XML 54 R44.htm IDEA: XBRL DOCUMENT v3.23.1
STOCKHOLDERS’ EQUITY (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 12 Months Ended
Mar. 31, 2023
Mar. 22, 2023
Mar. 21, 2023
Feb. 06, 2023
Feb. 04, 2023
Jan. 22, 2021
Dec. 31, 2020
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2022
Sep. 30, 2022
Jun. 16, 2022
Dec. 31, 2021
Jun. 24, 2021
Jun. 08, 2021
Feb. 22, 2021
Jan. 08, 2021
Jan. 02, 2021
Class of Stock [Line Items]                                    
Common stock, shares authorized 100,000,000             100,000,000   100,000,000                
Common stock, par value $ 0.01             $ 0.01   $ 0.01           $ 0.01    
Preferred stock, shares authorized 5,000,000             5,000,000                    
Preferred stock, at par value $ 0.0001             $ 0.0001                    
Undesignated preferred stock 3,385,000             3,385,000                    
Common stock share service               149,375                    
Stock issued during period shares new issues                   400,000                
Non-controlling interest               $ 565,983 $ 24,726                  
Distribution to non-controlling interest               36,000 36,000                  
Share based compensation               2,700,000 4,500,000                  
Unamortized expenses               $ 15,400,000                    
2020 Plan [Member]                                    
Class of Stock [Line Items]                                    
Issuance of share based compensation 4,950,000             4,950,000                 1,500,000  
Number of shares available for issuance                       1,500,000   1,500,000       150,000
Remaining authorization of shares 1,573,830             1,573,830                    
Number of options granted               40,500                    
Contractual term               6 years 9 months 3 days                    
Fair value of options granted               $ 76,000                    
Dividend yield               0.00%                    
Expected term, minimum               4 years                    
Volatility, minimum               123.70%                    
Volatility, maximum               123.80%                    
Risk free interest percentage               3.58%                    
Risk free interest percentage               3.87%                    
Share based compensation               $ 1,200,000 1,600,000                  
Unamortized expense $ 4,400,000             $ 4,400,000                    
WorkSimpli Software LLC [Member]                                    
Class of Stock [Line Items]                                    
Ownership Interest 74.06%         85.58%   74.06%     73.64%   85.58%          
Number of membership interest units redeemed               500                    
Employees [Member] | 2020 Plan [Member]                                    
Class of Stock [Line Items]                                    
Number of options granted               180,500                    
Employees [Member] | Maximum [Member] | 2020 Plan [Member]                                    
Class of Stock [Line Items]                                    
Contractual term               6 years 6 months                    
Employees [Member] | Minimum [Member] | 2020 Plan [Member]                                    
Class of Stock [Line Items]                                    
Contractual term               4 years                    
Conversion Labs PR LLC [Member]                                    
Class of Stock [Line Items]                                    
Note payable           $ 376,000                        
Debt conversion share issued           37,531                        
Stock purchase price           $ 100,000                        
Conversion Labs PR LLC [Member] | Option Agreement [Member]                                    
Class of Stock [Line Items]                                    
Ownership Interest           72.98%                        
Conversion Labs PR LLC [Member] | Work Simpli Software [Member]                                    
Class of Stock [Line Items]                                    
Membership interests purchases           12,000                        
Stock purchase price           $ 300,000                        
Pathak option agreement description           The CVLB PR MIPA provides that the transaction may be completed in three (3) tranches with a purchase price of $100 thousand per tranche to be made at the sole discretion of Conversion Labs PR. Payment for the first tranche of $100 thousand was made upon execution of the CVLB PR MIPA in January 2021. Payments for the second and third tranches were made on the 60-day anniversary and the 120-day anniversary of the WSS Effective Date                        
Conversion Labs PR LLC [Member] | Founding Members MIPAs [Member] | Work Simpli Software [Member]                                    
Class of Stock [Line Items]                                    
Membership interests purchases           2,183                        
Stock purchase price             $ 225,000                      
Avenue Facility [Member]                                    
Class of Stock [Line Items]                                    
