39 unchanged sentences
in Internal Control Over Financial Reporting
−Removed: than those changes associated with our material weakness described above and the corresponding remediation actions, there was no change
−Removed: in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934, as amended),
−Removed: during our last fiscal year that has materially affected, or is reasonably likely to materially affect, our internal control over financial
+Added: There were no changes in our internal control over financial reporting
+Added: during our fourth quarter ended December 31, 2022, that could significantly affect, that materially
+Added: affected, or are reasonably likely to materially affect, our internal control over financial reporting.
OTHER INFORMATION
34 unchanged sentences
from December 2016 until May 2019.
+Added: He has served as President, Executive Chairman and
+Added: board member of Novelstem International Corp since July 2018.
Attributes, Experience and Skills.
27 unchanged sentences
general business consultancy nationally recognized for branding expertise of food products.
−Removed: He served in the United States Air Force/Air
−Removed: National Guard, 105th Airborne Division, from 1964 through 1970.
−Removed: Osterer graduated from Fordham University with a BA in Social Sciences,
−Removed: Magna Cum Laude .
+Added: He is on the Board of Directors of Fields
+Added: He served in the United States Air Force/Air National Guard, 105th Airborne Division, from 1964 through 1970.
+Added: Osterer graduated
+Added: from Fordham University with a BA in Social Sciences, Magna Cum Laude .
Attributes, Experience and Skills.
27 unchanged sentences
work on the audit team of Deloitte & Touche (Miami).
−Removed: Clifford obtained a Bachelor of Science Degree in Accounting from the College
−Removed: of Charleston and a master’s degree in Business Administration with a concentration in Finance from Georgia State University.
−Removed: Clifford is a licensed CPA in the state of South Carolina and holds a Certification in the Fundamentals of Forensic Accounting from the
+Added: Ms Clifford has served as a board member of Novelstem International Corp since
+Added: Clifford obtained a Bachelor of Science Degree in Accounting from the College of Charleston and a master’s degree
+Added: in Business Administration with a concentration in Finance from Georgia State University.
+Added: Clifford is a licensed CPA in the state
+Added: of South Carolina and holds a Certification in the Fundamentals of Forensic Accounting from the AICPA.
Attributes, Experience and Skills.
30 unchanged sentences
Further, we have implemented
−Removed: measures to assure timely filing of Section 16(a) reports by our executive officers and directors.
+Added: measures to ensure timely filing of Section 16(a) reports by our executive officers and directors.
Based solely on our review of such
forms or written representations from certain reporting persons, we believe that during 2022 our executive officers and directors complied
−Removed: with the filing requirements of Section 16(a).
+Added: with the filing requirements of Section 16(a) other than Jan H.
+Added: Loeb, who filed a late Form 4 on January 3, 2023 to report purchases
+Added: made on December 1, 2022, December 27, 2022 and December 28, 2022.
have adopted a Code of Business Conduct and Ethics that applies to all our directors, officers and employees.
7 unchanged sentences
Compensation Table
−Removed: Principal Position
−Removed: President and CEO of the
−Removed: Company and Acting CEO of OmniMetrix (1)
−Removed: CFO of the Company and
−Removed: COO of OmniMetrix (2)
+Added: and Principal Position
+Added: and CEO of the Company and Acting CEO of OmniMetrix (1)
+Added: of the Company and COO of OmniMetrix (2)
Loeb began serving as President and CEO of the Company on January 28, 2016 and as Acting CEO of OmniMetrix on December 1, 2019.
27 unchanged sentences
model using the following assumptions:
−Removed: (i) a risk-free interest rate of .4% (ii) an expected term of 4.0 years (iii) an assumed volatility
−Removed: of 109% and (iv) no dividends.
+Added: (i) a risk-free interest rate of 2.9% (ii) an expected term of 3.69 years (iii) an assumed
+Added: volatility of 93% and (iv) no dividends.
Compensation for 2022 and 2021
4 unchanged sentences
to the 2022 Consulting Agreement, Mr.
−Removed: Loeb received cash compensation, effective retroactively as of January 1, 2020, of $16,000 per
−Removed: month for service as President and CEO of the Company, and an additional $10,000 per month for service as Acting CEO of OmniMetrix.
−Removed: Loeb also received a grant of options on January 30, 2020, to purchase 35,000 shares of the Company’s common stock, which are exercisable
−Removed: at an exercise price equal to the December 31, 2019, closing price of the common stock of $0.37 per share.
−Removed: Twenty-five percent (25%)
−Removed: of the options were vested immediately;
−Removed: the remaining options vested in three equal increments on April 1, 2020, July 1, 2020 and October
−Removed: The exercise period and other terms are otherwise substantially the same as the terms of the options granted by the Company
−Removed: to its outside directors.
+Added: Loeb received cash compensation of $16,000 per month for service as President and CEO of the Company,
+Added: and an additional $10,000 per month for service as Acting CEO of OmniMetrix.
+Added: Loeb also received a grant of options on January 1,
+Added: 2022, to purchase 35,000 shares of the Company’s common stock, which are exercisable at an exercise price equal to the December
+Added: 31, 2021, closing price of the common stock of $0.63 per share.
+Added: Twenty-five percent (25%) of the options were vested immediately;
+Added: remaining options vested in three equal increments on April 1, 2022, July 1, 2022 and October 1, 2022.
+Added: The exercise period and other
+Added: terms are otherwise substantially the same as the terms of the options granted by the Company to its outside directors.
+Added: 2022 Consulting Agreement expired on December 31, 2022;
+Added: the Company and Mr.
+Added: Loeb have entered into a new Consulting Agreement for 2023
+Added: as described below.
February 2, 2021, the Company entered into a new consulting agreement (the “2021 Consulting Agreement”) with Mr.
5 unchanged sentences
Loeb received cash compensation, effective retroactively as of January 1, 2021, of $16,000 per
−Removed: month for service as President and CEO of the Company, and an additional $10,000 per month for so long as he serves as Acting CEO of
−Removed: Loeb also received a grant of options on February 2, 2021, to purchase 35,000 shares of the Company’s common stock,
−Removed: which are exercisable at an exercise price equal to the February 1, 2021, closing price of the common stock of $0.48 per share.
−Removed: percent (25%) of the options were vested immediately;
−Removed: the remaining options vested in three equal increments on April 1, 2021, July 1,
−Removed: 2021 and October 1, 2021.
−Removed: The exercise period and other terms are otherwise substantially the same as the terms of the options granted
−Removed: by the Company to its outside directors.
−Removed: 2021 Consulting Agreement expired on December 31, 2021;
−Removed: the Company and Mr.
−Removed: Loeb have entered into a new Consulting Agreement for 2022
−Removed: as described below.
+Added: month for service as President and CEO of the Company, and an additional $10,000 per month for service as Acting CEO of OmniMetrix.
+Added: Loeb also received a grant of options on February 2, 2021, to purchase 35,000 shares of the Company’s common stock, which are exercisable
+Added: at an exercise price equal to the February 1, 2021, closing price of the common stock of $0.48 per share.
+Added: Twenty-five percent (25%) of
+Added: the options were vested immediately;
+Added: the remaining options vested in three equal increments on April 1, 2021, July 1, 2021 and October
+Added: The exercise period and other terms are otherwise substantially the same as the terms of the options granted by the Company
+Added: to its outside directors.
On June 1, 2018, Tracy S.
1 unchanged sentence
Concurrent with the appointment of Ms.
−Removed: as CFO, the Company entered into a consulting arrangement for the provision of her services as described below.
−Removed: She received cash
−Removed: compensation in 2020 and through May 31, 2021, of $16,500 per month, and, effective June 1, 2021, $17,500 per month.
−Removed: a grant on June 8, 2020 of options to purchase 50,000 shares of our common stock, with an exercise price of $0.23 per share, which was
−Removed: the closing price of the common stock on June 23, 2020, and a grant on May 10, 2021 of options to purchase 100,000 shares of our common
−Removed: stock, with an exercise price of $0.62 per share, which was the closing price of the common stock on May 9, 2021.
−Removed: The options vest and
−Removed: become exercisable on the first anniversary of the date of grant and shall expire upon the earlier of (a) seven years from the date of
−Removed: the grant or (b) 18 months from the date Ms.
+Added: as CFO, the Company entered into a consulting arrangement for the provision of her services.
+Added: She received cash compensation from January
+Added: 1, 2021 through May 31, 2021, of $16,500 per month, and, effective June 1, 2021, $17,500 per month.
+Added: On June 1, 2022, the Company entered
+Added: into an Amended and Restated Consulting Agreement (the “New Consulting Agreement”) for the provision of Ms.
+Added: services as both CFO of Acorn and COO of OmniMetrix.
+Added: The New Consulting Agreement amends, restates and replaces in its entirety the Consulting
+Added: Agreement dated as of June 1, 2018.
+Added: The New Consulting Agreement began on June 1, 2022, has a one-year term, and automatically renews
+Added: for an additional year upon the expiration of each one-year term unless earlier terminated as provided therein.
+Added: Pursuant to the New Consulting
+Added: Agreement, Ms.
+Added: Clifford receives cash compensation of $17,500 per month, and received a grant on June 1, 2022 of options to purchase
+Added: 50,000 shares of our common stock, with an exercise price of $0.44 per share, which was the closing price of the common stock on May
+Added: Twenty-five percent (25%) of the options were vested immediately;
+Added: the remaining options vested in three equal increments on
+Added: September 1, 2022, December 1, 2022 and March 1, 2023, and shall expire upon the earlier of (a) seven years from the date of the grant
+Added: or (b) 18 months from the date Ms.
Clifford ceases to be a consultant to the Company.
+Added: received a grant on May 10, 2021 of options to purchase 100,000 shares of our common stock, with an exercise price of $0.62 per share,
+Added: which was the closing price of the common stock on May 9, 2021.
+Added: The options vested and became exercisable on the first anniversary of
+Added: the date of the grant and shall expire upon the earlier of (a) seven years from the date of the grant or (b) 18 months from the date
+Added: Clifford ceases to be a consultant to the Company.
input on executive compensation .
3 unchanged sentences
The Company welcomes stockholder input on our executive compensation matters, and stockholders are able to reach out
−Removed: directly to our independent directors by emailing to samzentman@yahoo.com to express their views on executive compensation matters.
+Added: directly to our independent directors by emailing samzentman@yahoo.com to express their views on executive compensation matters.
employment arrangements of each named executive officer and certain other officers are described below.
15 unchanged sentences
The exercise period and other terms are otherwise substantially the same as the terms of the options granted by the Company to its outside
−Removed: Clifford serves as both CFO of the Company and COO of OmniMetrix pursuant to a Consulting Agreement with Tracy Clifford Consulting,
−Removed: LLC, for the provision of Ms.
−Removed: Clifford’s services.
−Removed: In such capacity, Ms.
−Removed: Clifford acts as a consultant to, and not an employee
−Removed: The Consulting Agreement began on June 1, 2018, and automatically renews for an additional year upon the expiration of each
−Removed: one-year term.
−Removed: The current term expires on June 1, 2022.
−Removed: Pursuant to the Consulting Agreement, Ms.
−Removed: Clifford currently receives cash compensation
−Removed: of $17,500 per month.
−Removed: At the beginning of each one-year term of the Consulting Agreement, Ms.
−Removed: Clifford also receives a grant of options
−Removed: (50,000 were granted in June 2020 and 100,000 were granted in May 2021) to purchase shares of the Company’s common stock, with
−Removed: an exercise price equal to the closing price of the common stock on trading day immediately preceding the commencement of such one-year
−Removed: The options vest and become exercisable on the first anniversary of the date of grant and shall expire upon the earlier of (a)
−Removed: seven years from the date of grant or (b) 18 months from the date Ms.
−Removed: Clifford ceases to be a consultant to the Company.
+Added: Clifford On June 1, 2022, the Company entered into an Amended and Restated Consulting Agreement (the “New Consulting
+Added: Agreement”) for the provision of Ms.
+Added: Clifford’s services as both CFO of Acorn and COO of OmniMetrix.
+Added: The New Consulting Agreement
+Added: amends, restates and replaces in its entirety her original Consulting Agreement dated as of June 1, 2018.
+Added: The New Consulting Agreement
+Added: began on June 1, 2022, has a one-year term, and automatically renews for an additional year upon the expiration of each one-year term
+Added: unless earlier terminated as provided therein.
+Added: Pursuant to the New Consulting Agreement, Ms.
+Added: Clifford receives cash compensation of $17,500
+Added: per month, and received a grant on June 1, 2022 of options to purchase 50,000 shares of our common stock, with an exercise price of $0.44
+Added: per share, which was the closing price of the common stock on May 31, 2022.
+Added: Twenty-five percent (25%) of the options were vested immediately;
+Added: the remaining options vested in three equal increments on September 1, 2022, December 1, 2022 and March 1, 2023, and shall expire upon
+Added: the earlier of (a) seven years from the date of the grant or (b) 18 months from the date Ms.
+Added: Clifford ceases to be a consultant to the
Equity Awards at 2022 Fiscal Year End
6 unchanged sentences
Expiration Date
−Removed: Warrants held by Leap Tide Capital Management, LLC.
+Added: were held by Leap Tide Capital Management, LLC.
+Added: (2) Warrants were exercised in full on March 2, 2023.
and Warrant Exercises
11 unchanged sentences
the terms of the consulting agreement with Ms.
