assets and liabilities fall within this hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The Company’s investment in available for sale securities and warrant derivative liabilities are measured at fair value. The securities are measured based on current trading prices using Level 1 fair value inputs. The Company’s derivative instruments are valued using Level 3 fair value inputs. The Company does not have any other financial instruments which require re-measurement to fair value. The carrying values of cash and cash equivalents, accounts receivable, accounts payable and accrued expenses, and loans payable represent fair value based upon their short-term nature. A financial asset or liability’s classification within the hierarchy is determined based on the lowest level input that is significant to the fair value measurement. The table below summarizes the fair values of our financial assets and liabilities as of September 30, 2021: The reconciliation of the derivative liability measured at fair value on a recurring basis using unobservable inputs (Level 3) is as follows for the nine months ended September 30, 2021 and 2020: Nine Months Ended September 30, 2021 2020 Balance at December 31 $ 11,537,997 $ 612,042 Additions to derivative instruments 5,960,059 5,625,519 Reclassifications to equity upon modification or cancellation of warrants (10,182,476 ) 2,642,175 (Gain) loss on change in fair value of derivative liability (7,315,580 ) (3,306,350 ) Balance at September 30 $ - $ 5,573,386 |
Business Combinations | For all business combinations (whether partial, full or step acquisitions), the Company records 100% of all assets acquired and liabilities assumed of the acquired business, including goodwill, at their fair values; contingent consideration, if any, is recognized at its fair value on the acquisition date and, for certain arrangements, changes in fair value are recognized in earnings until settlement and acquisition-related transaction and restructuring costs are expensed rather than treated as part of the cost of the acquisition. |
Intangible Assets | Intangible assets consist primarily of the assets acquired from Genesys in 2019, including customer contracts and intellectual property, acquired on September 30, 2019, the assets acquired from Scouted and Upsider during the first quarter of 2021 (see Note 12), the assets acquired from OneWire during the second quarter of 2021 (see Note 12), and the assets acquired from Parrut and Novo Group during the third quarter of 2021 (see Note 12). Amortization expense will be recorded on the straight-line basis over the estimated economic lives. |
Goodwill | Goodwill is comprised of the purchase price of business combinations in excess of the fair value assigned at acquisition to the net tangible and identifiable intangible assets acquired. Goodwill is not amortized. The Company tests goodwill for impairment for its reporting units on an annual basis, or when events occur, or circumstances indicate the fair value of a reporting unit is below its carrying value. The Company performs its annual goodwill impairment assessment on December 31st of each year or as impairment indicators dictate (see Note 4). When evaluating the potential impairment of goodwill, management first assess a range of qualitative factors, including but not limited to, macroeconomic conditions, industry conditions, the competitive environment, changes in the market for the Company’s products and services, regulatory and political developments, entity specific factors such as strategy and changes in key personnel, and the overall financial performance for each of the Company’s reporting units. If, after completing this assessment, it is determined that it is more likely than not that the fair value of a reporting unit is less than its carrying value, we then proceed to the impairment testing methodology primarily using the income approach (discounted cash flow method). We compare the carrying value of the reporting unit, including goodwill, with its fair value, as determined by its estimated discounted cash flows. If the carrying value of a reporting unit exceeds its fair value, then the amount of impairment to be recognized is recognized as the amount by which the carrying amount exceeds the fair value. When required, we arrive at our estimates of fair value using a discounted cash flow methodology which includes estimates of future cash flows to be generated by specifically identified assets, as well as selecting a discount rate to measure the present value of those anticipated cash flows. Estimating future cash flows requires significant judgment and includes making assumptions about projected growth rates, industry-specific factors, working capital requirements, weighted average cost of capital, and current and anticipated operating conditions. The use of different assumptions or estimates for future cash flows could produce different results. |
Long-lived assets | Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the book value of the asset may not be recoverable. The Company periodically evaluates whether events and circumstances have occurred that indicate possible impairment. When impairment indicators exist, the Company estimates the future undiscounted net cash flows of the related asset or asset group over the remaining life of the asset in measuring whether the long-lived asset should be written down to fair value. Measurement of the amount of impairment would be based on generally accepted valuation methodologies, as deemed appropriate. If the carrying amount is greater than the undiscounted cash flows, the carrying amount of the asset is reduced to the asset’s fair value. An impairment loss is recognized immediately as an operating expense in the condensed consolidated statements of operations. Reversal of previously recorded impairment losses are prohibited. |
Stock-Based Compensation | We account for our stock-based compensation under ASC 718 “Compensation - Stock Compensation” using the fair value based method. Under this method, compensation cost is measured at the grant date based on the value of the award and is recognized over the shorter of the service period or the vesting period of the stock-based compensation. This guidance establishes standards for the accounting for transactions in which an entity exchanges it equity instruments for goods or services. It also addresses transactions in which an entity incurs liabilities in exchange for goods or services that are based on the fair value of the entity’s equity instruments or that may be settled by the issuance of those equity instruments. The Company estimates the fair value of each stock option at the grant date by using the Black-Scholes option pricing model. Determining the fair value of stock-based compensation at the grant date under this model requires judgment, including estimating volatility, employee stock option exercise behaviors and forfeiture rates. The assumptions used in calculating the fair value of stock-based compensation represent the Company’s best estimates, but these estimates involve inherent uncertainties and the application of management judgment. |
Convertible Instruments | The Company evaluates and accounts for conversion options embedded in its convertible instruments in accordance with various accounting standards. ASC 480 “Distinguishing Liabilities From Equity” provides that instruments convertible predominantly at a fixed rate resulting in a fixed monetary amount due upon conversion with a variable quantity of shares (“stock settled debt”) be recorded as a liability at the fixed monetary amount. ASC 815 “Derivatives and Hedging” generally provides three criteria that, if met, require companies to bifurcate conversion options from their host instruments and account for them as free-standing derivative financial instruments. These three criteria include circumstances in which (a) the economic characteristics and risks of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the host contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is not re-measured at fair value under otherwise applicable generally accepted accounting principles with changes in fair value reported in earnings as they occur, and (c) a separate instrument with the same terms as the embedded derivative instrument would be considered a derivative instrument. Professional standards also provide an exception to this rule when the host instrument is deemed to be conventional as defined under professional standards as “The Meaning of Conventional Convertible Debt Instrument.” The Company accounts for convertible instruments (when it has determined that the instrument is not a stock settled debt and the embedded conversion options should not be bifurcated from their host instruments) in accordance with professional standards when “Accounting for Convertible Securities with Beneficial Conversion Features,” as those professional standards pertain to “Certain Convertible Instruments.” Accordingly, the Company records, when necessary, discounts to convertible notes for the intrinsic value of conversion options embedded in debt instruments based upon the differences between the fair value of the underlying common stock at the commitment date of the note transaction and the effective conversion price embedded in the note. Discounts under these arrangements are amortized over the term of the related debt to their earliest date of redemption. The Company also records when necessary deemed dividends for the intrinsic value of conversion options embedded in preferred shares based upon the differences between the fair value of the underlying common stock at the commitment date of the share transaction and the effective conversion price embedded in the preferred shares. ASC 815-40 provides that generally if an event is not within the entity’s control and could require net cash settlement, then the contract shall be classified as an asset or a liability. |
