RLBY Reliability Incorporated (PK)

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

(Mark One)
☒	QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
	For the quarterly period ended September 30, 2024
	Or
☐	TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
	For the transition period from ___________to ____________.

 

Commission File Number 0-7092

 

 

RELIABILITY INCORPORATED

(Exact name of registrant as specified in its charter)

 

texas		75-0868913
(State or other jurisdiction of		(I.R.S. Employer
incorporation or organization)		Identification No.)

 

22505 Gateway Center Drive, P.O. Box 71, Clarksburg, Maryland		20871
(Address of principal executive offices)		(Zip Code)

 

(202) 965-1100

(Registrant’s telephone number, including area code)

 

 

(Former name, former address and former fiscal year, if changed since last report)

 

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

 

Title of each class		Trading Symbol(s)		Name each exchange on which registered
Common Stock, no par value		RLBY		OTC Pink Sheets

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ☒ YES ☐ NO

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ☒ YES ☐ NO

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer ☐		Accelerated filer ☐
Non-accelerated filer ☐		Smaller reporting company ☒
		Emerging growth company ☐

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ YES ☒ NO

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: 300,000,000 shares of Common Stock, no par value, as of September 30, 2024.

 

 

 

RELIABILITY INCORPORATED

Quarterly Report on Form 10-Q

As of and For the Three Months Ended September 30, 2024

 

INDEX

 

PART I. FINANCIAL INFORMATION		3
Item 1.	Financial Statements	3
	Unaudited Condensed Consolidated Balance Sheets as of September 30, 2024 and December 31, 2023	3
	Unaudited Condensed Consolidated Statements of Operations for the Three Months Ended September 30, 2024 and 2023	4
	Unaudited Condensed Consolidated Statements of Operations for the Nine Months Ended September 30, 2024 and 2023	5
	Unaudited Condensed Consolidated Statements of Changes in Shareholders’ Equity for the Nine Months Ended September 30, 2024 and 2023	6
	Unaudited Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2024 and 2023	7-8
	Notes to Unaudited Condensed Consolidated Financial Statements	9-15
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	16-19
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	19
Item 4.	Risk Controls and Procedures	19
PART II. OTHER INFORMATION		20
Item 1.	Legal Proceedings	20
Item 1a.	Risk Factors	20
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	21
Item 3.	Defaults Upon Senior Securities	21
Item 4.	Mine Safety Disclosures	21
Item 5.	Other Information	21
Item 6.	Exhibits	21
Signatures		22
Exhibits		23

 

 

PART I. FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

RELIABILITY INCORPORATED AND SUBSIDIARY

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(amounts in thousands, except per share data)

 

		September 30,				December 31,
		2024				2023
ASSETS
CURRENT ASSETS
Cash and cash equivalents		$	140			$	822
Trade receivables, net of credit losses			4,020				2,993
Other receivables			-				10
Notes receivable from related parties			5,827				5,501
Prepaid expenses and other current assets			197				442
Total current assets			10,184				9,768
Other intangible assets, net			3				3
Property, plant and equipment, net			58				15
Total assets		$	10,245			$	9,786
LIABILITIES AND SHAREHOLDERS’ EQUITY
CURRENT LIABILITIES
Factoring liability		$	741			$	174
Accounts payable			566				548
Accrued expenses			389				290
Accrued payroll			755				637
Deferred revenue			197				206
Total current liabilities			2,648				1,855
Total liabilities			2,648				1,855
Commitment and contingencies (note 6)			-				-
SHAREHOLDERS’ EQUITY
Common stock, without par value, 300,000,000 shares authorized, 300,000,000 issued and outstanding as of September 30, 2024 and as of December 31, 2023							-
Additional paid-in capital			750				750
Retained earnings			6,847				7,181
Total shareholders’ equity			7,597				7,931
Total liabilities and shareholders’ equity		$	10,245			$	9,786

 

The accompanying notes are an integral part of these statements.

 

 

RELIABILITY INCORPORATED AND SUBSIDIARY

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(amounts in thousands, except per share data)

 

		2024				2023
		For the Three Months Ended September 30,
		2024				2023
Revenue earned
Service revenue		$	6,230			$	5,341
Cost of revenue
Cost of revenue			5,396				4,569
Gross profit			834				772
Selling, general, and administrative expenses			958				998
Operating loss			(124	)			(226	)
Other income (expense)
Interest income from related parties			146				68
Interest income			2				7
Interest expense			(27	)			(12	)
Other expense			(68	)			(13	)
Income (loss) before income tax expense			(71	)			(176	)
Income tax expense			5				-
Consolidated net loss		$	(66	)		$	(176	)
Net income per share:
Basic		$	0.00			$	0.00
Diluted		$	0.00			$	0.00
Share used in per share computation:
Basic			300,000,000				300,000,000
Diluted			300,000,000				300,000,000

 

The accompanying notes are an integral part of these statements.

 

 

RELIABILITY INCORPORATED AND SUBSIDIARY

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(amounts in thousands, except per share data)

 

		2024				2023
		For the Nine Months Ended September 30,
		2024				2023
Revenue earned
Service revenue		$	17,566			$	15,992
Cost of revenue
Cost of revenue			15,220				13,769
Gross profit			2,346				2,223
Selling, general, and administrative expenses			2,891				2,843
Operating loss			(545	)			(620	)
Other income (expense)
Interest income from related parties			426				200
Interest income			17				21
Interest expense			(62	)			(77	)
Other income (expense)			(297	)			(133	)
Loss before income tax (expense) benefit			(461	)			(609	)
Income tax (expense) benefit			127				(3	)
Consolidated net loss		$	(334	)		$	(612	)
Net loss per share:
Basic		$	0.00			$	0.00
Diluted		$	0.00			$	0.00
Shares used in per share computation:
Basic			300,000,000				300,000,000
Diluted			300,000,000				300,000,000

 

The accompanying notes are an integral part of these statements.

 

 

RELIABILITY INCORPORATED AND SUBSIDIARY

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

For the Nine Months Ended September 30, 2024 and 2023

(amounts in thousands, except per share data)

 

		Shares				Amount				Capital				Earnings				Equity
										Additional
		Common Stock								Paid-in				Retained				Total
		Shares				Amount				Capital				Earnings				Equity
Balance, December 31, 2022			300,000,000			$	-			$	750			$	7,921			$	8,671
Net loss			-				-				-				(612	)			(612	)
Balance, September 30, 2023			300,000,000			$	-			$	750			$	7,309			$	8,059
Balance, December 31, 2023			300,000,000			$	-			$	750			$	7,181			$	7,931
Balance			300,000,000			$	-			$	750			$	7,181			$	7,931
Net loss			-				-				-				(334	)			(334	)
Balance, September 30, 2024			300,000,000			$	-			$	750			$	6,847			$	7,597
Balance			300,000,000			$	-			$	750			$	6,847			$	7,597

 

The accompanying notes are an integral part of these statements.

 

 

RELIABILITY INCORPORATED AND SUBSIDIARY

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(amounts in thousands)

 

		2024				2023
		For the Nine Months Ended September 30,
		2024				2023
Cash flows from operating activities:
Net loss		$	(334	)		$	(612	)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation and amortization			15				14
Accrued interest			(326	)			(165	)
Changes in operating assets and liabilities:
Trade receivables			(1,027	)			3,243
Retention credit receivable			-				1,195
Other receivables			9				14
Prepaid expenses and other current assets			244				72
Accounts payable			18				(284	)
Accrued payroll			118				(304	)
Accrued expenses			100				(21	)
Deferred revenue			(9	)			-
Income taxes payable			-				(1	)
Net cash provided by (used in) operating activities			(1,192	)			3,151
Cash flows from Investing activities:
Purchase of fixed assets			(58	)			(8	)
Net cash used in investing activities			(58	)			(8	)
Cash flows from financing activities:
Net borrowing/(repayment) of line-of-credit			568				(2,619	)
Net cash used in financing activities			568				(2,619	)
Net increase (decrease) in cash and cash equivalents			(682	)			524
Cash and cash equivalents, beginning of period			822				227
Cash and cash equivalents, end of period		$	140			$	751

 

The accompanying notes are an integral part of these statements.

 

 

RELIABILITY INCORPORATED AND SUBSIDIARY

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS, continued

(amounts in thousands)

 

Supplemental disclosures of cash flow information:		2024				2023
		For the Nine Months Ended September 30,
Supplemental disclosures of cash flow information:		2024				2023
Cash paid during the year for:
Interest		$	62			$	77
Income taxes		$	-			$	5

 

 

RELIABILITY INCORPORATED AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2024

(amounts in thousands, except per share data)

 

NOTE 1. NATURE OF OPERATIONS AND BASIS OF PRESENTATION

 

Nature of Operations

 

Reliability, Inc. is a leading provider of Employer of Record and temporary Media and Information Technology (“IT”) staffing services that operates, along with its wholly owned subsidiary, The Maslow Media Group, Inc (“MMG”), (collectively, “Reliability” or the “Company”), primarily within the United States of America in four industry segments: Employer of Record (“EOR”), Recruiting and Staffing, Direct Hire, and Video and Multimedia Production, which provides script-to-screen services. Our Staffing segment provides skilled field talent on a nationwide basis for Media, IT, and finance and accounting client partner projects. Video Production involves assembling and providing crews for special projects, webcasting, live events, post-production services, and production management.

 

Reliability was incorporated under the laws of the State of Texas in 1953, but the then principal business of the Company started in 1971 was closed down in 2007. The Company completed a reverse merger with MMG (the “Merger”) on October 29, 2019.

 

Company Background

 

Linda Maslow founded MMG initially in 1988 and incorporated the firm under the name The Maslow Media Group Inc. in March 1992.

 

On November 9, 2016, Linda Maslow sold the business to Vivos Holdings, LLC (“Vivos Holdings”) owned by Dr. Naveen Doki (“Dr. Doki”) and Silvija Valleru (“Ms. Valleru”).

 

In 2019, Vivos Holdings collaborated on a share swap of MMG for other Vivos companies with individuals who included, but were not limited to, Dr. Doki, Shirisha Janumpally (“Mrs. Janumpally”), wife of Dr. Doki, Kalyan Pathuri (“Mr. Pathuri”) husband of Silvija Valleru, Igly Trust, and Judos Trust. These parties also have common ownership combinations in a number of other entities: Vivos Holdings, LLC. Vivos Real Estate Holdings, LLC (“VREH”), Vivos Holdings, Inc., Vivos Group, Vivos Acquisitions, LLC., and Federal Systems, LLC, (collectively referred to herein as “Vivos Group”).

 

As a result of the Merger, on October 29, 2019, MMG became a wholly owned subsidiary of Reliability, and the Vivos Group (Vivos Holdings, LLC, officially) acquired approximately 84% of the issued and outstanding shares of Reliability which were distributed by Vivos Holdings, LLC.

 

Upon purchasing MMG and thereafter, the Vivos Group began borrowing monies from MMG starting with $1,400 in 2016, and by the end of 2019 the balance had reached $3,418, which included a $3,000 guarantee from Dr. Doki. Vivos Holdings, LLC, Vivos Real Estate Holdings, LLC, and Dr. Doki are collectively referred to as “Vivos Debtors.”

 

Additionally, Reliability became aware of debt obligations that included MMG as a borrower or guarantor that the Vivos Group failed to disclose to Reliability. This and the attempted collection of the guarantee and debt from the Vivos Group set off a chain of legal events culminating in an arbitration hearing and award in 2022. We refer below to the disputes between Reliability and the Vivos Group as the “Vivos Matter.”

 

A series of legal actions and hearings took place starting in March of 2020 through September of 2021, culminating in an agreement to settle through arbitration. On August 31, 2022, the arbitrator issued an award (the “Award”) with the Company and MMG prevailing on their claims. The awards included citing fraud damages. Supplemental awards were subsequently issued on May 17, 2023, October 10, 2023, and finally, on October 27, 2023. Summarily, MMG was awarded the totals of all notes the Vivos Group had with MMG for its borrowings, the contracted interest, attorneys’ fees and expenses of $1,209, and a contract damage of $1,000 to be satisfied by the transfer of their shares of the Company common stock to the Company equal in value to $1,000.

