false --12-31 Q1 0001849380 0001849380 2024-01-01 2024-03-31 0001849380 ONMT:CommonStockParValue0.0001PerShareMember 2024-01-01 2024-03-31 0001849380 ONMT:RedeemableWarrantsEachExercisableForOneShareOfCommonStockAtExercisePriceOf11.50PerShareMember 2024-01-01 2024-03-31 0001849380 2024-12-05 0001849380 2024-03-31 0001849380 2023-12-31 0001849380 us-gaap:RelatedPartyMember 2024-03-31 0001849380 us-gaap:RelatedPartyMember 2023-12-31 0001849380 2023-01-01 2023-03-31 0001849380 ONMT:SubscriptionRevenueMember 2024-01-01 2024-03-31 0001849380 ONMT:SubscriptionRevenueMember 2023-01-01 2023-03-31 0001849380 ONMT:WebImagingRevenueMember 2024-01-01 2024-03-31 0001849380 ONMT:WebImagingRevenueMember 2023-01-01 2023-03-31 0001849380 ONMT:TemporaryEquityMember ONMT:SeriesATwoPreferredStockMember 2022-12-31 0001849380 ONMT:TemporaryEquityMember ONMT:SeriesAOnePreferredStockMember 2022-12-31 0001849380 ONMT:TemporaryEquityMember 2022-12-31 0001849380 us-gaap:CommonStockMember 2022-12-31 0001849380 us-gaap:TreasuryStockCommonMember 2022-12-31 0001849380 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0001849380 us-gaap:RetainedEarningsMember 2022-12-31 0001849380 2022-12-31 0001849380 us-gaap:CommonStockMember 2023-12-31 0001849380 us-gaap:TreasuryStockCommonMember 2023-12-31 0001849380 us-gaap:AdditionalPaidInCapitalMember 2023-12-31 0001849380 us-gaap:RetainedEarningsMember 2023-12-31 0001849380 ONMT:TemporaryEquityMember ONMT:SeriesATwoPreferredStockMember 2023-01-01 2023-03-31 0001849380 ONMT:TemporaryEquityMember ONMT:SeriesAOnePreferredStockMember 2023-01-01 2023-03-31 0001849380 ONMT:TemporaryEquityMember 2023-01-01 2023-03-31 0001849380 us-gaap:CommonStockMember 2023-01-01 2023-03-31 0001849380 us-gaap:TreasuryStockCommonMember 2023-01-01 2023-03-31 0001849380 us-gaap:AdditionalPaidInCapitalMember 2023-01-01 2023-03-31 0001849380 us-gaap:RetainedEarningsMember 2023-01-01 2023-03-31 0001849380 us-gaap:CommonStockMember 2024-01-01 2024-03-31 0001849380 us-gaap:TreasuryStockCommonMember 2024-01-01 2024-03-31 0001849380 us-gaap:AdditionalPaidInCapitalMember 2024-01-01 2024-03-31 0001849380 us-gaap:RetainedEarningsMember 2024-01-01 2024-03-31 0001849380 ONMT:TemporaryEquityMember ONMT:SeriesATwoPreferredStockMember 2023-03-31 0001849380 ONMT:TemporaryEquityMember ONMT:SeriesAOnePreferredStockMember 2023-03-31 0001849380 ONMT:TemporaryEquityMember 2023-03-31 0001849380 us-gaap:CommonStockMember 2023-03-31 0001849380 us-gaap:TreasuryStockCommonMember 2023-03-31 0001849380 us-gaap:AdditionalPaidInCapitalMember 2023-03-31 0001849380 us-gaap:RetainedEarningsMember 2023-03-31 0001849380 2023-03-31 0001849380 us-gaap:CommonStockMember 2024-03-31 0001849380 us-gaap:TreasuryStockCommonMember 2024-03-31 0001849380 us-gaap:AdditionalPaidInCapitalMember 2024-03-31 0001849380 us-gaap:RetainedEarningsMember 2024-03-31 0001849380 srt:MinimumMember 2024-01-01 2024-03-31 0001849380 srt:MaximumMember 2024-01-01 2024-03-31 0001849380 ONMT:SecuritiesPurchaseAgreementMember ONMT:DataKnightsAcquisitionCorpMember 2023-06-28 2023-06-28 0001849380 ONMT:SecuritiesPurchaseAgreementMember ONMT:DataKnightsAcquisitionCorpMember 2024-03-31 0001849380 ONMT:SecuritiesPurchaseAgreementMember ONMT:DataKnightsAcquisitionCorpMember 2023-12-31 0001849380 us-gaap:RelatedPartyMember 2024-01-01 2024-01-31 0001849380 us-gaap:RelatedPartyMember 2024-01-31 0001849380 2024-03-28 2024-03-28 0001849380 2024-03-28 0001849380 ONMT:BOCBankMember 2024-03-31 0001849380 ONMT:BOCBankMember 2024-03-01 2024-03-31 0001849380 ONMT:CEBALoanMember 2020-12-01 2020-12-31 0001849380 ONMT:CEBALoanMember 2020-01-01 2020-12-31 0001849380 ONMT:CEBALoanMember 2020-12-31 0001849380 ONMT:CEBALoanMember 2024-01-01 2024-03-31 0001849380 ONMT:DataKnightsAcquisitionCorpMember 2023-11-07 0001849380 ONMT:DataKnightsAcquisitionCorpMember 2023-11-07 2023-11-07 0001849380 ONMT:DataKnightsAcquisitionCorpMember 2023-06-28 0001849380 2023-11-07 2023-11-07 0001849380 2024-01-01 2024-01-31 0001849380 us-gaap:SubsequentEventMember 2024-08-01 2024-08-31 0001849380 us-gaap:ConvertibleNotesPayableMember ONMT:StockRepurchaseAgreementMember 2024-02-01 2024-02-29 0001849380 us-gaap:ConvertibleNotesPayableMember ONMT:StockRepurchaseAgreementMember us-gaap:SubsequentEventMember 2024-07-01 2024-07-31 0001849380 us-gaap:ConvertibleNotesPayableMember ONMT:StockRepurchaseAgreementMember us-gaap:SubsequentEventMember 2024-10-01 2024-10-31 0001849380 us-gaap:ConvertibleNotesPayableMember ONMT:StockRepurchaseAgreementMember srt:ScenarioForecastMember 2025-01-01 2025-01-01 0001849380 us-gaap:ConvertibleNotesPayableMember 2024-03-31 0001849380 ONMT:OptionsToPurchaseCommonStockMember 2024-01-01 2024-03-31 0001849380 ONMT:OptionsToPurchaseCommonStockMember 2023-01-01 2023-03-31 0001849380 ONMT:UnvestedRestrictedStockUnitsAndAwardsMember 2024-01-01 2024-03-31 0001849380 ONMT:UnvestedRestrictedStockUnitsAndAwardsMember 2023-01-01 2023-03-31 0001849380 us-gaap:WarrantMember 2024-01-01 2024-03-31 0001849380 us-gaap:WarrantMember 2023-01-01 2023-03-31 0001849380 ONMT:SeriesAOnePreferredStockMember 2024-01-01 2024-03-31 0001849380 ONMT:SeriesAOnePreferredStockMember 2023-01-01 2023-03-31 0001849380 ONMT:SeriesATwoPreferredStockMember 2024-01-01 2024-03-31 0001849380 ONMT:SeriesATwoPreferredStockMember 2023-01-01 2023-03-31 0001849380 ONMT:ConvertiblePromissoryNoteMember 2024-01-01 2024-03-31 0001849380 ONMT:ConvertiblePromissoryNoteMember 2023-01-01 2023-03-31 0001849380 us-gaap:CostOfSalesMember 2024-01-01 2024-03-31 0001849380 us-gaap:CostOfSalesMember 2023-01-01 2023-03-31 0001849380 us-gaap:GeneralAndAdministrativeExpenseMember 2024-01-01 2024-03-31 0001849380 us-gaap:GeneralAndAdministrativeExpenseMember 2023-01-01 2023-03-31 0001849380 us-gaap:SellingAndMarketingExpenseMember 2024-01-01 2024-03-31 0001849380 us-gaap:SellingAndMarketingExpenseMember 2023-01-01 2023-03-31 0001849380 us-gaap:ResearchAndDevelopmentExpenseMember 2024-01-01 2024-03-31 0001849380 us-gaap:ResearchAndDevelopmentExpenseMember 2023-01-01 2023-03-31 0001849380 2023-01-01 2023-12-31 0001849380 us-gaap:EmployeeStockOptionMember ONMT:EquityIncentivePlanMember 2024-01-01 2024-03-31 0001849380 us-gaap:EmployeeStockOptionMember ONMT:EquityIncentivePlanMember 2023-01-01 2023-03-31 0001849380 us-gaap:RestrictedStockUnitsRSUMember ONMT:EquityIncentivePlanMember 2024-01-01 2024-03-31 0001849380 us-gaap:RestrictedStockUnitsRSUMember ONMT:EquityIncentivePlanMember 2023-01-01 2023-03-31 0001849380 ONMT:LiabilityClassifiedWarrantsMember ONMT:PrivatePlacementWarrantsMember 2024-03-31 0001849380 ONMT:LiabilityClassifiedWarrantsMember ONMT:PrivatePlacementWarrantsMember 2023-12-31 0001849380 ONMT:LiabilityClassifiedWarrantsMember ONMT:PIPEWarrantsMember 2024-03-31 0001849380 ONMT:LiabilityClassifiedWarrantsMember ONMT:PIPEWarrantsMember 2023-12-31 0001849380 ONMT:LiabilityClassifiedWarrantsMember 2024-03-31 0001849380 ONMT:LiabilityClassifiedWarrantsMember 2023-12-31 0001849380 ONMT:EquityClassifiedWarrantsMember ONMT:PublicWarrantsMember 2024-03-31 0001849380 ONMT:EquityClassifiedWarrantsMember ONMT:PublicWarrantsMember 2023-12-31 0001849380 ONMT:EquityClassifiedWarrantsMember 2024-03-31 0001849380 ONMT:EquityClassifiedWarrantsMember 2023-12-31 0001849380 ONMT:ConvertiblePromissoryNotesWarrantsMember 2023-01-01 2023-03-31 0001849380 ONMT:ConvertiblePromissoryNotesWarrantsMember 2023-11-06 2023-11-07 0001849380 ONMT:PIPEWarrantsMember 2024-01-01 2024-03-31 0001849380 ONMT:PIPEWarrantsMember 2024-03-31 0001849380 ONMT:PrivatePlacementWarrantsMember 2023-11-07 0001849380 ONMT:PrivatePlacementWarrantsMember 2024-01-01 2024-03-31 0001849380 us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember ONMT:PrivateWarrantsMember 2024-03-31 0001849380 us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember ONMT:PrivateWarrantsMember 2024-03-31 0001849380 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember ONMT:PrivateWarrantsMember 2024-03-31 0001849380 ONMT:PrivateWarrantsMember 2024-03-31 0001849380 us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember ONMT:PIPEWarrantsMember 2024-03-31 0001849380 us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember ONMT:PIPEWarrantsMember 2024-03-31 0001849380 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember ONMT:PIPEWarrantsMember 2024-03-31 0001849380 ONMT:PIPEWarrantsMember 2024-03-31 0001849380 us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember ONMT:PIPENotesMember 2024-03-31 0001849380 us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember ONMT:PIPENotesMember 2024-03-31 0001849380 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember ONMT:PIPENotesMember 2024-03-31 0001849380 ONMT:PIPENotesMember 2024-03-31 0001849380 us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember 2024-03-31 0001849380 us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember 2024-03-31 0001849380 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember 2024-03-31 0001849380 us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember ONMT:PrivateWarrantsMember 2023-12-31 0001849380 us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember ONMT:PrivateWarrantsMember 2023-12-31 0001849380 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember ONMT:PrivateWarrantsMember 2023-12-31 0001849380 ONMT:PrivateWarrantsMember 2023-12-31 0001849380 us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember ONMT:PIPEWarrantsMember 2023-12-31 0001849380 us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember ONMT:PIPEWarrantsMember 2023-12-31 0001849380 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember ONMT:PIPEWarrantsMember 2023-12-31 0001849380 ONMT:PIPEWarrantsMember 2023-12-31 0001849380 us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember ONMT:PIPENotesMember 2023-12-31 0001849380 us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember ONMT:PIPENotesMember 2023-12-31 0001849380 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember ONMT:PIPENotesMember 2023-12-31 0001849380 ONMT:PIPENotesMember 2023-12-31 0001849380 us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember 2023-12-31 0001849380 us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember 2023-12-31 0001849380 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember 2023-12-31 0001849380 ONMT:PrivateWarrantsMember 2024-01-01 2024-03-31 0001849380 ONMT:PIPENotesMember 2024-01-01 2024-03-31 0001849380 ONMT:PIPEWarrantsMember 2024-01-01 2024-03-31 0001849380 ONMT:PrivatePlacementWarrantsMember 2024-03-31 0001849380 ONMT:PrivatePlacementWarrantsMember 2023-12-31 0001849380 ONMT:PIPEWarrantsMember us-gaap:MeasurementInputSharePriceMember 2024-03-31 0001849380 ONMT:PrivateWarrantsMember us-gaap:MeasurementInputSharePriceMember 2024-03-31 0001849380 ONMT:PIPEWarrantsMember us-gaap:MeasurementInputExercisePriceMember 2024-03-31 0001849380 ONMT:PrivateWarrantsMember us-gaap:MeasurementInputExercisePriceMember 2024-03-31 0001849380 ONMT:PIPEWarrantsMember us-gaap:MeasurementInputPriceVolatilityMember 2024-03-31 0001849380 ONMT:PrivateWarrantsMember us-gaap:MeasurementInputPriceVolatilityMember 2024-03-31 0001849380 ONMT:PIPEWarrantsMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2024-03-31 0001849380 ONMT:PrivateWarrantsMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2024-03-31 0001849380 ONMT:PIPEWarrantsMember us-gaap:MeasurementInputExpectedDividendRateMember 2024-03-31 0001849380 ONMT:PrivateWarrantsMember us-gaap:MeasurementInputExpectedDividendRateMember 2024-03-31 0001849380 ONMT:PIPEWarrantsMember us-gaap:MeasurementInputExpectedTermMember 2024-03-31 0001849380 ONMT:PrivateWarrantsMember us-gaap:MeasurementInputExpectedTermMember 2024-03-31 0001849380 ONMT:PIPENotesMember 2024-01-01 2024-03-31 0001849380 us-gaap:RelatedPartyMember ONMT:PIPENotesMember 2024-01-01 2024-03-31 0001849380 us-gaap:RelatedPartyMember ONMT:PIPEWarrantsMember 2024-03-31 0001849380 us-gaap:RelatedPartyMember ONMT:ConvertiblePromissoryNoteMember 2024-01-01 2024-03-31 0001849380 ONMT:ConvertiblePromissoryNoteMember 2024-01-01 2024-03-31 0001849380 us-gaap:RelatedPartyMember ONMT:ConvertiblePromissoryNoteWarrantsMember 2024-01-01 2024-03-31 0001849380 ONMT:ConvertiblePromissoryNotesAndWarrantsMember 2024-01-01 2024-03-31 0001849380 us-gaap:RelatedPartyMember us-gaap:SubsequentEventMember 2024-04-01 2024-12-05 0001849380 us-gaap:RelatedPartyMember us-gaap:SubsequentEventMember 2024-12-05 0001849380 us-gaap:SubsequentEventMember us-gaap:PrivatePlacementMember ONMT:HelenaTerminationAgreementMember 2024-06-14 0001849380 us-gaap:SubsequentEventMember us-gaap:PrivatePlacementMember ONMT:HelenaTerminationAgreementMember 2024-06-14 2024-06-14 0001849380 us-gaap:SubsequentEventMember ONMT:SecuritiesPurchaseAgreementMember 2024-07-23 2024-07-23 0001849380 us-gaap:SubsequentEventMember ONMT:SecuritiesPurchaseAgreementMember 2024-07-25 2024-07-25 0001849380 us-gaap:SubsequentEventMember ONMT:SecuritiesPurchaseAgreementMember 2024-07-23 0001849380 us-gaap:SubsequentEventMember ONMT:SecuritiesPurchaseAgreementMember 2024-07-25 0001849380 us-gaap:SubsequentEventMember ONMT:SecuritiesPurchaseAgreementMember 2024-09-24 2024-09-24 0001849380 us-gaap:SubsequentEventMember ONMT:SecuritiesPurchaseAgreementMember us-gaap:InvestorMember 2024-09-24 2024-09-24 0001849380 us-gaap:SubsequentEventMember ONMT:SecuritiesPurchaseAgreementMember us-gaap:InvestorMember 2024-09-24 0001849380 us-gaap:WarrantMember us-gaap:SubsequentEventMember ONMT:SecuritiesPurchaseAgreementMember us-gaap:InvestorMember 2024-09-24 0001849380 ONMT:PrefundedWarrantsMember us-gaap:SubsequentEventMember ONMT:SecuritiesPurchaseAgreementMember us-gaap:InvestorMember 2024-09-24 0001849380 us-gaap:SubsequentEventMember ONMT:StandbyEquityPurchaseAgreementMember srt:MaximumMember 2024-06-17 2024-06-17 0001849380 us-gaap:SubsequentEventMember ONMT:StandbyEquityPurchaseAgreementMember 2024-06-17 2024-06-17 0001849380 us-gaap:SubsequentEventMember ONMT:StandbyEquityPurchaseAgreementMember srt:MaximumMember us-gaap:CommonStockMember 2024-06-17 2024-06-17 0001849380 us-gaap:SubsequentEventMember ONMT:StandbyEquityPurchaseAgreementMember us-gaap:CommonStockMember 2024-06-17 2024-06-17 0001849380 us-gaap:SubsequentEventMember ONMT:StandbyEquityPurchaseAgreementMember ONMT:YorkvilleMember 2024-06-17 2024-06-17 0001849380 us-gaap:SubsequentEventMember ONMT:StandbyEquityPurchaseAgreementMember ONMT:YorkvilleMember 2024-09-01 2024-09-30 0001849380 ONMT:YorkvillePromissoryNoteMember us-gaap:SubsequentEventMember ONMT:StandbyEquityPurchaseAgreementMember 2024-06-17 0001849380 ONMT:YorkvillePromissoryNoteMember us-gaap:SubsequentEventMember ONMT:StandbyEquityPurchaseAgreementMember 2024-06-17 2024-06-17 0001849380 us-gaap:SubsequentEventMember ONMT:GoldenMember ONMT:ConsultingAgreementMember 2024-08-30 2024-08-30 0001849380 us-gaap:SubsequentEventMember ONMT:CoonseMcCrawAndClarkesMember 2024-10-01 2024-10-01 iso4217:USD xbrli:shares iso4217:USD xbrli:shares xbrli:pure iso4217:CAD

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

 

FORM 10-Q

 

 

 

(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended March 31, 2024

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 001-40386

 

 

 

ONEMEDNET CORPORATION

(Exact name of Registrant as specified in its Charter)

 

 

 

Delaware   86-2076743

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification No.)

6385 Old Shady Oak Road, Suite 250

Eden Prairie, Minnesota

  55344
(Address of principal executive offices)   (Zip Code)

 

Registrant’s telephone number, including area code: (800) 918-7189

 

 

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class  

Trading Symbol(s)

  Name of each exchange on which registered
Common stock, par value $0.0001 per share   ONMD   The Nasdaq Stock Market LLC
Redeemable Warrants, each exercisable for one share of Common Stock at an exercise price of $11.50 per share   ONMDW   The Nasdaq Stock Market LLC

 

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. YesNo

 

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). YesNo

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “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 December 5, 2024, there were 27,987,427 shares of common stock, par value $0.0001 per share, issued and outstanding.