Derivative Instruments | In August 2020, the FASB issued ASU 2020-06, Debt-Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging-Contracts in Entity's Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity's Own Equity. This ASU removes certain separation models in ASC 470-20 for convertible instruments, and, as a result, embedded conversion features that do not require bifurcation under ASC 815 are no longer subject to separation into an equity classified component. Consequently, a convertible debt instrument, shall be accounted for as a single liability measured at its amortized cost. The Company adopted ASU 2020-06 on January 1, 2021 using the modified retrospective transition method. The Company’s derivative financial instruments consist of derivatives related to the warrants issued with the sale of our convertible notes in 2020 and 2021 (see Notes 7 and 9) and the warrants issued with the sale of our Series D Preferred Stock in 2020 and 2019 (see Note 9). The accounting treatment of derivative financial instruments requires that we record the derivatives at their fair values as of the inception date of the debt agreements and at fair value as of each subsequent balance sheet date. Any change in fair value is recorded as non-operating, non-cash income or expense at each balance sheet date. If the fair value of the derivatives was higher at the subsequent balance sheet date, we recorded a non-operating, non-cash charge. If the fair value of the derivatives was lower at the subsequent balance sheet date, we recorded non-operating, non-cash income. Upon the determination that an instrument is no longer subject to derivative accounting, the fair value of the derivative instrument at the date of such determination will be reclassified to paid in capital. The entirety of our derivative financial instruments were eliminated in July 2021 upon conversion of certain outstanding warrants to common stock and agreement by investors to modify certain warrants to eliminate the feature creating the derivative liability in the remaining outstanding warrants (see Note 9). |
Product Development | Product development costs are included in selling, general and administrative expenses and consist of support, maintenance and upgrades of our website and software platform and are charged to operations as incurred. |
Earnings (Loss) Per Share | The Company follows ASC 260 “Earnings Per Share” for calculating the basic and diluted earnings (or loss) per share. Basic earnings (or loss) per share are computed by dividing earnings (or loss) available to common shareholders by the weighted-average number of common shares outstanding. Diluted earnings (or loss) per share is computed similar to basic loss per share except that the denominator is increased to include the number of additional shares of common stock that would have been outstanding if the potential shares of common stock had been issued and if the additional shares were dilutive. Common stock equivalents are excluded from the diluted earnings (or loss) per share computation if their effect is anti-dilutive. Common stock equivalents in amounts of 9,364,849 and 24,521,679 were excluded from the computation of diluted earnings per share for the nine months ended September 30, 2021 and 2020, respectively, because their effects would have been anti-dilutive. Nine Nine Months ended Months ended September 30, September 30, 2021 2020 Options 2,362,390 1,605,758 Stock awards 234,100 866,500 Warrants 6,682,359 3,653,443 Convertible notes - 1,845,703 Convertible preferred stock 86,000 16,550,275 9,364,849 24,521,679 Diluted loss per share for the three months ended September 30, 2020 is computed as follows: Three months ended September 30, 2020 Net income attributable to common shareholders $ 1,435,418 Income attributable to warrant derivatives Change in fair value of derivative (4,210,526 ) Diluted loss attributable to common shareholders $ (2,775,108 ) Basic shares outstanding 5,127,443 Warrant derivative shares 3,653,443 Diluted shares outstanding 8,780,886 Diluted loss per share $ (0.32 ) |
Business Segments | The Company uses the “management approach” to identify its reportable segments. The management approach designates the internal organization used by management for making operating decisions and assessing performance as the basis for identifying the Company’s reportable segments. Using the management approach, the Company determined that it has one operating segment. |
Recently Issued Accounting Pronouncements | There have not been any recent changes in accounting pronouncements and ASU issued by the FASB that are of significance or potential significance to the Company except as disclosed below. In December 2019, the FASB issued ASU 2019-12, “ Simplifying the Accounting for Income Taxes In May 2021, the FASB issued ASU 2021-04, “Earnings Per Share (Topic 260), Debt—Modifications and Extinguishments (Subtopic 470-50), Compensation—Stock Compensation (Topic 718), and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40): Issuer’s Accounting for Certain Modifications or Exchanges of Freestanding Equity-Classified Written Call Options (a consensus of the FASB Emerging Issues Task Force)”. The amendments in this update are effective for all entities for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years. The Company is currently evaluating the impact the adoption of this ASU would have on the Company’s consolidated financial statements. |
ORGANIZATION AND SUMMARY OF S_3
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | |
Schedule of anti-dilutive earnings per share | Nine Nine Months ended Months ended September 30, September 30, 2021 2020 Options 2,362,390 1,605,758 Stock awards 234,100 866,500 Warrants 6,682,359 3,653,443 Convertible notes - 1,845,703 Convertible preferred stock 86,000 16,550,275 9,364,849 24,521,679 |
Schedule of revenues | Nine Months Ended September 30, 2021 2020 Software Subscriptions $ 640,902 $ 0 Recruiters on Demand 6,192,133 466,421 Permanent placement fees 631,221 422,511 Marketplace Solutions 443,801 257,890 Consulting and staffing services 5,895,264 5,011,882 Total revenue $ 13,803,321 $ 6,158,704 Three Months Ended September 30, 2021 2020 Software Subscriptions $ 465,112 $ 0 Recruiters on Demand 3,437,706 234,590 Permanent placement fees 403,059 131,744 Marketplace Solutions 286,845 104,007 Consulting and staffing services 1,665,160 1,521,826 Total revenue $ 6,257,882 $ 1,992,167 |
Schedule Expected Deferred Revenue Recognition Schedule | Total Deferred 9/30/21 Recognized Q4 2021 Recognized Q1 2022 Recognized Q2 2022 Recognized Q3 2022 Recognized Q4 2022 Recognized 2023 Recruiters on Demand $ 145,048 $ 65,955 $ 65,955 $ 13,137 $ 0 $ 0 $ 0 Full-time Placement $ 382,308 $ 307,738 $ 74,570 $ 0 $ 0 $ 0 $ 0 Software Subscriptions $ 93,987 $ 59,577 $ 22,873 $ 9,121 $ 2,416 $ 0 $ 0 Marketplace $ 56,163 $ 45,129 $ 4,008 $ 4,052 $ 2,326 $ 188 $ 461 TOTAL $ 677,506 $ 478,399 $ 167,406 $ 26,310 $ 4,742 $ 188 $ 461 |
Schedule of fair values of financial assets and liabilities | |
Schedule of derivative liability measured at fair value on a recurring basis | Nine Months Ended September 30, 2021 2020 Balance at December 31 $ 11,537,997 $ 612,042 Additions to derivative instruments 5,960,059 5,625,519 Reclassifications to equity upon modification or cancellation of warrants (10,182,476 ) 2,642,175 (Gain) loss on change in fair value of derivative liability (7,315,580 ) (3,306,350 ) Balance at September 30 $ - $ 5,573,386 |
Schedule of diluted loss per share | Three months ended September 30, 2020 Net income attributable to common shareholders $ 1,435,418 Income attributable to warrant derivatives Change in fair value of derivative (4,210,526 ) Diluted loss attributable to common shareholders $ (2,775,108 ) Basic shares outstanding 5,127,443 Warrant derivative shares 3,653,443 Diluted shares outstanding 8,780,886 Diluted loss per share $ (0.32 ) |
INVESTMENT IN AVAILABLE FOR S_2
INVESTMENT IN AVAILABLE FOR SALE MARKETABLE SECURITIES (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
INVESTMENT IN AVAILABLE FOR SALE MARKETABLE SECURITIES | |
Schedule of net recognized gains (losses) on equity investments | Nine Months Ended September 30, 2021 2020 Net realized gains (losses) on investment sold $ - $ (2,543 ) Net unrealized gains (losses) on investments still held (1,424 ) (17,716 ) Total $ (1,424 ) $ (20,259 ) |
Schedule of reconciliation of the investment in marketable securities | September 30, September 30, 2021 2020 Balance - December 31 $ 1,424 $ 44,766 Additions - - Proceeds on sales of securities - (17,009 ) Recognized gain (loss) (1,424 ) (20,259 ) Balance - September 30 $ - $ 7,498 |
GOODWILL AND OTHER INTANGIBLE_2
GOODWILL AND OTHER INTANGIBLE ASSETS (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
GOODWILL AND OTHER INTANGIBLE ASSETS | |
Schedule of Intangible assets | September 30, 2021 December 31, 2020 Customer contracts $ 6,601,143 $ 233,107 License 5,512,399 1,726,965 Domains 40,862 - 12,154,404 1,960,072 Less accumulated amortization (2,791,411 ) (1,164,208 ) Carrying value $ 9,362,993 $ 795,864 |
LOANS PAYABLE (Tables)
