LifeMD, Inc. 10-Q

Item 1. Financial Statements LIFEMD, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) September 30, 2021 December 31, 2020 ASSETS Current Assets Cash $ 9,446,973 $ 9,179,075 Accounts receivable, net 1,497,187 648,421 Product deposit 911,948 816,765 Inventory, net 1,587,094 1,264,258 Other current assets 689,355 154,876 Total Current Assets 14,132,557 12,063,395 Non-current Assets Equipment, net 67,240 - Right of use asset, net 200,670 274,437 Capitalized software, net 1,929,564 375,983 Intangible assets, net 21,614 339,840 Total Non-current Assets 2,219,088 990,260 Total Assets $ 16,351,645 $ 13,053,655 LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ DEFICIT Current Liabilities Accounts payable and accrued expenses $ 18,377,877 $ 11,794,084 Notes payable, net 63,400 779,132 Deferred revenue 1,435,981 916,880 Total Current Liabilities 19,877,258 13,490,096 Long-term Liabilities Long-term debt, net 10,819,527 - Lease liability 217,238 285,323 Contingent consideration on purchase of WorkSimpli 100,000 100,000 Total Liabilities 31,014,023 13,875,419 Commitments and contingencies (see Note 8) - Mezzanine Equity Preferred Stock, $ 0.0001 par value; 5,000,000 shares authorized Series B Preferred Stock, $ 0.0001 par value; 5,000 shares authorized, 3,500 and 3,500 shares issued and outstanding, liquidation value approximately, $ 1,142 and $ 1,045 per share as of September 30, 2021 and December 31, 2020, respectively 3,996,137 3,655,822 Stockholders’ Deficit Series A Preferred Stock, $ 0.0001 par value; 1,610,000 shares authorized, zero shares issued and outstanding as of September 30, 2021 and December 31, 2020 - - Common stock, $ 0.01 par value; 100,000,000 shares authorized, 26,862,975 and 23,433,663 shares issued, 26,759,935 and 23,330,623 outstanding as of September 30, 2021 and December 31, 2020, respectively 268,630 234,337 Additional paid-in capital 105,275,494 77,779,370 Accumulated deficit ( 122,938,363 ) ( 80,151,905 ) Treasury stock, 103,040 and 103,040 shares, at cost ( 163,701 ) ( 163,701 ) Total LifeMD, Inc. Stockholders’ Deficit ( 17,557,940 ) ( 2,301,899 ) Non-controlling interest ( 1,100,575 ) ( 2,175,687 ) Total Stockholders’ Deficit ( 18,658,515 ) ( 4,477,586 ) Total Liabilities, Mezzanine Equity and Stockholders’ Deficit $ 16,351,645 $ 13,053,655 The accompanying footnotes are an integral part of these unaudited condensed consolidated financial statements. 3 LIFEMD, INC. CONDENSED Consolidated STATEMENTS OF OPERATIONS (Unaudited) 2021 2020 2021 2020 Three Months Ended September 30, Nine Months Ended September 30, 2021 2020 2021 2020 Revenues Telehealth revenue, net $ 18,540,897 $ 9,438,136 $ 47,623,822 $ 20,263,750 WorkSimpli revenue, net 6,406,302 1,567,627 17,835,100 4,136,608 Total revenues, net 24,947,199 11,005,763 65,458,922 24,400,358 Cost of revenues Cost of telehealth revenue 4,969,306 1,601,920 12,113,336 4,718,143 Cost of WorkSimpli revenue 127,181 73,662 314,428 204,241 Total cost of revenues 5,096,487 1,675,582 12,427,764 4,922,384 Gross profit 19,850,712 9,330,181 53,031,158 19,477,974 Expenses Selling and marketing expenses 20,293,935 10,528,833 61,372,815 21,669,046 General and administrative expenses 10,695,663 18,441,756 28,194,305 21,868,097 Operating expenses 815,378 542,965 2,390,694 654,947 Customer service expenses 505,880 230,788 1,274,392 488,455 Development costs 131,160 118,346 435,356 288,813 Total expenses 32,442,016 29,862,688 93,667,562 44,969,358 Operating loss ( 12,591,304 ) ( 20,532,507 ) ( 40,636,404 ) ( 25,491,384 ) Other income (expenses), net ( 1,824,777 ) ( 291,096 ) ( 2,681,236 ) ( 1,313,010 ) Loss from operations before income taxes ( 14,416,081 ) ( 20,823,603 ) ( 43,317,640 ) ( 26,804,394 ) Income tax provision (benefit) - - - - Net loss ( 14,416,081 ) ( 20,823,603 ) ( 43,317,640 ) ( 26,804,394 ) Net loss attributable to noncontrolling interests ( 62,706 ) ( 201,233 ) ( 531,182 ) ( 408,180 ) Net loss attributable to LifeMD, Inc. ( 14,353,375 ) ( 20,622,370 ) ( 42,786,458 ) ( 26,396,214 ) Deemed distribution to holders of common and Series B Preferred stock - ( 3,573,636 ) - ( 4,716,021 ) Net loss attributable to LifeMD, Inc. common stockholders $ ( 14,353,375 ) $ ( 24,196,006 ) $ ( 42,786,458 ) $ ( 31,112,235 ) Basic loss per share attributable to LifeMD, Inc. from operations $ ( 0.54 ) $ ( 1.65 ) $ ( 1.66 ) $ ( 2.47 ) Diluted loss per share attributable to LifeMD, Inc. from operations $ ( 0.54 ) $ ( 1.65 ) $ ( 1.66 ) $ ( 2.47 ) Weighted average number of common shares outstanding Basic 26,684,591 14,674,693 25,820,478 12,581,401 Diluted 26,684,591 14,674,693 25,820,478 12,581,401 The accompanying notes are an integral part of these unaudited condensed consolidated financial statements. 4 LIFEMD, INC. CONDENSED Consolidated STATEMENTS of CHANGES IN STOCKHOLDERS’ DEFICIT (Unaudited) LifeMD, Inc. Additional Common Stock Paid-in Accumulated Treasury Noncontrolling Shares Amount Capital (Deficit) Stock Total Interest Total Balance, January 1, 2020 10,680,730 $ 106,807 $ 15,663,626 $ ( 16,594,919 ) $ ( 163,701 ) $ ( 988,187 ) $ ( 141,056 ) $ ( 1,129,243 ) Stock compensation - - 95,900 - - 95,900 - 95,900 Cashless exercise of warrants 147,858 1,479 ( 1,479 ) - - - - - Deemed dividend from down-round provision in common stock shares yet to be issued - - - ( 106,519 ) - ( 106,519 ) - ( 106,519 ) Deemed dividend from warrant price adjustments - - 1,142,385 ( 1,142,385 ) - - - - Distributions to non-controlling interest - - - - - - ( 36,000 ) ( 36,000 ) Stock issued for services Stock issued for services , shares Purchase of common stock Purchase of common stock , shares Shares issued for share liability Shares issued for share liability , shares Deemed distribution from down-round provision in common stock shares yet to be issued Sale of warrants Exercise of warrants Exercise of warrants , shares Exercise of stock options Exercise of stock options , shares Cashless exercise of stock options Cashless exercise of stock options , shares Shares issued for share liability (proceeds received for prior period) Shares issued for share liability (proceeds received for prior period) , shares Deemed dividend from warrants issued and BCF with Series B Preferred Stock Sale of stock in private placement, net Sale of stock in private placement, net, shares Purchase of additional membership interest of WorkSimpli Adjustment of noncontrolling Interest for additional investment Warrants issued for debt instruments Sale of common stock under ATM Sale of common stock under ATM Net loss - - - ( 2,394,728 ) - ( 2,394,728 ) ( 138,816 ) ( 2,533,544 ) Balance, March 31, 2020 10,828,588 108,286 16,900,432 ( 20,238,551 ) ( 163,701 ) ( 3,393,534 ) ( 315,872 ) ( 3,709,406 ) Stock issued for services 50,000 500 34,700 - - 35,200 - 35,200 Stock compensation - - 438,575 - - 438,575 - 438,575 Cashless exercise of warrants 843,240 8,432 ( 8,432 ) - - - - - Purchase of common stock 294,120 2,941 247,059 - - 250,000 - 250,000 Shares issued for share liability 2,196,740 21,967 1,704,033 - - 1,726,000 - 1,726,000 Distributions to non-controlling interest - - - - - - ( 85,223 ) ( 85,223 ) Deemed distribution from down-round provision in common stock shares yet to be issued - - - ( 87,503 ) - ( 87,503 ) ( 87,503 ) Net loss - - - ( 3,379,116 ) - ( 3,379,116 ) ( 68,131 ) ( 3,447,247 ) Balance, June 30, 2020 14,212,688 142,126 19,316,367 ( 23,705,170 ) ( 163,701 ) ( 4,410,378 ) ( 469,226 ) ( 4,879,604 ) Stock compensation - - 16,376,933 - - 16,376,933 - 16,376,933 Sale of warrants - - 25,000 - - 25,000 - 25,000 Exercise of warrants 379,957 3,800 618,963 - - 622,763 - 622,763 Exercise of stock options 335,600 3,356 297,044 - - 300,400 - 300,400 Cashless exercise of stock options 331,270 3,313 ( 3,313 ) - - - - - Shares issued for share liability (proceeds received for prior period) 375,447 3,754 409,718 - - 413,472 - 413,472 Deemed dividend from warrant price adjustments - - 73,636 ( 73,636 ) - - - - Deemed dividend from warrants issued and BCF with Series B Preferred Stock - - 3,500,000 ( 3,500,000 ) - - - - Net loss - - - ( 20,622,370 ) - ( 20,622,370 ) ( 201,233 ) ( 20,823,603 ) Balance, September 30, 2020 15,634,962 $ 156,349 $ 40,614,348 $ ( 47,901,176 ) $ ( 163,701 ) $ ( 7,294,180 ) $ ( 670,459 ) $ ( 7,964,639 ) The accompanying notes are an integral part of these unaudited condensed consolidated financial statements. 5 LIFEMD, INC. CONDENSED Consolidated STATEMENTS of CHANGES IN STOCKHOLDERS’ DEFICIT (Unaudited) LifeMD, Inc. Additional Common Stock Paid-in Accumulated Treasury Noncontrolling Shares Amount Capital (Deficit) Stock Total Interest Total Balance, January 1, 2021 23,433,663 $ 234,337 $ 77,779,370 $ ( 80,151,905 ) $ ( 163,701 ) $ ( 2,301,899 ) $ ( 2,175,687 ) $ ( 4,477,586 ) Stock issued for services 1,203,750 12,038 2,313,737 - - 2,325,775 - 2,325,775 Cashless exercise of stock options 608,905 6,089 ( 6,089 ) - - - - - Exercise of stock options 30,000 300 23,700 - - 24,000 - 24,000 Sale of stock in private placement, net 608,696 6,087 13,489,183 - - 13,495,270 - 13,495,270 Distribution to non-controlling interest - - - - - - ( 36,000 ) ( 36,000 ) Purchase of additional membership interest of WorkSimpli - ( 377,419 ) - - ( 377,419 ) ( 66,603 ) ( 444,022 ) Adjustment of noncontrolling Interest for additional investment ( 1,636,875 ) - - ( 1,636,875 ) 1,780,897 144,022 Net loss - - - ( 11,602,383 ) - ( 11,602,383 ) ( 270,503 ) ( 11,872,886 ) Balance, March 31, 2021 25,885,014 258,851 91,585,607 ( 91,754,288 ) ( 163,701 ) ( 73,531 ) ( 767,896 ) ( 841,427 ) Stock issued for services 30,000 300 2,547,000 - - 2,547,300 - 2,547,300 Exercise of stock options 391,000 3,910 738,840 - - 742,750 - 742,750 Cashless exercise of stock options 264,142 2,641 ( 2,641 ) - - - - - Exercise of warrants 65,684 657 311,342 - - 311,999 - 311,999 Warrants issued for debt instruments - - 6,270,710 - - 6,270,710 - 6,270,710 Distribution to non-controlling interest - - - - - - ( 36,000 ) ( 36,000 ) Net loss - - - ( 16,830,700 ) - ( 16,830,700 ) ( 197,973 ) ( 17,028,673 ) Balance, June 30, 2021 26,635,840 266,359 101,450,858 ( 108,584,988 ) ( 163,701 ) ( 7,031,472 ) ( 1,001,869 ) ( 8,033,341 ) Stock issued for services 30,000 300 3,110,516 - - 3,110,816 - 3,110,816 Exercise of stock options 30,000 300 53,700 - - 54,000 - 54,000 Exercise of warrants 96,349 963 167,647 - - 168,610 - 168,610 Sale of common stock under ATM 70,786 708 492,773 - - 493,481 - 493,481 Distribution to non-controlling interest - - - - - - ( 36,000 ) ( 36,000 ) Net loss - - - ( 14,353,375 ) - ( 14,353,375 ) ( 62,706 ) ( 14,416,081 ) Balance, September 30, 2021 26,862,975 $ 268,630 $ 105,275,494 $ ( 122,938,363 ) $ ( 163,701 ) $ ( 17,557,940 ) $ ( 1,100,575 ) $ ( 18,658,515 ) The accompanying notes are an integral part of these unaudited condensed consolidated financial statements. 6 LIFEMD, INC. CONDENSED Consolidated STATEMENTS OF CASH FLOWS (Unaudited) 2021 2020 Nine Months Ended September 30, 2021 2020 CASH FLOWS FROM OPERATING ACTIVITIES Net loss $ ( 43,317,640 ) $ ( 26,804,394 ) Adjustments to reconcile net loss to net cash used in operating activities: Amortization of debt discount 2,090,236 817,118 Amortization of capitalized software 177,926 36,001 Amortization of intangibles 340,457 251,709 Write-down of inventory 57,481 - Depreciation of fixed assets 2,865 - Acceleration of debt discount - 500,145 Bad debt expense - 58,470 Sales return and allowances - 211,000 Inventory reserves - 44,981 Gain on forgiveness of debt ( 184,914 ) - Operating lease payments 73,767 5,452 Liability to issue shares for services - 32,500 Stock issued for services - 35,200 Stock compensation expense 7,983,891 16,898,733 Changes in assets and liabilities Accounts receivable ( 848,766 ) ( 586,364 ) Product deposit ( 95,183 ) ( 943,388 ) Inventory ( 380,317 ) ( 953,467 ) Other current assets ( 534,479 ) 72,893 Change in operating lease liability ( 68,085 ) ( 1,737 ) Deferred revenue 519,101 303,064 Accounts payable and accrued expenses 6,924,110 4,426,702 Net cash used in operating activities ( 27,259,550 ) ( 5,595,382 ) CASH FLOWS FROM INVESTING ACTIVITIES Cash paid for capitalized software costs ( 1,731,507 ) ( 330,586 ) Purchase of equipment ( 70,105 ) - Purchase of intangible assets ( 22,231 ) - Payment to seller for contingent consideration - ( 400,000 ) Net cash used in investing activities ( 1,823,843 ) ( 730,586 ) CASH FLOWS FROM FINANCING ACTIVITIES Cash proceeds from private placement offering, net 13,495,270 - Cash proceeds from Series B Preferred Stock - 2,892,500 Proceeds from convertible notes payable - 2,350,000 Proceeds from issuance of debt instruments 15,000,000 - Cash proceeds from sale of common stock under ATM 493,481 2,338,349 Cash proceeds from exercise of warrants 480,609 622,763 Cash proceeds from exercise of options 820,750 300,400 Cash proceeds from sale of warrants - 25,000 Purchase of membership interest of WorkSimpli ( 300,000 ) - Distributions to non-controlling interest ( 108,000 ) ( 121,223 ) Proceeds from notes payable 963,965 242,000 Repayment of notes payable ( 1,494,784 ) ( 2,498,808 ) Debt issuance costs - ( 15,000 ) Net cash provided by financing activities 29,351,291 6,135,981 Net increase (decrease) in cash 267,898 ( 189,987 ) Cash at beginning of period 9,179,075 1,106,624 Cash at end of period $ 9,446,973 $ 916,637 Cash paid for interest Cash paid during the period for interest $ 120,062 $ 592,961 Non-cash investing and financing activities Cashless exercise of options $ 8,730 $ - Cashless exercise of warrants $ - $ 49,551 Principal of Paycheck Protection Program loans forgiven $ 184,914 $ - Additional purchase of membership interest in WorkSimpli issued in performance options $ 144,002 $ - Deemed dividend from warrant price adjustments $ - $ 1,216,021 Deemed distribution from warrants issued with Series B Preferred Stock $ - $ 3,500,000 Warrants issued for debt instruments $ 6,270,710 $ - Stock yet to be issued for capitalized costs $ - $ 40,000 Deemed distribution from down-round provision on unissued shares $ - $ 194,022 Liability to issue common stock $ - $ 76,348 Debt issuance costs for liability to issue shares $ - $ 219,450 Conversion of convertible notes payable and interest for Series B Preferred Stock $ - $ 607,500 Stock issued for capitalized costs $ - $ 12,675 The accompanying notes are an integral part of these unaudited condensed consolidated financial statements. 