XML 39 R5.htm IDEA: XBRL DOCUMENT v3.24.0.1
Consolidated Statements of Changes in Stockholders' Equity (Deficit) - USD ($)
Preferred Stock [Member]
Series A Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Treasury Shares [Member]
Parent [Member]
Noncontrolling Interest [Member]
Total
Balance at Dec. 31, 2021 $ 140 $ 307,045 $ 164,517,634 $ (141,921,085) $ (163,701) $ 22,740,033 $ (1,031,745) $ 21,708,288
Balance, shares at Dec. 31, 2021 1,400,000 30,704,434            
Stock compensation expense $ 3,062 13,731,552 13,734,614 13,734,614
Stock compensation expense, shares   306,250            
Exercise of stock options $ 904 89,496 90,400 $ 90,400
Exercise of stock options, shares   90,400           90,400
Exercise of warrants $ 220 38,280 38,500 $ 38,500
Exercise of warrants, shares   22,000            
Cashless exercise of stock options $ 297 (297)
Cashless exercise of stock options, shares   29,691            
Stock issued for legal settlement $ 4,000 812,000 816,000 816,000
Stock issued for legal settlement, shares   400,000            
Series A Preferred Stock dividends (3,106,250) (3,106,250) (3,106,250)
Distribution to non-controlling interest (144,000) (144,000)
Adjustment of membership interest in WorkSimpli (173,415) (173,415) 185,565 12,150
Net (loss) income (45,535,659) (45,535,659) 514,632 $ (45,021,027)
Cashless exercise of warrants, shares   79,330            
Stock issued for noncontingent consideration payment, shares   1,068,926            
Stock issued for legal settlement, shares   100,000           400,000
Sale of common stock under ATM, net, shares   1,009,907            
Stock issued for debt conversion, shares   672,042            
Common stock issued to Medifast, shares   1,224,425           306,250
Series B Preferred Stock conversion, shares   1,560,864            
Balance at Dec. 31, 2022 $ 140 $ 315,528 179,015,250 (190,562,994) (163,701) (11,395,777) (475,548) $ (11,871,325)
Balance, shares at Dec. 31, 2022 1,400,000 31,552,775            
Stock compensation expense $ 9,785 12,479,558 12,489,343 12,489,343
Stock compensation expense, shares   978,500            
Exercise of stock options $ 375 94,125 94,500 $ 94,500
Exercise of stock options, shares   37,500           37,500
Cashless exercise of stock options $ 744 (744)
Cashless exercise of stock options, shares   74,372            
Series A Preferred Stock dividends (3,106,250) (3,106,250) (3,106,250)
Distribution to non-controlling interest (144,000) (144,000)
Adjustment of membership interest in WorkSimpli (229,025) (229,025) (76,600) (305,625)
Net (loss) income (20,595,992) (20,595,992) 2,756,935 (17,839,057)
Cashless exercise of warrants 793 (793)
Stock issued for noncontingent consideration payments 10,689 2,557,311 2,568,000 2,568,000
Stock issued for legal settlement 1,000 531,000 532,000 532,000
Warrants issued with debt instrument 873,100 873,100 873,100
Sale of common stock under ATM, net 10,099 6,192,560 6,202,659 6,202,659
Stock issued for debt conversion 6,720 993,280 1,000,000 1,000,000
Common stock issued to Medifast 12,244 9,987,756 10,000,000 10,000,000
Series B Preferred Stock conversion 15,609 5,057,205 5,072,814 5,072,814
Balance at Dec. 31, 2023 $ 140 $ 383,586 $ 217,550,583 $ (214,265,236) $ (163,701) $ 3,505,372 $ 2,060,787 $ 5,566,159
Balance, shares at Dec. 31, 2023 1,400,000 38,358,641