Line of credit     $ 15,000,000                              
Avenue [Member]                                    
Class of Stock [Line Items]                                    
Warrant to purchase stock     $ 1,200,000                              
Exercise price     $ 1.24                              
Debt conversion amount     $ 2,000,000                              
Conversion price per share     $ 1.49                              
Fair value of warrants $ 1,100,000                                  
First Of Five Quarterly Installment [Member]                                    
Class of Stock [Line Items]                                    
Stock issued during period shares new issues       337,895                            
Service-Based Stock Options [Member]                                    
Class of Stock [Line Items]                                    
Number of options granted               140,000                    
Contractual term               5 years 1 month 24 days                    
Fair value of options granted               $ 142,000                    
Dividend yield               0.00%                    
Expected term, minimum               6 years 6 months                    
Volatility, minimum               187.76%                    
Volatility, maximum               195.58%                    
Risk free interest percentage               1.21%                    
Risk free interest percentage               2.26%                    
Share based compensation               $ 643,000 550,000                  
Unamortized expense 2,100,000             $ 2,100,000                    
Performance Shares [Member]                                    
Class of Stock [Line Items]                                    
Number of options granted                                  
Contractual term               4 years 4 months 2 days                    
Share based compensation               $ 0 106                  
Restricted Stock Units (RSUs) [Member]                                    
Class of Stock [Line Items]                                    
Share based compensation               305,000 591,000                  
Unamortized expense 4,900,000             $ 4,900,000                    
Shares, granted               50,000                    
Net of forfeitures               $ 73,000                    
Shares vested               115,000                    
Number of shares issued               100,000                    
ATM Sales Agreement [Member]                                    
Class of Stock [Line Items]                                    
Offering price   $ 18,435,000           $ 18,435,000                    
Increase decrease in public float   $ 75,000,000.0                                
Stock Purchase Agreeement [Member]                                    
Class of Stock [Line Items]                                    
Payments to acquire businesses, gross         $ 460,000                          
Operating Agreement [Member] | Conversion Labs PR LLC [Member]                                    
Class of Stock [Line Items]                                    
Ownership Interest           51.00%                        
Operating Agreement [Member] | Conversion Labs PR LLC [Member] | Maximum [Member]                                    
Class of Stock [Line Items]                                    
Ownership Interest           85.58%                        
Option Agreement [Member]                                    
Class of Stock [Line Items]                                    
Pathak option agreement description           Concurrently with the WSS Restructuring, Conversion Labs PR entered into option agreements with Sean Fitzpatrick (the “Fitzpatrick Option Agreement”) and Varun Pathak (the “Pathak Option Agreement” together with Fitzpatrick Option Agreement the “Option Agreements”), pursuant to which Conversion Labs PR granted options to purchase membership interest units of WSS. Upon vesting, the Fitzpatrick Options and the Pathak Options provide for the potential re-purchase of up to an additional 13.25% of WSS by Fitzpatrick and Pathak in the aggregate with Conversion Labs PR ownership ratably reduced to approximately 72.98%                        
Re-purchase of additional stock options           13.25%                        
Purchase price per membership interest                     $ 1.00              
Option Agreement [Member] | Maximum [Member]                                    
Class of Stock [Line Items]                                    
Tranchee shares membership interest                     2,100              
Option Agreement [Member] | Minimum [Member]                                    
Class of Stock [Line Items]                                    
Tranchee shares membership interest                     10,300              
Option Agreement [Member] | Conversion Labs PR LLC [Member] | Maximum [Member]                                    
Class of Stock [Line Items]                                    
Ownership Interest                     73.64%              
Option Agreement [Member] | Conversion Labs PR LLC [Member] | Minimum [Member]                                    
Class of Stock [Line Items]                                    