 

 

 

 
 

 

Table of Contents

 

    Page
     
PART I. FINANCIAL INFORMATION  
     
Item 1. Financial Statements  
  Condensed Consolidated Balance Sheets as of March 31, 2024 (Unaudited) and December 31, 2023 1
  Unaudited Condensed Consolidated Statements of Operations for the three months ended March 31, 2024 and 2023 2
  Unaudited Condensed Consolidated Statements of Changes in Temporary Equity and Stockholders’ Deficit for the three months ended March 31, 2024 and 2023 3
  Unaudited Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2024 and 2023 4
  Notes to Unaudited Condensed Consolidated Financial Statements 5
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 15
Item 3. Quantitative and Qualitative Disclosures About Market Risk 21
Item 4. Controls and Procedures 21
     
PART II. OTHER INFORMATION 22
     
Item 1. Legal Proceedings 22
Item 1A. Risk Factors 22
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 22
Item 3. Defaults Upon Senior Securities 22
Item 4. Mine Safety Disclosures 22
Item 5. Other Information 22
Item 6. Exhibits 22
Signatures 23

 

i
 

 

PART I—FINANCIAL INFORMATION

 

Item 1. Condensed Consolidated Financial Statements

 

ONEMEDNET CORPORATION

 

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share data)

(Unaudited)

 

  

March 31, 2024

   December 31, 2023 
Assets          
Current assets:          
Cash and cash equivalents  $174   $47 
Accounts receivable, net   253    152 
Prepaid expenses and other current assets   229    166 
Total current assets   656    365 
Property and equipment, net   94    99 
Total assets  $750   $464 
Liabilities and stockholders’ deficit          
Current liabilities:          
Accounts payable & accrued expenses  $5,875   $4,965 
Deferred revenues   456    254 
Loan extensions   2,992    2,992 
PIPE Notes   1,617    1,637 
Deferred underwriter fee payable   3,307    3,525 
Line of credit   411    - 
Total current liabilities   14,658    13,373 
Loan, related party   1,777    465 
Other long-term liabilities   16    68 
Total liabilities   16,451    13,906 
Commitments and contingencies (Note 12)   -    - 
Stockholders’ deficit:          
Preferred Stock, par value $0.0001, 1,000,000 shares authorized at March 31, 2024 and December 31, 2023; no shares issued and outstanding at March 31, 2024 and December 31, 2023   -    - 
Common Stock, par value $0.0001; 100,000,000 shares authorized, 23,850,010 shares issued and 23,662,265 shares outstanding at March 31, 2024, and 23,572,232 shares issued and outstanding as of December 31, 2023   2    2 
Additional paid-in-capital   78,375    77,996 
Treasury stock, at cost, 187,745 and 0 shares at March 31, 2024 and December 31, 2023, respectively   (529)   - 
Accumulated deficit   (93,549)   (91,440)
Total stockholders’ deficit   (15,701)   (13,442)
Total liabilities and stockholders’ deficit  $750   $464 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

1
 

 

ONEMEDNET CORPORATION

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except share and per share data)

(Unaudited)

 

   2024   2023 
   Three Months Ended March 31, 
   2024   2023 
Revenue          
Subscription revenue  $201   $167 
Web imaging revenue   47    33 
Total revenue   248    200 
Cost of revenue   317    289 
Gross margin   (69)   (89)
Operating expenses          
General and administrative   1,358    539 
Sales and marketing   229    259 
Research and development   445    582 
Total operating expenses   2,032    1,380 
Loss from operations   (2,101)   (1,469)
Other expense (income), net          
Interest expense   42    - 
Change in fair value of warrants   (7)   - 
Change in fair value of PIPE Notes   (20)   - 
Change in fair value of convertible promissory notes   -    4,414 
Stock warrant expense   -    1,935 
Other (income) expense   (7)   8 
Total other expense, net   8    6,357 
Net loss  $(2,109)  $(7,826)
           
Earnings per share:          
Basic and diluted net loss per common share outstanding  $(0.09)  $(1.94)
           
Basic and diluted weighted average number of common shares outstanding   23,681,846    4,033,170 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

2
 

 

ONEMEDNET CORPORATION

 

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN TEMPORARY EQUITY AND STOCKHOLDERS’ DEFICIT

(In thousands, except share data)

(Unaudited)

 

   Shares   Amount   Shares   Amount   Amount   Shares   Amount   Capital   Deficit   Deficit 
           Total                 
   Series A-2   Series A-1   Temporary       Additional       Total 
   Preferred Stock   Preferred Stock   Equity   Common Stock   Paid-in   Accumulated   Stockholders’ 
   Shares   Amount   Shares   Amount   Amount   Shares   Amount   Capital   Deficit   Deficit 
Balances as of December 31, 2022   3,415,923   $9,634    2,839,957   $8,010   $17,644    4,033,170   $- - $13,657   $(57,660)  $(26,359)
Issuance of OMN warrants in conjunction with convertible promissory notes   -    -    -    -    -    -    -    1,935    -    1,935 
Stock-based compensation expense   -    -    -    -    -    -    -    368    -    368 
Net loss   -    -    -    -    -    -    - -  -    (7,826)   (7,826)
Balances as of March 31, 2023   3,415,923   $9,634    2,839,957   $8,010   $17,644    4,033,170   $- - $15,960   $(65,486)  $(31,882)

 

   Shares   Amount   Shares   Amount   Capital   Deficit   Deficit 
           Additional       Total 
   Common Stock   Treasury Stock   Paid-in   Accumulated   Stockholders’ 
   Shares   Amount   Shares   Amount   Capital   Deficit   Deficit 
Balances as of December 31, 2023   23,572,232   $2    -   $-   $77,996   $(91,440)  $(13,442)
Issuance of common stock to settle deferred underwriter fee payable   277,778    -    -    -    242    -    242 
Stock-based compensation expense   -    -    -    -    137    -    137 
Repurchase of common stock   -    -    (187,745)   (529)   -    -    (529)
Net loss   -    -    -    -    -    (2,109)   (2,109)
Balances as of March 31, 2024   23,850,010   $2    (187,745)  $(529)  $78,375   $(93,549)  $(15,701)

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

3
 

 

ONEMEDNET CORPORATION

 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

   2024   2023 
   Three Months Ended March 31, 
   2024   2023 
Cash flows from operating activities:          
Net loss  $(2,109)  $(7,826)
Adjustments to reconcile net loss to net cash used in operating activities:          
Depreciation and amortization   11    6 
Stock-based compensation expense   137    368 
Change in fair value of warrant liabilities   (7)   - 
Change in fair value of PIPE Notes   (20)   - 
Gain on forgiveness of CEBA loan   (15)   - 
Non-cash interest   38    - 
Change in fair value of convertible promissory notes   -    4,414 
Stock warrant expense   -    1,935 
Change in operating assets and liabilities:          
Accounts receivable   (101)   (235)
Prepaid expenses and other current assets   (63)   (26)
Accounts payable & accrued expenses   380    271 
Deferred revenues   202    91 
Net cash used in operating activities   (1,547)   (1,002)
Cash flows from investing activities:          
Purchases of property and equipment   (6)   - 
Net cash used in investing activities   (6)   - 
Cash flows from financing activities:          
Proceeds from issuance of shareholder loans   1,300    - 
Proceeds from line of credit borrowings   410    - 
Repayment of CEBA loan   (30)   - 
Proceeds from issuance of convertible notes   -    1,075 
Business Combination costs   -    (199)
Net cash provided by financing activities   1,680    876 
Net increase (decrease) in cash and cash equivalents   127    (126)
Cash and cash equivalents at beginning of period   47    271 
Cash and cash equivalents at end of period  $174   $145 
Supplemental disclosures of non-cash investing and financing activities:          
Issuance of common stock to settle deferred underwriter fee payable  $242   $- 
Consideration for repurchase of common stock included in accounts payable and accrued expenses  $(529)  $- 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

4
 

 

ONEMEDNET CORPORATION

 

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

1. Description of Business

 

Organization and description of business

 

OneMedNet Corporation (the “Company”) is a healthcare software company with solutions focused on digital medical image management, exchange, and sharing. The Company was founded in Delaware on November 20, 2015. The Company has been solely focused on creating solutions that simplify digital medical image management, exchange, and sharing. The Company has one wholly-owned subsidiary, OneMedNet Technologies (Canada) Inc., incorporated on October 16, 2015 under the provisions of the Business Corporations Act of British Columbia whose functional currency is the Canadian dollar. The Company’s headquarters location is Eden Prairie, Minnesota.

 

On November 7, 2023, Data Knights Merger Sub, Inc., (“Merger Sub”) a Delaware corporation and a wholly owned subsidiary of Data Knights Acquisition Corp. (“Data Knights”), a Delaware corporation, merged with and into OneMedNet Solutions Corporation (formerly named OneMedNet Corporation) (“Legacy ONMD”), with Legacy ONMD surviving as a wholly owned subsidiary of Data Knights (the “Business Combination”). Following the consummation of the Business Combination, Data Knights was renamed to “OneMedNet Corporation.”

 

Basis of presentation and consolidation

 

The accompanying unaudited condensed consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and the rules and regulations of the Securities and Exchange Commission (“SEC”) for interim reporting. As permitted under those rules and regulations, certain notes or other financial information normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted. The interim unaudited condensed consolidated financial statements have been prepared on the same basis as the annual consolidated financial statements and, in the opinion of management, reflect all adjustments, which include only normal, recurring adjustments that are necessary to present fairly the Company’s results for the interim periods presented. The results from operations for the three months ended March 31, 2024, are not necessarily indicative of the results to be expected for the year ended December 31, 2024, or for any future annual or interim period.

 

The accompanying interim unaudited condensed consolidated financial statements should be read in conjunction with the annual consolidated financial statements and the related notes for the year ended December 31, 2023 in our Annual Report on Form 10-K, as amended, filed with the SEC on November 5, 2024 (the “Form 10-K/A”).

 

The interim unaudited condensed consolidated financial statements include the consolidated accounts of the Company’s wholly owned subsidiary, OneMedNet Technologies (Canada) Inc. All significant intercompany transactions have been eliminated in consolidation.

 

Liquidity and going concern

 

The Company has incurred recurring net losses since its inception, including $2.1 million and $7.8 million for the three months ended March 31, 2024 and 2023, respectively. In addition, the Company had an accumulated deficit of $93.5 million as of March 31, 2024. The Company’s cash balance of $0.2 million is not adequate to fund its operations through at least twelve months from the date these condensed consolidated financial statements were available for issuance. Therefore, these conditions raise substantial doubt about the Company’s ability to continue as a going concern.

 

To continue in existence and expand its operations, the Company will be required to, and management plans to, raise additional working capital through an equity or debt offering and ultimately hopes to attain profitable operations to fulfill its operating and capital requirements for at least 12 months from the date of the issuance of the condensed consolidated financial statements. However, the Company may not be able to secure such financing in a timely manner or on favorable terms, if at all. Furthermore, if the Company issues equity securities to raise additional funds, its existing stockholders may experience dilution, and the new equity securities may have rights, preferences and privileges senior to those of the Company’s existing stockholders. The condensed consolidated financial statements do not include any adjustments relating to the recoverability and classification of assets and liabilities that might be necessary should the Company be unable to continue as a going concern. The Company’s continuation as a going concern is dependent upon its ability to continue receiving working capital cash payments and generating cash flow from operations.

 

5
 

 

Risks and uncertainties

 

The Company is subject to risks common to companies in the markets it serves, including, but not limited to, global economic and financial market conditions, fluctuations in customer demand, acceptance of new products, development by its competitors of new technological innovations, dependence on key personnel, and protection of proprietary technology.

 

Segment information

 

The Company operates in one operating segment and, accordingly, no segment disclosures have been presented herein.

 

2. Summary of Significant Accounting Policies

 

Except as described below, the accounting policies of the Company are set forth in Note 2 to the consolidated financial statements contained in the Form 10-K/A, and the accounting policies followed by the Company for interim financial reporting are consistent with the accounting policies therein.

 

Treasury stock

 

The Company records the repurchase of its common stock, par value $0.0001 per share (“Common Stock”) at cost on the trade date of the transaction. These shares are considered treasury stock, which is a reduction to stockholders’ equity. Treasury stock is included in authorized and issued shares but excluded from outstanding shares.

 

Emerging growth company status

 

The Company is an “emerging growth company”, as defined in the Jumpstart Our Business Startups Act of 2012 (“JOBS Act”). Under the JOBS Act, emerging growth companies can take advantage of an extended transition period for complying with new or revised accounting standards, delaying the adoption of these accounting standards until they would apply to private companies. The Company has elected to use this extended transition period for complying with certain new or revised accounting standards that have different effective dates for public and private companies until the earlier of the date that it (1) is no longer an emerging growth company or (2) affirmatively and irrevocably opts out of the extended transition period provided in the JOBS Act.

 

Accounting pronouncements not yet adopted

 

In December 2023, the FASB issued ASU No. 2023-09, Improvements to Income Tax Disclosures (Topic 740) (“ASU 2023-09”). ASU 2023-09 requires disaggregated information about a reporting entity’s effective tax rate reconciliation as well as additional information on income taxes paid. ASU 2023-09 is effective on a prospective basis for annual periods beginning after December 15, 2024. Early adoption is also permitted for annual financial statements that have not yet been issued or made available for issuance. The Company is currently evaluating the impact of adopting ASU 2023-09.

 

In November 2023, the FASB issued ASU No. 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, which is intended to provide enhancements to segment disclosures, even for entities with only one reportable segment. In particular, the standard will require disclosures of significant segment expenses regularly provided to the chief operating decision maker and included within each reported measure of segment profit and loss. The standard will also require disclosure of all other segment items by reportable segment and a description of its composition. Finally, the standard will require disclosure of the title and position of the chief operating decision maker and an explanation of how the chief operating decision maker uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding how to allocate resources. The standard is effective for annual periods beginning after December 15, 2023, and interim periods within annual periods beginning after December 15, 2024. Early adoption is permitted. The Company is currently evaluating the impact of the standard on the presentation of its consolidated financial statements and footnotes.

 

Recently adopted accounting pronouncements

 

In December 2023, the FASB issued ASU No. 2023-08, Intangibles - Goodwill and Other - Crypto Assets (Subtopic 350-60): Accounting for and Disclosure of Crypto Assets (ASU 2023-08). ASU 2023-08 requires fair value measurement of certain crypto assets each reporting period with the changes in fair value reflected in net income. The amendments also require disclosures of the name, fair value, units held, and cost bases for each significant crypto asset held and annual reconciliations of crypto asset holdings. The new guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2024, with early adoption permitted. The Company has opted to adopt this guidance early on January 1, 2024. The Company’s adoption of ASU 2023-08 had no impact on the condensed consolidated financial statements as of and for the three months ended March 31, 2024.

 

6
 

 

3. Convertible Debt

 

Convertible Promissory Notes

 

From 2019 to 2023, the Company issued various convertible promissory notes to related and unrelated party investors, which were convertible into equity securities of Legacy ONMD upon a next equity financing transaction (the “Convertible Promissory Notes”). The Convertible Promissory Notes bore interest at a rate of either 4% or 6% annually from the date of issuance until the outstanding principal was paid or converted. In connection with the issuance of Convertible Promissory Notes in 2022 and 2023, the Company also issued warrants at an exercise price of $1.00 per share (the “Convertible Promissory Notes Warrants”). See additional information on the accounting for the warrants in Note 9.

 

The Convertible Promissory Notes were issued for general working capital purposes. The Company elected the fair value option (“FVO”) of accounting under ASC 825, Financial Instruments, for its Convertible Promissory Notes. Under the FVO election, the financial instrument is initially measured at its issue-date estimated fair value and subsequently remeasured at estimated fair value on a recurring basis at each reporting period date. The estimated fair value adjustment is presented as a single line item within other (income) expenses, net in the accompanying condensed consolidated statements of operations under the caption change in fair value of convertible debt.

 

In November 2023, all Convertible Promissory Notes were converted pursuant to their provision in connection with the Business Combination between Data Knights and Legacy ONMD and were no longer outstanding as of December 31, 2023. See the Form 10-K/A for all other details relating to the Convertible Promissory Notes issued prior to December 31, 2023.

 

PIPE Notes

 

On June 28, 2023, the Company and Data Knights entered into a Securities Purchase Agreement pursuant to which Data Knights issued and sold to certain investors (the “Purchasers”) a new series of senior secured convertible notes (the “PIPE Notes”), which are convertible into shares of Common Stock at the Purchasers election at a conversion price equal to the lower of (i) $10.00 per share, or (ii) 92.5% of the lowest volume weighted average trading price for the ten (10) Trading Days immediately preceding the conversion date. The PIPE Notes mature on the first anniversary of the issuance date, or November 7, 2024.

 

The Company elected the FVO of accounting for its PIPE Notes. The estimated fair value adjustment is presented as a single line item within other (income) expenses, net in the accompanying condensed consolidated statements of operations under the caption change in fair value of PIPE Notes. As of March 31, 2024 and December 31, 2023, the fair value of the PIPE Notes was $1.6 million, which is included in current liabilities on the condensed consolidated balance sheets.

 

Shareholder Loans

 

In January 2024, the Company received gross proceeds of $1.0 million in connection with a shareholder loan with a related party investor which is convertible into 1,327,070 shares of Common Stock at a conversion price of $0.7535 per share. The balance of $1.0 million is included in loan, related party on the condensed consolidated balance sheet as of March 31, 2024.

 

Helena Notes

 

On March 28, 2024, the Company entered into a definitive securities purchase agreement (the “Helena SPA”) with Helena Global Investment Opportunities 1 Ltd. (“Helena”), an affiliate of Helena Partners Inc., a Cayman-Islands based advisor and investor providing for up to $4.5 million in funding through a private placement for the issuance of senior secured convertible notes and warrants across multiple tranches. The Helena SPA was subsequently terminated in June 2024 prior to the closing of any tranches (the “Helena Termination Agreement”). As such, the Helena SPA had no impact on the Company’s condensed consolidated financial statements as of and for the period ended March 31, 2024.

 

Pursuant to the Helena Termination Agreement, the Company issued to Helena a warrant to purchase 50,000 shares of Common Stock at an exercise price of $1.20 per share and agreed to reimburse Helena for certain reasonable and documented out-of-pocket legal fees and expenses incurred in connection with entry into the Helena SPA and Helena Termination Agreement and related documents.

 

7
 

 

4. Line of Credit

 

In March 2024, the Company obtained a line of credit of $1.0 million with BOC Bank to support short-term working capital needs, of which $0.4 million was drawn and remains outstanding as of March 31, 2024. The line of credit bears an interest rate of 5.0% and matures in 120 days. In July 2024, the maturity date was extended an additional 120 days, to November 2, 2024. The outstanding balance was repaid in full on July 30, 2024, and the line of credit was terminated at maturity in November 2024.

 

5. Canadian Emergency Business Loan Act (“CEBA”)

 

During December 2020, the Company applied for and received a $60 thousand CAD ($40 thousand USD) equivalent CEBA loan. The loan was provided by the Government of Canada to provide capital to organizations to see them through the challenges related to the COVID-19 pandemic and better position them to return to providing services and creating employment. The loan is unsecured. The loan was interest free through December 31, 2023. If the loan was paid back by January 18, 2024, $15 thousand of the loan would have been forgiven. If the loan was not paid back by January 18, 2024, the full $40 thousand loan would have been converted to a loan repayable over three years with a 5% interest rate. The loan was paid back prior to January 18, 2024, and the Company recognized a gain on extinguishment of $15 thousand, which is presented in other income (expense) in the condensed consolidated statement of operations for the three months ended March 31, 2024.

 

6. Stockholders’ Deficit

 

Common Stock

 

In connection with the Business Combination, Data Knights entered into an agreement with their underwriters (“EF Hutton”) whereby EF Hutton agreed to waive the related merger underwriting fees that were payable at closing ($4.0 million) in exchange for allocated payments as follows: (i) $0.5 million in cash at closing; (ii) a $0.5 million promissory note that matured on March 1, 2024; and (iii) a transfer of 277,778 shares of Common Stock, which were valued at the closing stock price of $10.89 per share on June 28, 2023. If, five trading days prior to the six-month anniversary, the aggregate VWAP value of the 277,778 shares of Common Stock was lower than the original share value of $3.0 million, the Company was obligated to compensate EF Hutton at a new share price equal to the difference in amount on such date. Due to the decrease in share value on the six-month anniversary, the Company was required to either pay to EF Hutton an additional $2.8 million or issue to EF Hutton an additional 3,175,000 shares of Common Stock. In January 2024, the Company issued the original 277,778 shares of Common Stock as consideration for $0.2 million owed by the Company. As of March 31, 2024, the Company was obligated to pay to EF Hutton the true-up of either $2.8 million or 3,175,000 shares of Common Stock valued at $0.88 per share, plus the $0.5 million promissory note. Upon the occurrence of an event of default, the promissory note bears interest at a rate of 12.5% until such event of default is cured. The promissory note remained unpaid upon maturity on March 1, 2024, and the Company recorded interest expense of $25 thousand during the three months ended March 31, 2024, because of the event of default. In August 2024, the Company made a promissory note payment of $0.1 million.