7 LIFEMD, INC. NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS NOTE 1 – NATURE OF THE ORGANIZATION AND BUSINESS Corporate History LifeMD, Inc. was formed in the State of Delaware on May 24, 1994, under its prior name, Immudyne, Inc. The Company changed its name to Conversion Labs, Inc. on June 22, 2018 and then subsequently, on February 22, 2021, changed its name to LifeMD, Inc. Effective February 22, 2021, the trading symbol for the Company’s common stock, par value $ 0.01 per share on The Nasdaq Stock Market LLC changed from “CVLB” to “LFMD”. On April 1, 2016, the original operating agreement of Immudyne PR LLC (“Immudyne PR”), a joint venture to market the Company’s skincare products, was amended and restated and the Company increased its ownership and voting interest in Immudyne PR to 78.2 %. Concurrent with the name change of the parent company to Conversion Labs, Inc., Immudyne PR was renamed to Conversion Labs PR LLC. On April 25, 2019, the operating agreement of Conversion Labs PR was amended and restated in its entirety to increase the Company’s ownership and voting interest in Conversion Labs PR to 100 %. On February 22, 2021, concurrent with the name of the parent company to LifeMD, Inc., Conversion Labs PR LLC was renamed to LifeMD PR, LLC. In June 2018, the Company closed the strategic acquisition of 51 % of LegalSimpli Software, LLC, which operates a software as a service (SaaS) application for converting, editing, signing and sharing PDF documents called PDFSimpli. In addition to LegalSimpli Software, LLC’s growth business model, this acquisition added deep search engine optimization and search engine marketing expertise to the Company. On July 15, 2021, LegalSimpli Software, LLC, changed its name to WorkSimpli Software, LLC, (“WorkSimpli”). Effective January 22, 2021, the Company consummated a transaction to restructure the ownership of WorkSimpli (the “WSS Restructuring”) (See Note 7) and concurrently increased its ownership stake in WorkSimpli to 85.6 %. Nature of Business The Company is a direct-to-patient telehealth technology company that provides a smarter, cost-effective and convenient way for a provider’s patients to access healthcare. The Company believes that the traditional model of visiting a doctor’s office, receiving a physical prescription, visiting a local pharmacy, and returning to see a doctor for follow up care or prescription refills is inefficient, costly to patients, and discourages many patients from seeking much needed medical care. The U.S. healthcare system is undergoing a paradigm shift, thanks to new technologies and the emergence of direct-to-patient healthcare. Direct-to-patient telehealth technology companies, like the Company, connect consumers to licensed healthcare professionals for care across numerous indications, including concierge care, men’s sexual health and dermatology, among others. The Company’s telehealth platform helps patients access their licensed providers for diagnoses, virtual care, and prescription medications, often delivered on a recurring basis. In addition to its telehealth prescription offerings, the Company sells over-the-counter products. All products are available on a subscription or membership basis, where a patient can subscribe to receive regular shipments of prescribed medications or products. This creates convenience and often discounted pricing opportunities for patients and recurring revenue streams for the Company. The Company believes that brand innovation, customer acquisition and service excellence form the heart of its business. As is exemplified with its first brand, Shapiro MD, it has built a full line of proprietary over-the-counter (“OTC”) products for male and female hair loss, FDA approved OTC minoxidil, an FDA-cleared medical device, and now a personalized telehealth platform offering that gives consumers access to virtual medical treatment from their providers and, when appropriate, a full line of oral and topical prescription medications for hair loss. The Company’s men’s brand, Rex MD, currently offers access to provider-based treatment for erectile dysfunction, as well as treatment for other common men’s health issues including premature ejaculation and hair loss. In the first quarter of 2021, the Company launched its newest brand, Nava MD, a tele-dermatology and skincare brand for women. The Company has built a platform that allows it to efficiently launch telehealth and wellness product lines wherever it determines there is a market need. Business and Subsidiary History In June 2018, Conversion Labs closed the strategic acquisition of 51% of WorkSimpli, which operates a software as a service (SaaS) application for converting, editing, signing and sharing PDF documents called PDFSimpli. In addition to WorkSimpli’s growth business model, this acquisition added deep search engine optimization and search engine marketing expertise to the Company. The Company subsequently increased its ownership stake in WorkSimpli to its current 85.6%. 8 In early 2019, the Company had launched a service-based business under the name Conversion Labs Media LLC (“CVLB Media”), a Puerto Rico limited liability company, which was to be used to run e-commerce marketing campaigns for other online businesses. However, this business initiative was terminated in early 2019 in order to focus on its core business as well as the expansion of our telehealth opportunities. In June 2019, a strategic joint venture with GoGoMeds.com (“GoGoMeds”) was formed in order to help facilitate the launch of our telehealth business. GoGoMeds is a nationwide pharmacy licensed to dispense prescription medications directly to consumers in all 50 states and the District of Columbia. However, on August 7, 2020, the Company terminated its Strategic Partnership Agreement with GoGoMeds. The joint venture with GoGoMeds had not initiated activities, and its termination did not have an impact on the Company’s operations. Conversion Labs Rx, LLC (“CVLB Rx”), a Puerto Rico limited liability company, and Conversion Labs Asia Limited (“Conversion Labs Asia”), a Hong Kong company, had no activity during both the nine months ended September 30, 2021 and the year ended December 31, 2020. CVLB Rx was dissolved during the year ended December 31, 2020. Unless otherwise indicated, the terms “LifeMD,” “Company,” “we,” “us,” and “our” refer to LifeMD, Inc. (formerly known as Conversion Labs, Inc.), our wholly subsidiary LifeMD PR, LLC (formerly Immudyne PR LLC, and “Conversion Labs PR”), a Puerto Rico limited liability company (“Conversion Labs PR”, or “CLPR”), LifeMD Southern Patient Medical Care (“LifeMD PC”), the Company’s professional physician corporation and our majority-owned subsidiary, WorkSimpli. The Company facilitates the delivery of telehealth services to LifeMD PC’s patients via the upcoming LifeMD primary care platform and holds a variable interest in LifeMD PC. Unless otherwise specified, all dollar amounts are expressed in United States dollars. Partnerships On July 13, 2021, the Company, on behalf of its customers, entered into an agreement to engage Quest Diagnostics Incorporated (“Quest Diagnostics”) as the Company’s laboratory services provider to perform certain clinical laboratory diagnostic services based on orders submitted to Quest Diagnostics by licensed health care providers who are under contract with the Company and are authorized under U.S. federal or state law to order laboratory tests. Patients of LifeMD Inc.’s affiliated providers gain access to more than 150 of the most ordered laboratory tests at preferential prices, and which can be completed in the comfort, safety, and convenience of their home or office or at any one of Quest Diagnostics’ 2,000 facilities . On July 14, 2021, the Company entered into an agreement to engage Axle Health Inc. (“Axle Health”) to assist the Company in establishing a platform to enable patients of the Company’s medical practice clients (“MP Clients”) to schedule certain nursing services, including blood draws, injections, and other basic healthcare services, and to furnish operational support services to medical practices using the platform. In connection therewith, Axle Health granted the Company a revocable, nontransferable, non-exclusive right and license, with the right to grant sublicenses, to install and use the software and other technology relating to the platform developed, owned, or with the right to grant sublicenses to install and use the software and/or other technology developed, owned, or licensed by Axle Health, including the platform, to facilitate the scheduling and provision of certain nursing services to patients of MP Clients. On August 4, 2021, the Company entered into a partnership agreement with Particle Health, a state-of-the-art, digital health company with a HIPAA-compliant technology platform that converts electronic medical records data into a user-friendly Fast Healthcare Interoperability Resource (“FHIR”) format. Particle Health enables healthcare companies by offering simple, secure access to vital medical data. With Particle Health’s platform, and patient consent, licensed medical providers on the upcoming LifeMD primary care platform gain instant access to comprehensive patient health records from a database covering over 90% of the US population, therefore enabling best-in-class, personalized care through a deeper understanding of their patients’ medical histories . On August 30, 2021, the Company signed a letter of intent with Prescryptive Health (“Prescryptive”), a healthcare technology company empowering consumers by improving the way healthcare is delivered. The partnership is expected to accelerate growth for both companies by combining LifeMD’s expanding direct-to-patient telehealth brands and upcoming LifeMD primary care platform with Prescryptive’s best-in-class digital pharmacy fulfillment and e-prescribing technology platform. Reverse Stock Split On October 9, 2020, the Company filed a Certificate of Amendment to its Articles of Incorporation with the Secretary of State of Delaware (the “Amendment”) in order to effectuate a 1-for-5 reverse stock split of the Company’s issued and outstanding shares of common stock (the “Reverse Split” or “Split”). The Reverse Split was approved by the Financial Industry Regulatory Authority (FINRA) and became effective in the market on October 14, 2020. All references to common shares and common share data in these financial statements and elsewhere in this Form 10-Q as of September 30, 2021 and 2020, and for the three and nine months then ended, reflect the Reverse Stock Split. 