LOANS PAYABLE (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
RELATED PARTY TRANSACTIONS | |
Schedule of loans payable | September 30, 2021 December 31, 2020 Term loan(s) $ 57,646 $ 77,040 Promissory notes 4,862,034 - Total loans payable 4,919,680 77,040 Less current portion (1,752,094 ) (28,249 ) Non-current portion (excluding PPP loan) $ 3,167,586 $ 48,791 |
Schedule of future principal payments under the term notes | Year Ending December 31, 2021 $ 429,455 2022 1,852,272 2023 2,180,168 2024 457,785 Total minimum principal payments $ 4,919,680 |
STOCK OPTIONS AND WARRANTS (Tab
STOCK OPTIONS AND WARRANTS (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
STOCK OPTIONS AND WARRANTS | |
Schedule of fair value of stock options granted | September 30, 2021 Risk-free interest rates 0.74%-0.84% Expected life (in years) 5.00 Expected volatility 295%-325% Dividend yield 0.00% |
Schedule of warrants outstanding | Weighted Average Exercise Warrants Price per Outstanding Share Outstanding at December 31, 2019 470,939 4.80 Issued 2,223,438 2.01 Cancelled pursuant to modification (479,533 ) 4.80 Reissued pursuant to modification 1,438,599 1.60 Exercised - - Expired or cancelled - - Outstanding at December 31, 2020 3,653,443 1.84 Issued 6,008,237 4.18 Cancelled pursuant to modification (2,457,213 ) 2.03 Exchanged for common stock (522,108 ) 2.60 Exercised - - Expired or cancelled - - Outstanding at September 30, 2021 6,682,359 3.92 |
Schedule of stock option activity | Wtd. Avg. Exercise Options Price Outstanding at December 31, 2019 349,368 $ 4.41 Granted 326,930 2.24 Exercised - - Expired or cancelled - - Balance, December 31, 2020 676,298 3.36 Granted during the period 1,765,250 4.87 Exercised during the period - - Terminated/Expired during the period (79,158 ) 6.87 Balance, September 30, 2021 2,362,390 $ 4.61 Exercisable at September 30, 2021 497,284 $ 3.92 |
Schedule of options outstanding and exercisable | Exercise Price Number Outstanding Weighted Average Remaining Contractual Life (Years) Weighted Average Exercise Price Exercisable Number Exercise Price Weighted Average $ 1.00 - $2.00 35,869 2.45 $ 1.44 35,869 $ 1.44 $ 2.56 190,468 2.59 $ 2.56 190,468 $ 2.56 $ 3.00 - $4.00 797,419 4.47 $ 3.91 76,946 $ 3.63 $ 4.00 - $5.00 943,000 4.69 $ 4.60 129,000 $ 4.62 $ 6.00 - $7.00 212,934 3.55 $ 6.30 13,767 $ 6.37 $ 8.00 - $9.00 180,200 4.55 $ 8.43 48,733 $ 8.41 $ 16.00 2,500 1.39 $ 16.00 2,500 $ 16.00 2,362,390 497,283 |
BUSINESS COMBINATIONS (Tables)
BUSINESS COMBINATIONS (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
BUSINESS COMBINATIONS | |
Schedule of fair value of the assets acquired and liabilities assumed at the date of acquisition | Sales and client relationships and contracts $ 1,382,076 Intellectual property 98,721 Domains 18,000 Goodwill 306,386 Total Purchase Price $ 1,805,183 Sales and client relationships and contracts $ 3,130,773 Intellectual property 156,539 Domains 4,600 Goodwill 736,525 Accounts payable (89,089 ) Total Purchase Price $ 3,939,348 Cash $ 54,868 Accounts receivable 165,285 Sales and client relationships and contracts 760,852 Intellectual property 121,700 Domains 10,152 Goodwill 369,671 Total Purchase Price $ 1,482,528 Cash $ 10,702 Accounts receivable 17,720 Prepaid Assets 11,910 Intangible Assets 3,941,266 Goodwill 657,953 Total Purchase Price $ 4,639,551 Accounts receivable $ 762,000 Prepaid Assets 55,000 Intangible Assets 619,652 Goodwill 6,103,961 Assumed Liabilities (423,188 ) Total Purchase Price $ 7,117,425 |
Schedule of supplemental unaudited pro forma combined financial information | September 30, September 30, 2021 2020 Revenue $ 14,228,592 $ 7,197,210 Net Loss $ (11,773,559 ) $ (16,268,831 ) Loss per common share, basic and diluted $ (1.78 ) $ (3.45 ) September 30, September 30, 2021 2020 Revenue $ 14,636,721 $ 6,906,671 Net Loss $ (11,160,609 ) $ (9,891,967 ) Loss per common share, basic and diluted $ (1.68 ) $ (2.10 ) September 30, September 30, 2021 2020 Revenue $ 17,925,653 $ 9,179,941 Net Loss $ (9,246,157 ) $ (9,605,446 ) Loss per common share, basic and diluted $ (1.40 ) $ (2.04 ) |
ORGANIZATION AND SUMMARY OF S_4
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
Total revenue | $ 6,257,882 | $ 1,992,167 | $ 13,803,321 | $ 6,158,704 |
Recruiter on Demand [Member] | ||||
Total revenue | 3,437,706 | 234,590 | 6,192,133 | 466,421 |
Consulting and Staffing Services [Member] | ||||
Total revenue | 1,665,160 | 1,521,826 | 5,895,264 | 5,011,882 |
Permanent Placement Fees [Member] | ||||
Total revenue | 403,059 | 131,744 | 631,221 | 422,511 |
Software Subscriptions [Member] | ||||
Total revenue | 465,112 | 0 | 640,902 | 0 |
Marketplace [Member] | ||||
Total revenue | $ 286,845 | $ 104,007 | $ 443,801 | $ 257,890 |
ORGANIZATION AND SUMMARY OF S_5
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details 1) - USD ($) | 3 Months Ended | 6 Months Ended | 9 Months Ended | 12 Months Ended | ||
Mar. 31, 2022 | Jun. 30, 2022 | Sep. 30, 2022 | Sep. 30, 2021 | Dec. 31, 2022 | Dec. 31, 2021 | |
Software Subscriptions [Member] | ||||||
Deferred Revenue | $ 22,873 | $ 9,121 | $ 2,416 | $ 93,987 | $ 0 | $ 59,577 |
Recognized 2023 | 0 | |||||
Marketplace [Member] | ||||||
Deferred Revenue | 4,008 | 4,052 | 2,326 | 56,163 | 188 | 45,129 |
Recognized 2023 | 461 | |||||
Full-time Placement [Member] | ||||||
Deferred Revenue | 74,570 | 0 | 0 | 382,308 | 0 | 307,738 |
Recognized 2023 | 0 | |||||
Recruiters on Demand [Member] | ||||||
Deferred Revenue | 65,955 | 13,137 | 0 | 145,048 | 0 | 65,955 |
Recognized 2023 | 0 | |||||
Total [Member] | ||||||
Deferred Revenue | $ 167,406 | $ 26,310 | $ 4,742 | 677,506 | $ 188 | $ 478,399 |
Recognized 2023 | $ 461 |
ORGANIZATION AND SUMMARY OF S_6
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details 2) - USD ($) | 9 Months Ended | |
Sep. 30, 2021 | Sep. 30, 2020 | |
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | ||
Balance at beginning of period | $ 11,537,997 | $ 612,042 |
Additions to derivative instruments | 5,960,059 | 5,625,519 |
Reclassification to equity upon modification or cancellation of warrants | (10,182,476) | 2,642,175 |
(Gain) loss on change in fair value of derivative liability | (7,315,580) | (3,306,350) |
Balance at end of period | $ 0 | $ 5,573,386 |
ORGANIZATION AND SUMMARY OF S_7
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details 3) - shares | 9 Months Ended | |
Sep. 30, 2021 | Sep. 30, 2020 | |
Options | ||
Antidilutive Securities | 2,362,390 | 1,605,758 |
Stock Awards | ||
Antidilutive Securities | 234,100 | 866,500 |
Warrants | Common Shares | ||
Antidilutive Securities | 6,682,359 | 3,653,443 |
Convertible Notes | ||
Antidilutive Securities | 1,845,703 | |
Convertible Preferred Stock | ||
Antidilutive Securities | 86,000 | 16,550,275 |
Total [Member] | ||
Antidilutive Securities | 9,364,849 | 24,521,679 |
ORGANIZATION AND SUMMARY OF S_8
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details 4) | 3 Months Ended |
Sep. 30, 2021USD ($)$ / sharesshares | |
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | |
Net income attributable to common shareholders | $ | $ 1,435,418 |
Change in fair value of derivatives | $ | (4,210,526) |
Diluted loss attributable to common shareholders | $ | $ (2,775,108) |
Basic shares outstanding | shares | 5,127,443 |
Warrant derivative shares | shares | 3,653,443 |
Diluted shares outstanding | shares | 8,780,886 |
Diluted loss per share | $ / shares | $ (0.32) |
ORGANIZATION AND SUMMARY OF S_9
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details Narrative) - USD ($) | 3 Months Ended | 9 Months Ended | 12 Months Ended | ||||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | Dec. 31, 2020 | Sep. 18, 2021 | May 13, 2020 | |
Deferred revenues | $ 677,506 | $ 677,506 | $ 51,537 | ||||
Allowance for doubtful accounts | 125,158 | 125,158 | $ 33,000 | ||||
Bad debt expense | 20,579 | $ 0 | 79,305 | $ 12,000 | |||
Disrupt recruiting staff expenses | 120,000,000,000 | ||||||
Advertising and marketing costs | 138,442 | $ 22,357 | $ 270,991 | $ 62,668 | |||
Antidilutive Securities | 24,521,679 | 9,364,849 | |||||
Exceed federally insured limits | $ 4,440,491 | $ 4,440,491 | |||||
Common stock, shares authorized | 100,000,000 | 100,000,000 | 100,000,000 | ||||
Reverse stock split [Member] | |||||||
Common stock, shares authorized | 100,000,000 | 100,000,000 | 250,000,000 | 250,000,000 | |||
Merger Agreement | |||||||
Common stock, shares authorized | 250,000,000 | 250,000,000 | 31,250,000 | ||||
Customer One | Accounts Receivable | |||||||
Concentration risk | 12.00% | 32.00% | |||||
Customer One | Total Revenue | |||||||
Concentration risk | 14.00% | 33.00% | |||||
Customer Two | Accounts Receivable | |||||||
Concentration risk | 11.00% | 19.00% | |||||
Customer Two | Total Revenue | |||||||
Concentration risk | 12.00% | 16.00% | |||||
Customer Three | Total Revenue | |||||||
Concentration risk | 13.00% | ||||||
International Sources | |||||||
Concentration risk | 3.00% | 3.00% |
LIQUIDITY (Details Narrative)
LIQUIDITY (Details Narrative) - USD ($) | 1 Months Ended | 3 Months Ended | 9 Months Ended | ||||||||
Jul. 31, 2021 | Sep. 30, 2021 | Jun. 30, 2021 | Mar. 31, 2021 | Sep. 30, 2020 | Jun. 30, 2020 | Mar. 31, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | Nov. 11, 2021 | Jul. 08, 2021 | |
Net income (loss) | $ (7,650,076) | $ 3,528,279 | $ (6,280,066) | $ 1,435,418 | $ (7,941,215) | $ (2,482,605) | $ (10,401,863) | $ (8,988,402) | |||
Net cash used in operating activities | (6,985,702) | (1,926,576) | |||||||||
Exercise price of warrant | $ 5.50 | ||||||||||
Liquidity [Member] | |||||||||||
