0000948320 false Q3 --12-31 0000948320
2022-01-01 2022-09-30 0000948320
LFMD:CommonStockParValue.01PerShareMember 2022-01-01 2022-09-30
0000948320
LFMD:Sec8.875SeriesCumulativePerpetualPreferredStockParValue0.0001PerShareMember
2022-01-01 2022-09-30 0000948320 2022-11-09 0000948320 2022-09-30
0000948320 2021-12-31 0000948320
us-gaap:SeriesBPreferredStockMember 2022-09-30 0000948320
us-gaap:SeriesBPreferredStockMember 2021-12-31 0000948320
us-gaap:SeriesAPreferredStockMember 2022-09-30 0000948320
us-gaap:SeriesAPreferredStockMember 2021-12-31 0000948320
2022-07-01 2022-09-30 0000948320 2021-07-01 2021-09-30 0000948320
2021-01-01 2021-09-30 0000948320 LFMD:TelehealthRevenueMember
2022-07-01 2022-09-30 0000948320 LFMD:TelehealthRevenueMember
2021-07-01 2021-09-30 0000948320 LFMD:TelehealthRevenueMember
2022-01-01 2022-09-30 0000948320 LFMD:TelehealthRevenueMember
2021-01-01 2021-09-30 0000948320 LFMD:WorkSimpliRevenueMember
2022-07-01 2022-09-30 0000948320 LFMD:WorkSimpliRevenueMember
2021-07-01 2021-09-30 0000948320 LFMD:WorkSimpliRevenueMember
2022-01-01 2022-09-30 0000948320 LFMD:WorkSimpliRevenueMember
2021-01-01 2021-09-30 0000948320 us-gaap:PreferredStockMember
us-gaap:SeriesAPreferredStockMember 2020-12-31 0000948320
us-gaap:CommonStockMember 2020-12-31 0000948320
us-gaap:AdditionalPaidInCapitalMember 2020-12-31 0000948320
us-gaap:RetainedEarningsMember 2020-12-31 0000948320
us-gaap:TreasuryStockMember 2020-12-31 0000948320
us-gaap:ParentMember 2020-12-31 0000948320
us-gaap:NoncontrollingInterestMember 2020-12-31 0000948320
2020-12-31 0000948320 us-gaap:PreferredStockMember
us-gaap:SeriesAPreferredStockMember 2021-03-31 0000948320
us-gaap:CommonStockMember 2021-03-31 0000948320
us-gaap:AdditionalPaidInCapitalMember 2021-03-31 0000948320
us-gaap:RetainedEarningsMember 2021-03-31 0000948320
us-gaap:TreasuryStockMember 2021-03-31 0000948320
us-gaap:ParentMember 2021-03-31 0000948320
us-gaap:NoncontrollingInterestMember 2021-03-31 0000948320
2021-03-31 0000948320 us-gaap:PreferredStockMember
us-gaap:SeriesAPreferredStockMember 2021-06-30 0000948320
us-gaap:CommonStockMember 2021-06-30 0000948320
us-gaap:AdditionalPaidInCapitalMember 2021-06-30 0000948320
us-gaap:RetainedEarningsMember 2021-06-30 0000948320
us-gaap:TreasuryStockMember 2021-06-30 0000948320
us-gaap:ParentMember 2021-06-30 0000948320
us-gaap:NoncontrollingInterestMember 2021-06-30 0000948320
2021-06-30 0000948320 us-gaap:PreferredStockMember
us-gaap:SeriesAPreferredStockMember 2021-12-31 0000948320
us-gaap:CommonStockMember 2021-12-31 0000948320
us-gaap:AdditionalPaidInCapitalMember 2021-12-31 0000948320
us-gaap:RetainedEarningsMember 2021-12-31 0000948320
us-gaap:TreasuryStockMember 2021-12-31 0000948320
us-gaap:ParentMember 2021-12-31 0000948320
us-gaap:NoncontrollingInterestMember 2021-12-31 0000948320
us-gaap:PreferredStockMember us-gaap:SeriesAPreferredStockMember
2022-03-31 0000948320 us-gaap:CommonStockMember 2022-03-31
0000948320 us-gaap:AdditionalPaidInCapitalMember 2022-03-31
0000948320 us-gaap:RetainedEarningsMember 2022-03-31 0000948320
us-gaap:TreasuryStockMember 2022-03-31 0000948320
us-gaap:ParentMember 2022-03-31 0000948320
us-gaap:NoncontrollingInterestMember 2022-03-31 0000948320
2022-03-31 0000948320 us-gaap:PreferredStockMember
us-gaap:SeriesAPreferredStockMember 2022-06-30 0000948320
us-gaap:CommonStockMember 2022-06-30 0000948320
us-gaap:AdditionalPaidInCapitalMember 2022-06-30 0000948320
us-gaap:RetainedEarningsMember 2022-06-30 0000948320
us-gaap:TreasuryStockMember 2022-06-30 0000948320
us-gaap:ParentMember 2022-06-30 0000948320
us-gaap:NoncontrollingInterestMember 2022-06-30 0000948320
2022-06-30 0000948320 us-gaap:PreferredStockMember
us-gaap:SeriesAPreferredStockMember 2021-01-01 2021-03-31
0000948320 us-gaap:CommonStockMember 2021-01-01 2021-03-31
0000948320 us-gaap:AdditionalPaidInCapitalMember 2021-01-01
2021-03-31 0000948320 us-gaap:RetainedEarningsMember 2021-01-01
2021-03-31 0000948320 us-gaap:TreasuryStockMember 2021-01-01
2021-03-31 0000948320 us-gaap:ParentMember 2021-01-01 2021-03-31
0000948320 us-gaap:NoncontrollingInterestMember 2021-01-01
2021-03-31 0000948320 2021-01-01 2021-03-31 0000948320
us-gaap:PreferredStockMember us-gaap:SeriesAPreferredStockMember
2021-04-01 2021-06-30 0000948320 us-gaap:CommonStockMember
2021-04-01 2021-06-30 0000948320
us-gaap:AdditionalPaidInCapitalMember 2021-04-01 2021-06-30
0000948320 us-gaap:RetainedEarningsMember 2021-04-01 2021-06-30
0000948320 us-gaap:TreasuryStockMember 2021-04-01 2021-06-30
0000948320 us-gaap:ParentMember 2021-04-01 2021-06-30 0000948320
us-gaap:NoncontrollingInterestMember 2021-04-01 2021-06-30
0000948320 2021-04-01 2021-06-30 0000948320
us-gaap:PreferredStockMember us-gaap:SeriesAPreferredStockMember
2021-07-01 2021-09-30 0000948320 us-gaap:CommonStockMember
2021-07-01 2021-09-30 0000948320
us-gaap:AdditionalPaidInCapitalMember 2021-07-01 2021-09-30
0000948320 us-gaap:RetainedEarningsMember 2021-07-01 2021-09-30
0000948320 us-gaap:TreasuryStockMember 2021-07-01 2021-09-30
0000948320 us-gaap:ParentMember 2021-07-01 2021-09-30 0000948320
us-gaap:NoncontrollingInterestMember 2021-07-01 2021-09-30
0000948320 us-gaap:PreferredStockMember
us-gaap:SeriesAPreferredStockMember 2022-01-01 2022-03-31
0000948320 us-gaap:CommonStockMember 2022-01-01 2022-03-31
0000948320 us-gaap:AdditionalPaidInCapitalMember 2022-01-01
2022-03-31 0000948320 us-gaap:RetainedEarningsMember 2022-01-01
2022-03-31 0000948320 us-gaap:TreasuryStockMember 2022-01-01
2022-03-31 0000948320 us-gaap:ParentMember 2022-01-01 2022-03-31
0000948320 us-gaap:NoncontrollingInterestMember 2022-01-01
2022-03-31 0000948320 2022-01-01 2022-03-31 0000948320
us-gaap:PreferredStockMember us-gaap:SeriesAPreferredStockMember
2022-04-01 2022-06-30 0000948320 us-gaap:CommonStockMember
2022-04-01 2022-06-30 0000948320
us-gaap:AdditionalPaidInCapitalMember 2022-04-01 2022-06-30
0000948320 us-gaap:RetainedEarningsMember 2022-04-01 2022-06-30
0000948320 us-gaap:TreasuryStockMember 2022-04-01 2022-06-30
0000948320 us-gaap:ParentMember 2022-04-01 2022-06-30 0000948320
us-gaap:NoncontrollingInterestMember 2022-04-01 2022-06-30
0000948320 2022-04-01 2022-06-30 0000948320
us-gaap:PreferredStockMember us-gaap:SeriesAPreferredStockMember
2022-07-01 2022-09-30 0000948320 us-gaap:CommonStockMember
2022-07-01 2022-09-30 0000948320
us-gaap:AdditionalPaidInCapitalMember 2022-07-01 2022-09-30
0000948320 us-gaap:RetainedEarningsMember 2022-07-01 2022-09-30
0000948320 us-gaap:TreasuryStockMember 2022-07-01 2022-09-30
0000948320 us-gaap:ParentMember 2022-07-01 2022-09-30 0000948320
us-gaap:NoncontrollingInterestMember 2022-07-01 2022-09-30
0000948320 us-gaap:PreferredStockMember
us-gaap:SeriesAPreferredStockMember 2021-09-30 0000948320
us-gaap:CommonStockMember 2021-09-30 0000948320
us-gaap:AdditionalPaidInCapitalMember 2021-09-30 0000948320
us-gaap:RetainedEarningsMember 2021-09-30 0000948320
us-gaap:TreasuryStockMember 2021-09-30 0000948320
us-gaap:ParentMember 2021-09-30 0000948320
us-gaap:NoncontrollingInterestMember 2021-09-30 0000948320
2021-09-30 0000948320 us-gaap:PreferredStockMember
us-gaap:SeriesAPreferredStockMember 2022-09-30 0000948320
us-gaap:CommonStockMember 2022-09-30 0000948320
us-gaap:AdditionalPaidInCapitalMember 2022-09-30 0000948320
us-gaap:RetainedEarningsMember 2022-09-30 0000948320
us-gaap:TreasuryStockMember 2022-09-30 0000948320
us-gaap:ParentMember 2022-09-30 0000948320
us-gaap:NoncontrollingInterestMember 2022-09-30 0000948320
2022-08-22 0000948320 LFMD:ImmudynePrLlcMember 2016-04-01
0000948320 LFMD:ConversionLabsPrMember 2019-04-25 0000948320
LFMD:LegalSimpliSoftwareLlcMember 2018-09-30 0000948320
LFMD:LegalSimpliSoftwareLlcMember 2021-01-22 0000948320
LFMD:LegalSimpliSoftwareLlcMember 2022-09-30 0000948320
LFMD:WorkSimpliSoftwareLlcMember 2018-09-30 0000948320
LFMD:WorkSimpliMember 2018-09-30 0000948320 LFMD:WorkSimpliMember
2022-09-30 0000948320 2022-01-17 2022-01-18 0000948320
LFMD:SecondAnniversariesMember 2022-01-17 2022-01-18 0000948320
LFMD:AssetPurchaseAgreementMember 2022-02-01 2022-02-28 0000948320
2022-02-01 2022-02-28 0000948320 2021-07-12 2021-07-13 0000948320
2021-08-03 2021-08-04 0000948320 us-gaap:PrivatePlacementMember
LFMD:SecuritiesPurchaseAgreementMember LFMD:InvestorsMember
2021-02-08 2021-02-11 0000948320 us-gaap:PrivatePlacementMember
LFMD:SecuritiesPurchaseAgreementMember LFMD:InvestorsMember
2021-02-11 0000948320 us-gaap:PrivatePlacementMember
LFMD:SecuritiesPurchaseAgreementMember LFMD:InvestorsMember
LFMD:PurchasePriceMember 2021-02-08 2021-02-11 0000948320
LFMD:SecuritiesPurchaseAgreementMember LFMD:InvestorsMember
2021-06-01 0000948320 LFMD:SecuritiesPurchaseAgreementMember
LFMD:InvestorsMember 2021-05-25 2021-06-01 0000948320 2021-05-25
2021-06-01 0000948320 2021-06-01 0000948320 2021-10-03 2021-10-04
0000948320 2021-01-01 2021-12-31 0000948320
LFMD:SharesAndSecuritiesMember 2021-06-08 0000948320 2021-05-25
2021-06-08 0000948320 us-gaap:CommonStockMember 2021-01-01
2021-09-30 0000948320 2022-01-01 2022-06-30 0000948320
LFMD:ATMSalesAgreementMember 2022-01-01 2022-09-30 0000948320
LFMD:ShelfAgreementMember 2022-01-01 2022-09-30 0000948320
LFMD:PreferredUnderwritingAgreementMember 2021-09-30 0000948320
LFMD:PreferredUnderwritingAgreementMember 2021-09-01 2021-09-30
0000948320 us-gaap:SeriesAPreferredStockMember
LFMD:PreferredUnderwritingAgreementMember 2021-09-30 0000948320
us-gaap:SeriesAPreferredStockMember 2021-09-30 0000948320
LFMD:CommonUnderwritingAgreementMember 2021-09-30 0000948320
LFMD:BRileySecuritiesIncMember 2021-09-30 0000948320
us-gaap:IPOMember 2021-09-30 0000948320 2021-10-02 2021-10-04
0000948320 LFMD:SecuritiesPurchaseAgreementMember 2021-05-29
2021-06-01 0000948320 srt:ManagementMember 2022-09-30 0000948320
LFMD:SalesAgreementMember 2021-10-02 2021-10-04 0000948320
LFMD:WorkSimpliSoftwareLlcMember 2021-12-31 0000948320
LFMD:WorkSimpliSoftwareLlcMember 2021-12-31 0000948320
LFMD:WorkSimpliSoftwareLlcMember 2022-09-30 0000948320
LFMD:LifeMDPCMember 2022-07-01 2022-09-30 0000948320
LFMD:LifeMDPCMember 2022-01-01 2022-09-30 0000948320
LFMD:OtherOperatingExpenseMember 2021-07-01 2021-09-30 0000948320
LFMD:OtherOperatingExpenseMember 2021-01-01 2021-09-30 0000948320
LFMD:TelehealthMember 2022-07-01 2022-09-30 0000948320
LFMD:TelehealthMember 2021-07-01 2021-09-30 0000948320
LFMD:TelehealthMember 2022-01-01 2022-09-30 0000948320
LFMD:TelehealthMember 2021-01-01 2021-09-30 0000948320
LFMD:SoftwareRevenueMember 2022-07-01 2022-09-30 0000948320
LFMD:SoftwareRevenueMember 2021-07-01 2021-09-30 0000948320
LFMD:SoftwareRevenueMember 2022-01-01 2022-09-30 0000948320
LFMD:SoftwareRevenueMember 2021-01-01 2021-09-30 0000948320
srt:MinimumMember 2022-09-30 0000948320 srt:MaximumMember
2022-09-30 0000948320 LFMD:PaycheckProtectionProgramLoanMember
2020-01-01 2020-12-31 0000948320
LFMD:PaycheckProtectionProgramLoanMember 2020-12-31 0000948320
LFMD:PaycheckProtectionProgramLoanMember 2022-01-01 2022-09-30
0000948320 LFMD:PaycheckProtectionProgramLoanMember 2021-01-01
2021-09-30 0000948320 LFMD:PaycheckProtectionProgramLoanMember
2021-12-31 0000948320 LFMD:WorkSimpliMember 2022-07-01 2022-09-30
0000948320 LFMD:WorkSimpliMember 2021-07-01 2021-09-30 0000948320
LFMD:WorkSimpliMember 2022-01-01 2022-09-30 0000948320
LFMD:WorkSimpliMember 2021-01-01 2021-09-30 0000948320
LFMD:SeriesBConvertiblePreferredStockMember 2022-07-01 2022-09-30
0000948320 LFMD:SeriesBConvertiblePreferredStockMember 2021-07-01
2021-09-30 0000948320 LFMD:SeriesBConvertiblePreferredStockMember
2022-01-01 2022-09-30 0000948320
LFMD:SeriesBConvertiblePreferredStockMember 2021-01-01 2021-09-30