 

The May 17, 2023, award also appointed a rehabilitative receiver (the “Receiver”) whose primary function is to collect the contract and fraud damages, including costs, expenses, and fees provided in the awards. With respect to the receivership, the Vivos Group owners or holders of all the shares of common stock of the Company were declared not to be entitled to vote any of those shares at any annual or special meetings of the shareholders of the Company during the period of the receivership.

 

On October 10, 2023, the Arbitrator issued a Supplemental Award appointing the Receiver to assist the Company in collecting the awarded amounts. In the award, the Arbitrator established the powers of the Receiver.

 

9

 

RELIABILITY INCORPORATED AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2024

(amounts in thousands, except per share data)

 

On December 29, 2023, the Circuit Court for Montgomery County, Maryland signed orders entering all three arbitration awards as judgments in Reliability’s case against the Vivos Group. These orders became final on January 29, 2024, when the appeal period expired for the defendants. The judgments are good for 12 years and can be enrolled in other states. Reliability has collectible judgments which the Receiver is now eligible to pursue.

 

Per Maryland law, the enrolling of judgements enables MMG to apply 10% interest to the Vivos Debtor balance beginning December 29, 2023. MMG began applying the additional interest in the second quarter 2024.

 

Upon final resolution as to the underlying ownership and rights of certain shareholders, the Company intends to hold an annual meeting of shareholders within a reasonable time thereafter.

 

As of September 30, 2024, the Vivos Debtor balance was $5,827. The Award value in totality currently aggregates $8,036, independent of legal fees after the award and interest.

 

Basis of presentation

 

The unaudited condensed consolidated interim financial statements include the accounts of the Company and all wholly owned divisions, including its 100% owned subsidiary, MMG. All significant intercompany accounts and transactions have been eliminated in consolidation.

 

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States and the rules of the SEC and should be read in conjunction with the audited financial statements and notes thereto contained in our Form 10-K. In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair statement of financial position and the results of operations for the periods presented, have been reflected herein. The results of operations for the periods presented herein are not necessarily indicative of the results expected for the full year.

 

For further information, refer to the consolidated financial statements and footnotes thereto included in the Company’s annual report on Form 10-K for the year ended December 31, 2023.

 

Concentration of Credit Risk

 

For the nine months ended September 30, 2024, 26.2% of revenue came from one customer, 21.2% from a second customer, and 15.9% from a third. Combined, this totals 63.3% of revenue. In 2023, these same three companies accounted for 24.6%, 13.8%, and 8.6%, respectively, which combined totals 47.0%. No other client exceeded 10% of revenues for the three months ending September 30, 2024 and 2023.

 

NOTE 2. MANAGEMENT’S PLAN

 

Although the Company experienced net losses after taxes for the nine months ended September 30, 2024, and, in the years, ended December 31, 2023 and 2022 of $334, $740, and $739, respectively, management believes it has the ability to continue as a going concern and meet its financial obligation as they become due in 2024 and beyond. The factors impacting this view include, but are not limited to, the following:

 

	●	Cash flow forecast showing sufficient cash and working capital 52 weeks from November 6, 2024;
	●	The expected reductions in continuing legal fees in 2024 given the Company has collectible judgments that the Receiver is now pursuing;
	●	An expectation that the notes receivable from related parties will be remunerated in cash and/or stock, and that stock will provide capital market access over the long term;
	●	Expected progress in sales, new agreements that will begin fulfillment in early 2025, our current pipeline, and current larger clients who indicated increases in media activity for 2024, which in the first nine months of 2024, were realized; and
	●	The Company has additional availability to use its factoring line to extend borrowing of up to 93% of unfactored invoices which, as of November 14, 2024, was $2,617.

 

As a result of the foregoing, the Company believes that it has sufficient cash to meet its financial obligations for the next 12 months and beyond as they become due.

 

10

 

RELIABILITY INCORPORATED AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2024

(amounts in thousands, except per share data)

 

NOTE 3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Adopted Accounting Pronouncements

 

In November 2023, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. This ASU enhances the disclosures related to segment reporting for public entities. It requires entities to disclose significant segment expenses for each reportable segment, providing greater transparency in segment performance. The ASU is effective for fiscal years beginning after December 15, 2023, and for interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company is currently evaluating how this ASU will impact its consolidated financial statements and disclosures.

 

On December 14, 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (ASU 2023-09). The ASU focuses on income tax disclosures around effective tax rates and cash income taxes paid. ASU 2023-09 largely follows the proposed ASU issued earlier in 2023 with several important modifications and clarifications discussed below. ASU 2023-09 is effective for public business entities for annual periods beginning after December 15, 2024 (generally, calendar year 2025) and effective for all other business entities one year later. Entities should adopt this guidance on a prospective basis, though retrospective application is permitted. The Company is currently evaluating how this ASU will impact its consolidated financial statements and disclosures.

 

The Company does not believe any other recently issued but not yet effective accounting pronouncement, if adopted, would have a material effect on its present or future consolidated financial statements.

 

NOTE 4. ACCOUNTS RECEIVABLE

 

Accounts receivable consist of the following:

 SCHEDULE OF ACCOUNTS RECEIVABLE 

		September 30, 2024				December 31, 2023
Accounts receivable, unfactored		$	2,620			$	2,819
Unbilled receivables			659				-
Accounts receivable, factored			741				174
Total Accounts Receivable		$	4,020			$	2,993

 

NOTE 5. DEBT

 

Factoring Facility & Insurance Financing

 

The Company is in a factoring and security agreement with Gulf Coast Bank and Trust (“Gulf”), which enables the Company to receive advances on its accounts receivable (i.e. invoices) through Gulf to fund growth and operations. The proceeds of this agreement are most frequently used to pay operating costs of the business, which include employee salaries, vendor payments, and overhead expenses.

 

Our arrangement calls for interest at prime plus 2%, and includes an advance rate of 15 basis points. The amount of an invoice eligible for sale to Gulf is 93%. This agreement is month-to-month. The Company continues to be obligated to meet certain financial covenants in respect to invoicing and reserve account balance.

 

Accounts receivables were sold with full recourse. Proceeds from the sale of receivables were $4,996 for the nine-month period ended September 30, 2024, compared to $3,297 for the same period ended on September 30, 2023. The total outstanding balance under the recourse contract was $741 on September 30, 2024, compared to $0 as of September 30, 2023, and $174 on December 31, 2023.

 

11

 

RELIABILITY INCORPORATED AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2024

(amounts in thousands, except per share data)

 

The factoring facility is collateralized by substantially all the assets of the Company. In the event of a default, the factor may demand that the Company repurchase the receivable or debit the reserve account.

 

MMG also enters into short term 10-month loan agreements annually to finance advance payments on crime, EPLI, E&O, and D&O insurances. In 2023-2024, MMG entered into two loans totaling $150 with finance charges over 10 months totaling approximately $15.

 

NOTE 6. COMMITMENTS AND CONTINGENCIES

 

From time to time, the Company may become involved in various lawsuits and legal proceedings which arise in the ordinary course of business. However, litigation is subject to inherent uncertainties and an adverse result in these, or other matters may arise from time to time that may harm our business. Except as set forth below, we are not aware of any such legal proceedings or claims against the Company.

 

A series of legal actions and hearings took place starting in March of 2020 with the Vivos Group over Merger agreement violations and Vivos Group debt obligations. Arbitration was agreed to in the fall of 2021 by both the Vivos Group and MMG with the proceedings commencing in February 2022.

 

On August 31, 2022, the arbitrator issued the Award with the Company and MMG prevailing on their claims. The awards included citing of fraud damages. Supplemental awards were subsequently issued on May 17, 2023, October 10, 2023, and finally on October 27, 2023. Summarily, MMG was awarded the totals of all notes the Vivos Group had with MMG for its borrowings, the contracted interest, attorneys’ fees and expenses of $1,209, and a contract damage of $1,000 to be satisfied by the transfer of their shares of the Company Common Stock to the Company equal in value to $1,000. The aggregate amount of the Awards, which are now court judgements, totals $8,036 as interest continues to accrue on these awarded balances.

 

The May 17, 2023 award also appointed a Receiver whose primary function is to collect the contract and fraud damages, including costs, expenses, and fees provided in the awards.

 

On October 10, 2023, the Arbitrator issued a Supplemental Award appointing the Receiver to assist the Company in collecting the awarded amounts. In the award, the Arbitrator established the powers of the Receiver.

 

On December 29, 2023, the Circuit Court for Montgomery County, Maryland signed orders entering all three arbitration awards as judgments in Reliability’s case against the Vivos Group. These orders became final on January 29, 2024, when the appeal period expired for the defendants. The judgments are good for 12 years and can be enrolled in other states. Reliability has collectible judgments which the Receiver is now eligible to pursue.

 

In September 2022, MMG learned that a Vivos IT, LLC lawsuit against Second Wind Consulting (“SWC”), in May 2019 included MMG as a plaintiff. SWC effectually countersued plaintiffs Suresh Doki, Naveen Doki, and Silvija Valleru on September 30, 2019, seeking to collect the balance of $403 not paid by the Vivos Group. This was not disclosed to MMG management or to Reliability before the Merger which closed on October 29, 2019.

 

MMG counsel filed a motion to add four parties to a counterclaim (HCRN, M&M, 360 IT, and US IT). The court approved our motion, and all four parties were added. MMG has since released HCRN from the counterclaim. On July 24, 2024, the court denied SWC’s motion for summary judgement related to their counterclaim.

 

However, Healthcare Resource Network (HCRN) believed this motion violated a previous settlement agreement between Maslow and HCRN, dating back to 2021, which offered broad indemnification language. HCRN provided support to Maslow that it had carved itself out of the SWC agreement as it did not receive any support from SWC. On August 30, 2024, Maslow reimbursed HCRN $25 for legal fees incurred to defend itself after they were added to the lawsuit.

 

As for the SWC matter, at the present time, the counterclaim parties have reached a mutual understanding with an expectation of dismissal of the matter with minimal contribution from the company which are in the process of executing.

 

12

 

RELIABILITY INCORPORATED AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2024

(amounts in thousands, except per share data)

 

NOTE 7. EQUITY

 

The Company’s authorized capital stock consists of 300,000,000 shares of common stock, with no par value. All authorized shares of Company Common Stock are issued and outstanding.

 

NOTE 8. RELATED PARTY TRANSACTIONS

 

Stock Purchase Agreement

 

On November 9, 2016, Vivos Holdings, LLC, the former owner of MMG, acquired 100% of MMG through a stock acquisition exchange for a purchase price of $1,750, of which $1,400 was paid at settlement with proceeds from MMG. The Vivos Debtors subsequently entered into a promissory note receivable with MMG for the full stock purchase price. Between 2018 to present there was $2,217 in additional borrowings.

 

Related Party Notes Receivable

 

The Company has several notes receivable from related parties. Prior to the Merger, Vivos Holdings collaborated on a share swap of MMG for other Vivos companies with individuals who included, but were not limited to, Dr. Doki, Shirisha Janumpally (“Mrs. Janumpally”), wife of Dr. Doki, Kalyan Pathuri (“Mr. Pathuri”) husband of Silvija Valleru, Igly Trust, and Judos Trust. These parties also have common ownership combinations in a number of other entities: Vivos Holdings, LLC. Vivos Real Estate Holdings, LLC (“VREH”), Vivos Holdings, Inc., Vivos Group, Vivos Acquisitions, LLC., and Federal Systems, LLC, which are collectively referred to as the “Vivos Group.”

 

The table below is a summary of Vivos Group related party notes receivable which, as of September 30, 2024, totals $5,827.

 SCHEDULE OF RELATED PARTY NOTES RECEIVABLE

Note Description		Acquisition Loan to Vivos, LLC				Interco Loan to Vivos Real Estate, LLC				Tax Note				Total Notes Receivable
Origination date		November 9, 2016				November 15, 2017				September 15, 2019
Original borrowed amount		$	1,400			$	772			$	750			$	-
Balance on December 31, 2021		$	3,383			$	812			$	790			$	4,985
Additional borrowings			34				-				-				34
Accrued interest			167				45				20				232
Balance on December 31, 2022		$	3,584			$	857			$	810			$	5,251
Repayments			(19	)			-				-				(19	)
Accrued interest			200				49				20				269
Balance on December 31, 2023		$	3,765			$	906			$	830			$	5,501
Accrued interest			292				69				65				426
Repayments			(9	)			(91	)			-				(100	)
Balance on September 30, 2024		$	4,048			$	884			$	895			$	5,827

 

13

 

RELIABILITY INCORPORATED AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2024

(amounts in thousands, except per share data)

 

In June 2023, VREH was able to sell the property at 22 Baltimore Road, in Rockville, Maryland, leaving the Company with no liability with respect to the building that MMG was signed as a guarantor without managements knowledge in 2017. The Company was entitled to cash in the amount of $91 as a result of the bankruptcy proceedings and sale of the building, which we received on August 31, 2024. The $91 credit was applied to Vivos debt to MMG, thus lowering the balance, as evidenced in table above on “Repayments” line.