9 Liquidity The Company has funded operations in the past through the sales of its products, issuance of common and preferred stock and through loans and advances. The Company’s continued operations are dependent upon obtaining an increase in its sale volumes and obtaining funding from third-party sources or the issuance of additional shares of common stock. On February 11, 2021, the Company consummated the closing of a private placement offering (the “February 2021 Offering”), whereby pursuant to the securities purchase agreement (the “February 2021 Purchase Agreement”) entered into by the Company and certain accredited investors on February 11, 2021 the Investors purchased 608,696 shares of the Company’s common stock par value $ 0.01 per share at a purchase price of $ 23.00 per share for aggregate gross proceeds of approximately $ 14.0 million (the “Purchase Price”). The Purchase Price was funded on the closing date and resulted in net proceeds to the Company of approximately $ 13.5 million after deducting fees payable to the placement agent and other estimated offering expenses payable by the Company. The Company intends to use the net proceeds to fund growth initiatives, as well as for general corporate purposes. On June 1, 2021, the Company entered into a securities purchase agreement (the “Purchase Agreement”) with a financial institution (the “Purchaser”), pursuant to which the Company sold and issued: (i) a senior secured redeemable debenture (the “Debenture”) in the aggregate principal amount of $ 15.0 million (the “Aggregate Principal Amount”), and (ii) warrants to purchase up to an aggregate of 1,500,000 shares of the Company’s common stock at an exercise price of $ 12.00 per share (the “Warrant”) of which 500,000 warrants were issued to the Purchaser upon closing with the remaining 1,000,000 warrants only issued to the Purchaser in increments of 500,000 if the Debenture remains outstanding for twelve and twenty four months, respectively, following the closing date of the Purchase Agreement. The Warrant has a term of three years , and the Debenture has a maturity date of three years. The Debenture may be paid fully or in part by the Company at any time prior to maturity without penalty to the Company. The Company received gross proceeds of $ 15.0 million and intends to use such proceeds for working capital, growth investment and general corporate purposes. In October 2021, the Company used a portion of the net proceeds from the October 4, 2021 Preferred and Common Stock Offerings noted below to pay the $ 15.0 million outstanding on the June 1, 2021 Purchase Agreement. On June 8, 2021, the Company filed a shelf registration statement on Form S-3 under the Securities Act of 1933, or “Securities Act”, which was declared effective on June 22, 2021 (the “2021 Shelf”). Under the 2021 Shelf at the time of effectiveness, the Company had the ability to raise up to $ 150 million by selling common stock, preferred stock, debt securities, warrants and units. In conjunction with the 2021 Shelf, the Company also entered into an At Market Issuance Sales Agreement (the “ATM Sales Agreement”) with B. Riley Securities, Inc. (“B. Riley”) and Cantor Fitzgerald & Co. (“Cantor”, and collectively the “Agents”) relating to the sale of its common stock. In accordance with the terms of the ATM Sales Agreement, the Company may, but is not obligated to, offer and sell, from time to time, shares of common stock having an aggregate offering price of up to $ 60 million, through or to the Agents, acting as agent or principal. Sales of common stock, if any, will be made by any method permitted that is deemed an “at the market offering” as defined in Rule 415 under the Securities Act. The Company intends to use any net proceeds from the sale of securities for our operations and for other general corporate purposes, including, but not limited to, capital expenditures, general working capital and possible future acquisitions. There were 70,786 shares of common stock sold under the ATM Sales Agreement as of September 30, 2021 and net proceeds received were $ 493,481 . The Company had approximately $ 59.5 million available under the ATM Sales Agreement and $ 90 million available under the 2021 Shelf as of September 30, 2021. In September 2021, the Company entered into two underwriting agreements (the “Preferred Underwriting Agreement” and “the Common Underwriting Agreement”) with B. Riley Securities, Inc. (“B.Riley”). Pursuant to the Preferred Underwriting Agreement, the Company agreed to sell 1,400,000 shares of its 8.875 % Series A Cumulative Perpetual Preferred Stock, par value $ 0.0001 per share, (the “Series A Preferred Stock”) at a public offering price of $ 25.00 per share, prior to deducting underwriting discounts and commissions and estimated offering expenses (the “Preferred Stock Offering”). In addition, the company granted the underwriters an option to purchase up to an additional 210,000 shares of Series A Preferred Stock within 30 days. Under the Common Underwriting Agreement, the Company agreed to sell to B. Riley 3,833,334 shares of common stock (including 500,000 shares pursuant to B. Riley’s option) (the “Common Shares”), par value $ 0.01 per share, of the Company at a public offering price of $ 6.00 per share of common stock, prior to deducting underwriting discounts and commissions and estimated offering expenses (the “Common Stock Offering”). The Preferred Stock Offering and Common Stock Offering collectively referred to as the “Offerings”, closed on October 4, 2021. Net proceeds after deducting the underwriting discounts and commissions, the structuring fee and estimated offering expenses payable by the Company, but before repayment of debt, from the Offerings was approximately $ 55.3 million. The Company used a portion of the net proceeds to pay the $ 15.0 million outstanding on the June 1, 2021 Purchase Agreement and intends to use the remaining net proceeds to fund the segregated dividend account, for working capital and general corporate purposes including, but not limited to, new patient customer acquisition expenses and capital expenditures. The Company will pay cumulative distributions on the Series A Preferred Stock, from the date of original issuance, in the amount of $ 2.21875 per share each year, which is equivalent to 8.875 % of the $ 25.00 liquidation preference per share. Dividends on the Series A Preferred Stock will be payable quarterly in arrears, on or about the 15th day of January, April, July and October of each year. The first dividend on the Series A Preferred Stock sold in this offering will be paid on or about January 15, 2022. 10 Liquidity Evaluation As of September 30, 2021, the Company has an accumulated deficit approximating $ 122.9 million and has experienced significant losses from its operations. Although the Company is showing significant positive revenue trends, the Company expects to incur further losses through the end of 2022. Additionally, the Company expects its burn rate of cash to continue through the end of 2022; however, the Company expects this burn rate to improve in future quarters. To date, the Company has been funding operations primarily through the sale of equity in private placements and securities purchased by a financial institution. Management is unable to predict if and when the Company will be able to generate significant positive cash flow or achieve profitability. There can be no assurances that we will be successful in increasing revenues, improving operational efficiencies or that financing will be available or, if available, that such financing will be available under favorable terms. The Company has a current cash balance of approximately $ 41.4 million as of the filing date, which includes the $ 13.5 million of net proceeds from the February 2021 Offering and the $ 55.3 million of net proceeds from the October 4, 2021 Offerings. Based on the Company’s projected cash requirements, management estimates that it will utilize approximately $ 19 million through the next 12 months from the filing date of this report. The Company reviewed its forecasted operating results and sources and uses of cash used in management’s assessment, which included the available financing, consideration of positive and negative evidence impacting management’s forecasts, market and industry factors. Positive indicators that lead to its conclusion that the Company will have sufficient cash over the next 12 months following the date of this report include: (1) its continued strengthening of the Company’s revenues and improvement of operational efficiencies across the business, (2) the expected improvement in its cash burn rate in the remainder of 2021 and over the next 12 months, (3) the Company’s October 4, 2021 Offerings whereby the Company received total net proceeds of $ 55.3 million, (4) $ 59.5 million available under the ATM Sales Agreement and $ 90 million available under the 2021 Shelf, (5) management’s ability to curtail expenses if necessary and (6) the overall market value of the telehealth industry and how it believes that will continue to drive interest in the Company. NOTE 2 – BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Basis of Presentation The accompanying condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and in accordance with the instructions to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and note disclosures required by U.S. generally accepted accounting principles (“U.S. GAAP”) for complete audited financial statements. The accompanying unaudited financial information should be read in conjunction with the audited consolidated financial statements, including the notes thereto, as of and for the year ended December 31, 2020, included in our 2020 Annual Report on Form 10-K filed with the SEC. The information furnished in this report reflects all adjustments (consisting of normal recurring adjustments), which are, in the opinion of management, necessary for a fair presentation of our financial position, results of operations and cash flows for each period presented. The results of operations for the three and nine months ended September 30, 2021 are not necessarily indicative of the results for the year ending December 31, 2021 or for any future period. Principles of Consolidation The Company evaluates the need to consolidate affiliates based on standards set forth in ASC 810 Consolidation (“ASC 810”). The unaudited condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiary, CLPR, its majority owned subsidiary, WorkSimpli, in addition to LifeMD PC, the Company’s professional physician corporation. The non-controlling interest in WorkSimpli represents the 49 % equity interest held by other members of the subsidiary as of December 31, 2020. During the nine months ended September 30, 2021, the Company purchased an additional 34.6 % of WorkSimpli for a total equity interest of approximately 85.6 % (see Note 7). CVLB Media, CVLB Rx and Conversion Labs Asia had no activity during both the nine months ended September 30, 2021 and the year ended December 31, 2020. CVLB Rx was dissolved during the year ended December 31, 2020. All significant intercompany transactions and balances have been eliminated in consolidation. Cash and Cash Equivalents Highly liquid investments with a maturity of three months or less when purchased are considered to be cash equivalents. As of September 30, 2021 and December 31, 2020, there were no cash equivalents. The Company maintains deposits in financial institutions in excess of amounts guaranteed by the Federal Deposit Insurance Corporation. Cash and cash equivalents are maintained at financial institutions, and at times, balances may exceed federally insured limits. We have never experienced any losses related to these balances. 