−Removed: Clifford, there are no amounts due under any termination scenario.
+Added: Clifford, in the event of termination by the Company other than for cause, Ms.
+Added: shall be entitled to a continuation, for a period of six months following the date of such termination, of the monthly cash compensation
+Added: in effect at the time of such termination.
+Added: There are no other amounts due under any other termination scenario under the terms of her
+Added: consulting agreement.
Board reviews non-employee director compensation on an annual basis.
47 unchanged sentences
OF THE COMPANY’S COMMON STOCK
−Removed: following table and the notes thereto set forth information, as of March 28, 2022, concerning beneficial ownership (as defined
−Removed: in Rule 13d-3 under the Securities Exchange Act of 1934) of common stock by (i) each director of the Company, (ii) each executive officer
−Removed: (iii) all executive officers and directors as a group, and (iv) each holder of 5% or more of the Company’s outstanding shares of
−Removed: common stock.
−Removed: Name and Address of Beneficial
−Removed: Owner (1) (2)
+Added: following table and the notes thereto set forth information, as of March 14, 2023, concerning beneficial ownership (as defined in Rule
+Added: 13d-3 under the Securities Exchange Act of 1934) of common stock by (i) each director of the Company, (ii) each executive officer (iii)
+Added: all executive officers and directors as a group, and (iv) each holder of 5% or more of the Company’s outstanding shares of common
+Added: and Address of Beneficial Owner (1) (2)
Common Stock Beneficially
Outstanding (2)
−Removed: 8,025,737 (3)
−Removed: 1,151,813 (4)
−Removed: 2,882,974 (5)
−Removed: All executive officers and directors of the
−Removed: Company as a group (5 people)
−Removed: 11,482,807 (8)
+Added: executive officers and directors of the Company as a group (5 people)
otherwise indicated, the address for each of the beneficial owners listed in the table is in care of the Company, 1000 N West Street,
8 unchanged sentences
Loeb directly, 1,366,666 shares held by PENSCO Trust Company Custodian FBO JAN LOEB IRA, 4,372,017
−Removed: shares held by Leap Tide Capital Acorn LLC, 182,500 shares underlying currently exercisable options held by Mr.
−Removed: Loeb, and 35,000
−Removed: currently exercisable warrants held by Leap Tide Capital Management LLC.
−Removed: Loeb is the sole manager of each of Leap Tide Capital
−Removed: Acorn LLC and Leap Tide Capital Management LLC, with sole voting and dispositive power over the securities held by such entities.
−Removed: Loeb disclaims beneficial ownership of the securities held by Leap Tide Capital Acorn LLC and Leap Tide Capital Management LLC
−Removed: except to the extent of his pecuniary interest therein.
−Removed: of 258,481 shares held by Mr.
−Removed: Mohr, 833,332 shares held by UE Systems Inc., and 60,000 shares underlying currently exercisable options.
−Removed: of 1,984,392 shares held by Mr.
−Removed: Osterer, 833,332 shares held by UE Systems Inc., and 65,250 shares underlying currently exercisable
+Added: shares held by Leap Tide Capital Acorn LLC, and 192,500 shares underlying currently exercisable options held by Mr.
+Added: is the sole manager of Leap Tide Capital Acorn LLC, with sole voting and dispositive power over the securities held by such entity.
+Added: Loeb disclaims beneficial ownership of the securities held by Leap Tide Capital Acorn LLC except to the extent of his pecuniary
+Added: interest therein.
+Added: of 1,091,813 shares beneficially held by Mr.
+Added: Mohr (including 833,332 shares held by UE Systems Inc.), and 70,000 shares underlying
+Added: currently exercisable options.
+Added: of 2,817,724 shares beneficially held by Mr.
+Added: Osterer (including 833,332 shares held by UE Systems Inc.), and 75,250 shares underlying
+Added: currently exercisable options.
of 90,615 shares and 65,000 shares underlying currently exercisable options.
−Removed: solely of currently exercisable options.
−Removed: of 10,965,057 shares, 482,750 shares underlying currently exercisable options and 35,000 shares underlying currently exercisable
+Added: of 10,000 shares and 260,000 shares underlying currently exercisable options.
+Added: of 11,163,435 shares and 662,750 shares underlying currently exercisable options.
COMPENSATION PLAN INFORMATION
table below provides certain information concerning our equity compensation plans as of December 31, 2022.
−Removed: Plan Category
Securities to be
7 unchanged sentences
Plans (Excluding
−Removed: Equity Compensation Plans Approved
−Removed: by Security Holders
−Removed: Equity Compensation
−Removed: Plans Not Approved by Security Holders
+Added: Compensation Plans Approved by Security Holders
+Added: Compensation Plans Not Approved by Security Holders
grants made under our equity compensation plans not approved by security holders includes 843,540 options which were granted under our
6 unchanged sentences
The grants made
−Removed: under our equity compensation plans not approved by security holders also includes 35,000 warrants issued as compensation to underwriters
+Added: under our equity compensation plans not approved by security holders also include 35,000 warrants issued as compensation to underwriters
for services provided in connection capital raise transactions.
8 unchanged sentences
PRINCIPAL ACCOUNTING FEES AND SERVICES
−Removed: following table summarized the fees billed to Acorn for professional services rendered by Friedman LLP for the years ended December 31,
−Removed: 2021 and 2020.
−Removed: All other fees
+Added: LLP and Marcum LLP
+Added: following table summarizes the fees billed to Acorn for professional services rendered by Friedman LLP (through September 8, 2022) and
+Added: its post-merger successor Marcum LLP (after September 8, 2022) for the years ended December 31, 2022 and 2021.
Fees were for professional services rendered for the audits of the consolidated financial statements of the Company, assistance with
6 unchanged sentences
List of Financial Statements of the Registrant
−Removed: consolidated financial statements of the Registrant and the report thereon of the Registrant’s Independent Registered Public Accounting
−Removed: Firm is included in this Annual Report beginning on page F-1.
+Added: consolidated financial statements of the Registrant and the reports thereon of the Registrant’s Independent Registered Public Accounting
+Added: Firms are included in this Annual Report beginning on page F-1.
Report of Independent Registered Public Accounting Firm (PCAOB ID 688)
+Added: Report of Independent Registered Public Accounting Firm (PCAOB ID 711)
Consolidated Balance Sheets as of December 31, 2022 and 2021
Consolidated Statements of Operations
−Removed: Consolidated Statements of Changes in Deficit
+Added: Statements of Changes in Stockholders’ Deficit
Consolidated Statements of Cash Flows
26 unchanged sentences
and the Backstop Purchasers (incorporated by reference to Exhibit 10.2 of the Registrant’s Registration Statement on Form S-1/A filed on June 4, 2019).
−Removed: Consulting Agreement, dated as of January 1, 2021, by and between Acorn Energy, Inc.
−Removed: Consulting Agreement, dated as of June 1, 2018, by and between Acorn Energy, Inc.
−Removed: and Tracy Clifford Consulting, LLC (incorporated by reference to Exhibit 10.3 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2018).
−Removed: List of subsidiaries.
−Removed: Consent of Friedman LLP.
−Removed: Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
−Removed: Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
−Removed: Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
−Removed: Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
+Added: Agreement, dated as of January 1, 2023, by and between the Registrant and Jan H.
+Added: Amended and Restated Consulting Agreement, dated June 1, 2022, by and between the Registrant and Tracy Clifford Consulting, LLC (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, filed June 1, 2022).
+Added: of subsidiaries.
+Added: of Marcum LLP.
+Added: of Friedman LLP.
+Added: Certification
+Added: of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
+Added: Certification
+Added: of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
+Added: Certification
+Added: of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
+Added: Certification
+Added: of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
following financial statements from Acorn Energy’s Form 10-K for the year ended December 31, 2022, filed on March 16, 2023,
formatted in Inline XBRL (eXtensible Business Reporting Language):
−Removed: (i) Consolidated Balance Sheets, (ii) Consolidated
−Removed: Statements of Operations, (iii) Consolidated Statements of Comprehensive Income (Loss), (iv) Consolidated Statements of Changes in
−Removed: Equity, (v) Consolidated Statements of Cash Flows, and (vi) Notes to Consolidated Financial Statements, tagged as blocks of text.
+Added: (i) Consolidated Balance Sheets, (ii) Consolidated Statements
+Added: of Operations, (iii) Consolidated Statements of Comprehensive Income (Loss), (iv) Consolidated Statements of Changes in Equity, (v)
+Added: Consolidated Statements of Cash Flows, and (vi) Notes to Consolidated Financial Statements, tagged as blocks of text.
exhibit includes a management contract, compensatory plan or arrangement in which one or more directors or executive officers of
13 unchanged sentences
Report of Independent Registered Public Accounting Firm (PCAOB ID 688 )
+Added: Report of Independent Registered Public Accounting Firm (PCAOB ID 711 )
Consolidated Balance Sheets
Consolidated Statements of Operations
−Removed: Consolidated Statements of Changes in Deficit
+Added: Statements of Stockholders’ Changes in Deficit
Consolidated Statements of Cash Flows
Notes to Consolidated Financial Statements
−Removed: REPORT OF INDEPENDENT
−Removed: REGISTERED PUBLIC ACCOUNTING FIRM
+Added: OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
the Board of Directors and
−Removed: Stockholders of Acorn Energy, Inc.
+Added: Acorn Energy, Inc.
on the Financial Statements
−Removed: have audited the accompanying consolidated balance sheets of Acorn Energy, Inc.
−Removed: and subsidiaries (the “Company”) as of December
−Removed: 31, 2021 and 2020, and the related consolidated statements of operations, changes in deficit, and cash flows for each of the years in
−Removed: the two-year period ended December 31, 2021, and the related notes (collectively referred to as the financial statements).
−Removed: In our opinion,
−Removed: the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2021 and
−Removed: 2020, and the results of its operations and its cash flows for each of the years in the two-year period ended December 31, 2021, in conformity
−Removed: with accounting principles generally accepted in the United States of America.
+Added: have audited the accompanying consolidated balance sheet of Acorn Energy, Inc.
+Added: and subsidiaries (the “Company”) as of
+Added: December 31, 2022, the related consolidated statement of operations , changes in stockholders’ deficit, and cash flows
+Added: for the year ended December 31, 2022, and the related notes (collectively referred to as the “financial statements”).
+Added: our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December
+Added: 31, 2022 and the results of its operations and its cash flows for the year ended December 31, 2022, in conformity with accounting
+Added: principles generally accepted in the United States of America.
financial statements are the responsibility of the Company’s management.
3 unchanged sentences
(United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S.
−Removed: federal securities
−Removed: laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
+Added: securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
conducted our audits in accordance with the standards of the PCAOB.
−Removed: Those standards require that we plan and perform the audits to obtain
−Removed: reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud.
−Removed: is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.
−Removed: As part of our audits,
−Removed: we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion
−Removed: on the effectiveness of the Company’s internal control over financial reporting.
+Added: Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the
+Added: financial statements are free of material misstatement, whether due to error or fraud.
+Added: The Company is not required to have, nor were
+Added: we engaged to perform, an audit of its internal control over financial reporting.
+Added: As part of our audits we are required to obtain an
+Added: understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the
+Added: Company’s internal control over financial reporting.
Accordingly, we express no such opinion.
6 unchanged sentences
We believe that our audits
−Removed: provide a reasonable basis for our opinion.
+Added: provides a reasonable basis for our opinion.
+Added: Period Financial Statements
+Added: consolidated financial statements of Acorn Energy, Inc.
+Added: as of and for the year ended December 31, 2021, were audited by Friedman LLP
+Added: whose practice was combined with Marcum LLP as of September 1, 2022, and whose report dated March 30, 2022, expressed an unmodified opinion
+Added: on those statements.
Audit Matters
6 unchanged sentences
matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
−Removed: Recognition – Identifying and evaluating the timing of revenue recognition
−Removed: of the Matter
−Removed: described in Note 2 of the financial statements, the Company’s revenue recognition policy is consistent with applicable revenue
−Removed: recognition guidance and interpretations.
−Removed: Since the Company’s products are typically associated with a subscription based service,
−Removed: revenue related to those products is deferred and recognized over the applicable service period.
−Removed: The principal considerations for our
−Removed: determination that performing procedures relating to revenue recognition, specifically the identification and evaluation of the timing
−Removed: of revenue recognition, is a critical audit matter are that there was a significant amount of judgment exercised by management in identifying
−Removed: and evaluating whether hardware sold has a standalone value and the period over which monitoring and hardware sales should be recognized.
−Removed: Auditor judgement is involved in performing our audit procedures to evaluate whether the timing of revenue recognition on hardware and
−Removed: monitoring sales was appropriately stated.
−Removed: We Addressed the Matter in Our Audit
−Removed: audit procedures over determining the time period over which revenue is recognized involved, among others, review over management’s
−Removed: analysis of estimated customer life, substantive testing of account balances through obtaining invoices, customer contracts and bill
−Removed: of ladings, in order to evaluate whether revenue was recognized in the appropriate period.