0000948320 us-gaap:RestrictedStockUnitsRSUMember 2022-07-01
2022-09-30 0000948320 us-gaap:RestrictedStockUnitsRSUMember
2021-07-01 2021-09-30 0000948320
us-gaap:RestrictedStockUnitsRSUMember 2022-01-01 2022-09-30
0000948320 us-gaap:RestrictedStockUnitsRSUMember 2021-01-01
2021-09-30 0000948320 us-gaap:EmployeeStockOptionMember 2022-07-01
2022-09-30 0000948320 us-gaap:EmployeeStockOptionMember 2021-07-01
2021-09-30 0000948320 us-gaap:EmployeeStockOptionMember 2022-01-01
2022-09-30 0000948320 us-gaap:EmployeeStockOptionMember 2021-01-01
2021-09-30 0000948320 us-gaap:WarrantMember 2022-07-01 2022-09-30
0000948320 us-gaap:WarrantMember 2021-07-01 2021-09-30 0000948320
us-gaap:WarrantMember 2022-01-01 2022-09-30 0000948320
us-gaap:WarrantMember 2021-01-01 2021-09-30 0000948320
LFMD:ResumeBuildMember 2022-02-01 2022-02-28 0000948320
LFMD:ResumeBuildMember 2022-02-28 0000948320
LFMD:TwoThousandTwentyThreeThroughTwoThousandTwentySixMember
2022-01-01 2022-09-30 0000948320 LFMD:TwoThousandTwentySevenMember
2022-01-01 2022-09-30 0000948320
LFMD:TwoThousandTwentyEightThroughTwoThousandThirtyOneMember
2022-01-01 2022-09-30 0000948320 LFMD:ResumeBuildBrandMember
2022-09-30 0000948320 LFMD:ResumeBuildBrandMember 2021-12-31
0000948320 LFMD:ResumeBuildBrandMember 2022-01-01 2022-09-30
0000948320 LFMD:CustomerRelationshipAssetMember 2022-09-30
0000948320 LFMD:CustomerRelationshipAssetMember 2021-12-31
0000948320 LFMD:CustomerRelationshipAssetMember 2022-01-01
2022-09-30 0000948320 LFMD:ClearedTradeNameMember 2022-09-30
0000948320 LFMD:ClearedTradeNameMember 2021-12-31 0000948320
LFMD:ClearedTradeNameMember 2022-01-01 2022-09-30 0000948320
LFMD:ClearedDevelopedTechnologyMember 2022-09-30 0000948320
LFMD:ClearedDevelopedTechnologyMember 2021-12-31 0000948320
LFMD:ClearedDevelopedTechnologyMember 2022-01-01 2022-09-30
0000948320 LFMD:ClearedCustomerRelationshipsMember 2022-09-30
0000948320 LFMD:ClearedCustomerRelationshipsMember 2021-12-31
0000948320 LFMD:ClearedCustomerRelationshipsMember 2022-01-01
2022-09-30 0000948320 LFMD:PurchasedLicensesMember 2022-09-30
0000948320 LFMD:PurchasedLicensesMember 2021-12-31 0000948320
LFMD:PurchasedLicensesMember 2022-01-01 2022-09-30 0000948320
LFMD:WebsiteDomainNameMember 2022-09-30 0000948320
LFMD:WebsiteDomainNameMember 2021-12-31 0000948320
LFMD:WebsiteDomainNameMember 2022-01-01 2022-09-30 0000948320
LFMD:PaycheckProtectionProgramLoanMember 2020-06-30 0000948320
LFMD:PaycheckProtectionProgramLoanMember 2020-06-01 2020-06-30
0000948320 LFMD:SeriesBConvertiblePreferredStockMember 2022-09-30
0000948320 LFMD:SeriesAConvertiblePreferredStockMember 2022-09-30
0000948320 2021-06-07 2021-06-08 0000948320
us-gaap:EmployeeStockOptionMember 2022-01-01 2022-09-30 0000948320
LFMD:MembershipInterestPurchaseAgreementMember 2019-07-30
2019-07-31 0000948320 LFMD:CVLBPRMember 2019-07-31 0000948320
LFMD:MembershipInterestPurchaseAgreementMember
LFMD:MrGalluppiMember 2019-07-30 2019-07-31 0000948320
LFMD:MembershipInterestPurchaseAgreementMember
LFMD:FirstMilestoneMember LFMD:MrGalluppiMember 2019-07-30
2019-07-31 0000948320
LFMD:MembershipInterestPurchaseAgreementMember
LFMD:FirstMilestoneMember 2019-07-30 2019-07-31 0000948320
LFMD:MembershipInterestPurchaseAgreementMember
LFMD:FirstMilestoneMember 2019-07-31 0000948320
LFMD:MembershipInterestPurchaseAgreementMember
LFMD:SecondMileStoneMember LFMD:MrSchreiberMember 2019-07-30
2019-07-31 0000948320
LFMD:MembershipInterestPurchaseAgreementMember
LFMD:SecondMileStoneMember 2019-07-30 2019-07-31 0000948320
LFMD:MembershipInterestPurchaseAgreementMember
LFMD:SecondMileStoneMember 2019-07-31 0000948320
LFMD:MembershipInterestPurchaseAgreementMember
LFMD:MrGalluppiMember 2020-12-07 2020-12-09 0000948320
LFMD:MembershipInterestPurchaseAgreementMember 2020-12-07
2020-12-09 0000948320
LFMD:MembershipInterestPurchaseAgreementMember 2020-07-01
2020-09-30 0000948320
LFMD:MembershipInterestPurchaseAgreementMember 2021-01-01
2021-03-31 0000948320 us-gaap:GeneralAndAdministrativeExpenseMember
2021-01-01 2021-03-31 0000948320 2021-01-22 0000948320
LFMD:ConversionLabsPRLLCMember 2021-01-20 2021-01-22 0000948320
LFMD:ConversionLabsPRLLCMember LFMD:FoundingMembersMIPAsMember
LFMD:LegalSimpliSoftwareLlcMember 2020-12-01 2020-12-31 0000948320
LFMD:ConversionLabsPRLLCMember LFMD:LegalSimpliSoftwareLlcMember
2021-01-20 2021-01-22 0000948320 LFMD:LegalSimpliSoftwareLlcMember
2021-01-20 2021-01-22 0000948320 LFMD:ConversionLabsPRLLCMember
2021-01-22 0000948320 LFMD:ConversionLabsPRLLCMember
srt:MaximumMember 2021-01-22 0000948320
LFMD:FitzpatrickOptionAgreementMember 2022-01-01 2022-09-30
0000948320 LFMD:FitzpatrickOptionsandPathakOptionsMember 2021-01-20
2021-01-22 0000948320 LFMD:CLPROwnershipMember
LFMD:FitzpatrickOptionsandPathakOptionsMember 2021-01-22 0000948320
LFMD:FitzpatrickOptionAgreementMember LFMD:MrSeanFitzpatrickMember
2022-01-01 2022-09-30 0000948320 LFMD:SeanFitzpatrickMember
2021-01-22 0000948320 LFMD:SeanFitzpatrickMember
us-gaap:ShareBasedCompensationAwardTrancheOneMember 2021-01-20
2021-01-22 0000948320 LFMD:SeanFitzpatrickMember
us-gaap:ShareBasedCompensationAwardTrancheTwoMember 2021-01-20
2021-01-22 0000948320 LFMD:SeanFitzpatrickMember
us-gaap:ShareBasedCompensationAwardTrancheThreeMember 2021-01-20
2021-01-22 0000948320 LFMD:PathakOptionAgreementMember 2022-01-01
2022-09-30 0000948320 LFMD:PathakOptionsMember 2021-01-22
0000948320 LFMD:PathakOptionsMember
us-gaap:ShareBasedCompensationAwardTrancheOneMember 2021-01-20
2021-01-22 0000948320 LFMD:PathakOptionsMember
us-gaap:ShareBasedCompensationAwardTrancheTwoMember 2021-01-20
2021-01-22 0000948320 LFMD:PathakOptionsMember
us-gaap:ShareBasedCompensationAwardTrancheThreeMember 2021-01-20
2021-01-22 0000948320 LFMD:FitzpatrickOptionsandPathakOptionsMember
srt:MinimumMember 2022-09-30 0000948320
LFMD:FitzpatrickOptionsandPathakOptionsMember srt:MaximumMember
2022-09-30 0000948320 LFMD:FitzpatrickOptionsandPathakOptionsMember
2022-09-30 0000948320 LFMD:CLPROwnershipMember
LFMD:FitzpatrickOptionsandPathakOptionsMember srt:MinimumMember
2022-09-30 0000948320 LFMD:CLPROwnershipMember
LFMD:FitzpatrickOptionsandPathakOptionsMember srt:MaximumMember
2022-09-30 0000948320 LFMD:TwoThousandTwentyPlanMember 2021-01-08
0000948320 LFMD:TwoThousandTwentyPlanMember 2021-01-02 0000948320
LFMD:TwoThousandTwentyPlansMember 2021-06-24 0000948320
LFMD:TwoThousandTwentyPlanMember 2021-06-24 0000948320
LFMD:TwoThousandTwentyPlansMember 2022-06-16 0000948320
LFMD:TwoThousandTwentyPlanMember 2022-06-16 0000948320
LFMD:TwoThousandTwentyPlanMember 2022-09-30 0000948320
LFMD:EmployeesAnddvisoryBoardMembersMember 2022-01-01 2022-09-30
0000948320 LFMD:EmployeesAnddvisoryBoardMembersMember
srt:MinimumMember 2022-01-01 2022-09-30 0000948320
LFMD:EmployeesAnddvisoryBoardMembersMember srt:MaximumMember
2022-01-01 2022-09-30 0000948320 LFMD:TwoThousandTwentyPlanMember
2022-01-01 2022-09-30 0000948320 LFMD:TwoThousandTwentyPlanMember
2022-07-01 2022-09-30 0000948320 LFMD:TwoThousandTwentyPlanMember
2021-07-01 2021-09-30 0000948320 LFMD:TwoThousandTwentyPlanMember
2022-09-30 0000948320 LFMD:TwoThousandTwentyPlanMember 2021-01-01
2021-09-30 0000948320 LFMD:ServiceBasedStockOptionsMember
2022-01-01 2022-09-30 0000948320
LFMD:ServiceBasedStockOptionsMember 2022-07-01 2022-09-30
0000948320 LFMD:ServiceBasedStockOptionsMember 2021-07-01
2021-09-30 0000948320 LFMD:ServiceBasedStockOptionsMember
2022-09-30 0000948320 LFMD:ServiceBasedStockOptionsMember
2021-01-01 2021-09-30 0000948320 us-gaap:PerformanceSharesMember
2022-01-01 2022-09-30 0000948320 us-gaap:PerformanceSharesMember
2022-07-01 2022-09-30 0000948320 us-gaap:PerformanceSharesMember
2021-07-01 2021-09-30 0000948320 us-gaap:PerformanceSharesMember
2022-09-30 0000948320 us-gaap:PerformanceSharesMember 2021-01-01
2021-09-30 0000948320 us-gaap:RestrictedStockUnitsRSUMember
LFMD:TwoThousandTwentyPlanMember 2022-01-01 2022-09-30 0000948320
us-gaap:RestrictedStockUnitsRSUMember
LFMD:TwoThousandTwentyPlanMember 2022-07-01 2022-09-30 0000948320
us-gaap:RestrictedStockUnitsRSUMember
LFMD:TwoThousandTwentyPlanMember 2021-07-01 2021-09-30 0000948320
us-gaap:RestrictedStockUnitsRSUMember
LFMD:TwoThousandTwentyPlanMember 2022-09-30 0000948320
us-gaap:RestrictedStockUnitsRSUMember
LFMD:TwoThousandTwentyPlanMember 2021-01-01 2021-09-30 0000948320
us-gaap:RestrictedStockUnitsRSUMember 2022-01-01 2022-09-30
0000948320 us-gaap:RestrictedStockUnitsRSUMember 2022-07-01
2022-09-30 0000948320 us-gaap:RestrictedStockUnitsRSUMember
2021-07-01 2021-09-30 0000948320
us-gaap:RestrictedStockUnitsRSUMember 2022-09-30 0000948320
us-gaap:RestrictedStockUnitsRSUMember 2021-01-01 2021-09-30
0000948320 LFMD:WarrantsForServicesMember 2022-07-01 2022-09-30
0000948320 LFMD:WarrantsForServicesMember 2021-07-01 2021-09-30
0000948320 LFMD:WarrantsForServicesMember 2022-01-01 2022-09-30
0000948320 LFMD:WarrantsForServicesMember 2021-01-01 2021-09-30
0000948320 LFMD:WarrantAndRestrictedStockUnitsRSUMember 2022-07-01
2022-09-30 0000948320 LFMD:WarrantAndRestrictedStockUnitsRSUMember
2021-07-01 2021-09-30 0000948320
LFMD:WarrantAndRestrictedStockUnitsRSUMember 2022-01-01 2022-09-30
0000948320 LFMD:WarrantAndRestrictedStockUnitsRSUMember 2021-01-01
2021-09-30 0000948320 LFMD:TwoThousandTwentyPlanMember 2021-12-31
0000948320 LFMD:TwoThousandTwentyPlanMember srt:MinimumMember
2021-12-31 0000948320 LFMD:TwoThousandTwentyPlanMember
srt:MaximumMember 2021-12-31 0000948320 srt:MinimumMember
LFMD:TwoThousandTwentyPlanMember 2022-01-01 2022-09-30 0000948320
srt:MaximumMember LFMD:TwoThousandTwentyPlanMember 2022-01-01
2022-09-30 0000948320 LFMD:TwoThousandTwentyPlanMember
srt:MinimumMember 2022-09-30 0000948320
LFMD:TwoThousandTwentyPlanMember srt:MaximumMember 2022-09-30
0000948320 LFMD:TwoThousandTwentyPlanMember 2021-01-01 2021-12-31
0000948320 LFMD:ServiceBasedStockOptionsMember 2021-12-31
0000948320 LFMD:ServiceBasedStockOptionsMember srt:MinimumMember
2021-12-31 0000948320 LFMD:ServiceBasedStockOptionsMember
srt:MaximumMember 2021-12-31 0000948320
LFMD:ServiceBasedStockOptionsMember srt:MinimumMember 2022-01-01
2022-09-30 0000948320 LFMD:ServiceBasedStockOptionsMember
srt:MaximumMember 2022-01-01 2022-09-30 0000948320
LFMD:ServiceBasedStockOptionsMember srt:MinimumMember 2022-09-30
0000948320 LFMD:ServiceBasedStockOptionsMember srt:MaximumMember
2022-09-30 0000948320 LFMD:ServiceBasedStockOptionsMember
2021-01-01 2021-12-31 0000948320 us-gaap:PerformanceSharesMember
2021-12-31 0000948320 us-gaap:PerformanceSharesMember
srt:MinimumMember 2021-12-31 0000948320
us-gaap:PerformanceSharesMember srt:MaximumMember 2021-12-31
0000948320 us-gaap:PerformanceSharesMember srt:MinimumMember
2022-09-30 0000948320 us-gaap:PerformanceSharesMember
srt:MaximumMember 2022-09-30 0000948320
us-gaap:PerformanceSharesMember 2021-01-01 2021-12-31 0000948320
us-gaap:RestrictedStockUnitsRSUMember
LFMD:TwoThousandTwentyPlanMember 2021-12-31 0000948320
us-gaap:RestrictedStockUnitsRSUMember 2021-12-31 0000948320
us-gaap:WarrantMember 2021-12-31 0000948320 us-gaap:WarrantMember
srt:MinimumMember 2021-12-31 0000948320 us-gaap:WarrantMember
srt:MaximumMember 2021-12-31 0000948320 us-gaap:WarrantMember
2022-01-01 2022-09-30 0000948320 us-gaap:WarrantMember 2022-09-30
0000948320 us-gaap:WarrantMember srt:MinimumMember 2022-09-30
0000948320 us-gaap:WarrantMember srt:MaximumMember 2022-09-30
0000948320 us-gaap:WarrantMember 2021-01-01 2021-12-31 0000948320
LFMD:PilarisLaboratoriesLLCMember 2016-01-01 2016-12-31 0000948320
LFMD:PilarisLaboratoriesLLCMember LFMD:CVLBPRMember 2016-01-01