 

In February 2024, the Company entered into a stock repurchase agreement with a former holder of Convertible Promissory Notes pursuant to which the Company repurchased 187,745 shares of Common Stock in exchange for cash of $0.5 million that is payable in installments. The Company made payments of $0.1 million in July and October 2024 and the remaining $0.3 million is expected to be repaid in early 2025. The $0.5 million represents the principal and accrued interest outstanding on the holder’s Convertible Promissory Note immediately prior to the Business Combination. The $0.5 million outstanding at March 31, 2024 is classified in accounts payable and accrued expenses on the condensed consolidated balance sheet. The 187,745 repurchased shares were reclassified to treasury stock as of March 31, 2024.

 

Preferred Stock

 

As of March 31, 2024, no shares of Preferred Stock were issued or outstanding. All shares of Legacy ONMD Series A-2 Preferred Stock and Series A-1 Preferred Stock were converted into Common Stock in connection with the Business Combination. See the Form 10-K/A for all other details relating to the Series A-2 Preferred Stock and Series A-1 Preferred Stock issued prior to December 31, 2023.

 

8
 

 

7. Net Loss Per Share

 

For the three months ended March 31, 2024 and 2023, the weighted-average number of shares of Common Stock outstanding used to calculate both basic and diluted net loss per share is the same. In computing diluted net loss per share for the three months ended March 31, 2024 and 2023, the Company excluded the following potentially dilutive securities, as the effect would be anti-dilutive and reduce the net loss per share calculated for each period:

 

           
  

Three Months Ended March 31,

 
   2024   2023 
Options to purchase Common Stock   147,000    913,856 
Unvested restricted stock units and awards   1,708,023    177,275 
Warrants for Common Stock   12,181,019    2,748,750 
Series A-1 preferred stock   -    2,839,957 
Series A-2 preferred stock   -    3,415,923 
Convertible promissory notes   -    4,220,710 
Total   14,036,042    14,316,471 

 

8. Stock Based Compensation

 

The Company recorded stock-based compensation expense in the following categories on the accompanying condensed consolidated statements of operations for the periods presented (in thousands):

 

Schedule of Stock-based Compensation Expense

                 
    Three Months Ended March 31,  
    2024     2023  
Cost of revenue   $ 4     $ -  
General and administrative     127       116  
Sales and marketing     2       -  
Research and development     4       252  
Total stock-based compensation expense   $ 137     $ 368  

 

Equity incentive plan – summary

 

During 2023, the Company adopted the OneMedNet Corporation 2022 Equity Incentive Plan (the “2022 Plan”) and reserved an amount of shares of Common Stock equal to 10% of the number of shares of Common Stock of the Company following the Business Combination for issuance thereunder. The 2022 Plan became effective immediately upon the closing of the Business Combination and replaced the Legacy ONMD equity incentive plan.

 

Equity incentive plan – stock options

 

For the three months ended March 31, 2024 and 2023, the Company recorded stock-based compensation expense of $34 thousand and $132 thousand, respectively, on its outstanding stock options.

 

Equity incentive plan – restricted stock units (“RSU”)

 

For the three months ended March 31, 2024 and 2023, the Company recorded stock-based compensation expense of $103 thousand and $236 thousand, respectively, on its outstanding restricted stock units.

 

9. Stock Warrants

 

The Company has the following warrants outstanding for the periods presented:

Schedule of Warrants Outstanding 

           
   As of 
  

March 31,

2024

   December 31, 2023 
Liability Classified Warrants          
Private Placement Warrants   585,275    585,275 
PIPE Warrants   95,744    95,744 
Subtotal   681,019    681,019 
Equity Classified Warrants          
Public Warrants   11,500,000    11,500,000 
Subtotal   11,500,000    11,500,000 
Grand Total   12,181,019    12,181,019 

 

9
 

 

Convertible Promissory Notes Warrants

 

As described in Note 3, the Company issued Convertible Promissory Notes Warrants in 2022 and 2023. The Convertible Promissory Notes Warrants are classified as equity in accordance with ASC subtopic 815-40, Derivatives and Hedging - Contracts in Entity’s Own Equity (“ASC 815-40”). The Company determined that the fair value of the combined instrument (inclusive of the Convertible Promissory Notes) significantly exceeds the proceeds received; therefore, the Company concluded that the Convertible Promissory Notes Warrants are most accurately portrayed as an issuance cost related to the Convertible Promissory Notes. This resulted in an expense of $1.9 million being allocated to the Convertible Promissory Notes Warrants during the three months ended March 31, 2023, which is classified as stock warrant expense in the condensed consolidated statements of operations.

 

In connection with the closing of the Business Combination on November 7, 2023, all Convertible Promissory Notes Warrants were cashless exercised into shares of Legacy ONMD common stock and exchanged based on the appropriate conversion ratio for the Common Stock less an exercise price of $1.00. See the Form 10-K/A for all other details relating to the Convertible Promissory Notes Warrants issued prior to December 31, 2023.

 

PIPE Warrants

 

In conjunction with the issuance of the PIPE Notes described in Note 3, Data Knights also issued and sold to each of the Purchasers 95,745 warrants to purchase Common Stock at an exercise price of $10.00 per share (the “PIPE Warrants”). The PIPE Warrants are classified as liabilities because they did not meet the criteria for equity treatment under ASC 815-40. During the three months ended March 31, 2024, the Company recognized a change in fair value of PIPE Warrants of $(12) thousand.

 

Private Placement Warrants

 

In connection with the closing of the Business Combination on November 7, 2023, the Company assumed 585,275 private warrants to purchase Common Stock at an exercise price of $11.50 per share (the “Private Placement Warrants”). The Private Placement Warrants are classified as liabilities because they did not meet the criteria for equity treatment under ASC 815-40. During the three months ended March 31, 2024, the Company recognized a change in fair value of Private Placement Warrants of $5 thousand.

 

10. Fair Value Measurements

 

The following table presents the Company’s assets and liabilities that are measured at fair value on a recurring basis, inclusive of related party (in thousands):

 Schedule of Assets and Liabilities Measured at Fair Value

                     
   March 31, 2024 
   Level 1   Level 2   Level 3   Total 
Liabilities:                    
Private Warrants  $-   $-   $14   $14 
PIPE Warrants   -    -    2    2 
PIPE Notes   -    -    1,617    1,617 
Total liabilities, at fair value  $-   $-   $1,633   $1,633 

 

                     
   December 31, 2023 
   Level 1   Level 2   Level 3   Total 
Liabilities:                    
Private Warrants  $-   $-   $9   $9 
PIPE Warrants   -    -    14    14 
PIPE Notes   -    -    1,637    1,637 
Total liabilities, at fair value  $-   $-   $1,660   $1,660 

 

10
 

 

The following table presents the changes in the Private Warrants, PIPE Notes and PIPE Warrants measured at fair value for the three months ended March 31, 2024 (in thousands):

 

 

Level 3 Rollforward: 

Private

Warrants

  

PIPE

Notes

  

PIPE

Warrants

 
Balance, December 31, 2023   9    1,637    14 
Changes in fair value   5    (20)   (12)
Balance, March 31, 2024  $14   $1,617   $2 

 

Private Placement Warrants and PIPE Warrants

 

The aggregate fair value of the Private Placement Warrants and PIPE Warrants was $17 thousand and $24 thousand as of March 31, 2024 and December 31, 2023, respectively. The Company remeasured the fair value of the Private Placement Warrants and PIPE Warrants at March 31, 2024 using the Black-Scholes option-pricing model with the following assumptions:

Schedule of Fair Value Assumptions and Valuation  

           
   As of March 31, 
   2024 
   PIPE   Private 
   Warrants   Warrants 
Stock price  $0.71   $0.71 
Exercise price  $10.00   $11.50 
Expected volatility   59.9%   59.9%
Weighted average risk-free rate   4.2%   4.3%
Expected dividend yield   -    - 
Expected term (in years)   4.6    4.6 

 

PIPE Notes

 

The estimated fair values of the PIPE Notes are determined based on the aggregated, probability-weighted average of the outcomes of certain possible scenarios. The combined value of the probability-weighted average of those outcomes is then discounted back to each reporting period in which the convertible notes are outstanding, in each case, based on a risk-adjusted discount rate estimated based on the implied discount rate. The discount rate was held constant over the valuation periods given the fact pattern associated with the company and the stage of development.

 

The fair value of the PIPE Notes was $1.6 million as of March 31, 2024 and December 31, 2023.

 

11. Related Party Transactions

 

PIPE Notes and Warrants

 

Data Knights issued and sold PIPE Notes in connection with the Business Combination, which are convertible into shares of Common Stock. Total proceeds raised from the PIPE Notes were $1.5 million, of which $1.0 million were with related party investors.

 

In connection with the issuance of the PIPE Notes, the Company also issued a total of 95,744 shares of PIPE Warrants, of which 63,829 shares were issued to the same related party investors.

 

Convertible Promissory Notes and Warrants

 

As described in Note 3, the Company issued various Convertible Promissory Notes to related party investors. Total gross proceeds raised from Convertible Promissory Notes with related parties was $12.3 million (out of $14.2 million total). In connection with the issuance of the Convertible Promissory Notes, the Company also issued Convertible Promissory Notes Warrants to purchase 2,976,000 shares of Legacy ONMD common stock to the same related parties (out of 3,726,000 total). The closing of the Business Combination triggered the conversion of all Convertible Promissory Notes and Convertible Promissory Notes Warrants into shares of Common Stock. See the Form 10-K/A for all other details relating to the Convertible Promissory Notes and Convertible Promissory Notes Warrants issued prior to December 31, 2023.

 

11
 

 

Shareholder Loans

 

In addition to the convertible shareholder loans described in Note 3, the Company also received gross proceeds of $0.3 million in connection with non-convertible shareholder loans with related party investors during the three months ended March 31, 2024. These loans bear an interest rate of 8.0% with a maturity date one year from issuance. The following table summarizes shareholder loans outstanding for the periods presented (in thousands):

 

           
   As of 
  

March 31, 2024

   December 31, 2023 
Shareholder loans – nonconvertible  $754   $454 
Shareholder loans – convertible   1,000    - 
Accrued interest   23    11 
Total shareholder loans  $1,777   $465 

 

Loan Extensions

 

The Company assumed Data Knights’ liabilities, which included existing loan extensions to related parties. The loan extensions were to be either repaid in cash or, at the option of the lender, exchanged for a fixed amount of Common Stock at a price of $10.00 per share upon the closing of a business combination or a similar event. At the closing of the Business Combination, all lenders provided notice to have their loans converted into shares upon the filing of a registration statement on Form S-1 with the SEC. As of March 31, 2024, a registration statement has not yet been declared effective by the SEC, and a balance of $3.0 million remains outstanding on the Company’s condensed consolidated balance sheet.

 

12. Commitments and Contingencies

 

Lease Agreement

 

The Company has a month-to-month lease for its headquarters space at a cost of $530 per month. The Company incurred $2 thousand of rent expense, including common tenant costs and cancellation costs, during the three months ended March 31, 2024 and 2023, respectively.

 

Litigation

 

From time to time, the Company may become involved in legal proceedings arising in the ordinary course of business. Liabilities for loss contingencies arising from claims, assessments, litigation, fines, penalties, and other sources are recognized, if and when it is probable that a liability has been incurred and the amount can be reasonably estimated. The Company was not subject to any material legal proceedings during the three months ended March 31, 2024 and 2023.

 

13. Subsequent Events

 

The Company has evaluated subsequent events occurring through December 5, 2024, the date the condensed consolidated financial statements were issued, for events requiring recording or disclosure in the Company’s condensed consolidated financial statements.

 

Shareholder Loans

 

From April 2024, through the date of this report, the Company received gross proceeds of $0.7 million in connection with shareholder loans with related party investors. Of the $0.7 million, $0.6 million is convertible into shares of Common Stock at a conversion price of $0.7535 per share. The remaining $0.1 million is not convertible into equity and bears an interest rate of 8.0% with a maturity date one year from issuance. The Company subsequently repaid $0.2 million of the non-convertible shareholder loans through the date of this report.

 

Private Placements

 

As described in Note 3, on June 14, 2024, the Company and Helena entered into the Helena Termination Agreement to terminate the Helena SPA and related documents. Pursuant to the Helena Termination Agreement, the Company issued to Helena a warrant to purchase 50,000 shares of Common Stock at an exercise price of $1.20 per share and agreed to reimburse Helena for certain reasonable and documented out-of-pocket legal fees and expenses incurred in connection with entry into the Helena SPA and Helena Termination Agreement and related documents. The Company incurred legal fees and expenses of $42 thousand in connection with the Helena Termination Agreement.

 

12
 

 

On July 23, 2024 and July 25, 2024, the Company entered into securities purchase agreements (the “Securities Purchase Agreements”) with certain institutional investors in connection with the private placement of its Common Stock and pre-funded warrants with aggregate gross proceeds of approximately $4.6 million, before deducting fees and expenses payable by the Company. The Company used $2.8 million of the net proceeds to purchase Bitcoin ($BTC). There is no guarantee on the holding period for the purchased Bitcoin. The Company intends to use the remaining net proceeds for working capital and general corporate purposes.

 

Pursuant to the Securities Purchase Agreements, the Company agreed to issue and sell to the investors 1,297,059 shares of its Common Stock at a price of $1.0278 per share, pre-funded warrants exercisable for 1,323,530 shares of its Common Stock at an exercise price of $1.0278 per share, and 2,301,791 shares of its Common Stock at a price of $0.85 per share. The investors were required to prepay the exercise price for the pre-funded warrants, other than $0.0001 per share. The pre-funded warrants will be exercisable at any time after the date of issuance and will not expire. The price per share of all Common Stock and pre-funded warrants sold in the private placement meets the minimum price requirement under Nasdaq Listing Rule 5635(d). The securities were issued to institutional accredited investors in a private placement pursuant to Section 4(a)(2) and Regulation D promulgated under the Securities Act.

 

On September 24, 2024, the Company entered into a securities purchase agreement (the “Follow-on SPA”) with an institutional accredited investor in connection with the private placement of its Common Stock, warrants and pre-funded warrants with aggregate gross proceeds of approximately $1.7 million, before deducting fees and expenses payable by the Company. The Company used $0.4 million of the net proceeds to purchase Bitcoin ($BTC). There is no guarantee on the holding period for the purchased Bitcoin. The Company intends to use the remaining net proceeds for working capital and general corporate purposes.

 

Pursuant to the Follow-on SPA, the Company agreed to issue and sell to the investor 1,918,591 shares of its Common Stock at a price of $0.65 per share, warrants exercisable for 133,095 shares of its Common Stock at an exercise price of $0.325 per share and pre-funded warrants exercisable for 743,314 shares of its Common Stock at an exercise price of $0.65 per share. The investor was required to prepay the exercise price for the pre-funded warrants, other than $0.0001 per share. The warrants and pre-funded warrants will be exercisable at any time after the date of issuance and will not expire. The price per share of all Common Stock and pre-funded warrants sold in the private placement meets the minimum price requirement under Nasdaq Listing Rule 5635(d). The securities were issued to an institutional accredited investor in a private placement pursuant to Section 4(a)(2) and Regulation D promulgated under the Securities Act.

 

Standby Equity Purchase Agreement

 

On June 17, 2024, the Company entered into a standby equity purchase agreement (the “SEPA”) with YA II PN, LTD, a Cayman Islands exempt limited partnership managed by Yorkville Advisors Global, LP (“Yorkville”). Pursuant to the SEPA, subject to certain conditions, the Company has the option to sell to Yorkville an aggregate amount of up to $25.0 million of shares of Common Stock at the Company’s request from time to time following both the repayment of the Yorkville Promissory Note described below and the effectiveness of a resale registration statement covering the shares of Common Stock issued under the SEPA. The SEPA terminates on its 24-month anniversary.

 

Each advance may not exceed the greater of 500,000 shares and 100% of the average daily volume traded of the Common Stock during the five trading days immediately prior to requested advance. The shares would be purchased at a price equal to 97% of the Market Price as defined in the SEPA. The Company may establish a minimum acceptable price in each advance below which the Company will not be obligated to make any sales to Yorkville.

 

Any purchase under an advance would be subject to certain limitations, including that Yorkville will not purchase or acquire any shares that would result in it and its affiliates beneficially owning more than 4.99% of the then outstanding voting power or number of shares of Common Stock or any shares that when aggregated with shares issued under all other earlier advances, would exceed 4,767,616 shares of Common Stock (representing 19.99% of the aggregate number of then outstanding shares of Common Stock) (the “Exchange Cap”) unless shareholders approved issuances in excess of the Exchange Cap.

 

13
 

 

In connection with the execution of the SEPA, the Company paid a $25,000 structuring fee to Yorkville. The Company agreed to pay a commitment fee of $0.5 million to Yorkville, which was payable in shares. In September 2024, the Company issued 526,312 shares of Common Stock to Yorkville to settle the commitment fee.

 

Additionally, Yorkville agreed to advance to the Company, in exchange for a convertible promissory note (the “Yorkville Promissory Note”), a principal amount of $1.5 million, which was funded on June 18, 2024. The Yorkville Promissory Note is due on June 18, 2025, and interest accrues at an annual rate equal to 0%, subject to an increase to 18% upon an event of default as described in the Yorkville Promissory Note. The Yorkville Promissory Note will be convertible by Yorkville into shares of Common Stock at an aggregate purchase price based on a price per share equal to the lower of (a) $1.3408 per share (subject to downward reset upon the filing of the resale registration statement described below) or (b) 90% of the lowest daily volume weighted average price (“VWAP”) of the Common Stock on Nasdaq during the seven trading days immediately prior to each conversion (the “Variable Price”), but which Variable Price may not be lower than the Floor Price then in effect. The “Floor Price” is $0.28 per share, subject to the Company’s option to reduce the Floor Price to any amount set forth in a written notice to Yorkville. While the Yorkville Promissory Note is outstanding, Yorkville may initiate an investor advance under the SEPA at the Yorkville Promissory Note conversion price, the proceeds of which would be used to repay the Yorkville Promissory Note.

 

The Yorkville Promissory Note may be accelerated by Yorkville upon specified events of default, and may become amortizable for cash if (i) the daily VWAP is less than the Floor Price for five trading days during a period of seven consecutive trading days, (ii) the Company has issued in excess of 95% of the shares of Common Stock available under the Exchange Cap or (iii) the Company is in material breach of its obligations under a registration rights agreement it entered into with Yorkville in connection with the SEPA or Yorkville becomes limited in its ability to freely resell shares subject to an advance as further described in the Yorkville Promissory Note, subject to de-amortization after certain cures.

 

Yorkville Letter

 

On October 8, 2024, Yorkville sent the Company a letter notifying the Company that it had breached a registration rights agreement with Yorkville by failing to file a Registration Statement on Form S-1 on the timeline set forth in the registration rights agreement (the “Yorkville Letter”). The Yorkville Letter asserted that this breach was an event of default and an amortization event under the prepaid advance in connection with the SEPA. The Yorkville Letter also asserted that the Company’s failure to timely file its Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2024 was an event of default under the Yorkville Promissory Note. The Company subsequently engaged in discussions with Yorkville regarding the Yorkville Letter, which discussions are ongoing.

 

Pursuant to the Yorkville Promissory Note, upon the occurrence of an amortization event, the Company is required to pay all principal and accrued interest on the Yorkville Promissory Note, plus a 10% payment premium on the principal amount, in equal installments over 3 calendar months or until the amortization event is cured, whichever is earlier. In addition, upon the occurrence of an event of default, the interest rate on the Yorkville Promissory Note increases to 18% retroactive to the date of the event of default.

 

Executive Turnover

 

As previously announced on Form 8-K, on August 26, 2024, Lisa Embree, Chief Financial Officer, Executive Vice President, Treasurer and Secretary, notified the Company of her intention to resign from her position effective August 30, 2024.

 

Effective August 30, 2024, the Board of Directors of the Company (the “Board”) appointed Mr. Robert Golden to serve as the Chief Financial Officer (“CFO”) on an interim basis to fill the vacancy created by the resignation of Lisa Embree. Effective on his appointment as interim CFO, Mr. Golden stepped down as a member and the chair of the Audit Committee of the Board. In connection with his appointment as interim CFO, the Company entered into a consulting agreement with Mr. Golden, pursuant to which Mr. Golden will receive a $12,000 monthly salary and a grant of 100,000 restricted stock units, which will vest on the first anniversary of the consulting agreement, subject to the terms and conditions set forth in the consulting agreement.

 

As previously announced on a Current Report on Form 8-K filed with the SEC on October 8, 2024, on October 1, 2024, Paul J. Casey and Erkan Akyuz resigned from the Board, effective immediately. Also on October 1, 2024, the Board appointed Jair Clarke and Sherry Coonse McCraw to the Board to fill the vacancies created by Mr. Casey and Mr. Akyuz, respectively. In connection with Ms. Coonse McCraw and Mr. Clarke’s service on the Board, the Board approved an RSU grant providing for the grant of 45,000 RSUs to each director for one full year of service (pro-rated for 2024). The RSUs will vest at the end of December 2024.