−Removed: Other procedures performed included the evaluation
−Removed: of terms and conditions in contracts, obtaining an understanding of the technology behind the Company’s hardware, and the determination
−Removed: of the appropriate amount and timing of revenue recognition based on the contractual terms, assessing the recognition term and evaluated
−Removed: the appropriateness of management’s application of their accounting policies, testing the mathematical accuracy of management’s
−Removed: calculations of revenue and the associated timing of revenue recognized in the financial statements.
concern – Assessing the probability of the Company’s ability to continue as a going concern
1 unchanged sentence
described in Note 1 of the financial statements, the Company believes it has adequate cash on hand in addition to cash generated from
−Removed: operations, which will provide sufficient liquidity to finance the operating activities of the Company at its current level of operations
−Removed: for the foreseeable future and for the twelve months from the issuance of these financial statements.
+Added: operations, which will provide sufficient liquidity to finance the operating activities of the Company at its current level of operations for the twelve months from the issuance of these financial statements.
We determined the Company’s
−Removed: ability to continue as a going concern is a critical audit matter due to the estimation and execution uncertainty regarding the Company’s
+Added: ability to continue as a going concern is a critical audit matter due to the estimation uncertainty regarding the Company’s
future cash flows and the risk of bias in management’s judgments and assumptions in estimating these cash flows.
We Addressed the Matter in Our Audit
−Removed: audit procedures related to the Company’s assertion on its ability to continue as a going concern included the following, among
−Removed: we reviewed the design and underlying factors relating to the preparation of forecasted information and considerations of the
−Removed: Company’s obligations;
−Removed: we tested the reasonableness of the forecasted revenue, operating expenses, and uses and sources of cash
−Removed: used in management’s assessment of whether the Company has sufficient liquidity to fund operations for at least one year from the
−Removed: financial statement issuance date.
−Removed: This testing included inquiries with management, comparison of prior period forecasts to actual results,
−Removed: consideration of positive and negative evidence impacting management’s forecasts, the Company’s financing arrangements in
−Removed: place as of the report date, market and industry factors.
−Removed: /s/ Friedman LLP
−Removed: We have served as the Company’s auditor since 2010.
+Added: audit procedures related to the Company’s assertion on its ability to continue as a going concern included the following,
+Added: among others;
+Added: we reviewed the design and underlying factors relating to the preparation of forecasted information and considerations
+Added: of the Company’s obligations;
+Added: we tested the reasonableness of the forecasted revenue, operating expenses, and uses and sources
+Added: of cash used in management’s assessment of whether the Company has sufficient liquidity to fund operations for at least one
+Added: year from the financial statement issuance date.
+Added: This testing included inquiries with management, comparison of prior period
+Added: forecasts to actual results, a sensitivity analysis, consideration of positive and negative evidence impacting management’s
+Added: forecasts, the Company’s financing arrangements in place as of the report date, market and industry factors.
+Added: have served as the Company’s auditor since 2010 (such date takes into account the acquisition of certain assets of Friedman LLP
+Added: by Marcum LLP effective September 1, 2022)
Marlton New Jersey
−Removed: ACORN ENERGY,
+Added: OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
+Added: the Board of Directors and
+Added: of Acorn Energy, Inc.
+Added: on the Financial Statements
+Added: have audited the accompanying consolidated balance sheet of Acorn Energy, Inc.
+Added: and subsidiaries (the “Company”) as of
+Added: December 31 2021, and the related consolidated statements of operations, changes in stockholders’ deficit, and cash flows for
+Added: the year ended December 31 2021, and the related notes (collectively referred to as the financial statements).
+Added: In our opinion, the
+Added: financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2021, and
+Added: the results of its operations and its cash flows for the year ended December 31, 2021, in conformity with accounting principles
+Added: generally accepted in the United States of America.
+Added: financial statements are the responsibility of the Company’s management.
+Added: Our responsibility is to express an opinion on the Company’s
+Added: financial statements based on our audit.
+Added: We are a public accounting firm registered with the Public Company Accounting Oversight Board
+Added: (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S.
+Added: federal securities
+Added: laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
+Added: conducted our audit in accordance with the standards of the PCAOB.
+Added: Those standards require that we plan and perform the audit to obtain
+Added: reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud.
+Added: is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.
+Added: As part of our audit,
+Added: we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion
+Added: on the effectiveness of the Company’s internal control over financial reporting.
+Added: Accordingly, we express no such opinion.
+Added: audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or
+Added: fraud, and performing procedures that respond to those risks.
+Added: Such procedures included examining, on a test basis, evidence regarding
+Added: the amounts and disclosures in the financial statements.
+Added: Our audit also included evaluating the accounting principles used and significant
+Added: estimates made by management, as well as evaluating the overall presentation of the financial statements.
+Added: We believe that our audit provides
+Added: a reasonable basis for our opinion.
+Added: have served as the Company’s auditor from 2010 to 2022.
AND SUBSIDIARIES
BALANCE SHEETS
−Removed: (IN THOUSANDS,
−Removed: EXCEPT SHARE AND PER SHARE DATA)
+Added: THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
As of December 31,
10 unchanged sentences
Current liabilities:
−Removed: Short-term credit
Accounts payable
9 unchanged sentences
Total long-term liabilities
−Removed: Commitments and contingencies
+Added: Commitments and contingencies (Note 7)
+Added: Stockholders’ Deficit:
Acorn Energy, Inc.
Common stock - $ 0.01 par value per share:
−Removed: Authorized – 42,000,000 shares;
−Removed: Issued – 39,687,589 shares at December 31,
+Added: Authorized – 42,000,000
+Added: issued and outstanding – 39,722,589
and 39,687,589
+Added: shares at December 31, 2022 and 2021, respectively
Additional paid-in capital
−Removed: Accumulated deficit
+Added: Accumulated stockholders’ deficit
Treasury stock, at cost – 801,920 shares at December 31, 2022 and 2021
Total Acorn Energy, Inc.
−Removed: shareholders’ deficit
+Added: stockholders’ deficit
Non-controlling interests
−Removed: Total deficit
−Removed: Total liabilities and deficit
−Removed: The accompanying
−Removed: notes are an integral part of these consolidated financial statements.
−Removed: ACORN ENERGY,
+Added: Total stockholders’ deficit
+Added: Total liabilities and stockholders’ deficit
+Added: accompanying notes are an integral part of these consolidated financial statements.
AND SUBSIDIARIES
STATEMENTS OF OPERATIONS
−Removed: (IN THOUSANDS,
−Removed: EXCEPT NET LOSS PER SHARE DATA)
+Added: THOUSANDS, EXCEPT NET LOSS PER SHARE DATA)
Year ended December 31,
3 unchanged sentences
Selling, general and administrative expenses
+Added: Impairment of software
Total operating expenses
1 unchanged sentence
Finance expense, net
−Removed: Gain on SBA PPP loan extinguishment
−Removed: income before income taxes
+Added: Loss before income taxes
Income tax expense
−Removed: (loss) income after income taxes
Non-controlling interest share of income
−Removed: Net (loss) income attributable to Acorn Energy, Inc.
−Removed: shareholders.
−Removed: Basic and diluted net (loss) income per share attributable to Acorn Energy, Inc.
−Removed: shareholders:
−Removed: Net (loss) income per share attributable to Acorn Energy, Inc.
−Removed: shareholders – basic and diluted
+Added: Net loss attributable to Acorn Energy, Inc.
+Added: stockholders.
+Added: Basic and diluted net loss per share attributable to Acorn Energy, Inc.
+Added: stockholders:
+Added: Net loss per share attributable to Acorn Energy, Inc.
+Added: stockholders – basic and diluted
Weighted average number of shares outstanding attributable to Acorn Energy, Inc.
−Removed: shareholders – basic
+Added: stockholders – basic
Weighted average number of shares outstanding attributable to Acorn Energy, Inc.
−Removed: shareholders – diluted
−Removed: The accompanying
−Removed: notes are an integral part of these consolidated financial statements.
−Removed: ACORN ENERGY,
+Added: stockholders – diluted
+Added: accompanying notes are an integral part of these consolidated financial statements.
AND SUBSIDIARIES
−Removed: STATEMENTS OF CHANGES IN DEFICIT
−Removed: (IN THOUSANDS)
+Added: STATEMENTS OF CHANGES IN STOCKHOLDERS’ DEFICIT
Paid-In Capital
of Treasury Shares
−Removed: Shareholders’
+Added: Stockholders’
controlling interests
as of December 31, 2020
−Removed: from stock option exercise
+Added: $ ( 100,613 )
+Added: (loss) income
dividend in OmniMetrix preferred shares
−Removed: of expired warrants
option compensation
as of December 31, 2021
−Removed: (loss) income
+Added: Balance value
(loss) income
+Added: from stock option exercise
dividend in OmniMetrix preferred shares
1 unchanged sentence
as of December 31, 2022
−Removed: The accompanying
−Removed: notes are an integral part of these consolidated financial statements.
−Removed: ACORN ENERGY,
+Added: $ ( 101,267 )
+Added: Balance value
+Added: $ ( 101,267 )
+Added: * less than $1
+Added: accompanying notes are an integral part of these consolidated financial statements.
AND SUBSIDIARIES
STATEMENTS OF CASH FLOWS
−Removed: (IN THOUSANDS)
Year ended December 31,
Cash flows provided by operating activities:
−Removed: Net (loss) income
Depreciation and amortization
+Added: Impairment of software
+Added: Impairment of inventory
Non-cash lease expense
−Removed: Forgiveness of SBA PPP loan
Stock-based compensation
Change in operating assets and liabilities:
−Removed: (Increase) decrease in accounts receivable
−Removed: (Increase) decrease in inventory
−Removed: (Increase) decrease in deferred cost of goods sold
−Removed: (Increase) decrease in other current assets and other assets
+Added: Decrease (increase) in accounts receivable
+Added: Increase in inventory
+Added: Increase in deferred cost of goods sold
+Added: Increase in other current assets and other assets
Increase in deferred revenue
Decrease in operating lease liability
−Removed: Increase in accounts payable, accrued expenses, other current liabilities and non-current liabilities
+Added: (Decrease) increase in accounts payable, accrued expenses,
+Added: other current liabilities and non-current liabilities
Net cash provided by operating activities
Cash flows used in investing activities:
−Removed: Investments in technology
+Added: Investments in Azure cloud hosting environment and other technology and software
Other capital investments
Net cash used in investing activities
−Removed: Cash flows provided by financing activities:
+Added: Cash flows provided by (used in) financing activities:
Short-term credit, net
−Removed: Proceeds from SBA PPP loans, net of repayments
Stock option exercise proceeds
−Removed: Net cash (used in) provided by financing activities
−Removed: Net (decrease) increase in cash
+Added: Net cash provided by (used in) financing activities
+Added: Net decrease in cash
Cash at the beginning of the year
3 unchanged sentences
Non-cash investing and financing activities:
−Removed: Forgiveness of SBA PPP loan
Accrued preferred dividends to former CEO of OmniMetrix (see Note 3)
−Removed: The accompanying
−Removed: notes are an integral part of these consolidated financial statements.
−Removed: ACORN ENERGY,
+Added: accompanying notes are an integral part of these consolidated financial statements.
AND SUBSIDIARIES
−Removed: Notes to Consolidated
−Removed: Financial Statements
−Removed: NOTE 1— NATURE
−Removed: OF OPERATIONS
−Removed: (a) Description
+Added: to Consolidated Financial Statements
+Added: 1— NATURE OF OPERATIONS
+Added: Description of Business
and its subsidiaries, OMX Holdings, Inc.
6 unchanged sentences
and IoT applications for residential and commercial/industrial power generation equipment.
−Removed: This includes the Company’s AIRGuard
−Removed: product, which remotely monitors and controls air compressors, and its Smart Annunciator product which is typically sold with
−Removed: a new commercial or industrial generator and has a display screen that indicates the current status of that generator.
−Removed: Cathodic Protection (“CP”) monitoring.
−Removed: OmniMetrix’s CP activities provide for remote monitoring of cathodic protection systems on gas pipelines for gas utilities and pipeline companies.
+Added: This includes our AIRGuard product, which
+Added: remotely monitors and controls industrial air compressors and our Smart Annunciator product which is typically sold to commercial
+Added: customers that require a visual representation of the generator’s status and has a touch-screen display that indicates the
+Added: current state of that generator.
+Added: Protection (“CP”) monitoring.
+Added: OmniMetrix’s CP services provide remote monitoring and control products for
+Added: cathodic protection systems on oil and gas pipelines serving the gas utilities market and pipeline operators.
+Added: The CP product lineup
+Added: includes solutions to remotely monitor and control rectifiers, test stations and bonds.
+Added: OmniMetrix also offers the industry’s
+Added: first RAD TM (Remote AC Mitigation Disconnect) that mounts onto existing Solid-state Decouplers in the field and can
+Added: remotely disconnect/connect these AC mitigation tools which can drastically reduce a company’s expense while increasing employee
shares are traded on the OTCQB marketplace under the symbol ACFN.
Notes 11 and 12 for segment information and major customers.
−Removed: (b) Liquidity
−Removed: of December 31, 2021, the Company had approximately $ 1,722,000 of consolidated cash.
−Removed: December 31, 2021, the Company had a negative working capital of approximately $ 60,000 .
−Removed: Its working capital included approximately $ 1,722,000
−Removed: of cash and deferred revenue of approximately $ 3,541,000 .
−Removed: Such deferred revenue does not require significant cash outlay for the revenue to be recognized.
−Removed: Net cash decreased during the year ended
−Removed: December 31, 2021 by approximately $ 341,000 ,
−Removed: of which approximately $ 132,000
−Removed: was provided by operating activities, approximately $ 324,000
−Removed: was used in investing activities, and approximately $ 149,000
−Removed: was used in financing activities.
