Significant Accounting Policies and Practices (Tables)
|
9 Months Ended |
12 Months Ended |
Sep. 30, 2022 |
Dec. 31, 2021 |
| Accounting Policies [Abstract] |
|
|
| Schedule of consolidated subsidiaries and/or entities |
| Name of combined affiliate |
|
State or other
jurisdiction of
incorporation
or organization |
|
Company
Ownership
Interest |
|
| Jerrick Ventures LLC |
|
Delaware |
|
|
100 |
% |
| Abacus Tech Pty Ltd |
|
Australia |
|
|
100 |
% |
| Brave Foods, LLC |
|
Brave Foods, LLC |
|
|
100 |
% |
| Denver Bodega, LLC |
|
Colorado |
|
|
100 |
% |
| Dune Inc. |
|
Delaware |
|
|
50 |
% |
| Plant Camp LLC |
|
Delaware |
|
|
89 |
% |
| OG Collection, Inc. |
|
Delaware |
|
|
100 |
% |
| OG Gallery, LLC |
|
Delaware |
|
|
100 |
% |
| Orbit Media LLC |
|
New York |
|
|
51 |
% |
| WHE Agency, Inc. |
|
Delaware |
|
|
44 |
% |
|
| Name
of combined affiliate |
|
State
or other
jurisdiction of
incorporation
or organization |
|
Company
Ownership
Interest |
|
| Jerrick
Ventures LLC |
|
Delaware |
|
100 |
% |
| Abacus
Tech Pty Ltd |
|
Australia |
|
|
100 |
% |
| Seller’s
Choice, LLC |
|
New Jersey |
|
|
100 |
% |
| Recreatd,
LLC |
|
Delaware |
|
|
100 |
% |
| Give,
LLC |
|
Delaware |
|
|
100 |
% |
| Creatd
Partners LLC |
|
Delaware |
|
|
100 |
% |
| Dune
Inc. |
|
Delaware |
|
|
50 |
% |
| Plant
Camp LLC |
|
Delaware |
|
|
89 |
% |
| Sci-Fi
Shop, LLC |
|
Delaware |
|
|
100 |
% |
| OG
Collection LLC |
|
Delaware |
|
|
100 |
% |
| VMENA
LLC |
|
Delaware |
|
|
100 |
% |
| Vocal
For Brands, LLC |
|
Delaware |
|
|
100 |
% |
| Vocal
Ventures LLC |
|
Delaware |
|
|
100 |
% |
| What
to Buy, LLC |
|
Delaware |
|
|
100 |
% |
| WHE
Agency, Inc. |
|
Delaware |
|
|
44 |
% |
|
| Schedule of relevant assets and liabilities that are measured at fair value on recurring basis |
| | |
Total | | |
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | | |
Quoted Prices for Similar Assets or Liabilities in Active Markets (Level 2) | | |
Significant Unobservable Inputs (Level 3) | |
| Assets: | |
| | |
| | |
| | |
| |
| Marketable securities - equity securities | |
$ | 96 | | |
$ | 96 | | |
$ | - | | |
$ | - | |
| Total assets | |
$ | 96 | | |
$ | 96 | | |
$ | - | | |
$ | - | |
|
| | |
Total | | |
Quoted
Prices in Active Markets for Identical Assets or Liabilities (Level 1) | | |
Quoted
Prices for Similar Assets or Liabilities in Active Markets (Level 2) | | |
Significant
Unobservable Inputs (Level 3) | |
| Assets: | |
| | | |
| | | |
| | | |
| | |
| Marketable
securities - debt securities | |
$ | 62,733 | | |
$ | - | | |
$ | - | | |
$ | 62,733 | |
| Total
assets | |
$ | 62,733 | | |
$ | - | | |
$ | - | | |
$ | 62,733 | |
| | |
| | | |
| | | |
| | | |
| | |
| Liabilities: | |
| | | |
| | | |
| | | |
| | |
| Derivative
liabilities | |
$ | 42,231 | | |
$ | - | | |
$ | - | | |
$ | 42,231 | |
| Total
Liabilities | |
| 42,231 | | |
$ | - | | |
$ | - | | |
$ | 42,231 | |
| |
|
Total |
|
|
Quoted
Prices
in Active
Markets for
Identical
Assets or
Liabilities
(Level 1) |
|
|
Quoted
Prices
for Similar
Assets or
Liabilities in
Active
Markets
(Level 2) |
|
|
Significant
Unobservable
Inputs
(Level 3) |
|
| Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Marketable
securities - debt securities |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
| Total
assets |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Derivative
liabilities |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
| Total
Liabilities |
|
|
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
| | |
Total | | |
Quoted
Prices in Active Markets for Identical Assets or Liabilities (Level 1) | | |