 

14
 

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

The following discussion and analysis are intended to help you understand our business, financial condition, results of operations, liquidity, and capital resources. You should read this discussion in conjunction with the Company’s consolidated financial statements and related notes included elsewhere in this Quarterly Report on Form 10-Q (this “Report”) and in the Form 10-K/A.

 

In addition to historical financial analysis, this discussion and analysis contains forward-looking statements based upon current expectations that involve risks, uncertainties, and assumptions, as described under the heading “Cautionary Note Regarding Forward Looking Statements.” Actual results and timing of selected events may differ materially from those anticipated in these forward-looking statements as a result of various factors, risks and uncertainties, including those set forth under “Risk Factors” included elsewhere (or incorporated by reference) in this Report and in the Form 10-K/A. Unless the context otherwise requires, references in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” to “OneMedNet”, “we”, “us”, “our,” and “the Company” are intended to mean the business and operations of OneMedNet Corporation and its consolidated subsidiary following the Business Combination.

 

Company Overview

 

OneMedNet Corporation is a healthcare software company with solutions focused on digital medical image management, exchange, and sharing. The Company was founded in Delaware on November 20, 2015. The Company has been solely focused on creating solutions that simplify digital medical image management, exchange, and sharing. The Company has one wholly-owned subsidiary, OneMedNet Technologies (Canada) Inc., incorporated on October 16, 2015 under the provisions of the Business Corporations Act of British Columbia whose functional currency is the Canadian dollar. The Company’s headquarters location is Eden Prairie, Minnesota.

 

Business Combination

 

On November 7, 2023, we held the closing of the Business Combination whereby Merger Sub merged with and into Legacy ONMD, with Legacy ONMD continuing as the surviving entity, which resulted in all of the issued and outstanding capital stock of Legacy ONMD being exchanged for shares of Common Stock upon the terms set forth in the agreement and plan of merger, dated April 25, 2022 (the “Merger Agreement”), by and among Data Knights, Merger Sub, Legacy ONMD, Data Knights, LLC, a Delaware limited liability company (the “Sponsor”), and Paul Casey, in his capacity as representative of the stockholders of Legacy ONMD. The Business Combination and other transactions that closed on November 7, 2023, pursuant to the Merger Agreement, led to Data Knights changing its name to “OneMedNet Corporation” and the business of the Company became the business of Legacy ONMD.

 

Pursuant to the terms of the Merger Agreement, the total consideration for the Business Combination and related transactions (the “Merger Consideration”) was approximately $200 million. In connection with the special meeting of stockholders of Data Knights, certain public holders holding 1,600,741 shares of Data Knights common stock exercised their right to redeem such shares for a pro rata portion of the funds held by Continental Stock Transfer & Trust Company, as trustee in the trust account established in connection with Data Knights’ initial public offering. Effective November 7, 2023, Data Knights’ units ceased trading, and effective November 8, 2023, the Common Stock began trading on the Nasdaq Global Market under the symbol “ONMD” and the Public Warrants began trading on the Nasdaq Global Market under the symbol “ONMDW.” The Common Stock and Public Warrants were transferred from The Nasdaq Global Market to The Nasdaq Capital Market at the opening of business on August 19, 2024, and continue to trade under the symbols “ONMD” and “ONMDW,” respectively.

 

As a result of the Business Combination, holders of Data Knights common stock automatically received Common Stock of OneMedNet, and holders of Data Knights warrants automatically received warrants of OneMedNet with substantively identical terms. At the closing of the Business Combination, all shares of Data Knights owned by the Sponsor (consisting of shares of Data Knights common stock and shares of Data Knights Class B common stock), automatically converted into an equal number of shares of OneMedNet’s Common Stock, and the private placement warrants held by the Sponsor automatically converted into warrants to purchase one share of OneMedNet Common Stock with substantively identical terms.

 

15
 

 

Key Components of Consolidated Statements of Operations

 

Revenue

 

The Company generates revenue from two streams: (1) iRWD, which provides regulatory grade imaging and clinical data in the pharmaceutical, device manufacturing, contract research organizations, and AI markets and (2) BEAM, which is a medical imaging exchange platform between hospital/healthcare systems, imaging centers, physicians and patients. iRWD is sold on a fixed fee basis based on the number of data units and the cost per data unit committed to in the customer contract. Revenue is recognized when the data is delivered to the customer. BEAM revenue is subscription-based revenue that is recognized ratably over the subscription period committed to by the customer. The Company invoices its BEAM customers quarterly or annually in advance with the customer contracts automatically renewing unless the customer issues a cancellation notice.

 

The Company excludes from revenue taxes collected from a customer that are assessed by a governmental authority and imposed on and concurrent with a specific revenue-producing transaction. The transaction price for the products is the invoiced amount. Advanced billings from contracts are deferred and recognized as revenue when earned. Deferred revenue consists of payments received in advance of performance under the contract. Such amounts are generally recognized as revenue over the contractual period. The Company receives payments from customers based upon contractual billing schedules. Accounts receivable is recorded when the right to consideration becomes unconditional. Payment terms on invoiced amounts typically range from zero to 90 days, with typical terms of 30 days.

 

Cost of Revenue

 

Our cost of revenue is composed of our distinct performance obligations of hosting, labor, and data cost.

 

General and Administrative

 

General and administrative functions include finance, legal, human resources, operations, and information technology support. These functions include costs for items such as salaries and benefits and other personnel-related costs, maintenance and supplies, professional fees for external legal, accounting, and other consulting services, and depreciation expense.

 

Research and Development

 

Costs incurred in the research and development of our products are expensed as incurred. Research and development costs include personnel, contracted services, materials, and indirect costs involved in the design and development of new products and services, as well as hosting expense.

 

Sales and Marketing

 

Our sales and marketing costs consist of labor and tradeshow costs.

 

Interest Expense

 

Interest expense consists of interest incurred on shareholder loans.

 

Other (Income) Expenses, Net

 

Other (income) expenses, net, primarily includes the changes in fair value of convertible debt and change in fair value of PIPE Notes for which we have elected the fair value option of accounting. Convertible notes payable, which include convertible promissory notes and PIPE Notes issued to related parties, including accrued interest and contingently issuable warrants, contain embedded derivatives, including settlement of the contingent conversion features, which require bifurcation and separate accounting. Accordingly, we have elected to measure the entire contingently convertible debt instruments, including accrued interest, at fair value. These debt instruments were initially recorded at fair value as liabilities and are subsequently re-measured at fair value on our condensed consolidated balance sheet at the end of each reporting period and at settlement, as applicable. Other income or expenses, net, also includes changes in fair value of loan extensions, deferred underwriting fees and warrants which are treated as liability instruments measured at fair value for accounting purposes, initially recorded at fair value and subsequently re-measured to fair value on our condensed consolidated balance sheets at the end of each reporting period. The changes in the fair value of these debt and liability instruments are recorded in changes in fair value, included as a component of other (income) expenses, net, in the condensed consolidated statements of operations.

 

At the closing of the Business Combination, convertible promissory notes were converted into Common Stock immediately prior to the Closing and were no longer outstanding as of the closing date.

 

Other (income) expenses, net, also includes foreign exchange and tax expenses related to the Company’s operations and revenue outside of the United States.

 

16
 

 

Results of Operations

 

The following table sets forth our condensed consolidated statements of operations data for the periods presented:

 

  

Three Months Ended

March 31,

   Change 
   2024   2023   $   % 
Revenue                    
Subscription revenue  $201   $167   $34    20%
Web imaging revenue   47    33    14    42%
Total revenue   248    200    48    24%
Cost of revenue   317    289    28    10%
Gross margin   (69)   (89)   20    -22%
Operating expenses                    
General and administrative   1,358    539    819    152%
Sales and marketing   229    259    (30)   -12%
Research and development   445    582    (137)   -24%
Total operating expenses   2,032    1,380    652    47%
Loss from operations   (2,101)   (1,469)   (632)   43%
Other (income) expense, net                    
Interest expense   42    -    42    N/A 
Change in fair value of warrants   (7)   -    (7)   N/A 
Change in fair value of PIPE Notes   (20)   -    (20)   N/A 
Change in fair value of convertible promissory notes   -    4,414    (4,414)   -100%
Stock warrant expense   -    1,935    (1,935)   -100%
Other (income) expense   (7)   8    (15)   -188%
Total other (income) expenses, net   8    6,357    (6,349)   -100%
Net loss  $(2,109)  $(7,826)  $5,717    -73%

 

Revenue

 

  

Three Months Ended

March 31,

   Change 
   2024   2023   $   % 
Subscription revenue (BEAM)  $201   $167   $34    20%
Web imaging revenue (iRWD)   47    33    14    42%
Total  $248   $200   $48    24%

 

Our revenue is comprised of sales made from our subscription revenue (BEAM) and from our web imaging (iRWD). For the three months ended March 31, 2024, overall revenue increased by 24%. The primary driver for the subscription revenue increase was delivery of revenue to a significant customer. The primary driver for the increase in web imaging revenue was revenue deliveries pushed to the first quarter of 2024.

 

Cost of Revenue

 

   Three Months Ended March 31, 
   2024   2023 
Cost of revenue   317    289 
% of revenue   128%   145%

 

For the three months ended March 31, 2024, we were able to reduce our cost of revenue as a percentage of revenue by 17%. The decrease is primarily driven by lower iRWD consulting costs during the three months ended March 31, 2024.

 

17
 

 

General and Administrative

 

Our general and administrative expense increased $0.8 million, or 152%, to $1.4 million for the three months ended March 31, 2024 from $0.5 million for the three months ended March 31, 2023. The increase is primarily due to an increase in professional fees of $0.6 million from being a public company, employee salaries and benefits of $0.1 million and bad debt expense of $0.1 million.

 

Sales and Marketing

 

Our sales & marketing expense decreased $30 thousand, or 12%, to $229 thousand for the three months ended March 31, 2024 from $259 thousand for the three months ended March 31, 2023. The decrease is primarily due to a decrease in salaries and benefits of $84 thousand, which is partially offset by increases in trade shows, dues and subscriptions and consultants, which collectively increased by $54 thousand.

 

Research and development

 

Our research and development expense decreased $0.1 million, or 24%, to $0.5 million for the three months ended March 31, 2024 from $0.6 million for the three months ended March 31, 2023. The decrease is primarily due to a decrease in stock compensation expense of $0.2 million, which is partially offset by an increase in salaries and benefits of $0.1 million.

 

Interest Expense

 

During the three months ended March 31, 2024, interest expense was primarily comprised of interest expense on loans made from related parties (Management and Directors) and interest expense on $0.5 million of deferred underwriter fees payable in cash. During the three months ended March 31, 2023, we did not incur any interest expense.

 

Change in Fair Value of Warrants

 

The change in fair value of Warrants was due to the closing of the Business Combination and the resulting fluctuations in the market price of shares of Common Stock.

 

Change in Fair Value of PIPE Notes

 

The change in fair value of PIPE Notes was due to the closing of the Business Combination and the resulting fluctuations in the market price of shares of Common Stock.

 

Change in Fair Value of Convertible Debt

 

The change in fair value of convertible debt was due to the closing of the Business Combination and the resulting fluctuations of the market price of shares of Common Stock. The Convertible Promissory Notes were no longer outstanding during the three months ended March 31, 2024.

 

Non-GAAP Financial Measure

 

In addition to providing financial measurements based on U.S. GAAP, we provide an additional financial metric that is not prepared in accordance with U.S. GAAP (a “non-GAAP financial measure”). We use this non-GAAP financial measure, in addition to U.S. GAAP financial measures, to understand and compare operating results across accounting periods, for financial and operational decision making, for planning and forecasting purposes, to measure executive compensation, and to evaluate our financial performance. This non-GAAP financial measure is Adjusted EBITDA, as discussed below.

 

We believe that this non-GAAP financial measure reflects our ongoing business in a manner that allows for meaningful comparisons and analysis of trends in the business, as it facilitates comparing financial results across accounting periods and to those of peer companies. We also believe that this non-GAAP financial measure enables investors to evaluate our operating results and future prospects in the same manner as we do. This non-GAAP financial measure may exclude expenses and gains that may be unusual in nature, infrequent, or not reflective of our ongoing operating results.

 

This non-GAAP financial measure should not be viewed as a substitute for a U.S. GAAP financial measure and may be different from a similarly titled non-GAAP financial measure used by other companies. Furthermore, there are limitations inherent in the non-GAAP financial measure because it excludes charges and credits that are required to be included in a U.S. GAAP presentation. Accordingly, the non-GAAP financial measure does not replace the presentation of our U.S. GAAP financial measures and should only be used as a supplement to, not as a substitute for, our financial results presented in accordance with U.S. GAAP. U.S. GAAP net loss is the closest comparable U.S. GAAP measure used.

 

18
 

 

We consider Adjusted EBITDA to be an important indicator of the operational strength and performance of our business and a good measure of our historical operating trends. Adjusted EBITDA eliminates items that we do not consider to be part of our core operations. We define Adjusted EBITDA as U.S. GAAP net loss excluding the following items: interest expense; income tax expense; depreciation and amortization of tangible assets; stock-based compensation; Business Combination transaction expenses; and other non-recurring items that may arise from time to time.

 

The non-GAAP adjustments, and our basis for excluding them from our non-GAAP financial measure, are outlined below:

 

  Adjusted EBITDA does not reflect interest expense or the cash requirements necessary to service payments on our shareholder loans, which is not a core form of financing for our business;
     
  Adjusted EBITDA does not reflect income tax expense, which relates to our foreign subsidiary, because we have suffered recurring consolidated operating losses since inception and expect that to continue in the future;
     
  Although depreciation and amortization are non-cash charges, the assets that we currently depreciate and amortize will likely have to be replaced in the future, and Adjusted EBITDA does not reflect the cash required to fund such replacements;
     
  Adjusted EBITDA excludes stock-based compensation expense which has been, and will continue to be for the foreseeable future, a significant recurring non-cash expense for our business and an important part of our compensation strategy;
     
  Adjusted EBITDA does not reflect the effect of earnings or charges resulting from matters that our management does not consider to be indicative of our ongoing operations. However, some of these charges and gains (such as mark-to-market adjustments, stock warrant expense, etc.) have recurred and may recur; and
     
  Other companies, including companies in our industry, may calculate Adjusted EBITDA differently, which reduces its usefulness as a comparative measure.

 

The following table reconciles U.S. GAAP net loss to Adjusted EBITDA during the periods presented (in thousands):

 

   Three Months Ended March 31, 
   2024   2023 
Net loss  $(2,109)  $(7,826)
Interest expense   42    - 
Depreciation and amortization   11    6 
Stock-based compensation   137    368 
Change in fair value of warrants   (7)   - 
Change in fair value of PIPE Notes   (20)   - 
Change in fair value of convertible promissory notes   -    4,414 
Stock warrant expense   -    1,935 
Adjusted EBITDA   (1,946)   (1,103)

 

Liquidity and Capital Resources

 

As of March 31, 2024, our principal sources of liquidity were proceeds from related party investors and our revolving line of credit and cash received from customers.

 

The following table shows net cash and cash equivalents used in operating activities, net cash and cash equivalents used in investing activities, and net cash and cash equivalents provided by financing activities during the periods presented:

 

   Three Months Ended March 31, 
   2024   2023 
Net cash provided by (used in)          
Operating activities  $(1,547)  $(1,002)
Investing activities   (6)   - 
Financing activities   1,680    876 

 

19
 

 

Operating Activities

 

Our net cash and cash equivalents used in operating activities consists of net loss adjusted for certain non-cash items, including depreciation and amortization, stock-based compensation expense, changes in fair value of liability classified financial instruments, and as well as changes in operating assets and liabilities. The primary changes in working capital items, such as the changes in accounts receivable and deferred revenue, result from the difference in timing of payments from our customers related to contract performance obligations. This may result in an operating cash flow source or use for the period, depending on the timing of payments received as compared to the fulfillment of the performance obligation.

 

Net cash used in operating activities was $1.5 million during the three months ended March 31, 2024. Net cash used in operating activities was due to our net loss of $2.1 million, which is offset by non-cash items of $0.1 million, primarily consisting of stock-based compensation, and cash from operating assets and liabilities of $0.4 million due to the timing of cash payments to vendors and cash receipts from customers.

 

By comparison, the Company’s net cash used in operating activities was $1.0 million during the three months ended March 31, 2023. Net cash used in operating activities for the three months ended March 31, 2023 was due to our net loss of $7.8 million, which is offset by non-cash items of $6.7 million, primarily consisting of the change in fair value of convertible debt of $4.4 million, stock warrant expense of $1.9 million and stock-based compensation expense of $0.4 million, and cash from operating assets and liabilities of $0.1 million due to the timing of cash payments to vendors and cash receipts from customers.

 

Investing Activities

 

Our investing activities have consisted primarily of property and equipment purchases.

 

Net cash and cash equivalents used in investing activities during the three months ended March 31, 2024 consisted of $6 thousand of purchased property and equipment.

 

By comparison, no cash and cash equivalents were used or provided by investing activities during the three months ended March 31, 2023.

 

Financing Activities

 

Net cash provided by financing activities was $1.7 million for the three months ended March 31, 2024, which primarily consisted of $1.3 million and $0.4 million of proceeds from related party loans and our revolving line of credit, respectively.

 

By comparison, the Company’s net cash provided by financing activities was $0.9 million for the three months ended March 31, 2023, which primarily consisted of $1.1 million proceeds from the issuance of convertible promissory notes payable offset by $0.2 million of Business Combination costs paid.

 

Contractual Obligations and Commitments and Going Concern Outlook

 

Currently, management does not believe that our cash and cash equivalents is sufficient to meet our foreseeable cash needs for at least the next 12 months. Our foreseeable cash needs, in addition to our recurring operating expenses, include our expected capital expenditures to support the expansion of our infrastructure and workforce, interest expense and minimum contractual obligations. Management intends to raise cash for operations through debt and equity offerings. As a result of the Company’s recurring loss from operations and the need for additional financing to fund its operating and capital requirements there is uncertainty regarding the Company’s ability to maintain liquidity sufficient to operate its business effectively, which raises substantial doubt as to the Company’s ability to continue as a going concern.

 

Our future capital requirements will depend on many factors, including our growth rate, the timing and extent of spending to support research and development efforts, the expansion of sales and marketing activities, the introduction of new and enhanced product and service offerings, and the cost of any future acquisitions of technology or businesses. In the event that additional financing is required from outside sources, we may be unable to raise the funds on acceptable terms, if at all.

 

20
 

 

The following table summarizes our current and long-term material cash requirements as of March 31, 2024:

 

       Payments due in: 
   Total   Less than 1 year   1-3 years 
Accounts payable & accrued expenses  $5,874   $5,874   $- 
Loan extensions   2,992    2,992    - 
Deferred underwriter fee payable   3,307    3,307    - 
Loan, related party   1,777    -    1,777 
PIPE Notes   1,617    1,617    - 
Line of credit   411    411    - 
   $15,979   $14,202   $1,777 

 

Critical Accounting Policies and Estimates

 

Our management’s discussion and analysis of financial condition and results of operations is based on our condensed consolidated financial statements which have been prepared in accordance with GAAP. In preparing our financial statements, we make estimates, assumptions, and judgments that can have a significant impact on our reported revenue, results of operations, and net income or loss, as well as on the value of certain assets and liabilities on our balance sheet during and as of the reporting periods. These estimates, assumptions, and judgments are necessary because future events and their effects on our results of operations and the value of our assets cannot be determined with certainty and are made based on our historical experience and on other assumptions that we believe to be reasonable under the circumstances. These estimates may change as new events occur or additional information is obtained, and we may periodically be faced with uncertainties, the outcomes of which are not within our control and may not be known for a prolonged period of time. Because the use of estimates is inherent in the financial reporting process, actual results could differ from those estimates.

 

For a discussion of our critical accounting estimates, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Form 10-K/A, the notes to our audited financial statements appearing in the Form 10-K/A, and the notes to the financial statements appearing elsewhere in this Report. There have been no material changes to these critical accounting policies and estimates through March 31, 2024 from those discussed in the Form 10-K/A.

 

Recently Issued and Adopted Accounting Pronouncements

 

A description of recently issued accounting pronouncements that may potentially impact our financial position and results of operations is disclosed in Note 2 to our condensed consolidated financial statements included elsewhere in this Report.

