Cover
Cover - shares | 6 Months Ended | |
Jun. 30, 2024 | Aug. 12, 2024 | |
Document Information [Line Items] | ||
Document Type | 10-Q | |
Document Quarterly Report | true | |
Document Transition Report | false | |
Entity Interactive Data Current | Yes | |
Amendment Flag | false | |
Document Period End Date | Jun. 30, 2024 | |
Document Fiscal Year Focus | 2024 | |
Document Fiscal Period Focus | Q2 | |
Entity Information [Line Items] | ||
Entity Registrant Name | ATLANTIC INTERNATIONAL CORP. | |
Entity Central Index Key | 0001605888 | |
Entity File Number | 001-40760 | |
Entity Tax Identification Number | 46-5319744 | |
Entity Incorporation, State or Country Code | DE | |
Current Fiscal Year End Date | --12-31 | |
Entity Current Reporting Status | Yes | |
Entity Shell Company | false | |
Entity Filer Category | Non-accelerated Filer | |
Entity Small Business | true | |
Entity Emerging Growth Company | true | |
Entity Ex Transition Period | false | |
Entity Contact Personnel [Line Items] | ||
Entity Address, Address Line One | 270 Slyvan Avenue | |
Entity Address, Address Line Two | Suite 2230 | |
Entity Address, City or Town | Englewood Cliffs | |
Entity Address, State or Province | NJ | |
Entity Address, Postal Zip Code | 07632 | |
Entity Phone Fax Numbers [Line Items] | ||
City Area Code | (201) | |
Local Phone Number | 899-4470 | |
Entity Listings [Line Items] | ||
Title of 12(b) Security | None | |
No Trading Symbol Flag | true | |
Entity Common Stock, Shares Outstanding | 48,728,813 |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheets (Unaudited) - USD ($) | Jun. 30, 2024 | Dec. 31, 2023 |
Current assets | ||
Cash and cash equivalents | $ 439,478 | $ 1,352,927 |
Accounts receivable, net of allowance of $1,769,076 and $1,902,140 | 50,438,814 | 58,818,832 |
Unbilled accounts receivable | 7,942,037 | 5,660,753 |
Prepaid expenses and other current assets | 5,849,870 | 4,965,936 |
Deposits, current | 8,000,000 | 8,000,000 |
Total current assets | 72,670,199 | 78,798,448 |
Noncurrent assets | ||
Property and equipment, net | 356,059 | 432,695 |
Right-of-use assets | 2,718,545 | 2,368,677 |
Intangible assets, net | 33,792,223 | 36,188,889 |
Deferred tax assets, net | 23,790,172 | 5,242,610 |
Other assets | 850,659 | 2,485,290 |
Total non-current assets | 61,507,658 | 47,868,161 |
Total assets | 134,177,857 | 126,666,609 |
Current liabilities | ||
Accounts payable | 433,661 | 799,568 |
Accrued expenses and other current liabilities | 26,727,400 | 16,044,095 |
Current operating lease liabilities | 1,543,629 | 1,436,813 |
Notes payable, current portion | 48,680,290 | |
Line of credit, current portion | 1,950,000 | 85,092,695 |
Total current liabilities | 68,426,192 | 161,564,857 |
Non-current liabilities | ||
Line of credit, net of current portion | 40,163,261 | |
Notes payable, long term | 1,375,000 | |
Noncurrent operating lease liabilities | 1,224,996 | 980,851 |
Other liabilities | 3,474,954 | |
Total non-current liabilities | 42,763,257 | 4,455,805 |
Total liabilities | 111,189,449 | 166,020,662 |
Commitments and contingencies | ||
Stockholders’ equity (deficit) | ||
Common stock, $.00001 par value; 300,000,000 shares authorized; 44,024,715 and 25,423,729 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively | 440 | 254 |
Additional paid-in capital | 82,766,531 | 22,449,809 |
Accumulated deficit | (59,778,563) | (61,804,116) |
Total stockholders’ equity | 22,988,408 | (39,354,053) |
Total liabilities and stockholders’ equity | 134,177,857 | 126,666,609 |
Related Party | ||
Noncurrent assets | ||
Due from related parties | 1,150,000 | |
Current liabilities | ||
Due to related parties | 2,771,502 | 4,384,178 |
Notes payable, current portion – related parties | $ 35,000,000 | $ 5,127,218 |
Condensed Consolidated Balanc_2
Condensed Consolidated Balance Sheets (Unaudited) (Parentheticals) - USD ($) | Jun. 30, 2024 | Dec. 31, 2023 |
Statement of Financial Position [Abstract] | ||
Accounts receivable, net of allowances for doubtful accounts (in Dollars) | $ 1,769,076 | $ 1,902,140 |
Common stock, par value (in Dollars per share) | $ 0.00001 | $ 0.00001 |
Common stock, shares authorized | 300,000,000 | 300,000,000 |
Common stock, shares issued | 44,024,715 | 25,423,729 |
Common stock, shares outstanding | 44,024,715 | 25,423,729 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Operations (Unaudited) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Income Statement [Abstract] | ||||
Service revenue, net | $ 104,636,273 | $ 89,364,602 | $ 205,259,485 | $ 187,392,724 |
Cost of revenue | 93,146,627 | 78,426,842 | 183,304,457 | 164,708,406 |
Gross profit | 11,489,646 | 10,937,760 | 21,955,028 | 22,684,318 |
Selling, general and administrative | 18,553,150 | 11,187,268 | 28,894,187 | 21,329,274 |
Change in fair value of contingent consideration liabilities | (400,000) | (500,000) | ||
Depreciation and amortization | 1,249,054 | 1,256,985 | 2,508,608 | 2,520,804 |
(Loss) income from operations | (8,312,558) | (1,106,493) | (9,447,767) | (665,760) |
Loss on debt extinguishment | 1,213,379 | 1,213,379 | ||
Advisory fees paid in the merger | 43,000,000 | 43,000,000 | ||
Interest expense | 4,000,024 | 4,032,944 | 9,022,254 | 7,723,033 |
Other expense | 15,607,737 | 15,607,737 | ||
Net loss before provision for income taxes | (72,133,698) | (5,139,437) | (78,291,137) | (8,388,793) |
Income tax benefit | 17,221,979 | 1,523,345 | 18,512,574 | 2,444,418 |
Net loss | $ (54,911,719) | $ (3,616,092) | $ (59,778,563) | $ (5,944,375) |
Net loss per share, basic (in Dollars per share) | $ (1.96) | $ (0.14) | $ (2.23) | $ (0.23) |
Weighted-average shares outstanding, basic (in Shares) | 28,081,013 | 25,423,729 | 26,752,371 | 25,423,729 |
Condensed Consolidated Statem_2
Condensed Consolidated Statements of Operations (Unaudited) (Parentheticals) - $ / shares | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Income Statement [Abstract] | ||||
Net loss per share - diluted | $ (1.96) | $ (0.14) | $ (2.23) | $ (0.23) |
Weighted average common shares - diluted | 28,081,013 | 25,423,729 | 26,752,371 | 25,423,729 |
Condensed Consolidated Statem_3
Condensed Consolidated Statements of Changes in Mezzanine Capital, Members’ Capital (Deficit) and Stockholders’ Equity (Unaudited) - USD ($) | Mezzanine Capital Redeemable Interests | Mezzanine Capital Total Mezzanine Capital | Members’ Capital (Deficit) Non-Redeemable Interests Contributed Capital | Members’ Capital (Deficit) Non-Redeemable Interests Accumulated (Deficit) | Members’ Capital (Deficit) Non-Redeemable Interests Total Members’ (Deficit) | Common Stock | Additional Paid in Capital | Accumulated Deficit | Total |
Balance at Dec. 31, 2022 | $ 10,165,000 | $ 10,165,000 | $ 9,084,599 | $ (46,552,096) | $ (37,467,497) | ||||
Balance (in Shares) at Dec. 31, 2022 | |||||||||
Effect of recapitalization | (10,165,000) | (10,165,000) | (9,084,599) | 46,552,096 | 37,467,497 | $ 254 | 21,679,662 | (46,552,096) | (24,872,180) |
Effect of recapitalization (in Shares) | 25,423,729 | ||||||||
Accretion to redemption value | |||||||||
Net loss | (2,328,283) | (2,328,283) | |||||||
Capital contribution | 652,794 | 652,794 | |||||||
Balance at Mar. 31, 2023 | $ 254 | 22,332,456 | (48,880,379) | (26,547,669) | |||||
Balance (in Shares) at Mar. 31, 2023 | 25,423,729 | ||||||||
Balance at Dec. 31, 2022 | 10,165,000 | 10,165,000 | 9,084,599 | (46,552,096) | (37,467,497) | ||||
Balance (in Shares) at Dec. 31, 2022 | |||||||||
Net loss | (5,944,375) | ||||||||
Balance at Jun. 30, 2023 | $ 254 | 24,029,665 | (52,496,471) | (28,466,552) | |||||
Balance (in Shares) at Jun. 30, 2023 | 25,423,729 | ||||||||
Balance at Mar. 31, 2023 | $ 254 | 22,332,456 | (48,880,379) | (26,547,669) | |||||
Balance (in Shares) at Mar. 31, 2023 | 25,423,729 | ||||||||
Accretion to redemption value | |||||||||
Net loss | (3,616,092) | (3,616,092) | |||||||
Capital contribution | 1,697,209 | 1,697,209 | |||||||
Balance at Jun. 30, 2023 | $ 254 | 24,029,665 | (52,496,471) | (28,466,552) | |||||
Balance (in Shares) at Jun. 30, 2023 | 25,423,729 | ||||||||
Balance at Dec. 31, 2023 | 10,663,750 | 10,663,750 | 11,786,313 | (61,804,116) | (50,017,803) | $ 254 | 22,449,809 | (61,804,116) | $ (39,354,053) |
Balance (in Shares) at Dec. 31, 2023 | 25,423,729 | 25,423,729 | |||||||
Effect of recapitalization | (23,484,032) | 61,804,116 | 38,320,084 | (1,804,116) | 61,804,116 | $ 60,000,000 | |||
Accretion to redemption value | 133,162 | 133,162 | (133,162) | (133,162) | |||||
Exercise of redeemable interests | (10,796,912) | (10,796,912) | 10,796,912 | 10,796,912 | |||||
Net loss | (4,866,844) | (4,866,844) | |||||||
Capital contribution | 1,033,969 | 1,033,969 | 1,033,969 | 133,969 | |||||
Balance at Mar. 31, 2024 | $ 254 | 21,679,662 | (4,866,844) | 16,813,072 | |||||
Balance (in Shares) at Mar. 31, 2024 | 25,423,729 | ||||||||
Balance at Dec. 31, 2023 | 10,663,750 | 10,663,750 | 11,786,313 | (61,804,116) | (50,017,803) | $ 254 | 22,449,809 | (61,804,116) | $ (39,354,053) |
Balance (in Shares) at Dec. 31, 2023 | 25,423,729 | 25,423,729 | |||||||
Net loss | $ (59,778,563) | ||||||||
Balance at Jun. 30, 2024 | $ 440 | 82,766,531 | (59,778,563) | $ 22,988,408 | |||||
Balance (in Shares) at Jun. 30, 2024 | 44,024,715 | 44,024,715 | |||||||
Balance at Mar. 31, 2024 | $ 254 | 21,679,662 | (4,866,844) | $ 16,813,072 | |||||
Balance (in Shares) at Mar. 31, 2024 | 25,423,729 | ||||||||
Net loss | (54,911,719) | (54,911,719) | |||||||
Stock based compensation | 4,506,066 | 4,506,066 | |||||||
Recapitalization of legacy company | $ 4 | (1,703,193) | (1,703,189) | ||||||
Recapitalization of legacy company (in Shares) | 380,648 | ||||||||
Deemed contribution of debt deconsolidation from related party | 0 | 15,284,178 | 15,284,178 | ||||||
Advisory fees paid in merger | $ 182 | 42,999,818 | 43,000,000 | ||||||
Advisory fees paid in merger (in Shares) | 18,220,338 | ||||||||
Balance at Jun. 30, 2024 | $ 440 | $ 82,766,531 | $ (59,778,563) | $ 22,988,408 | |||||
Balance (in Shares) at Jun. 30, 2024 | 44,024,715 | 44,024,715 |
Condensed Consolidated Statem_4
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($) | 6 Months Ended | |
Jun. 30, 2024 | Jun. 30, 2023 | |
Statement of Cash Flows [Abstract] | ||
Net loss | $ (59,778,563) | $ (5,944,375) |
Adjustments to reconcile net loss to net cash provided by operating activities: | ||
Amortization, deferred financing cost | 538,840 | 202,638 |
Interest paid in kind | 1,239,373 | 696,768 |
Loss on debt extinguishment | 1,213,379 | |
Change in estimated fair value of contingent consideration | (500,000) | |
Deferred income taxes | (18,547,562) | (2,444,418) |
Settlement claim to be paid in shares | 11,101,671 | |
Shares issued for services | 43,000,000 | |
Depreciation and amortization expense | 2,508,608 | 2,520,804 |
Share based compensation | 4,506,066 | |
Expenses paid by IDC | 1,085,393 | |
Changes in operating assets and liabilities: | ||
Accounts receivable | 8,380,018 | 19,768,363 |
Unbilled accounts receivable | (2,281,284) | (415,153) |
Prepaid expenses and other current assets | (883,934) | (2,643,953) |
Due from related parties | (2,129,374) | |
Other assets | (115,369) | (821,902) |
Right of use assets | (349,868) | 237,526 |
Accounts payable | (365,907) | 407,856 |
Due to related parties | (178,707) | (3,378,441) |
Income taxes payable | 13,913 | (1,000) |
Accrued expenses and other current liabilities | 12,372,620 | 2,762,802 |
Contingent consideration liability | (6,941,521) | |
Operating lease liability | 350,961 | (233,424) |
Net cash (used in)/provided by operating activities | (4,217,266) | 9,170,110 |
Cash flows from investing activities | ||
Purchase of property and equipment | (35,306) | (55,540) |
Net cash used in investing activities | (35,306) | (55,540) |
Cash flows from financing activities | ||
Borrowings on revolving line of credit | 208,497,657 | 184,834,422 |
Payments on revolving line of credit | (213,755,250) | (195,033,099) |
Borrowing on credit agreement | 1,950,000 | |
Deemed capital contribution from recapitalization | 6,666,216 | |
Debt issuance costs payment | (19,500) | (40,000) |
Net cash provided by/(used in) financing activities | 3,339,123 | (10,238,677) |
Net decrease in cash and cash equivalents | (913,449) | (1,124,107) |
Cash and Cash Equivalents – Beginning of period | 1,352,927 | 1,716,161 |
Cash and Cash Equivalents – End of period | 439,478 | 592,054 |
Cash paid during the period for: | ||
Interest | 4,051,095 | 5,139,944 |
Income Taxes, net of refunds received | 17,100 | 73,541 |
Non-cash investing and financing activities: | ||
Derecognition of debt, net related to debt deconsolidation | (68,946,155) | |
Accretion of redeemable units to redemption value | 133,162 | 249,375 |
Unpaid debt issuance costs added to Term Note | 600,000 | |
Notes payable issued for amounts due under contingent consideration arrangements | 6,941,521 | |
Deemed capital contribution | 1,033,969 | |
Change in related parties | (6,338,027) | |
Deemed capital contribution from merger | 8,617,962 | |
Liabilities assumed in merger | 1,703,193 | |
Recapitalization of equity as a result of the Merger | $ 73,580,989 |
Organization and Nature of Oper
Organization and Nature of Operations | 6 Months Ended |
Jun. 30, 2024 | |
Organization and Nature of Operations [Abstract] | |
Organization and Nature of Operations | Note 1: Organization and Nature of Operations On June 18, 2024 (the “Closing Date”), Atlantic International Corp. (“Atlantic” or the “Company,” formerly known as SeqLL Inc.) completed the acquisition (the “Merger”) of Lyneer Investments LLC and its operating subsidiaries, including Lyneer Staffing Solutions, LLC (collectively, “Lyneer”). See Note 2: Merger Agreement The Company was incorporated in Delaware under the name SeqLL Inc. on April 1, 2014. The Company historically operated as a commercial-stage life science instrumentation and research services company engaged in development of scientific assets and novel intellectual property across multiple “Omics” fields. Pursuant to the terms and Conditions of the Amended and Restated Agreement and Plan of Reorganization dated as of June 4, 2024, as amended (the “Merger Agreement”), all of our current business operations have been sold to SeqLL Omics, a newly formed company owned by our former employees and management, our operating business is now that of Lyneer. Our corporate headquarters have been relocated to 270 Sylvan Avenue, Suite 2230, Englewood Cliffs, New Jersey 07632. Lyneer Investments, LLC (“Lyneer Investments”) is a limited liability company formed in the State of Delaware on January 9, 2018. Lyneer Investments is owned by its members and is now a wholly-owned subsidiary of the Company. The members of Lyneer Investments have limited personal liability for the obligations and debts of Lyneer Investments under Delaware law. Lyneer Holdings, Inc. (“Lyneer Holdings”), a wholly-owned subsidiary of Lyneer Investments, and Lyneer Staffing Solutions, LLC (“LSS”), a wholly-owned subsidiary of Lyneer Holdings, were also incorporated and formed, respectively, in the State of Delaware on January 9, 2018. Lyneer Investments, Lyneer Holdings, and LSS are collectively referred to herein as “Lyneer.” The Company specializes in the placement of temporary and temporary-to-permanent labor across various industries throughout the United States of America (“USA”). The Company primarily places individuals in accounting and finance, administrative and clerical, information technology, legal, light industrial, and medical roles. The Company is also a leading provider of productivity consulting and workforce management solutions. The Company has more than one hundred locations throughout the USA. On August 31, 2021 (the “Acquisition Date” or the “Transaction Date”), IDC Technologies, Inc., a California corporation (“Parent” “IDC” or the “Acquirer”) obtained a controlling financial interest in Lyneer Investments by acquiring ninety (90%) percent of Lyneer Investments’ outstanding equity (the “Transaction”) pursuant to a membership interest purchase agreement (the “Transaction Agreement”) executed with the selling parties (“Sellers”). Following the closing of the Transaction, one of the Sellers, Lyneer Management Holdings, LLC (“LMH”) an entity owned primarily by certain members of the executive management team of the Company continued to own 10% equity interest in Lyneer. The Transaction represented a change of control with respect to Lyneer Investments and was accounted for as a business combination in accordance with the guidance prescribed in Accounting Standard Codification (“ASC”) Topic 805 - Business Combinations In connection with the Transaction, IDC or Lyneer as co-obligors are required to make additional payments to the Sellers should Lyneer meet certain financial targets, as defined in the Transaction Agreement, within certain timeframes after the Transaction Date. These amounts represent contingent consideration liabilities remeasured at fair value each reporting period, with changes recorded in earnings. In connection with the Transaction, the Sellers agreed to indemnify Lyneer for payment of claims or settlement amounts related to any pending or unasserted actions against Lyneer that arise from events that occurred on or prior to the Transaction Date, as well as legal expenses incurred by Lyneer related to its defense in such matters. Total amounts due from the Sellers under the indemnification provisions of the Transaction amounted to $0 and $2,500,000 as of June 30, 2024 and December 31, 2023, respectively and represented reimbursement for legal fees incurred to which the Company has a right to reimbursement under the Transaction Agreement. |
Merger
Merger | 6 Months Ended |
Jun. 30, 2024 | |
Merger [Abstract] | |