−Removed: is considered an essential business because it provides infrastructure support to both government and commercial sectors and across key
−Removed: The Company has experienced minimal negative impacts due to the COVID-19 pandemic to date.
−Removed: Throughout the pandemic, the Company
−Removed: has continued to realize new equipment sales (although not at the anticipated growth rate due to travel and meeting restrictions which
−Removed: have negatively impacted the sales closing timeline), has continued to collect its monthly recurring monitoring revenues and has retained
−Removed: its customer base.
−Removed: While the impacts of COVID-19 in the future are uncertain, the Company believes that due to the need for backup power
−Removed: and the desirability of remote monitoring services, it should continue to be positioned for stable financial performance.
−Removed: of March 28, 2022, the Company had cash of approximately $ 1,825,000 .
−Removed: The Company believes that such cash, plus the
−Removed: cash generated from operations, will provide sufficient liquidity to finance the operating activities of Acorn and OmniMetrix at their
−Removed: current level of operations for the foreseeable future and for the twelve months from the issuance of these audited consolidated financial
−Removed: statements in particular.
−Removed: The Company may, at some point, elect to obtain a new line of credit or other source of financing to fund additional
−Removed: investments in the business.
−Removed: NOTE 2— SUMMARY
−Removed: OF SIGNIFICANT ACCOUNTING POLICIES
+Added: of December 31, 2022, the Company had $ 1,450,000 of consolidated cash.
+Added: December 31, 2022, the Company had a negative working capital of $ 561,000 .
+Added: Its working capital included $ 1,450,000 of cash and deferred
+Added: revenue of $ 3,984,000 .
+Added: Such deferred revenue does not require a significant cash outlay for the revenue to be recognized.
+Added: Net cash decreased
+Added: during the year ended December 31, 2022 by $ 272,000 , of which $ 31,000 was provided by operating activities, $ 308,000 was used in investing
+Added: activities, and $ 5,000 was provided by financing activities.
+Added: of March 14, 2023, the Company had cash of $ 1,480,000 .
+Added: The Company believes that such cash, plus the cash generated from operations,
+Added: will provide sufficient liquidity to finance the operating activities of Acorn and OmniMetrix at their current level of operations for the twelve months from the issuance of these audited consolidated financial statements in particular.
+Added: The Company may, at some point, elect to obtain a new line of credit or other source of financing to fund additional investments in the
+Added: 2— SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
+Added: of Presentation
consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States
of America (“GAAP”).
+Added: All dollar amounts are rounded to the nearest thousand and, thus, are approximate.
of Consolidation and Presentation
6 unchanged sentences
interests are included in equity.
−Removed: Use of Estimates
−Removed: in Preparation of Financial Statements
+Added: Reclassifications
+Added: reclassifications have been made to the Company’s consolidated financial statements for the period ended December 31, 2021 to conform
+Added: to the current year’s consolidated financial statement presentation.
+Added: Approximately $ 22,000 in inventory that was written off in 2021 was reclassed
+Added: to its own line item to conform with current period presentation.
+Added: There was no effect on total assets, equity or net loss.
+Added: of Estimates in Preparation of Financial Statements
preparation of consolidated financial statements requires management to make estimates and assumptions that affect the reported amounts
5 unchanged sentences
receivable consists of trade receivables.
−Removed: Trade receivables are recorded at the invoiced amount.
+Added: Trade receivables are recorded at the invoiced amount , net of any allowance for doubtful
for Doubtful Accounts
5 unchanged sentences
The Company performs ongoing credit evaluations of its customers and does not require collateral.
−Removed: the years ended December 31, 2021 and 2020, approximately $ 10,000 and $ 21,000 was charged to doubtful accounts expense, respectively.
−Removed: At December 31, 2021 and 2020, the balance in allowance for doubtful accounts was approximately $ 6,000 and $ 9,000 , respectively.
+Added: the years ended December 31, 2022 and 2021, $ 3,000 and $ 10,000 was charged to doubtful accounts expense, respectively.
+Added: At December 31,
+Added: 2022 and 2021, the balance in allowance for doubtful accounts was $ 10,000 and $ 6,000 , respectively.
are comprised of components (raw materials), work-in-process and finished goods, which are measured at net realizable value.
materials inventory is generally comprised of radios, cables, antennas, and electrical components.
−Removed: Finished goods inventory consists of
−Removed: fully assembled systems ready for final shipment to the customer.
−Removed: Costs are determined at cost of acquisition on a weighted average basis
−Removed: and include all outside production and applicable shipping costs.
+Added: Finished goods inventory consists
+Added: of fully assembled systems ready for final shipment to the customer.
+Added: Costs are determined at cost of acquisition on a weighted average
+Added: basis and include all outside production and applicable shipping costs.
inventories are periodically reviewed to identify slow-moving and obsolete inventory.
Management conducted an assessment and wrote-off
−Removed: inventory valued at approximately $ 22,000 and $ 17,000 for the years ended December 31, 2021 and 2020, respectively.
+Added: inventory valued at $ 41,000 and $ 22,000 for the years ended December 31, 2022 and 2021, respectively.
of Long-Lived Assets
2 unchanged sentences
group may not be recoverable.
−Removed: These events or changes in circumstances include, but are not limited to, significant underperformance relative
−Removed: to historical or projected future operating results, significant changes in the manner of use of the acquired assets or the strategy for
−Removed: the overall business, and significant negative industry or economic trends.
−Removed: Recoverability of assets to be held and used is measured by
−Removed: a comparison of the carrying amount of the asset group to the estimated undiscounted cash flows over the estimated remaining useful life
−Removed: of the primary asset included in the asset group.
−Removed: If the asset group is not recoverable, the impairment loss is calculated as the excess
−Removed: of the carrying value over the fair value.
+Added: These events or changes in circumstances include, but are not limited to, significant underperformance
+Added: relative to historical or projected future operating results, significant changes in the manner of use of the acquired assets or the
+Added: strategy for the overall business, and significant negative industry or economic trends.
+Added: Recoverability of assets to be held and used
+Added: is measured by a comparison of the carrying amount of the asset group to the estimated undiscounted cash flows over the estimated remaining
+Added: useful life of the primary asset included in the asset group.
+Added: If the asset group is not recoverable, the impairment loss is calculated
+Added: as the excess of the carrying value over the fair value.
+Added: June 2022, the Company conducted an evaluation of the status of an ERP software customization project that had been initiated in July
+Added: 2019 and was ongoing.
+Added: As a result of this evaluation, the Company elected to terminate this project effective June 30, 2022 and recorded
+Added: an impairment against the capitalized investment in this project of $ 51,000 .
Non-Controlling
6 unchanged sentences
Depreciation and amortization are calculated based on the straight-line
−Removed: method over the estimated useful lives of the depreciable assets, or in the case of leasehold improvements, the shorter of the lease term
−Removed: or the estimated useful life of the asset, a portion of which is allocated to cost of sales.
−Removed: Improvements are capitalized while repairs
−Removed: and maintenance are charged to operations as incurred.
+Added: method over the estimated useful lives of the depreciable assets, or in the case of leasehold improvements, the shorter of the lease
+Added: term or the estimated useful life of the asset, a portion of which is allocated to cost of sales.
+Added: Improvements are capitalized while
+Added: repairs and maintenance are charged to operations as incurred.
Capitalization
−Removed: August 2018, the FASB issued Accounting Standards Update (“ASU”) 2018-15 (“ASU 2018-15”), Intangibles - Goodwill
−Removed: and Other - Internal-Use Software (Topic 350-40):
−Removed: Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing
−Removed: Arrangement That Is a Service Contract.
−Removed: ASU 2018-15 aligns the requirements for capitalizing implementation costs incurred in a hosting
−Removed: arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use
−Removed: During the years ended December 31, 2021 and 2020, the Company capitalized internal-use software costs totaling
−Removed: approximately $ 285,000 and $ 87,000 , respectively.
+Added: accordance with the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract
+Added: with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software.
+Added: During the years
+Added: ended December 31, 2022 and 2021, the Company capitalized internal-use software costs totaling $ 279,000
+Added: and $ 285,000 ,
+Added: respectively.
Company determines if a contractual arrangement is a lease at inception.
21 unchanged sentences
Lease expense for lease payments is recognized on a straight-line basis over the lease
−Removed: The Company does not currently have subleases.
−Removed: The Company does not currently have residual value guarantees or restrictive covenants
−Removed: in its leases.
−Removed: Company also made accounting policy elections by class of underlying asset to not apply the recognition requirements of the standard to
−Removed: leases with terms of 12 months or less and to not separate non-lease components from lease components.
−Removed: Consequently, each separate lease
−Removed: component and the non-lease components associated with that lease component will be accounted for as a single lease component for lease
−Removed: classification, recognition, and measurement purposes.
−Removed: lease obligation liability was approximately $ 443,000 and $ 542,000 as of December 31, 2021 and December 31, 2020, respectively, which
−Removed: includes the original office space lease, an amendment to this lease entered into in November 2019 that became effective with the period
−Removed: beginning May 1, 2020, and an office equipment lease entered into in April 2019.
+Added: The Company does not currently have residual value guarantees or restrictive covenants in its leases.
+Added: Company also made accounting policy elections by class of underlying asset to not apply the recognition requirements of the standard
+Added: to leases with terms of 12 months or less and to not separate non-lease components from lease components.
+Added: Consequently, each separate
+Added: lease component and the non-lease components associated with that lease component will be accounted for as a single lease component for
+Added: lease classification, recognition, and measurement purposes.
+Added: lease obligation liability was $ 336,000 and $ 443,000 as of December 31, 2022 and December 31, 2021, respectively, which includes the
+Added: office space lease and an office equipment lease entered into in April 2019.
of common stock repurchased are recorded at cost as treasury stock.
3 unchanged sentences
Any excess is charged
−Removed: to accumulated deficit.
−Removed: Revenue Recognition
+Added: to accumulated stockholders’ deficit.
Company’s revenue recognition policy is consistent with applicable revenue recognition guidance and interpretations.
6 unchanged sentences
(1) identifying contracts with
−Removed: customers, (2) identifying performance obligations within those contracts, (3) determining the transaction price, (4) allocating the transaction
−Removed: price to the performance obligation in the contract, which may include an estimate of variable consideration, and (5) recognizing revenue
−Removed: when or as each performance obligation is satisfied.
−Removed: The Company assesses whether payment terms are customary or extended in accordance
−Removed: with normal practice relative to the market in which the sale is occurring.
−Removed: The Company’s sales arrangements generally include standard
−Removed: payment terms.
−Removed: These terms effectively relate to all customers, products, and arrangements regardless of customer type, product mix or
−Removed: arrangement size.
+Added: customers, (2) identifying performance obligations within those contracts, (3) determining the transaction price, (4) allocating the
+Added: transaction price to the performance obligation in the contract, which may include an estimate of variable consideration, and (5) recognizing
+Added: revenue when or as each performance obligation is satisfied.
+Added: The Company assesses whether payment terms are customary or extended in
+Added: accordance with normal practice relative to the market in which the sale is occurring.
+Added: The Company’s sales arrangements generally
+Added: include standard payment terms.
+Added: These terms effectively relate to all customers, products, and arrangements regardless of customer type,
+Added: product mix or arrangement size.
revenue recognition criteria are not satisfied, amounts received from customers are classified as deferred revenue on the balance sheet
2 unchanged sentences
The majority of the sales of OmniMetrix equipment do not qualify as a separate unit of accounting.
−Removed: As a result, revenue (and related costs)
−Removed: associated with sale of equipment are recorded to deferred revenue (and deferred charges) upon shipment for PG and CP monitoring units.
−Removed: Revenue and related costs with respect to the sale of equipment are recognized over the estimated life of the units which are currently
−Removed: estimated to be three years.
−Removed: In the rare instance that a specific sale of OmniMetrix equipment does qualify as a separate unit of accounting
−Removed: (the unit is custom designed and sold without monitoring), the revenue is recognized when the unit is shipped to the customer and not
−Removed: Revenues from the prepayment of monitoring fees (generally paid twelve months in advance) are initially recorded as deferred
−Removed: revenue upon receipt of payment from the customer and then amortized to revenue over the monitoring service period.
−Removed: See Notes 12 and 13
−Removed: for the disaggregation of the Company’s revenue for the periods presented.
+Added: As a result, revenue (and related
+Added: costs) associated with sale of equipment are recorded to deferred revenue (and deferred charges) upon shipment for PG and CP monitoring
+Added: Revenue and related costs with respect to the sale of equipment are recognized over the estimated life of the units which are
+Added: currently estimated to be three years.
+Added: In the rare instance that a specific sale of OmniMetrix equipment does qualify as a separate unit
+Added: of accounting (the unit is custom designed and sold without monitoring), the revenue is recognized when the unit is shipped to the customer
+Added: and not deferred.
+Added: Revenues from the prepayment of monitoring fees (generally paid twelve months in advance) are initially recorded as
+Added: deferred revenue upon receipt of payment from the customer and then amortized to revenue over the monitoring service period.
+Added: 11 and 12 for the disaggregation of the Company’s revenue for the periods presented.
sales tax, value added tax, and other tax the Company collects concurrent with revenue producing activities are excluded from revenue.
generally grants their customers a one-year warranty on their products.