2016-12-31 0000948320 LFMD:MALPHABETLLCMember 2022-01-01 2022-09-30
0000948320 LFMD:PilarisLaboratoriesLLCMember 2018-01-01 2018-12-31
0000948320 LFMD:MALPHABETLLCMember 2018-01-01 2018-12-31 0000948320
LFMD:MALPHABETLLCMember LFMD:CommonStockOneMember 2018-01-01
2018-12-31 0000948320 LFMD:MALPHABETLLCMember
LFMD:CommonStockTwoMember 2018-01-01 2018-12-31 0000948320
LFMD:MALPHABETLLCMember LFMD:CommonStockThreeMember 2018-01-01
2018-12-31 0000948320 LFMD:HarborsideMember 2021-12-01 2021-12-10
0000948320 2021-12-01 2021-12-10 0000948320 LFMD:HarborsideMember
2021-12-10 0000948320 LFMD:ConversionLabsRxBusinessMember
2021-12-01 2021-12-10 0000948320 LFMD:HarborsideMember
LFMD:ConversionLabsRxBusinessMember 2021-12-01 2021-12-10
0000948320 LFMD:HarborsideMember
LFMD:ConversionLabsRxBusinessMember srt:MaximumMember 2021-12-01
2021-12-10 0000948320 LFMD:ConversionLabsRxBusinessMember
srt:MaximumMember 2021-12-01 2021-12-10 0000948320
srt:MinimumMember LFMD:HarborsideMember 2021-12-01 2021-12-10
0000948320 srt:MaximumMember LFMD:HarborsideMember 2021-12-01
2021-12-10 0000948320 LFMD:ConversionLabsRxMember 2021-12-09
2021-12-10 0000948320 LFMD:BlairLLCMember 2022-02-25 2022-02-28
0000948320 srt:ChiefExecutiveOfficerMember 2022-01-01 2022-09-30
0000948320 LFMD:PuertoRicoOfficeSpaceMember
LFMD:JLSVenturesLLCMember 2022-07-01 2022-09-30 0000948320
LFMD:PuertoRicoOfficeSpaceMember LFMD:JLSVenturesLLCMember
2021-07-01 2021-09-30 0000948320 LFMD:PuertoRicoOfficeSpaceMember
LFMD:JLSVenturesLLCMember 2022-01-01 2022-09-30 0000948320
LFMD:PuertoRicoOfficeSpaceMember LFMD:JLSVenturesLLCMember
2021-01-01 2021-09-30 0000948320 srt:ChiefExecutiveOfficerMember
LFMD:AssetPurchaseAgreementMember LFMD:BvGlobalMember 2021-01-01
2021-12-31 0000948320 LFMD:BVGlobalFulfillmentMember
srt:ChiefExecutiveOfficerMember srt:MinimumMember 2022-01-01
2022-09-30 0000948320 LFMD:BVGlobalFulfillmentMember
srt:ChiefExecutiveOfficerMember srt:MaximumMember 2022-01-01
2022-09-30 0000948320 LFMD:BVGlobalFulfillmentMember 2021-07-01
2021-09-30 0000948320 LFMD:BVGlobalFulfillmentMember 2021-01-01
2021-09-30 0000948320 LFMD:BVGlobalFulfillmentMember
srt:ChiefExecutiveOfficerMember
us-gaap:AccountsPayableAndAccruedLiabilitiesMember 2021-12-31
0000948320 LFMD:SoftwareDevelopmentServicesMember
LFMD:WorkSimpliSoftwareMember 2022-07-01 2022-09-30 0000948320
LFMD:SoftwareDevelopmentServicesMember
LFMD:WorkSimpliSoftwareMember 2021-07-01 2021-09-30 0000948320
LFMD:SoftwareDevelopmentServicesMember
LFMD:WorkSimpliSoftwareMember 2022-01-01 2022-09-30 0000948320
LFMD:SoftwareDevelopmentServicesMember
LFMD:WorkSimpliSoftwareMember 2021-01-01 2021-09-30 0000948320
2022-04-01 2022-04-02 0000948320 2022-04-02 0000948320
LFMD:AmendedOfficerEmploymentAgreementMember
us-gaap:RestrictedStockMember srt:ChiefFinancialOfficerMember
2022-01-27 0000948320 LFMD:AmendedOfficerEmploymentAgreementMember
us-gaap:RestrictedStockMember srt:ChiefFinancialOfficerMember
2022-01-25 2022-01-27 0000948320
LFMD:AmendedOfficerEmploymentAgreementMember
srt:ChiefFinancialOfficerMember us-gaap:PerformanceSharesMember
2022-01-25 2022-01-27 0000948320 LFMD:EmployeeAgreementMember
LFMD:ChiefComplianceOfficerMember
us-gaap:RestrictedStockUnitsRSUMember 2022-01-27 0000948320
LFMD:AmendedOfficerEmploymentAgreementMember
us-gaap:RestrictedStockUnitsRSUMember
srt:ChiefFinancialOfficerMember 2022-01-25 2022-01-27 0000948320
LFMD:EmployeeAgreementMember LFMD:ChiefComplianceOfficerMember
us-gaap:PerformanceSharesMember 2022-01-25 2022-01-27 0000948320
LFMD:PrincipalAccountingOfficerMember LFMD:EmployeeAgreementMember
2022-02-01 2022-02-04 0000948320 us-gaap:RestrictedStockMember
LFMD:PrincipalAccountingOfficerMember LFMD:EmployeeAgreementMember
2022-02-01 2022-02-04 0000948320
LFMD:PrincipalAccountingOfficerMember LFMD:EmployeeAgreementMember
us-gaap:PerformanceSharesMember 2022-02-01 2022-02-04 0000948320
LFMD:MrJindalMember LFMD:DirectorAgreementMember 2022-09-13
2022-09-14 0000948320 LFMD:MrJindalMember
LFMD:DirectorAgreementMember LFMD:TwoYearAnniversaryMember
2022-09-13 2022-09-14 0000948320 LFMD:TelehealthMember 2022-09-30
0000948320 LFMD:TelehealthMember 2021-12-31 0000948320
LFMD:WorkSimpliMember 2022-09-30 0000948320 LFMD:WorkSimpliMember
2021-12-31 0000948320 us-gaap:SubsequentEventMember 2022-11-09
2022-11-10 iso4217:USD xbrli:shares iso4217:USD xbrli:shares
xbrli:pure
UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For
the Quarterly Period Ended
September 30, 2022
or
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For
the Transition Period from _________ to _________
Commission
file number:
001-39785
LIFEMD, INC.
(Exact
name of registrant as specified in its charter)
Delaware |
|
76-0238453 |
(State
or other Jurisdiction
of
Incorporation or Organization)
|
|
(I.R.S.
Employer
Identification
No.)
|
236 Fifth Avenue,
Suite 400
New York,
New York
|
|
10001 |
(Address
of Principal Executive Offices) |
|
(Zip
Code) |
(866)
351-5907
(Registrant’s
telephone number, including area code)
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class |
|
Trading
symbol(s) |
|
Name
of exchange on which registered |
Common Stock, par value $.01 per share |
|
LFMD |
|
The
Nasdaq Global Market |
8.875% Series A Cumulative Perpetual Preferred Stock, par value
$0.0001 per share |
|
LFMDP |
|
The
Nasdaq Global Market |
Indicate
by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities
Exchange Act of 1934 during the preceding 12 months (or for such
shorter period that the registrant was required to file such
reports), and (2) has been subject to such filing requirements for
the past 90 days.
Yes ☒ No ☐
Indicate
by check mark whether the registrant has submitted electronically
every Interactive Data File required to be submitted pursuant to
Rule 405 of Regulation S-T (§232.405 of this chapter) during the
preceding 12 months (or for such shorter period that the registrant
was required to submit such files).
Yes ☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer,
an accelerated filer, a non-accelerated filer, or a small reporting
company. See the definitions of “large accelerated filer,”
“accelerated filer,” a “smaller reporting company” and “emerging
growth company” in Rule 12b-2 of the Exchange Act.
Large
accelerated filer |
☐ |
Accelerated
filer |
☐ |
|
|
|
|
Non-accelerated filer |
☒ |
Smaller
reporting company |
☒ |
|
|
|
|
|
|
Emerging
growth company |
☐ |
If an
emerging growth company, indicate by check mark if the registrant
has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided
pursuant to Section 13(a) of the Exchange Act: ☐
Indicate
by check mark whether the registrant is a shell company (as defined
in Rule 12b-2 of the Exchange Act). Yes ☐
No ☒
As of
November 9, 2022, there were
31,449,735 shares
of the registrant’s common stock outstanding.
LIFEMD,
INC.
FORM
10-Q
FOR
THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2022
TABLE
OF CONTENTS
PART I – FINANCIAL INFORMATION
Item
1. Financial Statements
LIFEMD, INC.
CONDENSED
CONSOLIDATED BALANCE SHEETS
The
accompanying notes are an integral part of these unaudited
condensed consolidated financial statements.
LIFEMD,
INC.
CONDENSED Consolidated STATEMENTS OF OPERATIONS
(Unaudited)
The
accompanying notes are an integral part of these unaudited
condensed consolidated financial statements.
LIFEMD, INC.
CONDENSED Consolidated STATEMENTS of CHANGES IN STOCKHOLDERS’
(DEFICIT) EQUITY
(Unaudited)
|
|
LifeMD,
Inc. |
|
|
|
|
|
|
|
|
|
Series
A Preferred
Stock |
|
|
Common
Stock |
|
|
Additional
Paid-in |
|
|
Accumulated |
|
|
Treasury |
|
|
|
|
|
Non-controlling |
|
|
|
|
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Deficit |
|
|
Stock |
|
|
Total |
|
|
Interest |
|
|
Total |
|
Balance,
January 1, 2022 |
|
|
1,400,000 |
|
|
$ |
140 |
|
|
|
30,704,434 |
|
|
$ |
307,045 |
|
|
$ |
164,517,634 |
|
|
$ |
(141,921,085 |
) |
|
$ |
(163,701 |
) |
|
$ |
22,740,033 |
|
|
$ |
(1,031,745 |
) |
|
$ |
21,708,288 |
|
Stock
compensation expense |
|
|
- |
|
|
|
- |
|
|
|
147,500 |
|
|
|
1,475 |
|
|
|
4,471,306 |
|
|
|
- |
|
|
|
- |
|
|
|
4,472,781 |
|
|
|
- |
|
|
|
4,472,781 |
|
Cashless
exercise of stock options |
|
|
- |
|
|
|
- |
|
|
|
25,535 |
|
|
|
255 |
|
|
|
(255 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Exercise
of warrants |
|
|
- |
|
|
|
- |
|
|
|
22,000 |
|
|
|
220 |
|
|
|
38,280 |
|
|
|
- |
|
|
|
- |
|
|
|
38,500 |
|
|
|
- |
|
|
|
38,500 |
|
Series
A Preferred Stock Dividend |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(776,563 |
) |
|
|
- |
|
|
|
(776,563 |
) |
|
|
- |
|
|
|
(776,563 |
) |
Distribution
to non-controlling interest |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(36,000 |
) |
|
|
(36,000 |
) |
Net
(loss) income |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(13,299,675 |
) |
|
|
- |
|
|
|
(13,299,675 |
) |
|
|
24,726 |
|
|
|
(13,274,949 |
) |
Balance,
March 31, 2022 |
|
|
1,400,000 |
|
|
$ |
140 |
|
|
|
30,899,469 |
|
|
$ |
308,995 |
|
|
$ |
169,026,965 |
|
|
$ |
(155,997,323 |
) |
|
$ |
(163,701 |
) |
|
$ |
13,175,076 |
|
|
$ |
(1,043,019 |
) |
|
$ |
12,132,057 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
compensation expense |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
4,041,006 |
|
|
|
- |
|
|
|
- |
|
|
|
4,041,006 |
|
|
|
- |
|
|
|
4,041,006 |
|
Exercise
of stock options |
|
|
- |
|
|
|
- |
|
|
|
90,400 |
|
|
|
904 |
|
|
|
89,496 |
|
|
|
- |
|
|
|
|
|
|
|
90,400 |
|
|
|
- |
|
|
|
90,400 |
|
Series
A Preferred Stock Dividend |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(776,562 |
) |
|
|
- |
|
|
|
(776,562 |
) |
|
|
- |
|
|
|
(776,562 |
) |
Distribution
to non-controlling interest |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(36,000 |
) |
|
|
(36,000 |
) |
Net
(loss) income |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(13,018,962 |
) |
|
|
- |
|
|
|
(13,018,962 |
) |
|
|
46,001 |
|
|
|
(12,972,961 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
June 30, 2022 |
|
|
1,400,000 |
|
|
$ |
140 |
|
|
|
30,989,869 |
|
|
$ |
309,899 |
|
|
$ |
173,157,467 |
|
|
$ |
(169,792,847 |
) |
|
$ |
(163,701 |
) |
|
$ |
3,510,958 |
|
|
$ |
(1,033,018 |
) |
|
$ |
2,477,940 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
compensation expense |
|
|
- |
|
|
|
- |
|
|
|
63,750 |
|
|
|
637 |
|
|
|
3,335,576 |
|
|
|
- |
|
|
|
- |
|
|
|
3,336,213 |
|
|
|
- |
|
|
|
3,336,213 |
|
Stock
issued for legal settlement |
|
|
- |
|
|
|
- |
|
|
|
400,000 |
|
|
|
4,000 |
|
|
|
812,000 |
|
|
|
- |
|
|
|
- |
|
|
|
816,000 |
|
|
|
- |
|
|
|
816,000 |
|
Cashless
exercise of stock options |
|
|
- |
|
|
|
- |
|
|
|
4,156 |
|
|
|
42 |
|
|
|
(42 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Series
A Preferred Stock Dividend |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(776,563 |
) |
|
|
- |
|
|
|
(776,563 |
) |
|
|
- |
|
|
|
(776,563 |
) |
Adjustment
of membership interest in WorkSimpli |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(173,415 |
) |
|
|
- |
|
|
|
- |
|
|
|
(173,415 |
) |
|
|
185,565 |
|
|
|
12,150 |
|
Distribution
to non-controlling interest |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(36,000 |
) |
|
|
(36,000 |
) |
Net
(loss) income |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(7,281,673 |
) |
|
|
- |
|
|
|
(7,281,673 |
) |
|
|
83,737 |
|
|
|
(7,197,936 |
) |
Balance,
September 30, 2022 |
|
|
1,400,000 |
|
|
$ |
140 |
|
|
|
31,457,775 |
|
|
$ |
314,578 |
|
|
$ |
177,131,586 |
|
|
$ |
(177,851,083 |
) |
|
$ |
(163,701 |
) |
|
$ |
(568,480 |
) |
|
$ |
(799,716 |
) |
|
$ |
(1,368,196 |
) |
The
accompanying notes are an integral part of these unaudited
condensed consolidated financial statements.
LIFEMD,
INC.