 

Related Party Relationships

 

On October 29, 2019, prior to the Merger, Naveen Doki and Silvija Valleru became beneficial owners of Company Common Stock, equal to approximately 69% and 17% of the total number of shares of the Company’s Common Stock outstanding after giving effect to the Merger, respectively.

 

At the present time, the Vivos Group shall not be entitled to vote any of their shares in Reliability at any annual or special meetings of the shareholders. A Receiver is empowered to recover the awards by seizing shares of the Company held by Dr. Naveen Doki and his affiliates, the Vivos Group. Once the judgments in favor of Reliability are satisfied, the restrictions on the rights of the Vivos Group shareholders imposed by the Award shall be lifted.

 

In the summer of 2019, prior to the Merger, MMG entered into a Securities Purchase Agreement with several parties including CEO Nick Tsahalis (“Mr. Tsahalis”), CFO Mark Speck (“Mr. Speck”), both officers and then directors of the Company, and Hawkeye Enterprises (“Hawkeye”), a company owned and controlled by Mr. Speck. The convertible promissory notes signed by Mr. Tsahalis and Mr. Speck afforded them both common shares of Reliability based on the initial principal amounts of $100 each. Mr. Tsahalis, Mr. Speck, and Hawkeye also received Warrants to purchase 16,323, 81,616, and 81,616 shares, respectively, (on a post-Merger basis) of the Company Common Stock.

 

On October 17, 2024, the entire warrant value associated with ten 2019 convertible promissory notes expired. (See also Subsequent Events in Note 10).

 

The term “warrant” herein refers to warrants issued by MMG and assumed by the Company as a result of the Merger. The terms of all Warrants are the same other than as to the number of shares covered thereby. The Warrant may be exercised at any time or from time to time during the period commencing on first business day following the completion of the Qualified Financing (as defined below) and expiring on the fifth annual anniversary thereof (the “Exercise Period”). For purposes herein, a “Qualified Financing” means the issuance by the Company, other than certain excluded issuances of shares of Common Stock, in one transaction or series of related transactions, which transaction(s) result in aggregate gross proceeds actually received by the Company of at least $5,000. The exercise price per full share of the Company Common Stock shall be 120% of the average sale price of the Company Common Stock across all transactions constituting a part of the Qualified Financing. Convertible note warrants were not valued and included as liability on balance sheet because of uncertainty around their pricing, value, and low probability in receiving the $5,000 trigger. The five-year eligibility for all holders of these Warrants expired on October 17, 2024.

 

NOTE 9. BUSINESS SEGMENTS

 

The Company operates within four industry segments: EOR, Recruiting and Staffing (“Staffing”), Direct Hire, and Video Production. The EOR segment provides media field talent to a host of large corporate customers in all 50 states. The Recruiting and Staffing segment provides skilled Media and IT field talent on a nationwide basis for customers in a myriad of industries. Direct Hire fulfils direct placement requests by MMG clients for a wide variety of posts, including administrative, media, and IT professionals. The Video and Multimedia Production segment provides script-to-screen services for corporate, government, and non-profit clients, globally.

 

14

 

RELIABILITY INCORPORATED AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2024

(amounts in thousands, except per share data)

 

The following tables provide a reconciliation of revenue by reportable segment to consolidated results for the three and nine months ended September 30, 2024 and 2023, respectively:

 

For the Three Months Ended September 30:

 SCHEDULE OF RECONCILIATION OF REVENUE BY REPORTABLE SEGMENT TO CONSOLIDATED RESULTS

		2024				2023
Revenue:
EOR		$	5,293			$	4,467
Recruiting and Staffing			822				710
Direct Hire			28				64
Video and Multimedia Production			87				100
Total		$	6,230			$	5,341

 

For the Nine Months Ended September 30:

 

		2024				2023
Revenue:
EOR		$	15,108			$	13,240
Recruiting and Staffing			2,202				2,338
Direct Hire			79				115
Video and Multimedia Production			177				299
Total		$	17,566			$	15,992

 

NOTE 10. SUBSEQUENT EVENTS

 

The Company has evaluated subsequent events through November 14, 2024, the date on which the unaudited condensed consolidated financial statements were available to be issued. Based upon this evaluation, management has determined that no material subsequent events have occurred that would require recognition in or disclosures in the accompanying unaudited condensed consolidated financial statements, except as follows:

 

Because the Company failed to enter into a transaction or series of related transactions, resulting in aggregate gross proceeds to the Company of at least $5,000, by October 4, 2024, the warrant value associated with 2019 convertible promissory notes that were held by 10 entities including CEO Nick Tsahalis and CFO Mark Speck have all expired.

 

On October 30, 2024, Maslow signed an agreement with ADP to defer $52 in implementation fees which acts essentially as a loan for 24 months commencing November 2024. The Deferred fee amount is $2 which translates to approximately 3% interest. ADP implemented its Workforce Manager and Workforce Now products for MMG which was completed in January 2024. MMG will make monthly payments until $54 has been paid over 24 months.

 

 

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

 

FORWARD-LOOKING STATEMENTS

 

The following discussion and analysis of our results of operations and financial condition should be read in conjunction with our unaudited condensed consolidated financial statements and related notes appearing elsewhere in this Quarterly Report on Form 10-Q. This section includes several forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995, that reflect our current views with respect to future events and financial performance. All statements that address expectations or projections about the future, including, but not limited to, statements about our plans, strategies, adequacy of resources and future financial results (such as revenue, gross profit, operating profit, cash flow), are forward-looking statements. Some of the forward-looking statements can be identified by words like “anticipates,” “believes,” “expects,” “may,” “will,” “can,” “could,” “should,” “intends,” “project,” “predict,” “plans,” “estimates,” “goal,” “target,” “possible,” “potential,” “would,” “seek,” and similar references to future periods. These statements are not a guarantee of future performance and involve a number of risks, uncertainties and assumptions that are difficult to predict. Because these forward-looking statements are based on estimates and assumptions that are subject to significant business, economic and competitive uncertainties, many of which are beyond our control or are subject to change, actual outcomes and results may differ materially from what is expressed or forecasted in these forward-looking statements. Important factors that could cause actual results to differ materially from these forward-looking statements include, but are not limited to: our ability to access the capital markets by pursuing additional debt and equity financing to fund our business plan and expenses; negative outcome of pending and future claims and litigation and our ability to comply with our contractual covenants, including in respect of our debt; potential loss of clients and possible rejection of our business model and/or sales methods; weakness in general economic conditions and levels of capital spending by customers in the industries we serve; weakness or volatility in the financial and capital markets, which may result in the postponement or cancellation of our customers’ projects or the inability of our customers to pay our fees; delays or reductions in U.S. government spending; credit risks associated with our customers; competitive market pressures; the availability and cost of qualified labor; our level of success in attracting, training and retaining qualified management personnel and other staff employees; changes in tax laws and other government regulations, including the impact of health care reform laws and regulations; the possibility of incurring liability for our business activities, including, but not limited to, the activities of our temporary employees; our performance on customer contracts; and government policies, legislation or judicial decisions adverse to our businesses. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. We assume no obligation to update such statements, whether as a result of new information, future events or otherwise, except as required by law. We recommend readers to carefully review the entirety of this Quarterly Report, the “Risk Factors” in Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, and the other reports and documents we file from time to time with the Securities and Exchange Commission (“SEC”), particularly our Quarterly Reports on Form 10-Q and our Current Reports on Form 8-K.

 

The following discussion and analysis of our financial condition and results of operations, our expectations regarding the future performance of our business and the other non-historical statements in the discussion and analysis are forward-looking statements. These forward-looking statements are subject to risks, uncertainties and other factors including those described in “Item 1A. Risk Factors” of the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, with the SEC. Our actual results may differ materially from those contained in any forward-looking statements. You should read the following discussion together with our financial statements and related notes thereto and other financial information included in this Quarterly Report on Form 10-Q.

 

CRITICAL ACCOUNTING POLICIES AND COMMENTS RELATED TO OPERATIONS

 

This discussion and analysis of our financial condition and results of operations are based upon our unaudited condensed consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these unaudited condensed consolidated financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues, and expenses based on historical experience and various other factors that are believed to be reasonable under the circumstances. Actual results may differ from these estimates under different assumptions or conditions.

 

There have been no material changes or developments in the Company’s evaluation of the accounting estimates and the underlying assumptions or methodologies that it believes to be Critical Accounting Policies and Estimates as disclosed in its Form 10-K for the year ended December 31, 2023.

 

Management’s Discussion included in the Form 10-K for the year ended December 31, 2023, includes discussion of various factors and items related to the Company’s results of operations and liquidity. There have been no other significant changes in most of the factors discussed in the Form 10-K and many of the items discussed in the Form 10-K are relevant to 2024 operations; thus, the reader of this report should read Management’s Discussion included in Form 10-K for the year ended December 31, 2023.

 

 

RESULTS OF OPERATIONS

 

Revenues

 

Revenues for the three months ending September 30, 2024, were $6,230, which represented an increase of $889 over the $5,341 generated in the third quarter of 2023. This was the first time we have enjoyed three quarters of consecutive revenue beats on comparative periods to a year ago since 2019. Our top four clients all had increases in revenue when compared to the third quarter of a year ago of $1,394.

 

Our EOR segment continues to drive this year-over-year growth with third quarter revenue of its own of, which was $826 or.18.5% over 2023’s third quarter EOR revenue of $4,467. Our top four revenue producing clients overall contributed $4,255 or 80.4% of EOR quarterly revenue compared to $2,926 a year ago in the period ending September 30, 2023. The EOR segment revenue quarterly increase from these four clients was a combined $1,329.

 

Staffing revenue at $822 increased over its performance a year ago by $112 or 15.8%, when the period ended September 30, 2023, resulted in $710. One new client was the catalyst, adding $156 for the quarter. Otherwise, if one declining account is omitted, 13 clients were up $20 over the same period a year ago.

 

Our Video Production and Direct Hire segments were down comparatively to the third quarter of 2023 as revenue in the third quarter 2024 was $87 and $28, respectively, to $100 and $64 in revenue, respectively, in 2023. Thus, Video Production was down 13.7% and Direct Hire 57%.

 

Revenues at $17,566 grew $1,574 for the nine-month period ending September 30, 2024, versus the same period in 2023 with a total of $15,992. The increase was driven by our top four revenue producers amassing $12,172 in the nine months ending September 30, 2024, which represents 69.3% of our total revenue and a $3,542 increase over their revenue contributions in the same nine-month period ending September 30, 2023. The aforementioned four clients have each surpassed the million-dollar mark year to date.

 

EOR drove the nine-month growth with $15,108 in revenue which was $1,868, or 14.1% more than this business garnered in the same period 2023 when it produced $13,240 in revenue. Otherwise, in the nine-month period ending September 30, 2024, Staffing at $2,202 was off 2023’s third quarter pace by $136, or 5.8%, which was about 5.7% better than the gap in the second quarter 2024. Video Production at $177 was $122 or 40.9% away from 2023’s nine-month revenue of $299. Finally, Direct Hire revenue at $79 was $36 off the pace of where it was to the same nine-month period in 2023 at $115.

 

Cost of Revenue / Gross Profit

 

For the three-month period ended September 30, 2024, gross profit at $834 saw a $62 or 8.0% improvement comparatively to the three-month period ended September 30, 2023, when gross profit landed on $772. Gross margins, however, at 13.4% were not as strong as they were a year ago at 14.5%. Several factors contributed to the margin drop, including the higher margin Direct Hire revenue being down by $36, our EOR business increasing by 1.3% to 85.0% of revenue at 12.1% margins vs. 12.5% which was caused by a shift in our labor from W2 to lower margin 1099.