11 Use of Estimates The Company prepares its unaudited condensed consolidated financial statements in conformity with accounting principles generally accepted in the United States of America which requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Some of the more significant estimates required to be made by management include the determination of reserves for accounts receivable, returns and allowances, the valuation of inventory, stockholders’ equity-based transactions, estimates to cash flow projections and going concern assessment. Actual results could differ from those estimates. Reclassifications Certain reclassifications have been made to conform the prior year’s data to the current presentation. These reclassifications have no effect on previously reported operating loss, stockholders’ deficit or cash flows. Given the increase in the Company’s software business and to appropriately conform the Company’s presentation of operating results to industry and accounting standards, the Company has changed their categories for reporting operations. As a result, the Company has made reclassifications to the prior year presentation in order to conform it to the current periods’ presentation. These reclassifications include: (1) $ 844,566 and $ 1,762,351 of merchant processing fees reclassified from cost of revenues to general and administrative expenses, (2) $ 214,788 and $ 48 of reimbursable expenses reclassified from cost of revenues to operating expenses and (3) $ 7,824 and $ 8,853 of taxes and licensing fees reclassified from operating expenses to general and administrative expenses for the three and nine months ended September 30, 2020, respectively. Revenue Recognition The Company records revenue under the adoption of ASC 606 by analyzing exchanges with its customers using a five-step analysis: 1. Identify the contract 2. Identify performance obligations 3. Determine the transaction price 4. Allocate the transaction price 5. Recognize revenue For the Company’s product-based contracts with customers, the Company has determined that there is one performance obligation, which is the delivery of the product; this performance obligation is transferred at a discrete point in time. The Company generally records sales of finished products once the customer places and pays for the order, with the product being simultaneously shipped by a third-party fulfillment service provider; in limited cases, title does not pass until the product reaches the customer’s delivery site, in these limited cases, recognition of revenue should be deferred until that time, however the Company does not have a process to properly record the recognition of revenue if orders are not immediately shipped, and deems the impact to be immaterial. In all cases, delivery is considered to have occurred when title and risk of loss have transferred to the customer, which is usually commensurate upon shipment of the product. In the case of its product-based contracts, the Company provides a subscription sensitive service based on the recurring shipment of products and records the related revenue under the subscription agreements subsequent to receiving the monthly product order, recording the revenue at the time it fulfills the shipment obligation to the customer. For its product-based contracts with customers, the Company records an estimate for provisions of discounts, returns, allowances, customer rebates and other adjustments for its product shipments, and are reflected as contra revenues in arriving at reported net revenues. The Company’s discounts and customer rebates are known at the time of sale, correspondingly, the Company reduces gross product sales for such discounts and customer rebates. The Company estimates customer returns and allowances based on information derived from historical transaction detail, and accounts for such provisions, as contra revenue, during the same period in which the related revenues are earned. The Company has determined that the population of its product-based contracts with customers are homogenous, supporting the ability to record estimates for returns and allowances to be applied to the entire product-based portfolio population. Customer discounts, returns and rebates on product revenues approximated $ 871,000 and $ 823,000 for the three months ended September 30, 2021 and 2020, respectively, and approximated $ 3,455,000 and $ 2,157,000 for the nine months ended September 30, 2021 and 2020, respectively. 12 The Company, through its majority-owned subsidiary WorkSimpli, offers a subscription-based service providing a suite of software applications to its subscribers, principally on a monthly subscription basis. The software suite allows the subscriber/user to convert almost any type of document to another electronic form of editable document, providing ease of editing. For these subscription-based contracts with customers, the Company offers an initial 14-day trial period which is billed at $ 1.95 , followed by a monthly subscription, or a yearly subscription to the Company’s software suite dependent on the subscriber’s enrollment selection. The Company has estimated that there is one product and one performance obligation that is delivered over time, as the Company allows the subscriber to access the suite of services for the time period of the subscription purchased. The Company allows the customer to cancel at any point during the billing cycle, in which case the customers subscription will not be renewed for the following month or year depending on the original subscription. The Company records the revenue over the customers’ subscription period for monthly and yearly subscribers or at the end of the initial 14-day service period for customers who purchased the initial subscription, as the circumstances dictate. The Company offers a discount for the monthly or yearly subscriptions being purchased, which is deducted at the time of payment at the initiation of the contract term, therefore the Contract price is fixed and determinable at the contract initiation. Monthly and annual subscriptions for the service are recorded net of the Company’s known discount rates. As of September 30, 2021 and December 31, 2020, the Company has accrued contract liabilities, as deferred revenue, of approximately $ 1,436,000 and $ 917,000 , respectively, which represent obligations on in-process monthly or yearly contracts with customers and a portion attributable to the yet to be recognized initial 14-day trial period collections. Customer discounts and allowances on WorkSimpli revenues approximated $ 377,000 and $ 275,000 for the three months ended September 30, 2021 and 2020, respectively, and approximated $ 1,599,000 and $ 545,000 for the nine months ended September 30, 2021 and 2020, respectively. For the three and nine months ended September 30, 2021 and 2020, the Company had the following disaggregated revenue: SCHEDULE OF DISAGGREGATED REVENUE Three Months Ended September 30, Nine Months Ended September 30, 2021 % 2020 % 2021 % 2020 % Telehealth revenue $ 18,540,897 74 % $ 9,438,136 86 % $ 47,623,822 73 % $ 20,263,750 83 % WorkSimpli revenue 6,406,302 26 % 1,567,627 14 % 17,835,100 27 % 4,136,608 17 % Total net revenue $ 24,947,199 100 % $ 11,005,763 100 % $ 65,458,922 100 % $ 24,400,358 100 % Deferred Revenues The Company records deferred revenues when cash payments are received or due in advance of its performance. The Company’s deferred revenues relate to payments received for the in-process monthly or yearly contracts with customers and a portion attributable to the yet to be recognized initial 14-day trial period collections. SCHEDULE OF CONTRACT WITH CUSTOMER LIABILITY 2021 2020 2021 2020 Three Months Ended September 30, Nine Months Ended September 30, 2021 2020 2021 2020 Beginning of period $ 1,381,938 $ 303,670 $ 916,880 $ 109,552 Additions 6,020,061 1,695,017 17,233,084 3,833,386 Revenue recognized 5,966,018 1,586,071 16,713,983 3,530,322 End of period $ 1,435,981 $ 412,616 $ 1,435,981 $ 412,616 Accounts Receivable Accounts receivable principally consist of amounts due from third-party merchant processors, who process our subscription revenues; the merchant accounts balance receivable represents the charges processed by the merchants that have not yet been deposited with the Company. The unsettled merchant receivable amount normally represents processed sale transactions from the final one to three days of the month, with collections being made by the Company within the first week of the following month. Management determines the need, if any, for an allowance for future credits to be granted to customers, by regularly evaluating aggregate customer refund activity, coupled with the consideration and current economic conditions in its evaluation of an allowance for future refunds and chargebacks. As of September 30, 2021 and December 31, 2020, the Company had an allowance for bad debt, attributable to the single agent relationship amounting to approximately $ 133,000 and $ 133,000 , respectively. As of September 30, 2021 and December 31, 2020, the reserve for sales returns and allowances was approximately $ 470,000 and $ 349,000 , respectively. For all periods presented, as noted above, the sales returns and allowances were recorded as contra assets in arriving at presented accounts receivable, net. Inventory As of September 30, 2021 and December 31, 2020, inventory primarily consisted of finished goods related to the Company’s OTC products included in the telehealth revenue section of the table above. Inventory is maintained at the Company’s third-party warehouse location in Wyoming and at the Amazon fulfillment center. The Company also maintains inventory at a related-party warehouse in Pennsylvania. 13 Inventory is valued at the lower of cost or net realizable value with cost determined on a first-in, first-out (“FIFO”) basis. Management compares the cost of inventory with the net realizable value and an allowance is made for writing down inventory to net realizable, if lower. The Company recorded an inventory reserve in the amount of $ 57,481 as of September 30, 2021 and December 31, 2020. As of September 30, 2021 and December 31, 2020, the Company’s inventory consisted of the following: SUMMARY OF INVENTORY September 30, 2021 December 31, 2020 Finished goods - products $ 1,570,519 1,172,624 Raw materials and packaging components 74,056 149,115 Inventory reserve ( 57,481 ) ( 57,481 ) Total Inventory - net $ 1,587,094 $ 1,264,258 Product Deposit Many of our OTC product vendors require deposits when a purchase order is placed for goods or fulfillment services. These deposits typically range from 10 % to 33 % of the total purchased amount. Our vendors include a credit memo within their final invoice, recognizing the deposit amount previously paid. As of September 30, 2021 and December 31, 2020, the Company has $ 911,948 and $ 816,765 , respectively, of product deposits with multiple vendors for the purchase of raw materials or finished goods. The Company’s history of product deposits with its inventory vendors, creates an implicit purchase commitment equaling the total expected product acceptance cost in excess of the product deposit. As of September 30, 2021 and December 31, 2020, the Company approximates its implicit purchase commitments to be $ 3.8 million and $ 1.6 million, respectively. As of September 30, 2021 and December 31, 2020, the vast majority of these product deposits are with one vendor that manufacturers the Company’s finished goods inventory for its Shapiro hair care product line. Capitalized Software Costs The Company capitalizes certain internal payroll costs and third-party costs related to internally developed software and amortizes these costs using the straight-line method over the estimated useful life of the software, generally three years. The Company does not sell internally developed software other than through the use of subscription service. Certain development costs not meeting the criteria for capitalization, in accordance with Accounting Standards Codification (“ASC”) ASC 350-40 Internal-Use Software , are expensed as incurred. As of September 30, 2021 and December 31, 2020, the Company capitalized $ 2,169,644 and $ 438,136 , respectively, related to internally developed software costs which are amortized over the useful life and included in development costs on our statement of operations. Intangible Assets Intangible assets are comprised of: (1) a customer relationship asset (with original cost of approximately $ 1,007,000 ) with an estimated useful life of three years, (2) a purchased license (with original cost of $ 200,000 ) with an estimated useful life of ten years and (3) a purchased domain name (with an original cost of $ 22,231 ) with an estimated useful life of three years. Intangible assets are amortized over their estimated lives using the straight-line method. Costs incurred to renew or extend the term of recognized intangible assets are capitalized and amortized over the useful life of the asset. Impairment of Long-Lived Assets Long-lived assets are evaluated for impairment whenever events or changes in circumstances have indicated that an asset may not be recoverable and are grouped with other assets to the lowest level for which identifiable cash flows are largely independent of the cash flows of other groups of assets and liabilities (asset group). If the sum of the projected undiscounted cash flows (excluding interest charges) of an asset group is less than its carrying value and the fair value of an asset group is also less than its carrying value, the assets will be written down by the amount by which the carrying value of the asset group exceeded its fair value. However, the carrying amount of a finite-lived intangible asset can never be written down below its fair value. Any loss would be recognized in income from continuing operations in the period in which the determination is made. 14 Paycheck Protection Program During the year ended December 31, 2020, the Company received aggregate loan proceeds in the amount of approximately $ 249,000 under the Paycheck Protection Program (“PPP”). The PPP, established as part of the Coronavirus Aid, Relief and Economic Security Act (“CARES Act”), provides for loans to qualifying businesses for amounts up to 2.5 times of the average monthly payroll expenses of the