Merger | Note 2: Merger On May 29, 2023 and subsequently amended on June 23, 2023, October 5, 2023, October 17, 2023, November 3, 2023, January 16, 2024, March 7, 2024 and April 15, 2024, the Company, now known as Atlantic International Corp., a Delaware corporation (“SeqLL”), a Delaware corporation, SeqLL Merger, LLC, a Delaware limited liability company (“SeqLL Merger Sub”), Atlantic Acquisition Corp., a Delaware corporation (“Atlantic”), Atlantic Merger LLC, a Delaware limited liability company and a majority-owned subsidiary of Atlantic (“Atlantic Merger Sub”), Lyneer, IDC and LMH, a Delaware limited liability company (“Lyneer Management”), entered into an Agreement and Plan of Merger (the “Merger Agreement”), pursuant to which (i) Atlantic Merger Sub will be merged with and into Lyneer with the Lyneer continuing as the surviving entity and as an approximately 41.7%- owned subsidiary of Atlantic, and an approximately 58.3%-owned subsidiary of IDC, and (ii) SeqLL Merger Sub will subsequently be merged with and into Lyneer, with Lyneer continuing as the surviving entity and a wholly-owned subsidiary of SeqLL (collectively referred to as the “Merger”). On June 4, 2024, the Company entered into an Amended and Restated Agreement and Plan of Reorganization (the “Amended Merger Agreement”), which amended certain provisions of the Merger Agreement: (i) fixed the number of shares of SeqLL common stock to be issued, (ii) replaced the Cash Consideration that was to be paid with a short-term promissory note, (iii) deleted the requirements of the closing of the Capital Raise and the listing of SeqLL common stock on a national securities exchange as conditions to the closing of the Merger, and (iv) provided for certain additional issuances of SeqLL common stock to IDC if such common stock is not listed on a national securities exchange on or prior to September 30, 2024. On June 12, 2024, the Amended Merger Agreement was amended (“Amendment 1”) to reflect a per share price change from the previous $3.10 to $2.36 and to reflect the Merger price determined by the parties at the time of the Merger. On June 18, 2024 (the “Closing Date”), Atlantic International Corp. (“Atlantic” or the “Company,” formerly known as SeqLL Inc.) completed the acquisition (the “Merger”) of Lyneer. Pursuant to the terms of the Merger, the Company changed its corporate name from SeqLL Inc. to Atlantic International Corp. and its trading symbol to ATLN. The consideration for the Acquisition was the issuance to IDC, the then current owner of Lyneer: (a) a convertible promissory note in the principal amount of $35,000,000 that is due on or before September 30, 2024; and (b) 25,423,729 shares of the Company’s common stock at a market value of $2.36 per share, or $60,000,000 in the aggregate. The shareholders of Atlantic Acquisition Corp. were issued an aggregate of 18,220,338 shares of Company’s common stock at a market value of $2.36 per share or $43,000,000 in the aggregate (the “Atlantic Consideration”). In the event the common stock of Atlantic is not uplisted, either directly or indirectly, by a reverse merger or otherwise, or another opportunistic alternative reasonably acceptable to IDC, has not been approved in writing by Atlantic, on or before September 30, 2024, IDC shall be issued $10 million of additional shares of Atlantic common stock, valued at the then current price of ATLN common stock. In addition, upon the closing of the Merger: ● Atlantic entered into an Assignment and Assumption Agreement pursuant to which Atlantic irrevocably assigned and transferred to the Company all of Atlantic’s rights, title and interest to various intangible assets in exchange for a portion of the Atlantic Consideration. The Company assumed all of the employment agreements of Atlantic personnel and paid/or expects to pay approximately $4.4 million of accrued wages and bonuses. The Company assumed obligations of Atlantic to issue 593,221 shares to certain advisors upon completion of the Merger, and an additional 1.3 million shares under a directors agreement. ● The Company escrowed 4,704,098 shares of common stock that may be issued to the Company’s stockholders of record as of September 26, 2023, as part of a settlement offer (the “Settlement Offer”) to be commenced within 90 days of the closing of the Merger to settle any claims for the failure to declare and pay certain previously-announced dividends of cash and common stock; ● In addition, following completion of the Merger, subject to the terms and conditions of an Asset Purchase Agreement dated as of May 29, 2023, between the Company and SeqLL Omics, an entity formed by Daniel Jones, the Company’s former Chairman and Chief Executive Officer, and certain other former employees of the Company for the purpose of carrying on the Company’s pre-Merger business following the Merger following the Merger, SeqLL Omics purchased from the Company for a purchase price of $1,000 all of the Company’s assets, including cash and cash equivalents, and transferred all liabilities other than a promissory note in the principal amount of $1,375,000 to a former co-founder of SeqLL that is due on July 31, 2025 and a one-year leasehold obligation. The remining cash on hand, less certain pre-closing expenses, was transferred to restricted cash for the benefit of the legacy shareholders of SeqLL in exchange for any claims they may have for our failure to effect a cash dividend. Determination of Accounting Acquirer The Merger represents a reverse merger and was accounted for as a reverse recapitalization in accordance with GAAP. Under this method of accounting, although SeqLL acquired all of the outstanding equity interests of Lyneer in the Merger, we will be treated as the “acquiree” and Lyneer will be treated as the “acquirer” for financial reporting purposes. Accordingly, the Merger is reflected as the equivalent of Lyneer issuing shares for SeqLL’s net assets, followed by a recapitalization whereby no goodwill or other intangible assets are recorded. Operations prior to the Merger will be those of Lyneer. There is no accounting effect or change in the carrying amount of the assets and liabilities because of the Merger. The Merger does not represent a business combination accounted for accounting purposes under ASC 805 – Business Combinations Having considered Topic 12 of the SEC Financial Reporting Manual, Lyneer has been determined to be the continuing entity for accounting purposes and the Merger represents a reverse recapitalization with regard to Atlantic. We considered the following factors in completing the accounting analysis, with greater weight being given to (a), (d) and (e): a) Lyneer is the largest entity, in terms of substantive operations; b) Subsequent to SeqLL’s sale of assets to SeqLL Omics and immediately prior to consummation of the Merger, SeqLL will have no or nominal assets and no or nominal operations, and will not meet the definition of a business; c) Atlantic Merger LLC has no operations and does not meet the definition of a business; d) Lyneer will comprise the ongoing operations of the combined entity as the only company with historical operations; e) All of the Lyneer employees will continue with the combined entity; f) No affiliate entities or individual stockholders of Lyneer, Atlantic or SeqLL will have voting control on our board of directors following the Merger; and g) Individuals affiliated with Atlantic will be appointed as the Chief Executive Officer and the Chief Operating Officer and Acting Chief Financial Officer of our company following the Merger. |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 6 Months Ended |
Jun. 30, 2024 | |
Summary of Significant Accounting Policies [Abstract] | |
Summary of Significant Accounting Policies | Note 3: Summary of Significant Accounting Policies Basis of Presentation The condensed unaudited consolidated financial statements of the Company are prepared following the requirements of the United States Securities and Exchange Commission (“SEC”) for interim reporting. As permitted under those rules, certain notes or other financial information that is required by accounting principles generally accepted in the U.S (“U.S. GAAP”) for complete financial statements can be condensed or omitted. Certain information and footnote disclosures normally included in our annual audited financial statements for the fiscal year ended December 31, 2023 have been condensed or omitted. These interim financial statements, in the opinion of management, reflect all normal recurring adjustments necessary for a fair presentation of the financial position and results of income for the interim periods ended June 30, 2024 and 2023. These Financial Statements should be read in conjunction with the audited financial statements of the Company for the year ended December 31, 2023. The results of operations for any interim period are not necessarily indicative of, nor comparable to, the results of operations for a full year. The condensed unaudited consolidated financial statements reflect the operations of Lyneer Investments and our wholly owned subsidiaries. All material intercompany balances and transactions have been eliminated. We operate as one operating segment. Liquidity Significant assumptions underlie this belief, including, among other things, that there will be no material adverse developments in our business, liquidity, capital requirements and that our credit facilities with lenders will remain available to us. In accordance with Accounting Standards Codification (“ASC”) Topic 205-40 – Going Concern Russia-Ukraine Conflict and Israel-Hamas War During the first quarter of 2022, Russia commenced a military invasion of Ukraine, and the ensuing conflict has created disruption in the region and around the world. To date, this has not had a material effect on the Company’s operations. The Company continues to closely monitor the ongoing conflict and related sanctions, which could impact the Company’s business, financial results and results of operations in the future. During October 2023, Hamas launched an attack on southern Israel from the Gaza Strip, and the ensuing war has created disruption in the region and around the world. To date, this has not had a material effect on the Company’s operations. The Company continues to closely monitor the ongoing war, but believes it will not impact the Company’s business, financial results and results of operations in the future. Use of Estimates The preparation of financial statements in conformity with 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. The Company evaluates its estimated assumptions based on historical experience and on various other assumptions that are believed to be reasonable, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results and outcomes may differ from management’s estimates and assumptions. Changes in estimates are reflected in reported results in the period in which they become known. Net Loss per Share Basic net loss per share is computed by dividing the net loss by the weighted-average number of shares of common stock outstanding for the period, without consideration for potentially dilutive securities if their effect is antidilutive. Diluted net loss per share is computed by dividing the net loss by the weighted average number of shares of common stock and dilutive common stock equivalents outstanding for the period determined using the treasury stock and if-converted methods. For all periods presented, there is no difference in the number of shares used to calculate basic and diluted shares outstanding as inclusion of the potentially dilutive securities would be antidilutive. Joint and Several Liability Arrangements In connection with the Transaction, Lyneer has entered into several debt facilities under which it is jointly and severally liable for repayment with IDC. The Company measures obligations resulting from joint and several liability arrangements in accordance with ASC 405-40 – Obligations Resulting from Joint and Several Liability Arrangements Debt Contingent Consideration For business combinations that require additional assets — such as cash, notes, or equity securities — to be transferred to the selling parties in the event certain future events occur or conditions are met (“contingent consideration”), the Company recognizes the acquisition-date fair value of contingent consideration as part of the consideration transferred in exchange for the business combination. The Company’s contingent consideration is classified as a liability and measured at fair value at each reporting date until the contingency is resolved, with any changes in fair value recognized in the Company’s consolidated statements of operations. The measurement period for the Company’s contingent consideration arrangements expired on August 31, 2023, at which time amounts owed by the Company to its former owners were computed and represent fixed amounts. On January 16, 2024, six notes payable with equivalent terms, except to the amount of principal and interest, were issued to the Sellers. Taxes Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Deferred tax assets reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. The Company assesses, on a quarterly basis, the likelihood that deferred tax assets will be realized in accordance with the provisions of ASC Topic 740 — “ Income Taxes” Recent Accounting Pronouncements Standards Recently Adopted None. Standards Not Yet Adopted In December 2023, the FASB issued ASU 2023-09 – Income Taxes |
Revenue Recognition and Account
Revenue Recognition and Accounts Receivable | 6 Months Ended |
Jun. 30, 2024 | |
Revenue Recognition and Accounts Receivable [Abstract] | |
Revenue Recognition and Accounts Receivable | Note 4: Revenue Recognition and Accounts Receivable The Company’s disaggregated revenues are as follows: Three Months Ended Six Months Ended 2024 2023 2024 2023 Temporary placement services $ 103,897,666 $ 88,298,049 $ 203,570,568 $ 185,361,351 Permanent placement and other services 738,607 1,066,553 1,688,917 2,031,373 Total service revenues, net $ 104,636,273 $ 89,364,602 $ 205,259,485 $ 187,392,724 When disaggregating revenue, the Company considered all of the economic factors that may affect its revenues. Because all its revenues are from placement services, there are no differences in the nature, timing and uncertainty of the Company’s revenues and cash flows from its revenue generating activities. For the three months ended June 30, 2024 and June 30, 2023, revenues from the Company’s largest customer accounted for approximately 14% and 17% of consolidated revenues, respectively and 14% and 16% of consolidated revenues for the six months ended June 30, 3024 and 2023, respectively. No other customers accounted for more than 10% of the Company’s consolidated revenues in either period. Economic factors specific to this customer could impact the nature, timing and uncertainty of the Company’s revenues and cash flows. Contracts asset consists of unbilled accounts receivable of $7,942,037 and $5,660,753 as of June 30, 2024 and December 31, 2023, respectively. Accounts receivable is as follows: June 30, December 31, Accounts receivable $ 52,207,890 $ 60,720,972 Allowance for doubtful accounts (1,769,076 ) (1,902,140 ) Accounts receivable, net $ 50,438,814 $ 58,818,832 The Company did not recognize any bad debt expense during the periods ended June 30, 2024 and 2023. None of the Company’s customers accounted for more than 10% of the Company’s accounts receivable as of June 30, 2024 and December 31, 2023. |
Property and Equipment
Property and Equipment | 6 Months Ended |
Jun. 30, 2024 | |
Property and Equipment [Abstract] | |
Property and Equipment | Note 5: Property and Equipment Property and equipment consisted of the following: June 30, December 31, Estimated Computer equipment and software $ 765,767 $ 730,941 3 years Office equipment 94,876 94,876 5 years Furniture and fixtures 169,258 168,778 7 years Leasehold improvements 18,420 18,420 Lesser of lease term or asset life Total $ 1,048,321 $ 1,013,015 Less: accumulated depreciation and amortization (692,262 ) (580,320 ) Property and equipment, net $ 356,059 $ 432,695 Total depreciation expense of $50,722 and $58,652 was recorded during the three months ended June 30, 2024 and 2023, respectively and $111,942 and $124,138 was recorded during the six months ended June 3024 and 2023, respectively and is included in “depreciation and amortization” in the accompanying consolidated condensed statements of operations. |
Intangible Assets
Intangible Assets | 6 Months Ended |
Jun. 30, 2024 | |
Intangible Assets [Abstract] | |
Intangible Assets | Note 6: Intangible Assets Intangible assets consisted of the following: June 30, 2024 December 31, 2023 Gross Accumulated Net Gross Accumulated Net Customer Relationships $ 35,000,000 $ (6,617,777 ) $ 28,382,223 $ 35,000,000 $ (5,451,111 ) $ 29,548,889 Trade Name 12,400,000 (6,990,000 ) 5,410,000 12,400,000 (5,760,000 ) 6,640,000 Total intangible assets $ 47,400,000 $ 13,607,777 $ 33,792,223 $ 47,400,000 $ (11,211,111 ) $ 36,188,889 Total amortization expense of $1,198,333 was recorded during each of the three months ended June 30, 2024 and 2023 and $2,396,666 was recorded during each of the six months ended June 30, 2024 and 2023. The Company continuously monitors for events and circumstances that could indicate that it is more likely than not that its finite lived intangible assets and other long-lived assets are impaired or not recoverable (a triggering event), requiring an interim impairment test. During the six months ended June 30, 2024, the Company considered a number of factors including, but not limited to, current macroeconomic conditions such as inflation, economic growth, and interest rate movements, industry and market considerations, and overall financial performance of the Company. Based on the analysis of relevant events and circumstances, the Company concluded a triggering event had not occurred as of June 30, 2024. |
Leases
Leases | 6 Months Ended |
Jun. 30, 2024 | |
Leases [Abstract] | |