−Removed: Estimated warranty obligations are provided for as a cost of sales
−Removed: in the period in which the related revenues are recognized, based on management’s estimate of future potential warranty obligations
+Added: Estimated warranty obligations are provided for as a cost of
+Added: sales in the period in which the related revenues are recognized, based on management’s estimate of future potential warranty obligations
and historical experience.
9 unchanged sentences
The Company’s cash was deposited with a U.S.
−Removed: bank and amounted to approximately $ 1,722,000 at
−Removed: December 31, 2021.
+Added: bank and amounted to $ 1,450,000 at December 31,
The Company does not believe there is significant risk of non-performance by these counterparties.
−Removed: See Note 12(d) with
−Removed: respect to revenue from significant customers and concentrations of trade accounts receivables.
+Added: See Note 11(d) with respect
+Added: to revenue from significant customers and concentrations of trade accounts receivables.
values of financial instruments included in current assets and current liabilities are estimated to approximate their book values, due
3 unchanged sentences
expenses are charged to operations as incurred.
−Removed: Advertising expense was approximately $ 17,000 and $ 15,000 for each of the years ended
−Removed: December 31, 2021 and 2020, respectively, and are included in selling, general and administrative expenses on the consolidated statements
−Removed: of operations.
+Added: Advertising expense was $ 16,000 and $ 17,000 for each of the years ended December 31,
+Added: 2022 and 2021, respectively, and are included in selling, general and administrative expenses on the consolidated statements of operations.
Company accounts for stock-based awards to employees in accordance with applicable accounting principles, which requires compensation
15 unchanged sentences
is the Company’s policy to issue new shares rather than utilizing treasury shares.
−Removed: On June 21, 2018, the U.S.
+Added: June 21, 2018, the U.S.
Supreme Court issued an opinion in South Dakota v.
Wayfair, Inc., 138 S.
−Removed: 2080 (2018), whereby the longstanding Quill Corp v.
−Removed: Dakota sales tax case was overruled, and states may now require remote sellers to collect sales tax under certain circumstances.
−Removed: the Company began collecting sales tax in nearly all states that have sales tax.
−Removed: The Company accrued sales taxes in the states with sales
−Removed: The Company accrued the liability from the effective date of a state’s adoption of the Wayfair decision up to the date the Company
−Removed: began collecting and filing sales taxes in the various states.
−Removed: At December 31, 2021 and December 31, 2020, the amount of such accrual
−Removed: was approximately $ 28,000 and $ 8,000 , respectively.
−Removed: The Company accrues sales
−Removed: taxes based on determination of which of its products/services are subject to sales tax, and in which states and jurisdictions the
−Removed: Further, the Company must determine which of its customers are exempt from the Company charging sales tax because the customer
−Removed: is a reseller or self-assesses and direct pays to states and other jurisdictions on purchases the customer makes from the Company.
−Removed: determinations contain estimates and are subject to judgment and interpretation by taxing authorities in various states and other jurisdictions,
−Removed: which could result in recognizing materially different amounts in future periods.
+Added: 2080 (2018), whereby the longstanding
+Added: Quill Corp v.
+Added: North Dakota sales tax case was overruled, and states may now require remote sellers to collect sales tax under certain
+Added: circumstances.
+Added: In 2020, the Company began collecting sales tax in nearly all states that have sales tax.
+Added: The Company accrued sales taxes
+Added: in the states with sales tax.
+Added: The Company accrued the liability from the effective date of a state’s adoption of the Wayfair decision
+Added: up to the date the Company began collecting and filing sales taxes in the various states.
+Added: At December 31, 2022 and December 31, 2021,
+Added: the amount of such accrual was $ 51,000 and $ 28,000 , respectively.
+Added: Company accrues sales taxes based on determination of which of its products/services are subject to sales tax, and in which states and
+Added: jurisdictions the tax applies.
+Added: Further, the Company must determine which of its customers are exempt from the Company charging sales
+Added: tax because the customer is a reseller or self-assesses and direct pays to states and other jurisdictions on purchases the customer makes
+Added: from the Company.
+Added: These determinations contain estimates and are subject to judgment and interpretation by taxing authorities in various
+Added: states and other jurisdictions, which could result in recognizing materially different amounts in future periods.
income taxes reflects the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial
reporting purposes and the amounts used for income tax purposes, as well as operating loss, capital loss and tax credit carryforwards.
−Removed: Deferred tax assets and liabilities are classified as non-current in accordance with ASU 2015-17, Income Taxes (Topic 740):
−Removed: Balance Sheet
−Removed: Classification of Deferred Taxes.
+Added: Deferred tax assets and liabilities are classified as non-current.
Valuation allowances are established against deferred tax assets if it is more likely than not that
6 unchanged sentences
for the impact of the Tax Cuts and Jobs Act of 2017.
−Removed: Uncertainties
+Added: Tax Uncertainties
calculation of the Company’s tax liabilities involves dealing with uncertainties in the application of complex tax regulations.
2 unchanged sentences
more likely than not that the position will be sustained on audit, including resolution of related appeals or litigation processes, if
−Removed: The second step requires the Company to estimate and measure the tax benefit as the largest amount that is more likely than not being
−Removed: realized upon ultimate settlement.
−Removed: It is inherently difficult and subjective to estimate such amounts, as this requires the Company to
−Removed: determine the probability of various possible outcomes.
+Added: The second step requires the Company to estimate and measure the tax benefit as the largest amount that is more likely than not
+Added: being realized upon ultimate settlement.
+Added: It is inherently difficult and subjective to estimate such amounts, as this requires the Company
+Added: to determine the probability of various possible outcomes.
The Company reevaluates these uncertain tax positions on a quarterly basis.
−Removed: evaluation is based on factors including, but not limited to, changes in facts or circumstances, changes in tax law, effectively settled
−Removed: issues under audit, and new audit activity.
−Removed: Such a change in recognition or measurement would result in the recognition of a tax benefit
−Removed: or an additional charge to the tax provision in the period.
−Removed: The Company recognizes interest and penalties as incurred in finance income
−Removed: (expense), net in the consolidated statements of operations.
−Removed: of December 31, 2021 and 2020, no interest or penalties were accrued on the consolidated balance sheets related to uncertain
−Removed: tax positions.
+Added: This evaluation is based on factors including, but not limited to, changes in facts or circumstances, changes in tax law, effectively
+Added: settled issues under audit, and new audit activity.
+Added: Such a change in recognition or measurement would result in the recognition of a
+Added: tax benefit or an additional charge to the tax provision in the period.
+Added: The Company recognizes interest and penalties as incurred in
+Added: finance income (expense), net in the consolidated statements of operations.
+Added: of December 31, 2022 and 2021, no interest or penalties were accrued on the consolidated balance sheets related to uncertain tax positions.
the years ending December 31, 2022 and 2021, the Company had no changes in unrecognized tax benefits or associated interest and penalties
4 unchanged sentences
Federal taxing authorities for years before 2018, or for years before 2017 for state income taxes.
−Removed: Diluted Net Income (Loss) Per Share
−Removed: net income (loss) per share is computed by dividing the net income (loss) attributable to Acorn Energy, Inc.
−Removed: by the weighted average number
−Removed: of shares outstanding during the year, excluding treasury stock.
−Removed: Diluted net income (loss) per share is computed by dividing the net income
−Removed: (loss) by the weighted average number of shares outstanding plus the dilutive potential of common shares which would result from the exercise
−Removed: of stock options and warrants.
−Removed: The dilutive effects of stock options and warrants are excluded from the computation of diluted net loss
−Removed: per share if doing so would be antidilutive.
−Removed: The combined number of options and warrants that were excluded from the computation of diluted
−Removed: net loss per share, as they had an antidilutive effect, was approximately 868,000 (which have a weighted average exercise price of $ 0.38 )
−Removed: and 409,626 (which had a weighted average exercise price of $ 0.84 ) for the years ending December 31, 2021 and 2020, respectively.
−Removed: following data represents the amounts used in computing EPS and the effect on net income and the weighted average number of shares of
+Added: and Diluted Net Loss Per Share
+Added: net loss per share is computed by dividing the net loss attributable to Acorn Energy, Inc.
+Added: by the weighted average number of shares outstanding
+Added: during the year, excluding treasury stock.
+Added: Diluted net loss per share is computed by dividing the net loss by the weighted average number
+Added: of shares outstanding plus the dilutive potential of common shares which would result from the exercise of stock options and warrants.
+Added: The dilutive effects of stock options and warrants are excluded from the computation of diluted net loss per share if doing so would
+Added: be antidilutive.
+Added: combined number of options and warrants that were excluded from the computation of diluted net loss per share, as they had an antidilutive
+Added: effect, was 979,000 (which have a weighted average exercise price of $ 0.41 ) and 868,000 (which had a weighted average exercise price
+Added: of $ 0.38 ) for the years ending December 31, 2022 and 2021, respectively.
+Added: following data represents the amounts used in computing EPS and the effect on net loss and the weighted average number of shares of
dilutive potential common stock (in thousands):
−Removed: OF EFFECT ON NET INCOME AND WEIGHTED AVERAGE NUMBER OF SHARES
+Added: SCHEDULE OF EFFECT ON NET
+Added: INCOME LOSS AND WEIGHTED AVERAGE NUMBER OF SHARES
Year ended December 31,
−Removed: Net income (loss) available to common stockholders
+Added: Net loss available to common stockholders
Weighted average shares outstanding:
Stock options
−Removed: Basic and diluted net (loss) income per share
−Removed: Company follows the provisions of the accounting standard which defines fair value, establishes a framework for measuring fair value and
−Removed: enhances fair value measurement disclosure.
−Removed: Under these provisions, fair value is defined as the price that would be received to sell
−Removed: an asset or paid to transfer a liability (i.e., the “exit price”) in an orderly transaction between market participants at
−Removed: the measurement date.
+Added: Basic and diluted net loss per share
+Added: Value Measurement
+Added: Company follows the provisions of the accounting standard which defines fair value, establishes a framework for measuring fair value
+Added: and enhances fair value measurement disclosure.
+Added: Under these provisions, fair value is defined as the price that would be received to
+Added: sell an asset or paid to transfer a liability (i.e., the “exit price”) in an orderly transaction between market participants
+Added: at the measurement date.
standard establishes a hierarchy for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the
11 unchanged sentences
The fair value hierarchy gives the lowest priority to Level
−Removed: Issued Accounting Principles
−Removed: than the pronouncement noted below, there have been no recent accounting pronouncements or changes in accounting pronouncements during
−Removed: the year ended December 31, 2021, that are of material significance, or have potential material significance, to the Company.
−Removed: June 2016, the FASB issued ASU 2016-13, Financial Instruments-Credit Losses (“ASC 326”), authoritative guidance amending how
−Removed: entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through
+Added: carrying amounts for cash, accounts receivable, and accounts payable approximate their fair value because of
+Added: their short-term maturity.
+Added: The Company determined that the carrying amount of the lease liabilities approximate fair value since the
+Added: applicable interest rate approximated fair value at the time the leases were entered into.
+Added: While the Company believes the carrying
+Added: value of the assets and liabilities are reasonable, considerable judgment is used to develop estimates of fair value;
+Added: estimates are not necessarily indicative of the amounts that could be realized in a current market exchange.
+Added: Issued Accounting Standards
+Added: than the pronouncement noted below, there have been no recent accounting pronouncements or changes in accounting standards during the year ended December 31, 2022, that are of material significance, or have potential material significance,
+Added: to the Company.
+Added: June 2016, the FASB issued ASU 2016-13, Financial Instruments-Credit Losses (“ASC 326”), authoritative guidance amending
+Added: how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through
The guidance requires the application of a current expected credit loss model, which is a new impairment model based on expected
2 unchanged sentences
evaluating the impact of the new guidance on its consolidated financial statements and related disclosures.
−Removed: Adopted Accounting Principles
−Removed: June 2018, the FASB issued ASU 2018-07, which simplifies the accounting for nonemployee share-based payment transactions.
+Added: Adopted Accounting Standards
+Added: June 2018, the FASB issued ASU 2018-07, which simplifies the accounting for non-employee share-based payment transactions.
The amendments
3 unchanged sentences
year 2020, and the adoption did not have a material impact on the consolidated financial statements.
−Removed: are no recently issued accounting updates that are expected to have a material impact on the Company’s consolidated financial statements.
−Removed: NOTE 3— INVESTMENT
−Removed: IN OMNIMETRIX
+Added: 3— INVESTMENT IN OMNIMETRIX
Company owns 99 % of the Company’s OMX Holdings, Inc.
−Removed: subsidiary (“Holdings”) and the former CEO of OmniMetrix, LLC owns
−Removed: the remaining 1 %.
−Removed: NOTE 4— INVENTORY
+Added: subsidiary (“Holdings”) and the former CEO of OmniMetrix, LLC
+Added: owns the remaining 1 % .
As of December 31,
3 unchanged sentences
inventory net
−Removed: December 31, 2021 and 2020, the Company’s inventory reserve was $ 0 .
−Removed: NOTE 5— PROPERTY
−Removed: AND EQUIPMENT, NET
+Added: December 31, 2022 and 2021, the Company’s inventory reserve was $ 4,000 and $ 0 , respectively.