qualifying business. The loans and accrued interest are forgivable after eight weeks as long as the borrower uses the loan proceeds for eligible purposes, including payroll, benefits, rent and utilities, and maintains its payroll levels. The amount of loan forgiveness will be reduced if the borrower terminates employees or reduces salaries during the eight-week period. The unforgiven portion of the PPP loan is payable over two years at an interest rate of 1 %, with a deferral of payments for the first six months. The Company intends to use the proceeds for purposes consistent with the PPP. While the Company currently believes that its use of the loan proceeds will meet the conditions for forgiveness of the loan, we cannot assure you that we will not take actions that could cause the Company to be ineligible for forgiveness of the loan, in whole or in part. During the nine months ended September 30, 2021, the Company had a total of $ 184,914 of its PPP loans forgiven by the SBA (see Note 5). As of September 30, 2021 and December 31, 2020, the PPP loan balance was $ 63,400 and $ 248,314 , respectively, and is reflected on the Company’s consolidated balance sheet as current liabilities, within notes payable, net. Income Taxes The Company files corporate federal, state and local tax returns. Conversion Labs PR and WorkSimpli file tax returns in Puerto Rico, both are limited liability companies and file separate tax returns with any tax liabilities or benefits passing through to its members. The Company records current and deferred taxes in accordance with Accounting Standards Codification (“ASC”) 740, “Accounting for Income Taxes.” This ASC requires recognition of deferred tax assets and liabilities for temporary differences between tax basis of assets and liabilities and the amounts at which they are carried in the financial statements, based upon the enacted rates in effect for the year in which the differences are expected to reverse. The Company establishes a valuation allowance, when necessary, to reduce deferred tax assets to the amount expected to be realized. The Company periodically assesses the value of its deferred tax asset, a majority of which has been generated by a history of net operating losses and management determines the necessity for a valuation allowance. ASC 740 also provides a recognition threshold and measurement attribute for the financial statement recognition of a tax position taken or expected to be taken in a tax return. Using this guidance, a company may recognize the tax benefit from an uncertain tax position in its financial statements only if it is more likely-than-not (i.e., a likelihood of more than 50%) that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. The Company’s tax returns for all years since December 31, 2017, remain open to audit by all related taxing authorities. Stock-based Compensation The Company follows the provisions of ASC 718, “Share-Based Payment”. Under this guidance compensation cost generally is recognized at fair value on the date of the grant and amortized over the respective vesting or service period. The fair value of options at the date of grant is estimated using the Black-Scholes option pricing model. The expected option life is derived from assumed exercise rates based upon historical exercise patterns and represents the period of time that options granted are expected to be outstanding. The expected volatility is based upon historical volatility of the Company’s common shares using weekly price observations over an observation period that approximates the expected life of the options. The risk-free interest rate approximates the U.S. Treasury yield curve rate in effect at the time of grant for periods similar to the expected option life. Due to limited history of forfeitures, the Company has elected to account for forfeitures as they occur. Many of the assumptions require significant judgment and any changes could have a material impact in the determination of stock-based compensation expense. Earnings (Loss) Per Share Basic earnings (loss) per common share is based on the weighted average number of shares outstanding during each period presented. Convertible securities, warrants and options to purchase common stock are included as common stock equivalents only when dilutive. Potential common stock equivalents are excluded from dilutive earnings per share when the effects would be antidilutive. The Company follows the provisions of ASC 260, “Diluted Earnings per Share”. In computing diluted EPS, basic EPS is adjusted for the assumed issuance of all potentially dilutive securities. The dilutive effect of call options, warrants and share-based payment awards is calculated using the “treasury stock method,” which assumes that the “proceeds” from the exercise of these instruments are used to purchase common shares at the average market price for the period. The dilutive effect of traditional convertible debt and preferred stock is calculated using the “if-converted method.” Under the if-converted method, securities are assumed to be converted at the beginning of the period, and the resulting common shares are included in the denominator of the diluted EPS calculation for the entire period being presented. 15 The following table summarizes the number of shares of common stock issuable pursuant to our convertible securities that were excluded from the diluted per share calculation because the effect of including these potential shares was antidilutive even though the exercise price could be less than the average market price of the common shares: SCHEDULE OF POTENTIALLY DILUTIVE SECURITIES Three Months Ended September 30, Nine Months Ended September 30, 2021 2020 2021 2020 Series B Preferred Stock 1,076,923 - 1,076,923 - Restricted Stock Units (RSUs) 996,375 - 569,417 - Stock options 4,170,900 3,423,400 4,193,100 3,920,467 Warrants 3,888,438 2,507,758 3,807,899 2,280,677 Potentially dilutive securities 10,132,636 5,931,158 9,647,339 6,201,144 Fair Value of Financial Instruments The carrying value of the Company’s financial instruments, including cash, accounts receivable, accounts payable and accrued expenses and the face amount of notes payable approximate fair value for all periods presented. Concentrations of Risk The Company monitors its positions with, and the credit quality of, the financial institutions with which it invests. The Company, at times, maintains balances in various operating accounts in excess of federally insured limits. We are dependent on certain third-party manufacturers and pharmacies, although we believe that other contract manufacturers or third-party pharmacies could be quickly secured if any of our current manufacturers or pharmacies cease to perform adequately. As of September 30, 2021 and December 31, 2020, we utilized two (2) suppliers for fulfillment services, two (2) suppliers for manufacturing finished goods, one (1) supplier for packaging and bottles and one (1) supplier for labeling. For the three and nine months ended September 30, 2021 and 2020, we purchased 100 % of our finished goods from two (2) OTC manufacturers. Recently Adopted Accounting Pronouncements In August 2020, the FASB issued ASU 2020-06, “ Debt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic 815-40); Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity (“ASU 2020-06”)”, which addresses issues identified as a result of the complexities associated with applying U.S. GAAP for certain financial instruments with characteristics of liabilities and equity. This update addresses, among other things, the number of accounting models for convertible debt instruments and convertible preferred stock, targeted improvements to the disclosures for convertible instruments and earnings-per-share (“EPS”) guidance and amendments to the guidance for the derivatives scope exception for contracts in an entity’s own equity, as well as the related EPS guidance. This update applies to all entities that issue convertible instruments and/or contracts in an entity’s own equity. This guidance is effective for financial statements issued for fiscal years beginning after December 15, 2021, and interim periods within those fiscal years. Early adoption is permitted, but no earlier than for fiscal years beginning after December 15, 2020, including interim periods within those fiscal years. FASB specified that an entity should adopt the guidance as of the beginning of its annual fiscal year, or January 1, 2021, should the Company elect to early adopt. This standard was adopted on January 1, 2021 and did not have a material impact on the Company’s financial position, results of operations or cash flows. Other Recent Accounting Pronouncements All other accounting standards updates that have been issued or proposed by the FASB that do not require adoption until a future date are not expected to have a material impact on the consolidated financial statements upon adoption. 16 NOTE 3 – INTANGIBLE ASSETS As of September 30, 2021 and December 31, 2020, the Company has the following amounts related to intangible assets: SCHEDULE OF INTANGIBLE ASSETS Intangible Assets as at: September 30, December 31, Amortizable 2021 2020 Life Amortizable Intangible Assets Customer relationship asset $ 1,006,840 $ 1,006,840 3 years Purchased licenses 200,000 200,000 10 years Website domain name 22,231 - 3 years Less: accumulated amortization ( 1,207,457 ) ( 867,000 ) Total net amortizable intangible assets $ 21,614 $ 339,840 The aggregate amortization expense of the Company’s intangible assets for the nine months ended September 30, 2021 and 2020 was $ 340,457 and $ 251,709 , respectively. Total amortization expense for the remainder of 2021 is $ 1,853 . Total amortization expense for 2022 through 2023 is $ 7,410 per year and $ 4,941 for 2024. There is no intangible asset amortization to be recognized thereafter. NOTE 4 – ACCOUNTS PAYABLE AND ACCRUED EXPENSES As of September 30, 2021 and December 31, 2020, the Company has the following amounts related to accounts payable and accrued expenses: SCHEDULE OF ACCOUNTS PAYABLE AND ACCRUED EXPENSES September 30, December 31, 2021 2020 Accounts payable $ 9,257,314 $ 10,408,172 Accrued compensation 5,227,957 237,036 Accrued selling and marketing expenses 405,459 60,870 Accrued legal and professional fees - 209,009 Accrued interest payable 314,986 - Sales tax payable 2,000,000 125,000 Other accrued expenses 1,172,161 753,997 Total accounts payable and accrued expenses $ 18,377,877 $ 11,794,084 NOTE 5 – NOTES PAYABLE PPP Loan and Forgiveness In June 2020, the Company and its subsidiaries received three loans in the aggregate amount of approximately $ 248,314 (the “PPP Loan”) under the Paycheck Protection Program legislation administered by the U.S. Small Business Administration. These loans bear interest at one percent per annum ( 1.0 %) and mature five years from the date of the first disbursement. The proceeds of the PPP Loan must be used for payroll costs, lease payments on agreements entered into before February 15, 2020 and utility payments under lease agreements entered into before February 1, 2020. At least 60% of the proceeds must be used for payroll costs and certain other expenses and no more than 40% may be used on non-payroll expenses. Proceeds from the PPP Loan used by the Company for the approved expense categories may be fully forgiven by the Small Business Administration if the Company satisfies applicable employee headcount and compensation requirements. The Company currently believes that a majority of the PPP Loan proceeds will qualify for debt forgiveness; however, there can be no assurance that the Company will qualify for forgiveness from the Small Business Administration until it occurs. During the nine months ended September 30, 2021, the Company had a total of $ 184,914 of its PPP loans forgiven by the SBA which is included in gain on debt forgiveness on the accompanying unaudited condensed consolidated statement of operations. As of September 30, 2021 and December 31, 2020, the PPP loan balance was $ 63,400 and $ 248,314 , respectively, and is reflected on the Company’s unaudited condensed consolidated balance sheet as current liabilities, within notes payable, net. Bank Loan In December 2020, the Company received proceeds of $ 500,000 under a short-term working capital loan with Chase Bank. The terms of the loan include a service charge of $ 19,950 ( 3.99 %). The total balance of $ 519,950 as of December 31, 2020, included in notes payable, net, on the accompanying unaudited condensed consolidated balance sheet, and was repaid in full in January 2021. Merchant Funding Agreement On March 17, 2021, the Company entered into a Merchant Funding Agreement with MO Technologies USA, LLC (“MO Tech”), which provides cash advances to the Company based on the Company’s accounts receivable for a total cash advance of $ 600,000 . The terms of the funding agreement include a service charge of 3.99 % on cash advances from MO Tech. The total balance owed under this agreement was repaid in full in May 2021. 