XML 24 R5.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Changes in Stockholders' (Deficit) Equity - 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, 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            
Cashless exercise of stock options $ 744 (744)
Cashless exercise of stock options, shares   74,372            
Cashless exercise of warrants $ 793 (793)
Cashless exercise of warrants, shares   79,330            
Exercise of stock options $ 375 94,125 94,500 94,500
Exercise of stock options, shares   37,500            
Stock issued for noncontingent consideration payment $ 10,689 2,557,311 2,568,000 2,568,000
Stock issued for noncontingent consideration payment, shares   1,068,926            
Stock issued for legal settlement $ 1,000 531,000 532,000 532,000
Stock issued for legal settlement, shares   100,000            
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
Sale of common stock under ATM, net, shares   1,009,907            
Stock issued for debt conversion $ 6,720 993,280 1,000,000 1,000,000
Stock issued for debt conversion, shares   672,042            
Common stock issued to Medifast $ 12,244 9,987,756 10,000,000 10,000,000
Common stock issued to Medifast, shares   1,224,425            
Series B Preferred Stock conversion $ 15,609 5,057,205 5,072,814 5,072,814
Series B Preferred Stock conversion, shares   1,560,864            
Series A Preferred Stock dividends (3,106,250) (3,106,250) (3,106,250)
Distributions 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)
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            
Stock compensation expense $ 16,100 12,218,697 12,234,797 12,234,797
Stock compensation expense, shares   1,609,960            
Cashless exercise of stock options $ 5,127 (5,127)
Cashless exercise of stock options, shares   512,777            
Cashless exercise of warrants $ 16,305 (16,305)
Cashless exercise of warrants, shares   1,630,458            
Exercise of stock options $ 863 119,449 120,312 120,312
Exercise of stock options, shares   86,250            
Stock issued for noncontingent consideration payment $ 958 641,042 642,000 642,000
Stock issued for noncontingent consideration payment, shares   95,821            
Series A Preferred Stock dividends (3,106,250) (3,106,250) (3,106,250)
Distributions to non-controlling interest (773,888) (773,888)
Net (loss) income (18,881,732) (18,881,732) 153,234 (18,728,498)
Balance at Dec. 31, 2024 $ 140 $ 422,939 $ 230,508,339 $ (236,253,218) $ (163,701) $ (5,485,501) $ 1,440,133 $ (4,045,368)
Balance, shares at Dec. 31, 2024 1,400,000 42,293,907