+Added: 5— PROPERTY AND EQUIPMENT, NET
and equipment consists of the following:
11 unchanged sentences
Property and equipment, net
−Removed: less than $1,000
−Removed: and amortization in respect of property and equipment amounted to approximately $ 75,000 and $ 22,000 for 2021 and 2020, respectively.
−Removed: NOTE 6— LEASES
+Added: and amortization in respect of property and equipment amounted to $ 122,000 and $ 75,000 for 2022 and 2021, respectively.
leases office space and office equipment under operating lease agreements.
2 unchanged sentences
Operating lease payments for 2022 and 2021 were
−Removed: approximately $ 121,000 and $ 78,000 , respectively.
−Removed: The future minimum lease payments on non-cancelable operating leases as of December
−Removed: 31, 2021 using a discount rate of 4.5 % are approximately $ 443,000 .
−Removed: The 4.5% used is the incremental borrowing rate which, as defined in
−Removed: ASC 842, is the rate of interest that a lessee would have to pay to borrow, on a collateralized basis, over a similar term and in a similar
−Removed: economic environment, an amount equal to the lease payments.
−Removed: cash flow information related to leases consisted of the following (in thousands):
−Removed: SCHEDULE OF SUPPLEMENTAL CASH FLOW INFORMATION RELATED TO LEASES
−Removed: Cash paid for operating lease liabilities
+Added: $ 124,000 and $ 121,000 , respectively.
+Added: The future minimum lease payments on non-cancelable operating leases as of December 31, 2022 using
+Added: a discount rate of 4.5 % are $ 336,000 .
+Added: The 4.5 % used is the incremental borrowing rate (established at the commencement of the lease)
+Added: which, as defined in ASC 842, is the rate of interest that a lessee would have to pay to borrow, on a collateralized basis, over a similar
+Added: term and in a similar economic environment, an amount equal to the lease payments.
balance sheet information related to leases consisted of the following:
1 unchanged sentence
Weighted average remaining lease terms for operating leases
−Removed: The table below
−Removed: reconciles the undiscounted future minimum lease payments under non-cancelable lease agreements having initial terms in excess of one
−Removed: year to the total operating lease liabilities recognized on the consolidated balance sheet as of December 31, 2021 (in thousands):
+Added: table below reconciles the undiscounted future minimum lease payments under non-cancelable lease agreements having initial terms in excess
+Added: of one year to the total operating lease liabilities recognized on the consolidated balance sheet as of December 31, 2022 (in thousands):
SCHEDULE OF FUTURE MINIMUM LEASE PAYMENTS
−Removed: Total undiscounted cash flows
+Added: undiscounted cash flows
Imputed interest
−Removed: Present value of operating lease liabilities (a)
−Removed: Includes current portion of approximately $ 107,000 for operating leases.
−Removed: July 6, 2021, the Company entered into an agreement with King Industrial Realty, Inc.
−Removed: to sublease from the Company 1,900
−Removed: square feet of office space of the Company’s 21,000
−Removed: square feet of office and production space in the Hamilton Mill Business Park located in Buford, Georgia for a monthly sublease
−Removed: payment of $ 2,375 which includes the base
−Removed: rent plus a pro-rata share of utilities, property taxes and insurance.
−Removed: Fifty percent of any excess rent received above the per square
−Removed: foot amount that the Company pays will be remitted to the Company’s landlord less the allocation of any shared expenses and leasehold
−Removed: improvements specific to the sublease.
−Removed: The Company invested approximately $ 7,000
−Removed: on leasehold improvements related to the sublease.
−Removed: Due to the offset of the capital expenditures, the Company does not expect
−Removed: to have any net rent due to its landlord for the first twelve months of the sublease.
−Removed: The estimated amount the Company expects to remit
−Removed: to the landlord each year of the sublease subsequent to the first twelve months is approximately $ 6,700
−Removed: The sublease commenced on October 1, 2021 and will run through September 30, 2025 which is the end of the Company’s
−Removed: lease term with its landlord.
−Removed: Below are the future payments expected under the sublease (in thousands) net of the estimated annual service
−Removed: cost of $ 2,220 (gross of the estimated amount the Company expects
−Removed: to remit to its landlord):
−Removed: Total undiscounted cash flows
−Removed: (a) Line of credit
−Removed: March 2019, OmniMetrix reinstated its loan and security agreement which provided OmniMetrix with access to accounts receivable formula-based
−Removed: financing of the lesser of 75 % of eligible receivables or $ 1,000,000 .
−Removed: Debt incurred under this financing arrangement bore interest at
−Removed: the greater of 6% and prime plus 1.5% per year.
−Removed: In addition, OmniMetrix was to pay a monthly service charge of 0.75 % of the average aggregate
−Removed: principal amount outstanding for the prior month, for an effective rate of interest on advances of 15 % at February 28, 2021.
−Removed: also agreed to continue to maintain a minimum loan balance of $ 150,000 in its line-of-credit with the lender for a minimum of two years
−Removed: beginning March 1, 2019.
−Removed: From time to time, the balance outstanding fell below $ 150,000 based on collections applied against the loan
−Removed: balance and the timing of loan draws.
−Removed: The monthly service charge and interest was calculated on the greater of the outstanding balance
−Removed: or $ 150,000 .
−Removed: Interest expense for the period January 1, 2021 to February 28, 2021, when the line expired, was approximately $ 4,000 compared
−Removed: to approximately $ 28,000 for the year ended December 31, 2020.
−Removed: paid off the outstanding balance of approximately $ 149,000 in February 2021 and decided not to renew this line of credit, which expired
−Removed: in accordance with its terms on February 28, 2021 .
−Removed: (b) Loans payable
−Removed: April 24, 2020, Acorn Energy, Inc.
−Removed: received Paycheck Protection Program (“PPP”) loan proceeds in the amount of $ 41,600 .
−Removed: April 30, 2020, OmniMetrix, LLC received PPP loan proceeds in the amount $ 419,800 .
−Removed: the PPP of the Coronavirus Aid, Relief and Economic Security Act (the “Act”), up to the full principal amount of a loan and
−Removed: any accrued interest can be forgiven if the borrower uses all of the loan proceeds for forgivable purposes (payroll, benefits, lease/mortgage
−Removed: payments and/or utilities) required under the Act and any rule, regulation, or guidance issued by the Small Business Administration (the
−Removed: “SBA”) pursuant to the Act (collectively, the “Forgiveness Provisions”).
−Removed: The amount of forgiveness of the PPP
−Removed: loan depends on the borrower’s payroll costs over either an eight-week or twenty-four-week period beginning on the date of funding.
−Removed: Any processes or procedures established under the Forgiveness Provisions must be followed and any requirements of the Forgiveness Provisions
−Removed: must be fully satisfied to obtain such loan forgiveness.
−Removed: Pursuant to the provisions of the Act, the first six monthly payments of principal
−Removed: and interest will be deferred.
−Removed: Interest will accrue during the deferment period.
−Removed: The borrower must pay principal and interest payments
−Removed: on the fifth day of each month beginning seven months from the date of the applicable promissory note.
−Removed: October 20, 2020, OmniMetrix submitted its PPP Loan Forgiveness Application to the SBA.
−Removed: On November 5, 2020, the SBA confirmed that OmniMetrix’s
−Removed: application for forgiveness had been approved and that its PPP loan, in the amount of $ 419,800 plus accrued interest of $ 2,162 , had been
−Removed: Company elected not to apply for forgiveness of the PPP loan proceeds received by its parent entity, Acorn Energy, Inc., in the amount
−Removed: of $ 41,600 plus accrued interest of $ 206 .
−Removed: This loan was repaid to the lender effective October 22, 2020 .
−Removed: interest expense on these loans at the time of forgiveness/repayment was approximately $ 1,000 .
−Removed: NOTE 8— COMMITMENTS AND CONTINGENCIES
+Added: value of operating lease liabilities (a)
+Added: current portion of $ 116,000 for operating leases.
+Added: July 6, 2021, the Company entered into an agreement with King Industrial Realty, Inc., to sublease from the Company 1,900 square feet
+Added: of office space of the Company’s 21,000 square feet of office and production space in the Hamilton Mill Business Park located in
+Added: Buford, Georgia, for a monthly sublease payment of $ 2,375 (plus an annual escalator each year of 3%) which includes the base rent plus
+Added: a pro-rata share of utilities, property taxes and insurance.
+Added: Fifty percent of any excess rent received above the per square foot amount
+Added: that the Company pays will be remitted to the Company’s landlord less the allocation of any shared expenses and leasehold improvements
+Added: specific to the sublease.
+Added: As of December 31, 2022, after the offset of the investment in leasehold improvements and other expenses related
+Added: to the sublease, the Company owes its landlord $ 6,000 for its share of the sublease profit since the lease commencement.
+Added: The estimated
+Added: amount the Company expects to remit to the landlord each year of the sublease subsequent to December 31, 2022 is $ 6,100 per year.
+Added: sublease commenced on October 1, 2021 and will run through September 30, 2025 which is the end of the Company’s lease term with
+Added: its landlord.
+Added: Below are the future payments expected under the sublease net of the estimated annual service cost of $ 2,220 (gross of
+Added: the estimated amount expected to be remitted to our landlord):
+Added: undiscounted cash flows
+Added: 7— COMMITMENTS AND CONTINGENCIES
August 19, 2019, OmniMetrix entered into an agreement with a software development partner to create and license to OmniMetrix a new software
−Removed: platform and application.
−Removed: Pursuant to this agreement, OmniMetrix paid this partner equal monthly payments over the first seven months
−Removed: of the term of the agreement equal to $ 200,000 in the aggregate.
−Removed: OmniMetrix will also pay the partner (i) a per-sensor monitoring fee
−Removed: for each sensor connected to the developed technology, or (ii) a percentage of any revenue received above a specified amount per sensor
−Removed: monitored per month in gas applications only.
−Removed: Commencing on January 1, 2021, OmniMetrix paid the partner a quarterly licensing fee of
−Removed: $ 12,500 which was renegotiated to $ 4,450 effective October 1, 2021.
−Removed: The annual licensing fee moving forward will be $ 17,800 , which will
−Removed: be paid in quarterly increments of $ 4,450 .
+Added: platform and application for our CP customers.
+Added: Pursuant to this agreement, OmniMetrix paid this partner equal monthly payments over the
+Added: first seven months of the term of the agreement equal to $ 200,000 in the aggregate.
+Added: OmniMetrix will also pay the partner (i) a per-sensor
+Added: monitoring fee for each sensor connected to the developed technology, or (ii) a percentage of any revenue received above a specified
+Added: amount per sensor monitored per month in gas applications only.
+Added: Commencing on January 1, 2021, OmniMetrix paid the partner a quarterly
+Added: licensing fee of $ 12,500 which was renegotiated to $ 4,450 effective October 1, 2021.
The per-sensor monitoring fees have not yet commenced.
−Removed: The initial term of this agreement ends
−Removed: on August 19, 2022 but will automatically renew for one-year periods unless either party delivers a written notice of termination to the
−Removed: other party sixty days prior to the end of the respective term.
−Removed: addition to the above, the Company has approximately $ 443,000 in operating lease obligations payable through 2026 and approximately $ 151,000
−Removed: in other contractual obligations.
−Removed: The Company also has approximately $ 1.2 million in open purchase order commitments payable through 2022.
−Removed: NOTE 9— EQUITY
+Added: The initial term of this agreement ended on August 19, 2022 and would have automatically renewed for an additional year, but OmniMetrix
+Added: delivered a written notice of termination to the other party sixty days prior to the end of the initial term.
+Added: OmniMetrix is currently
+Added: on a month-to-month arrangement through December 31, 2022, paying a monthly licensing fee of $ 1,500 , and is working with the software
+Added: development partner to negotiate more favorable terms for future periods.
+Added: addition to the above, the Company has $ 336,000 in operating lease obligations payable through 2026 and $ 64,000 in other contractual
+Added: The Company also has $ 255,000 in open purchase order commitments payable through April 2023.
December 31, 2022 the Company had issued and outstanding 39,722,589 shares of its common stock, par value $ 0.01 per share.
3 unchanged sentences
Accordingly, no preferred stock is issued or outstanding.
−Removed: Employee Option Information
+Added: Summary Employee Option Information
Company’s stock option plans provide for the grant to officers, directors and employees of options to purchase shares of common
10 unchanged sentences
were available for grant under the 2006 Stock Option Plan for Non-Employee Directors.
−Removed: In 2021 and 2020, 232,770 and 230,000 options, respectively,
−Removed: were granted to directors, executive officers and employees.
−Removed: In 2021 and 2020, there were no grants to non-employees (other than the non-employee
−Removed: directors and executive officers).
−Removed: The fair value of the options issued was approximately $ 89,000 and $ 59,000 in 2021 and 2020, respectively.
−Removed: options were exercised in the year ended December 31, 2021.
+Added: In 2022 and 2021, 145,770 ( 115,000 to directors
+Added: and executive officers and 30,770 to other employees) and 232,770 ( 165,000 to directors and executive officers and 67,770 to other employees)
+Added: options, respectively, were granted .
+Added: In 2022 and 2021, there were no grants to non-employees (other than the non-employee directors
+Added: and executive officers).
+Added: The fair value of the options issued was $ 54,000 and $ 89,000 in 2022 and 2021, respectively.
options were exercised in the year ended December 31, 2022.
+Added: No options were exercised in the year ended December 31, 2021.
The intrinsic
−Removed: value of options outstanding and of options exercisable at December 31, 2021 was approximately $ 291,000 and $ 217,000 , respectively.