CONDENSED Consolidated STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
2022 |
|
|
2021 |
|
|
|
Nine Months Ended September 30, |
|
|
|
2022 |
|
|
2021 |
|
CASH FLOWS FROM
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(33,445,845 |
) |
|
$ |
(43,317,640 |
) |
Adjustments to reconcile net loss to
net cash used in operating activities: |
|
|
|
|
|
|
|
|
Amortization of
debt discount |
|
|
- |
|
|
|
2,090,236 |
|
Amortization of
capitalized software |
|
|
1,746,899 |
|
|
|
177,926 |
|
Amortization of intangibles |
|
|
666,782 |
|
|
|
340,457 |
|
Accretion of
consideration payable |
|
|
172,741 |
|
|
|
- |
|
Depreciation of
fixed assets |
|
|
117,008 |
|
|
|
2,865 |
|
Gain on debt
forgiveness |
|
|
(63,400 |
) |
|
|
(184,914 |
) |
Change in fair
value of contingent consideration |
|
|
(2,487,000 |
) |
|
|
- |
|
Goodwill
impairment charge |
|
|
2,735,000 |
|
|
|
- |
|
Operating lease
payments |
|
|
463,198 |
|
|
|
73,767 |
|
Stock issued for
legal settlement |
|
|
816,000 |
|
|
|
- |
|
Stock compensation
expense |
|
|
11,850,000 |
|
|
|
7,983,891 |
|
Changes in Assets and Liabilities |
|
|
|
|
|
|
|
|
Accounts
receivable |
|
|
(1,558,063 |
) |
|
|
(969,053 |
) |
Product
deposit |
|
|
95,505 |
|
|
|
(95,183 |
) |
Inventory |
|
|
(2,052,363 |
) |
|
|
(322,836 |
) |
Other current
assets |
|
|
(21,386 |
) |
|
|
(534,479 |
) |
Change in
operating lease liability |
|
|
(378,095 |
) |
|
|
(68,085 |
) |
Deferred
revenue |
|
|
853,272 |
|
|
|
519,101 |
|
Accounts
payable |
|
|
1,827,103 |
|
|
|
(1,150,858 |
) |
Accrued expenses |
|
|
(2,303,466 |
) |
|
|
8,195,255 |
|
Net
cash used in operating activities |
|
|
(20,966,110 |
) |
|
|
(27,259,550 |
) |
CASH FLOWS FROM
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
Cash paid for capitalized software
costs |
|
|
(6,742,946 |
) |
|
|
(1,731,507 |
) |
Purchase of equipment |
|
|
(378,877 |
) |
|
|
(70,105 |
) |
Purchase of intangible assets |
|
|
(4,000,500 |
) |
|
|
(22,231 |
) |
Acquisition of
business, net of cash acquired |
|
|
(1,012,395 |
) |
|
|
- |
|
Net
cash used in investing activities |
|
|
(12,134,718 |
) |
|
|
(1,823,843 |
) |
CASH FLOWS FROM
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
Cash proceeds from private placement
offering, net |
|
|
- |
|
|
|
13,495,270 |
|
Proceeds from issuance of debt
instruments |
|
|
- |
|
|
|
15,000,000 |
|
Cash proceeds from sale of common
stock under ATM |
|
|
- |
|
|
|
493,481 |
|
Cash proceeds from exercise of
options |
|
|
90,400 |
|
|
|
820,750 |
|
Cash proceeds from exercise of
warrants |
|
|
38,500 |
|
|
|
480,609 |
|
Preferred stock dividends |
|
|
(2,329,688 |
) |
|
|
- |
|
Adjustment of membership interest in
WorkSimpli |
|
|
12,150 |
|
|
|
- |
|
Contingent consideration payment for
ResumeBuild acquisition |
|
|
(93,750 |
) |
|
|
- |
|
Proceeds from notes payable |
|
|
- |
|
|
|
963,965 |
|
Repayment of notes payable |
|
|
- |
|
|
|
(1,494,784 |
) |
Purchase of membership interest of
WSS |
|
|
- |
|
|
|
(300,000 |
) |
Distributions
to non-controlling interest |
|
|
(108,000 |
) |
|
|
(108,000 |
) |
Net
cash (used in) provided by financing activities |
|
|
(2,390,388 |
) |
|
|
29,351,291 |
|
Net (decrease) increase in cash |
|
|
(35,491,216 |
) |
|
|
267,898 |
|
Cash at beginning of period |
|
|
41,328,039 |
|
|
|
9,179,075 |
|
Cash at end of period |
|
$ |
5,836,823 |
|
|
$ |
9,446,973 |
|
Cash paid
for interest |
|
|
|
|
|
|
|
|
Cash paid
during the period for interest |
|
$ |
- |
|
|
$ |
120,062 |
|
Non-cash
investing and financing activities |
|
|
|
|
|
|
|
|
Cashless exercise of options |
|
$ |
297 |
|
|
$ |
8,730 |
|
Consideration
payable for Cleared acquisition |
|
$ |
8,079,367 |
|
|
$ |
- |
|
Consideration
payable for ResumeBuild acquisition |
|
$ |
500,000 |
|
|
$ |
- |
|
Warrants issued
for debt instruments |
|
$ |
- |
|
|
$ |
6,270,710 |
|
Principal of
Paycheck protection Program loans forgiven |
|
$ |
63,400 |
|
|
$ |
184,914 |
|
Additional
purchase of membership interest in WSS issued in performance
options |
|
$ |
- |
|
|
$ |
144,002 |
|
The
accompanying notes are an integral part of these unaudited
condensed consolidated financial statements.
LIFEMD, INC.
NOTES
TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE
1 – NATURE OF THE
ORGANIZATION AND BUSINESS
Corporate
History
LifeMD,
Inc. was formed in the State of Delaware on May 24, 1994, under its
prior name, Immudyne, Inc. The Company changed its name to
Conversion Labs, Inc. on June 22, 2018 and then subsequently, on
February 22, 2021, it changed its name to LifeMD, Inc. Effective
February 22, 2021, the trading symbol for the Company’s common
stock, par value $0.01 per
share on The Nasdaq Stock Market LLC changed from “CVLB” to
“LFMD”.
On
April 1, 2016, the original operating agreement of Immudyne PR LLC
(“Immudyne PR”), a joint venture to market the Company’s immune
support, skincare, and hair loss was amended and restated and the
Company increased its ownership and voting interest in Immudyne PR
to 78.2%.
Concurrent with the name change of the parent company to Conversion
Labs, Inc., Immudyne PR was renamed to Conversion Labs PR LLC. On
April 25, 2019, the operating agreement of Conversion Labs PR was
amended and restated in its entirety to increase the Company’s
ownership and voting interest in Conversion Labs PR to 100%.
On February 22, 2021, concurrent with the name change of the parent
company to LifeMD, Inc., Conversion Labs PR LLC was renamed to
LifeMD PR LLC.
In
June 2018, the Company closed the strategic acquisition of
51% of LegalSimpli
Software, LLC, which operates a software as a service application
for converting, editing, signing, and sharing PDF documents called
PDFSimpli. In addition to LegalSimpli Software, LLC’s growth
business model, this acquisition added deep search engine
optimization and search engine marketing expertise to the Company.
On July 15, 2021, LegalSimpli Software, LLC, changed its name to
WorkSimpli Software, LLC, (“WorkSimpli”). Effective January 22,
2021, the Company consummated a transaction to restructure the
ownership of WorkSimpli (the “WSS Restructuring”) (See Note 7) and
concurrently increased its ownership interest in WorkSimpli to
85.6%.
Effective September 30, 2022, two option agreements were exercised
which further restructured the ownership of WorkSimpli. As a
result, the Company’s ownership interest in WorkSimpli decreased to
73.64%. See
Note 7 for additional information.
On
January 18, 2022, the Company acquired Cleared Technologies, PBC, a
Delaware public benefit corporation (“Cleared”), a rapidly growing
nationwide allergy telehealth platform that provides personalized
treatments for allergy, asthma, and immunology (See Note
3).
Nature
of Business
The
Company is a direct-to-patient telehealth technology company that
provides a smarter, cost-effective, and convenient way for patients
of its affiliated medical group to access healthcare. The Company
believes that the traditional model of visiting a doctor’s office,
receiving a physical prescription, visiting a local pharmacy, and
returning to see a doctor for follow up care or prescription
refills is inefficient, costly to patients, and discourages many
patients from seeking much needed medical care. The U.S. healthcare
system is undergoing a paradigm shift, due to new technologies and
the emergence of direct-to-patient healthcare. Direct-to-patient
telehealth technology companies, like the Company, connect
consumers to affiliated, licensed, healthcare professionals for
care across numerous indications, including primary care, men’s
sexual health, and dermatology.
The
Company’s telehealth platform helps patients access their licensed
providers for diagnoses, virtual care, and prescription
medications, often delivered on a recurring basis. In addition to
its telehealth prescription offerings, the Company sells
over-the-counter (“OTC”) products. All products are available on a
subscription or membership basis, where a patient can subscribe to
receive regular shipments of prescribed medications or products.
This creates convenience and often discounted pricing opportunities
for patients and recurring revenue streams for the
Company.
The
Company believes that brand innovation, customer acquisition, and
service excellence form the heart of its business. As is
exemplified with its first brand, ShapiroMD, it has built a full
line of proprietary OTC products for male and female hair
loss—including Food and Drug Administration (“FDA”) approved OTC
minoxidil and an FDA-cleared medical device—and now a personalized
telehealth platform offering that gives consumers access to virtual
medical treatment from their providers and, when appropriate, a
full line of oral and topical prescription medications for hair
loss. The Company’s men’s brand, RexMD, currently offers access to
provider-based treatment for erectile dysfunction, as well as
treatment for other common men’s health issues, including premature
ejaculation and hair loss. In the first quarter of 2021, the
Company launched its newest brand, NavaMD, a tele-dermatology and
skincare brand for women. The Company has built a platform that
allows it to efficiently launch telehealth and wellness product
lines wherever it determines there is a market need.
Business
and Subsidiary History
In
June 2018, Conversion Labs closed the strategic acquisition of
51% of
WorkSimpli, which operates a software as a service application for
converting, editing, signing, and sharing PDF documents called
PDFSimpli. In addition to WorkSimpli’s growth business model, this
acquisition added deep search engine optimization and search engine
marketing expertise to the Company. The Company subsequently
increased its ownership interest in WorkSimpli to its current
85.6%.
Effective September 30, 2022, two option agreements were exercised
which further restructured the ownership of WorkSimpli. As a
result, the Company’s ownership interest in WorkSimpli decreased to
73.64%. See
Note 7 for additional information.
In
early 2019, the Company launched a service-based business under the
name Conversion Labs Media LLC (“CVLB Media”), a Puerto Rico
limited liability company, which was to be used to run e-commerce
marketing campaigns for other online businesses. However, this
business initiative was terminated in early 2019 in order to focus
on the core business, as well as on the expansion of telehealth
opportunities. In May 2019, Conversion Labs Rx, LLC (“CVLB Rx”), a
Puerto Rico limited liability company, signed a strategic
partnership agreement with Specialty Medical Drugstore, Inc. (doing
business as “GoGoMeds”). GoGoMeds is a nationwide pharmacy licensed
to dispense prescription medications directly to consumers in all
50 states and the District of Columbia. However, since its
inception, CVLB Rx did not conduct any business and CVLB Rx was
dissolved on August 7, 2020. Additionally, Conversion Labs Asia
Limited (“Conversion Labs Asia”), a Hong Kong company, had no
activity during the three months and nine months ended September
30, 2022 and 2021.
On
January 18, 2022, the Company acquired Cleared, a rapidly growing
nationwide allergy telehealth platform that provides personalized
treatments for allergy, asthma, and immunology. Under the terms of
the agreement, the Company acquired all outstanding shares of
Cleared at closing in exchange for a $460,000
upfront cash payment, and two non-contingent milestone payments for
a total of $3.46 million ($1.73 million each on or before
the first and second anniversaries of the closing date). The
Company purchased a convertible note from a strategic
pharmaceutical investor for $507,000 which
was converted upon closing of the Cleared acquisition. The Company
also agreed to a performance-based earnout based on Cleared’s
future net sales, payable in cash or shares at the Company’s
discretion (See Note 3).
In
February 2022, WorkSimpli closed on an Asset Purchase Agreement
(the “ResumeBuild APA”) with East Fusion FZCO, a Dubai, UAE
corporation (the “Seller”), whereby WorkSimpli acquired
substantially all of the assets associated with the Seller’s
business, offering subscription-based resume building software
through software as a service online platforms (the “Acquisition”).
WorkSimpli paid $4.0 million to the Seller upon
closing. The Seller is also entitled to a minimum of
$500 thousand
to be paid out in quarterly payments equal to the greater of
15% of net profits
(as defined in the ResumeBuild APA) or $62,500,
for a two-year period ending on the two-year anniversary of the
closing of the Acquisition. WorkSimpli borrowed the purchase price
from the Company pursuant to a promissory note with the obligation
secured by an equity purchase guarantee agreement and a stock
option pledge agreement from Fitzpatrick Consulting, LLC and its
sole member Sean Fitzpatrick, who is Co-Founder and President of
WorkSimpli (See Note 3).
Unless
otherwise indicated, the terms “LifeMD,” “Company,” “we,” “us,” and
“our” refer to LifeMD, Inc. (formerly known as Conversion Labs,
Inc.), our wholly subsidiary LifeMD PR LLC (formerly Immudyne PR
LLC, and “Conversion Labs PR”), a Puerto Rico limited liability
company (“Conversion Labs PR”, or “CLPR”), Cleared, a Delaware
public benefit corporation and our majority-owned subsidiary,
WorkSimpli. The affiliated network of medical Professional
Corporations and medical Professional Associations administratively
led by LifeMD Southern Patient Medical Care, P.C., (“LifeMD PC”) is
the Company’s affiliated, variable interest entity in which we hold
a controlling financial interest. Unless otherwise specified, all
dollar amounts are expressed in United States dollars.
Partnerships
On July 13, 2021, the Company, on
behalf of its customers, entered into an agreement to engage Quest
Diagnostics Incorporated (“Quest Diagnostics”) as the Company’s
laboratory services provider to perform certain clinical laboratory
diagnostic services based on orders submitted to Quest Diagnostics
by licensed health care providers who are under contract with the
Company and are authorized under U.S. federal or state law to order
laboratory tests. Patients of LifeMD Inc.’s affiliated providers
gain access to more than 150 of the most ordered laboratory tests
at preferential prices, and which can be completed in the comfort,
safety, and convenience of their home or office, or at any one of
Quest Diagnostics’ 2,000 facilities.
On
August 4, 2021, the Company entered into a partnership agreement
with Particle Health, a state-of-the-art, digital health company
with a HIPAA-compliant technology platform that converts electronic
medical records data into a user-friendly, Fast Healthcare
Interoperability Resource (“FHIR”) format. Particle
Health enables healthcare companies by offering simple, secure
access to vital medical data. With Particle Health’s platform and
patient consent, licensed affiliated medical providers on the
LifeMD primary care platform gain instant access to comprehensive
patient health records, therefore enabling best-in-class,
personalized care through a deeper understanding of their patients’
medical histories.
Liquidity
The
Company has funded operations in the past through the sales of its
products, issuance of common and preferred stock, and through loans
and advances. The Company’s continued operations are dependent upon
obtaining an increase in its sale volumes and obtaining funding
from third-party sources or the issuance of additional shares of
common stock.
On
February 11, 2021, the Company consummated the closing of a private
placement offering (the “February 2021 Offering”), whereby pursuant
to the securities purchase agreement (the “February 2021 Purchase
Agreement”) entered into by the Company and certain accredited
investors on February 11, 2021, the Investors purchased 608,696 shares of the
Company’s common stock par value $0.01 per
share at a purchase price of $23.00 per share for
aggregate gross proceeds of approximately $14.0 million (the
“Purchase Price”). The Purchase Price was funded on the closing
date and resulted in net proceeds to the Company of approximately
$13.5 million after
deducting fees payable to the placement agent and other estimated
offering expenses payable by the Company. The Company is using the
net proceeds to fund growth initiatives, as well as for general
corporate purposes.
On
June 1, 2021, the Company entered into a securities purchase
agreement (the “June 1, 2021 Purchase Agreement”) with a financial
institution (the “Purchaser”), pursuant to which the Company sold
and issued: (i) a senior secured redeemable debenture (the
“Debenture”) in the aggregate principal amount of $15.0 million (the “Aggregate
Principal Amount”), and (ii) warrants to purchase up to an
aggregate of 1,500,000 shares of the
Company’s common stock at an exercise price of $12.00 per share (the
“Warrant”) of which 500,000
warrants were issued to the Purchaser upon closing with the
remaining 1,000,000 warrants only issued to the Purchaser in
increments of 500,000 if the Debenture remains outstanding for
twelve and twenty four months, respectively, following the closing
date of the June 1, 2021 Purchase Agreement. The Warrant has
a term of three years, and the Debenture has a maturity date of
three years. The Company
received gross proceeds of $15.0 million. In
October 2021, the Company used a portion of the net proceeds from
the October 4, 2021 Offerings noted below to pay the $15.0 million
outstanding on the June 1, 2021 Purchase Agreement.