 

The shift of revenue concentration by 1.3% to EOR at 12.1% margins alone resulted in a loss of gross profit by approximately $44 or seventy basis points (.7).

 

In terms of gross profit, EOR and Staffing saw increases of $83 and $13 in the third quarter of 2024 compared to 2023, while Video Production and Direct Hire were off the mark by $1 and $33, respectively.

 

For the nine-month period ended September 30, 2024, gross profit at $2,346 improved by $123 or 5.5% over the $2,223 earned comparatively to the nine-month period ended September 30, 2023.

 

Gross margins for the nine-month period ended September 30, 2024, were 13.4%, versus 13.9% where margins stood a year ago at the end of September 2023. The paradigm causing the deficiency is the same as the third quarter, as the nine-month revenue mix weighed heavier to EOR as the business unit grew in gross profit by $201 while the other three declined by a combined gross margin of $125. This phenomenon alone caused margins to compress by 42 basis points which explains 79% of the 53-basis point spread (13.4 to 13.95%).

 

EOR margins declined 20 basis points (12.3% to 12.1%) in the nine months ending September 30, 2024 when compared to the same period in 2023, as a heavier use of 1099 labor of almost $1,500 at a 2.5% lower margin more than offset a W2 margin increase by 30 basis points. When extending EOR contracts we continue to incorporate reasonable pricing markup increases which slowly should improve margins. Additionally, our customer mix continues to be more weighted to clients that have favorable pricing terms than those that previously dominated sales. This is why our EOR business is now seeing 12.1% margins as opposed to the 9.8% it did, four years ago.

 

 

General and Administrative (“G&A”)

 

General and administrative expenses for the three months ending September 30, 2024 were $958 compared to $998 in the same period in 2023, representing a $40 or 4.0% favorable result. The decrease in spending when compared to 2023’s second quarter was rooted in $71 in lower legal costs than a year ago, $23 of which were reimbursed outside counsel fees for an employee matter that a client agreed to take responsibility.

 

Base salaries, payroll tax and benefits were higher by $44, and benefits by $30 in the third quarter 2024 compared to the same period 2023. Bonus and Commissions, though, saw reductions of $65.

 

General and administrative expenses for the nine months ending September 30, 2024, were $2,891 compared to $2,843 a year ago, resulting in $48 or 1.7% more in costs 2024 when compared to the same year to date period ending September 30, 2023. Loaded Payroll was $221 higher with a $168 increase in salaries as we have continued to bolster our sales and client services departments. A continued increase in our health insurance benefits and higher usage of our subsidy resulted in a $47 increase in the nine months ending September 2024 compared to 2023. Non-salary SG&A costs $173 or 18.5% favorable as approximately $97 of $103 in Legal cost savings were reclassed or booked in 2024 to Other (See last paragraph of this section below for further details).

 

Otherwise, cost savings were realized in Contract Services by $77, Staff Events which were scaled back by $39, Payroll fees by $14, and Travel and Meals and Entertainment by $9. Unfavorable changes in SG&A expenses by category were Recruiting Software costs $34 (these are allocated to COR if associated with Staffing or Direct Hire fulfillment), Business Insurance at $15, Communications at $8, and Business License and Taxes at $10 which now consist of state minimum tax and franchise fees to states that are not deemed to be state income taxes. Prior to 2024, we were booking these taxes and fees to state income taxes.

 

On December 29, 2023, we learned the Maryland Circuit court certified the arbitration award as a judgement. The costs related to the award are now centered on collection and recovery. Since we began separating non-core operational expenses in 2023 and recording them to Other Expense, MMG decided to begin recording all related Receiver expenses from SG&A (operational) legal to Other Expense in the second quarter. This practice continues, which lowers costs associated with non-operational legal obligations.

 

Interest Expense

 

In the three-month period ending September 30, 2024, the Company incurred $27 in interest charges for financing, factoring, and paying an advance rate (BIP) against its invoices compared with $12 in the same period a year ago.

 

In the nine-month period ending September 30, 2024, the Company incurred $62 in interest charges for financing, factoring, and paying an advance rate (BIP) against its invoices compared with $77 in the same period a year ago.

 

Other Income (Expense)

 

These non-operational costs, in the third quarter totaled $68 including $32 in Receiver and arbitration award related legal costs. This represented $55 more than the $13 we incurred in the third quarter of 2023. In the three-month period ending September 30, 2024, we incurred $30 more in legal costs related to the SWC matter (see Note 6), and another $25 for a settlement with HCRN. We began booking these non-operational fees to Other Income (Expense) last year in the second quarter.

 

For the nine months ended September 30, 2024, Other Expense was $297, which was $164 greater than a year ago when Other Expenses tallied $133. Because approximately $97 of the $297 were Receiver related costs, the normalized Other Expense increase year to date in 2024 versus 2023 would have been $68.

 

LIQUIDITY AND CAPITAL RESOURCES

 

Our working capital requirements are driven predominantly by EOR field talent payments, G&A salaries, public company costs, interest associated with financing, legal fees associated with the Vivos and related SWC matter and client accounts receivable receipts. Since receipts from client payments are on average 60 days behind payments to field talent, working capital requirements can be periodically challenged. To accelerate cash and ensure sufficient liquidity, we have both a Buyer Initiated Payment (“BIP”) agreement with American Express (“Amex”) and a Factoring Facility with Gulf Coast Bank (“Gulf”).

 

Our BIP agreement with Amex enables MMG to be advanced 100% of purchase order approved invoices minus a flat interest rate percentage that is based on that day’s submitted invoice volume. The greater the volume the lower the interest rate charged. The implementation of this program in the second quarter of 2023 profoundly impacted our ability to accelerate cash conversion and lower DSO as well as our borrowing costs. Given our use of BIP is with 90-day terms clients, our approximate APR is 6.1% compared to Factoring average approximate APR rate of 10.6% based on the current prime rate of 8%.

 

 

Gulf, on the other hand, advances 93% of our eligible receivables at an advance rate of 15 basis points, an interest rate of prime plus 2%., and our prime floor rate at 4%. Our Days Outstanding (DSO) remained strong for the trailing twelve months ending September 30, 2024, at 49 compared to a 53 DSO for the trailing twelve months ended September 30, 2023.

 

These programs, plus the portion of our business in which the client has elected or is required to pay in advance of payroll, approximately $198 every two weeks, counteract the approximate 32% of our revenue from clients that are on 90-day terms, some of which were demanded by larger clients, and have delays in providing receipt of purchase orders.

 

When looking at A/R aging in relation to payments to due date, as of September 30, 2024, 98.7% was < 31 days aged, 93.3% a year ago, respectively. We had only one hundred and eighty dollars in bad debt over the past five years.

 

Our primary sources of liquidity are cash generated from operations via accounts receivable and borrowings under our Factoring Facility with Gulf enabling access to the 7% unfactored portion. Because certain large clients have changed their payment practices announcing 60- and 90-day terms amounting to a unilateral extension to contractual terms by 30-60 days, we would otherwise be adversely impacted but not since we adopted Amex’s BIP program which coupled with an increase in our client biweekly prepayments (drawdowns) to $198 from $159, over the past 12 months, have been catalysts to our cash conversion success measured by our DSO improving from 66 at the start of 2023 to 49 at the end of June and carried over to September 2024.

 

Our primary uses of cash are for payments to field talent, corporate and staff employees, related payroll liabilities, operating expenses, public company costs, including but not limited to, general and professional liability and directors and officer’s liability insurance premiums; legal fees; filing fees; auditor and accounting fees; stock transfer services; and board compensation, followed by cash factoring and other borrowing interest; cash taxes; and debt payments.

 

Since we are an EOR with the majority of contracted talent paid as W-2 employees who are paid known amounts, but on inconsistent schedules, our cash inflows do not typically align with these required payments, resulting in temporary cash challenges, which is why we employ factoring.

 

Vivos Debtors as of September 30, 2024, had notes receivable totaling $5,827, including default on a $3,000 promissory note and on a $750 tax obligation in December 2019.

 

It was also anticipated that following the Merger, the Company would both access the capital markets by selling additional shares of Company Common Stock and use shares of Company Common Stock as currency to acquire other business revenues. However, all 300 million authorized shares of Company Common Stock were issued in connection with the Merger. No shares are expected to become available to the Company until the legal dispute with the Vivos Debtors and Vivos Group is resolved. At that point, the Company can decide whether to amend the Company’s Certificate of Formation to increase the number of authorized shares of Company Common Stock or approve a reverse split of the outstanding shares of Company Common Stock to provide additional shares for these purposes. No assurance can be given as to when this might take place.

 

On April 22, 2024, MMG received a refund of $288 from the IRS. The proceeds were accrued in the first quarter since the credits were for past tax events.

 

As of September 30, 2024, our working capital was $7,536 compared to $7,592 on June 30, 2024, $7,783 at the end of March 2024, to $7,913 at end of December 2023 and compared $8,040 at the end of September 2023. Our adjusted working capital, as of September 30, 2024, excluding the notes receivable related to the Vivos Debtors, totals $1,709, compared to 1,826 compared at the end of June 2024, compared to 2,212 at the end of the first quarter, to $2,412 at the end of 2023, and finally compared to 2,623 at the end of September 2023.

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

 

Not applicable.

 

Item 4. Risk Controls and Procedures

 

(a) Evaluation of Disclosure Controls and Procedures. The Chief Executive Officer and Chief Financial Officer evaluated the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report. Based on that evaluation, the President and Chief Financial Officer concluded that the disclosure controls and procedures as of the end of the period covered by this report were effective such that the information required to be disclosed in reports filed under the Securities Exchange Act of 1934 is (i) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and (ii) accumulated and communicated to the Chief Executive Officer and Chief Financial Officer to allow timely decisions regarding disclosure. A controls system cannot provide absolute assurance, however, that the objectives of the controls system are met, and no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within a company have been detected.

 

(b) Changes in Internal Control over Financial Reporting. There have been no changes in the Company’s internal controls over financial reporting, known to the Chief Executive Officer and Chief Financial Officer, that occurred during the period covered by this report that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

 

RELIABILITY INCORPORATED

OTHER INFORMATION

September 30, 2024

 

PART II - OTHER INFORMATION

 

Item 1. Legal Proceedings

 

A series of legal actions and hearings took place starting in March of 2020 with the Vivos Group over Merger agreement violations and Vivos Group debt obligations. Arbitration was agreed to in the fall of 2021 by both the Vivos Group and MMG with the proceedings commencing in February 2022.

 

On August 31, 2022, the arbitrator issued the Award with the Company and MMG prevailing on their claims. The awards included citing of fraud damages. Supplemental awards were subsequently issued on May 17, 2023, October 10, 2023, and finally on October 27, 2023. Summarily, MMG was awarded the totals of all notes the Vivos Group had with MMG for its borrowings, the contracted interest, attorneys’ fees and expenses of $1,209, and a contract damage of $1,000, to be satisfied by the transfer of their shares of the Company Common Stock to the Company equal in value to $1,000. The aggregate amount of the Awards totaled $7,779 as of September 30, 2024.

 

The May 17, 2023 award also appointed a Receiver whose primary function is to collect the contract and fraud damages, including costs, expenses, and fees provided in the awards.

 

On December 29, 2023, the Circuit Court for Montgomery County, Maryland signed orders entering all three arbitration awards as judgments in Reliability’s case against the Vivos Group. These orders became final on January 29, 2024, when the appeal period expired for the defendants. The judgments are good for 12 years and can be enrolled in other states. Reliability has collectible judgments which the Receiver is now eligible to pursue.

 

The following represents legal proceedings where Vivos Group borrowings impact MMG:

 

In September 2022, MMG learned that a Vivos IT, LLC lawsuit against SWC in May 2019 included MMG as a plaintiff. The lawsuit related to a debt restructuring services agreement secured by Suresh Doki, Naveen Doki, and Silvija Valleru to assist the following then-owned Vivos entities: Maslow Media Group, Inc., Health Care Resources Network, Inc., Mettler & Michael, Inc., 360 IT Professionals, Inc., and US IT Solutions, Inc. SWC countersued all plaintiffs on September 30, 2019 seeking to collect the balance of $403 not paid by the Vivos Group. This was not disclosed to MMG management or to Reliability before the Merger which closed on October 29, 2019.