Net income (loss) | $ 3,543,887 | ||||||||||
Public offering allotment | 13,800,000 | ||||||||||
Net cash used in operating activities | $ (6,985,702) | ||||||||||
Cash balance | $ 3,661,179 | ||||||||||
Exercise price of warrant | $ 5.50 | ||||||||||
Common stock purchase warrants (in Shares) | 4,249,596 |
INVESTMENT IN AVAILABLE FOR S_3
INVESTMENT IN AVAILABLE FOR SALE MARKETABLE SECURITIES (Details) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
Total | $ (890) | $ (1,519) | $ (1,424) | $ (20,259) |
Equity Investments [Member] | ||||
Net realized gains (losses) on investment sold | 0 | (2,543) | ||
Net unrealized gains (losses) on investments still held | (1,424) | (17,716) | ||
Total | $ (1,424) | $ (20,259) |
INVESTMENT IN AVAILABLE FOR S_4
INVESTMENT IN AVAILABLE FOR SALE MARKETABLE SECURITIES (Details 1) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
INVESTMENT IN AVAILABLE FOR SALE MARKETABLE SECURITIES | ||||
Balance, beginning of period | $ 1,424 | $ 44,766 | ||
Additions | 0 | 0 | ||
Proceeds on sales of securities | 0 | (17,009) | ||
Recognized losses | $ (890) | $ (1,519) | (1,424) | (20,259) |
Balance, end of period | $ 0 | $ 7,498 |
INVESTMENT IN AVAILABLE FOR S_5
INVESTMENT IN AVAILABLE FOR SALE MARKETABLE SECURITIES (Details Narrative) - USD ($) | 9 Months Ended | 12 Months Ended |
Sep. 30, 2021 | Dec. 31, 2020 | |
INVESTMENT IN AVAILABLE FOR SALE MARKETABLE SECURITIES | ||
Cost basis of securities held | $ 42,720 | $ 42,720 |
Accumulated unrealized losses | 42,720 | 41,296 |
Value of available for sale marketable securities | $ 0 | $ 1,424 |
Number of shares owned in marketable securities (in Shares) | 178,000 | |
Market price per share (in Dollars per share) | $ 0 | $ 0.01 |
GOODWILL AND OTHER INTANGIBLE_3
GOODWILL AND OTHER INTANGIBLE ASSETS (Details) - USD ($) | Sep. 30, 2021 | Dec. 31, 2020 |
Intangible assets gross | $ 12,154,404 | $ 1,960,072 |
Less accumulated amortization | (2,791,411) | (1,164,208) |
Carrying value | 9,362,993 | 795,864 |
Customer Contracts | ||
Intangible assets gross | 6,601,143 | 233,107 |
License | ||
Intangible assets gross | 5,512,399 | 1,726,965 |
Domains | ||
Intangible assets gross | $ 40,862 | $ 0 |
GOODWILL AND OTHER INTANGIBLE_4
GOODWILL AND OTHER INTANGIBLE ASSETS (Details Narrative) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
GOODWILL AND OTHER INTANGIBLE ASSETS | ||||
Future amortization of intangible assets - 2021 | $ 892,826 | $ 892,826 | ||
Future amortization of intangible assets - 2022 | 3,084,921 | 3,084,921 | ||
Future amortization of intangible assets - 2023 | 2,925,748 | 2,925,748 | ||
Future amortization of intangible assets - 2024 | 1,364,495 | 1,364,495 | ||
Future amortization of intangible assets - 2025 | 776,867 | 776,867 | ||
Future amortization of intangible assets - thereafter | 318,136 | 318,136 | ||
Goodwill recognized | 8,174,496 | 8,174,496 | ||
Intangible assets acquired | 11,600,000 | |||
Amortization expense of intangible assets | $ 842,934 | $ 184,172 | 1,677,202 | $ 502,518 |
Impairment expense | $ 2,530,325 |
LIABILITY FOR SALE OF FUTURE _2
LIABILITY FOR SALE OF FUTURE REVENUES (Details Narrative) | 3 Months Ended |
Mar. 31, 2021USD ($) | |
GOODWILL AND OTHER INTANGIBLE ASSETS | |
Future revenues amortization discount interest expense | $ 2,719 |
LOANS PAYABLE (Details)
LOANS PAYABLE (Details) - USD ($) | Sep. 30, 2021 | Dec. 31, 2020 |
RELATED PARTY TRANSACTIONS | ||
Term loans | $ 77,040 | |
Promissory notes | $ 4,862,034 | 0 |
Total loans payable | 4,919,680 | 77,040 |
Less current portions | (1,752,094) | (28,249) |
Non-current portion (excluding PPP loan) | $ 3,167,586 | $ 48,791 |
LOANS PAYABLE (Details 1)
LOANS PAYABLE (Details 1) - Notes Payable [Member] | Sep. 30, 2021USD ($) |
2021 | $ 429,455 |
2022 | 1,852,272 |
2023 | 2,180,168 |
2024 | 457,785 |
Total of future payment | 4,919,680 |
Less debt issuance costs | (406,677) |
Total minimum principal payments | $ 4,513,015 |
LOANS PAYABLE (Details Narrativ
LOANS PAYABLE (Details Narrative) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021USD ($) | Sep. 30, 2020USD ($) | Sep. 30, 2021USD ($) | Sep. 30, 2020USD ($) | |
Forgiveness of debt income | $ 0 | $ 0 | $ 24,925 | $ 0 |
Term Loan 1 | ||||
Term loan outstanding balance | $ 57,646 | $ 57,646 | ||
Vairable interest rate | 6 | 6 | ||
Monthly payments under loans | $ 1,691 | $ 1,691 | ||
Term Loan 2 | ||||
Term loan outstanding balance | $ 77,040 | $ 77,040 | ||
Vairable interest rate | 7.76 | 7.76 | ||
Monthly payments under loans | $ 1,008 | $ 1,008 | ||
Paycheck Protection Program [Member] | ||||
Forgiven amount | 24,750 | |||
Forgiven principal amount | 24,750 | |||
Forgiveness of debt income | 24,925 | |||
Related accrued interest forgiven | 175 | |||
Paycheck Protection Program [Member] | May 6, 2021 [Member] | ||||
Proceeds from an institutional investor | $ 250,000 | |||
Maturity date of debt | May 6, 2023 | |||
Novo Group acquisition [Member] | August 27, 2021 [Member] | ||||
Proceeds from an institutional investor | $ 3,000,000 | |||
Maturity date of debt | Feb. 1, 2024 | |||
Promissory note issued, discounted | 2,593,323 | $ 2,593,323 | ||
Interest rate | 6.00% | |||
Monthly payments for months 13 through | 110,000 | $ 110,000 | ||
Monthly payments first 12 months | 85,000 | 85,000 | ||
Monthly payments for months 25 through 29 | 155,000 | 155,000 | ||
Monthly payments for months 30 | 152,357 | 152,357 | ||
Parrut acquisition agreement dated [Member] | July 7, 2021 [Member] | ||||
Proceeds from an institutional investor | $ 1,750,000 | |||
Maturity date of debt | Jul. 1, 2023 | |||
Interest rate | 6.00% | |||
Monthly payments | $ 77,561 | $ 77,561 |
CONVERTIBLE NOTES PAYABLE (Deta
CONVERTIBLE NOTES PAYABLE (Details Narrative) - USD ($) | 1 Months Ended | 3 Months Ended | 9 Months Ended | |||||
Jan. 31, 2021 | Jan. 20, 2021 | May 28, 2020 | Sep. 30, 2021 | Sep. 30, 2021 | Sep. 30, 2020 | Jul. 08, 2021 | Dec. 31, 2020 | |
Warrant exercisable per share (in Dollars per share) | $ 5.50 | |||||||
Original issue discount | $ 342,554 | $ 328,125 | ||||||
November 2020 Promissory Note | ||||||||
Promissory note | 250,000 | |||||||
2020 Debentures | Securities Purchase Agreement | ||||||||
Debentures maturity date | May 28, 2021 | |||||||
Convertible notes payable, description | Four of the investors had previously invested in the Company’s preferred stock. | |||||||
Aggregate principal amount | $ 2,953,125 | |||||||
Penalty | $ 253,767 | |||||||
Original issue discount rate | 12.50% | |||||||
Description of Warrants issued des | warrants issued was reduced on July 2, 2021 to 36,364, and the exercise price was increased to $6.25 | |||||||
Common stock purchase warrants (in Shares) | 147,657 | 738,282 | ||||||
Warrants coverage percentage | 100.00% | |||||||
Proceeds from offering | $ 2,226,000 | |||||||
Original issue discount deducted | 328,125 | |||||||
Commissions costs and fees | 295,000 | |||||||
Legal fees aggregate amount | 100,000 | |||||||
Escrow agent fees | $ 4,000 | |||||||
Warrant exercisable per share (in Dollars per share) | $ 5 | $ 5 | $ 5 | |||||
Debentures bears interest rate | 8.00% | |||||||
Debenture mandatory conversion, description | The Debentures are subject to mandatory conversion in the event the Company closes an equity offering of at least $5,000,000 | |||||||
Debentures mandatory conversion - equity offering | $ 5,000,000 | |||||||
Outstanding seinor indebtedness | $ 508,000 | $ 508,000 | ||||||
Unamortized discount | $ 1,205,669 | |||||||
Debentures outstanding | $ 1,905,826 | |||||||
2021 Debentures | ||||||||
Commissions costs and fees | $ 334,800 | |||||||
Amortization expense | 6,875 | 575,503 | ||||||
Unamortized debt costs | $ 1,254,779 | 679,276 | $ 679,276 | |||||
Fair value of placement agent warrants at time of issue | $ 919,979 | |||||||
Conversion price | $ 4 | $ 4 | ||||||
2021 Debentures | Securities Purchase Agreement | ||||||||
Debentures maturity date | January 2022 | |||||||
Aggregate principal amount | $ 2,799,000 | |||||||
Original issue discount rate | 12.50% | |||||||
Common stock purchase warrants (in Shares) | 699,750 | |||||||
Warrants coverage percentage | 100.00% | |||||||
Proceeds from offering | $ 2,488,000 | |||||||
Commissions costs and fees | 93,530 | $ 241,270 | ||||||
Legal fees aggregate amount | $ 7,500 | |||||||
Warrant exercisable per share (in Dollars per share) | $ 5 | |||||||
Debentures bears interest rate | 8.00% | |||||||
Debenture mandatory conversion, description | The Debentures are subject to mandatory conversion in the event the Company closes an equity offering of at least $5,000,000 | |||||||
Debentures mandatory conversion - equity offering | $ 5,000,000 | |||||||
Additional compensation shares | 139,950 | |||||||
2021 Debentures | February 2021 Note Exchange | ||||||||
Original issue discount | 342,554 | |||||||
Amortization expense | 9,845 | 808,985 | ||||||
Unamortized debt discount | 987,666 | 987,666 | ||||||
Debt discount related to the sale of the debentures | 1,796,651 | 1,796,651 | ||||||
Discount related to fair value of warrants | 1,454,097 | |||||||
2021 Debentures | Senior Subordinated Secured Convertible Debentures | ||||||||
Aggregate principal amount | $ 2,953,125 | |||||||
Original issue discount rate | 12.50% | |||||||
Outstanding seinor indebtedness | $ 95,000 | |||||||
2021 Debentures | February 2021 Promissory Note | ||||||||
Aggregate principal amount | 283,984 | $ 283,984 | ||||||
Original issue discount rate | 12.50% | |||||||
Common stock purchase warrants (in Shares) | 70,996 | |||||||