On
June 8, 2021, the Company filed a shelf registration statement on
Form S-3 under the Securities Act of 1933, as amended (the
“Securities Act”), which was declared effective on June 22, 2021
(the “2021 Shelf”). Under the 2021 Shelf at
the time of effectiveness, the Company had the ability to raise up
to $150 million by selling common stock,
preferred stock, debt securities, warrants, and units. In
conjunction with the 2021 Shelf, the Company also entered into an
At Market Issuance Sales Agreement (the “ATM Sales Agreement”) with
B. Riley Securities, Inc. (“B. Riley”) and Cantor Fitzgerald &
Co. (“Cantor”, and collectively the “Agents”) relating to the sale
of its common stock. In accordance with the terms of the ATM Sales
Agreement, the Company may, but is not obligated to, offer and
sell, from time to time, shares of common stock having an aggregate
offering price of up to $60 million, through or
to the Agents, acting as agent or principal. Sales of common stock,
if any, will be made by any method permitted that is deemed an “at
the market offering” as defined in Rule 415 under the Securities
Act. The Company intends to use any net proceeds from the sale of
securities for our operations and for other general corporate
purposes, including, but not limited to, capital expenditures,
general working capital, and possible future acquisitions. There
were no shares of common stock sold under the ATM Sales Agreement
during the three and nine months ended September 30, 2022. There
were 70,786
shares of common stock sold under the ATM Sales Agreement during
the three and nine months ended September 30, 2021 and net proceeds
received were $493,481. As
of September 30, 2022, the Company has utilized $58.5 million of the 2021 Shelf. The
Company has approximately $59.5 million
available under the ATM Sales Agreement and $32 million
available under the 2021 Shelf as of September 30, 2022.
In
September 2021, the Company entered into two underwriting
agreements (the “Preferred Underwriting Agreement” and “the Common
Underwriting Agreement”) with B. Riley. Pursuant to the Preferred
Underwriting Agreement, the Company agreed to sell 1,400,000 shares of
its 8.875%
Series A Cumulative Perpetual Preferred Stock, par value $0.0001 per
share, (the “Series A Preferred Stock”) at a public offering price
of $25.00 per share, prior to deducting
underwriting discounts and commissions and estimated offering
expenses (the “Preferred Stock Offering”). In addition, the Company
granted the underwriters an option to purchase up to an additional
210,000 shares of Series A
Preferred Stock within 30 days. The option was not exercised. Under
the Common Underwriting Agreement, the Company agreed to sell to B.
Riley 3,833,334 shares of
common stock (including 500,000 shares pursuant
to B. Riley’s option) (the “Common Shares”), par value $0.01 per
share, of the Company at a public offering price of $6.00 per share of common stock,
prior to deducting underwriting discounts and commissions and
estimated offering expenses (the “Common Stock Offering”). The
Preferred Stock Offering and Common Stock Offering collectively
referred to as the “October 4, 2021 Offerings”, closed on October
4, 2021. Net proceeds after deducting the underwriting discounts,
and commissions, the structuring fee and estimated offering
expenses payable by the Company, but before repayment of debt, from
the Offerings was approximately $55.3 million. The
Company used a portion of the net proceeds to pay the $15.0 million
outstanding on the June 1, 2021 Purchase Agreement and is using the
remaining net proceeds to fund the segregated dividend account, for
working capital and general corporate purposes including, but not
limited to, new patient customer acquisition expenses and capital
expenditures.
The
Company will pay cumulative distributions on the Series A Preferred
Stock, from the date of original issuance, in the amount of
$2.21875 per share each
year, which is equivalent to 8.875%
of the $25.00
liquidation preference per share. Dividends on the Series A
Preferred Stock will be payable quarterly in arrears, on or about
the 15th day of January, April, July, and October of each year.
Dividends declared and paid on the Series A Preferred Stock during
the nine months ended September 30, 2022 are as follows: (1) the
second quarterly dividend on the Series A Preferred Stock was
declared on March 25, 2022 to holders of record as of April 5, 2022
and was paid on April 15, 2022, (2) the third quarterly dividend on
the Series A Preferred Stock was declared on June 27, 2022 to
holders of record as of July 5, 2022 and was paid on July 15, 2022,
and (3) the fourth quarterly dividend on the Series A Preferred
Stock was declared on September 27, 2022 to holders of record as of
October 7, 2022 and was paid on October 17, 2022. The dividends are
included in the Company’s results of operations for the three and
nine months ended September 30, 2022.
Going
Concern Evaluation
As of
September 30, 2022, the Company has an accumulated deficit
approximating $178 million and has experienced
significant losses from its operations. Although the Company is
showing positive revenue trends, the Company expects to incur
further losses through the fourth quarter of 2022. To date, the
Company has been funding operations primarily through the sale of
equity in private placements and securities purchased by a
financial institution. There can be no assurances that we will be
successful in increasing revenues, improving operational
efficiencies or that financing will be available or, if available,
that such financing will be available under favorable
terms.
The
Company has a current cash balance of approximately $3.4 million as of the filing date. The Company
reviewed its forecasted operating results and sources and uses of
cash used in management’s assessment, which included the available
financing and consideration of positive and negative evidence
impacting management’s forecasts, market, and industry factors. The
Company’s continuance as a going concern is highly dependent on its
future profitability and on the on-going support of its
stockholders, affiliates, and creditors. Based on these
circumstances, management has determined that these conditions
raise substantial doubt about the Company’s ability to continue as
a going concern. The accompanying financial statements do not
include any adjustments that might result from the outcome of this
uncertainty.
In
order to mitigate the going concern issues, the Company has begun
to implement strategies to strengthen revenues and improve
operational efficiencies across the business and is significantly
curtailing expenses. Additionally, the Company has $59.5 million available
under the ATM Sales Agreement and $32 million available
under the 2021 Shelf. Management believes that the overall market
value of the telehealth industry is positive and that it will
continue to drive interest in the Company.
NOTE
2 – BASIS OF
PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Basis of Presentation
The
accompanying condensed consolidated financial statements have been
prepared in accordance with accounting principles generally
accepted in the United States of America for interim financial
information and in accordance with the instructions to Form 10-Q
and Article 8 of Regulation S-X. Accordingly, they do not include
all of the information and note disclosures required by accounting
principles generally accepted in the United States (“U.S. GAAP”)
for complete audited financial statements. The accompanying
unaudited financial information should be read in conjunction with
the audited consolidated financial statements, including the notes
thereto, as of and for the year ended December 31, 2021, included
in our 2021 Annual Report on Form 10-K filed with the SEC. The
information furnished in this report reflects all adjustments
(consisting of normal recurring adjustments), which are, in the
opinion of management, necessary for a fair presentation of our
financial position, results of operations and cash flows for each
period presented. The results of operations for the three and nine
months ended September 30, 2022 are not necessarily indicative of
the results for the year ending December 31, 2022 or for any future
period.
Principles of Consolidation
The
Company evaluates the need to consolidate affiliates based on
standards set forth in Accounting Standards Codification (“ASC”)
810, Consolidation.
The
consolidated financial statements include the accounts of the
Company, and its wholly owned subsidiary, LifeMD PR, Cleared, its
majority owned subsidiary, WorkSimpli, and LifeMD PC, the Company’s
affiliated, variable interest entity in which we hold a controlling
financial interest. During the year ended December 31, 2021, the
Company purchased an additional 34.6% of WorkSimpli
for a total equity interest of approximately 85.6% as of
December 31, 2021 (See Note 7). Effective September 30, 2022, two
option agreements were exercised which further restructured the
ownership of WorkSimpli. As a result, the Company’s ownership
interest in WorkSimpli decreased to 73.64%. See
Note 7 for additional information.
All
significant intercompany transactions and balances have been
eliminated in consolidation.
Cash and Cash Equivalents
Highly
liquid investments with a maturity of three months or less when
purchased are considered to be cash equivalents. As of September
30, 2022 and December 31, 2021, there were no cash equivalents. The
Company maintains deposits in financial institutions in excess of
amounts guaranteed by the Federal Deposit Insurance Corporation.
Cash and cash equivalents are maintained at financial institutions,
and at times, balances may exceed federally insured limits. We have
not experienced any losses related to these balances.
Variable Interest Entities
In
accordance with ASC 810, Consolidation, the Company
determines whether any legal entity in which the Company becomes
involved is a variable interest entity (a “VIE”) and subject to
consolidation. This determination is based on whether an entity has
sufficient equity at risk to finance their activities without
additional subordinated financial support from other parties or
whose equity investors lack any of the characteristics of a
controlling financial interest and whether the interest will absorb
portions of a VIE’s expected losses or receive portions of its
expected residual returns and are contractual, ownership, or
pecuniary in nature and that change with changes in the fair value
of the entity’s net assets. A reporting entity is the primary
beneficiary of a VIE and must consolidate it when that party has a
variable interest, or combination of variable interests, that
provides it with a controlling financial interest. A party is
deemed to have a controlling financial interest if it has the
ability to direct the activities of the VIE that most significantly
impact its economic performance and has the obligation to absorb
losses from, or right to receive benefits from, the VIE that could
potentially be significant to the VIE.
The
Company determined that the LifeMD PC entity, the Company’s
affiliated network of medical Professional Corporations and medical
Professional Associations administratively led by LifeMD Southern
Patient Medical Care, P.C., is a VIE and subject to consolidation.
LifeMD PC and the Company do not have any stockholders in common.
LifeMD PC is owned by licensed physicians, and the Company
maintains a managed service agreement with LifeMD PC whereby we
provide all non-clinical services to LifeMD PC. The Company
determined that it is the primary beneficiary of LifeMD PC and must
consolidate, as we have both the power to direct the activities of
LifeMD PC that most significantly impact the economic performance
of the entity and we have the obligation to absorb the losses. As a
result, the Company presents the financial position, results of
operations, and cash flows of LifeMD PC as part of the consolidated
financial statements of the Company. There is no non-controlling
interest upon consolidation of LifeMD PC.
Total
revenue and net loss for LifeMD PC was approximately $124 thousand and $1.0 million for the three months
ended September 30, 2022, respectively, and $124 thousand and $3.9 million for the nine months
ended September 30, 2022, respectively.
Use of Estimates
The
Company prepares its unaudited condensed consolidated financial
statements in conformity with accounting principles generally
accepted in the United States of America (“U.S. GAAP”) which
requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities at the date of the
financial statements and the reported amounts of revenues and
expenses during the reporting period. Some of the more significant
estimates required to be made by management include the
determination of reserves for accounts receivable, returns and
allowances, the valuation of inventory, and stockholders’
equity-based transactions. Actual results could differ from those
estimates.
Reclassifications
Certain
reclassifications have been made to conform the prior year’s data
to the current presentation. These reclassifications have no effect
on previously reported operating loss, stockholders’ deficit, or
cash flows. Given the increase in the Company’s software business
and to conform the Company’s presentation of operating results to
industry standards, the Company has changed their categories for
reporting operations and, as a result, the Company has made
reclassifications to the prior year presentation in order to
conform it to the current periods’ presentation. The
reclassifications include ($3,026) and $126,437 of development services
costs reclassified from other operating expenses to development
costs, for the three and nine months ended September 30, 2021,
respectively.
Revenue Recognition
The
Company records revenue under the adoption of ASC 606, Revenue
from Contracts with Customers, by analyzing exchanges with its
customers using a five-step analysis:
1. |
Identify
the contract |
2. |
Identify
performance obligations |
3. |
Determine
the transaction price |
4. |
Allocate
the transaction price |
5. |
Recognize
revenue |
For
the Company’s product-based contracts with customers, the Company
has determined that there is one performance obligation, which is
the delivery of the product; this performance obligation is
transferred at a discrete point in time. The Company generally
records sales of finished products once the customer places and
pays for the order, with the product being simultaneously shipped
by a third-party fulfillment service provider; in limited cases,
the customer does not obtain control until the product reaches the
customer’s delivery site; in these limited cases, recognition of
revenue should be deferred until that time, however, the Company
does not have a process to properly record the recognition of
revenue if orders are not immediately shipped, and deems the impact
to be immaterial. In all cases, delivery is considered to have
occurred when the customer obtains control, which is usually
commensurate upon shipment of the product. In the case of its
product-based contracts, the Company provides a subscription
sensitive service based on the recurring shipment of products. The
Company records the related revenue under the subscription
agreements subsequent to receiving the monthly product order,
recording the revenue at the time it fulfills the shipment
obligation to the customer.
For
its product-based contracts with customers, the Company records an
estimate for provisions of discounts, returns, allowances, customer
rebates, and other adjustments for its product shipments; this
estimate is reflected as contra revenues in arriving at reported
net revenues. The Company’s discounts and customer rebates are
known at the time of sale; correspondingly, the Company reduces
gross product sales for such discounts and customer rebates. The
Company estimates customer returns and allowances based on
information derived from historical transaction detail and accounts
for such provisions as contra revenue during the same period in
which the related revenues are earned. The Company has determined
that the population of its product-based contracts with customers
are homogenous, supporting the ability to record estimates for
returns and allowances to be applied to the entire product-based
portfolio population. Customer discounts, returns, and rebates on
telehealth revenues approximated $1.1 million and
$871 thousand for
the three months ended September 30, 2022 and 2021, respectively.
Customer discounts, returns, and rebates on telehealth revenues
approximated $4.2 million and
$3.5 million for the
nine months ended September 30, 2022 and 2021,
respectively.
The
Company, through its majority-owned subsidiary WorkSimpli, offers a
subscription-based service providing a suite of software
applications to its subscribers, principally on a monthly
subscription basis. The software suite allows the subscriber/user
to convert almost any type of document to another electronic form
of editable document, providing ease of editing. For these
subscription-based contracts with customers, the Company offers an
initial 14-day trial period which is billed at $1.95, followed by a
monthly subscription, or a yearly subscription to the Company’s
software suite dependent on the subscriber’s enrollment selection.
The Company has estimated that there is one product and one
performance obligation that is delivered over time, as the Company
allows the subscriber to access the suite of services for the time
period of the subscription purchased. The Company allows the
customer to cancel at any point during the billing cycle, in which
case the customers subscription will not be renewed for the
following month or year depending on the original subscription. The
Company records the revenue over the customers subscription period
for monthly and yearly subscribers or at the end of the initial
14-day service period for customers who purchased the initial
subscription, as the circumstances dictate. The Company offers a
discount for the monthly or yearly subscriptions being purchased,
which is deducted at the time of payment at the initiation of the
contract term; therefore the Contract price is fixed and
determinable at the contract initiation. Monthly and annual
subscriptions for the service are recorded net of the Company’s
known discount rates. As of September 30, 2022 and December 31,
2021, the Company has accrued contract liabilities, as deferred
revenue, of approximately $2.4
million and $1.5
million, respectively, which represent obligations on in-process
monthly or yearly contracts with customers and a portion
attributable to the yet to be recognized initial 14-day trial
period collections. Customer discounts and allowances on WorkSimpli
revenues approximated $710 thousand and
$377 thousand for
the three months ended September 30, 2022 and 2021, respectively.
Customer discounts and allowances on WorkSimpli revenues
approximated $1.7 million and
$1.6 million for the
nine months ended September 30, 2022 and 2021,
respectively.