Leases | Note 7: Leases We determine whether an arrangement is a lease at inception and whether such leases are operating or financing leases. For each lease agreement, the Company determines its lease term as the non-cancellable period of the lease and includes options to extend or terminate the lease when it is reasonably certain that it will exercise that option. We use these options in determining our capitalized financing and right-of-use assets and lease liabilities. Our lease agreements do not contain any material residual value guarantees or material restrictive covenants. To determine the discount rate to use in determining the present value of the lease payments, we use the rate implicit in the lease if determinable, otherwise we use our incremental borrowing rate. The Company maintains operating leases for corporate and field offices. The Company’s leases have initial terms ranging from one month to three years, some of which include the option to renew, and some of which include an early termination option. During the six months ended June 30, 2024, the Company extended certain of its leases for periods ranging from one to three years. The following table summarizes the weighted average remaining lease term and discount rate for operating leases as of June 30, 2024 and December 31, 2023: June 30, December 31, Weighted average remaining lease term for operating leases 2.24 years 1.75 years Weighted average discount rate for operating leases 6.24 % 4.22 % The following table summarizes the future minimum payments for operating leases as of June 30, 2024, due in each year ending December 31: Year Minimum 2024 $ 823,650 2025 1,202,381 2026 336,137 2027 240,424 2028 167,126 Thereafter 166,522 Total lease payments 2,936,240 Less: imputed interest (167,615 ) Present value of operating lease liabilities $ 2,768,625 |
Debt
Debt | 6 Months Ended |
Jun. 30, 2024 | |
Debt [Abstract] | |
Debt | Note 8: Debt Some of the Company’s debt obligations consist of joint and several liabilities with the Company’s parent which are accounted for under ASC 405 – Debt The table below provides a breakdown of the Company’s recognized debt: June 30, December 31, Revolver $ 40,163,261 $ 85,092,695 Term note — 34,223,489 Seller notes — 7,875,000 Earnout notes — 8,366,915 Earnout notes – related party — 5,127,218 Credit Agreement 1,950,000 — Promissory Note 1,375,000 — Merger Note – related party 35,000,000 — Less: unamortized debt issuance costs — (1,785,114 ) Total debt $ 78,488,261 $ 138,900,203 Current portion $ 36,950,000 $ 138,900,203 Non-current portion $ 41,538,261 $ — The revolving credit facility (the “Revolver”) and Term Note contain certain customary financial and non-financial covenants that the Company is required to comply with. The Company and its lenders executed multiple amendments to its debt facilities in anticipation of the closing of the Merger. The multiple amendments executed since 2023 were in response to the delayed closing of the Merger. As of the issuance date of the Company’s June 30, 2024 unaudited financial statements, the Ninth Amendment to the Revolver and Tenth Amendment to the Term Note represent the currently effective amendments to each respective debt facility, as described further below. As of August 12, 2024, the lenders waived all existing events of default as of the date of the agreement and agreed to forbear from exercising their rights and remedies with respect to such events of default under the credit facilities through September 30, 2024. Revolver The Company maintains a Revolver as a co-borrower with its parent company IDC with an initial available borrowing capacity of up to $125,000,000, when originally executed in 2021. The facility was partially used to finance the acquisition of Lyneer Investments by IDC in August 2021, with additional borrowing capacity available under the Revolver to finance the Company’s working capital. All the Company’s cash collections and disbursements are currently linked with bank accounts associated with the Lender and funded using the Revolver. These borrowings are determined by the Company’s availability based on a formula of billed and unbilled accounts receivable as defined in the loan agreement. The Revolver matures on August 31, 2025, at which time all outstanding balances are due and payable. There are no scheduled or required principal payments on the Revolver prior to its maturity date. The Company may prepay amounts owed under the Revolver at any time prior to its maturity date without penalty. As of June 30, 2024, and December 31, 2023, the Company has recognized liability balances on the Revolver of $40,163,261 and $85,092,695, respectively. Borrowings under the Revolver are classified as either Secured Overnight Financing Rate (“SOFR”) Revolving Credit Loans, SOFR FILO Loans, Base Rate Revolving Credit Loans, Base Rate FILO Loans, or Swing-Line Loans. Applicable Margins for each loan type under the original facility are as follows: Average Availability SOFR Base Rate SOFR Base Rate Greater than $83,333,333.33 1.75 % 0.75 % 2.75 % 1.75 % Greater than $41,666,666.66 but less than or equal to $83,333,333.33 2.00 % 1.00 % 3.00 % 2.00 % Less than $41,666,666.66 2.25 % 1.25 % 3.25 % 2.25 % Swing Line Loans on the Revolver bear interest at a rate equal to the Base Rate plus the Applicable Margin. On May 5, 2023, the Company entered into the Third Amendment to the Revolver. The Third Amendment to the Revolver was treated as a modification after the Company’s analysis according to ASC 470 – Debt The Third Amendment to the Revolver increased the applicable margin thresholds for various products as follows: Average Availability SOFR Base Rate SOFR Base Rate Greater than $83,333,333.33 2.25 % 1.25 % 3.25 % 2.25 % Greater than $41,666,666.66 but less than or equal to $83,333,333.33 2.50 % 1.50 % 3.50 % 2.50 % Less than $41,666,666.66 2.75 % 1.75 % 3.75 % 2.75 % On August 31, 2023, the Company entered into the Fourth Amendment and Forbearance Agreement to the Revolver (the “Fourth Amendment to the Revolver”) which decreased the available borrowing capacity to $100,000,000. The applicable margins were raised to: (i) 4.75% per annum with respect to SOFR Revolving Credit Loans, (ii) 3.75% per annum with respect to Base Rate Revolving Credit Loans, (iii) 5.75% per annum with respect to SOFR FILO Loans, and (iv) 4.75% per annum with respect to Base Rate FILO Loans. Pursuant to the terms of the Fourth Amendment to the Revolver, the remaining amounts owed under the Revolver will be split between IDC and Lyneer at the closing of the Merger, with Lyneer retaining availability of up to $40,000,000 under a new revolving credit facility having terms similar to those under the existing Revolver. The Fourth Amendment to the Revolver was treated as a debt extinguishment after the Company’s analysis according to ASC 470. The total amendment fee was $1,550,000 and the structuring fee was $100,000, split evenly between IDC and the Company, and will be amortized as an adjustment to interest expense over the remaining term, along with any existing unamortized costs using the effective interest method. Fees paid other than to the lenders are expensed as incurred. The Company and its lenders did not execute a fifth amendment and forbearance agreement. Instead, on January 30, 2024, the Company entered into the Limited Consent and Sixth Amendment and Forbearance Agreement (the “Sixth Amendment to the Revolver”) with its lender, under which the lender, waived all existing events of default as of the date of the agreement and agreed to forbear from exercising its rights and remedies with respect to such events of default under the Revolver through March 15, 2024, revising financial ratios with the first ratio being due June 30, 2024, and entering into a schedule for repayment of the over-advance. The Sixth Amendment to the Revolver represents a limited waiver and requires the Company to complete certain actions subsequent to completion of the proposed Merger and the public offering. Following the closing of the proposed Merger, issuance of the Merger Note and successfully raising $20 million of gross proceeds in a public offering of securities, the Company will be required to direct a portion of the proceeds raised to specified creditors, execute limited pledge and guarantee agreements and provide other customary covenants. The events of default are waived for a limited period until March 15, 2024, at which time the Company is required to refinance or restructure the credit facility. The Sixth Amendment to the Revolver contains certain customary financial and non-financial covenants. The Sixth Amendment to the Revolver was treated as a modification after the Company’s analysis according to ASC 470 and as such, the Company is deferring the $750,000 amendment, forbearance and structuring fees, split evenly between IDC and the Company, and will amortize as an adjustment to interest expense over the remaining term, along with any existing unamortized costs using the effective interest method. Fees paid to third parties are expensed as incurred, and no gain or loss was recorded on the modification. On April 17, 2024, the Company entered into the Limited Consent and Seventh Amendment and Forbearance Agreement (the “Seventh Amendment to the Revolver”) with its lender, under which the lender, waived all existing events of default as of the date of the agreement and agreed to forbear from exercising its rights and remedies with respect to such events of default under the Revolver through July 31, 2024, and eliminated certain financial ratios. The maturity date of the Revolver was accelerated to July 31, 2024 and the available borrowing capacity decreased to $70,000,000 and further decreasing to $40,000,000 upon the consummation of the Merger. Additionally, the sublimit for letters of credit was decreased to $6,000,000, further decreasing to $0 upon the consummation of the Merger. The Seventh Amendment to the Revolver was treated as a debt extinguishment after the Company’s analysis according to ASC 470 and a loss of $1,213,379 is included in “loss on debt extinguishment” in the accompanying consolidated statements of operations. Any existing unamortized costs will be amortized as an adjustment to interest expense over the remaining term using the effective interest method. Fees paid other than to the lenders are expensed as incurred. The additional forbearances represent limited waivers and require the Company to complete certain actions subsequent to completion of the proposed Merger and the public offering. The events of default are waived for a limited period until July 31, 2024, at which time the Company is required to refinance or restructure the credit facility. The extended forbearances contain certain customary financial and non-financial covenants. On June 18, 2024, the Company entered into the Limited Consent and Eighth Amendment and Forbearance Agreement (the “Eighth Amendment to the Revolver”) with its lender, under which the lender, waived all existing events of default as of the date of the agreement and agreed to forbear from exercising its rights and remedies with respect to such events of default under the Revolver through July 15, 2024. The maturity date of the Revolver was extended to August 31, 2025 and the available borrowing capacity was decreased to $60,000,000, decreasing to $40,000,000 upon Atlantic International and/or its subsidiaries or affiliates issuing equity interests generating gross proceeds in an amount not less than $20,000,000 (the “Initial Capital Raise”) and further decreasing upon the issuance or disposition of any indebtedness or equity interest after the Initial Capital Raise of or by (i) any loan party or subsidiary or affiliate thereof or (ii) Atlantic International or any subsidiary or affiliate thereof (the “Secondary Capital Raise”). The maximum consolidated cash balance at the end of any business day was reduced to $1,000,000. On August 12, 2024 the Company entered into the Ninth Amendment with its lender, under which the lender, waived all existing events of default as of the date of the agreement and agreed to forbear from exercising its rights and remedies with respect to such events of default under the Revolver through September 30, 2024. See Note 18: Subsequent Events for further information. The Revolver contains certain customary financial and non-financial covenants. Total available borrowing capacity on the Revolver as of June 30, 2024 was over-advanced by $357,604. Term Note On August 31, 2021, the Company and IDC as co-borrowers entered into a Term Note in the amount of $30,300,000. The proceeds of this loan were primarily used to finance the acquisition of Lyneer by IDC in August 2021. The Term Note matures on February 28, 2026, at which time all outstanding balances are due and payable. There are no scheduled principal payments on the Term Note prior to its maturity date. The Term Note is subordinated to the Revolver and bears an initial stated rate of 14% per annum. As of June 30, 2024, and December 31, 2023, the Company has recognized liability balances on the Term Note of $0, and $34,223,489, respectively. On May 5, 2023, the Third Amendment to the Term Note revised the stated interest rate which may vary between 14% and 16% per annum, with the cash portion of the stated rate varying from 10% to 11% per annum, and the PIK portion varying from 4% to 5% per annum, based on specified financial ratios and similar metrics. The Third Amendment to the Term Note was treated as a modification after the Company’s analysis according to ASC 470 and as such, the Company is deferring the $100,000 amendment fee and will amortize as an adjustment to interest expense over the remaining term, along with any existing unamortized costs using the effective interest method. IDC paid the $100,000 amendment fee which is included in “capital contribution” on the accompanying condensed consolidated statements of mezzanine capital and members’ capital (deficit). Fees paid to third parties are expensed as incurred, and no gain or loss was recorded on the modification. The Term Note was further amended on June 30, 2023 (the “Fourth Amendment to the Term Note”) to defer the July 1, 2023 Cash Interest payment until August 1, 2023. The Company did not make this payment due to the notice received from the Revolver’s administrative agent of the lender restricting payment on the Term Note. $15,000 was paid with respect to the Fourth Amendment to the Term Note. On August 4, 2023, the Company received notice from the administrative agent of the Term Note that it was in default of the loan agreement due to non-payment of the August 1, 2023, interest payment due and the default rate became effective which is the stated rate plus 2% per annum. The Term Note was further amended and provided a forbearance on August 31, 2023 (the “Fifth Amendment to the Term Note”). The lender waived all existing events of default as of the date of the Fifth Amendment to the Term Note and agreed to forbear from exercising its rights and remedies through November 17, 2023. The Fifth Agreement to the Term Note increased the stated interest rate to 19% per annum and the cash portion of the stated rate increased to 14% per annum. The Fifth Amendment to the Term Note has the same contingencies as the Fourth Amendment to the Revolver. The Fifth Amendment to the Term Note was treated as a modification after the Company’s analysis according to ASC 470 and as such, the Company will amortize any existing unamortized costs using the effective interest method, as an adjustment to interest expense over the remaining term. The structuring fee of $32,500 and the total forbearance fee of $325,000, are the responsibility of IDC, which is included in “capital contribution” on the accompanying consolidated statements of changes in mezzanine capital, members’ capital (deficit) and shareholders’ earnings (deficit). These fees were not paid and as such, was added to the principal of the Term Note. Fees paid other than to the lenders are expensed as incurred, and no gain or loss was recorded on the modification. The Company and IDC did not execute a sixth amendment and forbearance agreement. On January 30, 2024, the Company entered into the Limited Consent and Seventh Amendment (the “Seventh Amendment to the Term Note”) with its lender, under which the lender, waived all existing events of default and agreed to forbear from exercising its rights and remedies with respect to the Term Note through March 15, 2024. The Seventh Amendment to the Term Note has the same contingencies as the Sixth Amendment to the Revolver. On April 17, 2024, the Company entered into the Limited Consent and Eighth Amendment and Forbearance Agreement (the “Eighth Amendment to the Term Note”) with its lender, under which the lender, waived all existing events of default and agreed to forbear from exercising its rights and remedies with respect to the Term Note through July 31, 2024. The Eighth Amendment to the Term Note has the same contingencies as the Seventh Amendment to the Revolver. On June 18, 2024, the Company entered into the Limited Consent and Nineth Amendment and Forbearance Agreement (the “Nineth Amendment to the Term Note”) with its lender, under which the lender, waived all existing events of default and agreed to forbear from exercising its rights and remedies with respect to the Term Note through July 15, 2024. The Nineth Amendment to the Term Note has the same contingencies as the Eighth Amendment to the Revolver. The Seventh Amendment to the Term Note, Eighth Amendment to the Term Note and Ninth Amendment to the Term Note were all accounted for as modifications. On August 12, 2024, the Company entered into the Tenth Amendment and with its lender, under which the lender, waived all existing events of default as of the date of the agreement and agreed to forbear from exercising its rights and remedies with respect to such events of default under the Term Note through September 30, 2024. See Note 18: Subsequent Events for further information. The Term Note contains certain customary financial and non-financial covenants that the Company is required to comply with. Seller Notes As part of the purchase price consideration for the Transaction, the Company and IDC as co-borrowers issued various Seller Notes to former owners totaling $15,750,000. Payments on the Seller Notes are due in quarterly installments of $1,575,000, and $3,150,000 due at their amended maturity date of April 30, 2024, and bear interest at an amended fixed rate of 11.25% per annum. The Seller Notes represent unsecured borrowings and are subordinated to the Revolver and to the Term Note. The Company has recognized Seller Note liability balances of $0 and $7,875,000 as of June 30, 2024, and December 31, 2023, respectively. Earnout Notes As contingent consideration milestones are met in connection with the Transaction Agreement, the Company can elect to pay the obligation in cash or issue notes payable. During 2022, the Company and IDC as co-borrowers issued nine notes payable with an aggregate value of $13,494,133. Payments on each of the Earnout Notes are due in quarterly installments through their amended maturity date of January 31, 2025, and each note bears an amended stated interest rate of 11.25% per annum. On January 16, 2024, the Company and IDC as co-borrowers issued six notes payable with an aggregate value of $6,941,521. Payments on each of the Earnout Notes are due in quarterly installments through their maturity date of January 16, 2026, and each note bears interest at a rate of 6.25% per annum. The Company did not make principal and interest payments due to the notice received from the Revolver’s administrative agent of the lender restricting payments to other lenders and the interest rate was increased to the default rate of 11.25% for the January Earnout Notes. The Earnout Notes are subordinated to the Revolver and Term Note and represent unsecured borrowings. The Earnout Note liability was $0 and $13,494,133 at the periods ended June 30, 2024 and December 31, 2023, respectively. 