17 On June 23, 2021, the Company entered into a Merchant Funding Agreement with MO Tech, which provides cash advances to the Company based on the Company’s accounts receivable for a total cash advance of $ 350,000 . The terms of the funding agreement include a service charge of 3.99 % on cash advances from MO Tech. The total balance owed under this agreement was repaid in full in August 2021. Total interest expense on notes payable, inclusive of amortization of debt discounts, amounted to $ 0 and $ 291,096 for the three months ended September 30, 2021 and 2020, respectively. Total interest expense on notes payable, inclusive of amortization of debt discounts, amounted to $ 120,612 and $ 1,313,010 for the nine months ended September 30, 2021 and 2020, respectively. NOTE 6 – LONG-TERM DEBT Securities Purchase Agreement As noted above, on June 1, 2021, the Company entered into the Purchase Agreement with the Purchaser, pursuant to which the Company sold and issued: (i) the Debenture in the aggregate principal amount of $ 15.0 million and (ii) warrants to purchase up to an aggregate of 1,500,000 shares of the Company’s common stock at an exercise price of $ 12.00 per share of which 500,000 warrants were issued to the Purchaser upon closing with the remaining 1,000,000 warrants only issued to the Purchaser in increments of 500,000 if the Debenture remains outstanding for twelve and twenty four months, respectively, following the closing date of the Purchase Agreement. The total fair value of the 500,000 warrants issued to the Purchaser upon closing was $ 6,270,710 . The total fair value was recorded to debt discount and was included as a reduction to long-term debt on the unaudited condensed consolidated balance sheet as of September 30, 2021. The debt discount will be amortized over a twelve-month period. Total amortization of debt discount was $ 1,567,677 and $ 2,090,236 for the three and nine months ended September 30, 2021, respectively. The Warrant has a term of three years . The Aggregate Principal Amount of the Debenture, together with interest, is due and payable on June 1, 2024. The Debenture bears interest as follows: (i) for the period beginning on June 1, 2021 and ending on the date that is six (6) months thereafter (the “Initial Interest Rate Period”) shall be six percent (6%), (ii) for the period beginning the date following the Initial Interest Rate Period and ending on the date that is three (3) months thereafter (the “Second Interest Rate Period”), nine percent (9%), and (iii) for the period beginning the date following the Second Interest Rate Period and ending on June 1, 2024, twelve percent (12%). Until such time as the obligations shall have been paid in full, the Company shall apply thirty-five percent (35%) of the gross proceeds received by the Company from At-The-Market offerings of its Common Stock to partial redemptions of each Debenture on a pro rata basis. The Company received gross proceeds of $ 15.0 million (net proceeds of $ 14.9 million) and intends to use such proceeds for working capital and general corporate purposes. In October 2021, the Company used a portion of the net proceeds from the October 4, 2021 Offerings to pay the $ 15.0 million outstanding on the June 1, 2021 Purchase Agreement. Total interest expense on long-term debt, inclusive of amortization of debt discounts, amounted to $ 1,732,663 and $ 0 for the three months ended September 30, 2021 and 2020, respectively. Total interest expense on long-term debt, inclusive of amortization of debt discounts, amounted to $ 2,405,222 and $ 0 for the nine months ended September 30, 2021 and 2020, respectively. NOTE 7 – STOCKHOLDERS’ EQUITY The Company has authorized the issuance of up to 100,000,000 shares of common stock, $ 0.01 par value, and 5,000,000 shares of preferred stock, $ 0.0001 par value, of which 5,000 shares are designated as Series B Convertible Preferred Stock, 1,610,000 are designated as Series A Preferred Stock and 4,996,500 shares of preferred stock remain undesignated. On October 9, 2020, the Company effectuated a 1-for-5 reverse stock split (the “Stock Split”) of the Company’s issued and outstanding shares of common stock that became effective in the market on October 14, 2020 (see Note 1). In connection with the Stock Split, the Company issued approximately 632 shares for rounding. On June 8, 2021, the Company filed the 2021 Shelf. Under the 2021 Shelf at the time of effectiveness, the Company had the ability to raise up to $150 million by selling common stock, preferred stock, debt securities, warrants and units. In conjunction with the 2021 Shelf, the Company also entered into the ATM Sales Agreement whereby the Company may offer and sell, from time to time, shares of common stock having an aggregate offering price of up to $ 60 million. The Company had approximately $ 59.5 million available under the ATM Sales Agreement and $ 90 million available under the 2021 Shelf as of September 30, 2021. Options and Warrants During the nine months ended September 30, 2021, the Company issued an aggregate of 873,047 shares of common stock related to cashless exercise of options. During the nine months ended September 30, 2021, the Company issued an aggregate of 451,000 shares of common stock related to the exercise of options for gross proceeds of $ 820,750 . 18 During the nine months ended September 30, 2021, the Company issued an aggregate of 162,033 shares of common stock related to the exercise of warrants for gross proceeds of $ 480,609 . Membership Interest Purchase Agreement On July 31, 2019 the Company entered into a certain membership interest purchase agreement (the “MIPA”) by and between the Company, Conversion Labs PR, a majority owned subsidiary, Taggart International Trust, an entity controlled by the Company’s Chief Executive Officer, Mr. Justin Schreiber, and American Nutra Tech LLC, a company controlled by its Chief Technology and Operating Officer, Mr. Stefan Galluppi (Mr. Schreiber, Taggart International Trust, Mr. Galluppi and American Nutra Tech LLC each a “Related Party” and collectively, the “Related Parties”). Pursuant to the MIPA, the Company purchased 21.83333 % of the membership interests (the “Remaining Interests”) of Conversion Labs PR from the Related Parties, bringing the Company’s ownership of Conversion Labs PR to 100 %. As consideration for the Company’s purchase of the Remaining Interests from the Related Parties, Mr. Schreiber and Mr. Galluppi agreed to cancel all potential issuances of restricted stock and or options related to their employment with the Company, in exchange for the immediate issuance of 500,000 shares of the Company’s restricted common stock to each of Mr. Schreiber and Mr. Galluppi (the “Initial Issuances”) (equal to 1,000,000 shares in the aggregate). Mr. Schreiber and Mr. Galluppi were also entitled to additional issuances pursuant to certain milestones as follows: (i) 500,000 shares of the Company’s Common Stock to each of Mr. Schreiber and Mr. Galluppi ( 1,000,000 shares in the aggregate) on the business day following a consecutive ninety (90) day period, during which the Company’s Common Stock shall have traded at an average price per share equal to or higher than $ 2.50 (the “First Milestone”), and (ii) an additional 500,000 shares of the Company’s Common Stock to each of Mr. Schreiber and Mr. Galluppi ( 1,000,000 shares in the aggregate) following a consecutive ninety (90) day period during which the Common Stock shall have traded at an average price per share equal to or higher than $ 3.75 (the “Second Milestone” and, together with the First Milestones, the “Milestones”). Having achieved the Milestones, the Company, on December 9, 2020, issued an aggregate of 1,000,000 shares of the Company’s Common Stock to each of Mr. Schreiber and Mr. Galluppi (the “Milestone Shares”) ( 2,000,000 shares in the aggregate). The Milestone Shares are subject to the previously disclosed 180-day Lock-Up Agreement each of Mr. Schreiber and Mr. Galluppi signed on November 3, 2020. The Company recorded an aggregate expense of $ 18,060,000 reflected in general and administrative expenses during the three months ended September 30, 2020 for the issuance of these 2,000,000 shares, of which 1,200,000 shares were issued during the nine months ended September 30, 2020. Common Stock Common Stock Transactions During the Nine Months Ended September 30, 2021: On February 11, 2021, the Company consummated the closing of the February 2021 Offering, whereby pursuant to the February 2021 Purchase Agreement entered into by the Company and certain accredited investors on February 11, 2021 the investors purchased 608,696 shares of the Company’s common stock par value $ 0.01 per share at a purchase price of $ 23.00 per share for aggregate gross proceeds of approximately $ 14.0 million. The Purchase Price was funded on the closing date and resulted in net proceeds to the Company of approximately $ 13.5 million after deducting fees payable to the placement agent and other estimated offering expenses payable by the Company. During the nine months ended September 30, 2021, the Company issued an aggregate of 1,263,750 shares of common stock for services expensed in prior periods. During the nine months ended September 30, 2021, the Company sold 70,786 shares of common stock under the ATM Sales Agreement for net proceeds of $ 493,481 . Noncontrolling Interest For the three months ended September 30, 2021 and 2020, the net loss attributed to the non-controlling interest amounted to $ 62,706 and $ 201,233 , respectively. During the three months ended September 30, 2021 and 2020, the Company paid distributions to non-controlling stockholders of $ 36,000 and $ 0 , respectively. For the nine months ended September 30, 2021 and 2020, the net loss attributed to the non-controlling interest amounted to $ 531,182 and $ 408,180 , respectively. During the nine months ended September 30, 2021 and 2020, the Company paid distributions to non-controlling stockholders of $ 108,000 and $ 121,223 , respectively. 19 WorkSimpli Software Restructuring Transaction Effective January 22, 2021 (the “WSS Effective Date”), the Company consummated a transaction to restructure the ownership of WorkSimpli, (the “WSS Restructuring”). To effect the WSS Restructuring the Company’s wholly-owned subsidiary Conversion Labs PR, entered into a series of membership interest exchange agreements, pursuant to which, Conversion Labs PR exchanged that certain promissory note, dated May 8, 2019 with an outstanding balance of $ 375,823 (the “CVLBPR Note”), issued by WSS in favor of Conversion Labs PR, for 37,531 newly issued membership interests of WSS (the “Exchange”). Upon consummation of the Exchange the CVLBPR Note was extinguished. Concurrently, in furtherance of the WSS Restructuring, Conversion Labs PR entered into two Membership Interest Purchase Agreements (the “Founding Members MIPAs”) with two founding members of WSS (the “Founding Members”) whereby Conversion Labs PR purchased from the Founding Members an aggregate of 2,183 membership interests of WSS for an aggregate purchase price of $ 225,000 , paid in December 2020. In furtherance of the WSS Restructuring, Conversion Labs PR entered into a Membership Interest Purchase Agreement with WSS, (the “CVLB PR MIPA”), pursuant to which Conversion Labs PR purchased 12,000 membership interests of WSS for an aggregate purchase price of $ 300,000 . The CVLB PR MIPA provides that the transaction may be completed in three (3) tranches with a purchase price of $100,000 per tranche to be made at the sole discretion of Conversion Labs PR. Payment for the first tranche of $100,000 was made upon execution of the CVLB PR MIPA in January 2021. Payments for the second and third tranches were made on the 60-day anniversary and the 120-day anniversary of the WSS Effective Date. Following the consummation of the WSS Restructuring, Conversion Labs PR increased its ownership of WSS from 51% to approximately 85.58% on a fully diluted basis. WSS entered into an amendment to its operating agreement (the “WSS Operating Agreement Amendment”) to reflect the change in ownership. Concurrently with the WSS Restructuring, Conversion Labs PR entered into option agreements with Sean Fitzpatrick (the “Fitzpatrick Option Agreement”) and Varun Pathak (the “Pathak Option Agreement” together with Fitzpatrick Option Agreement the “Option Agreements”), pursuant to which Conversion Labs PR granted options to purchase membership interest units of WSS. Upon