 

MMG counsel filed a motion to add 4 parties to a counterclaim (HCRN, M&M, 360 IT and US IT). The court approved our motion, and all 4 parties were added. MMG has since released HCRN from the counterclaim. SWC filed a motion for summary judgement and on March 18, 2024, MMG responded, opposing the motion. On July 24, 2024, the court denied SWC’s motion for summary judgement related to their counterclaim.

 

Item 1a. Risk Factors

 

In addition to the other information set forth in this Quarterly Report, shareholders should carefully consider the factors discussed in Item 1A, Risk Factors, of our Annual Report on Form 10-K for the year ended December 31, 2023, which could materially affect our business, financial condition, or future results. The risks described in our Annual Report on Form 10-K are not the only risks facing the Company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results.

 

We are currently engaged in litigation and collecting an arbitration award with the Vivos Group, the outcome of which could materially harm our business and financial results.

 

As more fully described in Note 6 (Commitments and Contingencies) of the Notes to Unaudited Condensed Consolidated Financial Statements, while we received a favorable arbitration outcome with the Vivos Group, but the ultimate collection of cash and shares is unknown.

 

The collection process is complex, and has caused and could continue to cause us to incur significant costs, as well as distract our management over an extended period.

 

 

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

 

None.

 

Item 3. Defaults Upon Senior Securities

 

None.

 

Item 4. Mine Safety Disclosures

 

Not applicable.

 

Item 5. Other Information

 

None.

 

Item 6. Exhibits:

 

The following exhibits are filed as part of this report:

 

31.1		CEO Certification Pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934.
31.2		CFO Certification Pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934.
32.1		CEO and CFO Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101		Interactive data files pursuant to Rule 405 of Regulation S-T: (i) the Balance Sheets, (ii) the Statements of Operations, (iii) the Statements of Cash Flows and (iv) the Notes to Consolidated Financial Statements, tagged as blocks of text and in detail (XBRL).
101.INS		Inline XBRL Instance Document
101.SCH		Inline XBRL Taxonomy Extension Schema Document
101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document
104		Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 

SIGNATURES

 

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

 

	RELIABILITY INCORPORATED (Registrant)
November 14, 2024	/s/ Nick Tsahalis
	Reliability President and Chief Executive Officer
	/s/ Mark Speck
	Secretary and Chief Financial Officer

 

 

Index to Exhibits

 

Exhibit No.		Description
31.1		CEO Certification Pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934.
31.2		CFO Certification Pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934.
32.1		CEO and CFO Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101		Interactive data files pursuant to Rule 405 of Regulation S-T: (i) the Balance Sheets, (ii) the Statements of Operations, (iii) the Statements of Cash Flows and (iv) the Notes to Consolidated Financial Statements, tagged as blocks of text and in detail (XBRL).
101.INS		Inline XBRL Instance Document
101.SCH		Inline XBRL Taxonomy Extension Schema Document
101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document
104		Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

** XBRL (Extensible Business Reporting Language) information is furnished and not filed or a part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections

 

 

 

Exhibit 31.1

 

CERTIFICATIONS UNDER SECTION 302

 

I, Nick Tsahalis, certify that:

 

1. I have reviewed this annual report on Form 10-Q of Reliability Incorporated;

 

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

c) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

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

 

a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: November 14, 2024

 

/s/ Nick Tsahalis
President and Chief Executive Officer

 

 

 

Exhibit 31.2

 

CERTIFICATIONS UNDER SECTION 302

 

I, Mark Speck, certify that:

 

1. I have reviewed this annual report on Form 10-Q of Reliability Incorporated;

 

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

c) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

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

 

a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: November 14, 2024

 

/s/ Mark R. Speck
Chief Financial Officer

 

 

 

Exhibit 32.1

 

CERTIFICATIONS UNDER SECTION 906

 

Pursuant to section 906 of the Sarbanes-Oxley Act of 2002 (subsections (a) and (b) of section 1350, chapter 63 of title 18, United States Code), each of the undersigned officers of Reliability Incorporated, a Texas corporation (the “Company”), does hereby certify, to such officer’s knowledge, that:

 

The Quarterly Report for the quarter ended September 30, 2024 (the “Form 10-Q”) of the Company fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, and the information contained in the Form 10-Q fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

Dated: November 14, 2024	/s/ Nick Tsahalis
	President and Chief Executive Officer
Dated: November 14, 2024	/s/ Mark Speck
	Chief Financial Officer

 

 

v3.24.3

Cover	9 Months Ended
	Sep. 30, 2024 $ / shares shares
Cover [Abstract]
Document Type	10-Q
Amendment Flag	false
Document Quarterly Report	true
Document Transition Report	false
Document Period End Date	Sep. 30, 2024
Document Fiscal Period Focus	Q3
Document Fiscal Year Focus	2024
Current Fiscal Year End Date	--12-31
Entity File Number	0-7092
Entity Registrant Name	RELIABILITY INCORPORATED
Entity Central Index Key	0000034285
Entity Tax Identification Number	75-0868913
Entity Incorporation, State or Country Code	TX
Entity Address, Address Line One	22505 Gateway Center Drive
Entity Address, Address Line Two	P.O. Box 71
Entity Address, City or Town	Clarksburg
Entity Address, State or Province	MD
Entity Address, Postal Zip Code	20871
City Area Code	(202)
Local Phone Number	965-1100
Title of 12(b) Security	Common Stock, no par value
Trading Symbol	RLBY
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Non-accelerated Filer
Entity Small Business	true
Entity Emerging Growth Company	false
Entity Shell Company	false
Entity Common Stock, Shares Outstanding | shares	300,000,000
Entity Listing, Par Value Per Share | $ / shares	$ 0

v3.24.3

Condensed Consolidated Balance Sheets (Unaudited) - USD ($) $ in Thousands	Sep. 30, 2024	Dec. 31, 2023
CURRENT ASSETS
Cash and cash equivalents	$ 140	$ 822
Trade receivables, net of credit losses	4,020	2,993
Other receivables		10
Notes receivable from related parties	5,827	5,501
Prepaid expenses and other current assets	197	442
Total current assets	10,184	9,768
Other intangible assets, net	3	3
Property, plant and equipment, net	58	15
Total assets	10,245	9,786
CURRENT LIABILITIES
Factoring liability	741	174
Accounts payable	566	548
Accrued expenses	389	290
Accrued payroll	755	637
Deferred revenue	197	206
Total current liabilities	2,648	1,855
Total liabilities	2,648	1,855
Commitment and contingencies (note 6)
SHAREHOLDERS’ EQUITY
Common stock, without par value, 300,000,000 shares authorized, 300,000,000 issued and outstanding as of September 30, 2024 and as of December 31, 2023
Additional paid-in capital	750	750
Retained earnings	6,847	7,181
Total shareholders’ equity	7,597	7,931
Total liabilities and shareholders’ equity	$ 10,245	$ 9,786

v3.24.3

Condensed Consolidated Balance Sheets (Unaudited) (Parenthetical) - shares	Sep. 30, 2024	Dec. 31, 2023
Statement of Financial Position [Abstract]
Common stock, shares authorized	300,000,000	300,000,000
Common stock, shares issued	300,000,000	300,000,000
Common stock, shares, outstanding	300,000,000	300,000,000

v3.24.3

Condensed Consolidated Statements of Operations (Unaudited) - USD ($) $ / shares in Thousands, $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2024	Sep. 30, 2023	Sep. 30, 2024	Sep. 30, 2023
Revenue earned
Service revenue	$ 6,230	$ 5,341	$ 17,566	$ 15,992
Cost of revenue
Cost of revenue	5,396	4,569	15,220	13,769
Gross profit	834	772	2,346	2,223
Selling, general, and administrative expenses	958	998	2,891	2,843
Operating loss	(124)	(226)	(545)	(620)
Other income (expense)
Interest income from related parties	146	68	426	200
Interest income	2	7	17	21
Interest expense	(27)	(12)	(62)	(77)
Other income (expense)	(68)	(13)	(297)	(133)
Loss before income tax (expense) benefit	(71)	(176)	(461)	(609)
Income tax (expense) benefit	5		127	(3)
Consolidated net loss	$ (66)	$ (176)	$ (334)	$ (612)
Net loss per share:
Basic	$ 0	$ 0	$ 0	$ 0
Diluted	$ 0	$ 0	$ 0	$ 0
Shares used in per share computation:
Basic	300,000,000	300,000,000	300,000,000	300,000,000
Diluted	300,000,000	300,000,000	300,000,000	300,000,000

v3.24.3

Condensed Consolidated Statements of Changes in Shareholders' Equity (Unaudited) - USD ($) $ in Thousands	Common Stock [Member]	Additional Paid-in Capital [Member]	Retained Earnings [Member]	Total
Balance at Dec. 31, 2022		$ 750	$ 7,921	$ 8,671
Balance, shares at Dec. 31, 2022	300,000,000
Net loss			(612)	(612)
Balance at Sep. 30, 2023		750	7,309	8,059
Balance, shares at Sep. 30, 2023	300,000,000
Balance at Dec. 31, 2022		750	7,921	8,671
Balance, shares at Dec. 31, 2022	300,000,000
Net loss				(740)
Balance at Dec. 31, 2023		750	7,181	7,931
Balance, shares at Dec. 31, 2023	300,000,000
Net loss			(334)	(334)
Balance at Sep. 30, 2024		$ 750	$ 6,847	$ 7,597
Balance, shares at Sep. 30, 2024	300,000,000

v3.24.3

Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended		12 Months Ended
	Sep. 30, 2024	Sep. 30, 2023	Sep. 30, 2024	Sep. 30, 2023	Dec. 31, 2023	Dec. 31, 2022
Cash flows from operating activities:
Net loss	$ (66)	$ (176)	$ (334)	$ (612)	$ (740)	$ (739)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation and amortization			15	14
Accrued interest			(326)	(165)
Changes in operating assets and liabilities:
Trade receivables			(1,027)	3,243
Retention credit receivable				1,195
Other receivables			9	14
Prepaid expenses and other current assets			244	72
Accounts payable			18	(284)
Accrued payroll			118	(304)
Accrued expenses			100	(21)
Deferred revenue			(9)
Income taxes payable				(1)
Net cash provided by (used in) operating activities			(1,192)	3,151
Cash flows from Investing activities:
Purchase of fixed assets			(58)	(8)
Net cash used in investing activities			(58)	(8)
Cash flows from financing activities:
Net borrowing/(repayment) of line-of-credit			568	(2,619)
Net cash used in financing activities			568	(2,619)
Net increase (decrease) in cash and cash equivalents			(682)	524
Cash and cash equivalents, beginning of period			822	227	227
Cash and cash equivalents, end of period	$ 140	$ 751	140	751	$ 822	$ 227
Cash paid during the year for:
Interest			62	77
Income taxes				$ 5