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

 

We are a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information required under this item.

 

Item 4. Controls and Procedures

 

Evaluation of Disclosure Controls and Procedures

 

Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act), as of March 31, 2024. Based on such evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that as of March 31, 2024, our disclosure controls and procedures were not effective because of material weaknesses in our internal controls over financial reporting which were not designed properly to ensure proper identification of non-routine transactions and ensure appropriate segregation of duties.

 

Material Weakness

 

As disclosed elsewhere in this Report, we completed the Business Combination on November 7, 2023. Prior to the Business Combination, Data Knights, our predecessor, was a special purpose acquisition company formed for the purpose of effecting a merger, capital stock exchange, asset acquisition, stock purchase, recapitalization or similar business combination with one or more businesses. As a result, previously existing internal controls are no longer applicable or comprehensive enough as of the assessment date, because Data Knights’ operations prior to the Business Combination were insignificant compared to those of the consolidated entity post-Business Combination. As a result, management is aware of material weaknesses in the Company’s internal control related to user access/segregation of duties, lack of a formalized control environment and oversight of controls over financial reporting, errors in accounting for non-routine transactions, and lack of record keeping. Due to the limited transactional volume currently experienced combined with our financial limitations, we do not currently have an expanded accounting department that would allow us to better segregate duties. Over time, as we continue to grow and add accounting staff, we expect to continue to enhance our internal control structure, including appropriate segregation of duties. During September 2024, changes were made to accounting personnel to enhance our financial reporting structure, which we expect to alleviate reporting pressures, including reporting of non-routine transactions. In addition, the new personnel has focused on creating central filing repositories to manage accounting records and other company documents.

 

Changes in Internal Control Over Financial Reporting

 

There were no changes in our internal control over financial reporting during the three months ended March 31, 2024 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

21
 

 

PART II – OTHER INFORMATION

 

Item 1. Legal Proceedings.

 

We may be subject from time to time to various claims, lawsuits and other legal and administrative proceedings arising in the ordinary course of business. Some of these claims, lawsuits and other proceedings may involve highly complex issues that are subject to substantial uncertainties, and could result in damages, fines, penalties, non-monetary sanctions or relief. We are not presently party to any legal proceedings that, in the opinion of management, if determined adversely to us, would individually or taken together have a material adverse effect on our business, operating results, financial condition, or cash flows.

 

Item 1A. Risk Factors.

 

In addition to the other information set forth in this Report, you should carefully consider the factors discussed in the “Risk Factors” in the Form 10-K/A and our other public filings, which could materially affect our business, financial condition or future results. There have been no material changes from risk factors previously disclosed in “Risk Factors” in the Form 10-K/A and our other public filings.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

 

During the three months ended March 31, 2024, we did not have sales of unregistered securities not previously included in a Current Report on Form 8-K.

 

Item 3. Defaults Upon Senior Securities.

 

None.

 

Item 4. Mine Safety Disclosures.

 

Not applicable.

 

Item 5. Other Information.

 

During the three months ended March 31, 2024, no director or officer of the Company adopted or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement,” as each term is defined in Item 408(a) of Regulation S-K.

 

Item 6. Exhibits.

 

The following documents are included as exhibits to this Quarterly Report on Form 10-Q:

 

Exhibit Number   Description
3.1   Third Amended and Restated Certificate of Incorporation of OneMedNet Corporation (incorporated by reference to Exhibit 3.1 to the Company’s Form 8-K, filed with the SEC on November 13, 2023).
3.2   Amended and Restated Bylaws of OneMedNet Corporation (incorporated by reference to Exhibit 3.2 to the Registrant’s Current Report on Form 8-K filed with the SEC on November 13, 2023).
4.1   Description of the Registrant’s Securities (incorporated by reference to Exhibit 4.1 to the Registrant’s Annual Report on Form 10-K filed with the SEC on April 9, 2024).
4.2   Specimen Warrant Certificate (incorporated by reference to Exhibit 4.3 to the Company’s Form S-1/A, filed with the SEC on April 7, 2021).
4.3   Warrant Agreement, dated May 6, 2021, between the Company and Continental Stock Transfer & Trust Company (incorporated by reference to Exhibit 4.1 to the Company’s Form 8-K, filed with the SEC on May 11, 2021).
10.1   Securities Purchase Agreement entered into as of March 28, 2024, by and between OneMedNet Corporation and each investor identified on the signature pages thereto (incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed with the SEC on April 2, 2024).
10.2   Registration Rights Agreement dated as of March 28, 2024, by and among OneMedNet Corporation and each of the investors to the Securities Purchase Agreement (incorporated by reference to Exhibit 10.2 to the Registrant’s Current Report on Form 8-K filed with the SEC on April 2, 2024).
10.3   Subscription Escrow Agreement effective March 28, 2024, by and among OneMedNet Corporation, each investor identified on the signature pages thereto, and Rimon, P.C., as the Escrow Agent (incorporated by reference to Exhibit 10.3 to the Registrant’s Current Report on Form 8-K filed with the SEC on April 2, 2024).
31.1*   Certification of Chief Executive Officer (Principal Executive Officer) Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2*   Certification of Chief Financial Officer (Principal Financial Officer) Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1#   Certification of Chief Executive Officer (Principal Executive Officer) Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2#   Certification of Chief Financial Officer (Principal Financial Officer) Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.SCH   Inline XBRL Taxonomy Extension Schema Document
101.CAL   Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF   Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB   Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE   Inline XBRL Taxonomy Extension Presentation Linkbase Document
104   Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)

 

* Filed herewith.

 

# The certifications furnished in Exhibit 32.1 and Exhibit 32.2 hereto are deemed to accompany this Quarterly Report on Form 10-Q and will not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, except to the extent that the registrant specifically incorporates it by reference.

 

22
 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, on December 5, 2024.

 

  OneMedNet Corporation
     
  By: /s/ Robert Golden
    Robert Golden
    Interim Chief Financial Officer
(Duly Authorized Officer and Principal Financial and Accounting Officer)

 

23

 

Exhibit 31.1

 

CERTIFICATION PURSUANT TO

RULES 13a-14(a) AND 15d-14(a) UNDER THE SECURITIES EXCHANGE ACT OF 1934,

AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

 

I, Aaron Green, certify that:

 

1.I have reviewed this Quarterly Report on Form 10-Q of OneMedNet Corporation;
  
2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
  
3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
  
4.The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

(a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
   
(b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
   
(c)Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
   
(d)Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5.The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

(a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
   
(b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: December 5, 2024 By: /s/ Aaron Green
    Aaron Green
   

Chief Executive Officer

(Principal Executive Officer)

 

 

 

Exhibit 31.2

 

CERTIFICATION PURSUANT TO

RULES 13a-14(a) AND 15d-14(a) UNDER THE SECURITIES EXCHANGE ACT OF 1934,

AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

 

I, Robert Golden, certify that:

 

1.I have reviewed this Quarterly Report on Form 10-Q of OneMedNet Corporation;
  
2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
  
3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
  
4.The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

(a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
   
(b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
   
(c)Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
   
(d)Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5.The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

(a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
   
(b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: December 5, 2024 By: /s/ Robert Golden
    Robert Golden
   

Interim Chief Financial Officer

(Principal Financial Officer
and Principal Accounting Officer)

 

 

 

Exhibit 32.1

 

CERTIFICATIONS PURSUANT TO

18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

In connection with the Quarterly Report of OneMedNet Corporation (the “Company”) for the quarter ended March 31, 2024, as filed with the Securities and Exchange Commission on or about the date hereof (the “Report”), I, Aaron Green, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

 

(1)The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2)The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

Date: December 5, 2024 By: /s/ Aaron Green
    Aaron Green
   

Chief Executive Officer

(Principal Executive Officer)

 

 

 

 

Exhibit 32.2

 

CERTIFICATIONS PURSUANT TO

18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

In connection with the Quarterly Report of OneMedNet Corporation (the “Company”) for the quarter ended March 31, 2024, as filed with the Securities and Exchange Commission on or about the date hereof (the “Report”), I, Robert Golden, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

 

(1)The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2)The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

Date: December 5, 2024 By: /s/ Robert Golden
    Robert Golden
   

Interim Chief Financial Officer

(Principal Financial Officer
and Principal Accounting Officer)

 

 

 

v3.24.3
Cover - $ / shares
3 Months Ended
Mar. 31, 2024
Dec. 05, 2024
Document Type 10-Q  
Amendment Flag false  
Document Quarterly Report true  
Document Transition Report false  
Document Period End Date Mar. 31, 2024  
Document Fiscal Period Focus Q1  
Document Fiscal Year Focus 2024  
Current Fiscal Year End Date --12-31  
Entity File Number 001-40386  
Entity Registrant Name ONEMEDNET CORPORATION  
Entity Central Index Key 0001849380  
Entity Tax Identification Number 86-2076743  
Entity Incorporation, State or Country Code DE  
Entity Address, Address Line One 6385 Old Shady Oak Road  
Entity Address, Address Line Two Suite 250  
Entity Address, City or Town Eden Prairie  
Entity Address, State or Province MN  
Entity Address, Postal Zip Code 55344  
City Area Code (800)  
Local Phone Number 918-7189  
Entity Current Reporting Status No  
Entity Interactive Data Current Yes  
Entity Filer Category Non-accelerated Filer  
Entity Small Business true  
Entity Emerging Growth Company true  
Elected Not To Use the Extended Transition Period false  
Entity Shell Company false  
Entity Common Stock, Shares Outstanding   27,987,427
Entity Listing, Par Value Per Share $ 0.0001  
Common stock, par value $0.0001 per share    
Title of 12(b) Security Common stock, par value $0.0001 per share  
Trading Symbol ONMD  
Security Exchange Name NASDAQ  
Redeemable Warrants, each exercisable for one share of Common Stock at an exercise price of $11.50 per share    
Title of 12(b) Security Redeemable Warrants, each exercisable for one share of Common Stock at an exercise price of $11.50 per share  
Trading Symbol ONMDW  
Security Exchange Name NASDAQ  
v3.24.3
Condensed Consolidated Balance Sheets - USD ($)
$ in Thousands
Mar. 31, 2024
Dec. 31, 2023
Current assets:    
Cash and cash equivalents $ 174 $ 47
Accounts receivable, net 253 152
Prepaid expenses and other current assets 229 166
Total current assets 656 365
Property and equipment, net 94 99
Total assets 750 464
Current liabilities:    
Accounts payable & accrued expenses 5,875 4,965
Deferred revenues 456 254
Loan extensions 2,992 2,992
PIPE Notes 1,617 1,637
Deferred underwriter fee payable 3,307 3,525
Line of credit 411
Total current liabilities 14,658 13,373
Other long-term liabilities 16 68
Total liabilities 16,451 13,906
Commitments and contingencies (Note 12)
Stockholders’ deficit:    
Preferred Stock, par value $0.0001, 1,000,000 shares authorized at March 31, 2024 and December 31, 2023; no shares issued and outstanding at March 31, 2024 and December 31, 2023
Common Stock, par value $0.0001; 100,000,000 shares authorized, 23,850,010 shares issued and 23,662,265 shares outstanding at March 31, 2024, and 23,572,232 shares issued and outstanding as of December 31, 2023 2 2
Additional paid-in-capital 78,375 77,996
Treasury stock, at cost, 187,745 and 0 shares at March 31, 2024 and December 31, 2023, respectively (529)
Accumulated deficit (93,549) (91,440)
Total stockholders’ deficit (15,701) (13,442)
Total liabilities and stockholders’ deficit 750 464
Related Party [Member]    
Current liabilities:    
Loan, related party $ 1,777 $ 465
v3.24.3
Condensed Consolidated Balance Sheets (Parenthetical) - $ / shares
Mar. 31, 2024
Dec. 31, 2023
Statement of Financial Position [Abstract]    
Preferred stock, par value $ 0.0001 $ 0.0001
Preferred stock, shares authorized 1,000,000 1,000,000
Preferred stock, shares issued 0 0
Preferred stock, shares outstanding 0 0
Common stock, par value $ 0.0001 $ 0.0001
Common stock, shares authorized 100,000,000 100,000,000
Common stock, shares issued 23,850,010 23,572,232
Common stock, shares outstanding 23,662,265 23,572,232
Treasury stock, shares 187,745 0
v3.24.3
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Revenue    
Total revenue $ 248 $ 200
Cost of revenue 317 289
Gross margin (69) (89)
Operating expenses    
General and administrative 1,358 539
Sales and marketing 229 259
Research and development 445 582
Total operating expenses 2,032 1,380
Loss from operations (2,101) (1,469)
Other expense (income), net    
Interest expense 42
Change in fair value of warrants (7)
Change in fair value of PIPE Notes (20)
Change in fair value of convertible promissory notes 4,414
Stock warrant expense 1,935
Other (income) expense (7) 8
Total other expense, net 8 6,357
Net loss $ (2,109) $ (7,826)
Earnings per share:    
Basic net loss per common share outstanding $ (0.09) $ (1.94)
Diluted net loss per common share outstanding $ (0.09) $ (1.94)
Basic weighted average number of common shares outstanding 23,681,846 4,033,170
Diluted weighted average number of common shares outstanding 23,681,846 4,033,170
Subscription Revenue [Member]    
Revenue    
Total revenue $ 201 $ 167
Web Imaging Revenue [Member]    
Revenue    
Total revenue $ 47 $ 33
v3.24.3
Condensed Consolidated Statements of Changes in Temporary Equity and Stockholders' Deficit (Unaudited) - USD ($)
$ in Thousands
Temporary Equity [Member]
Series A-2 Preferred Stock [Member]
Temporary Equity [Member]
Series A-1 Preferred Stock [Member]
Temporary Equity [Member]
Common Stock [Member]
Treasury Stock, Common [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022 $ 9,634 $ 8,010 $ 17,644 $ 13,657 $ (57,660) $ (26,359)
Balance, shares at Dec. 31, 2022 3,415,923 2,839,957   4,033,170        
Issuance of OMN warrants in conjunction with convertible promissory notes   1,935 1,935
Stock-based compensation expense   368 368
Net loss (7,826) (7,826)
Balance at Mar. 31, 2023 $ 9,634 $ 8,010 $ 17,644 15,960 (65,486) (31,882)
Balance, shares at Mar. 31, 2023 3,415,923 2,839,957   4,033,170        
Balance at Dec. 31, 2023       $ 2 77,996 (91,440) (13,442)
Balance, shares at Dec. 31, 2023       23,572,232      
Stock-based compensation expense       137 137
Repurchase of common stock       $ (529) (529)
Repurchase of common stock, shares         (187,745)      
Net loss       (2,109) (2,109)
Issuance of common stock to settle deferred underwriter fee payable       242 242
Issuance of common stock to settle deferred underwriter fee payable, shares       277,778        
Balance at Mar. 31, 2024       $ 2 $ (529) $ 78,375 $ (93,549) $ (15,701)
Balance, shares at Mar. 31, 2024       23,850,010 (187,745)      
v3.24.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Cash flows from operating activities:    
Net loss $ (2,109) $ (7,826)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 11 6
Stock-based compensation expense 137 368
Change in fair value of warrant liabilities (7)
Change in fair value of PIPE Notes (20)
Gain on forgiveness of CEBA loan (15)
Non-cash interest 38
Change in fair value of convertible promissory notes 4,414
Stock warrant expense 1,935
Change in operating assets and liabilities:    
Accounts receivable (101) (235)
Prepaid expenses and other current assets (63) (26)
Accounts payable & accrued expenses 380 271
Deferred revenues 202 91
Net cash used in operating activities (1,547) (1,002)
Cash flows from investing activities:    
Purchases of property and equipment (6)
Net cash used in investing activities (6)
Cash flows from financing activities:    
Proceeds from issuance of shareholder loans 1,300
Proceeds from line of credit borrowings 410
Repayment of CEBA loan (30)
Proceeds from issuance of convertible notes 1,075
Business Combination costs (199)
Net cash provided by financing activities 1,680 876
Net increase (decrease) in cash and cash equivalents 127 (126)
Cash and cash equivalents at beginning of period 47 271
Cash and cash equivalents at end of period 174 145
Supplemental disclosures of non-cash investing and financing activities:    
Issuance of common stock to settle deferred underwriter fee payable 242
Consideration for repurchase of common stock included in accounts payable and accrued expenses $ (529)
v3.24.3
Pay vs Performance Disclosure - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Pay vs Performance Disclosure [Table]    
Net Income (Loss) $ (2,109) $ (7,826)
v3.24.3
Insider Trading Arrangements
3 Months Ended
Mar. 31, 2024
Insider Trading Arrangements [Line Items]  
Rule 10b5-1 Arrangement Adopted false
Non-Rule 10b5-1 Arrangement Adopted false
Rule 10b5-1 Arrangement Terminated false
Non-Rule 10b5-1 Arrangement Terminated false
v3.24.3
Description of Business
3 Months Ended
Mar. 31, 2024
Accounting Policies [Abstract]  
Description of Business

1. Description of Business

 

Organization and description of business

 

OneMedNet Corporation (the “Company”) is a healthcare software company with solutions focused on digital medical image management, exchange, and sharing. The Company was founded in Delaware on November 20, 2015. The Company has been solely focused on creating solutions that simplify digital medical image management, exchange, and sharing. The Company has one wholly-owned subsidiary, OneMedNet Technologies (Canada) Inc., incorporated on October 16, 2015 under the provisions of the Business Corporations Act of British Columbia whose functional currency is the Canadian dollar. The Company’s headquarters location is Eden Prairie, Minnesota.

 

On November 7, 2023, Data Knights Merger Sub, Inc., (“Merger Sub”) a Delaware corporation and a wholly owned subsidiary of Data Knights Acquisition Corp. (“Data Knights”), a Delaware corporation, merged with and into OneMedNet Solutions Corporation (formerly named OneMedNet Corporation) (“Legacy ONMD”), with Legacy ONMD surviving as a wholly owned subsidiary of Data Knights (the “Business Combination”). Following the consummation of the Business Combination, Data Knights was renamed to “OneMedNet Corporation.”

 

Basis of presentation and consolidation

 

The accompanying unaudited condensed consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and the rules and regulations of the Securities and Exchange Commission (“SEC”) for interim reporting. As permitted under those rules and regulations, certain notes or other financial information normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted. The interim unaudited condensed consolidated financial statements have been prepared on the same basis as the annual consolidated financial statements and, in the opinion of management, reflect all adjustments, which include only normal, recurring adjustments that are necessary to present fairly the Company’s results for the interim periods presented. The results from operations for the three months ended March 31, 2024, are not necessarily indicative of the results to be expected for the year ended December 31, 2024, or for any future annual or interim period.

 

The accompanying interim unaudited condensed consolidated financial statements should be read in conjunction with the annual consolidated financial statements and the related notes for the year ended December 31, 2023 in our Annual Report on Form 10-K, as amended, filed with the SEC on November 5, 2024 (the “Form 10-K/A”).

 

The interim unaudited condensed consolidated financial statements include the consolidated accounts of the Company’s wholly owned subsidiary, OneMedNet Technologies (Canada) Inc. All significant intercompany transactions have been eliminated in consolidation.

 

Liquidity and going concern

 

The Company has incurred recurring net losses since its inception, including $2.1 million and $7.8 million for the three months ended March 31, 2024 and 2023, respectively. In addition, the Company had an accumulated deficit of $93.5 million as of March 31, 2024. The Company’s cash balance of $0.2 million is not adequate to fund its operations through at least twelve months from the date these condensed consolidated financial statements were available for issuance. Therefore, these conditions raise substantial doubt about the Company’s ability to continue as a going concern.

 

To continue in existence and expand its operations, the Company will be required to, and management plans to, raise additional working capital through an equity or debt offering and ultimately hopes to attain profitable operations to fulfill its operating and capital requirements for at least 12 months from the date of the issuance of the condensed consolidated financial statements. However, the Company may not be able to secure such financing in a timely manner or on favorable terms, if at all. Furthermore, if the Company issues equity securities to raise additional funds, its existing stockholders may experience dilution, and the new equity securities may have rights, preferences and privileges senior to those of the Company’s existing stockholders. The condensed consolidated financial statements do not include any adjustments relating to the recoverability and classification of assets and liabilities that might be necessary should the Company be unable to continue as a going concern. The Company’s continuation as a going concern is dependent upon its ability to continue receiving working capital cash payments and generating cash flow from operations.

 

 

Risks and uncertainties

 

The Company is subject to risks common to companies in the markets it serves, including, but not limited to, global economic and financial market conditions, fluctuations in customer demand, acceptance of new products, development by its competitors of new technological innovations, dependence on key personnel, and protection of proprietary technology.