−Removed: intrinsic value of options outstanding and of options exercisable at December 31, 2020 was approximately $ 29,000 and $ 46,000 , respectively.
+Added: value of options outstanding and of options exercisable at December 31, 2022 was $ 16,000 and $ 13,000 , respectively.
+Added: The intrinsic value
+Added: of options outstanding and of options exercisable at December 31, 2021 was $ 291,000 and $ 217,000 , respectively.
Company utilized the Black-Scholes option-pricing model to estimate fair value, utilizing the following assumptions for the respective
years (all in weighted averages):
−Removed: SCHEDULE OF STOCK OPTIONS FAIR VALUE ASSUMPTIONS ESTIMATED USING BLACK-SCHOLES PRICING MODEL
+Added: OF STOCK OPTIONS FAIR VALUE ASSUMPTIONS ESTIMATED USING BLACK-SCHOLES PRICING MODEL
Risk-free interest rate
14 unchanged sentences
of fair value are not intended to predict actual future events or the value ultimately realized by persons who receive equity awards.
−Removed: Option Information
+Added: Summary Option Information
summary of the Company’s option plans as of December 31, 2022 and 2021, as well as changes during each of the years then ended,
8 unchanged sentences
SUMMARY OF INFORMATION REGARDING TO OPTIONS OUTSTANDING AND EXERCISABLE
−Removed: Exercise Prices
−Removed: $ 0.14 – $ 0.38
−Removed: $ 0.40 – $ 0.62
compensation expense included in selling, general and administrative expense in the Company’s consolidated statements of operations
−Removed: was approximately $ 75,000 and $ 35,000 in the years ending December 31, 2021 and 2020, respectively.
−Removed: total compensation cost related to non-vested awards not yet recognized was approximately $ 59,000 as of December 31, 2021.
−Removed: Company has issued warrants at exercise prices equal to or greater than market value of the Company’s common stock at the date of
+Added: was $ 80,000 and $ 75,000 in the years ending December 31, 2022 and 2021, respectively.
+Added: total compensation cost related to non-vested awards not yet recognized was $ 33,000 as of December 31, 2022.
+Added: Company has issued warrants at exercise prices equal to or greater than market value of the Company’s common stock at the date
A summary of warrant activity follows:
3 unchanged sentences
Outstanding and exercisable at end of year
−Removed: warrants outstanding at December 31, 2021 have a weighted average remaining contractual life of approximately 14.5 months.
−Removed: NOTE 10— INCOME
−Removed: (a) Composition
−Removed: of loss from continuing operations before income taxes is as follows (in thousands):
+Added: warrants outstanding at December 31, 2022 had a weighted average remaining contractual life of 2.5 months.
+Added: 9— INCOME TAXES
+Added: (a) Composition of loss before income taxes is as follows (in thousands):
COMPOSITION OF LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
−Removed: Income tax expense
−Removed: consists of the following (in thousands):
+Added: tax expense consists of the following (in thousands):
COMPONENTS OF INCOME TAX EXPENSE
−Removed: State and local
−Removed: Current Income Tax Expense
−Removed: State and local
−Removed: Deferred Income Tax Expense
−Removed: Total income tax expense
−Removed: * less than 1
−Removed: (b) Effective
−Removed: Income Tax Rates
+Added: income tax expense
+Added: income tax expense
+Added: income tax expense
+Added: Effective Income Tax Rates
forth below is a reconciliation between the federal tax rate and the Company’s effective income tax rates with respect to continuing
SUMMARY OF RECONCILIATION BETWEEN FEDERAL TAX RATE
−Removed: Year ended December 31,
−Removed: Statutory Federal rates
−Removed: Increase (decrease) in income tax rate resulting from:
−Removed: Other, net (primarily permanent differences)
−Removed: Valuation allowance
−Removed: Effective income tax rates
−Removed: of Deferred Tax Assets and (Liabilities) (in thousands):
+Added: ended December 31,
+Added: Federal rates
+Added: (decrease) in income tax rate resulting from:
+Added: net (primarily permanent differences)
+Added: income tax rates
+Added: Analysis of Deferred Tax Assets and (Liabilities) (in thousands):
SCHEDULE OF DEFERRED TAX ASSETS AND LIABILITIES
2 unchanged sentences
Employee benefits and deferred compensation
−Removed: Investments and asset impairments
Other temporary differences
+Added: Section 174 Expenditures
Net operating loss and capital loss carryforwards
2 unchanged sentences
Net deferred tax assets
−Removed: allowances relate principally to net operating loss carryforwards related to the Company’s consolidated tax losses as well as state
−Removed: tax losses related the Company’s OmniMetrix subsidiary and book-tax differences related asset impairments and stock compensation
−Removed: expense of the Company.
−Removed: During the year ended December 31, 2021, the valuation allowance decreased by approximately $ 33,000 .
−Removed: of Tax Loss Carryforwards
+Added: allowances relate principally to net operating loss carryforwards related to the Company’s consolidated tax losses as well as
+Added: state tax losses related the Company’s OmniMetrix subsidiary and book-tax differences related asset impairments and stock
+Added: compensation expense of the Company.
+Added: During the year ended December 31, 2022, the gross deferred tax asset and the valuation
+Added: allowance decreased by $ 945,000 .
Summary of Tax Loss Carryforwards
of December 31, 2022, the Company had various operating loss carryforwards expiring as follows (in thousands):
+Added: OF TAX LOSS CARRYFORWARDS
2025 – 2031 *
−Removed: * The utilization of a portion of these net operating loss carryforwards is limited due to
−Removed: limits on utilizing net operating loss carryforwards under Internal Revenue Service regulations when or if a change of control were to
−Removed: in the United States
−Removed: Tax Cuts and Jobs Act (the “Act”) was enacted on December 22, 2017.
−Removed: The Act reduces the U.S.
−Removed: federal corporate tax rate from
−Removed: 35 % to 21 %, requires companies to pay a one-time transition tax on earnings of certain foreign subsidiaries that were previously tax deferred
−Removed: and creates new taxes on certain foreign sourced earnings.
−Removed: The most significant impact of the legislation for the Company was a reduction
−Removed: of the value of the Company’s net deferred tax assets (which represent future tax benefits) as a result of lowering the U.S.
−Removed: income tax rate from 35 % to 21 %.
−Removed: The Act also includes a requirement to pay a one-time transition tax (the “Transition Tax”)
−Removed: on the cumulative value of earnings and profits that were previously not repatriated for U.S.
−Removed: income tax purposes.
−Removed: The Company does not
−Removed: believe that it will be required to pay any Transition Tax on its previously unrepatriated earnings and profits of its previously consolidated
−Removed: foreign subsidiaries.
+Added: utilization of a portion of these net operating loss carryforwards is limited due to limits
+Added: on utilizing net operating loss carryforwards under Internal Revenue Service regulations
+Added: for separate return limitation years.
+Added: for tax years beginning after December 31, 2021, taxpayers are required to capitalize any expenses incurred that are considered incidental
+Added: to research and experimentation (R&E) activities under IRC Section 174.
+Added: While taxpayers historically had the option of deducting
+Added: these expenses under IRC Section 174, the December 2017 Tax Cuts and Jobs Act mandates capitalization and amortization of R&E expenses
+Added: for tax years beginning after December 31, 2021.
+Added: Expenses incurred in connection with R&E activities in the US must be amortized
+Added: over a 5-year period if incurred.
+Added: R&E activities are broader in scope than qualified research activities considered under IRC Section
+Added: 41 (relating to the research tax credit).
+Added: For the year ended December 31, 2022, the Company performed an analysis based on available
+Added: guidance and determined that it will continue to be in a loss position even after the required capitalization and amortization of its
+Added: R&E expenses.
+Added: The Company will continue to monitor this issue for future developments, but it does not expect R&E capitalization
+Added: and amortization to require it to pay cash taxes now or in the near future.
a holding company without other business activity in Delaware, the Company is exempt from Delaware state income tax.
1 unchanged sentence
statutory income tax rate on domestic earnings is the federal rate of 21 % .
−Removed: NOTE 11— RELATED
−Removed: PARTY BALANCES AND TRANSACTIONS
−Removed: and Director Fees
−Removed: The Company recorded fees
−Removed: to officers of approximately $ 517,000
−Removed: and $ 510,000 for the years ended December 31, 2021 and 2020, respectively, which is included in selling, general and administrative
−Removed: Company recorded fees to directors of approximately $ 59,000 for the years ended December 31, 2021 and 2020, which is included in selling,
−Removed: general and administrative expenses.
+Added: 10— RELATED PARTY BALANCES AND TRANSACTIONS
+Added: Officer and Director Fees
+Added: Company recorded fees to officers of $ 522,000 and $ 517,000 for the years ended December 31, 2022 and 2021, respectively, which is included
+Added: in selling, general and administrative expenses.
+Added: Company recorded fees to directors of $ 59,000 for the years ended December 31, 2022 and 2021, which is included in selling, general and
+Added: administrative expenses.
+Added: Company issued 145,770 ( 115,000 to directors and executive officers and 30,770 to other employees) and 232,770 ( 165,000 to directors
+Added: and executive officers and 67,770 to other employees) options, in 2022 and 2021, respectively.
+Added: 35,000 options were exercised in the year
+Added: ended December 31, 2022.
+Added: No options were exercised in the year ended December 31, 2021.
+Added: See Note 8 for further discussion.
Director of the Company may elect by written notice delivered on or before the first day of each calendar year whether to receive, in
−Removed: lieu of some or all of his or her retainer and board fees, that number of shares of Company common stock as shall have a value equal to
−Removed: the applicable retainer and board fees, based on the closing price of the Company’s common stock on its then-current trading platform
−Removed: or exchange on the last trading day immediately preceding the first day of the applicable year.
−Removed: Once made, the election shall be irrevocable
−Removed: for such election year and the shares subject to the election shall vest and be issued one-fourth upon the first day of the election year
−Removed: and one-fourth as of the first day of each of the second through fourth calendar quarters thereafter during the remainder of the election
−Removed: 3 for information related to the sale of OmniMetrix Preferred Stock to one of the Company’s former directors in 2015 and the subsequent
−Removed: repurchase of this Preferred Stock on July 1, 2019.
−Removed: c) The related
−Removed: party balance due to Acorn from OmniMetrix is approximately $ 4,217,000 for amounts loaned, accrued interest and expenses paid by Acorn
−Removed: on Omni’s behalf as of December 31, 2021 as compared to approximately $ 4,575,000 as of December 31, 2020.
−Removed: This balance is eliminated
−Removed: in consolidation.
−Removed: During 2021, the intercompany amount due to Acorn from OmniMetrix decreased by approximately $ 359,000 .
−Removed: This included
−Removed: repayments of approximately $ 677,000 offset by interest of approximately $ 194,000 , dividends of $ 76,000 due to Acorn and approximately
−Removed: $ 48,000 in shared expenses paid by Acorn.
−Removed: During 2020, the intercompany amount due to Acorn from OmniMetrix increased by approximately
−Removed: This included repayments of approximately $ 435,000 offset by interest of approximately $ 253,000 , dividends of $ 76,000 due to
−Removed: Acorn and approximately $ 176,000 in shared expenses paid by Acorn.
−Removed: NOTE 12— SEGMENT
−Removed: REPORTING AND GEOGRAPHIC INFORMATION
−Removed: of December 31, 2021, the Company continues to operate in two reportable operating segments, both of which are performed through the Company’s
−Removed: OmniMetrix subsidiary:
−Removed: The PG segment provides wireless remote monitoring and control systems and services for critical assets as well as Internet of Things applications.
−Removed: The CP segment provides for remote monitoring of cathodic protection systems on gas pipelines for gas utilities and pipeline companies.
+Added: lieu of some or all of his or her retainer and board fees, that number of shares of Company common stock as shall have a value equal
+Added: to the applicable retainer and board fees, based on the closing price of the Company’s common stock on its then-current trading
+Added: platform or exchange on the last trading day immediately preceding the first day of the applicable year.
+Added: Once made, the election shall
+Added: be irrevocable for such election year and the shares subject to the election shall vest and be issued one-fourth upon the first day of
+Added: the election year and one-fourth as of the first day of each of the second through fourth calendar quarters thereafter during the remainder
+Added: of the election year.
+Added: intercompany balance due to Acorn from OmniMetrix is $ 3,677,000 for amounts loaned, accrued interest and expenses paid by Acorn on Omni’s
+Added: behalf as of December 31, 2022 as compared to $ 4,217,000 as of December 31, 2021.
+Added: This balance is eliminated in consolidation.
+Added: 2022, the intercompany amount due to Acorn from OmniMetrix decreased by $ 540,000 .
+Added: This included repayments of $ 985,000 offset by interest
+Added: of $ 179,000 , dividends of $ 76,000 due to Acorn and $ 190,000 in shared expenses paid by Acorn.
+Added: During 2021, the intercompany amount due
+Added: to Acorn from OmniMetrix decreased by $ 359,000 .
+Added: This included repayments of $ 677,000 offset by interest of $ 194,000 , dividends of $ 76,000
+Added: due to Acorn and $ 48,000 in shared expenses paid by Acorn.
