XML 32 R21.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
3 Months Ended
Mar. 31, 2024
Accounting Policies [Abstract]  
SCHEDULE OF COMPUTATION OF DILUTED NET LOSS PER SHARE

The following table summarizes the shares of common stock that were potentially issuable but were excluded from the computation of diluted net loss per share for the three months ended March 31, 2024 and 2023 as such shares would have had an anti-dilutive effect:

  

         
   As of March 31, 
   2024   2023 
Stock options (a)   90,833    146,191 
Warrants (b)   16,725    16,725 
Unvested restricted stock   193,217    181,887 

 

  (a) Shares underlying stock options assumed pursuant to the merger agreement with Precision Healing, Inc. (“Precision Healing”) in April 2022.
  (b) Shares underlying warrants assumed pursuant to the merger agreement with Precision Healing in April 2022.
SCHEDULE OF REVENUE FROM PRODUCT SALES AND ROYALTIES

Revenue streams from product sales and royalties are summarized below for the three months ended March 31, 2024 and 2023.

  

         
   Three Months Ended 
   March 31, 
   2024   2023 
Soft tissue repair products  $16,082,292   $12,872,481 
Bone fusion products   2,454,346    2,599,186 
Royalty revenue   -    50,250 
Total Net Revenue  $18,536,638   $15,521,917 
SCHEDULE OF PROPERTY AND EQUIPMENT

 

   Useful  March 31,   December 31, 
   Life  2024   2023 
Computers  3-5 years  $215,500   $194,788 
Office equipment  3-7 years   214,190    201,785 
Furniture and fixtures  5-10 years   304,338    304,338 
Leasehold improvements  2-5 years   166,871    134,170 
Internal use software  5 years   1,618,999    1,618,999 
              
Property and equipment, gross      2,519,898    2,454,080 
Less accumulated depreciation      (1,329,093)   (1,196,124)
              
Property and equipment, net     $1,190,805   $1,257,956 
SCHEDULE OF CHANGES IN FAIR VALUE FOR CONTINGENT EARNOUT CONSIDERATION

 

      
Balance at December 31, 2023  $3,823,001 
Changes in fair value of earnout liabilities   (65,678)
Balance at March 31, 2024  $3,757,323