vesting, the Fitzpatrick Options and the Pathak Options provide for the potential re-purchase of up to an additional 13.25% of WSS by Fitzpatrick and Pathak in the aggregate with Conversion Labs PR ownership ratably reduced to approximately 72.98%. The Fitzpatrick Option Agreement grants Sean Fitzpatrick the option to purchase 10,300 membership interest units of WSS for an exercise price of $1.00 per membership interest unit. The Fitzpatrick Options vest in accordance with the following (i) 3,434 membership interests upon WSS achieving $2,500,000 of gross sales in any fiscal quarter (ii) 3,434 membership interests upon WSS achieving $4,000,000 of gross sales in any fiscal quarter and (iii) 3,434 membership interests upon WSS achieving $8,000,000 of gross sales with a ten percent (10%) net profit margin in any fiscal quarter. The Pathak Options shall vest in accordance with the following (i) 700 membership interests upon WSS achieving $2,500,000 of gross sales in any fiscal quarter (ii) 700 membership interests upon WSS achieving $4,000,000 of gross sales in any fiscal quarter and (iii) 700 membership interests upon WSS achieving $8,000,000 of gross sales with a ten percent (10%) net profit margin in any fiscal quarter. The first two tranches of performance options granted to Sean Fitzpatrick and Varun Pathak vested immediately after the consummation of the restructuring transaction and therefore have been recorded as part of the acquisition through equity. The third tranche is not deemed probable and therefore has not been recognized to date. Stock Options 2020 Equity Incentive Plan (the “2020 Plan”) On January 8, 2021, the Company approved the Company’s 2020 Equity Incentive Plan (the “2020 Plan”). Approval of the 2020 Plan was included as Proposal 1 in the Company’s definitive proxy statement for its Special Meeting of Shareholders filed with the Securities and Exchange Commission on December 7, 2020. The 2020 Plan is administered by the Compensation Committee and initially provided for the issuance of up to 1,500,000 shares of Common Stock. The number of shares of Common Stock available for issuance under the Plan automatically increases by 150,000 shares of Common Stock on January 1st of each year, for a period of not more than ten years, commencing on January 1, 2021. As of January 1, 2021, the 2020 Plan provided for the issuance of up to 1,650,000 shares of Common Stock. Awards under the 2020 Plan can be granted in the form of stock options, non-qualified and incentive options, stock appreciation rights, restricted stock, and restricted stock units. The 2020 Plan will be administered by the Compensation Committee of the Company’s board of directors (the “Board”). 20 On June 24, 2021, at the Annual Meeting of Stockholders, the stockholders of the Company approved an amendment to the 2020 Plan to increase the maximum number of shares of the Company’s common stock available for issuance under the 2020 Plan by 1,500,000 shares. As of September 30, 2021, total authorization under the 2020 Plan was 3,150,000 shares. Additionally, authorization under the 2020 Plan will automatically increase on January 1st of each year, for a period of not more than ten years, commencing on January 1, 2021 and ending on (and including) January 1, 2030, in an amount equal to 150,000 shares. The forms of award agreements to be used in connection with awards made under the 2020 Plan to the Company’s executive officers and non-employee directors are: ● Form of Non-Qualified Option Agreement (Non-Employee Director Awards) ● Form of Non-Qualified Option Agreement (Employee Awards); and ● Form of Restricted Stock Award Agreement. Previously, the Company had granted service-based stock options and performance-based stock options separate from this plan. On January 20, 2020, the Company approved the transition of its Chief Acquisition Officer, to the role of President of WorkSimpli (“President”). In connection with this change in role, the Company amended that certain services agreement entered into on July 23, 2018, by and between the Company and its President, to (i) decrease the number of options to purchase the Company’s common stock previously granted from 1,000,000 options to 500,000 options, 130,000 of which are fully vested as of the effective date and (ii) amend the vesting schedule for the remaining 370,000 performance options to include four performance metrics that, if met, each trigger the vesting of 92,500 options. As a result of amendment, the Company cancelled 500,000 service-based options with an exercise price of $ 1.50 . During the nine months ended September 30, 2021, the Company issued an aggregate of 1,686,500 stock options to employees and advisory board members. These stock options have a contractual term of 10 years and vest in increments which fully vest the options over a two-to-three-year period, dependent on the specific agreements’ terms. The following is a summary of outstanding options activity under our 2020 Plan for the nine months ended September 30, 2021: SCHEDULE OF OPTION ACTIVITY Options Outstanding Number of Shares Exercise Price per Share Weighted Average Remaining Contractual Life Weighted Average Exercise Price per Share Balance, December 31, 2020 829,000 $ 5.20 – 8.81 9.75 years $ 7.49 Granted 1,276,500 6.00 – 21.02 9.50 years 10.65 Exercised - Cancelled/Forfeited/Expired ( 11,000 ) 13.74 9.73 years 13.74 Balance at September 30, 2021 2,094,500 $ 5.20 – 21.02 8.42 years $ 9.38 Exercisable at December 31, 2020 76,222 $ 5.20 – 8.81 9.77 years $ 7.74 Exercisable at September 30, 2021 506,104 $ 5.20 – 21.02 9.18 years $ 8.79 The total fair value of the options granted was approximately $ 19,371,408 , which was determined by the Black-Scholes Pricing Model with the following assumptions: dividend yield of 0 %, expected term of 6.5 years, volatility of 165.44 % – 180.12 %, and risk-free rate of 0.66 %– 1.26 %. Total compensation expense under the 2020 Plan options above was approximately $ 1,566,010 and $ 0 for the three months ended September 30, 2021 and 2020, respectively, with unamortized expense remaining of approximately $ 15,151,135 as of September 30, 2021. Total compensation expense under the 2020 Plan options above was approximately $ 4,000,264 and $ 0 for the nine months ended September 30, 2021 and 2020, respectively. The following is a summary of outstanding service-based options activity (prior to the establishment of our 2020 Plan above) for the nine months ended September 30, 2021: SCHEDULE OF OPTION ACTIVITY Options Outstanding Number of Shares Exercise Price per Share Weighted Average Remaining Contractual Life Weighted Average Exercise Price per Share Balance, December 31, 2020 2,243,400 $ 0.80 - 7.95 5.14 years $ 2.11 Granted 410,000 4.75 – 19.61 7.09 years 13.17 Exercised ( 100,000 ) 1.50 – 4.75 9.19 years 2.80 Cancelled/Forfeited/Expired ( 1,022,000 ) 0.80 – 2.00 2.51 years 1.32 Balance at September 30, 2021 1,531,400 $ 1.00 – 19.61 6.06 years $ 5.56 Exercisable December 31, 2020 1,570,428 $ 1.00 – 7.50 2.57 years $ 1.67 Exercisable at September 30, 2021 914,581 $ 1.00 – 19.61 5.18 years $ 3.15 21 The total fair value of the options granted was approximately $ 4,967,380 , which was determined by the Black-Scholes Pricing Model with the following assumptions: dividend yield of 0 %, expected term of 4 – 6.5 years, volatility of 133.37 % – 180.24 %, and risk-free rate of 0.73 %– 1.30 %. Total compensation expense under the above service-based option plan was approximately $ 565,741 and $ 84,924 for the three months ended September 30, 2021 and 2020, respectively, with unamortized expense remaining of approximately $ 4,720,399 as of September 30, 2021. Total compensation expense under the above service-based option plan was approximately $ 1,385,008 and $ 387,988 for the nine months ended September 30, 2021 and 2020, respectively. The following is a summary of outstanding performance-based options activity for the nine months ended September 30, 2021: SCHEDULE OF OPTION ACTIVITY Options Outstanding Number of Shares Exercise Price per Share Weighted Average Remaining Contractual Life Weighted Average Exercise Price per Share Balance at December 31, 2020 1,165,000 $ 1.25 – 7.50 4.97 years $ 1.80 Granted - Exercised ( 235,000 ) 2.00 0.22 years 2.00 Cancelled/Expired ( 385,000 ) 1.25 – 2.00 4.19 years 1.67 Balance at September 30, 2021 545,000 $ 1.25 – 7.50 5.97 years $ 1.80 Exercisable December 31, 2020 425,000 $ 2.00 1.18 years $ 2.00 Exercisable at September 30, 2021 90,000 $ 1.75 – 2.00 2.13 years $ 1.96 Total compensation expense under the above performance-based option plan was approximately $ 173,397 for both the three and nine months ended September 30, 2021. No compensation expense was recognized on the performance-based option plan above for the three and nine months ended September 30, 2020 as the performance terms had not been met or were not probable. Restricted Stock Units (RSU) The following is a summary of outstanding RSU activity under our 2020 Plan during the nine months ended September 30, 2021: SCHEDULE OF WARRANT AND RESTRICTED STOCK OUTSTANDING AND EXERCISABLE RSUs Outstanding Number of Shares Balance at December 31, 2020 35,000 Granted 431,250 Vested ( 69,875 ) Cancelled/Forfeited/Expired - Balance at September 30, 2021 396,375 The total fair value of the 431,250 RSUs granted was approximately $ 4,732,500 which was determined using the fair value of the quoted market price on the date of grant. Total compensation expense under the above 2020 Plan RSUs above was approximately $ 104,325 and $ 0 for the three months ended September 30, 2021 and 2020, respectively. Total compensation expense under the above 2020 Plan RSUs above was approximately $ 589,431 and $ 0 for the nine months ended September 30, 2021 and 2020, respectively, with unamortized expense remaining of approximately $ 4,578,989 as of September 30, 2021. During the nine months ended September 30, 2021, 69,875 RSUs vested, of which 50,000 RSUs were issued. The Company granted 600,000 RSUs outside of the 2020 Plan during the nine months ended September 30, 2021. The total fair value of these RSUs was approximately $ 6,612,000 and no compensation expense was recorded for both the three and nine months ended September 30, 2021, as the performance terms had not been met or were not probable. Total compensation expense for RSUs outside of the 2020 Plan was approximately $ 15,900,000 and $ 15,972,000 for the three and nine months ended September 30, 2020, respectively. 22 Warrants The following is a summary of outstanding and exercisable warrants activity during the nine months ended September 30, 2021: SCHEDULE OF WARRANT AND RESTRICTED STOCK OUTSTANDING AND EXERCISABLE Warrants Outstanding Number of Shares Exercise Price per Share Weighted Average Remaining Contractual Life Weighted Average Exercise Price per Share Balance at December 31, 2020 3,550,471 $ 1.40 – 5.75 5.58 years $ 4.56 Granted 500,000 12.00 4.67 years 12.00 Exercised/Expired ( 162,033 ) 1.75 – 4.75 1.83 years 2.97 Balance at September 30, 2021 3,888,438 $ 1.40 – 12.00 4.94 years $ 5.59 Exercisable December 31, 2020 2,144,700 $ 1.40 – 5.75 7.67 years $ 4.29 Exercisable September 30, 2021 2,621,307 $ 1.40 – 12.00 6.36 years $ 5.98 Total compensation expense on the above warrants for services was approximately $ 604,974 and $ 379,183 the three months ended September 30, 2021 and 2020, respectively, and $ 1,814,922 and $ 538,594 for the nine months ended September 30, 2021 and 2020, respectively. Stock-based Compensation The total stock-based compensation expense related to common stock issued for services, service-based stock options, performance-based stock options, warrants and RSUs amounted to approximately $ 3,110,816 and $ 16,364,000 for the three months ended September 30, 2021 and 2020, respectively, and approximately $ 7,983,891 and $ 16,899,000 for the nine months ended September 30, 2021 and 2020, respectively. Such amounts are included in general and administrative expenses in the consolidated statement of operations. NOTE 8 - COMMITMENTS AND CONTINGENCIES Royalty Agreements During 2016, Conversion Labs PR entered into a sole and exclusive license, royalty and advisory agreement with Pilaris Laboratories, LLC (“Pilaris”) relating to Pilaris’ PilarisMax shampoo formulation and conditioner. The term of the agreement will be the life of the US Patent held by Pilaris, ten years . As consideration for granting Conversion Labs PR this license, Pilaris will receive on quarterly basis, 10 % of the net income collected by the licensed products based on the following formula: Net Income = total income – cost of goods sold – advertising and operating expenses directly related to the marketing of the licensed products. As of both September 30, 