Acquisitions (Tables)

12 Months Ended

Dec. 31, 2021

Business Combinations [Abstract]

Schedule of consideration paid

Cash	$	500,000
Common Stock (3,968,254 shares)		1,000,000
Fair Value of Contingent Acquisition Consideration		299,672
Less cash received		(35,000	)
Fair Value of Total Consideration	$	1,764,672

Schedule of estimated fair values of the assets acquired

Hyperbaric Chambers	$	452,289
Medical Equipment		29,940
Computer Equipment/Software		19,739
Office Furniture & Equipment		23,052
Inventory		72,114
Leasehold Improvements		25,000
Website		41,000
Patient Management Platform Database		1,101,538
Fair Value of Identifiable Assets Acquired	$	1,764,672

Schedule of the fair value of consideration paid

Cash paid at closing	$	214,000
Shares issued at closing (2,240,838 shares)		201,675
Cash and shares contingent upon 2019 program year MSSP payment target		778,192
Cash contingent upon four-year earn-out		279,593
Less cash received		(49,995	)
	$	1,423,465

Shares issued at closing (19,045,563 shares)	$	2,704,470
Payment of MOD debt obligations in cash		703,200
Shares contingent upon four-year earn-out		649,108
Less cash received		(57,048	)
	$	3,999,730

Schedule of estimated fair values of the assets acquired and liabilities

Accounts receivable	$	90,197
Prepayments		15,294
ACO physician contracts		1,073,000
Goodwill		381,856
Accounts payable		(32,848	)
Deferred revenue		(104,034	)
Fair Value of Identifiable Assets Acquired and Liabilities Assumed	$	1,423,465

Website	$	3,538,000
Goodwill		766,249
Accounts payable and accruals		(160,762	)
Notes payable		(90,759	)
Deferred revenue		(52,998	)
Fair Value of Identifiable Assets Acquired and Liabilities Assumed	$	3,999,730

Schedule of pro forma consolidated income statement

	2020
Revenue	$	7,174,911
Net loss	$	(6,399,368	)