For
the three and nine months ended September 30, 2022 and 2021, the
Company had the following disaggregated revenue:
SCHEDULE OF DISAGGREGATED
REVENUE
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2022 |
|
|
% |
|
|
2021 |
|
|
% |
|
|
2022 |
|
|
% |
|
|
2021 |
|
|
% |
|
Telehealth revenue |
|
$ |
21,365,178 |
|
|
|
68 |
% |
|
$ |
18,540,897 |
|
|
|
74 |
% |
|
$ |
66,231,202 |
|
|
|
73 |
% |
|
$ |
47,623,822 |
|
|
|
73 |
% |
WorkSimpli
revenue |
|
|
10,047,291 |
|
|
|
32 |
% |
|
|
6,406,302 |
|
|
|
26 |
% |
|
|
24,682,602 |
|
|
|
27 |
% |
|
|
17,835,100 |
|
|
|
27 |
% |
Total net
revenue |
|
$ |
31,412,469 |
|
|
|
100 |
% |
|
$ |
24,947,199 |
|
|
|
100 |
% |
|
$ |
90,913,804 |
|
|
|
100 |
% |
|
$ |
65,458,922 |
|
|
|
100 |
% |
Deferred Revenues
The
Company records deferred revenues when cash payments are received
or due in advance of its performance. The Company’s deferred
revenues relate to payments received for the in-process monthly or
yearly contracts with customers and a portion attributable to the
yet to be recognized initial 14-day trial period
collections.
SCHEDULE OF CONTRACT WITH CUSTOMER
LIABILITY
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
Beginning of period |
|
$ |
1,992,502 |
|
|
$ |
1,381,938 |
|
|
$ |
1,499,880 |
|
|
$ |
916,880 |
|
Additions |
|
|
9,346,553 |
|
|
|
6,020,061 |
|
|
|
23,567,740 |
|
|
|
17,233,084 |
|
Revenue
recognized |
|
|
(8,985,903 |
) |
|
|
(5,966,018 |
) |
|
|
(22,714,468 |
) |
|
|
(16,713,983 |
) |
End of period |
|
$ |
2,353,152 |
|
|
$ |
1,435,981 |
|
|
$ |
2,353,152 |
|
|
$ |
1,435,981 |
|
Leases
The Company determines if an arrangement is a lease at inception.
Operating lease right-of-use (“ROU”) assets are included in
right-of-use assets, net on the unaudited condensed consolidated
balance sheets. The current and long-term components of operating
lease liabilities are included in the current operating lease
liabilities and noncurrent operating lease liabilities,
respectively, on the unaudited condensed consolidated balance
sheets.
Operating lease ROU assets and operating lease liabilities are
recognized based on the present value of the future minimum lease
payments over the lease term. As most of the Company’s leases do
not provide an implicit rate, the Company uses an incremental
borrowing rate based on the information available at the
commencement date in determining the present value of future
payments. Certain leases may include options to extend or terminate
the lease. Lease expense for minimum lease payments is recognized
on a straight-line basis over the lease term. Leases with an
initial term of 12 months or less are not recorded in the balance
sheet.
Accounts Receivable
Accounts
receivable principally consist of amounts due from third-party
merchant processors, who process our subscription revenues; the
merchant accounts balance receivable represents the charges
processed by the merchants that have not yet been deposited with
the Company. The unsettled merchant receivable amount normally
represents processed sale transactions from the final one to three
days of the month, with collections being made by the Company
within the first week of the following month. Management determines
the need, if any, for an allowance for future credits to be granted
to customers, by regularly evaluating aggregate customer refund
activity, coupled with the consideration and current economic
conditions in its evaluation of an allowance for future refunds and
chargebacks. As of September 30, 2022 and December 31, 2021, the
reserve for sales returns and allowances was approximately
$344 thousand and
$477 thousand,
respectively. For all periods presented, as noted above, the sales
returns and allowances were recorded in accrued expenses on the
unaudited condensed consolidated balance sheets.
Inventory
As of
September 30, 2022 and December 31, 2021, inventory primarily
consisted of finished goods related to the Company’s OTC products
included in the telehealth revenue section of the table above.
Inventory is maintained at the Company’s third-party warehouse
location in Wyoming and at various Amazon fulfillment centers. The
Company also maintains inventory at a company owned warehouse in
Pennsylvania.
Inventory
is valued at the lower of cost or net realizable value, with cost
determined on an average cost basis. Management compares the cost
of inventory with the net realizable value and an allowance is made
for writing down inventory to net realizable, if lower. As of
September 30, 2022 and December 31, 2021, the Company recorded an
inventory reserve in the amount of $44 thousand and $57 thousand,
respectively.
As of
September 30, 2022 and December 31, 2021, the Company’s inventory
consisted of the following:
SUMMARY OF INVENTORY
|
|
September 30, |
|
|
December 31, |
|
|
|
2022 |
|
|
2021 |
|
Finished Goods -
Products |
|
$ |
2,829,053 |
|
|
$ |
1,592,654 |
|
Raw materials and packaging
components |
|
|
891,399 |
|
|
|
81,427 |
|
Inventory
reserve |
|
|
(44,321 |
) |
|
|
(57,481 |
) |
Total Inventory
- net |
|
$ |
3,676,131 |
|
|
$ |
1,616,600 |
|
Product Deposit
Many
of our vendors require deposits when a purchase order is placed for
goods or fulfillment services. These deposits typically range from
10% to 33%
of the total purchased amount. Our vendors include a credit memo
within their final invoice, recognizing the deposit amount
previously paid. As of September 30, 2022 and December 31, 2021,
the Company has approximately $108 thousand and $204 thousand, respectively,
of product deposits with multiple vendors for the purchase of raw
materials or finished goods. The Company’s history of product
deposits with its inventory vendors, creates an implicit purchase
commitment equaling the total expected product acceptance cost in
excess of the product deposit. As of September 30, 2022 and
December 31, 2021, the Company approximates its implicit purchase
commitments to be $582 thousand and $511 thousand, respectively. As
of September 30, 2022 and December 31, 2021, the vast majority of
these product deposits are with two vendors that manufacture the
Company’s finished goods inventory for its ShapiroMD and RexMD
product lines.
Capitalized Software Costs
The
Company capitalizes certain internal payroll costs and third-party
costs related to internally developed software and amortizes these
costs using the straight-line method over the estimated useful life
of the software, generally three years. The Company does not sell
internally developed software other than through the use of
subscription service. Certain development costs not meeting the
criteria for capitalization, in accordance with ASC 350-40,
Internal-Use Software, are expensed as incurred. As of
September 30, 2022 and December 31, 2021, the Company capitalized
$10.3 million and
$3.6 million,
respectively, related to internally developed software costs which
are amortized over the useful life and included in development
costs on our statement of operations.
Goodwill and Intangible Assets
Goodwill
represents the excess of the purchase price over the fair value of
the net tangible and intangible assets acquired in a business
combination. Goodwill is not amortized but is tested for impairment
annually or more frequently, if events or changes in circumstances
indicate that the asset may be impaired. Goodwill in the amount of
$8.4 million was acquired in conjunction
with the Cleared acquisition during the three months ended March
31, 2022 (see Note 3). The Company recorded a $2.7 million goodwill
impairment charge during the nine months ended September 30, 2022
related to a decline in the
estimated fair value of Cleared as a result of a decline in the
Cleared financial projections.
Other
intangible assets are amortized over their estimated lives using
the straight-line method. Costs incurred to renew or extend the
term of recognized intangible assets are capitalized and amortized
over the useful life of the asset.
Impairment of Long-Lived Assets
Long-lived
assets include equipment, capitalized software, and intangible
assets subject to amortization. Long-lived assets are reviewed for
impairment whenever events or changes in circumstances indicate
that the carrying amount of an asset may not be recoverable. If
such assets are considered to be impaired, an impairment is
recognized as the amount by which the carrying amount of the assets
exceeds the estimated fair values of the assets. As of September
30, 2022 and December 31, 2021, the Company determined that no
events or changes in circumstances existed that would indicate any
impairment of its long-lived assets.
Paycheck Protection Program
During
the year ended December 31, 2020, the Company received aggregate
loan proceeds in the amount of approximately $249,000 under
the Paycheck Protection Program (“PPP”). The PPP, established as
part of the Coronavirus Aid, Relief and Economic Security Act
(“CARES Act”), provides for loans to qualifying businesses for
amounts up to 2.5 times of the average monthly payroll expenses of
the qualifying business. The loans and accrued interest are
forgivable after eight weeks as long as the borrower uses the loan
proceeds for eligible purposes, including payroll, benefits, rent,
and utilities and maintains its payroll levels. The amount of loan
forgiveness will be reduced if the borrower terminates employees or
reduces salaries during the eight-week period. The unforgiven
portion of the PPP loan is payable over two years at an interest
rate of 1%, with a deferral of
payments for the first six months. The Company used the proceeds
for purposes consistent with the PPP.
During
the nine months ended September 30, 2022 and 2021, the Company had
a total of $63,400 and
$184,914,
respectively, of its PPP loans forgiven by the U.S. Small Business
Administration (“SBA”) (See Note 6). As of September 30, 2022, the
Company had no remaining PPP loan balance. As of December 31, 2021,
the PPP loan balance was $63,400 and is reflected on
the Company’s unaudited condensed consolidated balance sheet as
current liabilities, within notes payable, net.
Income Taxes
The
Company files corporate federal, state, and local tax returns.
LifeMD PR and WorkSimpli file tax returns in Puerto Rico. Both are
limited liability companies and file separate tax returns with any
tax liabilities or benefits passing through to its
members.
The
Company records current and deferred taxes in accordance with ASC
740, Accounting for Income Taxes. This ASC requires
recognition of deferred tax assets and liabilities for temporary
differences between tax basis of assets and liabilities and the
amounts at which they are carried in the financial statements,
based upon the enacted rates in effect for the year in which the
differences are expected to reverse. The Company establishes a
valuation allowance, when necessary, to reduce deferred tax assets
to the amount expected to be realized. The Company periodically
assesses the value of its deferred tax asset, a majority of which
has been generated by a history of net operating losses and
management determines the necessity for a valuation allowance. ASC
740 also provides a recognition threshold and measurement attribute
for the financial statement recognition of a tax position taken or
expected to be taken in a tax return. Using this guidance, a
company may recognize the tax benefit from an uncertain tax
position in its financial statements only if it is more
likely-than-not (i.e., a likelihood of more than 50%) that
the tax position will be sustained on examination by the taxing
authorities, based on the technical merits of the position. The
Company’s tax returns for all years since December 31, 2018, remain
open to audit by all related taxing authorities.
Stock-Based Compensation
The
Company follows the provisions of ASC 718, Share-Based
Payment. Under this guidance, compensation cost generally is
recognized at fair value on the date of the grant and amortized
over the respective vesting or service period. The fair value of
options at the date of grant is estimated using the Black-Scholes
option pricing model. The expected option life is derived from
assumed exercise rates based upon historical exercise patterns and
represents the period of time that options granted are expected to
be outstanding. The expected volatility is based upon historical
volatility of the Company’s common shares using weekly price
observations over an observation period that approximates the
expected life of the options. The risk-free interest rate
approximates the U.S. Treasury yield curve rate in effect at the
time of grant for periods similar to the expected option life. Due
to limited history of forfeitures, the Company has elected to
account for forfeitures as they occur. Many of the assumptions
require significant judgment and any changes could have a material
impact in the determination of stock-based compensation
expense.
Earnings (Loss) Per Share
Basic
earnings (loss) per common share (“EPS”) is based on the weighted
average number of shares outstanding during each period presented.
Convertible securities, warrants, and options to purchase common
stock are included as common stock equivalents only when dilutive.
Potential common stock equivalents are excluded from dilutive
earnings per share when the effects would be
antidilutive.
The
Company follows the provisions of ASC 260, Diluted Earnings per
Share. In computing diluted EPS, basic EPS is adjusted for the
assumed issuance of all potentially dilutive securities. The
dilutive effect of call options, warrants, and share-based payment
awards is calculated using the “treasury stock method,” which
assumes that the “proceeds” from the exercise of these instruments
are used to purchase common shares at the average market price for
the period. The dilutive effect of traditional convertible debt and
preferred stock is calculated using the “if-converted method.”
Under the if-converted method, securities are assumed to be
converted at the beginning of the period, and the resulting common
shares are included in the denominator of the diluted EPS
calculation for the entire period being presented.
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:
SCHEDULE OF POTENTIALLY DILUTIVE
SECURITIES
|
|
September 30, 2022 |
|
|
September 30, 2021 |
|
|
September 30, 2022 |
|
|
September 30, 2021 |
|
|
|
Three
Months
Ended
|
|
|
Three
Months
Ended
|
|
|
Nine
Months
Ended
|
|
|
Nine
Months
Ended
|
|
|
|
September 30, 2022 |
|
|
September 30, 2021 |
|
|
September 30, 2022 |
|
|
September 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series B Preferred
Stock |
|
|
1,369,581 |
|
|
|
1,229,581 |
|
|
|
1,334,421 |
|
|
|
1,195,446 |
|
Restricted Stock Units (RSUs) |
|
|
1,830,750 |
|
|
|
996,375 |
|
|
|
1,563,000 |
|
|
|
569,417 |
|
Stock options |
|
|
4,007,698 |
|
|
|
4,170,900 |
|
|
|
4,214,609 |
|
|
|
4,193,100 |
|
Warrants |
|
|
3,859,638 |
|
|
|
3,888,438 |
|
|
|
3,859,638 |
|
|
|
3,807,899 |
|
Potentially
dilutive securities |
|
|
11,067,667 |
|
|
|
10,285,294 |
|
|
|
10,971,668 |
|
|
|
9,765,862 |
|
Segment
Data
Our
portfolio of brands are included within two operating segments:
Telehealth and WorkSimpli. We believe our current segments and
brands within our segments complement one another and position us
well for future growth. Segment operating results are reviewed by
the chief operating decision maker to make determinations about
resources to be allocated and to assess performance. Other factors,
including type of business, revenue recognition and operating
results, are reviewed in determining the Company’s operating
segments.
Fair Value of Financial Instruments
The
carrying value of the Company’s financial instruments, including
cash, accounts receivable, accounts payable, accrued expenses, and
the face amount of notes payable approximate fair value for all
periods presented.
Concentrations of Risk
The
Company monitors its positions with, and the credit quality of, the
financial institutions with which it invests. The Company, at
times, maintains balances in various operating accounts in excess
of federally insured limits. We are dependent on certain
third-party manufacturers and pharmacies, although we believe that
other contract manufacturers or third-party pharmacies could be
quickly secured if any of our current manufacturers or pharmacies
cease to perform adequately. As of September 30, 2022, we utilized
four (4) suppliers for fulfillment services, seven (7) suppliers
for manufacturing finished goods, four (4) suppliers for packaging,
bottling, and labeling, and three (3) suppliers for prescription
medications. As of December 31, 2021, we utilized four (4)
suppliers for fulfillment services, six (6) suppliers for
manufacturing finished goods and four (4) suppliers for packaging,
bottling, and labeling.
Recently Issued Accounting Pronouncements
In
October 2021, the Financial Accounting Standards Board (“FASB”)
issued Accounting Standards Update (“ASU”) No. 2021-08, Business
Combinations (Topic 805); Accounting for Contract Assets and
Contract Liabilities from Contracts with Customers. This new
guidance affects all entities that enter into a business
combination within the scope of ASC 805-10. Under this new
guidance, the acquirer should determine what contract assets and/or
liabilities it would have recorded under ASC 606, Revenue from
Contracts with Customers, as of the acquisition date, as if the
acquirer had entered into the original contract at the same date
and on the same terms as the acquirer. Under current U.S. GAAP,
contract assets and contract liabilities acquired in a business
combination are recorded by the acquirer at fair value. This update
is effective for fiscal years beginning after December 15, 2022.
Early adoption is permitted. The Company is currently evaluating
the effects that the adoption of this guidance will have on our
consolidated financial statements and related
disclosures.
Other Recent Accounting Pronouncements
All
other accounting standards updates that have been issued or
proposed by the FASB that do not require adoption until a future
date are not expected to have a material impact on the consolidated
financial statements upon adoption.
NOTE
3 – ACQUISITIONS
On
January 18, 2022, the Company completed the acquisition of Cleared.
Cleared is a transformational addition to the Company’s growing
portfolio of telehealth capabilities which moves us beyond treating
lifestyle conditions into chronic conditions with large addressable
market demand. The Company accounted for the transaction using the
acquisition method in accordance with ASC 805, Business
Combinations, with the purchase price being allocated to
tangible and identifiable intangible assets acquired and
liabilities assumed based on their respective estimated fair values
on the acquisition date. Fair values were determined using income
approaches. The results of
Cleared are included within the consolidated financial statements
commencing on the acquisition date.