2023 and 2024Amendments to Seller and Earnout Notes The Company did not make the Seller Note and Earnout Note principal and interest payments due during 2023 or the six months ended June 30, 2024. On May 14, 2023, the Company signed an amendment (the “Omnibus Amendment”) to defer the missed Seller Note and Earnout Note payments through the amendment date until their amended maturity dates of April 30, 2024, and January 31, 2025, respectively. The amendment increased the interest rate of the Seller Note and the Earnout Notes to 11.25% per annum from 6.25% for all remaining payments. The Omnibus Amendment was treated as a modification after the Company’s analysis according to ASC 470 and as such, the Company is deferring the $40,000 amendment fee and will amortize as an adjustment to interest expense over the remaining term, along with any existing unamortized costs using the effective interest method. Lyneer paid the $40,000 amendment fee and will be reimbursed from IDC. These fees were included in “capital contribution” on the accompanying consolidated statements of mezzanine capital, members’ capital (deficit) and shareholders’ earnings (deficit). Fees paid to third parties are expensed as incurred, and no gain or loss was recorded on the modification. On January 16, 2024, the Company signed the Second Omnibus agreement to defer the missed July 31, 2023 and October 31, 2023, principal and interest payments until February 28, 2024, in addition to the payment of $1,575,000, along with accrued interest, scheduled for payment on January 31, 2024, which shall now be due and payable on February 28, 2024. The Company missed the payment due on February 28, 2024. The Second Omnibus Amendment was treated as a modification after the Company’s analysis according to ASC 470 and as such, the Company is deferring the $19,500 amendment fee and will amortize as an adjustment to interest expense over the remaining term, along with any existing unamortized costs using the effective interest method. Lyneer paid the $19,500 amendment fee and will be reimbursed from IDC. These fees were included in “capital contribution” on the accompanying consolidated statements of mezzanine capital, members’ capital (deficit) and shareholders’ earnings (deficit). Fees paid to third parties are expensed as incurred, and no gain or loss was recorded on the modification. Credit Agreement On June 18, 2024, the Company entered into a secured bridge loan (“Credit Agreement”) in the principal amount of $1,950,000 at an interest rate of 5% per annum. The maturity date of the Credit Agreement is September 30, 2024. However, mandatory prepayments shall be made from the Initial Capital Raise, on the issuance of new debt or new equity interests, or upon a change of control. Promissory Note From April 29, 2019 to April 29, 2020, the Company entered into a series of non-convertible promissory notes (the “Promissory Notes”) with St. Laurent Investments LLC amounting to $1,375,000. The Promissory Notes had a one-year term, most recently extended through July 31, 2025 or a later date to be mutually agreed upon. The Promissory Notes bear interest accruing at the rate of 5% per annum, and increases to 10% for the period from August 1, 2024, through July 31, 2025. Merger Note In connection with the closing of the Merger, we issued to IDC the Merger Note in the principal amount of $35,000,000 that will mature on September 30, 2024. The Merger Note does not bear interest and is not convertible prior to an event of default under the Merger Note. If an event of default should occur under the Merger Note, the Merger Note will bear interest at the rate of 7% per annum commencing upon the date of such event of default and will be convertible into shares of our common stock at a price per share that equals the lowest daily volume weighted average price per share (VWAP) during the five trading days immediately preceding the date on which the applicable conversion notice is delivered to us, but not less than 80% of the price per share in our Initial Capital Raise, provided, however, that the number of shares of our common stock issuable upon conversion of the Merger Note will not exceed 19.99% of the number of our outstanding shares of common stock without shareholder approval if our common stock is then listed on a National Stock Exchange. As we do not believe we will have sufficient liquidity and capital resources to pay the Merger Note in full when due, as well as to restructure our joint and several debt obligations, we believe we will have to sell additional equity or debt securities prior to the maturity date of the Merger Note to pay or refinance the Merger Note when due. However, as Prateek Gattani, our Chairman of the Board following the Merger, is also the Chief Executive Officer and controlling stockholder of IDC, we also believe we will be able to negotiate an extension of the Merger Note if we are unable to pay it in full at maturity. An event of default under the Merger Note may result in an additional event of default under the Revolver and our other indebtedness for borrowed funds. Debt Allocation Agreement Lyneer and IDC entered into a debt allocation agreement (the “Allocation Agreement”) dated as of December 31, 2023, which specifies and allocates responsibility for repaying (or refinancing) the joint-and-several debts between Lyneer and IDC. The Company reassessed its accounting for joint-and-several liabilities under ASC 405-40 as of the Merger date and concluded it is reasonably probably that IDC can repay their portion of the debt allocated per the Allocation Agreement. As a result, the Company deconsolidated it’s joint and several debt obligations. Subsequent to the executed amendments of the Company’s debt obligations described herein, the future minimum principal payments on the Company’s outstanding debt are as follows: As of Remainder of 2024 $ 36,950,000 2025 41,538,261 2026 — 2027 — 2028 — Thereafter — Total $ 78,488,261 Interest Expense The Company recognized total interest expense of $4,000,024 and $4,032,944 during the three months ended June 30, 2024 and 2023, respectively and $9,022,254 and $7,723,033 during the six months ended June 30, 2024, and 2023. $233,591 and $101,319 of deferred financing costs were recognized as a component of “interest expense” on the accompanying condensed consolidated statements of operations for the three months ended June 30, 2024, and 2023, respectively and $538,842 and $202,638 for the six months ended June 30, 2024 and 2023, respectively. |
Accrued Expenses and Other Curr
Accrued Expenses and Other Current Liabilities | 6 Months Ended |
Jun. 30, 2024 | |
Accrued Expenses and Other Current Liabilities [Abstract] | |
Accrued Expenses and Other Current Liabilities | Note 9: Accrued Expenses and Other Current Liabilities Accrued expenses and other current liabilities consist of the following: June 30, December 31, Potential settlement offer for legacy stockholders $ 11,101,671 $ — Accrued wages and salaries 7,984,421 5,372,929 Accrued commissions and bonuses 3,008,797 549,313 Accrued interest 459,208 3,001,362 Income tax payable 13,913 — Earnout due to sellers – current portion — 3,474,954 Accrued other expenses and current liabilities 4,159,390 3,645,537 Total accrued expenses and other current liabilities $ 26,727,400 $ 16,044,095 |
Commitments and Contingencies
Commitments and Contingencies | 6 Months Ended |
Jun. 30, 2024 | |
Commitments and Contingencies [Abstract] | |
Commitments and Contingencies | Note 10: Commitments and Contingencies Litigation The Company is subject to lawsuits and other claims arising in the ordinary course of business. The Company is required to assess the likelihood of any adverse judgments or outcomes to these matters as well as potential ranges of probable losses. A determination of the amount of accrual required, if any, for these contingencies is made after careful analysis of each matter. The required accrual may change in the future due to new developments in a particular matter or changes in approach, such as a change in settlement strategy in dealing with these matters. With respect to material matters for which the Company believes an unfavorable outcome is reasonably possible, the Company has disclosed the nature of the matter and an estimate of potential exposure. The Company believes that the loss for any other litigation matters and claims that are reasonably possible to occur will not have a material adverse effect on the Company’s results of operations, financial position or cash flows, although such litigation is subject to certain inherent uncertainties. On June 16, 2021, a complaint was filed in the Superior Court of New Jersey Law Division, Middlesex County. The complaint alleges a former minor employee (who obtained employment by providing false information) was injured on October 15, 2020, at the Co-Defendant’s worksite. Mediation was unsuccessful, and the matter was listed for trial but was rescheduled to sometime in September 2024. The Company’s employer’s liability insurance carrier and workers compensation carrier have now issued a reservation of rights and entered an appearance and appointed counsel to defend the Company’s interests in the case. A settlement conference was scheduled for July 23, 2024, but has been postponed. A new date has not yet been set. The Company believes it has issues for appeal, but believes it is probable to receive an unfavorable outcome and has accrued $875,000 with respect to this complaint, which is recognized in “accrued expenses and other current liabilities” on the accompanying consolidated balance sheets. Executive Employment and Consulting Agreements Consulting Agreement with Robert Machinist Upon the closing of the Merger, Robert Machinist entered into a one-year consulting agreement with our company as Executive Vice Chairman of the Board. Mr. Machinist’s consulting fee is $180,000 per annum. Mr. Machinist will receive a $100,000 transaction bonus upon the completion of the Merger. Mr. Machinist is eligible for discretionary annual bonuses as determined by the compensation committee of our board of directors. If the consulting agreement is terminated for any reason other than for Cause (as defined) or if Mr. Machinist voluntarily terminates his consulting engagement for any reason, he will be entitled to full benefits and all previously granted restricted stock, restricted stock units and warrants will immediately vest. He will be entitled to six months of severance payments of his base salary upon termination, in equal monthly installments, other than for Cause. For Cause, he will be entitled to three months of severance paid in three equal monthly installments, and all unvested restricted stock, restricted stock units and warrants then held by Mr. Machinist will be forfeited. Employment Agreement with Jeffrey Jagid Upon the closing of the Merger, Jeffrey Jagid entered into an employment agreement with our Company as Chief Executive Officer. The agreement is for a term of five years with an additional one-year extension unless terminated by either party upon 90 days written notice prior to the end of the initial term. Mr. Jagid’s base salary is $500,000 per annum. Mr. Jagid is entitled to a true-up payment in an amount equal to the pro-rated difference between his salary of $120,000 per year under his employment contract dated February 1, 2023 with Atlantic and $500,000 per annum. Mr. Jagid is eligible to receive an annual bonus in an amount equal to his base salary for every year commencing in 2023. The bonus will be predicated upon our recording a minimum of $250,000,000 in revenues. Mr. Jagid will also be paid a $200,000 transaction bonus as a result of the closing of the Merger, and he will be paid additional transaction bonuses in the amount of $100,000 for the closing of any subsequent acquisition that is valued in excess of $8,000,000. He is also eligible for an annual discretionary bonus to be set by the compensation committee of our board of directors. If we terminate the employment agreement for any reason other than Cause (as defined), all of Mr. Jagid’s then-outstanding restricted stock, restricted stock units and warrants will immediately vest, and Mr. Jagid will be entitled to (i) 12 months of severance payments of his base salary, (ii) a prorated annual bonus if we are on pace to meet the above-stated performance milestones, (iii) the right to 12 months of COBRA insurance, and (iv) reasonable outplacement services for a period of up to 90 days from termination. Upon death or disability, Mr. Jagid, or his estate, will receive all accrued compensation and any prorated bonus, and any equity that would have vested during the 24-month period beginning on the date of death or disability will immediately vest. If Mr. Jagid is terminated for Cause, or resigns without Good Reason (as defined), he will receive accrued compensation and any vested equity. Upon a Change of Control (as defined), all of Mr. Jagid’s non-vested equity will immediately vest in full, and he will be entitled to his full severance payments stated above if he chooses to terminate his employment with our company. Mr. Jagid will be subject to a one-year non-compete covenant from termination of his employment anywhere in the United States if termination is for Cause, and six months if termination is for any other reason. He will be subject to a two-year non-solicitation covenant from termination if he is terminated for Cause and 12 months if he is terminated for any other reason. He will also be covered under our directors and officers’ liability insurance for up to one year from termination of his employment. Employment Agreement with Christopher Broderick Upon the closing of the Merger, Christopher Broderick entered into an employment agreement with our company as Chief Operating Officer and Chief Financial Officer. The employment agreement is for three years with an additional one-year extension unless terminated by either party upon 90 days’ written notice prior to the end of the initial term. Mr. Broderick’s base salary is $300,000 per annum. He is also entitled to a true-up payment equal to the pro-rated difference between his salary of $120,000 per year under his employment agreement dated February 1, 2023 with Atlantic and $300,000 per annum. Mr. Broderick will be eligible to receive a yearly bonus equal to his annual base salary for every year commencing in 2023. The bonus will be predicated upon our recording a minimum of $250,000,000 in revenues and adjusted EBITDA of $5,000,000. Mr. Broderick will also be paid a $150,000 transaction bonus as a result of the closing of the Merger and he will be paid additional transaction bonuses in the amount of $75,000 for the closing of any subsequent acquisition that is valued in excess of $8,000,000. He also will be eligible for an annual discretionary bonus to be set by the compensation committee of the board of directors. If we terminate the employment agreement for any reason other than Cause (as defined), all of Mr. Broderick’s then-outstanding restricted stock, restricted stock units and warrants will immediately vest, and Mr. Broderick will be entitled to (i) 12 months of severance payments of his base salary, (ii) a prorated annual bonus if we are on pace to meet the above-stated performance milestones, (iii) the right to 12 months of COBRA insurance, and (iv) reasonable outplacement services for a period of up to 90 days from termination. Upon death or disability, Mr. Broderick, or his estate, will receive all accrued compensation and any prorated bonus, and any equity that would have vested during the 24-month period beginning on the date of death or disability will immediately vest. If Mr. Broderick is terminated for Cause, or resigns without Good Reason (as defined), he will receive accrued compensation and any vested equity. Upon a Change of Control (as defined), all of Mr. Broderick’s non-vested equity will immediately vest in full, and he will be entitled to his full severance payments stated above if he chooses to terminate