v3.24.3

NATURE OF OPERATIONS AND BASIS OF PRESENTATION	9 Months Ended
	Sep. 30, 2024
Organization, Consolidation and Presentation of Financial Statements [Abstract]
NATURE OF OPERATIONS AND BASIS OF PRESENTATION	NOTE 1. NATURE OF OPERATIONS AND BASIS OF PRESENTATION   Nature of Operations   Reliability, Inc. is a leading provider of Employer of Record and temporary Media and Information Technology (“IT”) staffing services that operates, along with its wholly owned subsidiary, The Maslow Media Group, Inc (“MMG”), (collectively, “Reliability” or the “Company”), primarily within the United States of America in four industry segments: Employer of Record (“EOR”), Recruiting and Staffing, Direct Hire, and Video and Multimedia Production, which provides script-to-screen services. Our Staffing segment provides skilled field talent on a nationwide basis for Media, IT, and finance and accounting client partner projects. Video Production involves assembling and providing crews for special projects, webcasting, live events, post-production services, and production management.   Reliability was incorporated under the laws of the State of Texas in 1953, but the then principal business of the Company started in 1971 was closed down in 2007. The Company completed a reverse merger with MMG (the “Merger”) on October 29, 2019.   Company Background   Linda Maslow founded MMG initially in 1988 and incorporated the firm under the name The Maslow Media Group Inc. in March 1992.   On November 9, 2016, Linda Maslow sold the business to Vivos Holdings, LLC (“Vivos Holdings”) owned by Dr. Naveen Doki (“Dr. Doki”) and Silvija Valleru (“Ms. Valleru”).   In 2019, Vivos Holdings collaborated on a share swap of MMG for other Vivos companies with individuals who included, but were not limited to, Dr. Doki, Shirisha Janumpally (“Mrs. Janumpally”), wife of Dr. Doki, Kalyan Pathuri (“Mr. Pathuri”) husband of Silvija Valleru, Igly Trust, and Judos Trust. These parties also have common ownership combinations in a number of other entities: Vivos Holdings, LLC. Vivos Real Estate Holdings, LLC (“VREH”), Vivos Holdings, Inc., Vivos Group, Vivos Acquisitions, LLC., and Federal Systems, LLC, (collectively referred to herein as “Vivos Group”).   As a result of the Merger, on October 29, 2019, MMG became a wholly owned subsidiary of Reliability, and the Vivos Group (Vivos Holdings, LLC, officially) acquired approximately 84% of the issued and outstanding shares of Reliability which were distributed by Vivos Holdings, LLC.   Upon purchasing MMG and thereafter, the Vivos Group began borrowing monies from MMG starting with $1,400 in 2016, and by the end of 2019 the balance had reached $3,418, which included a $3,000 guarantee from Dr. Doki. Vivos Holdings, LLC, Vivos Real Estate Holdings, LLC, and Dr. Doki are collectively referred to as “Vivos Debtors.”   Additionally, Reliability became aware of debt obligations that included MMG as a borrower or guarantor that the Vivos Group failed to disclose to Reliability. This and the attempted collection of the guarantee and debt from the Vivos Group set off a chain of legal events culminating in an arbitration hearing and award in 2022. We refer below to the disputes between Reliability and the Vivos Group as the “Vivos Matter.”   A series of legal actions and hearings took place starting in March of 2020 through September of 2021, culminating in an agreement to settle through arbitration. On August 31, 2022, the arbitrator issued an award (the “Award”) with the Company and MMG prevailing on their claims. The awards included citing fraud damages. Supplemental awards were subsequently issued on May 17, 2023, October 10, 2023, and finally, on October 27, 2023. Summarily, MMG was awarded the totals of all notes the Vivos Group had with MMG for its borrowings, the contracted interest, attorneys’ fees and expenses of $1,209, and a contract damage of $1,000 to be satisfied by the transfer of their shares of the Company common stock to the Company equal in value to $1,000.   The May 17, 2023, award also appointed a rehabilitative receiver (the “Receiver”) whose primary function is to collect the contract and fraud damages, including costs, expenses, and fees provided in the awards. With respect to the receivership, the Vivos Group owners or holders of all the shares of common stock of the Company were declared not to be entitled to vote any of those shares at any annual or special meetings of the shareholders of the Company during the period of the receivership.   On October 10, 2023, the Arbitrator issued a Supplemental Award appointing the Receiver to assist the Company in collecting the awarded amounts. In the award, the Arbitrator established the powers of the Receiver.     RELIABILITY INCORPORATED AND SUBSIDIARY NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS September 30, 2024 (amounts in thousands, except per share data)   On December 29, 2023, the Circuit Court for Montgomery County, Maryland signed orders entering all three arbitration awards as judgments in Reliability’s case against the Vivos Group. These orders became final on January 29, 2024, when the appeal period expired for the defendants. The judgments are good for 12 years and can be enrolled in other states. Reliability has collectible judgments which the Receiver is now eligible to pursue.   Per Maryland law, the enrolling of judgements enables MMG to apply 10% interest to the Vivos Debtor balance beginning December 29, 2023. MMG began applying the additional interest in the second quarter 2024.   Upon final resolution as to the underlying ownership and rights of certain shareholders, the Company intends to hold an annual meeting of shareholders within a reasonable time thereafter.   As of September 30, 2024, the Vivos Debtor balance was $5,827. The Award value in totality currently aggregates $8,036, independent of legal fees after the award and interest.   Basis of presentation   The unaudited condensed consolidated interim financial statements include the accounts of the Company and all wholly owned divisions, including its 100% owned subsidiary, MMG. All significant intercompany accounts and transactions have been eliminated in consolidation.   The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States and the rules of the SEC and should be read in conjunction with the audited financial statements and notes thereto contained in our Form 10-K. In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair statement of financial position and the results of operations for the periods presented, have been reflected herein. The results of operations for the periods presented herein are not necessarily indicative of the results expected for the full year.   For further information, refer to the consolidated financial statements and footnotes thereto included in the Company’s annual report on Form 10-K for the year ended December 31, 2023.   Concentration of Credit Risk   For the nine months ended September 30, 2024, 26.2% of revenue came from one customer, 21.2% from a second customer, and 15.9% from a third. Combined, this totals 63.3% of revenue. In 2023, these same three companies accounted for 24.6%, 13.8%, and 8.6%, respectively, which combined totals 47.0%. No other client exceeded 10% of revenues for the three months ending September 30, 2024 and 2023.

v3.24.3

MANAGEMENT’S PLAN	9 Months Ended
	Sep. 30, 2024
Managements Plan
MANAGEMENT’S PLAN	NOTE 2. MANAGEMENT’S PLAN   Although the Company experienced net losses after taxes for the nine months ended September 30, 2024, and, in the years, ended December 31, 2023 and 2022 of $334, $740, and $739, respectively, management believes it has the ability to continue as a going concern and meet its financial obligation as they become due in 2024 and beyond. The factors impacting this view include, but are not limited to, the following:     ● Cash flow forecast showing sufficient cash and working capital 52 weeks from November 6, 2024;   ● The expected reductions in continuing legal fees in 2024 given the Company has collectible judgments that the Receiver is now pursuing;   ● An expectation that the notes receivable from related parties will be remunerated in cash and/or stock, and that stock will provide capital market access over the long term;   ● Expected progress in sales, new agreements that will begin fulfillment in early 2025, our current pipeline, and current larger clients who indicated increases in media activity for 2024, which in the first nine months of 2024, were realized; and   ● The Company has additional availability to use its factoring line to extend borrowing of up to 93% of unfactored invoices which, as of November 14, 2024, was $2,617.   As a result of the foregoing, the Company believes that it has sufficient cash to meet its financial obligations for the next 12 months and beyond as they become due.     RELIABILITY INCORPORATED AND SUBSIDIARY NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS September 30, 2024 (amounts in thousands, except per share data)

v3.24.3

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES	9 Months Ended
	Sep. 30, 2024
Accounting Policies [Abstract]
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES	NOTE 3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES   Adopted Accounting Pronouncements   In November 2023, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. This ASU enhances the disclosures related to segment reporting for public entities. It requires entities to disclose significant segment expenses for each reportable segment, providing greater transparency in segment performance. The ASU is effective for fiscal years beginning after December 15, 2023, and for interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company is currently evaluating how this ASU will impact its consolidated financial statements and disclosures.   On December 14, 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (ASU 2023-09). The ASU focuses on income tax disclosures around effective tax rates and cash income taxes paid. ASU 2023-09 largely follows the proposed ASU issued earlier in 2023 with several important modifications and clarifications discussed below. ASU 2023-09 is effective for public business entities for annual periods beginning after December 15, 2024 (generally, calendar year 2025) and effective for all other business entities one year later. Entities should adopt this guidance on a prospective basis, though retrospective application is permitted. The Company is currently evaluating how this ASU will impact its consolidated financial statements and disclosures.   The Company does not believe any other recently issued but not yet effective accounting pronouncement, if adopted, would have a material effect on its present or future consolidated financial statements.

v3.24.3

ACCOUNTS RECEIVABLE	9 Months Ended
	Sep. 30, 2024
Receivables [Abstract]
ACCOUNTS RECEIVABLE	NOTE 4. ACCOUNTS RECEIVABLE   Accounts receivable consist of the following:  SCHEDULE OF ACCOUNTS RECEIVABLE      September 30, 2024     December 31, 2023                 Accounts receivable, unfactored   $ 2,620     $ 2,819   Unbilled receivables     659       -   Accounts receivable, factored     741       174   Total Accounts Receivable   $ 4,020     $ 2,993

v3.24.3

DEBT	9 Months Ended
	Sep. 30, 2024
Debt Disclosure [Abstract]
DEBT	NOTE 5. DEBT   Factoring Facility & Insurance Financing   The Company is in a factoring and security agreement with Gulf Coast Bank and Trust (“Gulf”), which enables the Company to receive advances on its accounts receivable (i.e. invoices) through Gulf to fund growth and operations. The proceeds of this agreement are most frequently used to pay operating costs of the business, which include employee salaries, vendor payments, and overhead expenses.   Our arrangement calls for interest at prime plus 2%, and includes an advance rate of 15 basis points. The amount of an invoice eligible for sale to Gulf is 93%. This agreement is month-to-month. The Company continues to be obligated to meet certain financial covenants in respect to invoicing and reserve account balance.   Accounts receivables were sold with full recourse. Proceeds from the sale of receivables were $4,996 for the nine-month period ended September 30, 2024, compared to $3,297 for the same period ended on September 30, 2023. The total outstanding balance under the recourse contract was $741 on September 30, 2024, compared to $0 as of September 30, 2023, and $174 on December 31, 2023.     RELIABILITY INCORPORATED AND SUBSIDIARY NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS September 30, 2024 (amounts in thousands, except per share data)   The factoring facility is collateralized by substantially all the assets of the Company. In the event of a default, the factor may demand that the Company repurchase the receivable or debit the reserve account.   MMG also enters into short term 10-month loan agreements annually to finance advance payments on crime, EPLI, E&O, and D&O insurances. In 2023-2024, MMG entered into two loans totaling $150 with finance charges over 10 months totaling approximately $15.

v3.24.3

COMMITMENTS AND CONTINGENCIES	9 Months Ended
	Sep. 30, 2024
Commitments and Contingencies Disclosure [Abstract]
COMMITMENTS AND CONTINGENCIES	NOTE 6. COMMITMENTS AND CONTINGENCIES   From time to time, the Company may become involved in various lawsuits and legal proceedings which arise in the ordinary course of business. However, litigation is subject to inherent uncertainties and an adverse result in these, or other matters may arise from time to time that may harm our business. Except as set forth below, we are not aware of any such legal proceedings or claims against the Company.   A series of legal actions and hearings took place starting in March of 2020 with the Vivos Group over Merger agreement violations and Vivos Group debt obligations. Arbitration was agreed to in the fall of 2021 by both the Vivos Group and MMG with the proceedings commencing in February 2022.   On August 31, 2022, the arbitrator issued the Award with the Company and MMG prevailing on their claims. The awards included citing of fraud damages. Supplemental awards were subsequently issued on May 17, 2023, October 10, 2023, and finally on October 27, 2023. Summarily, MMG was awarded the totals of all notes the Vivos Group had with MMG for its borrowings, the contracted interest, attorneys’ fees and expenses of $1,209, and a contract damage of $1,000 to be satisfied by the transfer of their shares of the Company Common Stock to the Company equal in value to $1,000. The aggregate amount of the Awards, which are now court judgements, totals $8,036 as interest continues to accrue on these awarded balances.   The May 17, 2023 award also appointed a Receiver whose primary function is to collect the contract and fraud damages, including costs, expenses, and fees provided in the awards.   On October 10, 2023, the Arbitrator issued a Supplemental Award appointing the Receiver to assist the Company in collecting the awarded amounts. In the award, the Arbitrator established the powers of the Receiver.   On December 29, 2023, the Circuit Court for Montgomery County, Maryland signed orders entering all three arbitration awards as judgments in Reliability’s case against the Vivos Group. These orders became final on January 29, 2024, when the appeal period expired for the defendants. The judgments are good for 12 years and can be enrolled in other states. Reliability has collectible judgments which the Receiver is now eligible to pursue.   In September 2022, MMG learned that a Vivos IT, LLC lawsuit against Second Wind Consulting (“SWC”), in May 2019 included MMG as a plaintiff. SWC effectually countersued plaintiffs Suresh Doki, Naveen Doki, and Silvija Valleru on September 30, 2019, seeking to collect the balance of $403 not paid by the Vivos Group. This was not disclosed to MMG management or to Reliability before the Merger which closed on October 29, 2019.   MMG counsel filed a motion to add four parties to a counterclaim (HCRN, M&M, 360 IT, and US IT). The court approved our motion, and all four parties were added. MMG has since released HCRN from the counterclaim. On July 24, 2024, the court denied SWC’s motion for summary judgement related to their counterclaim.   However, Healthcare Resource Network (HCRN) believed this motion violated a previous settlement agreement between Maslow and HCRN, dating back to 2021, which offered broad indemnification language. HCRN provided support to Maslow that it had carved itself out of the SWC agreement as it did not receive any support from SWC. On August 30, 2024, Maslow reimbursed HCRN $25 for legal fees incurred to defend itself after they were added to the lawsuit.   As for the SWC matter, at the present time, the counterclaim parties have reached a mutual understanding with an expectation of dismissal of the matter with minimal contribution from the company which are in the process of executing.     RELIABILITY INCORPORATED AND SUBSIDIARY NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS September 30, 2024 (amounts in thousands, except per share data)

v3.24.3

EQUITY	9 Months Ended
	Sep. 30, 2024
Equity [Abstract]
EQUITY	NOTE 7. EQUITY   The Company’s authorized capital stock consists of 300,000,000 shares of common stock, with no par value. All authorized shares of Company Common Stock are issued and outstanding.