Original issue discount deducted | 31,554 | $ 31,554 | ||||||
Accrued interest | $ 2,430 | 2,430 | ||||||
Note converted into new debenture | $ 250,000 |
STOCKHOLDERS DEFICIT (Details N
STOCKHOLDERS DEFICIT (Details Narrative) - USD ($) | Jul. 08, 2021 | Jul. 02, 2021 | Sep. 30, 2021 | Aug. 31, 2021 | Apr. 30, 2021 | Jan. 31, 2021 | Sep. 30, 2021 | Jun. 30, 2021 | Mar. 31, 2021 | Sep. 30, 2021 | Dec. 31, 2020 | Sep. 18, 2021 | May 13, 2020 |
Exercise price of warrant | $ 5.50 | ||||||||||||
Common stock warrants shares | 360,000 | ||||||||||||
Common stock shares issued | 360,000 | 14,394,329 | 14,394,329 | 14,394,329 | 2,203,009 | ||||||||
Preferred stock, shares authorized | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | |||||||||
Preferred stock, par value | $ 0.0001 | $ 0.0001 | $ 0.0001 | $ 0.0001 | |||||||||
Preferred stock, shares issued | 0 | 0 | 0 | 0 | |||||||||
Preferred stock, shares outstanding | 0 | 0 | 0 | 0 | |||||||||
Common stock, par value | $ 0.0001 | $ 0.0001 | $ 0.0001 | $ 0.0001 | |||||||||
Common stock, shares authorized | 100,000,000 | 100,000,000 | 100,000,000 | 100,000,000 | |||||||||
Common stock, shares outstanding | 14,394,329 | 14,394,329 | 14,394,329 | 2,203,009 | |||||||||
Stock issued for services, amount | $ 1,436,777 | ||||||||||||
Mr. Sohn | |||||||||||||
Stock issued for services, amount | $ 152,500 | ||||||||||||
Stock issued for services, shares | 20,000 | 1,625 | |||||||||||
Compensation expense | $ 16,425 | ||||||||||||
Vesting Period | 2 years | ||||||||||||
Scouted | |||||||||||||
Shares issued | 15,591 | 15,591 | |||||||||||
Common Stock | |||||||||||||
Common stock shares issued | 14,394,329 | 14,394,329 | 14,394,329 | 2,203,009 | |||||||||
Stock to be issued for acquisitions, Scouted acquisition | 321,390 | 175,421 | |||||||||||
Common stock, par value | $ 0.0001 | $ 0.0001 | $ 0.0001 | $ 0.0001 | |||||||||
Common stock, shares authorized | 100,000,000 | 100,000,000 | 100,000,000 | 100,000,000 | |||||||||
Common stock, shares outstanding | 3,765,739 | 3,765,739 | 3,765,739 | 2,203,009 | |||||||||
Issuance of common shares upon conversion of debentures and accrued interest (in Shares) | 71,485 | ||||||||||||
Stock issued for services, amount | $ 16 | ||||||||||||
Shares issued | 508,711 | 155,327 | |||||||||||
Common Shares | Warrants | |||||||||||||
Common stock shares issued | 1,489,444 | ||||||||||||
Exercise price | $ 5.50 | ||||||||||||
Penalty amount | $ 253,767 | $ 253,767 | $ 253,767 | ||||||||||
Accrued interest | $ 115,593 | ||||||||||||
Conversion price | $ 5,588,359 | ||||||||||||
Reverse stock split [Member] | |||||||||||||
Common stock, shares authorized | 100,000,000 | 100,000,000 | 100,000,000 | 250,000,000 | 250,000,000 | ||||||||
Preferred stock [Member] | |||||||||||||
Preferred stock, shares authorized | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | |||||||||
Preferred stock, par value | $ 0.0001 | $ 0.0001 | $ 0.0001 | $ 0.0001 | |||||||||
Preferred stock, shares issued | 1,154,967 | 1,154,967 | 1,154,967 | 1,324,022 | |||||||||
Preferred stock, shares outstanding | 1,154,967 | 1,154,967 | 1,154,967 | 1,324,022 | |||||||||
Common Stock to be Issuable for Acquisitions [Member] | OneWire Acquisition [Member] | |||||||||||||
Stock to be issued for acquisitions, Scouted acquisition | 155,327 | ||||||||||||
Restricted Stock Units (RSUs) | |||||||||||||
Stock issued for services, amount | $ 101,250 | $ 152,500 | |||||||||||
Stock issued for services, shares | 12,500 | 25,000 | 221,600 | ||||||||||
Restricted stock unit outstanding shares | 234,100 | 234,100 | 234,100 | 221,600 | |||||||||
Restricted stock unit value | $ 1,662,000 | ||||||||||||
Compensation expense | $ 148,836 | $ 297,672 | |||||||||||
January 2021 | Conversion of Preferred Stock Series D [Member] | |||||||||||||
Common stock shares issued | 45,390 | 45,390 | 45,390 | ||||||||||
Shares issued on conversion | 9,078 | ||||||||||||
January 2021 | Preferred Stock Series D | |||||||||||||
Common stock shares issued | 45,390 | 45,390 | 45,390 | ||||||||||
Shares issued on conversion | 9,078 | ||||||||||||
January 2021 | Common Stock Upon Conversion Of Series D | |||||||||||||
Shares cancelled during period | 8,755 | ||||||||||||
Shares warrants cancelled during period | 53,336 | ||||||||||||
July 2, 2021 [Member] | |||||||||||||
Exercise price of warrant | $ 5.50 | $ 5.50 | $ 5.50 | ||||||||||
Common stock warrants shares | 2,400,000 | ||||||||||||
Common stock shares issued | 2,400,000 | 2,400,000 | 2,400,000 | ||||||||||
July 2, 2021 [Member] | Conversion of Preferred Stock Series D [Member] | |||||||||||||
Common stock shares issued | 1,293,430 | 1,293,430 | 1,293,430 | ||||||||||
Shares issued on conversion | 376,275 | ||||||||||||
July 2, 2021 [Member] | Preferred Stock Series D [Member] | |||||||||||||
Common stock shares issued | 1,293,430 | 1,293,430 | 1,293,430 | ||||||||||
Shares issued on conversion | 376,275 | ||||||||||||
March 2021 | Conversion of Preferred Stock Series D [Member] | |||||||||||||
Common stock shares issued | 106,875 | 106,875 | 106,875 | ||||||||||
Shares issued on conversion | 21,375 | ||||||||||||
March 2021 | Conversion of Preferred Stock Series F [Member] | |||||||||||||
Common stock shares issued | 6,479 | 6,479 | 6,479 | ||||||||||
Shares issued on conversion | 1,296 | ||||||||||||
March 2021 | Preferred Stock Series D [Member] | |||||||||||||
Common stock shares issued | 106,875 | 106,875 | 106,875 | ||||||||||
Shares issued on conversion | 21,375 | ||||||||||||
March 2021 | Common Stock Upon Conversion Of Series F [Member] | |||||||||||||
Shares issued on conversion | 6,479 | ||||||||||||
March 2021 | Preferred Stock Series F [Member] | |||||||||||||
Shares issued on conversion | 1,296 | ||||||||||||
April 2021 | |||||||||||||
Common stock shares issued | 40,000 | 40,000 | 40,000 | ||||||||||
Shares issued on conversion | 8,000 | ||||||||||||
April 2021 | Conversion of Preferred Stock Series D [Member] | |||||||||||||
Common stock shares issued | 40,000 | 40,000 | 40,000 | ||||||||||
Shares issued on conversion | 8,000 | ||||||||||||
April 2021 One | Conversion of Preferred Stock Series D [Member] | |||||||||||||
Common stock shares issued | 50,000 | 50,000 | 50,000 | ||||||||||
Shares issued on conversion | 10,000 | ||||||||||||
April 2021 One | Preferred Stock Series D [Member] | |||||||||||||
Common stock shares issued | 50,000 | 50,000 | 50,000 | ||||||||||
Shares issued on conversion | 10,000 | ||||||||||||
April 2021 Two | Conversion of Preferred Stock Series D [Member] | |||||||||||||
Common stock shares issued | 101,560 | 101,560 | 101,560 | ||||||||||
Shares issued on conversion | 20,312 | ||||||||||||
April 2021 Two | Preferred Stock Series D [Member] | |||||||||||||
Common stock shares issued | 101,560 | 101,560 | 101,560 | ||||||||||
Shares issued on conversion | 20,312 | ||||||||||||
May 2021 | Conversion of Preferred Stock Series D [Member] | |||||||||||||
Common stock shares issued | 150,000 | 150,000 | 150,000 | ||||||||||
Shares issued on conversion | 30,000 | ||||||||||||
February 2021 | Conversion of Preferred Stock Series D [Member] | |||||||||||||
Common stock shares issued | 220,000 | 220,000 | 220,000 | ||||||||||
February 2021 | Conversion of Preferred Stock Series F [Member] | |||||||||||||
Common stock shares issued | 81,195 | 81,195 | 81,195 | ||||||||||
Shares issued on conversion | 16,239 | ||||||||||||
February 2021 | Common Stock Upon Conversion Of Series D | |||||||||||||
Shares issued on conversion | 44,000 | ||||||||||||
February 2021 | Preferred Stock Series D [Member] | |||||||||||||
Common stock shares issued | 220,000 | 220,000 | 220,000 | ||||||||||
Shares issued on conversion | 44,000 | ||||||||||||
February 2021 | Common Stock Upon Conversion Of Series F [Member] | |||||||||||||
Shares issued on conversion | 81,195 | ||||||||||||
February 2021 | Preferred Stock Series F | |||||||||||||
Shares issued on conversion | 16,239 | ||||||||||||
May 2021 | Preferred Stock Series D [Member] | |||||||||||||
Common stock shares issued | 150,000 | 150,000 | 150,000 | ||||||||||
Shares issued on conversion | 30,000 | ||||||||||||
April 2021 | |||||||||||||
Shares issued on conversion | 271,153 | ||||||||||||
July 2, 2021 One [Member] | Conversion of Preferred Stock Series E [Member] | |||||||||||||
Common stock shares issued | 3,229,225 | 3,229,225 | 3,229,225 | ||||||||||
Shares issued on conversion | 645,845 | ||||||||||||
July 2, 2021 Two [Member] | Conversion of Preferred Stock Series F [Member] | |||||||||||||
Common stock shares issued | 234,237 | 234,237 | 234,237 | ||||||||||
Shares issued on conversion | 46,847 |
STOCK OPTIONS AND WARRANTS (Det
STOCK OPTIONS AND WARRANTS (Details) | 9 Months Ended |
Sep. 30, 2021 | |
Expected life (in years) | 5 years |
Dividend yield | 0.00% |
Maximum | |
Expected volatility | 325.00% |
Risk-free interest rates | 0.84% |
Minimum | |
Expected volatility | 295.00% |
Risk-free interest rates | 0.74% |
STOCK OPTIONS AND WARRANTS (D_2
STOCK OPTIONS AND WARRANTS (Details 1) - $ / shares | 9 Months Ended | 12 Months Ended |
Sep. 30, 2021 | Dec. 31, 2020 | |
STOCK OPTIONS AND WARRANTS | ||
Option outstanding beginning balance | 676,298 | 349,368 |
Option Outstanding, granted | 1,765,250 | 326,930 |
Option Outstanding, exercised | 0 | 0 |
Options outstanding terminated/expired during the period | (79,158) | |
Options outstanding expired or cancelled | $ 0 | $ 0 |
Option outstanding ending balance | 2,362,390 | 676,298 |
Option Outstanding, exercisalbe ending balance | 497,284 | |
Weighted average exercise price outstanding, beginning balance | $ 3.36 | $ 4.41 |