The purchase price was approximately $9.1
million, including cash paid upfront of approximately $1.0 million and payable in the
future of approximately $3.0 million, and contingent
consideration of $5.1
million. The purchase agreement includes up to $72.8 million of potential
earn-out payable in cash or stock upon achievement of revenue
targets, which is recognized as contingent consideration.
The
Company, with the assistance of a third-party valuation expert,
estimated the fair value of the acquired tangible and identifiable
intangible assets using significant estimates such as revenue
projections.
The following table summarizes the acquisition date fair values of
assets acquired and liabilities assumed:
SCHEDULE OF FAIR VALUE OF ASSETS AND
LIABILITIES
|
|
|
|
|
Purchase price, net of
cash acquired |
|
$ |
9,091,762 |
|
Less: |
|
|
|
|
Intangible
assets |
|
|
1,065,071 |
|
Inventory |
|
|
7,168 |
|
Fixed
assets |
|
|
37,888 |
|
Accounts payable and other current liabilities |
|
|
(408,030 |
) |
Goodwill |
|
$ |
8,389,665 |
|
The purchase price and purchase price allocation for Cleared was
finalized as of September 30, 2022 with no significant changes to
preliminary amounts. Based on the final purchase price allocation,
the aggregate goodwill recognized was $8.4 million, which is
not expected to be deductible for income tax purposes.
The
amount allocated to goodwill and intangible assets reflects the
benefits the Company expects to realize from the growth of the
acquisition’s operations. The
pro forma financial information, assuming the acquisition had taken
place on January 1, 2021, as well as the revenue and earnings
generated during the period after the acquisition date, were not
material for separate disclosure and, accordingly, have not been
presented.
During the three and nine months ended September 30, 2022, the
Company recorded an increase of $248 thousand
and a decrease of $2.5 million,
respectively, to the Cleared contingent consideration as a result
of the remeasurement of the fair value. The decline in the
estimated fair value of the Cleared contingent consideration is a
result of a decline in the Cleared financial projections through
the earnout period. During the nine months ended September 30,
2022, the Company also recorded a $2.7 million goodwill
impairment charge based on the decline in the Cleared financial
projections (See Note 4).
In
February 2022, WorkSimpli closed on the ResumeBuild APA to purchase
the related intangible assets associated with the ResumeBuild
brand. The purchase price was $4.5
million, including
cash paid upfront of
$4.0 million and contingent
consideration of $500
thousand. In accordance with ASC 805,
Business Combinations, the Company accounted for the
ResumeBuild APA as an acquisition of assets as substantially all
the fair value of the gross assets acquired is concentrated in a
group of similar assets. The Company has elected to group the
complementary intangible assets acquired as a single brand
intangible asset. Additionally, the Seller is entitled to quarterly
payments equal to the greater of 15% of net profits (as defined
in the ResumeBuild APA) or $62,500, for a two-year period
ending on the two-year anniversary of the closing of the
Acquisition. The Company estimated the fair value of the contingent
consideration using the income approach and will remeasure the fair
value quarterly with changes accounted for through
earnings.
NOTE
4 – GOODWILL AND
INTANGIBLE ASSETS
As of September 30, 2022 and December 31, 2021, the Company’s
goodwill balance related to the Cleared acquisition was $5.7 million and $0, respectively.
During the nine months ended September 30, 2022, the Company
recorded a $2.7 million goodwill impairment
charge related to a decline in the estimated fair value of Cleared
as a result of a decline in the Cleared financial
projections.
As of
September 30, 2022 and December 31, 2021, the Company has the
following amounts related to amortizable intangible
assets:
SCHEDULE OF GOODWILL AND INTANGIBLE
ASSETS
|
|
September 30, |
|
|
December 31, |
|
|
Amortizable |
|
|
|
2022 |
|
|
2021 |
|
|
Life |
|
Amortizable
Intangible Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
ResumeBuild brand |
|
|
4,500,000 |
|
|
|
- |
|
|
|
5 years |
|
Customer
relationship asset |
|
|
1,006,840 |
|
|
|
1,006,840 |
|
|
|
3 years |
|
Cleared trade
name |
|
|
133,339 |
|
|
|
- |
|
|
|
5 years |
|
Cleared developed
technology |
|
|
12,920 |
|
|
|
- |
|
|
|
1 year |
|
Cleared customer
relationships |
|
|
918,812 |
|
|
|
- |
|
|
|
10 years |
|
Purchased
licenses |
|
|
200,000 |
|
|
|
200,000 |
|
|
|
10 years |
|
Website domain
name |
|
|
22,731 |
|
|
|
22,231 |
|
|
|
3 years |
|
Less:
accumulated amortization |
|
|
(1,876,092 |
) |
|
|
(1,209,310 |
) |
|
|
|
|
Total
net amortizable intangible assets |
|
$ |
4,918,550 |
|
|
$ |
19,761 |
|
|
|
|
|
The
aggregate amortization expense of the Company’s intangible assets
for the three months ended September 30, 2022 and 2021 was
$325,495 and $617, respectively. The
aggregate amortization expense of the Company’s intangible assets
for the nine months ended September 30, 2022 and 2021 was
$666,782 and $340,457, respectively. Total
amortization expense for the remainder of 2022 is $259,762.
Total amortization expense for 2023 through 2026 is approximately
$1.0 million per year, for 2027 is
approximately $200,000 and for 2028 through 2031 is
approximately $92,000 per year.
NOTE
5 – ACCRUED
EXPENSES
As of
September 30, 2022 and December 31, 2021, the Company has the
following amounts related to accrued expenses:
SCHEDULE OF ACCOUNTS PAYABLE AND ACCRUED
EXPENSES
|
|
September 30, |
|
|
December 31, |
|
|
|
2022 |
|
|
2021 |
|
Accrued selling and
marketing expenses |
|
$ |
3,152,143 |
|
|
$ |
4,981,453 |
|
Accrued compensation |
|
|
1,437,560 |
|
|
|
1,657,843 |
|
Accrued dividends payable |
|
|
776,563 |
|
|
|
871,476 |
|
Sales tax payable |
|
|
2,401,583 |
|
|
|
2,000,000 |
|
Purchase price payable |
|
|
1,674,469 |
|
|
|
- |
|
Other accrued
expenses |
|
|
1,640,036 |
|
|
|
2,084,833 |
|
Total
accrued expenses |
|
$ |
11,082,354 |
|
|
$ |
11,595,605 |
|
NOTE
6 – NOTES
PAYABLE
PPP
Loan and Forgiveness
In
June 2020, the Company and its subsidiaries received three loans in
the aggregate amount of approximately $249 thousand (the “PPP
Loan”) under the Paycheck Protection Program legislation
administered by the SBA. These loans bear interest at one percent
per annum (1.0%) and mature five
years from the date of the first disbursement. The proceeds of the PPP Loan
must be used for payroll costs, lease payments on agreements
entered into before February 15, 2020, and utility payments under
lease agreements entered into before February 1, 2020. At least 60%
of the proceeds must be used for payroll costs and certain other
expenses, and no more than 40% may be used on non-payroll
expenses. Proceeds from the PPP Loan used by the Company for
the approved expense categories may be fully forgiven by the SBA,
if the Company satisfies applicable employee headcount and
compensation requirements. During the nine months ended September
30, 2022 and 2021, the Company had a total of $63,400 and $184,914,
respectively, of its PPP loans forgiven by the SBA which is
included in gain on debt forgiveness on the accompanying unaudited
condensed consolidated statement of operations. As of September 30,
2022, the Company had no remaining PPP loan balance. As of December
31, 2021, the PPP loan balance was $63,400 and is reflected on
the Company’s condensed consolidated balance sheet as current
liabilities, within notes payable, net.
Total
interest expense on notes payable, inclusive of amortization of
debt discounts, amounted to $0 for
both the three months ended September 30, 2022 and 2021,
respectively. Total interest expense on notes payable, inclusive of
amortization of debt discounts, amounted to $0 and $10,647 for the nine months
ended September 30, 2022 and 2021, respectively.
NOTE
7 – STOCKHOLDERS’
EQUITY
The
Company has authorized the issuance of up to 100,000,000 shares
of common stock, $0.01 par value, and
5,000,000 shares
of preferred stock, $0.0001 par value, of
which 5,000 shares are
designated as Series B Convertible Preferred Stock, 1,610,000 are
designated as Series A Preferred Stock, and 3,385,000 shares of
preferred stock remain undesignated.
On
June 8, 2021, the Company filed the 2021 Shelf. Under the 2021 Shelf at
the time of effectiveness, the Company had the ability to raise up
to $150 million by selling common stock,
preferred stock, debt securities, warrants, and units. In
conjunction with the 2021 Shelf, the Company also entered into the
ATM Sales Agreement whereby the Company may offer and sell, from
time to time, shares of common stock having an aggregate offering
price of up to $60
million. The Company has approximately $59.5 million available
under the ATM Sales Agreement and $32 million
available under the 2021 Shelf as of September 30, 2022.
Options and Warrants
During the nine months ended September 30, 2022, the Company issued
an aggregate of 29,691
shares of common stock related to the cashless exercise of
options.
During the nine months ended September 30, 2022, the Company issued
an aggregate of 90,400
shares of common stock related to the exercise of options for gross
proceeds of $90,400.
During the nine months ended September 30, 2022, the Company issued
an aggregate of 22,000
shares of common stock related to the exercise of warrants for
gross proceeds of $38,500.
Membership Interest Purchase Agreement
On
July 31, 2019, the Company entered into a certain membership
interest purchase agreement (the “MIPA”) by and between the
Company; Conversion Labs PR (now “LifeMD PR”), a majority owned
subsidiary; Taggart International Trust, an entity controlled by
the Company’s Chief Executive Officer, Mr. Justin Schreiber; and
American Nutra Tech LLC, a company controlled by its Chief
Innovation and Marketing Officer, Mr. Stefan Galluppi (Mr.
Schreiber, Taggart International Trust, Mr. Galluppi, and American
Nutra Tech LLC each a “Related Party” and collectively, the
“Related Parties”). Pursuant to the MIPA, the Company purchased
21.83333% of the
membership interests (the “Remaining Interests”) of Conversion Labs
PR from the Related Parties, bringing the Company’s ownership of
Conversion Labs PR to 100%.
As
consideration for the Company’s purchase of the Remaining Interests
from the Related Parties, Mr. Schreiber and Mr. Galluppi agreed to
cancel all potential issuances of restricted stock and or options
related to their employment with the Company, in exchange for the
immediate issuance of
500,000 shares
of the Company’s restricted common stock to each of Mr. Schreiber
and Mr. Galluppi (the “Initial Issuances”) (equal to
1,000,000 shares
in the aggregate). Mr. Schreiber and Mr. Galluppi were also
entitled to additional issuances pursuant to certain milestones as
follows: (i)
500,000 shares
of the Company’s Common Stock to each of Mr. Schreiber and Mr.
Galluppi (1,000,000
shares
in the aggregate) on the business day following a consecutive
ninety (90) day period, during which the Company’s Common Stock
shall have traded at an average price per share equal to or higher
than $2.50
(the
“First Milestone”), and (ii) an additional
500,000 shares
of the Company’s Common Stock to each of Mr. Schreiber and Mr.
Galluppi (1,000,000
shares
in the aggregate) following a consecutive ninety (90) day period
during which the Common Stock shall have traded at an average price
per share equal to or higher than $3.75
(the
“Second Milestone” and, together with the First Milestones, the
“Milestones”). Having achieved the Milestones, the Company, on
December 9, 2020, issued an aggregate of
1,000,000 shares
of the Company’s Common Stock to each of Mr. Schreiber and Mr.
Galluppi (the “Milestone Shares”) (2,000,000
shares
in the aggregate).
The
Company recorded an aggregate expense of $18,060,000 reflected in general
and administrative expenses during the three months ended September
30, 2020 for the issuance of these 2,000,000 shares, of which
1,200,000 shares were issued
during the three months ended March 31, 2021.
Common
Stock
Common
Stock Transactions During the Nine Months Ended September 30,
2022
During the nine months ended September 30, 2022, the Company issued
an aggregate of 211,250 shares of common
stock for services expensed in prior periods.
Noncontrolling
Interest
For
the three months ended September 30, 2022, net income attributed to
the non-controlling interest amounted to $83,737
and for the three months ended September 30, 2021, net loss
attributed to the non-controlling interest amounted to $62,706.
During both the three months ended September 30, 2022 and 2021, the
Company paid distributions to non-controlling stockholders of
$36,000. For the
nine months ended September 30, 2022, net income attributed to the
non-controlling interest amounted to $154,464
and for the nine months ended September 30, 2021, net loss
attributed to the non-controlling interest amounted to $531,182.
During both the nine months ended September 30, 2022 and 2021, the
Company paid distributions to non-controlling stockholders of
$108,000.
WorkSimpli
Software Restructuring Transaction
Effective
January 22, 2021 (the “WSS Effective Date”), the Company
consummated a transaction to restructure the ownership of
WorkSimpli (the “WSS Restructuring”) and concurrently increased its
ownership interest in WorkSimpli to 85.6%. To effect the WSS
Restructuring the Company’s wholly-owned subsidiary Conversion Labs
PR (now “LifeMD PR”), entered into a series of membership interest
exchange agreements, pursuant to which, Conversion Labs PR
exchanged that certain promissory note, dated May 8, 2019 with an
outstanding balance of $375,823 (the “CVLB PR Note”), issued by
WSS in favor of Conversion Labs PR, for 37,531 newly issued
membership interests of WSS (the “Exchange”). Upon consummation of
the Exchange the CVLB PR Note was extinguished.
Concurrently,
in furtherance of the WSS Restructuring, Conversion Labs PR entered
into two Membership Interest Purchase Agreements (the “Founding
Members MIPAs”) with two founding members of WSS (the “Founding
Members”) whereby Conversion Labs PR purchased from the Founding
Members an aggregate of 2,183 membership
interests of WSS for an aggregate purchase price of $225,000, paid in December
2020.
In
furtherance of the WSS Restructuring, Conversion Labs PR entered
into a Membership Interest Purchase Agreement with WSS, (the “CVLB
PR MIPA”), pursuant to which Conversion Labs PR purchased 12,000
membership interests of WSS for an aggregate purchase price of
$300,000. The CVLB PR MIPA provides
that the transaction may be completed in three (3) tranches, with a
purchase price of $100,000 per
tranche to be made at the sole discretion of Conversion Labs PR.
Payment for the first tranche of $100,000 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.
Following
the consummation of the WSS Restructuring, Conversion Labs PR
increased its ownership of WSS from 51% to approximately
85.58% on a fully
diluted basis. WSS entered into an amendment to its operating
agreement (the “WSS Operating Agreement Amendment”) to reflect the
change in ownership.
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” and 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%.
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 $2,500,000 of gross sales in any fiscal
quarter (ii) 3,434 membership interests upon WSS achieving
$4,000,000 of gross sales in any fiscal
quarter, and (iii) 3,434 membership interests upon WSS achieving
$8,000,000 of gross sales with a ten
percent (10%) net profit margin in any fiscal
quarter.
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
$2,500,000
of gross sales in any fiscal quarter (ii) 700 membership interests
upon WSS achieving $4,000,000 of gross sales in any fiscal
quarter, and (iii) 700 membership interests upon WSS achieving
$8,000,000 of gross sales with a ten
percent (10%) net profit margin in any fiscal
quarter.
On
September 30, 2022, Sean Fitzpatrick and Varun Pathak exercised
their options to purchase 10,300 and
2,100 membership
interest units, respectively, of WorkSimpli for an exercise price
of $1.00 per
membership interest unit under the Option Agreements. Following the
exercise of the Option Agreements, Conversion Labs PR decreased its
ownership interest in WorkSimpli from 85.58% to
73.64%.
Stock
Options
2020
Equity Incentive Plan (the “2020 Plan”)
On
January 8, 2021, the Company approved the Company’s 2020 Plan.