his employment with our company. Mr. Broderick will be subject to a one-year non-compete covenant from termination of his employment anywhere in the United States if termination is for Cause, and six months if his termination is for any other reason. He will be subject to a two-year non-solicitation covenant from termination if he is terminated for Cause and 12 months if he is terminated for any other reason. He will also be covered under our directors and officers’ liability insurance for up to one year from termination of employment. Employment Agreement with Michael Tenore Upon the closing of the Merger, Michael Tenore entered into an employment agreement with our company as General Counsel and Secretary. The employment agreement is for three years with an additional one-year extension unless terminated by either party upon 90 days written notice prior to the end of the initial term. Mr. Tenore’s base salary is $300,000 per annum. He is also entitled to a true-up payment equal to the pro-rated difference between his salary of $120,000 per year under his employment agreement dated April 1, 2023, with Atlantic and $300,000 per annum. Mr. Tenore is entitled to receive an annual bonus of $100,000 for every year commencing in 2023. The bonus is predicated upon our receiving a minimum of $250,000,000 in revenues and adjusted EBITDA of $5,000,000. Mr. Tenore will also be paid a $75,000 transaction bonus as a result of the closing of the Merger, and he will be paid additional transaction bonuses in the amount of $75,000 for the closing of any subsequent acquisition that is valued in excess of $8,000,000. He also will be eligible for an annual discretionary bonus to be set by the compensation committee of our board of directors. If we terminate the employment agreement for any reason other than Cause (as defined), all of Mr. Tenore’s then-outstanding restricted stock, restricted stock units and warrants will immediately vest, and Mr. Tenore will be entitled to (i) 12 months of severance payments of his base salary, (ii) a prorated annual bonus if we are on pace to meet the above-stated performance milestones, (iii) the right to 12 months of COBRA insurance, and (iv) reasonable outplacement services for a period of up to 90 days from termination. Upon death or disability, Mr. Tenore, or his estate, will receive all accrued compensation and any prorated bonus, and any equity that would have vested during the 24-month period beginning on the date of death or disability will immediately vest. If Mr. Tenore is terminated for Cause, or resigns without Good Reason (as defined), he will receive accrued compensation and any vested equity. Upon a Change of Control (as defined), all of Mr. Tenore’s non-vested equity will immediately vest in full and he will be entitled to his full severance payments stated above if he chooses to terminate his employment with our company. Mr. Tenore will be subject to a one-year non-compete covenant from termination of his employment anywhere in the United States if his termination is for Cause, and six months if termination is for any other reason. He will be subject to a two-year non-solicitation covenant from termination if he is terminated for Cause and 12 months if terminated for any other reason. He also will be covered under our directors and officers’ liability insurance for up to one year from termination of employment. Employment Agreement with Todd McNulty On June 18, 2024, Lyneer entered into a new employment agreement, with Todd McNulty to be its Chief Executive Officer. The employment agreement is for three years with successive one-year extensions unless terminated by either party upon 90 days’ prior written notice. Mr. McNulty’s current base salary is $750,000 per annum. Mr. McNulty is entitled to receive: (a) a transaction bonus of $100,000; (b) accrued compensation of $300,000 on or before June 28, 2024; (c) a 2024 Special Bonus of $1,375,000 on or before September 18, 2024; (d) an additional cash bonus of $1,375,000 on or before December 18, 2024; (e) beginning in 2024 and each fiscal year thereafter an annual bonus increasing from $100,000 to $300,000 on total revenues increasing from $350 million to $390 million, and (f) restricted stock units equal to 1% of the Company’s issued and outstanding shares of common stock. He is also eligible for an annual discretionary bonus to be set by the compensation committee of our board of directors. In case of termination without Cause (as defined), or termination by Mr. McNulty with Good Reason (as defined), or termination upon expiration date with notice of termination/non-renewal by Lyneer, unless Lyneer provides notice of termination prior to the expiration of the Agreement in which case Mr. McNulty shall receive the severance amount. Mr. McNulty will be entitled to severance defined as: (i) in the event of a termination date on or prior to the second anniversary date of the Merger, an amount equal to 1.5 times his annual base salary as in effect immediately prior to the termination date, and continuation of medical insurance benefits, as provided on the termination date until the end of the applicable severance term (as defined, or, at the sole discretion of Lyneer, reimburse Mr. McNulty for COBRA insurance; (ii) in the event of a termination date after the second anniversary of the Merger, an amount equal to one time his annual base salary as in effect immediately prior to the termination date, and continuation of medical insurance benefits or COBRA insurance until the end of the applicable severance term; or (iii) in the case of non-renewal of the employment agreement by Lyneer after the initial term or any renewal term and the subsequent termination of employment within three months following such non-renewal of the employment agreement by Lyneer, an amount equal to six months of his annual base salary as in effect immediately prior to the termination date, and continuation of medical insurance benefits or COBRA insurance. In case of termination by Lyneer with Cause or by Mr. McNulty without Good Reason, Mr. McNulty will only be entitled to accrued obligations consisting of accrued but unpaid base salary; unreimbursed expenses; accrued but unpaid benefits; and any unpaid bonus for any then completed fiscal year. Mr. McNulty is subject to one-year non-compete and non-solicitation covenants from termination of his employment. Employment Agreement with James Radvany On June 18, 2024, Lyneer entered into a new employment agreement with James Radvany to continue as its Chief Financial Officer. The employment agreement has a term of three years with successive one-year extensions unless terminated by either party upon 90 days’ prior written notice. Mr. Radvany’s base salary is $500,000 per annum. Mr. Radvany is entitled to the same transactions bonus, accrued compensation, 2024 Special Bonuses, annual bonuses starting in 2024, discretionary bonuses and 1% restricted stock units as Mr. McNulty is entitled to. Mr. Radvany’s employment agreement provides for the same severance provisions, non-competition and non-solicitation covenants as those in Mr. Radvany’s employment agreement discussed above. In case of termination by Lyneer with Cause or by Mr. Radvany without Good Reason, Mr. Radvany will only be entitled to accrued obligations consisting of accrued but unpaid base salary; unreimbursed expenses; accrued but unpaid benefits; and any unpaid bonus for any then completed fiscal year. Board of Directors Agreement (Chairman) with Prateek Gattani Upon the closing of the Merger, the Company adopted the Board of Director’s Agreement dated as of April 15, 2024 with Prateek Gattani to serve as Chairman of the Board for a two-year period from the closing of the Merger. The agreement provides for Mr. Gattani to have all responsibilities of a director of the Company. He is to be paid an annual fee equal to the higher of $200,000 or the highest amount any other director is being paid. Mr. Gattani was granted RSUs to purchase 1,300,000 shares of common stock vested upon the date of grant and exercisable for five (5) years from the date of issuance. The agreement provides that he cannot be removed except by the Company’s shareholders. |
Fair Value Measurements
Fair Value Measurements | 6 Months Ended |
Jun. 30, 2024 | |
Fair Value Measurements [Abstract] | |
Fair Value Measurements | Note 11: Fair Value Measurements Earnout Liability The Company may be required to make certain earnout payments in connection with the Transaction, which would be payable upon the future achievement of revenues less certain identified expenses and other performance targets. The fair value of these contingent consideration payments is determined using a Monte Carlo simulation, with key inputs being standard deviation applied to the Company’s revenues, revenue multiple, and gross profit discount rate. The fair value measurement of the contingent consideration is considered a Level 3 measurement within the fair value hierarchy. The measurement period for the Company’s contingent consideration arrangements expired on August 31, 2023, at which time amounts owed by the Company to its former owners were computed and represent fixed amounts. A summary of the activities of Level 3 fair value measurements is as follows: December 31, Beginning balance $ 7,100,000 Issuance of Earnout Notes — Change in fair value (150,093 ) Transfer to purchase consideration (6,949,907 ) Ending balance $ — See Note 14: Related Party Transactions |
Concentrations of Credit Risk
Concentrations of Credit Risk | 6 Months Ended |
Jun. 30, 2024 | |
Concentrations of Credit Risk [Abstract] | |
Concentrations of Credit Risk | Note 12: Concentrations of Credit Risk The Company’s financial instruments that are exposed to concentrations of credit risk consist primarily of cash and cash equivalents and accounts receivable. Cash in Excess of FDIC Insured Limits The Company places its cash and cash equivalents with financial institutions which it believes are of high creditworthiness and where deposits are insured by the United States Federal Deposit Insurance Corporation (“FDIC”) up to $250,000. The Company’s cash balances in excess of FDIC insured limits amounted to $139,694 and $1,659,914 as of June 30, 2024 and December 31, 2023, respectively. The Company has not experienced any losses with regard to its bank accounts and believes it does not pose a significant credit risk to the Company. Other Concentrations As of June 30, 2024 and December 31, 2023, the Company has a deposit in the amount of $8,000,000 with a professional employer organization (“PEO”). The PEO is the employer of record for substantially all of the Company’s engagement professionals, and as such certain costs of revenue are paid to the PEO and subsequently distributed to Company engagement professionals. |
Members_ Capital and Mezzanine
Members’ Capital and Mezzanine Capital | 6 Months Ended |
Jun. 30, 2024 | |
Members’ Capital and Mezzanine Capital [Abstract] | |
Members’ Capital and Mezzanine Capital | Note 13: Members’ Capital and Mezzanine Capital As of December 31, 2023, 90%, of the outstanding membership units were held by IDC, and 10% were held by LMH. Under the Operating Agreement, LMH has the right, but not the obligation to require IDC to purchase LMH’s interest in the Company (the “LMH Put”) upon the occurrence of any Triggering Event, or during the Put-Call Period. Upon the occurrence of certain triggering events as defined in the Company’s operating agreement, LMH had the right to require IDC to purchase its membership units in the Company. The Company has determined the LMH Units to be redeemable upon an event that is outside the control of the Company, and accordingly has classified the LMH Units as a component of mezzanine capital and outside of permanent equity as of December 31, 2023. These units were exercised on February 28, 2024 and as of June 30, 2024 were reclassed to permanent equity. See below for further detail. Accordingly, these ownership interests were recorded in mezzanine capital, and subject to subsequent measurement under the guidance provided under ASC Topic 480 – Distinguishing Liabilities from Equity Net income and losses are allocated to Members’ capital accounts in accordance with the terms of the Operating Agreement which generally provides that these items are allocated in proportion to each Member’s percentage ownership interest in the Company. Distributions to the Members are made at the discretion of the Board of Managers and in accordance with the terms of the Operating Agreement. The LMH Put is payable by IDC and will be paid by the issuance of the Put-Call Notes. The Put-Call period was extended until February 29, 2024. On February 28, 2024, LMH exercised its right to put the LMH Units to IDC and entered into a Put-Call Option Note on April 17, 2024, in the amount of $10,796,912. While not formalized until April 17, 2024, the terms of the Put-Call Option Note were agreed to by all parties prior to March 31, 2024 and as such, the Company gave effect to the transaction as of March 31, 2024. The Put-Call Option Note provides that IDC owned one hundred percent (100%) of all the membership interests in Lyneer Investments and requires IDC to pay 50% of outstanding principal six months after issuance with the remaining 50% payable in six equal quarterly payments beginning on December 31, 2024 and continuing until the maturity date of June 30, 2026. The Put-Call Option Note provides for the acceleration of payment principal under certain conditions, including upon a change of control, as defined. The Put-Call Option Note bears interest at a stated annual interest rate of 5.25% which is payable quarterly in arrears commencing December 31, 2024. IDC may prepay the Put-Call Option Note at any time without premium or penalty. The Put-Call Option Note contains customary covenants. As part of the consummation of the Merger on June 18, 2024, IDC paid $2,000,000 to LMH as a partial payment on the Put-Call Option Note. |
Related Party Transactions
Related Party Transactions | 6 Months Ended |
Jun. 30, 2024 | |
Related Party Transactions [Abstract] | |
Related Party Transactions | Note 14: Related Party Transactions Transactions with Lyneer Management Holdings LMH was a non-controlling member of the Company with a 10% ownership interest at December 31, 2023. Two of the Company’s officers, specifically its CEO and CFO, each owned 44.5% of LMH, respectively. On November 15, 2022, Lyneer and IDC as co-borrowers issued Year 1 Earnout Notes to LMH with total balances of $5,127,218. The balance of the Year 1 Earnout Notes payable to LMH was $0 and $5,127,218 as of June 30, 2024 and December 31, 2023, respectively. On January 16, 2024, Lyneer and IDC as co-borrowers issued Year 2 Earnout Notes to LMH with total balances of $2,013,041. The balance of the Year 2 Earnout Notes payable to LMH was $0 as of both June 30, 2024 and December 31, 2023, respectively. As of June 30, 2024 and December 31, 2023, the combined Earnout Note balances payable to LMH of $0 and $5,127,218 are included in “notes payable, current portion”, respectively on the accompanying condensed consolidated balance sheets. Interest expense incurred on the Earnout Notes to LMH totaled $174,058 and $173,737 for the three months ended June 30, 2024 and 2023, respectively and $347,766 and $236,457 for the six months ended June 30, 2024 and 2023, respectively. Total amounts due from LMH under the indemnification provisions of the Transaction Agreement amounted to $0 and $750,000 as of June 30, 2024 and December 31, 2023, respectively and are included in “other assets” in the accompanying condensed consolidated balance sheets. Refer to Note 1: Organization and Nature of Operations The balance of the earnout liability payable to LMH as of June 30, 2024 and December 31, 2023, was $0 and $2,015,473, respectively, which is included in “other liabilities” on the accompanying consolidated balance sheets. On June 18, 2024 as part of the Merger, LMH entered into a $6,000,000 guarantee agreement with the PEO, replacing and cancelling the $6,000,000 letter of credit previously held by the lenders of the Revolver. Transactions with IDC The Company and IDC are co-borrowers and jointly and severally liable for principal and interest payments under the Revolver, the Term Note, the Seller Notes and the Earnout Notes. In the case of certain of those obligations IDC generally makes certain interest and principal payments to the lenders and collects reimbursement from the Company. For interest payments of that nature, the Company recognizes interest expense when interest is incurred under the relevant loan agreement and a corresponding payable to IDC, which is subsequently removed from the Company’s consolidated balance sheet upon Company’s remittance of the reimbursement funds to IDC. Additionally, when principal payments are made by IDC the Company recognizes a reduction of the associated loan balance, with a corresponding increase in the payable to IDC which is then reduced upon the Company’s payment of funds to IDC. The Company and IDC file consolidated income tax returns in certain state and local jurisdictions. In connection with this arrangement the Company has recorded a liability payable to IDC for taxes payable by IDC which represent taxes attributable to the Company’s operations included on consolidated state and local income tax returns filed by IDC. These amounts are determined by determining the Company’s taxable income multiplied by the applicable tax rate. Amounts payable to IDC of this nature amounted to $545,547 and $522,472 as of June 30, 2024 and December 31, 2023, respectively, and are included in “due to related parties” on the accompanying condensed consolidated balance sheets. Total amounts payable to IDC, including the above taxes payable to IDC, amounted to $2,771,502 and $4,384,178 as of June 30, 2024, and December 31, 2023, respectively and are included in “due to related parties” on the accompanying condensed consolidated balance sheets. There are no formalized repayment terms. During the six months ended June 30, 2024, Lyneer included $402,500 as an expense paid for by IDC and recorded as a deemed capital contribution to Lyneer, of which all related to transaction bonuses. Additionally, IDC agreed to reimburse certain expenses paid by Lyneer totaling $631,469 also recorded as deemed capital contributions, by reducing the payable balance owed to IDC. Of this amount, $611,969 related to professional fees and $19,500 related to a debt amendment fee. On June 18, 2024, the Company entered into a $35,000,000 Merger Note with IDC. See Note 8: Debt Advance to Officer Lyneer advanced $400,000 to the CEO of the Company in 2022. The advance did not bear interest. This advance is recorded in “other assets” on the accompanying condensed consolidated balance sheets as of December 31, 2023. The officer loan settled from a portion of the recapitalization proceeds at the closing of the Merger. |