Weighted average exercise price outstanding, granted | 4.87 | 2.24 |
Weighted average exercise price exercised | 0 | 0 |
Weighted average exercise price outstanding, expired or cancelled | 0 | 0 |
Weighted average exercise price outstanding, terminated/expired during the period | 6.87 | 0 |
Weighted average exercise price outstanding, ending balance | 4.61 | $ 3.36 |
Weighted average exercise price outstanding, exercisalbe ending balance | $ 3.92 |
STOCK OPTIONS AND WARRANTS (D_3
STOCK OPTIONS AND WARRANTS (Details 2) - $ / shares | 9 Months Ended | |||
Sep. 30, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | Dec. 31, 2018 | |
Options outstanding, weighted average exercise price | $ 4.61 | $ 3.36 | $ 4.41 | $ 4,369.60 |
Stock Option [Member] | ||||
Options exercisable, number exercisable | 497,283 | |||
Options outstanding, number outstanding | 2,362,390 | |||
Exercise Price $16.00 [Member] | Stock Option [Member] | ||||
Options exercisable, Weighted average exercise price | $ 16 | |||
Options exercisable, number exercisable | 2,500 | |||
Options outstanding, weighted average exercise price | $ 16 | |||
Option outstanding, weighted average remaining contractual life (years) | 1 year 4 months 20 days | |||
Options outstanding, number outstanding | 2,500 | |||
Exercise Price $8.00 - $9.00 [Member] | Stock Option [Member] | ||||
Options exercisable, Weighted average exercise price | $ 8.41 | |||
Options exercisable, number exercisable | 48,733 | |||
Options outstanding, weighted average exercise price | $ 8.43 | |||
Option outstanding, weighted average remaining contractual life (years) | 4 years 6 months 18 days | |||
Options outstanding, number outstanding | 180,200 | |||
Exercise Price $6.00 - $7.00 [Member] | Stock Option [Member] | ||||
Options exercisable, Weighted average exercise price | $ 6.37 | |||
Options exercisable, number exercisable | 13,767 | |||
Options outstanding, weighted average exercise price | $ 6.30 | |||
Option outstanding, weighted average remaining contractual life (years) | 3 years 6 months 18 days | |||
Options outstanding, number outstanding | 212,934 | |||
Exercise Price $4.00 - $5.00 [Member] | Stock Option [Member] | ||||
Options exercisable, Weighted average exercise price | $ 4.62 | |||
Options exercisable, number exercisable | 129,000 | |||
Options outstanding, weighted average exercise price | $ 4.60 | |||
Option outstanding, weighted average remaining contractual life (years) | 4 years 8 months 8 days | |||
Options outstanding, number outstanding | 943,000 | |||
Exercise Prices $3.00 - $4.00 [Member] | Stock Option [Member] | ||||
Options exercisable, Weighted average exercise price | $ 3.63 | |||
Options exercisable, number exercisable | 76,946 | |||
Option outstanding, weighted average remaining contractual life (years) | 4 years 5 months 19 days | |||
Options outstanding, number outstanding | 797,419 | |||
Options Outstanding, exercise prices | $ 3.91 | |||
Exercise Prices 1.00 - $2.00 [Member] | Stock Option [Member] | ||||
Options exercisable, Weighted average exercise price | $ 1.44 | |||
Options exercisable, number exercisable | 35,869 | |||
Options outstanding, weighted average exercise price | $ 1.44 | |||
Option outstanding, weighted average remaining contractual life (years) | 2 years 5 months 12 days | |||
Options outstanding, number outstanding | 35,869 | |||
Exercise Price $2.56 [Member] | Stock Option [Member] | ||||
Options exercisable, Weighted average exercise price | $ 2.56 | |||
Options exercisable, number exercisable | 190,468 | |||
Options outstanding, weighted average exercise price | $ 2.56 | |||
Option outstanding, weighted average remaining contractual life (years) | 2 years 7 months 2 days | |||
Options outstanding, number outstanding | 190,468 |
STOCK OPTIONS AND WARRANTS (D_4
STOCK OPTIONS AND WARRANTS (Details 3) - $ / shares | 9 Months Ended | 12 Months Ended |
Sep. 30, 2021 | Dec. 31, 2020 | |
LOANS PAYABLE | ||
Warrants Outstanding, Beginning balance | 3,653,443 | 470,939 |
Warrants Outstanding, Issued | 6,008,237 | 2,223,438 |
Warrants Outstanding, Cancelled pursuant to modification | (2,457,213) | (479,533) |
Warrants Outstanding, Reissued pursuant to modification | 1,438,599 | |
Warrants Outstanding, Converted to common stock | (522,108) | |
Warrants Outstanding, Exercised | 0 | 0 |
Warrants Outstanding, Expired or cancelled | 0 | 0 |
Warrants Outstanding, Ending balance | 6,682,359 | 3,653,443 |
Weighted Average Price Per Share, Beginning balance | $ 1.84 | $ 4.80 |
Weighted Average Price Per Share, Issued | 4.18 | 2.01 |
Weighted Average Price Per Share, Cancelled pursuant to modification | 2.03 | 4.80 |
Weighted Average Price Per Share, Reissued pursuant to modification | 1.60 | |
Weighted Average Price Per Share, Converted to common stock | 2.60 | |
Weighted Average Price Per Share, Exercised | 0 | 0 |
Weighted Average Price Per Share, Expired or cancelled | 0 | 0 |
Weighted Average Price Per Share, Ending balance | $ 3.92 | $ 1.84 |
STOCK OPTIONS AND WARRANTS (D_5
STOCK OPTIONS AND WARRANTS (Details Narrative) - USD ($) | Oct. 03, 2021 | Sep. 13, 2021 | Sep. 10, 2021 | Sep. 06, 2021 | Jul. 08, 2021 | Jul. 02, 2021 | Feb. 03, 2021 | Jan. 05, 2021 | Aug. 31, 2021 | Jan. 20, 2021 | Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | Dec. 31, 2020 |
Total unrecognized compensation cost | $ 7,350,580 | $ 7,350,580 | |||||||||||||
Non-vested stock options periods 2021 | 1,615,438 | 1,615,438 | |||||||||||||
Non-vested stock options periods 2022 | 3,187,401 | 3,187,401 | |||||||||||||
Non-vested stock options periods 2023 | 1,703,333 | 1,703,333 | |||||||||||||
Non-vested stock options periods 2024 | 503,793 | 503,793 | |||||||||||||
Non-vested stock options periods 2025 | 304,616 | 304,616 | |||||||||||||
Intrinsic value of options outstanding | (2,983,253) | (2,983,253) | |||||||||||||
Intrinsic value of options exercisable | $ (285,408) | $ (285,408) | |||||||||||||
Common stock shares issuable upon exercise of warrants or rights | 587,945 | 587,945 | |||||||||||||
Exercise price of warrant | $ 5.50 | ||||||||||||||
Exercise price (in Dollars per share) | $ 4.87 | $ 2.24 | |||||||||||||
Initial derivative expense | $ 0 | $ (3,585,983) | $ (3,340,554) | ||||||||||||
Common Shares | Warrants | |||||||||||||||
Exercise price | $ 5.50 | ||||||||||||||
Conversion price | $ 5,588,359 | ||||||||||||||
Accrued interest | $ 115,593 | ||||||||||||||
Penalty amount | $ 253,767 | 253,767 | |||||||||||||
Series D Warrants | |||||||||||||||
Other expense | 211,614 | 211,614 | |||||||||||||
Other income related to change in fair value of derivative | 1,886,212 | 1,886,212 | |||||||||||||
Fair value of embedded derivative | $ 2,404,182 | $ 2,404,182 | |||||||||||||
Warrants conversion, shares issued in transaction | 522,108 | ||||||||||||||
September 1, 2021 [Member] | |||||||||||||||
Options granted to purchase common stock (in Shares) | 300,000 | ||||||||||||||
Exercise price (in Dollars per share) | $ 4.65 | ||||||||||||||
Option term | five years | ||||||||||||||
Options vested, description | The options vested 25% at grant date on September 1, 2021 and 75% on March 1, 2023 | ||||||||||||||
Pre-Funded Warrants [Warrants] | |||||||||||||||
Common stock shares issuable upon exercise of warrants or rights | 587,945 | ||||||||||||||
Exercise price of warrant | $ 0.01 | ||||||||||||||
Representative Warrants [Warrants] | Underwritten public offering [Warrants] | |||||||||||||||
Exercise price of warrant | $ 6.25 | ||||||||||||||
Number of warrants issued, shares | 240,000 | ||||||||||||||
Representative Warrants [Warrants] | Consultant [Warrants] | April 1, 2021 [Warrants] | |||||||||||||||
Exercise price of warrant | $ 5 | $ 5 | |||||||||||||
Number of warrants issued, shares | 20,000 | ||||||||||||||
Note Holder Warrants | |||||||||||||||
Exercise price of warrant | $ 5 | $ 5 | $ 5 | ||||||||||||
Number of warrants issued, shares | 772,303 | 70,996 | 140,625 | 559,125 | 770,746 | ||||||||||
2017 Equity Incentive Plan | Transaction 1 [Member] | |||||||||||||||
Options granted to purchase common stock (in Shares) | 110,000 | 35,000 | |||||||||||||
Exercise price (in Dollars per share) | $ 4.96 | $ 4.05 | |||||||||||||
2017 Equity Incentive Plan | Transaction 2 [Member] | |||||||||||||||
Options granted to purchase common stock (in Shares) | 10,000 | ||||||||||||||
Exercise price (in Dollars per share) | $ 4.05 | ||||||||||||||
2017 Equity Incentive Plan | March 9, 2021 | |||||||||||||||
Options granted to purchase common stock (in Shares) | 159,000 | ||||||||||||||
Exercise price (in Dollars per share) | $ 8.625 | ||||||||||||||
Dividend yield | 0.00% | ||||||||||||||
Award grant date value (in Dollars) | $ 1,371,231 | ||||||||||||||
Compensation expense over vesting period (in Dollars) | $ 428,510 | $ 342,808 | |||||||||||||
Volatility factor | 346.00% | ||||||||||||||
Risk free interest rate | 0.80% | ||||||||||||||
Weighted average remaining life | 5 years | ||||||||||||||
Vesting initial vesting date | September 9, 2021 | ||||||||||||||
Vesting period | one | ||||||||||||||
2017 Equity Incentive Plan | February 10, 2021 | Director | |||||||||||||||
Options granted to purchase common stock (in Shares) | 20,000 | ||||||||||||||
Exercise price (in Dollars per share) | $ 6.75 | ||||||||||||||
Dividend yield | 0.00% | ||||||||||||||
Award grant date value (in Dollars) | $ 134,986 | ||||||||||||||
Compensation expense over vesting period (in Dollars) | 17,549 | $ 11,249 | |||||||||||||
Volatility factor | 354.00% | ||||||||||||||