2021 and December 31, 2020, no amount was included in accounts payable and accrued expenses in regard to this agreement. During 2018, the Company entered into a license agreement (the “Alphabet Agreement”) with M.ALPHABET, LLC (“Alphabet”), pursuant to which Alphabet agreed to license its PURPUREX business which consists of methods and compositions developed by Alphabet for the treatment of purpura, bruising, post-procedural bruising and traumatic bruising (the “Product Line”). Pursuant to the license granted under the Alphabet Agreement, Conversion Labs PR obtains an exclusive license to incorporate (i) any intellectual property rights related to the Product Line and (ii) all designs, drawings, formulas, chemical compositions and specifications used or useable in the Product Line into one or more products manufactured, sold, and/or distributed by Alphabet for the treatment of purpura, bruising, post-procedural bruising and traumatic bruising and for all other fields of use or purposes (the “Licensed Product(s)”), and to make, have made, advertise, promote, market, sell, import, export, use, offer to sell and distribute the Licensed Product(s) throughout the world with the exception of China, Hong Kong, Japan, and Australia (the “License”). The Company shall pay Alphabet a royalty equal to 13% of Gross Receipts (as defined in the Agreement) realized from the sales of Licensed Products. No amounts were earned or owed as of September 30, 2021. Upon execution of the Alphabet Agreement, Alphabet was granted a 10 -year stock option to purchase 20,000 shares of the Company’s common stock at an exercise price of $ 2.50 . Further, if Licensed Products have gross receipts of $ 7,500,000 in any calendar year, the Company will grant Alphabet an option to purchase 20,000 shares of the Company’s common stock at an exercise price of $ 2.50 ; (ii) if Licensed Products have gross receipts of $ 10,000,000 in any calendar year, the Company will grant Alphabet an additional option to purchase 20,000 shares of the Company’s common stock at an exercise price of $ 2.50 and (iii) if Licensed Products have gross receipts of $ 20,000,000 in any calendar year, the Company will grant Alphabet an option to purchase 40,000 shares of the Company’s common stock at an exercise price of $ 3.75 . The likelihood of meeting these performance goals for the licensed products are remote and, therefore, the Company has not recognized any compensation. 23 Purchase Commitments Many of the Company’s vendors require product deposits when a purchase order is placed for goods or fulfillment services related to inventory requirements. The Company’s history of product deposits with its inventory vendors creates an implicit purchase commitment equaling the total expected product acceptance cost in excess of the product deposit. As of September 30, 2021 and December 31, 2020, the Company approximates its implicit purchase commitments to be $ 3.8 million and $ 1.6 million, respectively. Legal Matters In the normal course of business operations, the Company may become involved in various legal matters. As of September 30, 2021, other than as set forth below, the Company’s management does not believe that there are any potentially material pending legal proceedings. On April 16, 2021, a purported securities class action lawsuit, captioned David L. Owens, Sr. v. LifeMD, Inc. et al. , Case No. 21-cv-03384, was filed in the United States District Court for the Southern District of New York against the Company, Justin Schreiber (LifeMD’s Chairman of the Board and Chief Executive Officer), Juan Pinero Dagnery (LifeMD’s former Chief Financial Officer), and Marc Benathen (LifeMD’s current Chief Financial Officer) (the “Owens, Sr. Lawsuit”). The Owens, Sr. Complaint alleges, among other things, that the defendants made false or misleading statements about, and allegedly failed to disclose material adverse facts concerning, the Company’s business, operations, and prospects, and asserts claims under Sections 10(b) and 20(a) of the Securities Exchange Act of 1934 and Rule 10b-5 promulgated thereunder. The Complaint does not quantify damages but seeks to recover damages on behalf of investors who purchased or otherwise acquired LifeMD’s common stock between January 19, 2021 and April 13, 2021. On May 18, 2021, the class action lawsuit filed against the Company was voluntarily dismissed. Similarly, on May 5, 2021, a second purported securities class action lawsuit, captioned Cho v. LifeMD, Inc. et al. , Case No. 21-cv-04004, was filed in the United States District Court for the Southern District of New York against the same aforementioned parties (the “Cho Lawsuit”). The Cho Complaint makes the same claims as found in the Owens, Sr. Lawsuit, and, similarly, does not quantify damages and seeks to recover damages on behalf of investors who purchased or otherwise acquired LifeMD’s common stock during the same, aforementioned time period between January 19, 2021 and April 13, 2021. On May 19, 2021, the class action lawsuit filed against the Company was voluntarily dismissed. On June 7, 2021, a purported Americans with Disabilities class action lawsuit, captioned Sosa v. LifeMD, Inc. et al. , Case No. 21-cv-05032, was filed in the United States District Court for the Southern District of New York. The Sosa Complaint alleges, inter alia, that the defendants’ www.rexmd.com has barriers making it inaccessible to the visually impaired needing the assistance of screen-reading software, and therefore, allegedly violates: (i) the Americans with Disabilities Act, 42 U.S.C. § 12181 et seq.; (ii) the New York State Human Rights Law (NYSHRL), N.Y. Exec. Law §§ 292 and 296; and (iii) the New York City Human Rights Law (NYCHRL), §§ 8-102 and 8-107. The Complaint does not quantify damages but seeks to recover compensatory damages, civil penalties, and attorneys’ fees and costs under the NYSHRL and NYCHRL, as well as punitive damages under the NYCHRL. The Complaint also seeks preliminary and permanent injunctive relief. On September 20, 2021, the class action lawsuit filed against the Company was voluntarily dismissed. NOTE 9 – RELATED PARTY TRANSACTIONS Chief Executive Officer Conversion Labs PR utilizes office space in Puerto Rico, which is subleased from the President and CEO, and incurs expense of approximately $ 7,500 a month for this office space for which the Company and the CEO do not have a written lease agreement. Payments to JLS Ventures, an entity wholly owned by our CEO, for rent on Conversion Labs PR’s Puerto Rico office space amounted to $ 15,000 for both the three months ended September 30, 2021 and 2020, and $ 67,500 and $ 45,000 for the nine months ended September 30, 2021 and 2020, respectively. Conversion Labs PR utilizes BV Global Fulfillment, owned by a related person of the Company’s CEO to warehouse a portion of the Company’s finished goods inventory and for fulfillment services. The Company pays a monthly fee of $ 13,000 to $ 16,000 for fulfillment services and reimburses BV Global Fulfillment for their direct costs associated with shipping the Company’s products. The Company reimbursed BV Global Fulfillment a total of $ 1,079,403 and $ 642,544 during the nine months ended September 30, 2021 and 2020, respectively. As of September 30, 2021 and December 31, 2020, the Company owed BV Global Fulfillment $ 58,296 and $ 58,943 , respectively, which are included in accounts payable and accrued expenses on the accompanying unaudited condensed consolidated balance sheets. 24 Consulting Agreement with Chief Operating Officer On November 27, 2020 , the Company entered into a consulting agreement (the “Consulting Agreement”) with JDM Investments, LLC (“JDM”), an entity solely owned by our COO, whereby JDM will provide consulting services in support of the Company’s day-to-day call center operations. The Consulting Agreement is for a term of thirty-six months and is renewable for additional twelve-month periods upon the mutual agreement of the Company and JDM. As compensation for the services, JDM will receive a monthly fee of $ 17,000 and shall be eligible to receive a metric based performance bonus for each calendar quarter during the term of the Consulting Agreement in accordance with metrics to be mutually agreed upon by the Company and JDM. The Company paid a total of $ 102,000 under this agreement, with no bonus earned or accrued, for the nine months ended September 30, 2021. On June 15, 2021, the Company and Brad Roberts, our COO, restructured Mr. Roberts’s compensation arrangements. The Company and JDM mutually terminated Mr. Roberts’s Consulting Agreement and Mr. Roberts waived all consulting fees due for the remainder of the term of the Consulting Agreement. In place of the Consulting Agreement, Mr. Roberts and the Company amended his Amended and Restated Employment Agreement dated December 21, 2020 (the “Amendment”) to increase his base salary to $ 475,000 per calendar year and to update the terms of his annual bonus, providing for a target amount of $ 200,000 , with any actual bonus to be awarded in the sole discretion of the Board. On June 29, 2021, the Company and Mr. Roberts entered into a Second Amendment (the “Second Amendment”) to the Amended and Restated Employment Agreement dated December 21, 2020 to provide that Mr. Roberts is eligible to receive up to 300,000 restricted stock units of the Company’s common stock, par value $ 0.01 (the “RSUs”), which will vest subject to the Company’s Telemedicine Brands (as defined in the Second Amendment) achieving certain revenue milestones. The RSUs will also vest upon a Change of Control (as defined in the Second Amendment). Appointment of Chief Financial Officer On February 4, 2021, the Board appointed Mr. Marc Benathen as the Company’s Chief Financial Officer. In connection with the Appointment, Mr. Benathen entered into an Employment Agreement with the Company. To induce Mr. Benathen to enter into the Employment Agreement, Mr. Benathen was granted a signing bonus of 15,000 RSUs. These RSUs vest in accordance with the following: (i) 3,750 of the RSUs vesting on February 4, 2021 (ii) 3,750 RSUs on February 4, 2022 (iii) 3,750 RSUs on February 4, 2023 and (iv) 3,750 RSUs on February 4, 2024 . In addition to the RSUs, Mr. Benathen received stock options to purchase up to 200,000 shares of the Company’s common stock. The stock options shall vest in equal monthly tranches, based on the passage of time, over the 36 months . On March 18, 2021, we issued 3,750 common shares under this Employment Agreement. Appointment of President On June 10, 2021, the Board appointed Mr. Alex Mironov as the Company’s President. In connection with the appointment, Mr. Mironov entered into an Employment Agreement with the Company. To induce Mr. Mironov to enter into the Employment Agreement, Mr. Mironov was granted an equity award with a grant date of June 10, 2021 outside of the Company’s 2020 Equity and Incentive Plan. Mironov received options to purchase an aggregate of 200,000 shares of LifeMD, Inc. common stock. The options have an exercise price of $ 14.04 , which is equal to the closing price of LifeMD. Inc. common stock on June 10, 2021. The options will vest ratably, with 1/36th of the shares fully vested on June 10, 2021, and the remainder of the shares vesting ratably each month over a 35-month period that commences on the date of grant, subject to, the employee’s continued employment with LifeMD, Inc. on such vesting dates. The options have a five -year term. Additionally, Mr. Mironov received a performance-based grant of up to 300,000 restricted shares of LifeMD, Inc. common stock, subject to, the employee’s sourcing, and material contribution to the consummation of pharmaceutical deals, as set forth in more detail in the employment agreement. Board of Director Appointment On September 8, 2021, the Company appointed Naveen Bhatia as a member of the Board. In connection with the appointment to the Board, the Company and Mr. Bhatia entered into a director agreement (the “Director Agreement”), whereby, as compensation for his services as a member of the Board, Mr. Bhatia shall receive a one-time grant of eight thousand ( 8,000 ) restricted stock units of the Company, vesting quarterly beginning on September 30, 2021, pursuant to the Company’s Employee Stock Option Plan. The Company and Mr. Bhatia also entered into a consulting agreement (the “Bhatia Consulting Agreement”), whereby Mr. Bhatia will assist the Company with its capital markets strategy, business development initiatives and growth strategy for a term of one year. Pursuant to the Bhatia Consulting Agreement, Mr. Bhatia will receive a stock option to purchase 100,000 shares of the Company’s common stock, par value $ 0.01 per share, with an exercise price of $ 7.07 per share. 25