XML 31 R21.htm IDEA: XBRL DOCUMENT v3.23.1
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
3 Months Ended
Mar. 31, 2023
Accounting Policies [Abstract]  
SCHEDULE OF DISAGGREGATED REVENUE

For the three months ended March 31, 2023 and 2022, the Company had the following disaggregated revenue:

 

   Three Months Ended March 31, 
   2023   %   2022   % 
Telehealth revenue  $20,202,803    61%  $22,598,061    78%
WorkSimpli revenue   12,923,532    39%   6,444,776    22%
Total net revenue  $33,126,335    100%  $29,042,837    100%
SCHEDULE OF CONTRACT WITH CUSTOMER LIABILITY

The Company records deferred revenues when cash payments are received or due in advance of its performance. The Company’s deferred revenues relate to the following: (1) obligations for products which the customer has not yet obtained control due to delivery not commensurate upon shipment of the product, (2) obligations on WorkSimpli in-process monthly or yearly contracts with customers and (3) a portion attributable to the yet to be recognized WorkSimpli initial 14-day trial period collections.

 

         
   Three Months Ended March 31, 
   2023   2022 
Beginning of period  $5,547,506   $1,499,880 
Additions   13,238,591    6,367,970 
Revenue recognized   (12,890,552)   (6,079,295)
End of period  $5,895,545   $1,788,555 
SUMMARY OF INVENTORY

As of March 31, 2023 and December 31, 2022, the Company’s inventory consisted of the following:

 

   March 31,   December 31, 
   2023   2022 
         
Finished goods - products  $2,378,652   $2,587,370 
Raw materials and packaging components   1,162,187    1,276,891 
Inventory reserve   (158,257)   (160,898)
Total Inventory - net  $3,382,582   $3,703,363 
SCHEDULE OF POTENTIALLY DILUTIVE SECURITIES

The following table summarizes the number of shares of common stock issuable pursuant to our convertible securities that were excluded from the diluted per share calculation because the effect of including these potential shares was antidilutive even though the exercise price could be less than the average market price of the common shares:

 

   2023   2022 
   Three Months Ended March 31, 
   2023   2022 
         
Series B Preferred Stock   1,439,389    1,299,389 
Restricted stock units   1,894,875    1,412,500 
Stock options   3,870,253    4,376,931 
Warrants   4,827,380    3,859,638 
Convertible long-term debt   1,342,282    - 
Potentially dilutive securities   13,374,179    10,948,458