Risk free interest rate | 0.80% | ||||||||||||||
Weighted average remaining life | 5 years | ||||||||||||||
Vesting initial vesting date | May 10, 2021 | ||||||||||||||
Vesting period | three | ||||||||||||||
2017 Equity Incentive Plan | March 24, 2021 | Director | |||||||||||||||
Options granted to purchase common stock (in Shares) | 20,000 | ||||||||||||||
Exercise price (in Dollars per share) | $ 8.125 | ||||||||||||||
Dividend yield | 0.00% | ||||||||||||||
Award grant date value (in Dollars) | $ 162,491 | ||||||||||||||
Compensation expense over vesting period (in Dollars) | 14,669 | $ 13,541 | |||||||||||||
Volatility factor | 359.00% | ||||||||||||||
Risk free interest rate | 0.83% | ||||||||||||||
Weighted average remaining life | 5 years | ||||||||||||||
Vesting initial vesting date | September 24, 2021 | ||||||||||||||
Vesting period | three | ||||||||||||||
2017 Equity Incentive Plan | May 5, 2021 | |||||||||||||||
Options granted to purchase common stock (in Shares) | 11,800 | ||||||||||||||
Exercise price (in Dollars per share) | $ 8.125 | ||||||||||||||
Dividend yield | 0.00% | ||||||||||||||
Award grant date value (in Dollars) | $ 95,925 | ||||||||||||||
Compensation expense over vesting period (in Dollars) | $ 15,988 | ||||||||||||||
Volatility factor | 350.00% | ||||||||||||||
Risk free interest rate | 0.80% | ||||||||||||||
Weighted average remaining life | 5 years | ||||||||||||||
Vesting initial vesting date | August 8, 2021 | ||||||||||||||
Vesting period | one | ||||||||||||||
2017 Equity Incentive Plan | June 30, 2021 | |||||||||||||||
Options granted to purchase common stock (in Shares) | 29,000 | ||||||||||||||
Exercise price (in Dollars per share) | $ 4.50 | ||||||||||||||
Dividend yield | 0.00% | ||||||||||||||
Compensation expense over vesting period (in Dollars) | $ 65,315 | ||||||||||||||
Volatility factor | 135.00% | ||||||||||||||
Risk free interest rate | 0.07% | ||||||||||||||
Weighted average remaining life | 1 year | ||||||||||||||
2021 Equity Incentive Plan | |||||||||||||||
Options granted to purchase common stock (in Shares) | 32,500 | ||||||||||||||
Exercise price (in Dollars per share) | $ 3.45 | ||||||||||||||
Term | 5 years | ||||||||||||||
Vesting initial vesting date | October 3, 2022 | ||||||||||||||
Vesting period | four years | ||||||||||||||
2021 Equity Incentive Plan | Transaction 1 [Member] | |||||||||||||||
Options granted to purchase common stock (in Shares) | 200,000 | 7,500 | 100,000 | 25,000 | |||||||||||
Exercise price (in Dollars per share) | $ 4.59 | $ 3.96 | $ 4.65 | $ 4.05 | |||||||||||
2021 Equity Incentive Plan | Transaction 2 [Member] | |||||||||||||||
Options granted to purchase common stock (in Shares) | 50,000 | 349,000 | |||||||||||||
Exercise price (in Dollars per share) | $ 3.97 | $ 3.96 | |||||||||||||
2021 Equity Incentive Plan | Transaction 3 [Member] | |||||||||||||||
Options granted to purchase common stock (in Shares) | 274,500 | ||||||||||||||
Exercise price (in Dollars per share) | $ 3.96 | ||||||||||||||
2021 Debenture Warrants | |||||||||||||||
Number of warrants issued, shares | 770,746 | ||||||||||||||
Initial derivative expense | $ 3,585,983 | ||||||||||||||
Term | 3 years | ||||||||||||||
Dividend yield | 0.00% | ||||||||||||||
Fair value of warrants | $ 5,040,080 | ||||||||||||||
Debt discount | $ 1,454,097 | $ 1,454,097 | |||||||||||||
2021 Debenture Warrants | Minimum | |||||||||||||||
Volatility factor | 215.00% | ||||||||||||||
Risk free interest rate | 0.17% | ||||||||||||||
2021 Debenture Warrants | Maximum | |||||||||||||||
Volatility factor | 216.00% | ||||||||||||||
Risk free interest rate | 0.19% | ||||||||||||||
2017 Equity Incentive Plan One | May 5, 2021 | |||||||||||||||
Options granted to purchase common stock (in Shares) | 12,000 | ||||||||||||||
Exercise price (in Dollars per share) | $ 8.125 | ||||||||||||||
Dividend yield | 0.00% | ||||||||||||||
Award grant date value (in Dollars) | $ 97,551 | ||||||||||||||
Compensation expense over vesting period (in Dollars) | $ 8,129 | ||||||||||||||
Volatility factor | 350.00% | ||||||||||||||
Risk free interest rate | 0.80% | ||||||||||||||
Weighted average remaining life | 5 years | ||||||||||||||
Vesting initial vesting date | August 8, 2021 | ||||||||||||||
Vesting period | two years | ||||||||||||||
2017 Equity Incentive Plan Two | May 5, 2021 | |||||||||||||||
Options granted to purchase common stock (in Shares) | 16,600 | ||||||||||||||
Exercise price (in Dollars per share) | $ 8.125 | ||||||||||||||
Dividend yield | 0.00% | ||||||||||||||
Award grant date value (in Dollars) | $ 134,946 | ||||||||||||||
Compensation expense over vesting period (in Dollars) | $ 22,491 | ||||||||||||||
Volatility factor | 350.00% | ||||||||||||||
Risk free interest rate | 0.80% | ||||||||||||||
Weighted average remaining life | 5 years | ||||||||||||||
Vesting initial vesting date | August 8, 2021 | ||||||||||||||
Vesting period | one year | ||||||||||||||
2017 Equity Incentive Plan Three | May 5, 2021 | |||||||||||||||
Options granted to purchase common stock (in Shares) | 8,800 | ||||||||||||||
Exercise price (in Dollars per share) | $ 8.125 | ||||||||||||||
Dividend yield | 0.00% | ||||||||||||||
Compensation expense over vesting period (in Dollars) | $ 71,538 | ||||||||||||||
Volatility factor | 350.00% | ||||||||||||||
Risk free interest rate | 0.80% | ||||||||||||||
Weighted average remaining life | 5 years | ||||||||||||||
Placement Agent Warrants | |||||||||||||||
Exercise price of warrant | $ 6.25 | $ 6.25 | $ 6.25 | ||||||||||||
Number of warrants issued, shares | 36,364 | 28,125 | 111,825 | 139,950 | |||||||||||
Term | 3 years | ||||||||||||||
Dividend yield | 0.00% | ||||||||||||||
Fair value of warrants | $ 919,979 | ||||||||||||||
Debt discount | $ 919,979 | $ 919,979 | |||||||||||||
Volatility factor | 215.00% | ||||||||||||||
Reduced number of warrants, decription | the debenture agreement and reduced the number of placement agent warrants from 139,950 to 36,364. | ||||||||||||||
Placement Agent Warrants | Minimum | |||||||||||||||
Risk free interest rate | 0.17% | ||||||||||||||
Placement Agent Warrants | Maximum | |||||||||||||||
Risk free interest rate | 0.19% | ||||||||||||||
Convertible Debenture Warrants and Placement Agent Warrants | |||||||||||||||
Exercise price of warrant | $ 6.25 | $ 6.25 | |||||||||||||
Number of warrants issued, shares | 72,728 | ||||||||||||||
Other expense | $ 676,177 | $ 676,177 | |||||||||||||
Other income related to change in fair value of derivative | 5,429,368 | 5,429,368 | |||||||||||||
Fair value of embedded derivative | 7,405,224 | 7,405,224 | |||||||||||||
Stock Options Granted | |||||||||||||||
Compensation expense | $ 1,564,091 | $ 2,729,160 | |||||||||||||
2021 Equity Incentive Plan | August 26, 2021 | |||||||||||||||
Options granted to purchase common stock (in Shares) | 25,050 | ||||||||||||||
Exercise price (in Dollars per share) | $ 3.96 | ||||||||||||||
Vesting initial vesting date | August 26, 2022 | ||||||||||||||
Vesting period | quarterly over four years, with a one year cliff |
COMMITMENTS AND CONTINGENCIES (
COMMITMENTS AND CONTINGENCIES (Details Narrative) - USD ($) | 9 Months Ended | 12 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2019 | Dec. 31, 2020 | |
Sublease expires, description | The sublease expires in November 2022. | |||
Right of use asset | $ 269,054 | |||
Lease costs | $ 71,014 | $ 112,568 | ||
Base rent | 44,526 | 65,076 | ||
Borrowing rate | 10.00% | |||
Other expenses | 26,488 | $ 47,492 | ||
Accrued expenses | 250,000 | |||
Investor relations payment | $ 253,505 | |||
Maximum | ||||
Lease payments per month | 7,535 | |||
Minimum | ||||
Lease payments per month | $ 7,307 | |||
CEO [Member] | ||||
Borrowing rate | 21.00% | |||
Boasted a market size description | Today, the U.S. staffing industry, which previously boasted a market size of $152 billion fell to roughly $119 billion since the COVID-19 outbreak; bringing it down to its lowest level since 2013. |
RELATED PARTY TRANSACTIONS (Det
RELATED PARTY TRANSACTIONS (Details Narrative) - USD ($) | 1 Months Ended | 3 Months Ended | 9 Months Ended | 12 Months Ended | ||||
Jul. 31, 2021 | Sep. 30, 2021 | Mar. 31, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | Dec. 31, 2019 | Dec. 31, 2018 | |
Marketing agreement description | During 2018 we entered into a marketing agreement with an entity controlled by a consultant (who is also a principal shareholder and former noteholder of the Company). | |||||||
Marketing agreement, revenue - payment to entity | 10.00% | |||||||
Marketing agreement, revenue from social media - payment from entity | 10.00% | |||||||
Consulting agreement description | During 2019 we entered into a two year non-exclusive consulting agreement with a principal shareholder to act as Company’s consultant with respect to introducing the Company to potential acquisition and partnership targets. | |||||||
Payment of retainer to consultant per month | $ 10,000 | |||||||
Finders fee paid per month | $ 5,500 | |||||||
Finders fee payment term | 3 years | |||||||
Consulting fees expense | $ 0 | $ 13,500 | $ 13,500 | $ 40,500 | $ 198,000 | |||