Approval of the 2020 Plan was included as Proposal 1 in the
Company’s definitive proxy statement for its Special Meeting of
Stockholders filed with the Securities and Exchange Commission on
December 7, 2020. The 2020 Plan is administered by the Compensation
Committee of the Board of Directors (the “Board”) and initially
provided for the issuance of up to 1,500,000
shares of Common Stock. The number of shares of Common Stock
available for issuance under the 2020 Plan automatically increases
by 150,000 shares of Common
Stock on January 1st of each year, for a period of not more than
ten years, commencing on January 1, 2021 and ending on (and
including) January 1, 2030. Awards under the 2020 Plan can be
granted in the form of stock options, non-qualified and incentive
options, stock appreciation rights, restricted stock, and
restricted stock units.
On
June 24, 2021, at the Annual Meeting of Stockholders, the
stockholders of the Company approved an amendment to the 2020 Plan
to increase the maximum number of shares of the Company’s common
stock available for issuance under the 2020 Plan by 1,500,000
shares. As of January 1, 2022, the Plan provided for the issuance
of up to 3,300,000
shares of Common Stock.
On
June 16, 2022, at the Annual Meeting of Stockholders, the
stockholders of the Company approved an amendment to the 2020 Plan
to increase the maximum number of shares of the Company’s common
stock available for issuance under the 2020 Plan by 1,500,000
shares. As of September 30, 2022, the Plan provided for the
issuance of up to 4,800,000
shares of Common Stock. Remaining authorization under the 2020 Plan
was 1,265,885 shares
as of September 30, 2022.
The
forms of award agreements to be used in connection with awards made
under the 2020 Plan to the Company’s executive officers and
non-employee directors are:
● |
Form
of Non-Qualified Option Agreement (Non-Employee Director
Awards) |
● |
Form
of Non-Qualified Option Agreement (Employee Awards);
and |
● |
Form
of Restricted Stock Award Agreement. |
Previously,
the Company had granted service-based stock options and
performance-based stock options separate from the 2020
Plan.
During
the nine months ended September 30, 2022, the Company issued an
aggregate of 332,000 stock options to
employees under the 2020 Plan and the prior plan. These stock
options have a contractual term of 4 to 5 years and vest in increments,
which fully vest the options over a two to three-year period,
dependent on the specific agreements’ terms.
The
following is a summary of outstanding options activity under our
2020 Plan for the nine months ended September 30, 2022:
SCHEDULE OF OPTION ACTIVITY
|
|
Options
Outstanding
Number
of Shares
|
|
|
Exercise
Price
per
Share
|
|
|
Weighted
Average
Remaining
Contractual
Life
|
|
|
Weighted
Average
Exercise
Price
per
Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2021 |
|
|
2,063,500 |
|
|
$ |
4.57 –
21.02 |
|
|
|
8.04
years |
|
|
$ |
9.41 |
|
Granted |
|
|
132,000 |
|
|
|
2.52 – 13.74 |
|
|
|
3.98
years |
|
|
|
7.20 |
|
Cancelled/Forfeited/Expired |
|
|
(162,135 |
) |
|
|
5.08
– 13.74 |
|
|
|
8.40 years |
|
|
|
8.99 |
|
Balance at September 30,
2022 |
|
|
2,033,365 |
|
|
$ |
2.52 –
21.02 |
|
|
|
7.06
years |
|
|
$ |
9.30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at December 31, 2021 |
|
|
636,229 |
|
|
$ |
4.57 –
21.02 |
|
|
|
8.95 years |
|
|
$ |
9.18 |
|
Exercisable at September 30, 2022 |
|
|
1,154,107 |
|
|
$ |
2.52 –
21.02 |
|
|
|
7.97
years |
|
|
$ |
9.41 |
|
The
total fair value of the options granted was $833,030, which was
determined by the Black-Scholes Pricing Model with the following
assumptions: dividend yield of 0%, expected term of 4 years, volatility of 135.65% – 691.48%, and risk-free rate of
0.90%–3.60%. Total compensation
expense under the 2020 Plan options above was $1,402,130 and $1,638,354 for the three
months ended September 30, 2022 and 2021, respectively, with
unamortized expense remaining of $7,916,419 as of September 30,
2022. Total compensation expense under the 2020 Plan options above
was $4,886,737
and $3,834,429
for the nine months ended September 30, 2022 and 2021,
respectively.
The
following is a summary of outstanding service-based options
activity (prior to the establishment of our 2020 Plan above) for
the nine months ended September 30, 2022:
SCHEDULE OF OPTION ACTIVITY
|
|
Options Outstanding Number of Shares |
|
|
Exercise Price per Share |
|
|
Weighted Average Remaining Contractual Life |
|
|
Weighted Average Exercise Price per Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2021 |
|
|
1,658,733 |
|
|
$ |
1.00 –
19.61 |
|
|
|
5.85 years |
|
|
$ |
5.45 |
|
Granted |
|
|
50,000 |
|
|
|
4.12 |
|
|
|
4.26
years |
|
|
|
4.12 |
|
Exercised |
|
|
(149,400 |
) |
|
|
1.00 – 2.00 |
|
|
|
0.19
years |
|
|
|
1.23 |
|
Cancelled/Forfeited/Expired |
|
|
(120,000 |
) |
|
|
1.00
– 4.12 |
|
|
|
4.26 years |
|
|
|
4.12 |
|
Balance at September 30,
2022 |
|
|
1,439,333 |
|
|
$ |
1.00 –
19.61 |
|
|
|
5.88
years |
|
|
$ |
6.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable December 31, 2021 |
|
|
1,019,164 |
|
|
$ |
1.00 – 19.61 |
|
|
|
5.21 years |
|
|
$ |
3.60 |
|
Exercisable at September 30, 2022 |
|
|
1,087,719 |
|
|
$ |
1.00 –
19.61 |
|
|
|
5.84
years |
|
|
$ |
5.04 |
|
The
total fair value of the options granted was $205,995, which was
determined by the Black-Scholes Pricing Model with the following
assumptions: dividend yield of 0%, expected term of 4 years, volatility of 420.16% and risk-free rate of 1.37%. Total
compensation expense under the above service-based option plan was
$493,097 and $635,220 for the three
months ended September 30, 2022 and 2021, respectively, with
unamortized expense remaining of $3,102,607 as of September 30,
2022. Total compensation expense under the above service-based
option plan was $1,590,878 and $1,571,712 for the nine
months ended September 30, 2022 and 2021, respectively. Of the
total service-based options exercised during the nine months ended
September 30, 2022, 59,000
options were exercised on a cashless basis, which resulted in
29,691 shares issued and
90,400
options were exercised for cash.
The
following is a summary of outstanding performance-based options
activity for the nine months ended September 30, 2022:
SCHEDULE OF OPTION ACTIVITY
|
|
Options Outstanding Number of Shares |
|
|
Exercise Price per Share |
|
|
Weighted Average Remaining Contractual Life |
|
|
Weighted Average Exercise Price per Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2021 |
|
|
535,000 |
|
|
$ |
1.25 –
2.50 |
|
|
|
5.59 years |
|
|
$ |
1.60 |
|
Granted |
|
|
150,000 |
|
|
|
4.12 |
|
|
|
3.26 years |
|
|
|
4.12 |
|
Cancelled/Forfeited/Expired |
|
|
(150,000 |
) |
|
|
4.12 |
|
|
|
3.26
years |
|
|
|
4.12 |
|
Balance at September 30,
2022 |
|
|
535,000 |
|
|
$ |
1.25 –
2.50 |
|
|
|
4.84 years |
|
|
$ |
1.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable December 31, 2021 |
|
|
100,000 |
|
|
$ |
1.75 –
2.50 |
|
|
|
1.96 years |
|
|
$ |
2.01 |
|
Exercisable at September 30, 2022 |
|
|
100,000 |
|
|
$ |
1.75 –
2.50 |
|
|
|
1.22 years |
|
|
$ |
2.01 |
|
The
total fair value of the options granted was $617,980, which was
determined by the Black-Scholes Pricing Model with the following
assumptions: dividend yield of 0%, expected term of 3.5 years, volatility of 444% and risk-free rate of
1.37%. Total compensation expense under the above
performance-based option plan was $105,797 and $0 for the three months
ended September 30, 2022 and 2021, respectively, with unamortized
expense remaining of $105,797. Total compensation
expense under the above performance-based option plan was
$317,391 and $173,397 for the nine months
ended September 30, 2022 and 2021, respectively.
Restricted
Stock Units (RSUs) (under the 2020 Plan)
The
following is a summary of outstanding RSU activity under our 2020
Plan for the nine months ended September 30, 2022:
SCHEDULE OF WARRANT AND RESTRICTED STOCK
OUTSTANDING AND EXERCISABLE
|
|
RSUs Outstanding
Number of Shares |
|
Balance at December 31, 2021 |
|
|
375,375 |
|
Granted |
|
|
1,047,500 |
|
Vested |
|
|
(172,125 |
) |
Balance at September 30,
2022 |
|
|
1,250,750 |
|
The
total fair value of the 1,047,500 RSUs granted was
$3,071,940 which was determined
using the fair value of the quoted market price on the date of
grant. Total compensation expense under the 2020 Plan RSUs above
was $702,598 and $232,268 for the three
months ended September 30, 2022 and 2021, respectively, with
unamortized expense remaining of $4,862,048 as of September 30,
2022. Total compensation expense under the 2020 Plan RSUs above was
$2,273,756 and $589,431 for the nine months
ended September 30, 2022 and 2021, respectively. During the nine
months ended September 30, 2022, 172,125 RSUs vested, of
which 111,250 RSUs were
issued.
RSUs
(outside of 2020 Plan)
The
following is a summary of outstanding RSU activity outside of the
2020 Plan for the nine months ended September 30, 2022:
SCHEDULE OF WARRANT AND RESTRICTED STOCK
OUTSTANDING AND EXERCISABLE
|
|
RSUs Outstanding
Number of Shares |
|
Balance at December 31, 2021 |
|
|
600,000 |
|
Granted |
|
|
60,000 |
|
Vested |
|
|
(80,000 |
) |
Balance at September 30,
2022 |
|
|
580,000 |
|
The
total fair value of the 60,000 RSUs granted was $215,400 which was determined
using the fair value of the quoted market price on the date of
grant. Total compensation expense for RSUs outside of the 2020 Plan
was $225,279 and $0 for the three months
ended September 30, 2022 and 2021, respectively, with unamortized
expense remaining of $5,072,421 as of September 30,
2022. Total compensation expense for RSUs outside of the 2020 Plan
was $1,163,978 and $0 for the nine months ended
September 30, 2022 and 2021, respectively. During the nine months
ended September 30, 2022, 80,000 RSUs vested, of which
50,000 were
issued.
Warrants
The
following is a summary of outstanding and exercisable warrants
activity during the nine months ended September 30,
2022:
SCHEDULE OF WARRANT OUTSTANDING AND EXERCISABLE
|
|
Warrants Outstanding Number of Shares |
|
|
Exercise Price per Share |
|
|
Weighted Average Remaining Contractual Life |
|
|
Weighted Average Exercise Price per Share |
|
Balance at December 31, 2021 |
|
|
3,888,438 |
|
|
$ |
1.40 –
12.00 |
|
|
|
5.85
years |
|
|
$ |
5.59 |
|
Exercised |
|
|
(22,000 |
) |
|
|
1.75 |
|
|
|
- |
|
|
|
1.75 |
|
Cancelled/Forfeited/Expired |
|
|
(6,800 |
) |
|
|
2.00 |
|
|
|
- |
|
|
|
2.00 |
|
Balance at September 30,
2022 |
|
|
3,859,638 |
|
|
$ |
1.40 –
12.00 |
|
|
|
5.15
years |
|
|
$ |
5.61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable December 31, 2021 |
|
|
2,621,307 |
|
|
$ |
1.40 –
12.00 |
|
|
|
6.36
years |
|
|
$ |
5.98 |
|
Exercisable September 30, 2022 |
|
|
3,760,906 |
|
|
$ |
1.40 –
12.00 |
|
|
|
5.17
years |
|
|
$ |
5.66 |
|
Total
compensation expense on the above warrants for services was
$407,312 and $604,974 for the three
months ended September 30, 2022 and 2021, respectively, with
unamortized expense remaining of $29,968 as of September 30, 2022.
Total compensation expense on the above warrants for services was
$1,617,260 and $1,814,922 for the nine
months ended September 30, 2022 and 2021, respectively.
Stock-based
Compensation
The
total stock-based compensation expense related to common stock
issued for services, service-based stock options, performance-based
stock options, warrants and RSUs amounted to $3,336,213 and $3,110,816 for the three
months ended September 30, 2022 and 2021, respectively. The total
stock-based compensation expense related to common stock issued for
services, service-based stock options, performance-based stock
options, warrants and RSUs amounted to $11,850,000 and $7,983,891 for the nine
months ended September 30, 2022 and 2021, respectively. Such
amounts are included in general and administrative expenses in the
unaudited condensed consolidated statement of operations.
Unamortized expense remaining related to service-based stock
options, performance-based stock options, warrants and RSUs was
$21,089,260 as of September 30,
2022.
NOTE
8 – LEASES
The
Company leases office space domestically under operating leases.
The Company’s headquarters are located in New York, New York for
which the lease expires in 2025. We operate a marketing and sales
center in Huntington Beach, California for which the lease expires
in 2023, a patient care center in Greenville, South Carolina for
which the lease expires in 2024 and a warehouse and fulfillment
center in Columbia, Pennsylvania for which the lease expires in
2023.
The
table below reconciles the undiscounted future minimum lease
payments under the above noted operating leases to the total
operating lease liabilities recognized on the consolidated balance
sheet as of September 30, 2022:
SCHEDULE OF MATURITY OF OPERATING LEASE
LIABILITIES
|
|
|
|
|
Remainder of fiscal year
2022 |
|
$ |
225,519 |
|
Fiscal year 2023 |
|
|
732,409 |
|
Fiscal year 2024 |
|
|
484,580 |
|
Fiscal year 2025 |
|
|
68,850 |
|
Less: imputed
interest |
|
|
(103,419 |
) |
Present value
of operating lease liabilities |
|
$ |
1,407,939 |
|
Operating
lease expenses were $199,584 and $95,791 for the three months
ended September 30, 2022 and 2021, respectively, and $603,275 and $286,294 for the nine months
ended September 30, 2022 and 2021, respectively, and were included
in other operating expenses in our consolidated statement of
operations.
Supplemental
cash flow information related to operating lease liabilities
consisted of the following:
SCHEDULE OF CASH FLOW RELATED TO OPERATING LEASE
LIABILITIES
|
|
September 30, |
|
|
|
2022 |
|
|
2021 |
|
Cash paid for operating
lease liabilities |
|
$ |
517,871 |
|
|
$ |
269,806 |
|
|
|
|
|
|
|
|
|
|
Supplemental
balance sheet information related to operating lease liabilities
consisted of the following:
SCHEDULE OF BALANCE SHEETS RELATED TO OPERATING
LEASE LIABILITIES
|
|
September 30, 2022 |
|
|
December 31, 2021 |
|
Weighted average remaining
lease term in years |
|
|
3.05 |
|
|
|
3.75 |
|
Weighted average discount rate |
|
|
7.16 |
% |
|
|
7.15 |
% |
We
have elected to apply the short-term lease exception to the
warehouse space we lease in Lancaster, Pennsylvania. This lease has
a term of 12 months and is
not recognized on the balance sheet, but rather expensed on a
straight-line basis over the lease term. Straight-line lease
payments are $2,100 per month.
Additionally, Conversion Labs PR utilizes office space in Puerto
Rico, which is subleased from Fried LLC, on a month-to-month basis,
incurring rental expense of approximately $3,000 per month.
NOTE
9 - COMMITMENTS AND
CONTINGENCIES
Royalty
Agreements
During
2016, Conversion Labs PR entered into a sole and exclusive license,
royalty and advisory agreement with Pilaris Laboratories, LLC
(“Pilaris”) relating to Pilaris’ PilarisMax shampoo formulation and
conditioner. The term of the agreement will be the life of the US
Patent held by Pilaris, ten
years. As
consideration for gra