 

Segment information

 

The Company operates in one operating segment and, accordingly, no segment disclosures have been presented herein.

 

v3.24.3
Summary of Significant Accounting Policies
3 Months Ended
Mar. 31, 2024
Accounting Policies [Abstract]  
Summary of Significant Accounting Policies

2. Summary of Significant Accounting Policies

 

Except as described below, the accounting policies of the Company are set forth in Note 2 to the consolidated financial statements contained in the Form 10-K/A, and the accounting policies followed by the Company for interim financial reporting are consistent with the accounting policies therein.

 

Treasury stock

 

The Company records the repurchase of its common stock, par value $0.0001 per share (“Common Stock”) at cost on the trade date of the transaction. These shares are considered treasury stock, which is a reduction to stockholders’ equity. Treasury stock is included in authorized and issued shares but excluded from outstanding shares.

 

Emerging growth company status

 

The Company is an “emerging growth company”, as defined in the Jumpstart Our Business Startups Act of 2012 (“JOBS Act”). Under the JOBS Act, emerging growth companies can take advantage of an extended transition period for complying with new or revised accounting standards, delaying the adoption of these accounting standards until they would apply to private companies. The Company has elected to use this extended transition period for complying with certain new or revised accounting standards that have different effective dates for public and private companies until the earlier of the date that it (1) is no longer an emerging growth company or (2) affirmatively and irrevocably opts out of the extended transition period provided in the JOBS Act.

 

Accounting pronouncements not yet adopted

 

In December 2023, the FASB issued ASU No. 2023-09, Improvements to Income Tax Disclosures (Topic 740) (“ASU 2023-09”). ASU 2023-09 requires disaggregated information about a reporting entity’s effective tax rate reconciliation as well as additional information on income taxes paid. ASU 2023-09 is effective on a prospective basis for annual periods beginning after December 15, 2024. Early adoption is also permitted for annual financial statements that have not yet been issued or made available for issuance. The Company is currently evaluating the impact of adopting ASU 2023-09.

 

In November 2023, the FASB issued ASU No. 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, which is intended to provide enhancements to segment disclosures, even for entities with only one reportable segment. In particular, the standard will require disclosures of significant segment expenses regularly provided to the chief operating decision maker and included within each reported measure of segment profit and loss. The standard will also require disclosure of all other segment items by reportable segment and a description of its composition. Finally, the standard will require disclosure of the title and position of the chief operating decision maker and an explanation of how the chief operating decision maker uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding how to allocate resources. The standard is effective for annual periods beginning after December 15, 2023, and interim periods within annual periods beginning after December 15, 2024. Early adoption is permitted. The Company is currently evaluating the impact of the standard on the presentation of its consolidated financial statements and footnotes.

 

Recently adopted accounting pronouncements

 

In December 2023, the FASB issued ASU No. 2023-08, Intangibles - Goodwill and Other - Crypto Assets (Subtopic 350-60): Accounting for and Disclosure of Crypto Assets (ASU 2023-08). ASU 2023-08 requires fair value measurement of certain crypto assets each reporting period with the changes in fair value reflected in net income. The amendments also require disclosures of the name, fair value, units held, and cost bases for each significant crypto asset held and annual reconciliations of crypto asset holdings. The new guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2024, with early adoption permitted. The Company has opted to adopt this guidance early on January 1, 2024. The Company’s adoption of ASU 2023-08 had no impact on the condensed consolidated financial statements as of and for the three months ended March 31, 2024.

 

 

v3.24.3
Convertible Debt
3 Months Ended
Mar. 31, 2024
Debt Disclosure [Abstract]  
Convertible Debt

3. Convertible Debt

 

Convertible Promissory Notes

 

From 2019 to 2023, the Company issued various convertible promissory notes to related and unrelated party investors, which were convertible into equity securities of Legacy ONMD upon a next equity financing transaction (the “Convertible Promissory Notes”). The Convertible Promissory Notes bore interest at a rate of either 4% or 6% annually from the date of issuance until the outstanding principal was paid or converted. In connection with the issuance of Convertible Promissory Notes in 2022 and 2023, the Company also issued warrants at an exercise price of $1.00 per share (the “Convertible Promissory Notes Warrants”). See additional information on the accounting for the warrants in Note 9.

 

The Convertible Promissory Notes were issued for general working capital purposes. The Company elected the fair value option (“FVO”) of accounting under ASC 825, Financial Instruments, for its Convertible Promissory Notes. Under the FVO election, the financial instrument is initially measured at its issue-date estimated fair value and subsequently remeasured at estimated fair value on a recurring basis at each reporting period date. The estimated fair value adjustment is presented as a single line item within other (income) expenses, net in the accompanying condensed consolidated statements of operations under the caption change in fair value of convertible debt.

 

In November 2023, all Convertible Promissory Notes were converted pursuant to their provision in connection with the Business Combination between Data Knights and Legacy ONMD and were no longer outstanding as of December 31, 2023. See the Form 10-K/A for all other details relating to the Convertible Promissory Notes issued prior to December 31, 2023.

 

PIPE Notes

 

On June 28, 2023, the Company and Data Knights entered into a Securities Purchase Agreement pursuant to which Data Knights issued and sold to certain investors (the “Purchasers”) a new series of senior secured convertible notes (the “PIPE Notes”), which are convertible into shares of Common Stock at the Purchasers election at a conversion price equal to the lower of (i) $10.00 per share, or (ii) 92.5% of the lowest volume weighted average trading price for the ten (10) Trading Days immediately preceding the conversion date. The PIPE Notes mature on the first anniversary of the issuance date, or November 7, 2024.

 

The Company elected the FVO of accounting for its PIPE Notes. The estimated fair value adjustment is presented as a single line item within other (income) expenses, net in the accompanying condensed consolidated statements of operations under the caption change in fair value of PIPE Notes. As of March 31, 2024 and December 31, 2023, the fair value of the PIPE Notes was $1.6 million, which is included in current liabilities on the condensed consolidated balance sheets.

 

Shareholder Loans

 

In January 2024, the Company received gross proceeds of $1.0 million in connection with a shareholder loan with a related party investor which is convertible into 1,327,070 shares of Common Stock at a conversion price of $0.7535 per share. The balance of $1.0 million is included in loan, related party on the condensed consolidated balance sheet as of March 31, 2024.

 

Helena Notes

 

On March 28, 2024, the Company entered into a definitive securities purchase agreement (the “Helena SPA”) with Helena Global Investment Opportunities 1 Ltd. (“Helena”), an affiliate of Helena Partners Inc., a Cayman-Islands based advisor and investor providing for up to $4.5 million in funding through a private placement for the issuance of senior secured convertible notes and warrants across multiple tranches. The Helena SPA was subsequently terminated in June 2024 prior to the closing of any tranches (the “Helena Termination Agreement”). As such, the Helena SPA had no impact on the Company’s condensed consolidated financial statements as of and for the period ended March 31, 2024.

 

Pursuant to the Helena Termination Agreement, the Company issued to Helena a warrant to purchase 50,000 shares of Common Stock at an exercise price of $1.20 per share and agreed to reimburse Helena for certain reasonable and documented out-of-pocket legal fees and expenses incurred in connection with entry into the Helena SPA and Helena Termination Agreement and related documents.

 

 

v3.24.3
Line of Credit
3 Months Ended
Mar. 31, 2024
Debt Disclosure [Abstract]  
Line of Credit

4. Line of Credit

 

In March 2024, the Company obtained a line of credit of $1.0 million with BOC Bank to support short-term working capital needs, of which $0.4 million was drawn and remains outstanding as of March 31, 2024. The line of credit bears an interest rate of 5.0% and matures in 120 days. In July 2024, the maturity date was extended an additional 120 days, to November 2, 2024. The outstanding balance was repaid in full on July 30, 2024, and the line of credit was terminated at maturity in November 2024.

 

v3.24.3
Canadian Emergency Business Loan Act (“CEBA”)
3 Months Ended
Mar. 31, 2024
Debt Disclosure [Abstract]  
Canadian Emergency Business Loan Act (“CEBA”)

5. Canadian Emergency Business Loan Act (“CEBA”)

 

During December 2020, the Company applied for and received a $60 thousand CAD ($40 thousand USD) equivalent CEBA loan. The loan was provided by the Government of Canada to provide capital to organizations to see them through the challenges related to the COVID-19 pandemic and better position them to return to providing services and creating employment. The loan is unsecured. The loan was interest free through December 31, 2023. If the loan was paid back by January 18, 2024, $15 thousand of the loan would have been forgiven. If the loan was not paid back by January 18, 2024, the full $40 thousand loan would have been converted to a loan repayable over three years with a 5% interest rate. The loan was paid back prior to January 18, 2024, and the Company recognized a gain on extinguishment of $15 thousand, which is presented in other income (expense) in the condensed consolidated statement of operations for the three months ended March 31, 2024.

 

v3.24.3
Stockholders’ Deficit
3 Months Ended
Mar. 31, 2024
Equity [Abstract]  
Stockholders’ Deficit

6. Stockholders’ Deficit

 

Common Stock

 

In connection with the Business Combination, Data Knights entered into an agreement with their underwriters (“EF Hutton”) whereby EF Hutton agreed to waive the related merger underwriting fees that were payable at closing ($4.0 million) in exchange for allocated payments as follows: (i) $0.5 million in cash at closing; (ii) a $0.5 million promissory note that matured on March 1, 2024; and (iii) a transfer of 277,778 shares of Common Stock, which were valued at the closing stock price of $10.89 per share on June 28, 2023. If, five trading days prior to the six-month anniversary, the aggregate VWAP value of the 277,778 shares of Common Stock was lower than the original share value of $3.0 million, the Company was obligated to compensate EF Hutton at a new share price equal to the difference in amount on such date. Due to the decrease in share value on the six-month anniversary, the Company was required to either pay to EF Hutton an additional $2.8 million or issue to EF Hutton an additional 3,175,000 shares of Common Stock. In January 2024, the Company issued the original 277,778 shares of Common Stock as consideration for $0.2 million owed by the Company. As of March 31, 2024, the Company was obligated to pay to EF Hutton the true-up of either $2.8 million or 3,175,000 shares of Common Stock valued at $0.88 per share, plus the $0.5 million promissory note. Upon the occurrence of an event of default, the promissory note bears interest at a rate of 12.5% until such event of default is cured. The promissory note remained unpaid upon maturity on March 1, 2024, and the Company recorded interest expense of $25 thousand during the three months ended March 31, 2024, because of the event of default. In August 2024, the Company made a promissory note payment of $0.1 million.

 

In February 2024, the Company entered into a stock repurchase agreement with a former holder of Convertible Promissory Notes pursuant to which the Company repurchased 187,745 shares of Common Stock in exchange for cash of $0.5 million that is payable in installments. The Company made payments of $0.1 million in July and October 2024 and the remaining $0.3 million is expected to be repaid in early 2025. The $0.5 million represents the principal and accrued interest outstanding on the holder’s Convertible Promissory Note immediately prior to the Business Combination. The $0.5 million outstanding at March 31, 2024 is classified in accounts payable and accrued expenses on the condensed consolidated balance sheet. The 187,745 repurchased shares were reclassified to treasury stock as of March 31, 2024.

 

Preferred Stock

 

As of March 31, 2024, no shares of Preferred Stock were issued or outstanding. All shares of Legacy ONMD Series A-2 Preferred Stock and Series A-1 Preferred Stock were converted into Common Stock in connection with the Business Combination. See the Form 10-K/A for all other details relating to the Series A-2 Preferred Stock and Series A-1 Preferred Stock issued prior to December 31, 2023.

 

 

v3.24.3
Net Loss Per Share
3 Months Ended
Mar. 31, 2024
Earnings per share:  
Net Loss Per Share

7. Net Loss Per Share

 

For the three months ended March 31, 2024 and 2023, the weighted-average number of shares of Common Stock outstanding used to calculate both basic and diluted net loss per share is the same. In computing diluted net loss per share for the three months ended March 31, 2024 and 2023, the Company excluded the following potentially dilutive securities, as the effect would be anti-dilutive and reduce the net loss per share calculated for each period:

 

           
  

Three Months Ended March 31,

 
   2024   2023 
Options to purchase Common Stock   147,000    913,856 
Unvested restricted stock units and awards   1,708,023    177,275 
Warrants for Common Stock   12,181,019    2,748,750 
Series A-1 preferred stock   -    2,839,957 
Series A-2 preferred stock   -    3,415,923 
Convertible promissory notes   -    4,220,710 
Total   14,036,042    14,316,471 

 

v3.24.3
Stock Based Compensation
3 Months Ended
Mar. 31, 2024
Share-Based Payment Arrangement [Abstract]  
Stock Based Compensation

8. Stock Based Compensation

 

The Company recorded stock-based compensation expense in the following categories on the accompanying condensed consolidated statements of operations for the periods presented (in thousands):

 

Schedule of Stock-based Compensation Expense

                 
    Three Months Ended March 31,  
    2024     2023  
Cost of revenue   $ 4     $ -  
General and administrative     127       116  
Sales and marketing     2       -  
Research and development     4       252  
Total stock-based compensation expense   $ 137     $ 368  

 

Equity incentive plan – summary

 

During 2023, the Company adopted the OneMedNet Corporation 2022 Equity Incentive Plan (the “2022 Plan”) and reserved an amount of shares of Common Stock equal to 10% of the number of shares of Common Stock of the Company following the Business Combination for issuance thereunder. The 2022 Plan became effective immediately upon the closing of the Business Combination and replaced the Legacy ONMD equity incentive plan.

 

Equity incentive plan – stock options

 

For the three months ended March 31, 2024 and 2023, the Company recorded stock-based compensation expense of $34 thousand and $132 thousand, respectively, on its outstanding stock options.

 

Equity incentive plan – restricted stock units (“RSU”)

 

For the three months ended March 31, 2024 and 2023, the Company recorded stock-based compensation expense of $103 thousand and $236 thousand, respectively, on its outstanding restricted stock units.

 

v3.24.3
Stock Warrants
3 Months Ended
Mar. 31, 2024
Stock Warrants  
Stock Warrants

9. Stock Warrants

 

The Company has the following warrants outstanding for the periods presented:

Schedule of Warrants Outstanding 

           
   As of 
  

March 31,

2024

   December 31, 2023 
Liability Classified Warrants          
Private Placement Warrants   585,275    585,275 
PIPE Warrants   95,744    95,744 
Subtotal   681,019    681,019 
Equity Classified Warrants          
Public Warrants   11,500,000    11,500,000 
Subtotal   11,500,000    11,500,000 
Grand Total   12,181,019    12,181,019 

 

 

Convertible Promissory Notes Warrants

 

As described in Note 3, the Company issued Convertible Promissory Notes Warrants in 2022 and 2023. The Convertible Promissory Notes Warrants are classified as equity in accordance with ASC subtopic 815-40, Derivatives and Hedging - Contracts in Entity’s Own Equity (“ASC 815-40”). The Company determined that the fair value of the combined instrument (inclusive of the Convertible Promissory Notes) significantly exceeds the proceeds received; therefore, the Company concluded that the Convertible Promissory Notes Warrants are most accurately portrayed as an issuance cost related to the Convertible Promissory Notes. This resulted in an expense of $1.9 million being allocated to the Convertible Promissory Notes Warrants during the three months ended March 31, 2023, which is classified as stock warrant expense in the condensed consolidated statements of operations.

 

In connection with the closing of the Business Combination on November 7, 2023, all Convertible Promissory Notes Warrants were cashless exercised into shares of Legacy ONMD common stock and exchanged based on the appropriate conversion ratio for the Common Stock less an exercise price of $1.00. See the Form 10-K/A for all other details relating to the Convertible Promissory Notes Warrants issued prior to December 31, 2023.

 

PIPE Warrants

 

In conjunction with the issuance of the PIPE Notes described in Note 3, Data Knights also issued and sold to each of the Purchasers 95,745 warrants to purchase Common Stock at an exercise price of $10.00 per share (the “PIPE Warrants”). The PIPE Warrants are classified as liabilities because they did not meet the criteria for equity treatment under ASC 815-40. During the three months ended March 31, 2024, the Company recognized a change in fair value of PIPE Warrants of $(12) thousand.

 

Private Placement Warrants

 

In connection with the closing of the Business Combination on November 7, 2023, the Company assumed 585,275 private warrants to purchase Common Stock at an exercise price of $11.50 per share (the “Private Placement Warrants”). The Private Placement Warrants are classified as liabilities because they did not meet the criteria for equity treatment under ASC 815-40. During the three months ended March 31, 2024, the Company recognized a change in fair value of Private Placement Warrants of $5 thousand.

 

v3.24.3
Fair Value Measurements
3 Months Ended
Mar. 31, 2024
Fair Value Disclosures [Abstract]  
Fair Value Measurements

10. Fair Value Measurements

 

The following table presents the Company’s assets and liabilities that are measured at fair value on a recurring basis, inclusive of related party (in thousands):

 Schedule of Assets and Liabilities Measured at Fair Value

                     
   March 31, 2024 
   Level 1   Level 2   Level 3   Total 
Liabilities:                    
Private Warrants  $-   $-   $14   $14 
PIPE Warrants   -    -    2    2 
PIPE Notes   -    -    1,617    1,617 
Total liabilities, at fair value  $-   $-   $1,633   $1,633 

 

                     
   December 31, 2023 
   Level 1   Level 2   Level 3   Total 
Liabilities:                    
Private Warrants  $-   $-   $9   $9 
PIPE Warrants   -    -    14    14 
PIPE Notes   -    -    1,637    1,637 
Total liabilities, at fair value  $-   $-   $1,660   $1,660 

 

 

The following table presents the changes in the Private Warrants, PIPE Notes and PIPE Warrants measured at fair value for the three months ended March 31, 2024 (in thousands):

 

 

Level 3 Rollforward: 

Private

Warrants

  

PIPE

Notes

  

PIPE

Warrants

 
Balance, December 31, 2023   9    1,637    14 
Changes in fair value   5    (20)   (12)
Balance, March 31, 2024  $14   $1,617   $2 

 

Private Placement Warrants and PIPE Warrants

 

The aggregate fair value of the Private Placement Warrants and PIPE Warrants was $17 thousand and $24 thousand as of March 31, 2024 and December 31, 2023, respectively. The Company remeasured the fair value of the Private Placement Warrants and PIPE Warrants at March 31, 2024 using the Black-Scholes option-pricing model with the following assumptions:

Schedule of Fair Value Assumptions and Valuation  

           
   As of March 31, 
   2024 
   PIPE   Private 
   Warrants   Warrants 
Stock price  $0.71   $0.71 
Exercise price  $10.00   $11.50 
Expected volatility   59.9%   59.9%
Weighted average risk-free rate   4.2%   4.3%
Expected dividend yield   -    - 
Expected term (in years)   4.6    4.6 

 

PIPE Notes

 

The estimated fair values of the PIPE Notes are determined based on the aggregated, probability-weighted average of the outcomes of certain possible scenarios. The combined value of the probability-weighted average of those outcomes is then discounted back to each reporting period in which the convertible notes are outstanding, in each case, based on a risk-adjusted discount rate estimated based on the implied discount rate. The discount rate was held constant over the valuation periods given the fact pattern associated with the company and the stage of development.

 

The fair value of the PIPE Notes was $1.6 million as of March 31, 2024 and December 31, 2023.

 

v3.24.3
Related Party Transactions
3 Months Ended
Mar. 31, 2024
Related Party Transactions [Abstract]  
Related Party Transactions

11. Related Party Transactions

 

PIPE Notes and Warrants

 

Data Knights issued and sold PIPE Notes in connection with the Business Combination, which are convertible into shares of Common Stock. Total proceeds raised from the PIPE Notes were $1.5 million, of which $1.0 million were with related party investors.

 

In connection with the issuance of the PIPE Notes, the Company also issued a total of 95,744 shares of PIPE Warrants, of which 63,829 shares were issued to the same related party investors.

 

Convertible Promissory Notes and Warrants

 

As described in Note 3, the Company issued various Convertible Promissory Notes to related party investors. Total gross proceeds raised from Convertible Promissory Notes with related parties was $12.3 million (out of $14.2 million total). In connection with the issuance of the Convertible Promissory Notes, the Company also issued Convertible Promissory Notes Warrants to purchase 2,976,000 shares of Legacy ONMD common stock to the same related parties (out of 3,726,000 total). The closing of the Business Combination triggered the conversion of all Convertible Promissory Notes and Convertible Promissory Notes Warrants into shares of Common Stock. See the Form 10-K/A for all other details relating to the Convertible Promissory Notes and Convertible Promissory Notes Warrants issued prior to December 31, 2023.