v3.24.3

RELATED PARTY TRANSACTIONS	9 Months Ended
	Sep. 30, 2024
Related Party Transactions [Abstract]
RELATED PARTY TRANSACTIONS	NOTE 8. RELATED PARTY TRANSACTIONS   Stock Purchase Agreement   On November 9, 2016, Vivos Holdings, LLC, the former owner of MMG, acquired 100% of MMG through a stock acquisition exchange for a purchase price of $1,750, of which $1,400 was paid at settlement with proceeds from MMG. The Vivos Debtors subsequently entered into a promissory note receivable with MMG for the full stock purchase price. Between 2018 to present there was $2,217 in additional borrowings.   Related Party Notes Receivable   The Company has several notes receivable from related parties. Prior to the Merger, Vivos Holdings collaborated on a share swap of MMG for other Vivos companies with individuals who included, but were not limited to, Dr. Doki, Shirisha Janumpally (“Mrs. Janumpally”), wife of Dr. Doki, Kalyan Pathuri (“Mr. Pathuri”) husband of Silvija Valleru, Igly Trust, and Judos Trust. These parties also have common ownership combinations in a number of other entities: Vivos Holdings, LLC. Vivos Real Estate Holdings, LLC (“VREH”), Vivos Holdings, Inc., Vivos Group, Vivos Acquisitions, LLC., and Federal Systems, LLC, which are collectively referred to as the “Vivos Group.”   The table below is a summary of Vivos Group related party notes receivable which, as of September 30, 2024, totals $5,827.  SCHEDULE OF RELATED PARTY NOTES RECEIVABLE Note Description   Acquisition Loan to Vivos, LLC     Interco Loan to Vivos Real Estate, LLC     Tax Note     Total Notes Receivable   Origination date   November 9, 2016     November 15, 2017     September 15, 2019         Original borrowed amount   $ 1,400     $ 772     $ 750     $ -                                     Balance on December 31, 2021   $ 3,383     $ 812     $ 790     $ 4,985   Additional borrowings     34       -       -       34   Accrued interest     167       45       20       232   Balance on December 31, 2022   $ 3,584     $ 857     $ 810     $ 5,251   Repayments     (19 )     -       -       (19 ) Accrued interest     200       49       20       269   Balance on December 31, 2023   $ 3,765     $ 906     $ 830     $ 5,501   Accrued interest     292       69       65       426   Repayments     (9 )     (91 )     -       (100 ) Balance on September 30, 2024   $ 4,048     $ 884     $ 895     $ 5,827       RELIABILITY INCORPORATED AND SUBSIDIARY NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS September 30, 2024 (amounts in thousands, except per share data)   In June 2023, VREH was able to sell the property at 22 Baltimore Road, in Rockville, Maryland, leaving the Company with no liability with respect to the building that MMG was signed as a guarantor without managements knowledge in 2017. The Company was entitled to cash in the amount of $91 as a result of the bankruptcy proceedings and sale of the building, which we received on August 31, 2024. The $91 credit was applied to Vivos debt to MMG, thus lowering the balance, as evidenced in table above on “Repayments” line.   Related Party Relationships   On October 29, 2019, prior to the Merger, Naveen Doki and Silvija Valleru became beneficial owners of Company Common Stock, equal to approximately 69% and 17% of the total number of shares of the Company’s Common Stock outstanding after giving effect to the Merger, respectively.   At the present time, the Vivos Group shall not be entitled to vote any of their shares in Reliability at any annual or special meetings of the shareholders. A Receiver is empowered to recover the awards by seizing shares of the Company held by Dr. Naveen Doki and his affiliates, the Vivos Group. Once the judgments in favor of Reliability are satisfied, the restrictions on the rights of the Vivos Group shareholders imposed by the Award shall be lifted.   In the summer of 2019, prior to the Merger, MMG entered into a Securities Purchase Agreement with several parties including CEO Nick Tsahalis (“Mr. Tsahalis”), CFO Mark Speck (“Mr. Speck”), both officers and then directors of the Company, and Hawkeye Enterprises (“Hawkeye”), a company owned and controlled by Mr. Speck. The convertible promissory notes signed by Mr. Tsahalis and Mr. Speck afforded them both common shares of Reliability based on the initial principal amounts of $100 each. Mr. Tsahalis, Mr. Speck, and Hawkeye also received Warrants to purchase 16,323, 81,616, and 81,616 shares, respectively, (on a post-Merger basis) of the Company Common Stock.   On October 17, 2024, the entire warrant value associated with ten 2019 convertible promissory notes expired. (See also Subsequent Events in Note 10).   The term “warrant” herein refers to warrants issued by MMG and assumed by the Company as a result of the Merger. The terms of all Warrants are the same other than as to the number of shares covered thereby. The Warrant may be exercised at any time or from time to time during the period commencing on first business day following the completion of the Qualified Financing (as defined below) and expiring on the fifth annual anniversary thereof (the “Exercise Period”). For purposes herein, a “Qualified Financing” means the issuance by the Company, other than certain excluded issuances of shares of Common Stock, in one transaction or series of related transactions, which transaction(s) result in aggregate gross proceeds actually received by the Company of at least $5,000. The exercise price per full share of the Company Common Stock shall be 120% of the average sale price of the Company Common Stock across all transactions constituting a part of the Qualified Financing. Convertible note warrants were not valued and included as liability on balance sheet because of uncertainty around their pricing, value, and low probability in receiving the $5,000 trigger. The five-year eligibility for all holders of these Warrants expired on October 17, 2024.

v3.24.3

BUSINESS SEGMENTS	9 Months Ended
	Sep. 30, 2024
Segment Reporting [Abstract]
BUSINESS SEGMENTS	NOTE 9. BUSINESS SEGMENTS   The Company operates within four industry segments: EOR, Recruiting and Staffing (“Staffing”), Direct Hire, and Video Production. The EOR segment provides media field talent to a host of large corporate customers in all 50 states. The Recruiting and Staffing segment provides skilled Media and IT field talent on a nationwide basis for customers in a myriad of industries. Direct Hire fulfils direct placement requests by MMG clients for a wide variety of posts, including administrative, media, and IT professionals. The Video and Multimedia Production segment provides script-to-screen services for corporate, government, and non-profit clients, globally.     RELIABILITY INCORPORATED AND SUBSIDIARY NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS September 30, 2024 (amounts in thousands, except per share data)   The following tables provide a reconciliation of revenue by reportable segment to consolidated results for the three and nine months ended September 30, 2024 and 2023, respectively:   For the Three Months Ended September 30:  SCHEDULE OF RECONCILIATION OF REVENUE BY REPORTABLE SEGMENT TO CONSOLIDATED RESULTS     2024     2023   Revenue:                 EOR   $ 5,293     $ 4,467   Recruiting and Staffing     822       710   Direct Hire     28       64   Video and Multimedia Production     87       100   Total   $ 6,230     $ 5,341     For the Nine Months Ended September 30:       2024     2023   Revenue:                 EOR   $ 15,108     $ 13,240   Recruiting and Staffing     2,202       2,338   Direct Hire     79       115   Video and Multimedia Production     177       299   Total   $ 17,566     $ 15,992

v3.24.3

SUBSEQUENT EVENTS	9 Months Ended
	Sep. 30, 2024
Subsequent Events [Abstract]
SUBSEQUENT EVENTS	NOTE 10. SUBSEQUENT EVENTS   The Company has evaluated subsequent events through November 14, 2024, the date on which the unaudited condensed consolidated financial statements were available to be issued. Based upon this evaluation, management has determined that no material subsequent events have occurred that would require recognition in or disclosures in the accompanying unaudited condensed consolidated financial statements, except as follows:   Because the Company failed to enter into a transaction or series of related transactions, resulting in aggregate gross proceeds to the Company of at least $5,000, by October 4, 2024, the warrant value associated with 2019 convertible promissory notes that were held by 10 entities including CEO Nick Tsahalis and CFO Mark Speck have all expired.   On October 30, 2024, Maslow signed an agreement with ADP to defer $52 in implementation fees which acts essentially as a loan for 24 months commencing November 2024. The Deferred fee amount is $2 which translates to approximately 3% interest. ADP implemented its Workforce Manager and Workforce Now products for MMG which was completed in January 2024. MMG will make monthly payments until $54 has been paid over 24 months.

v3.24.3

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies)	9 Months Ended
	Sep. 30, 2024
Accounting Policies [Abstract]
Adopted Accounting Pronouncements	Adopted Accounting Pronouncements   In November 2023, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. This ASU enhances the disclosures related to segment reporting for public entities. It requires entities to disclose significant segment expenses for each reportable segment, providing greater transparency in segment performance. The ASU is effective for fiscal years beginning after December 15, 2023, and for interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company is currently evaluating how this ASU will impact its consolidated financial statements and disclosures.   On December 14, 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (ASU 2023-09). The ASU focuses on income tax disclosures around effective tax rates and cash income taxes paid. ASU 2023-09 largely follows the proposed ASU issued earlier in 2023 with several important modifications and clarifications discussed below. ASU 2023-09 is effective for public business entities for annual periods beginning after December 15, 2024 (generally, calendar year 2025) and effective for all other business entities one year later. Entities should adopt this guidance on a prospective basis, though retrospective application is permitted. The Company is currently evaluating how this ASU will impact its consolidated financial statements and disclosures.   The Company does not believe any other recently issued but not yet effective accounting pronouncement, if adopted, would have a material effect on its present or future consolidated financial statements.