Quoted
Prices for Similar Assets or Liabilities in Active Markets (Level 2) | | |
Significant
Unobservable Inputs (Level 3) | |
| Assets: | |
| | |
| | |
| | |
| |
| Equity
investments, at cost | |
$ | 50,000 | | |
$ | - | | |
$ | - | | |
$ | 50,000 | |
| Total
assets | |
$ | 50,000 | | |
$ | - | | |
$ | - | | |
$ | 50,000 | |
| |
|
Total |
|
|
Quoted
Prices
in Active
Markets for
Identical
Assets or
Liabilities
(Level 1) |
|
|
Quoted
Prices
for Similar
Assets or
Liabilities in
Active
Markets
(Level 2) |
|
|
Significant
Unobservable
Inputs
(Level 3) |
|
| Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
| Equity
investments, at cost |
|
$ |
217,096 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
217,096 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total
assets |
|
$ |
217,096 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
217,096 |
|
|
| Schedule of property and equipment estimated useful lives |
| | |
Estimated Useful Life (Years) | |
| | |
| |
| Computer equipment and software | |
3 | |
| Furniture and fixtures | |
5 | |
|
| |
|
Estimated
Useful Life
(Years) |
| |
|
|
| Computer
equipment and software |
|
3 |
| Furniture
and fixtures |
|
5 |
|
| Schedule of amortization over the next five years |
| Twelve months ending September 30, |
| | |
| |
| 2023 | |
$ | 415,215 | |
| 2024 | |
| 443,236 | |
| 2025 | |
| 280,223 | |
| 2026 | |
| 260,935 | |
| 2027 | |
| 239,934 | |
| Thereafter | |
| 739,762 | |
| Total | |
| 2,379,305 | |
| | |
| | |
| Intangible assets not subject to amortization | |
| 157,294 | |
| Total Intangible Assets | |
$ | 2,536,599 | |
|
| Twelve months ending December 31, |
| |
|
|
|
| 2022 |
|
$ |
493,660 |
|
| 2023 |
|
|
407,848 |
|
| 2024 |
|
|
347,936 |
|
| 2025 |
|
|
231,624 |
|
| 2026 |
|
|
219,749 |
|
| Thereafter |
|
|
732,024 |
|
| Total |
|
$ |
2,432,841 |
|
|
| Schedule of changes in marketable securities |
| | |
For the Three Months ended September 30, 2022 | |
| | |
Total | |
| As of July 1, 2022 | |
$ | 1,383,785 | |
| Goodwill acquired in a business combination | |
| 6,682 | |
| Impairment of goodwill | |
| (25,139 | ) |
| As of September 30, 2022 | |
$ | 1,365,328 | |
| | |
For the Nine Months ended September 30, 2022 | |
| | |
Total | |
| As of January 1, 2022 | |
$ | 1,374,835 | |
| Goodwill acquired in a business combination | |
| 15,632 | |
| Impairment of goodwill | |
| (25,139 | ) |
| As of September 30, 2022 | |
$ | 1,365,328 | |
|
| | |
For
the
years ended
December 31,
2021 and
2020 | |
| | |
Total | |
| As of January 1, 2020 and 2021 | |
$ | 1,035,795 | |
| Goodwill acquired in a business
combination | |
| 1,374,835 | |
| Impairment of goodwill | |
| (1,035,795 | ) |
| As of December 31, 2021 | |
| 1,374,835 | |
| | |
For
the years ended December 31, 2021 and
2020 | |
| | |
Total | |
| As of January 1, 2020 | |
| - | |
| Purchase of marketable
securities | |
$ | 210,000 | |
| Interest due at maturity | |
| 4,829 | |
| Other than temporary impairment | |
| (50,000 | ) |
| Conversion
of marketable securities | |
| (102,096 | ) |
| As
of December 31, 2020 | |
| 62,733 | |
| Purchase
of marketable securities | |
| - | |
| Interest
due at maturity | |
| - | |
| Other
than temporary impairment | |
| (62,733 | ) |
| Conversion
of marketable securities | |
| - | |
| December
31, 2021 | |
$ | - | |
| | |
For
the years ended December 31, 2021 and
2020 | |
| | |
Total | |
| As of January 1, 2020 | |
$ | - | |
| Purchase of equity
investments | |
| 115,000 | |
| Conversion
of marketable securities | |
| 102,096 | |
| As
of December 31, 2020 | |