Stock-Based Compensation
Stock-Based Compensation | 6 Months Ended |
Jun. 30, 2024 | |
Stock-Based Compensation [Abstract] | |
Stock-based Compensation | Note 15: Stock-Based Compensation Upon the consummation of the Merger, the 2023 Equity Incentive Plan (the “Incentive Plan”) became effective. The Incentive Plan provides for the grant of to Share Reserve A number of shares of our common stock equal to 15% (initially 7,309,322 shares) of the number of shares of common stock to be outstanding immediately following consummation of the Initial Capital Raise following the Merger was initially reserved for issuance under the Incentive Plan. Following the Merger, we assumed Atlantic’s obligations with respect to restricted stock units granted to and held by those members of Atlantic management and certain persons who are key consultants to our company post-Merger and it is expected that all of the shares of common stock initially reserved for issuance under the Incentive Plan will be reserved for issuance upon the vesting of such restricted stock units. Shares underlying any awards under the Incentive Plan that are forfeited, cancelled, held back to cover the exercise price or tax withholding, satisfied without the issuance of stock or otherwise terminated (other than by exercise) will be added back to the shares available for issuance under the Incentive Plan. The payment of dividend equivalents in cash shall not count against the share reserve. Restricted Stock Units The Company has granted 2,377,091 restricted stock units to non-employees under its Incentive Plan. As of June 30, 2024, the Company had 433,547 outstanding RSUs with a grant date fair value of $2.36. The following table summarizes the Company’s restricted stock activity consisting of RSUs: Shares Weighted Outstanding at December 31, 2023 — $ — Granted 2,377,091 $ 2.36 Vested (1,933,544 ) $ 2.36 Unvested at June 30, 2024 443,547 $ 2.36 Of the shares granted, 593,221 shares are for compensation for transaction costs related to the Merger incurred by a third party on behalf of the Company. An assumption agreement was entered into on June 18, 2024, whereby the Company agreed to assume those obligations and issue equity of Atlantic to satisfy these obligations in full. Stock-based compensation expense included in the accompanying consolidated statements of operations was: Three Months Ended Six Months Ended 2024 2023 2024 2023 Stock-based compensation expense $ 4,506,066 $ — $ 4,506,066 $ — As of June 30, 2024, there was $1,103,869 of unrecognized stock-based compensation related to RSUs outstanding, which is expected to be recognized over a weighted-average remaining service period of less than one year. |
Income Taxes
Income Taxes | 6 Months Ended |
Jun. 30, 2024 | |
Income Taxes [Abstract] | |
Income Taxes | Note 16: Income Taxes For the three months ended June 30, 2024 and 2023, the Company recorded an income tax benefit of $17,221,979 and $1,523,345, respectively and $18,512,574 and $2,444,418 for the six months ended June 30, 2024 and 2023, respectively. The Company’s effective tax rate for the six months ended June 30, 2024 and 2023 was 23.6% and 29.1%, respectively. The decrease in effective tax rates between the periods was primarily due to the disallowance of transaction costs in the amount of $20,893,556 for tax purposes. |
Earnings Per Share
Earnings Per Share | 6 Months Ended |
Jun. 30, 2024 | |
Earnings Per Share [Abstract] | |
Earnings per Share | Note 17: Earnings per Share The following table summarizes the computation of basic and diluted net loss per share: Three Months Ended Six Months Ended 2024 2023 2024 2023 Numerator: Net loss $ (54,911,719 ) $ (3,616,092 ) $ (59,778,563 ) $ (5,944,375 ) Denominator: Weighted average common shares outstanding, basic and diluted 28,081,013 25,423,729 26,752,371 25,423,729 Net loss per share, basic and diluted $ (1.96 ) $ (0.14 ) $ (2.23 ) $ (0.23 ) Excluded anti-dilutive shares 2,377,091 8,283 2,377,091 13,825 |
Subsequent Events
Subsequent Events | 6 Months Ended |
Jun. 30, 2024 | |
Subsequent Events [Abstract] | |
Subsequent Events | Note 18: Subsequent Events The Company has evaluated subsequent events through August 14, 2024, as detailed below. Registration Statement On July 22, 2024 the Company filed a registration statement on Form S-8 to register up to 15% (initially 7,309,322 shares) of the number of shares of common stock, par value $0.00001, to be outstanding immediately following consummation of the Initial Capital Raise following the Merger issuable pursuant to outstanding unvested or unexercised stock options, stock appreciation rights, restricted stock, restricted stock units, dividend equivalents, and other stock or cash based awards (collectively, “Awards”) granted under the Company’s 2023 Equity Incentive Plan which became effective upon the consummation and completion of the Merger. Shareholder Dividend Settlements The Company is in the process of extending offers for settlement to shareholders as a result of the Company’s failing to declare and pay a declared dividend as described in the Company’s filings. As of July 24, 2024, the Company has paid $25,000 in cash and issued 987,860 shares of common stock of the Company in partial satisfaction of obligations related to the dividend. Revolver and Term Note Amendments On August 12, 2024 the Company entered into extended forbearance agreements with its lenders of the Revolver and Term Note, under which the lenders, waived all existing events of default as of the date of the agreements and agreed to forbear from exercising their rights and remedies with respect to such events of default under the Revolver and Term Note through September 30, 2024. The maximum aggregate principal amount of $60,000,000 will be reduced by $500,000 on each Thursday starting August 15, 2024 and continuing through and including September 26, 2024. The Initial Capital Raise milestone and the uplisting milestone dates were extended to September 15, 2024. |
Pay vs Performance Disclosure
Pay vs Performance Disclosure - USD ($) | 3 Months Ended | 6 Months Ended | ||||
Jun. 30, 2024 | Mar. 31, 2024 | Jun. 30, 2023 | Mar. 31, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Pay vs Performance Disclosure | ||||||
Net Income (Loss) | $ (54,911,719) | $ (4,866,844) | $ (3,616,092) | $ (2,328,283) | $ (59,778,563) | $ (5,944,375) |
Insider Trading Arrangements
Insider Trading Arrangements | 3 Months Ended |
Jun. 30, 2024 | |
Trading Arrangements, by Individual | |
Rule 10b5-1 Arrangement Adopted | false |
Non-Rule 10b5-1 Arrangement Adopted | false |
Rule 10b5-1 Arrangement Terminated | false |
Non-Rule 10b5-1 Arrangement Terminated | false |
Accounting Policies, by Policy
Accounting Policies, by Policy (Policies) | 6 Months Ended |
Jun. 30, 2024 | |
Summary of Significant Accounting Policies [Abstract] | |
Basis of Presentation | Basis of Presentation The condensed unaudited consolidated financial statements of the Company are prepared following the requirements of the United States Securities and Exchange Commission (“SEC”) for interim reporting. As permitted under those rules, certain notes or other financial information that is required by accounting principles generally accepted in the U.S (“U.S. GAAP”) for complete financial statements can be condensed or omitted. Certain information and footnote disclosures normally included in our annual audited financial statements for the fiscal year ended December 31, 2023 have been condensed or omitted. These interim financial statements, in the opinion of management, reflect all normal recurring adjustments necessary for a fair presentation of the financial position and results of income for the interim periods ended June 30, 2024 and 2023. These Financial Statements should be read in conjunction with the audited financial statements of the Company for the year ended December 31, 2023. The results of operations for any interim period are not necessarily indicative of, nor comparable to, the results of operations for a full year. The condensed unaudited consolidated financial statements reflect the operations of Lyneer Investments and our wholly owned subsidiaries. All material intercompany balances and transactions have been eliminated. We operate as one operating segment. |
Liquidity | Liquidity Significant assumptions underlie this belief, including, among other things, that there will be no material adverse developments in our business, liquidity, capital requirements and that our credit facilities with lenders will remain available to us. In accordance with Accounting Standards Codification (“ASC”) Topic 205-40 – Going Concern |
Russia-Ukraine Conflict and Israel-Hamas War | Russia-Ukraine Conflict and Israel-Hamas War During the first quarter of 2022, Russia commenced a military invasion of Ukraine, and the ensuing conflict has created disruption in the region and around the world. To date, this has not had a material effect on the Company’s operations. The Company continues to closely monitor the ongoing conflict and related sanctions, which could impact the Company’s business, financial results and results of operations in the future. During October 2023, Hamas launched an attack on southern Israel from the Gaza Strip, and the ensuing war has created disruption in the region and around the world. To date, this has not had a material effect on the Company’s operations. The Company continues to closely monitor the ongoing war, but believes it will not impact the Company’s business, financial results and results of operations in the future. |
Use of Estimates | Use of Estimates The preparation of financial statements in conformity with 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. The Company evaluates its estimated assumptions based on historical experience and on various other assumptions that are believed to be reasonable, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results and outcomes may differ from management’s estimates and assumptions. Changes in estimates are reflected in reported results in the period in which they become known. |
Net Loss per Share | Net Loss per Share Basic net loss per share is computed by dividing the net loss by the weighted-average number of shares of common stock outstanding for the period, without consideration for potentially dilutive securities if their effect is antidilutive. Diluted net loss per share is computed by dividing the net loss by the weighted average number of shares of common stock and dilutive common stock equivalents outstanding for the period determined using the treasury stock and if-converted methods. For all periods presented, there is no difference in the number of shares used to calculate basic and diluted shares outstanding as inclusion of the potentially dilutive securities would be antidilutive. |
Joint and Several Liability Arrangements | Joint and Several Liability Arrangements In connection with the Transaction, Lyneer has entered into several debt facilities under which it is jointly and severally liable for repayment with IDC. The Company measures obligations resulting from joint and several liability arrangements in accordance with ASC 405-40 – Obligations Resulting from Joint and Several Liability Arrangements Debt |
fContingent consideration | Contingent Consideration For business combinations that require additional assets — such as cash, notes, or equity securities — to be transferred to the selling parties in the event certain future events occur or conditions are met (“contingent consideration”), the Company recognizes the acquisition-date fair value of contingent consideration as part of the consideration transferred in exchange for the business combination. The Company’s contingent consideration is classified as a liability and measured at fair value at each reporting date until the contingency is resolved, with any changes in fair value recognized in the Company’s consolidated statements of operations. The measurement period for the Company’s contingent consideration arrangements expired on August 31, 2023, at which time amounts owed by the Company to its former owners were computed and represent fixed amounts. On January 16, 2024, six notes payable with equivalent terms, except to the amount of principal and interest, were issued to the Sellers. |
Taxes | Taxes Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Deferred tax assets reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. The Company assesses, on a quarterly basis, the likelihood that deferred tax assets will be realized in accordance with the provisions of ASC Topic 740 — “ Income Taxes” |
Recent Accounting Pronouncements | Recent Accounting Pronouncements Standards Recently Adopted None. Standards Not Yet Adopted In December 2023, the FASB issued ASU 2023-09 – Income Taxes |
Revenue Recognition and Accou_2
Revenue Recognition and Accounts Receivable (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Revenue Recognition and Accounts Receivable [Abstract] | |
Schedule of Disaggregated Revenues | The Company’s disaggregated revenues are as follows: Three Months Ended Six Months Ended 2024 2023 2024 2023 Temporary placement services $ 103,897,666 $ 88,298,049 $ 203,570,568 $ 185,361,351 Permanent placement and other services 738,607 1,066,553 1,688,917 2,031,373 Total service revenues, net $ 104,636,273 $ 89,364,602 $ 205,259,485 $ 187,392,724 |
Schedule of Accounts Receivable | Accounts receivable is as follows: June 30, December 31, Accounts receivable $ 52,207,890 $ 60,720,972 Allowance for doubtful accounts (1,769,076 ) (1,902,140 ) Accounts receivable, net $ 50,438,814 $ 58,818,832 |
Property and Equipment (Tables)
Property and Equipment (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Property and Equipment [Abstract] | |
Schedule of Property and Equipment | Property and equipment consisted of the following: June 30, December 31, Estimated Computer equipment and software $ 765,767 $ 730,941 3 years Office equipment 94,876 94,876 5 years Furniture and fixtures 169,258 168,778 7 years Leasehold improvements 18,420 18,420 Lesser of lease term or asset life Total $ 1,048,321 $ 1,013,015 Less: accumulated depreciation and amortization (692,262 ) (580,320 ) Property and equipment, net $ 356,059 $ 432,695 |
Intangible Assets (Tables)
Intangible Assets (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Intangible Assets [Abstract] | |
Schedule of Intangible Assets | Intangible assets consisted of the following: June 30, 2024 December 31, 2023 Gross Accumulated Net Gross Accumulated Net Customer Relationships $ 35,000,000 $ (6,617,777 ) $ 28,382,223 $ 35,000,000 $ (5,451,111 ) $ 29,548,889 Trade Name 12,400,000 (6,990,000 ) 5,410,000 12,400,000 (5,760,000 ) 6,640,000 Total intangible assets $ 47,400,000 $ 13,607,777 $ 33,792,223 $ 47,400,000 $ (11,211,111 ) $ 36,188,889 |
Leases (Tables)
Leases (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Leases [Abstract] | |
Schedule of Weighted Average Remaining Lease Term and Discount Rate for Operating Leases | The following table summarizes the weighted average remaining lease term and discount rate for operating leases as of June 30, 2024 and December 31, 2023: June 30, December 31, Weighted average remaining lease term for operating leases 2.24 years 1.75 years Weighted average discount rate for operating leases 6.24 % 4.22 % |
Schedule of Future Minimum Payments for Operating Leases | The following table summarizes the future minimum payments for operating leases as of June 30, 2024, due in each year ending December 31: Year Minimum 2024 $ 823,650 2025 1,202,381 2026 336,137 2027 240,424 2028 167,126 Thereafter 166,522 Total lease payments 2,936,240 Less: imputed interest (167,615 ) Present value of operating lease liabilities $ 2,768,625 |
Debt (Tables)
Debt (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Debt [Abstract] | |
Schedule of Debt Breakdown | The table below provides a breakdown of the Company’s recognized debt: June 30, December 31, Revolver $ 40,163,261 $ 85,092,695 Term note — 34,223,489 Seller notes — 7,875,000 Earnout notes — 8,366,915 Earnout notes – related party — 5,127,218 Credit Agreement 1,950,000 — Promissory Note 1,375,000 — Merger Note – related party 35,000,000 — Less: unamortized debt issuance costs — (1,785,114 ) Total debt $ 78,488,261 $ 138,900,203 Current portion $ 36,950,000 $ 138,900,203 Non-current portion $ 41,538,261 $ — |
Schedule of Borrowings Under Revolver | Applicable Margins for each loan type under the original facility are as follows: Average Availability SOFR Base Rate SOFR Base Rate Greater than $83,333,333.33 1.75 % 0.75 % 2.75 % 1.75 % Greater than $41,666,666.66 but less than or equal to $83,333,333.33 2.00 % 1.00 % 3.00 % 2.00 % Less than $41,666,666.66 2.25 % 1.25 % 3.25 % 2.25 % Average Availability SOFR Base Rate SOFR Base Rate Greater than $83,333,333.33 2.25 % 1.25 % 3.25 % 2.25 % Greater than $41,666,666.66 but less than or equal to $83,333,333.33 2.50 % 1.50 % 3.50 % 2.50 % Less than $41,666,666.66 2.75 % 1.75 % 3.75 % 2.75 % |