v3.24.3

ACCOUNTS RECEIVABLE (Tables)	9 Months Ended
	Sep. 30, 2024
Receivables [Abstract]
SCHEDULE OF ACCOUNTS RECEIVABLE	Accounts receivable consist of the following:  SCHEDULE OF ACCOUNTS RECEIVABLE      September 30, 2024     December 31, 2023                 Accounts receivable, unfactored   $ 2,620     $ 2,819   Unbilled receivables     659       -   Accounts receivable, factored     741       174   Total Accounts Receivable   $ 4,020     $ 2,993

v3.24.3

RELATED PARTY TRANSACTIONS (Tables)	9 Months Ended
	Sep. 30, 2024
Related Party Transactions [Abstract]
SCHEDULE OF RELATED PARTY NOTES RECEIVABLE	The table below is a summary of Vivos Group related party notes receivable which, as of September 30, 2024, totals $5,827.  SCHEDULE OF RELATED PARTY NOTES RECEIVABLE Note Description   Acquisition Loan to Vivos, LLC     Interco Loan to Vivos Real Estate, LLC     Tax Note     Total Notes Receivable   Origination date   November 9, 2016     November 15, 2017     September 15, 2019         Original borrowed amount   $ 1,400     $ 772     $ 750     $ -                                     Balance on December 31, 2021   $ 3,383     $ 812     $ 790     $ 4,985   Additional borrowings     34       -       -       34   Accrued interest     167       45       20       232   Balance on December 31, 2022   $ 3,584     $ 857     $ 810     $ 5,251   Repayments     (19 )     -       -       (19 ) Accrued interest     200       49       20       269   Balance on December 31, 2023   $ 3,765     $ 906     $ 830     $ 5,501   Accrued interest     292       69       65       426   Repayments     (9 )     (91 )     -       (100 ) Balance on September 30, 2024   $ 4,048     $ 884     $ 895     $ 5,827

v3.24.3

BUSINESS SEGMENTS (Tables)	9 Months Ended
	Sep. 30, 2024
Segment Reporting [Abstract]
SCHEDULE OF RECONCILIATION OF REVENUE BY REPORTABLE SEGMENT TO CONSOLIDATED RESULTS	The following tables provide a reconciliation of revenue by reportable segment to consolidated results for the three and nine months ended September 30, 2024 and 2023, respectively:   For the Three Months Ended September 30:  SCHEDULE OF RECONCILIATION OF REVENUE BY REPORTABLE SEGMENT TO CONSOLIDATED RESULTS     2024     2023   Revenue:                 EOR   $ 5,293     $ 4,467   Recruiting and Staffing     822       710   Direct Hire     28       64   Video and Multimedia Production     87       100   Total   $ 6,230     $ 5,341     For the Nine Months Ended September 30:       2024     2023   Revenue:                 EOR   $ 15,108     $ 13,240   Recruiting and Staffing     2,202       2,338   Direct Hire     79       115   Video and Multimedia Production     177       299   Total   $ 17,566     $ 15,992

v3.24.3

NATURE OF OPERATIONS AND BASIS OF PRESENTATION (Details Narrative) - USD ($) $ in Thousands			9 Months Ended
	Oct. 27, 2023	Nov. 09, 2016	Sep. 30, 2024	Sep. 30, 2023	Dec. 31, 2023	Dec. 31, 2019
Product Information [Line Items]
Debtor amount receivable			$ 5,827		$ 5,501
Revenue Benchmark [Member] | Customer Concentration Risk [Member] | One Customer [Member]
Product Information [Line Items]
Concentration risk percentage			26.20%
Revenue Benchmark [Member] | Customer Concentration Risk [Member] | Second Customer [Member]
Product Information [Line Items]
Concentration risk percentage			21.20%
Revenue Benchmark [Member] | Customer Concentration Risk [Member] | Third Customer [Member]
Product Information [Line Items]
Concentration risk percentage			15.90%
Revenue Benchmark [Member] | Customer Concentration Risk [Member] | Three Customers [Member]
Product Information [Line Items]
Concentration risk percentage			63.30%
Revenue Benchmark [Member] | Customer Concentration Risk [Member] | Company One [Member]
Product Information [Line Items]
Concentration risk percentage				24.60%
Revenue Benchmark [Member] | Customer Concentration Risk [Member] | Company Two [Member]
Product Information [Line Items]
Concentration risk percentage				13.80%
Revenue Benchmark [Member] | Customer Concentration Risk [Member] | Company Three [Member]
Product Information [Line Items]
Concentration risk percentage				8.60%
Revenue Benchmark [Member] | Customer Concentration Risk [Member] | Three Companies [Member]
Product Information [Line Items]
Concentration risk percentage				47.00%
Vivos Holdings, LLC. [Member] | Maslow Media Group, Inc. [Member]
Product Information [Line Items]
Attorneys fees and expenses	$ 1,209
Contract damage amount	1,000
Value to stock to be received	$ 1,000
Vivos Holdings, LLC. [Member] | Maslow Media Group, Inc. [Member] | Stock Purchase Agreement [Member]
Product Information [Line Items]
Borrowing from acquisition		$ 1,400
Notes payable						$ 3,418
Vivos Holdings, LLC. [Member] | Maslow Media Group, Inc. [Member] | Stock Purchase Agreement [Member] | Payment Guarantee [Member]
Product Information [Line Items]
Notes payable						$ 3,000
Vivos Debtor [Member]
Product Information [Line Items]
Interest rate on debtor			10.00%
Debtor amount receivable			$ 5,827
Litigation awarded value accrued			$ 8,036
Vivos Holdings, LLC. [Member]
Product Information [Line Items]
Ownership percentage			84.00%
Maslow Media Group, Inc. [Member]
Product Information [Line Items]
Ownership percentage			100.00%

v3.24.3

MANAGEMENT’S PLAN (Details Narrative) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended		12 Months Ended
	Sep. 30, 2024	Sep. 30, 2023	Sep. 30, 2024	Sep. 30, 2023	Dec. 31, 2023	Dec. 31, 2022	Nov. 14, 2024
Subsequent Event [Line Items]
Net losses after taxes	$ 66	$ 176	$ 334	$ 612	$ 740	$ 739
Subsequent Event [Member]
Subsequent Event [Line Items]
Extended borrowing percentage							93.00%
Maximum borrowing capacity							$ 2,617

v3.24.3

SCHEDULE OF ACCOUNTS RECEIVABLE (Details) - USD ($) $ in Thousands	Sep. 30, 2024	Dec. 31, 2023
Receivables [Abstract]
Accounts receivable, unfactored	$ 2,620	$ 2,819
Unbilled receivables	659
Accounts receivable, factored	741	174
Total Accounts Receivable	$ 4,020	$ 2,993

v3.24.3

DEBT (Details Narrative) - USD ($) $ in Thousands	9 Months Ended
	Sep. 30, 2024	Sep. 30, 2023	Dec. 31, 2023
Short-Term Debt [Line Items]
Proceeds from sale of receivables	$ 4,996	$ 3,297
Outstanding balance under resource contract	$ 741	$ 0	$ 174
Maslow Media Group, Inc. [Member] | Loans Payable [Member]
Short-Term Debt [Line Items]
Loans payable			150
Finance charges			$ 15
Factoring and Security Agreement [Member]
Short-Term Debt [Line Items]
Interest rate	2.00%

v3.24.3

COMMITMENTS AND CONTINGENCIES (Details Narrative) - USD ($) $ in Thousands	Aug. 30, 2024	Oct. 27, 2023	Sep. 30, 2019	Sep. 30, 2024
Vivos Holdings, LLC. [Member]
Damages sought value			$ 403
Vivos Debtor [Member]
Litigation awarded value accrued				$ 8,036
Maslow Media Group, Inc. [Member] | Vivos Holdings, LLC. [Member]
Legal fees		$ 1,209
Contract damage amount		1,000
Value to stock to be received		$ 1,000
Healthcare Resource Networ [Member]
Legal fees	$ 25

v3.24.3

EQUITY (Details Narrative) - $ / shares	Sep. 30, 2024	Dec. 31, 2023
Equity [Abstract]
Common stock, shares authorized	300,000,000	300,000,000
Common stock, shares issued	300,000,000	300,000,000
Common stock, shares, outstanding	300,000,000	300,000,000
Common stock, par value	$ 0	$ 0

v3.24.3

SCHEDULE OF RELATED PARTY NOTES RECEIVABLE (Details) - USD ($) $ in Thousands	9 Months Ended	12 Months Ended
	Sep. 30, 2024	Dec. 31, 2023	Dec. 31, 2022
Related Party Transaction [Line Items]
Financing Receivable, after Allowance for Credit Loss, Current	$ 5,827	$ 5,501
Balance , beginning	5,501
Balance , ending	5,827	5,501
Tax Note [Member]
Related Party Transaction [Line Items]
Financing Receivable, after Allowance for Credit Loss, Current	$ 895	830	$ 810
Origination date	September 15, 2019
Original borrwed amount	$ 750
Balance , beginning	830	810	790
Additional borrowings
Accrued interest	65	20	20
Repayments
Balance , ending	895	830	810
Related Party [Member]
Related Party Transaction [Line Items]
Financing Receivable, after Allowance for Credit Loss, Current	5,827	5,501	5,251
Original borrwed amount
Balance , beginning	5,501	5,251	4,985
Additional borrowings			34
Accrued interest	426	269	232
Repayments	(100)	(19)
Balance , ending	5,827	5,501	5,251
Vivos Llc [Member] | Acquisition Loan [Member]
Related Party Transaction [Line Items]
Financing Receivable, after Allowance for Credit Loss, Current	$ 4,048	3,765	3,584
Origination date	November 9, 2016
Original borrwed amount	$ 1,400
Balance , beginning	3,765	3,584	3,383
Additional borrowings			34
Accrued interest	292	200	167
Repayments	(9)	(19)
Balance , ending	4,048	3,765	3,584
Real Estate Llc [Member] | Interco Loan [Member]
Related Party Transaction [Line Items]
Financing Receivable, after Allowance for Credit Loss, Current	$ 884	906	857
Origination date	November 15, 2017
Original borrwed amount	$ 772
Balance , beginning	906	857	812
Additional borrowings
Accrued interest	69	49	45
Repayments	(91)
Balance , ending	$ 884	$ 906	$ 857

v3.24.3

RELATED PARTY TRANSACTIONS (Details Narrative) - USD ($) $ in Thousands			1 Months Ended	9 Months Ended	81 Months Ended
	Oct. 29, 2019	Nov. 09, 2016	Jun. 30, 2023	Sep. 30, 2024	Sep. 30, 2024
Related Party Transaction [Line Items]
Proceeds from warrant exercise				$ 5,000
Average sale price percentage				120.00%
Convertible Note Warrants [Member]
Related Party Transaction [Line Items]
Convertible note warrants trigger value				$ 5,000	$ 5,000
Debt Settlement Agreement [Member]
Related Party Transaction [Line Items]
Cash			$ 91
Debt repayment			$ 91
Securities Purchase Agreement [Member] | Mark Speck [Member]
Related Party Transaction [Line Items]
Notes, principal amount	$ 100
Securities Purchase Agreement [Member] | Mr. Tsahalis [Member] | Warrant [Member]
Related Party Transaction [Line Items]
Warrants to purchase shares	16,323
Securities Purchase Agreement [Member] | Mr. Speck [Member] | Warrant [Member]
Related Party Transaction [Line Items]
Warrants to purchase shares	81,616
Securities Purchase Agreement [Member] | Mr. Hawkeye [Member] | Warrant [Member]
Related Party Transaction [Line Items]
Warrants to purchase shares	81,616
Vivos Holdings, LLC. [Member] | Maslow Media Group, Inc. [Member] | Stock Purchase Agreement [Member]
Related Party Transaction [Line Items]
Equity interest acquired		100.00%
Equity interest purchase price		$ 1,750
Settlement paid with proceeds		$ 1,400
Additional borrowings					$ 2,217
Naveen Doki [Member] | Merger Agreement [Member]
Related Party Transaction [Line Items]
Common stock beneficial ownership percentage	69.00%
Silvija Valleru [Member] | Merger Agreement [Member]
Related Party Transaction [Line Items]
Common stock beneficial ownership percentage	17.00%

v3.24.3

SCHEDULE OF RECONCILIATION OF REVENUE BY REPORTABLE SEGMENT TO CONSOLIDATED RESULTS (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2024	Sep. 30, 2023	Sep. 30, 2024	Sep. 30, 2023
Revenue from External Customer [Line Items]
Total	$ 6,230	$ 5,341	$ 17,566	$ 15,992
EOR [Member]
Revenue from External Customer [Line Items]
Total	5,293	4,467	15,108	13,240
Recruiting and Staffing [Member]
Revenue from External Customer [Line Items]
Total	822	710	2,202	2,338
Direct Hire [Member]
Revenue from External Customer [Line Items]
Total	28	64	79	115
Video and Multimedia Production [Member]
Revenue from External Customer [Line Items]
Total	$ 87	$ 100	$ 177	$ 299

v3.24.3

BUSINESS SEGMENTS (Details Narrative)	9 Months Ended
	Sep. 30, 2024 Segment
Segment Reporting [Abstract]
Number of operating segments	4

v3.24.3

SUBSEQUENT EVENTS (Details Narrative) - USD ($) $ in Thousands			9 Months Ended
	Oct. 30, 2024	Oct. 04, 2024	Sep. 30, 2024
Subsequent Event [Line Items]
Proceeds from warrant exercises			$ 5,000
Subsequent Event [Member]
Subsequent Event [Line Items]
Proceeds from warrant exercises		$ 5,000
Deferred fee	$ 52
Debt term	24 months
Debt interest rate	3.00%
Debt periodic payment	$ 54
Subsequent Event [Member] | Minimum [Member]
Subsequent Event [Line Items]
Deferred fee	$ 2

---