| 217,096 | |
| Purchase
of equity investments | |
| 150,000 | |
| Other
than temporary impairment | |
| (102,096 | ) |
| Conversion
to equity method investments | |
| (215,000 | ) |
| As
of December 31, 2021 | |
$ | 50,000 | |
|
| Schedule of revenue disaggregated by revenue |
| | |
Three Months Ended | | |
Nine Months Ended | |
| | |
September 30, | | |
September 30, | |
| | |
2022 | | |
2021 | | |
2022 | | |
2021 | |
| Agency (Managed Services, Branded Content, & Talent Management Services) | |
$ | 442,867 | | |
$ | 555,766 | | |
$ | 1,613,924 | | |
$ | 1,472,902 | |
| Platform (Creator Subscriptions) | |
| 230,212 | | |
| 611,714 | | |
| 1,138,812 | | |
| 1,370,581 | |
| Ecommerce | |
| 347,944 | | |
| 4,153 | | |
| 1,237,634 | | |
| 9,679 | |
| Affiliate Sales | |
| 1,828 | | |
| 7,619 | | |
| 7,120 | | |
| 23,425 | |
| Other Revenue | |
| - | | |
| 368 | | |
| - | | |
| 17,803 | |
| | |
$ | 1,022,851 | | |
$ | 1,179,620 | | |
$ | 3,997,490 | | |
$ | 2,894,390 | |
|
| | |
Years
Ended | |
| | |
December 31, | |
| | |
2021 | | |
2020 | |
| Agency
(Managed Services, Branded Content, & Talent Management Services) | |
$ | 2,256,546 | | |
$ | 1,100,199 | |
| Platform
(Creator Subscriptions) | |
| 1,926,135 | | |
| 70,623 | |
| Ecommerce
(Tangible products) | |
| 90,433 | | |
| - | |
| Affiliate
Sales | |
| 26,453 | | |
| 33,748 | |
| Other
Revenue | |
| 150 | | |
| 8,300 | |
| | |
$ | 4,299,717 | | |
$ | 1,212,870 | |
|
| Schedule of revenue recognition |
| | |
Three Months Ended | | |
Nine Months Ended | |
| | |
September 30, | | |
September 30, | |
| | |
2022 | | |
2021 | | |
2022 | | |
2021 | |
| Products and services transferred over time | |
$ | 673,079 | | |
$ | 1,167,480 | | |
$ | 2,752,736 | | |
$ | 2,843,483 | |
| Products transferred at a point in time | |
| 349,772 | | |
| 12,140 | | |
| 1,244,754 | | |
| 50,907 | |
| | |
$ | 1,022,851 | | |
$ | 1,179,620 | | |
$ | 3,997,490 | | |
$ | 2,894,390 | |
|
| | |
Years
Ended | |
| | |
December 31, | |
| | |
2021 | | |
2020 | |
| Products and services
transferred over time | |
$ | 4,182,681 | | |
$ | 1,100,199 | |
| Products
and services transferred at a point in time | |
| 117,036 | | |
| 112,671 | |
| | |
$ | 4,299,717 | | |
$ | 1,212,870 | |
|
| Schedule of common stock equivalents |
| | |
September 30, | |
| | |
2022 | | |
2021 | |
| Series E preferred | |
| 121 | | |
| 148 | |
| Options | |
| 4,408,267 | | |
| 2,327,445 | |
| Warrants | |
| 20,429,630 | | |
| 6,558,705 | |
| Convertible notes | |
| 32,215,486 | | |
| 228,334 | |
| Totals | |
| 57,053,504 | | |
| 9,114,632 | |
|
| | |
December
31, | |
| | |
2021 | | |
2020 | |
| Options | |
| 2,902,619 | | |
| 541,021 | |
| Warrants | |
| 5,658,830 | | |
| 3,228,235 | |
| Totals | |
| 8,561,449 | | |
| 3,769,256 | |
|
| Schedule of fair value measurement inputs and valuation methodology |
|
| | |
Fair
Value
As of
December 31,
2021 | | |
Fair
Value
As of
December 31,
2020 | | |
Valuation
Methodology | |
Unobservable
Inputs |
| Marketable
securities - debt securities | |
$ | - | | |
$ | 62,733 | | |
Discounted cash flow analysis | |
Expected cash flows from the investment |
| | |
| | | |
| | | |
| |
|
| Derivative
liabilities | |
$ | - | | |
$ | 42,231 | | |
Monte Carlo simulations and Binomial model | |
Risk free rate Expected volatility; Drift rate |
| | |
Fair
Value
As of
December 31,
2021 | | |
Fair
Value
As of
December 31,
2020 | | |
Valuation Methodology | |
Unobservable Inputs |
| Equity
investments, at cost | |
$ | - | | |
$ | 217,096 | | |
Qualitative assessment per ASC 321-10-35 | |
Qualitative factors |
|