Schedule of Future Minimum Principal Payments on Company’s Outstanding Debt | Subsequent to the executed amendments of the Company’s debt obligations described herein, the future minimum principal payments on the Company’s outstanding debt are as follows: As of Remainder of 2024 $ 36,950,000 2025 41,538,261 2026 — 2027 — 2028 — Thereafter — Total $ 78,488,261 |
Accrued Expenses and Other Cu_2
Accrued Expenses and Other Current Liabilities (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Accrued Expenses and Other Current Liabilities [Abstract] | |
Schedule of Accrued Expenses and Other Current Liabilities | Accrued expenses and other current liabilities consist of the following: June 30, December 31, Potential settlement offer for legacy stockholders $ 11,101,671 $ — Accrued wages and salaries 7,984,421 5,372,929 Accrued commissions and bonuses 3,008,797 549,313 Accrued interest 459,208 3,001,362 Income tax payable 13,913 — Earnout due to sellers – current portion — 3,474,954 Accrued other expenses and current liabilities 4,159,390 3,645,537 Total accrued expenses and other current liabilities $ 26,727,400 $ 16,044,095 |
Fair Value Measurements (Tables
Fair Value Measurements (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Fair Value Measurements [Abstract] | |
Schedule of Activities of Level 3 Fair Value Measurements | A summary of the activities of Level 3 fair value measurements is as follows: December 31, Beginning balance $ 7,100,000 Issuance of Earnout Notes — Change in fair value (150,093 ) Transfer to purchase consideration (6,949,907 ) Ending balance $ — |
Stock-Based Compensation (Table
Stock-Based Compensation (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Stock-Based Compensation [Abstract] | |
Schedule of Restricted Stock Activity | The following table summarizes the Company’s restricted stock activity consisting of RSUs: Shares Weighted Outstanding at December 31, 2023 — $ — Granted 2,377,091 $ 2.36 Vested (1,933,544 ) $ 2.36 Unvested at June 30, 2024 443,547 $ 2.36 |
Schedule of Stock-Based Compensation Expense | Stock-based compensation expense included in the accompanying consolidated statements of operations was: Three Months Ended Six Months Ended 2024 2023 2024 2023 Stock-based compensation expense $ 4,506,066 $ — $ 4,506,066 $ — |
Earnings Per Share (Tables)
Earnings Per Share (Tables) | 6 Months Ended |
Jun. 30, 2024 | |
Earnings Per Share [Abstract] | |
Schedule of Basic and Diluted Net Loss Per Share | The following table summarizes the computation of basic and diluted net loss per share: Three Months Ended Six Months Ended 2024 2023 2024 2023 Numerator: Net loss $ (54,911,719 ) $ (3,616,092 ) $ (59,778,563 ) $ (5,944,375 ) Denominator: Weighted average common shares outstanding, basic and diluted 28,081,013 25,423,729 26,752,371 25,423,729 Net loss per share, basic and diluted $ (1.96 ) $ (0.14 ) $ (2.23 ) $ (0.23 ) Excluded anti-dilutive shares 2,377,091 8,283 2,377,091 13,825 |
Organization and Nature of Op_2
Organization and Nature of Operations (Details) - USD ($) | Jun. 30, 2024 | Dec. 31, 2023 | Aug. 31, 2021 |
Sellers [Member] | |||
Organization and Nature of Operations [Line Items] | |||
Total amounts due from the sellers | $ 0 | $ 2,500,000 | |
Lyneer Investments [Member] | |||
Organization and Nature of Operations [Line Items] | |||
Ownership percentage | 90% | ||
Lyneer Management Holdings, LLC [Member] | |||
Organization and Nature of Operations [Line Items] | |||
Owned equity interest | 10% |
Merger (Details)
Merger (Details) - USD ($) | 3 Months Ended | 6 Months Ended | ||||
Sep. 30, 2024 | May 29, 2023 | Jun. 30, 2024 | Jun. 30, 2024 | Jun. 18, 2024 | Jun. 12, 2024 | |
Merger [Line Items] | ||||||
Market value of per share (in Dollars per share) | $ 2.36 | |||||
Aggregate of shares | $ 15,284,178 | |||||
Issuance of Additional Shares | $ 10,000,000 | |||||
Accrued wages and bonuses | $ 4,400,000 | $ 4,400,000 | ||||
Shares of common stock (in Shares) | 4,704,098 | |||||
Promissory note of principal amount | $ 1,375,000 | |||||
Minimum [Member] | ||||||
Merger [Line Items] | ||||||
Per share price (in Dollars per share) | $ 2.36 | |||||
Minimum [Member] | Atlantic Acquisition Corp [Member] | ||||||
Merger [Line Items] | ||||||
Percentage of owned subsidiary shares | 41.70% | |||||
Maximum [Member] | ||||||
Merger [Line Items] | ||||||
Per share price (in Dollars per share) | $ 3.1 | |||||
Maximum [Member] | Atlantic Acquisition Corp [Member] | ||||||
Merger [Line Items] | ||||||
Percentage of owned subsidiary shares | 58.30% | |||||
Atlantic Acquisition Corp [Member] | ||||||
Merger [Line Items] | ||||||
Share issued (in Shares) | 593,221 | |||||
Aggregate of shares | $ 43,000,000 | |||||
Issuance of additional shares (in Shares) | 1,300,000 | 1,300,000 | ||||
Asset Purchase Agreement [Member] | ||||||
Merger [Line Items] | ||||||
Purchase price of assets | $ 1,000 | |||||
Forecast [Member] | Convertible Promissory Note [Member] | ||||||
Merger [Line Items] | ||||||
Principal amount | $ 35,000,000 | |||||
Forecast [Member] | IDC Technologies, Inc [Member] | ||||||
Merger [Line Items] | ||||||
Share issued (in Shares) | 25,423,729 | |||||
Market value of per share (in Dollars per share) | $ 2.36 | |||||
Aggregate of shares | $ 60,000,000 | |||||
Forecast [Member] | Atlantic Acquisition Corp [Member] | ||||||
Merger [Line Items] | ||||||
Share issued (in Shares) | 18,220,338 | |||||
Market value of per share (in Dollars per share) | $ 2.36 |
Revenue Recognition and Accou_3
Revenue Recognition and Accounts Receivable (Details) - USD ($) | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | Dec. 31, 2023 | |
Revenue Recognition and Accounts Receivable [Line Items] | |||||
Unbilled accounts receivable (in Dollars) | $ 7,942,037 | $ 7,942,037 | $ 5,660,753 | ||
Customer Concentration Risk [Member] | largest Customer [Member] | Revenue from Contract with Customer Benchmark [Member] | |||||
Revenue Recognition and Accounts Receivable [Line Items] | |||||
Consolidated revenues percentage | 14% | 17% | 14% | 16% |
Revenue Recognition and Accou_4
Revenue Recognition and Accounts Receivable (Details) - Schedule of Disaggregated Revenues - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Disaggregation of Revenue [Line Items] | ||||
Total service revenues, net | $ 104,636,273 | $ 89,364,602 | $ 205,259,485 | $ 187,392,724 |
Temporary placement services [Member] | ||||
Disaggregation of Revenue [Line Items] | ||||
Total service revenues, net | 103,897,666 | 88,298,049 | 203,570,568 | 185,361,351 |
Permanent placement and other services [Member] | ||||
Disaggregation of Revenue [Line Items] | ||||
Total service revenues, net | $ 738,607 | $ 1,066,553 | $ 1,688,917 | $ 2,031,373 |
Revenue Recognition and Accou_5
Revenue Recognition and Accounts Receivable (Details) - Schedule of Accounts Receivable - USD ($) | Jun. 30, 2024 | Dec. 31, 2023 |
Schedule Of Accounts Receivable [Abstract] | ||
Accounts receivable | $ 52,207,890 | $ 60,720,972 |
Allowance for doubtful accounts | (1,769,076) | (1,902,140) |
Accounts receivable, net | $ 50,438,814 | $ 58,818,832 |
Property and Equipment (Details
Property and Equipment (Details) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Property and Equipment [Abstract] | ||||
Depreciation expense | $ 50,722 | $ 58,652 | $ 111,942 | $ 124,138 |
Property and Equipment (Detai_2
Property and Equipment (Details) - Schedule of Property and Equipment - USD ($) | Jun. 30, 2024 | Dec. 31, 2023 |
Schedule of Property and Equipment [Line Items] | ||
Property and equipment, Gross | $ 1,048,321 | $ 1,013,015 |
Less: accumulated depreciation and amortization | (692,262) | (580,320) |
Property and equipment, net | 356,059 | 432,695 |
Computer Squipment and Software [Member] | ||
Schedule of Property and Equipment [Line Items] | ||
Property and equipment, Gross | $ 765,767 | 730,941 |
Property and equipment, Estimated Useful Life | 3 years | |
Office Equipment [Member] | ||
Schedule of Property and Equipment [Line Items] | ||
Property and equipment, Gross | $ 94,876 | 94,876 |
Property and equipment, Estimated Useful Life | 5 years | |
Furniture and Ffixtures [Member] | ||
Schedule of Property and Equipment [Line Items] | ||
Property and equipment, Gross | $ 169,258 | 168,778 |
Property and equipment, Estimated Useful Life | 7 years | |
Leasehold Improvements [Member] | ||
Schedule of Property and Equipment [Line Items] | ||
Property and equipment, Gross | $ 18,420 | $ 18,420 |
Property and equipment, Estimated Useful Life | Lesser of lease term or asset life |
Intangible Assets (Details)
Intangible Assets (Details) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Intangible Assets [Abstract] | ||||
Total amortization expense | $ 1,198,333 | $ 1,198,333 | $ 2,396,666 | $ 2,396,666 |
Intangible Assets (Details) - S
Intangible Assets (Details) - Schedule of Intangible Assets - USD ($) | Jun. 30, 2024 | Dec. 31, 2023 |
Intangible Assets [Line Items] | ||
Gross Carrying Amount | $ 47,400,000 | $ 47,400,000 |
Accumulated Amortization | 13,607,777 | (11,211,111) |
Net Carrying Amount | 33,792,223 | 36,188,889 |
Customer Relationships [Member] | ||
Intangible Assets [Line Items] | ||
Gross Carrying Amount | 35,000,000 | 35,000,000 |
Accumulated Amortization | (6,617,777) | (5,451,111) |
Net Carrying Amount | 28,382,223 | 29,548,889 |
Trade Name [Member] | ||
Intangible Assets [Line Items] | ||
Gross Carrying Amount | 12,400,000 | 12,400,000 |
Accumulated Amortization | (6,990,000) | (5,760,000) |
Net Carrying Amount | $ 5,410,000 | $ 6,640,000 |
Leases (Details)
Leases (Details) | Jun. 30, 2024 |
Minimum [Member] | |
Leases [Line Items] | |
Operating lease term | 1 month |
Operating lease term option to extend | 1 year |
Maximum [Member] | |
Leases [Line Items] | |
Operating lease term | 3 years |
Operating lease term option to extend | 3 years |
Leases (Details) - Schedule of
Leases (Details) - Schedule of Weighted Average Remaining Lease Term and Discount Rate for Operating Leases | Jun. 30, 2024 | Dec. 31, 2023 |
Schedule of Weighted Average Remaining Lease Term and Discount Rate for Operating Leases [Abstract] | ||
Weighted average remaining lease term for operating leases | 2 years 2 months 26 days | 1 year 9 months |
Weighted average discount rate for operating leases | 6.24% | 4.22% |
Leases (Details) - Schedule o_2
Leases (Details) - Schedule of Future Minimum Payments for Operating Leases | Jun. 30, 2024 USD ($) |
Schedule of Future Minimum Payments for Operating Leases [Abstract] | |
2024 | $ 823,650 |
2025 | 1,202,381 |
2026 | 336,137 |
2027 | 240,424 |
2028 | 167,126 |
Thereafter | 166,522 |
Total lease payments | 2,936,240 |
Less: imputed interest | (167,615) |
Present value of operating lease liabilities | $ 2,768,625 |
Debt (Details)
Debt (Details) - USD ($) | 3 Months Ended | 6 Months Ended | ||||||||||||
Jun. 18, 2024 | Jan. 30, 2024 | Jan. 16, 2024 | Aug. 31, 2023 | Aug. 04, 2023 | May 05, 2023 | Aug. 31, 2021 | Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | Apr. 17, 2024 | Dec. 31, 2023 | Apr. 29, 2020 | |
Debt Instrument [Line Items] | ||||||||||||||
Credit facility maturity date | Feb. 28, 2026 | |||||||||||||
Recognized liability balances | $ 0 | $ 0 | $ 34,223,489 | |||||||||||
Amendment fee for credit facility | $ 100,000 | |||||||||||||
Borrowing capacity decreased in credit facility | $ 20,000,000 | $ 6,000,000 | ||||||||||||
Effective rate | 2% | 14% | 19% | |||||||||||
Maximum capacity of borrowing under credit facility | 40,000,000 | $ 40,000,000 | ||||||||||||
Structuring fee | 32,500 | |||||||||||||
Proceeds from line of credit | 6,000,000 | 208,497,657 | $ 184,834,422 | |||||||||||
Cash balance | $ 1,000,000 | 40,000,000 | ||||||||||||
Loss on debt extinguishment | (1,213,379) | (1,213,379) | ||||||||||||
Total available borrowing capacity in month end | $ 357,604 | |||||||||||||
Line of credit | $ 30,300,000 | |||||||||||||
Cash portion rate percentage in credit facility | 14% | |||||||||||||
Cash interest payment | $ 15,000 | |||||||||||||
Forbearance fee | 325,000 | |||||||||||||
Borrowers issued | $ 15,750,000 | $ 15,750,000 | ||||||||||||
Bear interest fixed rate | 11.25% | 11.25% | ||||||||||||
Note liability | $ 111,189,449 | $ 111,189,449 | 166,020,662 | |||||||||||
Notes payable aggregate value | $ 6,941,521 | |||||||||||||
Bear interest rate | 7% | |||||||||||||
Earnout note liability | 0 | $ 0 | 13,494,133 | |||||||||||
Principal and interest payments | $ 1,575,000 | |||||||||||||
Borrowing interest percentage at period end in credit facility | 5% | |||||||||||||
Non-convertible promissory notes | $ 1,375,000 | |||||||||||||
Conversion price per share | 80% | |||||||||||||
Percentage of outstanding shares of common stock | 19.99% | |||||||||||||
Interest expense | 4,000,024 | 4,032,944 | $ 9,022,254 | 7,723,033 | ||||||||||
Deferred financing costs | 233,591 | $ 101,319 | 538,842 | $ 202,638 | ||||||||||
IDC [Member] | ||||||||||||||
Debt Instrument [Line Items] | ||||||||||||||
Amendment fee for credit facility | 100,000 | |||||||||||||
Notes payable aggregate value | 13,494,133 | $ 13,494,133 | ||||||||||||
Bear interest rate | 11.25% | |||||||||||||
Issued principal amount | $ 35,000,000 | |||||||||||||
Seller Note Liability [Member] | ||||||||||||||
Debt Instrument [Line Items] | ||||||||||||||
Maturity date | Apr. 30, 2024 | |||||||||||||
Note liability | $ 0 | $ 0 | 7,875,000 | |||||||||||
Earnout Notes [Member] | ||||||||||||||
Debt Instrument [Line Items] | ||||||||||||||
Maturity date | Jan. 31, 2025 | |||||||||||||
Interest rate | 11.25% | 11.25% | ||||||||||||
2023 and 2024 Amendments to Seller and Earnout Notes [Member] | ||||||||||||||
Debt Instrument [Line Items] | ||||||||||||||
Amendment fee | $ 19,500 | $ 19,500 | ||||||||||||
Credit Agreement [Member] | ||||||||||||||
Debt Instrument [Line Items] | ||||||||||||||
Credit agreement in the principal amount | $ 1,950,000 | |||||||||||||
Revolving Credit Facility [Member] | ||||||||||||||
Debt Instrument [Line Items] | ||||||||||||||
Credit facility of borrowing capacity | 125,000,000 | $ 125,000,000 | ||||||||||||
Credit facility maturity date | Aug. 31, 2025 | |||||||||||||
Recognized liability balances | 40,163,261 | $ 40,163,261 | $ 85,092,695 | |||||||||||
Earnout Notes [Member] | ||||||||||||||
Debt Instrument [Line Items] | ||||||||||||||
Bear interest rate | 6.25% | |||||||||||||
Minimum [Member] | ||||||||||||||
Debt Instrument [Line Items] | ||||||||||||||
Effective rate | 14% | 11.25% | ||||||||||||
Cash portion rate percentage in credit facility | 10% | |||||||||||||
PIK percentage in credit facility | 4% | |||||||||||||
Payment due | $ 1,575,000 | $ 1,575,000 | ||||||||||||
Promissory notes bear interest rate | 5% | 5% | ||||||||||||
Maximum [Member] | ||||||||||||||
Debt Instrument [Line Items] | ||||||||||||||
Effective rate | 16% | 6.25% | ||||||||||||
Cash portion rate percentage in credit facility | 11% | |||||||||||||
PIK percentage in credit facility | 5% | |||||||||||||
Payment due | $ 3,150,000 | $ 3,150,000 | ||||||||||||
Promissory notes bear interest rate | 10% | 10% | ||||||||||||
Third Amendment [Member] | ||||||||||||||
Debt Instrument [Line Items] | ||||||||||||||
Amendment fee for credit facility | $ 750,000 | |||||||||||||
Fourth Amendment [Member] | ||||||||||||||
Debt Instrument [Line Items] | ||||||||||||||
Amendment fee for credit facility | $ 1,550,000 | |||||||||||||
Borrowing capacity decreased in credit facility | $ 100,000,000 | |||||||||||||
Structuring fee | 100,000 | |||||||||||||
Fourth Amendment [Member] | SOFR Revolving Credit Loans [Member] | ||||||||||||||
Debt Instrument [Line Items] | ||||||||||||||
Effective rate | 4.75% | |||||||||||||
Fourth Amendment [Member] | Base Rate Revolving Credit Loans [Member] | ||||||||||||||
Debt Instrument [Line Items] | ||||||||||||||
Effective rate | 3.75% | |||||||||||||
Fourth Amendment [Member] | SOFR FILO Loans [Member] | ||||||||||||||
Debt Instrument [Line Items] | ||||||||||||||
Effective rate | 5.75% | |||||||||||||
Fourth Amendment [Member] | Base Rate FILO Loans [Member] | ||||||||||||||
Debt Instrument [Line Items] | ||||||||||||||
Effective rate | 4.75% | |||||||||||||
Fifth Amendment [Member] | ||||||||||||||
Debt Instrument [Line Items] | ||||||||||||||
Proceeds from line of credit | $ 20,000,000 | |||||||||||||
Sixth Amendment [Member] | ||||||||||||||
Debt Instrument [Line Items] | ||||||||||||||
Structuring fee | 750,000 | |||||||||||||
Seventh Amendment [Member] | ||||||||||||||
Debt Instrument [Line Items] | ||||||||||||||
Borrowing capacity decreased in credit facility | 70,000,000 | |||||||||||||
Cash balance | $ 0 | |||||||||||||
Eighth Amendment [Member] | ||||||||||||||
Debt Instrument [Line Items] | ||||||||||||||
Borrowing capacity decreased in credit facility | 60,000,000 | |||||||||||||
Cash balance | $ 40,000,000 | |||||||||||||
2023 and 2024 Amendments to Seller and Earnout Notes [Member] | ||||||||||||||
Debt Instrument [Line Items] | ||||||||||||||
Amendment fee | $ 40,000 | 40,000 | ||||||||||||
Omnibus Amendment [Member] | ||||||||||||||
Debt Instrument [Line Items] | ||||||||||||||
Amendment fee | 40,000 | 40,000 | ||||||||||||
Second Omnibus Amendment [Member] | 2023 and 2024 Amendments to Seller and Earnout Notes [Member] | ||||||||||||||
Debt Instrument [Line Items] | ||||||||||||||
Amendment fee | $ 19,500 | $ 19,500 |
Debt (Details) - Schedule of De
Debt (Details) - Schedule of Debt Breakdown - USD ($) | Jun. 30, 2024 | Dec. 31, 2023 |
Debt Instrument [Line Items] | ||
Less: unamortized debt issuance costs | $ (1,785,114) | |
Total debt | 78,488,261 | 138,900,203 |
Current portion | 36,950,000 | 138,900,203 |
Non-current portion | 41,538,261 | |
Revolver [Member] | ||
Debt Instrument [Line Items] | ||
Debt ,gross | 40,163,261 | 85,092,695 |
Term Note [Member] | ||
Debt Instrument [Line Items] | ||
Debt ,gross | 34,223,489 | |
Seller Notes [Member] | ||
Debt Instrument [Line Items] | ||
Debt ,gross | 7,875,000 | |
Earnout Notes [Member] | ||