Ownership Interest                     85.58%              
Fitzpatrick Option Agreement [Member]                                    
Class of Stock [Line Items]                                    
Pathak option agreement description           The Fitzpatrick Option Agreement grants Sean Fitzpatrick the option to purchase 10,300 membership interest units of WSS for an exercise price of $1.00 per membership interest unit. The Fitzpatrick Options vest in accordance with the following (i) 3,434 membership interests upon WSS achieving $2.5 million of gross sales in any fiscal quarter (ii) 3,434 membership interests upon WSS achieving $4.0 million of gross sales in any fiscal quarter, and (iii) 3,434 membership interests upon WSS achieving $8.0 million of gross sales with a ten percent (10%) net profit margin in any fiscal quarter                        
Tranchee shares membership interest           10,300                        
Purchase price per membership interest           $ 1.00                        
Fitzpatrick Option Agreement [Member] | Share-Based Payment Arrangement, Tranche One [Member]                                    
Class of Stock [Line Items]                                    
Gross sales           $ 2,500,000                        
Fitzpatrick Option Agreement [Member] | Share-Based Payment Arrangement, Tranche Two [Member]                                    
Class of Stock [Line Items]                                    
Gross sales           4,000,000.0                        
Fitzpatrick Option Agreement [Member] | Share-Based Payment Arrangement, Tranche Three [Member]                                    
Class of Stock [Line Items]                                    
Gross sales           $ 8,000,000.0                        
Pathak Option Agreement [Member]                                    
Class of Stock [Line Items]                                    
Pathak option agreement description           The Pathak Option Agreement grants Varun Pathak the option to purchase 2,100 membership interest units of WSS for an exercise price of $1.00 per membership interest unit. The Pathak Options vest in accordance with the following (i) 700 membership interests upon WSS achieving $2.5 million of gross sales in any fiscal quarter (ii) 700 membership interests upon WSS achieving $4.0 million of gross sales in any fiscal quarter, and (iii) 700 membership interests upon WSS achieving $8.0 million of gross sales with a ten percent (10%) net profit margin in any fiscal quarter                        
Tranchee shares membership interest           2,100                        
Purchase price per membership interest           $ 1.00                        
Pathak Option Agreement [Member] | Share-Based Payment Arrangement, Tranche One [Member]                                    
Class of Stock [Line Items]                                    
Gross sales           $ 2,500,000                        
Pathak Option Agreement [Member] | Share-Based Payment Arrangement, Tranche Two [Member]                                    
Class of Stock [Line Items]                                    
Gross sales           4,000,000.0                        
Pathak Option Agreement [Member] | Share-Based Payment Arrangement, Tranche Three [Member]                                    
Class of Stock [Line Items]                                    
Gross sales           $ 8,000,000.0                        
2020 Plan [Member] | Restricted Stock Units (RSUs) [Member]                                    
Class of Stock [Line Items]                                    
Share based compensation               543,000 976                  
Unamortized expense $ 4,000,000.0             $ 4,000,000.0                    
Shares, granted               412,000                    
Net of forfeitures               $ 809,000                    
Shares vested               120,375                    
Number of shares issued               49,375                    
Shares And Securities [Member]                                    
Class of Stock [Line Items]                                    
Raise up funds                             $ 150,000,000      
Warrant [Member]                                    
Class of Stock [Line Items]                                    
Dividend yield               0.00%                    
Share based compensation               $ 12,000 $ 605,000                  
Fair value of warrants               $ 1,100,000                    
Expected term               4 years                    
Volatility               122.60%                    
Risk free interest percentage               3.73%                    
Unamortized expenses               $ 6,000                    
Series B Convertible Preferred Stock [Member]                                    
Class of Stock [Line Items]                                    
Preferred stock, shares authorized 5,000             5,000                    
Series A Preferred Stock [Member]                                    
Class of Stock [Line Items]                                    
Preferred stock, shares authorized 1,610,000             1,610,000   1,610,000                
Preferred stock, at par value $ 0.0001             $ 0.0001   $ 0.0001