Technology services agreement description | Under a technology services agreement entered into on January 17, 2020, we use a related party firm of the Company, Recruiter.com Mauritius, for software development and maintenance related to our website and the platform underlying our operations. This arrangement was oral prior to January 17, 2020. The initial term of the Services Agreement is five years, whereupon it shall automatically renew for additional successive 12-month terms until terminated by either party by submitting a 90-day prior written notice of non-renewal. The firm was formed outside of the United States solely for the purpose of performing services for the Company and has no other clients. A consultant to the Company, who was our Chief Technology Officer until July 15, 2021, and thereafter our Chief Web Officer, is an employee of Recruiter.com Mauritius and exerts control over Recruiter.com Mauritius. Pursuant to the Services Agreement, the Company has agreed to pay Recruiter.com Mauritius fees in the amount equal to the actualized documented costs incurred by Recruiter.com Mauritius in rendering the services pursuant to the Services Agreement. | |||||||
Amounts charged to cost of revenue | $ 17,745 | |||||||
Operating expenses | 8,859,604 | 2,509,504 | 15,580,587 | 6,783,960 | ||||
Icon | ||||||||
Amounts charged to cost of revenue | 119,147 | 189,425 | 452,250 | 1,078,667 | ||||
Operating expenses | 0 | 70,450 | 132,253 | 200,178 | ||||
Payable amount owed | 106,968 | 106,968 | ||||||
Revenues from customers | 35,519 | 35,519 | 106,842 | 104,837 | ||||
Related party interest expense | 0 | 30,466 | ||||||
Placement revenue | 0 | 7,919 | 970 | 21,349 | ||||
Accounts receivable | 22,951 | 22,951 | ||||||
Outstanding amount paid against all charges | $ 1,075,645 | |||||||
Genesys | ||||||||
Monthly retainer payment | 10,000 | |||||||
Opptly | ||||||||
Operating expenses | 25,121 | 40,114 | 112,149 | 127,044 | ||||
Payable amount owed | 116,880 | 116,880 | ||||||
Monthly fee expense accrued | 5,000 | |||||||
Annual fees for licensing | 1,995 | 1,995 | ||||||
Recruiter.com Mauritius | ||||||||
Payments to firm | 38,473 | 55,135 | 151,157 | 173,515 | ||||
Icon Canada | ||||||||
Accounts receivable | 26,081 | 26,081 | ||||||
Employer of Record ("EOR") Costs | $ 33,212 | $ 33,212 | $ 99,904 | $ 98,066 |
BUSINESS COMBINATIONS (Details)
BUSINESS COMBINATIONS (Details) - USD ($) | Sep. 30, 2021 | Dec. 31, 2020 |
Goodwill | $ 9,161,486 | $ 3,517,315 |
Scouted Asset Purchase | ||
Sales and client relationships and contracts | 1,382,076 | |
Intellectual property | 98,721 | |
Domains | 18,000 | |
Goodwill | 306,386 | |
Total Purchase Price | $ 1,805,183 |
BUSINESS COMBINATIONS (Details
BUSINESS COMBINATIONS (Details 1) - USD ($) | Sep. 30, 2021 | Dec. 31, 2020 |
Goodwill | $ 9,161,486 | $ 3,517,315 |
Upsider Asset Purchase | ||
Sales and client relationships and contracts | 3,130,773 | |
Intellectual property | 156,539 | |
Domains | 4,600 | |
Goodwill | 736,525 | |
Accounts payable | (89,089) | |
Total Purchase Price | $ 3,939,348 |
BUSINESS COMBINATIONS (Detail_2
BUSINESS COMBINATIONS (Details 2) - USD ($) | Sep. 30, 2021 | Dec. 31, 2020 |
Cash | $ 5,346,769 | $ 99,906 |
Goodwill | 9,161,486 | $ 3,517,315 |
OneWire Asset Purchase | ||
Cash | 54,868 | |
Accounts receivable | 165,285 | |
Sales and client relationships and contracts | 760,852 | |
Intellectual property | 121,700 | |
Domains | 10,152 | |
Goodwill | 369,671 | |
Total Purchase Price | $ 1,482,528 |
BUSINESS COMBINATIONS (Detail_3
BUSINESS COMBINATIONS (Details 3) - USD ($) | Sep. 30, 2021 | Dec. 31, 2020 |
Cash | $ 5,346,769 | $ 99,906 |
Intangible Assets | 9,362,993 | 795,864 |
Goodwill | 9,161,486 | $ 3,517,315 |
Parrut Asset Purchase | ||
Cash | 10,702 | |
Accounts receivable | 17,720 | |
Prepaid Assets | 11,910 | |
Intangible Assets | 3,941,266 | |
Goodwill | 657,953 | |
Total Purchase Price | $ 4,639,551 |
BUSINESS COMBINATIONS (Detail_4
BUSINESS COMBINATIONS (Details 4) - USD ($) | Sep. 30, 2021 | Dec. 31, 2020 |
Intangible Assets | $ 9,362,993 | $ 795,864 |
Goodwill | 9,161,486 | $ 3,517,315 |
Novo Asset Purchase | ||
Accounts receivable | 762,000 | |
Prepaid Assets | 55,000 | |
Intangible Assets | 619,652 | |
Goodwill | 6,103,961 | |
Assumed Liabilities | (423,188) | |
Total Purchase Price | $ 7,117,425 |
BUSINESS COMBINATIONS (Detail_5
BUSINESS COMBINATIONS (Details 5) - Scouted Upsider And One Wire [Member] - USD ($) | 9 Months Ended | |
Sep. 30, 2021 | Sep. 30, 2020 | |
Revenue | $ 14,228,592 | $ 7,197,210 |
Net Loss | $ (11,773,559) | $ (16,268,831) |
Loss per common share, basic and diluted | $ (1.78) | $ (3.45) |
BUSINESS COMBINATIONS (Detail_6
BUSINESS COMBINATIONS (Details 6) - Parrut [Member] - USD ($) | 9 Months Ended | |
Sep. 30, 2021 | Sep. 30, 2020 | |
Revenue | $ 14,636,721 | $ 6,906,671 |
Net Loss | $ (11,160,609) | $ (9,891,967) |
Loss per common share, basic and diluted | $ (1.68) | $ (2.10) |
BUSINESS COMBINATIONS (Detail_7
BUSINESS COMBINATIONS (Details 7) - Novo Group [Member] - USD ($) | 9 Months Ended | |
Sep. 30, 2021 | Sep. 30, 2020 | |
Revenue | $ 17,925,653 | $ 9,179,941 |
Net Loss | $ (9,246,157) | $ (9,605,446) |
Loss per common share, basic and diluted | $ (1.40) | $ (2.04) |
BUSINESS COMBINATIONS (Detail_8
BUSINESS COMBINATIONS (Details Narrative) - USD ($) | Jul. 07, 2021 | May 10, 2021 | Aug. 27, 2021 | Jan. 31, 2021 | Sep. 30, 2021 | Sep. 30, 2021 | Mar. 25, 2021 | Dec. 31, 2020 |
Common stock value | $ 1,439 | $ 1,439 | $ 220 | |||||
Scouted Asset Purchase | ||||||||
Total acquisition price | $ 1,625,183 | |||||||
Purchase consideration shares | 224,163 | |||||||
Price per share | $ 7.25 | |||||||
Shares held in reserve, recorded as contingent consideration | 33,151 | |||||||
Cash consideration | $ 180,000 | |||||||
Total purchase price consideration | $ 1,800,000 | |||||||
OneWire Asset Purchase | ||||||||
Price per share | $ 8.0797 | |||||||
Shares held in reserve, recorded as contingent consideration | 155,327 | |||||||
Cash consideration | $ 1,255,000 | |||||||
Consideration shares forfeiture | 77,664 | 31,066 | ||||||
Common stock value | $ 1,436,777 | |||||||
Acquired intangible assets | $ 1,500,000 | |||||||
Novo Asset Purchase | ||||||||
Cash consideration | $ 1,337,500 | |||||||
Fair value contingent consideration | $ 543,297 | |||||||
Promissory note | 3,000,000 | |||||||
Amount due | 7,117,425 | |||||||
Working capital adjustments amount | $ 217,045 | |||||||
Maturity date | February 1, 2024 | |||||||
Interest rate | 6.00% | |||||||
Base Purchase Price description | the Company, obtained by dividing $2,350,000 by $4.62, the 30-day volume weighted average price of a share of the Company’s common Stock as reported by Bloomberg L.P. for the 30-day period immediately prior to the closing date (the “Equity Consideration”). At the date of closing, the common stock is valued at $2,019,583. 127,178 of the Company’s restricted shares of common stock (twenty-five percent (25%) of the Equity Consideration) will be placed in escrow to account for post-closing adjustments | |||||||
Restricted common stock shares | 508,711 | |||||||
Parrut Asset Purchase | ||||||||
Shares held in reserve, recorded as contingent consideration | 257,545 | |||||||
Cash consideration | $ 500,000 | |||||||
Total purchase price consideration | 112,500,000,000 | |||||||
Promissory note | 1,750,000 | |||||||
Amount due | $ 3,500,000 | |||||||
Maturity date | July 1, 2023 | |||||||
Interest rate | 6.00% | |||||||
Volume-weighted average price | $ 1,250,000 | |||||||
Closing stock valued | 1,264,551 | |||||||
Earn out consideration | $ 1,350,000 | |||||||
Upsider Asset Purchase | ||||||||
Price per share | $ 7.88 | |||||||
Shares held in reserve, recorded as contingent consideration | 51,940 | |||||||
Cash consideration | $ 69,983 | |||||||
Total purchase price consideration | $ 3,900,000 | |||||||
Shares received by shareholders of acquiree | 323,094 | |||||||
Value of shares received by shareholders of acquiree | 2,544,362 | |||||||
Earnout consideration | 1,394,760 | |||||||
Fair value of earnout consideration | $ 1,325,003 |
SUBSEQUENT EVENTS (Details Narr
SUBSEQUENT EVENTS (Details Narrative) - USD ($) | Oct. 03, 2021 | Oct. 28, 2021 | Sep. 30, 2021 | Dec. 31, 2020 |
Accrued expenses | $ 250,000 | |||
Investor relations payment | $ 253,505 | |||
Exercise price (in Dollars per share) | $ 4.87 | $ 2.24 | ||
Stock Option [Member] | ||||
Options granted to purchase common stock (in Shares) | 72,500 | |||
Exercise price (in Dollars per share) | $ 2.96 | |||
Vesting initial vesting date | October 28, 2022 | |||
Vesting period | over four years | |||
Option term | five years | |||
2021 Equity Incentive Plan | ||||
Options granted to purchase common stock (in Shares) | 32,500 | |||
Exercise price (in Dollars per share) | $ 3.45 | |||
Vesting initial vesting date | October 3, 2022 | |||
Vesting period | four years | |||
Term | 5 years | |||
2021 Equity Incentive Plan One | ||||
Options granted to purchase common stock (in Shares) | 22,000 | |||
Exercise price (in Dollars per share) | $ 3.45 | |||
Vesting initial vesting date | January 3, 2022 | |||
Vesting period | four years | |||
Term | 5 years | |||
2021 Equity Incentive Plan Four | ||||
Options granted to purchase common stock (in Shares) | 5,000 | |||
Exercise price (in Dollars per share) | $ 3.45 | |||
Vesting initial vesting date | October 3, 2022 | |||
Vesting period | four years | |||
Term | 5 years | |||
2021 Equity Incentive Plan Two | ||||
Options granted to purchase common stock (in Shares) | 21,900 | |||
Exercise price (in Dollars per share) | $ 3.45 | |||
Vesting initial vesting date | January 3, 2022 | |||
Vesting period | four years | |||
Term | 5 years | |||
2021 Equity Incentive Plan Three | ||||
Options granted to purchase common stock (in Shares) | 100,000 | |||
Exercise price (in Dollars per share) | $ 3.45 | |||
Vesting initial vesting date | October 3, 2021 | |||
Vesting period | two years | |||
Term | 5 years |