 

 

Shareholder Loans

 

In addition to the convertible shareholder loans described in Note 3, the Company also received gross proceeds of $0.3 million in connection with non-convertible shareholder loans with related party investors during the three months ended March 31, 2024. These loans bear an interest rate of 8.0% with a maturity date one year from issuance. The following table summarizes shareholder loans outstanding for the periods presented (in thousands):

 

           
   As of 
  

March 31, 2024

   December 31, 2023 
Shareholder loans – nonconvertible  $754   $454 
Shareholder loans – convertible   1,000    - 
Accrued interest   23    11 
Total shareholder loans  $1,777   $465 

 

Loan Extensions

 

The Company assumed Data Knights’ liabilities, which included existing loan extensions to related parties. The loan extensions were to be either repaid in cash or, at the option of the lender, exchanged for a fixed amount of Common Stock at a price of $10.00 per share upon the closing of a business combination or a similar event. At the closing of the Business Combination, all lenders provided notice to have their loans converted into shares upon the filing of a registration statement on Form S-1 with the SEC. As of March 31, 2024, a registration statement has not yet been declared effective by the SEC, and a balance of $3.0 million remains outstanding on the Company’s condensed consolidated balance sheet.

 

v3.24.3
Commitments and Contingencies
3 Months Ended
Mar. 31, 2024
Commitments and Contingencies Disclosure [Abstract]  
Commitments and Contingencies

12. Commitments and Contingencies

 

Lease Agreement

 

The Company has a month-to-month lease for its headquarters space at a cost of $530 per month. The Company incurred $2 thousand of rent expense, including common tenant costs and cancellation costs, during the three months ended March 31, 2024 and 2023, respectively.

 

Litigation

 

From time to time, the Company may become involved in legal proceedings arising in the ordinary course of business. Liabilities for loss contingencies arising from claims, assessments, litigation, fines, penalties, and other sources are recognized, if and when it is probable that a liability has been incurred and the amount can be reasonably estimated. The Company was not subject to any material legal proceedings during the three months ended March 31, 2024 and 2023.

 

v3.24.3
Subsequent Events
3 Months Ended
Mar. 31, 2024
Subsequent Events [Abstract]  
Subsequent Events

13. Subsequent Events

 

The Company has evaluated subsequent events occurring through December 5, 2024, the date the condensed consolidated financial statements were issued, for events requiring recording or disclosure in the Company’s condensed consolidated financial statements.

 

Shareholder Loans

 

From April 2024, through the date of this report, the Company received gross proceeds of $0.7 million in connection with shareholder loans with related party investors. Of the $0.7 million, $0.6 million is convertible into shares of Common Stock at a conversion price of $0.7535 per share. The remaining $0.1 million is not convertible into equity and bears an interest rate of 8.0% with a maturity date one year from issuance. The Company subsequently repaid $0.2 million of the non-convertible shareholder loans through the date of this report.

 

Private Placements

 

As described in Note 3, on June 14, 2024, the Company and Helena entered into the Helena Termination Agreement to terminate the Helena SPA and related documents. Pursuant to the Helena Termination Agreement, the Company issued to Helena a warrant to purchase 50,000 shares of Common Stock at an exercise price of $1.20 per share and agreed to reimburse Helena for certain reasonable and documented out-of-pocket legal fees and expenses incurred in connection with entry into the Helena SPA and Helena Termination Agreement and related documents. The Company incurred legal fees and expenses of $42 thousand in connection with the Helena Termination Agreement.

 

 

On July 23, 2024 and July 25, 2024, the Company entered into securities purchase agreements (the “Securities Purchase Agreements”) with certain institutional investors in connection with the private placement of its Common Stock and pre-funded warrants with aggregate gross proceeds of approximately $4.6 million, before deducting fees and expenses payable by the Company. The Company used $2.8 million of the net proceeds to purchase Bitcoin ($BTC). There is no guarantee on the holding period for the purchased Bitcoin. The Company intends to use the remaining net proceeds for working capital and general corporate purposes.

 

Pursuant to the Securities Purchase Agreements, the Company agreed to issue and sell to the investors 1,297,059 shares of its Common Stock at a price of $1.0278 per share, pre-funded warrants exercisable for 1,323,530 shares of its Common Stock at an exercise price of $1.0278 per share, and 2,301,791 shares of its Common Stock at a price of $0.85 per share. The investors were required to prepay the exercise price for the pre-funded warrants, other than $0.0001 per share. The pre-funded warrants will be exercisable at any time after the date of issuance and will not expire. The price per share of all Common Stock and pre-funded warrants sold in the private placement meets the minimum price requirement under Nasdaq Listing Rule 5635(d). The securities were issued to institutional accredited investors in a private placement pursuant to Section 4(a)(2) and Regulation D promulgated under the Securities Act.

 

On September 24, 2024, the Company entered into a securities purchase agreement (the “Follow-on SPA”) with an institutional accredited investor in connection with the private placement of its Common Stock, warrants and pre-funded warrants with aggregate gross proceeds of approximately $1.7 million, before deducting fees and expenses payable by the Company. The Company used $0.4 million of the net proceeds to purchase Bitcoin ($BTC). There is no guarantee on the holding period for the purchased Bitcoin. The Company intends to use the remaining net proceeds for working capital and general corporate purposes.

 

Pursuant to the Follow-on SPA, the Company agreed to issue and sell to the investor 1,918,591 shares of its Common Stock at a price of $0.65 per share, warrants exercisable for 133,095 shares of its Common Stock at an exercise price of $0.325 per share and pre-funded warrants exercisable for 743,314 shares of its Common Stock at an exercise price of $0.65 per share. The investor was required to prepay the exercise price for the pre-funded warrants, other than $0.0001 per share. The warrants and pre-funded warrants will be exercisable at any time after the date of issuance and will not expire. The price per share of all Common Stock and pre-funded warrants sold in the private placement meets the minimum price requirement under Nasdaq Listing Rule 5635(d). The securities were issued to an institutional accredited investor in a private placement pursuant to Section 4(a)(2) and Regulation D promulgated under the Securities Act.

 

Standby Equity Purchase Agreement

 

On June 17, 2024, the Company entered into a standby equity purchase agreement (the “SEPA”) with YA II PN, LTD, a Cayman Islands exempt limited partnership managed by Yorkville Advisors Global, LP (“Yorkville”). Pursuant to the SEPA, subject to certain conditions, the Company has the option to sell to Yorkville an aggregate amount of up to $25.0 million of shares of Common Stock at the Company’s request from time to time following both the repayment of the Yorkville Promissory Note described below and the effectiveness of a resale registration statement covering the shares of Common Stock issued under the SEPA. The SEPA terminates on its 24-month anniversary.

 

Each advance may not exceed the greater of 500,000 shares and 100% of the average daily volume traded of the Common Stock during the five trading days immediately prior to requested advance. The shares would be purchased at a price equal to 97% of the Market Price as defined in the SEPA. The Company may establish a minimum acceptable price in each advance below which the Company will not be obligated to make any sales to Yorkville.

 

Any purchase under an advance would be subject to certain limitations, including that Yorkville will not purchase or acquire any shares that would result in it and its affiliates beneficially owning more than 4.99% of the then outstanding voting power or number of shares of Common Stock or any shares that when aggregated with shares issued under all other earlier advances, would exceed 4,767,616 shares of Common Stock (representing 19.99% of the aggregate number of then outstanding shares of Common Stock) (the “Exchange Cap”) unless shareholders approved issuances in excess of the Exchange Cap.

 

 

In connection with the execution of the SEPA, the Company paid a $25,000 structuring fee to Yorkville. The Company agreed to pay a commitment fee of $0.5 million to Yorkville, which was payable in shares. In September 2024, the Company issued 526,312 shares of Common Stock to Yorkville to settle the commitment fee.

 

Additionally, Yorkville agreed to advance to the Company, in exchange for a convertible promissory note (the “Yorkville Promissory Note”), a principal amount of $1.5 million, which was funded on June 18, 2024. The Yorkville Promissory Note is due on June 18, 2025, and interest accrues at an annual rate equal to 0%, subject to an increase to 18% upon an event of default as described in the Yorkville Promissory Note. The Yorkville Promissory Note will be convertible by Yorkville into shares of Common Stock at an aggregate purchase price based on a price per share equal to the lower of (a) $1.3408 per share (subject to downward reset upon the filing of the resale registration statement described below) or (b) 90% of the lowest daily volume weighted average price (“VWAP”) of the Common Stock on Nasdaq during the seven trading days immediately prior to each conversion (the “Variable Price”), but which Variable Price may not be lower than the Floor Price then in effect. The “Floor Price” is $0.28 per share, subject to the Company’s option to reduce the Floor Price to any amount set forth in a written notice to Yorkville. While the Yorkville Promissory Note is outstanding, Yorkville may initiate an investor advance under the SEPA at the Yorkville Promissory Note conversion price, the proceeds of which would be used to repay the Yorkville Promissory Note.

 

The Yorkville Promissory Note may be accelerated by Yorkville upon specified events of default, and may become amortizable for cash if (i) the daily VWAP is less than the Floor Price for five trading days during a period of seven consecutive trading days, (ii) the Company has issued in excess of 95% of the shares of Common Stock available under the Exchange Cap or (iii) the Company is in material breach of its obligations under a registration rights agreement it entered into with Yorkville in connection with the SEPA or Yorkville becomes limited in its ability to freely resell shares subject to an advance as further described in the Yorkville Promissory Note, subject to de-amortization after certain cures.

 

Yorkville Letter

 

On October 8, 2024, Yorkville sent the Company a letter notifying the Company that it had breached a registration rights agreement with Yorkville by failing to file a Registration Statement on Form S-1 on the timeline set forth in the registration rights agreement (the “Yorkville Letter”). The Yorkville Letter asserted that this breach was an event of default and an amortization event under the prepaid advance in connection with the SEPA. The Yorkville Letter also asserted that the Company’s failure to timely file its Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2024 was an event of default under the Yorkville Promissory Note. The Company subsequently engaged in discussions with Yorkville regarding the Yorkville Letter, which discussions are ongoing.

 

Pursuant to the Yorkville Promissory Note, upon the occurrence of an amortization event, the Company is required to pay all principal and accrued interest on the Yorkville Promissory Note, plus a 10% payment premium on the principal amount, in equal installments over 3 calendar months or until the amortization event is cured, whichever is earlier. In addition, upon the occurrence of an event of default, the interest rate on the Yorkville Promissory Note increases to 18% retroactive to the date of the event of default.

 

Executive Turnover

 

As previously announced on Form 8-K, on August 26, 2024, Lisa Embree, Chief Financial Officer, Executive Vice President, Treasurer and Secretary, notified the Company of her intention to resign from her position effective August 30, 2024.

 

Effective August 30, 2024, the Board of Directors of the Company (the “Board”) appointed Mr. Robert Golden to serve as the Chief Financial Officer (“CFO”) on an interim basis to fill the vacancy created by the resignation of Lisa Embree. Effective on his appointment as interim CFO, Mr. Golden stepped down as a member and the chair of the Audit Committee of the Board. In connection with his appointment as interim CFO, the Company entered into a consulting agreement with Mr. Golden, pursuant to which Mr. Golden will receive a $12,000 monthly salary and a grant of 100,000 restricted stock units, which will vest on the first anniversary of the consulting agreement, subject to the terms and conditions set forth in the consulting agreement.

 

As previously announced on a Current Report on Form 8-K filed with the SEC on October 8, 2024, on October 1, 2024, Paul J. Casey and Erkan Akyuz resigned from the Board, effective immediately. Also on October 1, 2024, the Board appointed Jair Clarke and Sherry Coonse McCraw to the Board to fill the vacancies created by Mr. Casey and Mr. Akyuz, respectively. In connection with Ms. Coonse McCraw and Mr. Clarke’s service on the Board, the Board approved an RSU grant providing for the grant of 45,000 RSUs to each director for one full year of service (pro-rated for 2024). The RSUs will vest at the end of December 2024.

v3.24.3
Summary of Significant Accounting Policies (Policies)
3 Months Ended
Mar. 31, 2024
Accounting Policies [Abstract]  
Treasury stock

Treasury stock

 

The Company records the repurchase of its common stock, par value $0.0001 per share (“Common Stock”) at cost on the trade date of the transaction. These shares are considered treasury stock, which is a reduction to stockholders’ equity. Treasury stock is included in authorized and issued shares but excluded from outstanding shares.

 

Emerging growth company status

Emerging growth company status

 

The Company is an “emerging growth company”, as defined in the Jumpstart Our Business Startups Act of 2012 (“JOBS Act”). Under the JOBS Act, emerging growth companies can take advantage of an extended transition period for complying with new or revised accounting standards, delaying the adoption of these accounting standards until they would apply to private companies. The Company has elected to use this extended transition period for complying with certain new or revised accounting standards that have different effective dates for public and private companies until the earlier of the date that it (1) is no longer an emerging growth company or (2) affirmatively and irrevocably opts out of the extended transition period provided in the JOBS Act.

 

Accounting pronouncements not yet adopted

Accounting pronouncements not yet adopted

 

In December 2023, the FASB issued ASU No. 2023-09, Improvements to Income Tax Disclosures (Topic 740) (“ASU 2023-09”). ASU 2023-09 requires disaggregated information about a reporting entity’s effective tax rate reconciliation as well as additional information on income taxes paid. ASU 2023-09 is effective on a prospective basis for annual periods beginning after December 15, 2024. Early adoption is also permitted for annual financial statements that have not yet been issued or made available for issuance. The Company is currently evaluating the impact of adopting ASU 2023-09.

 

In November 2023, the FASB issued ASU No. 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, which is intended to provide enhancements to segment disclosures, even for entities with only one reportable segment. In particular, the standard will require disclosures of significant segment expenses regularly provided to the chief operating decision maker and included within each reported measure of segment profit and loss. The standard will also require disclosure of all other segment items by reportable segment and a description of its composition. Finally, the standard will require disclosure of the title and position of the chief operating decision maker and an explanation of how the chief operating decision maker uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding how to allocate resources. The standard is effective for annual periods beginning after December 15, 2023, and interim periods within annual periods beginning after December 15, 2024. Early adoption is permitted. The Company is currently evaluating the impact of the standard on the presentation of its consolidated financial statements and footnotes.

 

Recently adopted accounting pronouncements

Recently adopted accounting pronouncements

 

In December 2023, the FASB issued ASU No. 2023-08, Intangibles - Goodwill and Other - Crypto Assets (Subtopic 350-60): Accounting for and Disclosure of Crypto Assets (ASU 2023-08). ASU 2023-08 requires fair value measurement of certain crypto assets each reporting period with the changes in fair value reflected in net income. The amendments also require disclosures of the name, fair value, units held, and cost bases for each significant crypto asset held and annual reconciliations of crypto asset holdings. The new guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2024, with early adoption permitted. The Company has opted to adopt this guidance early on January 1, 2024. The Company’s adoption of ASU 2023-08 had no impact on the condensed consolidated financial statements as of and for the three months ended March 31, 2024.

v3.24.3
Net Loss Per Share (Tables)
3 Months Ended
Mar. 31, 2024
Earnings per share:  
Schedule of Antidilutive Securities Excluded from Computation of Diluted Net Loss

 

           
  

Three Months Ended March 31,

 
   2024   2023 
Options to purchase Common Stock   147,000    913,856 
Unvested restricted stock units and awards   1,708,023    177,275 
Warrants for Common Stock   12,181,019    2,748,750 
Series A-1 preferred stock   -    2,839,957 
Series A-2 preferred stock   -    3,415,923 
Convertible promissory notes   -    4,220,710 
Total   14,036,042    14,316,471 
v3.24.3
Stock Based Compensation (Tables)
3 Months Ended
Mar. 31, 2024
Share-Based Payment Arrangement [Abstract]  
Schedule of Stock-based Compensation Expense

The Company recorded stock-based compensation expense in the following categories on the accompanying condensed consolidated statements of operations for the periods presented (in thousands):

 

Schedule of Stock-based Compensation Expense

                 
    Three Months Ended March 31,  
    2024     2023  
Cost of revenue   $ 4     $ -  
General and administrative     127       116  
Sales and marketing     2       -  
Research and development     4       252  
Total stock-based compensation expense   $ 137     $ 368  
v3.24.3
Stock Warrants (Tables)
3 Months Ended
Mar. 31, 2024
Stock Warrants  
Schedule of Warrants Outstanding

The Company has the following warrants outstanding for the periods presented:

Schedule of Warrants Outstanding 

           
   As of 
  

March 31,

2024

   December 31, 2023 
Liability Classified Warrants          
Private Placement Warrants   585,275    585,275 
PIPE Warrants   95,744    95,744 
Subtotal   681,019    681,019 
Equity Classified Warrants          
Public Warrants   11,500,000    11,500,000 
Subtotal   11,500,000    11,500,000 
Grand Total   12,181,019    12,181,019 
v3.24.3
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2024
Fair Value Disclosures [Abstract]  
Schedule of Assets and Liabilities Measured at Fair Value

The following table presents the Company’s assets and liabilities that are measured at fair value on a recurring basis, inclusive of related party (in thousands):

 Schedule of Assets and Liabilities Measured at Fair Value

                     
   March 31, 2024 
   Level 1   Level 2   Level 3   Total 
Liabilities:                    
Private Warrants  $-   $-   $14   $14 
PIPE Warrants   -    -    2    2 
PIPE Notes   -    -    1,617    1,617 
Total liabilities, at fair value  $-   $-   $1,633   $1,633 

 

                     
   December 31, 2023 
   Level 1   Level 2   Level 3   Total 
Liabilities:                    
Private Warrants  $-   $-   $9   $9 
PIPE Warrants   -    -    14    14 
PIPE Notes   -    -    1,637    1,637 
Total liabilities, at fair value  $-   $-   $1,660   $1,660 
Schedule of Warrants and Promissory Notes Measured at Fair Value

The following table presents the changes in the Private Warrants, PIPE Notes and PIPE Warrants measured at fair value for the three months ended March 31, 2024 (in thousands):

 

 

Level 3 Rollforward: 

Private

Warrants

  

PIPE

Notes

  

PIPE

Warrants

 
Balance, December 31, 2023   9    1,637    14 
Changes in fair value   5    (20)   (12)
Balance, March 31, 2024  $14   $1,617   $2 
Schedule of Fair Value Assumptions and Valuation

Schedule of Fair Value Assumptions and Valuation  

           
   As of March 31, 
   2024 
   PIPE   Private 
   Warrants   Warrants 
Stock price  $0.71   $0.71 
Exercise price  $10.00   $11.50 
Expected volatility   59.9%   59.9%
Weighted average risk-free rate   4.2%   4.3%
Expected dividend yield   -    - 
Expected term (in years)   4.6    4.6 
v3.24.3
Related Party Transactions (Tables)
3 Months Ended
Mar. 31, 2024
Related Party Transactions [Abstract]  
Schedule of Shareholder Loans Outstanding

 