Debt Instrument [Line Items] | ||
Debt ,gross | 8,366,915 | |
Earnout notes – related party [Member] | ||
Debt Instrument [Line Items] | ||
Debt ,gross | 5,127,218 | |
Credit Agreement [Member] | ||
Debt Instrument [Line Items] | ||
Debt ,gross | 1,950,000 | |
Promissory Notes [Member] | ||
Debt Instrument [Line Items] | ||
Debt ,gross | 1,375,000 | |
Merger Note – related party [Member] | ||
Debt Instrument [Line Items] | ||
Debt ,gross | $ 35,000,000 |
Debt (Details) - Schedule of Bo
Debt (Details) - Schedule of Borrowings Under Revolver | 6 Months Ended |
Jun. 30, 2024 | |
SOFR [Member] | Greater than $83,333,333.33 [Member] | Revolving Credit Loans [Member] | Borrowing [Member] | |
Line of Credit Facility [Line Items] | |
Percentage of loans | 1.75% |
SOFR [Member] | Greater than $83,333,333.33 [Member] | Revolving Credit Loans [Member] | Third Amendment [Member] | |
Line of Credit Facility [Line Items] | |
Percentage of loans | 2.25% |
SOFR [Member] | Greater than $83,333,333.33 [Member] | FILO Loans [Member] | Borrowing [Member] | |
Line of Credit Facility [Line Items] | |
Percentage of loans | 2.75% |
SOFR [Member] | Greater than $83,333,333.33 [Member] | FILO Loans [Member] | Third Amendment [Member] | |
Line of Credit Facility [Line Items] | |
Percentage of loans | 3.25% |
SOFR [Member] | Greater than $41,666,666.66 but less than or equal to $83,333,333.33 [Maximum] | Revolving Credit Loans [Member] | Borrowing [Member] | |
Line of Credit Facility [Line Items] | |
Percentage of loans | 2% |
SOFR [Member] | Greater than $41,666,666.66 but less than or equal to $83,333,333.33 [Maximum] | Revolving Credit Loans [Member] | Third Amendment [Member] | |
Line of Credit Facility [Line Items] | |
Percentage of loans | 2.50% |
SOFR [Member] | Greater than $41,666,666.66 but less than or equal to $83,333,333.33 [Maximum] | FILO Loans [Member] | Borrowing [Member] | |
Line of Credit Facility [Line Items] | |
Percentage of loans | 3% |
SOFR [Member] | Greater than $41,666,666.66 but less than or equal to $83,333,333.33 [Maximum] | FILO Loans [Member] | Third Amendment [Member] | |
Line of Credit Facility [Line Items] | |
Percentage of loans | 3.50% |
SOFR [Member] | Less than $41,666,666.66 [Member] | Revolving Credit Loans [Member] | Borrowing [Member] | |
Line of Credit Facility [Line Items] | |
Percentage of loans | 2.25% |
SOFR [Member] | Less than $41,666,666.66 [Member] | Revolving Credit Loans [Member] | Third Amendment [Member] | |
Line of Credit Facility [Line Items] | |
Percentage of loans | 2.75% |
SOFR [Member] | Less than $41,666,666.66 [Member] | FILO Loans [Member] | Borrowing [Member] | |
Line of Credit Facility [Line Items] | |
Percentage of loans | 3.25% |
SOFR [Member] | Less than $41,666,666.66 [Member] | FILO Loans [Member] | Third Amendment [Member] | |
Line of Credit Facility [Line Items] | |
Percentage of loans | 3.75% |
Base Rate [Member] | Greater than $83,333,333.33 [Member] | Revolving Credit Loans [Member] | Borrowing [Member] | |
Line of Credit Facility [Line Items] | |
Percentage of loans | 0.75% |
Base Rate [Member] | Greater than $83,333,333.33 [Member] | Revolving Credit Loans [Member] | Third Amendment [Member] | |
Line of Credit Facility [Line Items] | |
Percentage of loans | 1.25% |
Base Rate [Member] | Greater than $83,333,333.33 [Member] | FILO Loans [Member] | Borrowing [Member] | |
Line of Credit Facility [Line Items] | |
Percentage of loans | 1.75% |
Base Rate [Member] | Greater than $83,333,333.33 [Member] | FILO Loans [Member] | Third Amendment [Member] | |
Line of Credit Facility [Line Items] | |
Percentage of loans | 2.25% |
Base Rate [Member] | Greater than $41,666,666.66 but less than or equal to $83,333,333.33 [Maximum] | Revolving Credit Loans [Member] | Borrowing [Member] | |
Line of Credit Facility [Line Items] | |
Percentage of loans | 1% |
Base Rate [Member] | Greater than $41,666,666.66 but less than or equal to $83,333,333.33 [Maximum] | Revolving Credit Loans [Member] | Third Amendment [Member] | |
Line of Credit Facility [Line Items] | |
Percentage of loans | 1.50% |
Base Rate [Member] | Greater than $41,666,666.66 but less than or equal to $83,333,333.33 [Maximum] | FILO Loans [Member] | Borrowing [Member] | |
Line of Credit Facility [Line Items] | |
Percentage of loans | 2% |
Base Rate [Member] | Greater than $41,666,666.66 but less than or equal to $83,333,333.33 [Maximum] | FILO Loans [Member] | Third Amendment [Member] | |
Line of Credit Facility [Line Items] | |
Percentage of loans | 2.50% |
Base Rate [Member] | Less than $41,666,666.66 [Member] | Revolving Credit Loans [Member] | Borrowing [Member] | |
Line of Credit Facility [Line Items] | |
Percentage of loans | 1.25% |
Base Rate [Member] | Less than $41,666,666.66 [Member] | Revolving Credit Loans [Member] | Third Amendment [Member] | |
Line of Credit Facility [Line Items] | |
Percentage of loans | 1.75% |
Base Rate [Member] | Less than $41,666,666.66 [Member] | FILO Loans [Member] | Borrowing [Member] | |
Line of Credit Facility [Line Items] | |
Percentage of loans | 2.25% |
Base Rate [Member] | Less than $41,666,666.66 [Member] | FILO Loans [Member] | Third Amendment [Member] | |
Line of Credit Facility [Line Items] | |
Percentage of loans | 2.75% |
Debt (Details) - Schedule of Fu
Debt (Details) - Schedule of Future Minimum Principal Payments on Company’s Outstanding Debt - USD ($) | Jun. 30, 2024 | Dec. 31, 2023 |
Long-Term Debt, Fiscal Year Maturity [Abstract] | ||
Remainder of 2024 | $ 36,950,000 | |
2025 | 41,538,261 | |
2026 | ||
2027 | ||
2028 | ||
Thereafter | ||
Total | $ 78,488,261 | $ 138,900,203 |
Accrued Expenses and Other Cu_3
Accrued Expenses and Other Current Liabilities (Details) - Schedule of Accrued Expenses and Other Current Liabilities - USD ($) | Jun. 30, 2024 | Dec. 31, 2023 |
Schedule of Accrued Expenses and Other Current Liabilities [Abstract] | ||
Potential settlement offer for legacy stockholders | $ 11,101,671 | |
Accrued wages and salaries | 7,984,421 | 5,372,929 |
Accrued commissions and bonuses | 3,008,797 | 549,313 |
Accrued interest | 459,208 | 3,001,362 |
Income tax payable | 13,913 | |
Earnout due to sellers – current portion | 3,474,954 | |
Accrued other expenses and current liabilities | 4,159,390 | 3,645,537 |
Total accrued expenses and other current liabilities | $ 26,727,400 | $ 16,044,095 |
Commitments and Contingencies (
Commitments and Contingencies (Details) - USD ($) | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||||||
Sep. 18, 2024 | Jun. 18, 2024 | Feb. 01, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | Dec. 31, 2024 | Dec. 31, 2023 | Dec. 18, 2024 | Jun. 28, 2024 | |
Commitments and Contingencies [Line Items] | |||||||||||
Accrued expenses and other current liabilities | $ 26,727,400 | $ 26,727,400 | $ 16,044,095 | ||||||||
Employment agreement term | 5 years | ||||||||||
Base salary | $ 500,000 | $ 300,000 | |||||||||
Pro-rated salary | $ 120,000 | 120,000 | |||||||||
Base salary | 500,000 | ||||||||||
Minimum revenues | 250,000,000 | ||||||||||
Transaction bonus | $ 100,000 | 200,000 | |||||||||
Additional paid | 100,000 | 100,000 | |||||||||
Acquisition | 8,000,000 | 8,000,000 | |||||||||
Bonus received | 300,000 | $ 100,000 | $ 300,000 | ||||||||
Transaction cost | 5,000,000 | ||||||||||
Paid additional transaction | 75,000 | ||||||||||
Accrued compensation | $ 300,000 | ||||||||||
Special bonus | $ 1,375,000 | ||||||||||
Total revenues | 104,636,273 | $ 89,364,602 | $ 205,259,485 | $ 187,392,724 | |||||||
Percentage of restricted stock units | 1% | 1% | |||||||||
Annual fee equal to the higher | $ 200,000 | ||||||||||
Restricted Stock Units (RSUs) [Member] | |||||||||||
Commitments and Contingencies [Line Items] | |||||||||||
Annual fee equal to the higher (in Shares) | 1,300,000 | ||||||||||
Litigation [Member] | |||||||||||
Commitments and Contingencies [Line Items] | |||||||||||
Accrued expenses and other current liabilities | 875,000 | $ 875,000 | |||||||||
Mr. Machinist’s [Member] | |||||||||||
Commitments and Contingencies [Line Items] | |||||||||||
Consulting fee | 180,000 | ||||||||||
Transaction bonus receive | 100,000 | 100,000 | |||||||||
Mr. Jagid’s [Member] | |||||||||||
Commitments and Contingencies [Line Items] | |||||||||||
Base salary | 500,000 | ||||||||||
Christopher Broderick [Member] | |||||||||||
Commitments and Contingencies [Line Items] | |||||||||||
Pro-rated salary | $ 120,000 | ||||||||||
Minimum revenues | 250,000,000 | ||||||||||
Transaction bonus | 150,000 | ||||||||||
Acquisition | 8,000,000 | 8,000,000 | |||||||||
Transaction cost | 5,000,000 | ||||||||||
Michael Tenore [Member] | |||||||||||
Commitments and Contingencies [Line Items] | |||||||||||
Base salary | 300,000 | ||||||||||
Minimum revenues | 250,000,000 | ||||||||||
Transaction bonus | 75,000 | ||||||||||
Additional paid | 75,000 | 75,000 | |||||||||
Acquisition | $ 8,000,000 | $ 8,000,000 | |||||||||
Todd McNulty [Member] | |||||||||||
Commitments and Contingencies [Line Items] | |||||||||||
Base salary | $ 750,000 | ||||||||||
Minimum [Member] | |||||||||||
Commitments and Contingencies [Line Items] | |||||||||||
Annual bonus | $ 100,000 | ||||||||||
Maximum [Member] | |||||||||||
Commitments and Contingencies [Line Items] | |||||||||||
Annual bonus | 300,000 | ||||||||||
Forecast [Member] | |||||||||||
Commitments and Contingencies [Line Items] | |||||||||||
Cash bonus | $ 1,375,000 | ||||||||||
Forecast [Member] | Minimum [Member] | Todd McNulty [Member] | |||||||||||
Commitments and Contingencies [Line Items] | |||||||||||
Total revenues | 350,000,000 | ||||||||||
Forecast [Member] | Maximum [Member] | Todd McNulty [Member] | |||||||||||
Commitments and Contingencies [Line Items] | |||||||||||
Total revenues | $ 390,000,000 |
Fair Value Measurements (Detail
Fair Value Measurements (Details) - Schedule of Activities of Level 3 Fair Value Measurements | 12 Months Ended |
Dec. 31, 2023 USD ($) | |
Schedule of Activities of Level 3 Fair Value Measurements [Abstract] | |
Beginning balance | $ 7,100,000 |
Issuance of Earnout Notes | |
Change in fair value | (150,093) |
Transfer to purchase consideration | (6,949,907) |
Ending balance |
Concentrations of Credit Risk (
Concentrations of Credit Risk (Details) - USD ($) | 6 Months Ended | 12 Months Ended |
Jun. 30, 2024 | Dec. 31, 2023 | |
Concentrations of Credit Risk [Abstract] | ||
Deposits FDIC amount | $ 250,000 | |
Excess cash balances in FDIC | 139,694 | $ 1,659,914 |
Deposit amount | $ 8,000,000 | $ 8,000,000 |
Members_ Capital and Mezzanin_2
Members’ Capital and Mezzanine Capital (Details) - USD ($) | 3 Months Ended | 6 Months Ended | 12 Months Ended | |
Apr. 17, 2024 | Mar. 31, 2024 | Jun. 30, 2024 | Dec. 31, 2023 | |
Members’ Capital and Mezzanine Capital [Line Items] | ||||
Exercised amount (in Dollars) | $ 10,796,912 | |||
Membership interests percentage | 100% | |||
Outstanding principal percentage | 50% | |||
Percentage of payable. | 50% | |||
Lyneer Management Holdings, LLC [Member] | ||||
Members’ Capital and Mezzanine Capital [Line Items] | ||||
Partial payment paid (in Dollars) | $ 2,000,000 | |||
IDC [Member] | ||||
Members’ Capital and Mezzanine Capital [Line Items] | ||||
Outstanding membership units percentage | 90% | |||
Lyneer Management Holdings, LLC [Member] | ||||
Members’ Capital and Mezzanine Capital [Line Items] | ||||
Outstanding membership units percentage | 10% | |||
Lyneer Management Holdings, LLC [Member] | ||||
Members’ Capital and Mezzanine Capital [Line Items] | ||||
Maturity date | Jun. 30, 2026 | |||
IDC [Member] | ||||
Members’ Capital and Mezzanine Capital [Line Items] | ||||
Stated annual interest rate | 5.25% |
Related Party Transactions (Det
Related Party Transactions (Details) - USD ($) | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||||
Jun. 18, 2024 | Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | Dec. 31, 2023 | Jan. 16, 2024 | Dec. 31, 2022 | Nov. 15, 2022 | |
Related Party Transactions [Line Items] | |||||||||
Total balances | $ 2,013,041 | $ 5,127,218 | |||||||
Earnout notes payable | $ 48,680,290 | ||||||||
Transaction agreement amounted | $ 100,000 | 200,000 | |||||||
Earnout liability payable | 0 | 0 | 2,015,473 | ||||||
Cancelling of letter of credit held previously | $ 6,000,000 | 208,497,657 | $ 184,834,422 | ||||||
Expense paid | 402,500 | ||||||||
Deemed capital contributions | 631,469 | ||||||||
Professional fees | 611,969 | ||||||||
Payment to debt amendment fee | 19,500 | ||||||||
Market value per share (in Dollars per share) | $ 2.36 | ||||||||
Year One Earnout Notes Payable [Member] | |||||||||
Related Party Transactions [Line Items] | |||||||||
Earnout notes payable | 0 | 0 | 5,127,218 | ||||||
Year Two Earnout Notes Payable [Member] | |||||||||
Related Party Transactions [Line Items] | |||||||||
Earnout notes payable | 0 | 0 | 0 | ||||||
Lyneer Management Holdings [Member] | |||||||||
Related Party Transactions [Line Items] | |||||||||
Earnout notes payable | 0 | 0 | 5,127,218 | ||||||
Interest expenses | 174,058 | $ 173,737 | 347,766 | $ 236,457 | |||||
Transaction agreement amounted | 0 | 750,000 | |||||||
Agreement amount | $ 6,000,000 | ||||||||
IDC [Member] | |||||||||
Related Party Transactions [Line Items] | |||||||||
Amounts payable | 545,547 | 545,547 | 522,472 | ||||||
Taxes payable | $ 2,771,502 | $ 2,771,502 | $ 4,384,178 | ||||||
Merger amount | $ 35,000,000 | ||||||||
Shares issued (in Shares) | 25,423,729 | ||||||||
Aggregate amount | $ 60,000,000 | ||||||||
LMH [Member] | |||||||||
Related Party Transactions [Line Items] | |||||||||
Ownership percentage | 10% | ||||||||
Chief Executive Officer [Member] | |||||||||
Related Party Transactions [Line Items] | |||||||||
Advanced payment amount | $ 400,000 | ||||||||
Chief Executive Officer [Member] | LMH [Member] | |||||||||
Related Party Transactions [Line Items] | |||||||||
Ownership percentage | 44.50% | 44.50% | |||||||
Chief Financial Officer [Member] | LMH [Member] | |||||||||
Related Party Transactions [Line Items] | |||||||||
Ownership percentage | 44.50% | 44.50% |
Stock-Based Compensation (Detai
Stock-Based Compensation (Details) - USD ($) | 6 Months Ended | |
Jun. 30, 2024 | Dec. 31, 2023 | |
Stock-Based Compensation [Line Items] | ||
Common stock percentage | 15% | |
Common stock shares outstanding | 44,024,715 | 25,423,729 |
Granted restricted stock units | 2,377,091 | |
Grant date fair value (in Dollars per share) | $ 2.36 | |
Granted shares are for compensation for transaction costs | 593,221 | |
Restricted Stock Units [Member] | ||
Stock-Based Compensation [Line Items] | ||
Granted restricted stock units | 2,377,091 | |
Outstanding RSUs | 433,547 | |
Unrecognized stock-based compensation (in Dollars) | $ 1,103,869 | |
Weighted-average remaining service period | 1 year | |
Common Stock [Member] | ||
Stock-Based Compensation [Line Items] | ||
Common stock shares outstanding | 7,309,322 |
Stock-Based Compensation (Det_2
Stock-Based Compensation (Details) - Schedule of Restricted Stock Activity | 6 Months Ended |
Jun. 30, 2024 $ / shares shares | |
Schedule of Restricted Stock Activity [Abstract] | |
Shares Outstanding, Balance | shares | |
Weighted Average Grant Date Fair Value, Outstanding Balance | $ / shares | |
Shares Outstanding, Granted | shares | 2,377,091 |
Weighted Average Grant Date Fair Value, Granted | $ / shares | $ 2.36 |
Shares Outstanding, Vested | shares | (1,933,544) |
Weighted Average Grant Date Fair Value, Vested | $ / shares | $ 2.36 |
Shares Outstanding, Balance | shares | 443,547 |
Weighted Average Grant Date Fair Value, Outstanding Balance | $ / shares | $ 2.36 |
Stock-Based Compensation (Det_3
Stock-Based Compensation (Details) - Schedule of Stock-Based Compensation Expense - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Schedule of Stock-Based Compensation Expense [Abstract] | ||||
Stock-based compensation expense | $ 4,506,066 | $ 4,506,066 |
Income Taxes (Details)
Income Taxes (Details) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Income Taxes [Abstract] | ||||
Income tax benefit | $ (17,221,979) | $ (1,523,345) | $ (18,512,574) | $ (2,444,418) |
Percentage of effective tax rate | 23.60% | 29.10% | ||
Disallowance of transaction costs of tax purposes | $ 20,893,556 |
Earnings Per Share (Details) -
Earnings Per Share (Details) - Schedule of Basic and Diluted Net Loss Per Share - USD ($) | 3 Months Ended | 6 Months Ended | ||||
Jun. 30, 2024 | Mar. 31, 2024 | Jun. 30, 2023 | Mar. 31, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Numerator: | ||||||
Net loss (in Dollars) | $ (54,911,719) | $ (4,866,844) | $ (3,616,092) | $ (2,328,283) | $ (59,778,563) | $ (5,944,375) |
Denominator: | ||||||
Weighted average common shares outstanding, basic | 28,081,013 | 25,423,729 | 26,752,371 | 25,423,729 | ||
Net loss per share, basic (in Dollars per share) | $ (1.96) | $ (0.14) | $ (2.23) | $ (0.23) | ||
Excluded anti-dilutive shares | 2,377,091 | 8,283 | 2,377,091 | 13,825 |
Earnings Per Share (Details) _2
Earnings Per Share (Details) - Schedule of Basic and Diluted Net Loss Per Share (Parentheticals) - $ / shares | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |
Schedule Of Basic And Diluted Net Loss Per Share [Abstract] | ||||
Weighted average common shares outstanding, diluted | 28,081,013 | 25,423,729 | 26,752,371 | 25,423,729 |
Net loss per share, diluted | $ (1.96) | $ (0.14) | $ (2.23) | $ (0.23) |
Subsequent Events (Details)
Subsequent Events (Details) - Subsequent Event [Member] - USD ($) | Aug. 08, 2024 | Jul. 24, 2024 | Jul. 22, 2024 |
Subsequent Event [Line Items] | |||
Cash dividend | $ 25,000 | ||
Revolver [Member] | |||
Subsequent Event [Line Items] | |||
Aggregate principal amount | $ 60,000,000 | ||
Periodic principal payment | $ 500,000 | ||
Maximum [Member] | |||
Subsequent Event [Line Items] | |||
Common stock percentage | 15% | ||
Common Stock [Member] | |||
Subsequent Event [Line Items] | |||
Common stock, outstanding (in Shares) | 7,309,322 | ||
Common stock par value (in Dollars per share) | $ 0.00001 | ||
Dividend shares (in Shares) | 987,860 |