           
   As of 
  

March 31, 2024

   December 31, 2023 
Shareholder loans – nonconvertible  $754   $454 
Shareholder loans – convertible   1,000    - 
Accrued interest   23    11 
Total shareholder loans  $1,777   $465 
v3.24.3
Description of Business (Details Narrative) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Accounting Policies [Abstract]      
Net loss $ 2,109 $ 7,826  
Accumulated defecit 93,549   $ 91,440
Cash $ 200    
v3.24.3
Summary of Significant Accounting Policies (Details Narrative) - $ / shares
Mar. 31, 2024
Dec. 31, 2023
Accounting Policies [Abstract]    
Common stock, par value $ 0.0001 $ 0.0001
v3.24.3
Convertible Debt (Details Narrative) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 3 Months Ended
Mar. 28, 2024
Jun. 28, 2023
Jan. 31, 2024
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Debt Instrument [Line Items]            
Warrant exercise price $ 1.20     $ 1.00    
PIPE Notes       $ 1,777   $ 465
Loans payable       300    
Proceeds from issuance of convertible notes $ 4,500     $ 1,075  
Warrant outstanding 50,000     12,181,019   12,181,019
Related Party [Member]            
Debt Instrument [Line Items]            
Loans payable     $ 1,000      
Stock issued during period shares conversion of convertible securities     1,327,070      
Debt conversion price     $ 0.7535      
Principal amount of notes payable       $ 1,000    
Securities Purchase Agreement [Member] | Data Knights Acquisition Corp [Member]            
Debt Instrument [Line Items]            
Debt description   the Company and Data Knights entered into a Securities Purchase Agreement pursuant to which Data Knights issued and sold to certain investors (the “Purchasers”) a new series of senior secured convertible notes (the “PIPE Notes”), which are convertible into shares of Common Stock at the Purchasers election at a conversion price equal to the lower of (i) $10.00 per share, or (ii) 92.5% of the lowest volume weighted average trading price for the ten (10) Trading Days immediately preceding the conversion date.        
PIPE Notes       $ 1,600   $ 1,600
Minimum [Member]            
Debt Instrument [Line Items]            
Debt conversion converted instrument rate       4.00%    
Maximum [Member]            
Debt Instrument [Line Items]            
Debt conversion converted instrument rate       6.00%    
v3.24.3
Line of Credit (Details Narrative) - USD ($)
$ in Thousands
1 Months Ended
Mar. 31, 2024
Dec. 31, 2023
Short-Term Debt [Line Items]    
Line of credit $ 411
BOC Bank [Member]    
Short-Term Debt [Line Items]    
Line of credit 1,000  
Line of credit facility remaining borrowing capacity $ 400  
Line of credit facility interest rate during period 5.00%  
v3.24.3
Canadian Emergency Business Loan Act (“CEBA”) (Details Narrative)
$ in Thousands, $ in Thousands
1 Months Ended 3 Months Ended 12 Months Ended
Dec. 31, 2020
USD ($)
Dec. 31, 2020
CAD ($)
Mar. 31, 2024
USD ($)
Mar. 31, 2023
USD ($)
Dec. 31, 2020
USD ($)
Short-Term Debt [Line Items]          
Loan payment term     1 year    
Interest rate     8.00%    
Gain loss on extinguishment of debt     $ 15  
CEBA Loan [Member]          
Short-Term Debt [Line Items]          
Proceeds from loans $ 40 $ 60      
Forgiven of loan         $ 15
Forgiven of loan         $ 40
Loan payment term         3 years
Interest rate 5.00% 5.00%     5.00%
Gain loss on extinguishment of debt     $ 15    
v3.24.3
Stockholders’ Deficit (Details Narrative) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 3 Months Ended
Jan. 01, 2025
Nov. 07, 2023
Oct. 31, 2024
Aug. 31, 2024
Jul. 31, 2024
Feb. 29, 2024
Jan. 31, 2024
Mar. 31, 2024
Dec. 31, 2023
Jun. 28, 2023
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Debt instrument maturity date               Mar. 01, 2024    
Description of contingent consideration   Company was obligated to compensate EF Hutton at a new share price equal to the difference in amount on such date. Due to the decrease in share value on the six-month anniversary, the Company was required to either pay to EF Hutton an additional $2.8 million or issue to EF Hutton an additional 3,175,000 shares of Common Stock.           Company was obligated to pay to EF Hutton the true-up of either $2.8 million or 3,175,000 shares of Common Stock valued at $0.88 per share, plus the $0.5 million promissory note. Upon the occurrence of an event of default, the promissory note bears interest at a rate of 12.5% until such event of default is cured.    
Number of shares issued             277,778      
Number of shares issued, value             $ 200 $ 242    
Interest expense               $ 25    
Preferred stock, shares issued               0 0  
Preferred stock, shares outstanding               0 0  
Treasury Stock, Common [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Number of shares issued, value                  
Number of shares repurchased               (187,745)    
Convertible Notes Payable [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Accounts payable and accrued expenses               $ 500    
Convertible Notes Payable [Member] | Stock Repurchase Agreement [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Number of shares repurchased           187,745        
Number of shares repurchased, value exchange for cash           $ 500        
Principal and accrued interest outstanding           $ 500        
Convertible Notes Payable [Member] | Stock Repurchase Agreement [Member] | Forecast [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Number of shares repurchased, value exchange for cash $ 300                  
Subsequent Event [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Promissory note payment       $ 100            
Subsequent Event [Member] | Convertible Notes Payable [Member] | Stock Repurchase Agreement [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Number of shares repurchased, value exchange for cash     $ 100   $ 100          
Data Knights Acquisition Corp [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Business combination, underwriter fees payable   $ 4,000                
Business combination, closing cash balance   500                
Promissory note   $ 500                
Debt instrument maturity date   Mar. 01, 2024                
Number of shares transferred   277,778                
Closing stock price                   $ 10.89
Volume weighted average price   277,778                
Volume weighted average price, value   $ 3,000                
v3.24.3
Schedule of Antidilutive Securities Excluded from Computation of Diluted Net Loss (Details) - shares
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Total 14,036,042 14,316,471
Options To Purchase Common Stock [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Total 147,000 913,856
Unvested Restricted Stock Units and Awards [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Total 1,708,023 177,275
Warrant [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Total 12,181,019 2,748,750
Series A-1 Preferred Stock [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Total 2,839,957
Series A-2 Preferred Stock [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Total 3,415,923
Convertible Promissory Note [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Total 4,220,710
v3.24.3
Schedule of Stock-based Compensation Expense (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]    
Total stock-based compensation expense $ 137 $ 368
Cost of Sales [Member]    
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]    
Total stock-based compensation expense 4
General and Administrative Expense [Member]    
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]    
Total stock-based compensation expense 127 116
Selling and Marketing Expense [Member]    
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]    
Total stock-based compensation expense 2
Research and Development Expense [Member]    
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]    
Total stock-based compensation expense $ 4 $ 252
v3.24.3
Stock Based Compensation (Details Narrative) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Share-based payment award, description     Common Stock equal to 10% of the number of shares of Common Stock of the Company following the Business Combination for issuance thereunder.
Stock-based compensation expense $ 137 $ 368  
Share-Based Payment Arrangement, Option [Member] | Equity Incentive Plan [Member]      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Stock-based compensation expense 34 132  
Restricted Stock Units (RSUs) [Member] | Equity Incentive Plan [Member]      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Stock-based compensation expense $ 103 $ 236  
v3.24.3
Schedule of Warrants Outstanding (Details) - shares
Mar. 31, 2024
Mar. 28, 2024
Dec. 31, 2023
Class of Warrant or Right [Line Items]      
Warrants outstanding 12,181,019 50,000 12,181,019
Liability Classified Warrants [Member]      
Class of Warrant or Right [Line Items]      
Warrants outstanding 681,019   681,019
Liability Classified Warrants [Member] | Private Placement Warrants [Member]      
Class of Warrant or Right [Line Items]      
Warrants outstanding 585,275   585,275
Liability Classified Warrants [Member] | PIPE Warrants [Member]      
Class of Warrant or Right [Line Items]      
Warrants outstanding 95,744   95,744
Equity Classified Warrants [Member]      
Class of Warrant or Right [Line Items]      
Warrants outstanding 11,500,000   11,500,000
Equity Classified Warrants [Member] | Public Warrants [Member]      
Class of Warrant or Right [Line Items]      
Warrants outstanding 11,500,000   11,500,000
v3.24.3
Stock Warrants (Details Narrative)
$ / shares in Units, $ in Thousands
3 Months Ended
Nov. 07, 2023
$ / shares
shares
Mar. 31, 2024
USD ($)
$ / shares
shares
Mar. 31, 2023
USD ($)
Mar. 28, 2024
$ / shares
shares
Dec. 31, 2023
shares
Stock warrant expense   $ 1,935    
Warrants exercise price | $ / shares   $ 1.00   $ 1.20  
Fair value adjustment of warrants   $ (7)    
Warrants to purchase common stock | shares   12,181,019   50,000 12,181,019
Convertible Promissory Notes Warrants [Member]          
Stock warrant expense     $ 1,900    
Conversion ratio 1.00        
PIPE Warrants [Member]          
Warrants to acquire common stock | shares   95,745      
Warrants exercise price | $ / shares   $ 10.00      
Fair value adjustment of warrants   $ 12      
Private Placement Warrants [Member]          
Warrants exercise price | $ / shares $ 11.50        
Warrants to purchase common stock | shares 585,275        
Proceeds from issuance of private placement   $ 5      
v3.24.3
Schedule of Assets and Liabilities Measured at Fair Value (Details) - USD ($)
$ in Thousands
Mar. 31, 2024
Dec. 31, 2023
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total liabilities, at fair value $ 1,633 $ 1,660
Private Warrants [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total liabilities, at fair value 14 9
PIPE Warrants [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total liabilities, at fair value 2 14
PIPE Notes [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total liabilities, at fair value 1,617 1,637
Fair Value, Inputs, Level 1 [Member] | Fair Value, Recurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total liabilities, at fair value
Fair Value, Inputs, Level 1 [Member] | Fair Value, Recurring [Member] | Private Warrants [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total liabilities, at fair value
Fair Value, Inputs, Level 1 [Member] | Fair Value, Recurring [Member] | PIPE Warrants [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total liabilities, at fair value
Fair Value, Inputs, Level 1 [Member] | Fair Value, Recurring [Member] | PIPE Notes [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total liabilities, at fair value
Fair Value, Inputs, Level 2 [Member] | Fair Value, Recurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total liabilities, at fair value
Fair Value, Inputs, Level 2 [Member] | Fair Value, Recurring [Member] | Private Warrants [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total liabilities, at fair value
Fair Value, Inputs, Level 2 [Member] | Fair Value, Recurring [Member] | PIPE Warrants [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total liabilities, at fair value
Fair Value, Inputs, Level 2 [Member] | Fair Value, Recurring [Member] | PIPE Notes [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total liabilities, at fair value
Fair Value, Inputs, Level 3 [Member] | Fair Value, Recurring [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total liabilities, at fair value 1,633 1,660
Fair Value, Inputs, Level 3 [Member] | Fair Value, Recurring [Member] | Private Warrants [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total liabilities, at fair value 14 9
Fair Value, Inputs, Level 3 [Member] | Fair Value, Recurring [Member] | PIPE Warrants [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total liabilities, at fair value 2 14
Fair Value, Inputs, Level 3 [Member] | Fair Value, Recurring [Member] | PIPE Notes [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total liabilities, at fair value $ 1,617 $ 1,637
v3.24.3
Schedule of Warrants and Promissory Notes Measured at Fair Value (Details)
$ in Thousands
3 Months Ended
Mar. 31, 2024
USD ($)
Private Warrants [Member]  
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]  
Balance, December 31, 2023 $ 9
Changes in fair value 5
Balance, March 31, 2024 14
PIPE Notes [Member]  
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]  
Balance, December 31, 2023 1,637
Changes in fair value (20)
Balance, March 31, 2024 1,617
PIPE Warrants [Member]  
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]  
Balance, December 31, 2023 14
Changes in fair value (12)
Balance, March 31, 2024 $ 2
v3.24.3
Schedule of Fair Value Assumptions and Valuation (Details)
Mar. 31, 2024
PIPE Warrants [Member] | Measurement Input, Share Price [Member]  
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]  
Warrants measurenent input 0.71
PIPE Warrants [Member] | Measurement Input, Exercise Price [Member]  
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]  
Warrants measurenent input 10.00
PIPE Warrants [Member] | Measurement Input, Price Volatility [Member]  
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]  
Warrants measurenent input 59.9
PIPE Warrants [Member] | Measurement Input, Risk Free Interest Rate [Member]  
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]  
Warrants measurenent input 4.2
PIPE Warrants [Member] | Measurement Input, Expected Dividend Rate [Member]  
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]  
Warrants measurenent input
PIPE Warrants [Member] | Measurement Input, Expected Term [Member]  
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]  
Warrants measurenent input 4.6
Private Warrants [Member] | Measurement Input, Share Price [Member]  
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]  
Warrants measurenent input 0.71
Private Warrants [Member] | Measurement Input, Exercise Price [Member]  
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]  
Warrants measurenent input 11.50
Private Warrants [Member] | Measurement Input, Price Volatility [Member]  
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]  
Warrants measurenent input 59.9
Private Warrants [Member] | Measurement Input, Risk Free Interest Rate [Member]  
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]  
Warrants measurenent input 4.3
Private Warrants [Member] | Measurement Input, Expected Dividend Rate [Member]  
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]  
Warrants measurenent input
Private Warrants [Member] | Measurement Input, Expected Term [Member]  
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]  
Warrants measurenent input 4.6
v3.24.3
Fair Value Measurements (Details Narrative) - USD ($)
$ in Thousands
Mar. 31, 2024
Dec. 31, 2023
Private Placement Warrants [Member]    
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]    
Aggregate fair value $ 17 $ 17
PIPE Warrants [Member]    
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]    
Aggregate fair value 24 24
PIPE Notes [Member]    
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]    
Aggregate fair value $ 1,600 $ 1,600
v3.24.3
Schedule of Shareholder Loans Outstanding (Details) - USD ($)
$ in Thousands
Mar. 31, 2024
Dec. 31, 2023
Related Party Transactions [Abstract]    
Shareholder loans – nonconvertible $ 754 $ 454
Shareholder loans – convertible 1,000
Accrued interest 23 11
Total shareholder loans $ 1,777 $ 465
v3.24.3
Related Party Transactions (Details Narrative) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 3 Months Ended
Mar. 28, 2024
Jan. 31, 2024
Mar. 31, 2024
Mar. 31, 2023
Related Party Transaction [Line Items]        
Gross proceeds from convertible promissory notes $ 4,500   $ 1,075
Loans payable     $ 300  
Interest rate     8.00%  
Debt term     1 year  
Common stock price per share     $ 10.00  
Loan extensions     $ 3,000  
PIPE Warrants [Member]        
Related Party Transaction [Line Items]        
Warrants issued     95,744  
Related Party [Member]        
Related Party Transaction [Line Items]        
Loans payable   $ 1,000    
Related Party [Member] | PIPE Warrants [Member]        
Related Party Transaction [Line Items]        
Warrants issued     63,829  
Convertible Promissory Notes And Warrants [Member]        
Related Party Transaction [Line Items]        
Number of warrants issued     3,726,000  
PIPE Notes [Member]        
Related Party Transaction [Line Items]        
Related party proceeds     $ 1,500  
PIPE Notes [Member] | Related Party [Member]        
Related Party Transaction [Line Items]        
Related party proceeds     1,000  
Convertible Promissory Note [Member]        
Related Party Transaction [Line Items]        
Gross proceeds from convertible promissory notes     14,200  
Convertible Promissory Note [Member] | Related Party [Member]        
Related Party Transaction [Line Items]        
Gross proceeds from convertible promissory notes     $ 12,300  
Convertible Promissory Note Warrants [Member] | Related Party [Member]        
Related Party Transaction [Line Items]        
Number of warrants issued     2,976,000  
v3.24.3
Commitments and Contingencies (Details Narrative) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Commitments and Contingencies Disclosure [Abstract]    
Lease cost $ 530  
Rent expenses $ 2,000 $ 2,000
v3.24.3
Subsequent Events (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 8 Months Ended
Oct. 01, 2024
Sep. 24, 2024
Aug. 30, 2024
Jul. 25, 2024
Jul. 23, 2024
Jun. 17, 2024
Jun. 14, 2024
Sep. 30, 2024
Jan. 31, 2024
Mar. 31, 2024
Dec. 05, 2024
Mar. 28, 2024
Dec. 31, 2023
Subsequent Event [Line Items]                          
Gross proceeds from related party loans                   $ 300,000      
Interest rate                   8.00%      
Warrant exercise price                   $ 1.00   $ 1.20  
Shares issued                 277,778        
Shares issued                   23,850,010     23,572,232
Share price                   $ 10.00      
Common Stock [Member]                          
Subsequent Event [Line Items]                          
Shares issued                   277,778      
Subsequent Event [Member] | Coonse McCraw and Clarkes [Member]                          
Subsequent Event [Line Items]                          
Number of restricted stock units granted $ 45,000                        
Subsequent Event [Member] | Securities Purchase Agreement [Member]                          
Subsequent Event [Line Items]                          
Warrant exercise price       $ 1.0278 $ 1.0278                
Proceeds from issuance of private placement   $ 1,700,000   $ 4,600,000 $ 4,600,000                
Net proceeds to purchase of bitcoin   $ 400,000   $ 2,800,000 $ 2,800,000                
Shares issued       1,297,059 1,297,059                
Common stock price per share       $ 1.0278 $ 1.0278                
Warrants exercisable       $ 1,323,530 $ 1,323,530                
Shares issued       2,301,791 2,301,791                
Share price       $ 0.85 $ 0.85                
Share issued price       $ 0.0001 $ 0.0001                
Subsequent Event [Member] | Standby Equity Purchase Agreement [Member]                          
Subsequent Event [Line Items]                          
Equity purchase agreement description           Each advance may not exceed the greater of 500,000 shares and 100% of the average daily volume traded of the Common Stock during the five trading days immediately prior to requested advance. The shares would be purchased at a price equal to 97% of the Market Price as defined in the SEPA. The Company may establish a minimum acceptable price in each advance below which the Company will not be obligated to make any sales to Yorkville.              
Shares outstanding voting percentage           4.99%              
Commitment fees           $ 500,000              
Subsequent Event [Member] | Standby Equity Purchase Agreement [Member] | Yorkville Promissory Note [Member]                          
Subsequent Event [Line Items]                          
Principal amount           $ 1,500,000              
Debt instrument description           The Yorkville Promissory Note is due on June 18, 2025, and interest accrues at an annual rate equal to 0%, subject to an increase to 18% upon an event of default as described in the Yorkville Promissory Note. The Yorkville Promissory Note will be convertible by Yorkville into shares of Common Stock at an aggregate purchase price based on a price per share equal to the lower of (a) $1.3408 per share (subject to downward reset upon the filing of the resale registration statement described below) or (b) 90% of the lowest daily volume weighted average price (“VWAP”) of the Common Stock on Nasdaq during the seven trading days immediately prior to each conversion (the “Variable Price”), but which Variable Price may not be lower than the Floor Price then in effect.              
Floor price per share           $ 0.28              
Subsequent Event [Member] | Standby Equity Purchase Agreement [Member] | Yorkville [Member]                          
Subsequent Event [Line Items]                          
Payment of structuring fees           $ 25,000              
Number of shares issued               526,312          
Subsequent Event [Member] | Standby Equity Purchase Agreement [Member] | Maximum [Member]                          
Subsequent Event [Line Items]                          
Proceeds from issuance of common stock           $ 25,000,000.0              
Subsequent Event [Member] | Standby Equity Purchase Agreement [Member] | Common Stock [Member]                          
Subsequent Event [Line Items]                          
Percentage of aggregate number of outstanding shares           19.99%              
Subsequent Event [Member] | Standby Equity Purchase Agreement [Member] | Common Stock [Member] | Maximum [Member]                          
Subsequent Event [Line Items]                          
Number of shares to be issued           4,767,616              
Subsequent Event [Member] | Consulting Agreement [Member] | Golden [Member]                          
Subsequent Event [Line Items]                          
Monthly salary     $ 12,000                    
Number of restricted stock units granted     $ 100,000                    
Subsequent Event [Member] | Private Placement [Member] | Helena Termination Agreement [Member]                          
Subsequent Event [Line Items]                          
Warrants to purchase of common stock             50,000            
Warrant exercise price             $ 1.20            
Legal fees             $ 42,000            
Related Party [Member]                          
Subsequent Event [Line Items]                          
Gross proceeds from related party loans                 $ 1,000,000.0        
Debt conversion price                 $ 0.7535        
Principal amount                   $ 1,000,000.0      
Related Party [Member] | Subsequent Event [Member]                          
Subsequent Event [Line Items]                          
Gross proceeds from related party loans                     $ 700,000    
Loans converted into common stock                     $ 600,000    
Debt conversion price                     $ 0.7535    
Principal amount                     $ 100,000    
Interest rate                     8.00%    
Non convertible loans repaid                     $ 200,000    
Investor [Member] | Subsequent Event [Member] | Securities Purchase Agreement [Member]                          
Subsequent Event [Line Items]                          
Common stock price per share   $ 0.65                      
Number of shares issue and sold   1,918,591                      
Investor [Member] | Subsequent Event [Member] | Securities Purchase Agreement [Member] | Warrant [Member]                          
Subsequent Event [Line Items]                          
Warrant exercise price   $ 0.325                      
Number of warrants exercisable   133,095                      
Investor [Member] | Subsequent Event [Member] | Securities Purchase Agreement [Member] | Prefunded Warrants [Member]                          
Subsequent Event [Line Items]                          
Warrant exercise price   $ 0.65                      
Share issued price   $ 0.0001                      
Number of warrants exercisable   743,314                      

OneMedNet (NASDAQ:ONMDW)
Historical Stock Chart
Von Dez 2024 bis Jan 2025 Click Here for more OneMedNet Charts.
OneMedNet (NASDAQ:ONMDW)
Historical Stock Chart
Von Jan 2024 bis Jan 2025 Click Here for more OneMedNet Charts.