+Added: 11— SEGMENT REPORTING AND GEOGRAPHIC INFORMATION
+Added: General Information
+Added: of December 31, 2022, the Company continues to operate in two reportable operating segments, both of which are performed through the
+Added: Company’s OmniMetrix subsidiary:
+Added: PG segment provides wireless remote monitoring and control systems and services for critical assets as well as Internet of Things
+Added: applications.
+Added: CP segment provides for remote monitoring of cathodic protection systems on gas pipelines for gas utilities and pipeline companies.
Company’s reportable segments are strategic business units, offering different products and services and are managed separately
−Removed: as each business requires different technology and marketing strategies.
−Removed: (b) Information
−Removed: about profit or loss and assets
+Added: by the Chief Decision Maker (CDM) as each business requires different technology and marketing strategies.
+Added: Information about profit or loss and assets
accounting policies of all the segments are those described in the summary of significant accounting policies.
−Removed: The Company evaluates performance
−Removed: based on net income or loss before taxes.
−Removed: Company does not systematically allocate assets to the divisions of the subsidiaries constituting its consolidated group, unless the division
−Removed: constitutes a significant operation.
−Removed: Accordingly, where a division of a subsidiary constitutes a segment that does not meet the quantitative
−Removed: thresholds of applicable accounting principles, depreciation expense is recorded against the operations of such segment, without allocating
−Removed: the related depreciable assets to that segment.
−Removed: However, where a division of a subsidiary constitutes a segment that does meet the quantitative
−Removed: thresholds, related depreciable assets, along with other identifiable assets, are allocated to such division.
+Added: The Company evaluates
+Added: performance based on net income or loss before taxes.
+Added: Company does not systematically allocate assets to the divisions of the subsidiaries constituting its consolidated group, unless the
+Added: division constitutes a significant operation.
+Added: Accordingly, where a division of a subsidiary constitutes a segment that does not meet
+Added: the quantitative thresholds of applicable accounting principles, depreciation expense is recorded against the operations of such segment,
+Added: without allocating the related depreciable assets to that segment.
+Added: However, where a division of a subsidiary constitutes a segment that
+Added: does meet the quantitative thresholds, related depreciable assets, along with other identifiable assets, are allocated to such division.
following tables represent segmented data for the years ended December 31, 2022 and 2021 (in thousands).
−Removed: The Company does not currently
−Removed: break out total assets by reportable segment as there is a high level of shared utilization between the segments.
−Removed: Further, the Chief Decision
−Removed: Maker (CDM) does not review the assets by segment.
+Added: The Company does not
+Added: currently break out total assets by reportable segment as there is a high level of shared utilization between the segments.
+Added: the CDM does not review the assets by segment.
SUMMARY OF SEGMENTED DATA
Year ended December 31, 2022:
−Removed: Revenues from external customers
+Added: Revenues from customers
Segment gross profit
2 unchanged sentences
Year ended December 31, 2021:
−Removed: Revenues from external customers
+Added: Revenues from customers
Segment gross profit
1 unchanged sentence
Segment income (loss) before income taxes
−Removed: (c) The following
−Removed: tables represent a reconciliation of the segment data to consolidated statement of operations and balance sheet data for the years ended
−Removed: and as of December 31, 2021 and 2020 (in thousands):
+Added: software impairment of $ 51,000
+Added: recorded during 2022 is not related to a specific segment and, thus, is not included in the
+Added: “Segment income (loss) before income taxes” for the year ended December 31, 2022.
+Added: The following tables represent a reconciliation of the segment data to consolidated statement of operations and balance sheet data for
+Added: the years ended and as of December 31, 2022 and 2021 (in thousands):
SCHEDULE OF RECONCILIATION OF SEGMENT DATA TO CONSOLIDATED STATEMENT OF OPERATIONS
Total net income before income taxes for reportable segments
−Removed: Gain on PPP loan extinguishment
−Removed: net cost of corporate headquarters
−Removed: net (loss) income before taxes on income
+Added: Unallocated net cost of corporate headquarters
+Added: Consolidated net loss before taxes on income
SCHEDULE OF RECONCILIATION OF SEGMENT DATA TO CONSOLIDATED STATEMENT BALANCE SHEET
−Removed: As of December 31,
−Removed: (in thousands)
−Removed: Total assets for OmniMetrix subsidiary
−Removed: Assets of corporate headquarters
−Removed: Total consolidated assets
+Added: of December 31,
+Added: assets for OmniMetrix subsidiary
+Added: of corporate headquarters
+Added: consolidated assets
SCHEDULE OF REVENUE FROM CUSTOMERS BY GEOGRAPHICAL AREAS
−Removed: (in thousands)
−Removed: Revenues based on location of customer :
−Removed: United States
+Added: based on location of customer:
of the Company’s long-lived assets are located in the United States.
−Removed: and Accounts Receivable Balances from Major Customers (in thousands):
+Added: Revenues and Accounts Receivable Balances from Major Customers (in thousands):
SCHEDULE OF REVENUES, ACCOUNTS RECEIVABLE FROM MAJOR CUSTOMERS
−Removed: Invoiced Sales
−Removed: Accounts Receivable
−Removed: * Balance is not significant.
−Removed: NOTE 13— REVENUE
+Added: is not significant.
following table disaggregates the Company’s revenue for the years ended December 31, 2022 and 2021 (in thousands):
2 unchanged sentences
Total Revenue
−Removed: Year ended December 31, 2020:
−Removed: Total Revenue
+Added: ended December 31, 2021:
revenue activity for the year ended December 31, 2022 can be seen in the table below (in thousands):
SCHEDULE OF DEFERRED REVENUE ACTIVITY
−Removed: Balance at December 31, 2020
−Removed: Additions during the period
−Removed: Recognized as revenue
−Removed: Balance at December 31, 2021
−Removed: Amounts to be recognized as revenue in the year ending:
−Removed: December 31, 2022
−Removed: December 31, 2023
−Removed: December 31, 2024 and thereafter
−Removed: revenue of approximately $ 890,000 is related to custom design hardware, accessories, repairs, and other miscellaneous charges that are
−Removed: recognized to revenue when sold and are not deferred.
+Added: at December 31, 2021
+Added: during the period
+Added: at December 31, 2022
+Added: to be recognized as revenue in the year ending:
+Added: 31, 2025 and thereafter
+Added: revenue of $ 780,000 is related to custom design hardware, accessories, repairs, and other miscellaneous charges that are recognized to
+Added: revenue when sold and are not deferred.
revenue activity for the year ended December 31, 2021 can be seen in the table below (in thousands):
−Removed: Balance at December 31, 2019
+Added: at December 31, 2020
Deferred revenue, beginning balance
−Removed: Additions during the period
−Removed: Recognized as revenue
−Removed: Balance at December 31, 2020
+Added: during the period
+Added: at December 31, 2021
Deferred revenue ending balance
−Removed: Amounts to be recognized as revenue in the year ending:
−Removed: December 31, 2021
−Removed: December 31, 2022
−Removed: December 31, 2023 and thereafter
−Removed: revenue of approximately $ 414,000 is related to revenue from sales of custom design hardware, accessories, repairs, and other miscellaneous
−Removed: charges that are recognized to revenue when sold and are not deferred.
+Added: to be recognized as revenue in the year ending:
+Added: 31, 2024 and thereafter
+Added: revenue of $ 890,000 is related to revenue from sales of custom design hardware, accessories, repairs, and other miscellaneous charges
+Added: that are recognized to revenue when sold and are not deferred.
charges relate only to the sale of equipment.
2 unchanged sentences
SCHEDULE OF DEFERRED CHARGES ACTIVITY
−Removed: Balance at December 31, 2020
−Removed: Additions during the period
−Removed: Recognized as cost of sales
−Removed: Balance at December 31, 2021
−Removed: Amounts to be recognized as cost of sales in the year ending:
−Removed: December 31, 2022
−Removed: December 31, 2023
−Removed: December 31, 2024 and thereafter
−Removed: included in other assets in the Company’s Consolidated Balance Sheets at December
−Removed: costs (COGS) for monitoring services of approximately $ 349,000 and the COGS for the miscellaneous revenue from sales of custom design
−Removed: hardware, upgrade kits, accessories and repairs of approximately $ 580,000 are expensed as incurred and are not deferred.
+Added: at December 31, 2021
+Added: during the period
+Added: as cost of sales
+Added: at December 31, 2022
+Added: to be recognized as cost of sales in the year ending:
+Added: 31, 2025 and thereafter
+Added: costs paid to AT&T and the COGS related to sales of upgrade kits, accessories and repairs of $ 843,000 in the aggregate are expensed
+Added: as incurred and are not deferred.
charges activity for the year ended December 31, 2021 can be seen in the table below (in thousands):
−Removed: Balance at December 31, 2019
+Added: at December 31, 2020
Deferred charges beginning balance
−Removed: Additions during the period
−Removed: Recognized as cost of sales
−Removed: Balance at December 31, 2020
+Added: during the period
+Added: as cost of sales
+Added: at December 31, 2021
Deferred charges ending balance
−Removed: Amounts to be recognized as cost of sales in the year ending:
−Removed: December 31, 2021
−Removed: December 31, 2022
−Removed: December 31, 2023 and thereafter
−Removed: * Amounts included in other assets in the Company’s Consolidated Balance Sheets at December
−Removed: for monitoring services of approximately $ 608,000 and the COGS for the miscellaneous revenue from sales of custom design hardware, accessories
−Removed: and repairs of approximately $ 262,000 are expensed as incurred and are not deferred.
+Added: to be recognized as cost of sales in the year ending:
+Added: 31, 2024 and thereafter
+Added: costs paid to AT&T and the COGS related to sales of custom design hardware, accessories and repairs of $ 929,000 in the aggregate
+Added: are expensed as incurred and are not deferred.
Company pays its employees sales commissions for sales of HW and for first sales of monitoring services (not for renewals).
4 unchanged sentences
life of the units which are currently estimated to be three years.
−Removed: Contract assets associated with monitoring services are amortized over
−Removed: the expected monitoring life including renewals.
+Added: Contract assets associated with monitoring services are amortized
+Added: over the expected monitoring life including renewals.
following table provides a reconciliation of the Company’s sales commissions contract assets for the year ended December 31, 2022
1 unchanged sentence
SCHEDULE OF SALES COMMISSIONS CONTRACT ASSETS
−Removed: Balance at December 31, 2020
−Removed: Additions during the period
−Removed: Amortization of sales commissions
−Removed: Balance at December 31, 2021
−Removed: capitalized sales commissions are included in other current assets (approximately $ 138,000 ) and other assets (approximately $ 157,000 )
−Removed: in the Company’s Consolidated Balance Sheets at December 31, 2021.
+Added: at December 31, 2021
+Added: during the period
+Added: of sales commissions
+Added: at December 31, 2022
+Added: capitalized sales commissions are included in other current assets ($ 196,000 ) and other assets ($ 203,000 ) in the Company’s Consolidated
+Added: Balance Sheets at December 31, 2022.
following table provides a reconciliation of the Company’s sales commissions contract assets for the year ended December 31, 2021
(in thousands):
−Removed: Balance at December 31, 2019
+Added: at December 31, 2020
Sales commissions contract assets beginning balance
−Removed: Additions during the period
−Removed: Amortization of sales commissions
−Removed: Balance at December 31, 2020
+Added: during the period
+Added: of sales commissions
+Added: at December 31, 2021
Sales commissions contract assets ending balance
−Removed: capitalized sales commissions are included in other current assets (approximately $ 90,000 ) and other assets (approximately $ 87,000 ) in
−Removed: the Company’s Consolidated Balance Sheets at December 31, 2020.
−Removed: NOTE 14— SUBSEQUENT
+Added: capitalized sales commissions are included in other current assets ($ 138,000 ) and other assets ($ 157,000 ) in the Company’s Consolidated
+Added: Balance Sheets at December 31, 2021.
+Added: 13— SUBSEQUENT EVENTS
+Added: January 1, 2023, 35,000 options were issued to the CEO with an exercise price of $ 0.35 and that vest in equal increments on January 1,
+Added: 2023, April 1, 2023, July 1, 2023 and October 1, 2023 valued at $ 9,000 .
January 3, 2023, 30,000 options in the aggregate were issued to directors with an exercise price of $ 0.35 and that vest in equal increments
on January 1, 2023, April 1, 2023, July 1, 2023 and October 1, 2023 valued at $ 9,000 in the aggregate.
−Removed: January 1, 2022, 35,000 options were issued to the CEO with an exercise price of $ 0.63 and that vest in equal increments on January 1,
−Removed: 2022, April 1, 2022, July 1, 2022 and October 1, 2022 valued at approximately $ 14,000 .
−Removed: February 1, 2022, the Company’s agreement with Sales Force renewed for an additional one-year term .
−Removed: The monthly payments during
−Removed: the term of this agreement are approximately $ 2,000 .
−Removed: February 7, 2022, the Company entered into a Mobile Business Agreement with AT&T for business communications services including new
−Removed: phone equipment for all office-based employees.
−Removed: The agreement has a term of two years .
−Removed: The monthly recurring charges under this agreement
−Removed: are $ 675 and the total nonrecurring fee paid at the inception of the agreement was $ 2,475 .
−Removed: March 4, 2022, 30,770
−Removed: options were issued to the Vice President of Sales with an exercise price of $ 0.55
−Removed: and that vest
−Removed: in equal increments over three years on the anniversary date of the issuance with the last tranche vesting on March 4, 2025 .
−Removed: options are valued at approximately $ 10,000 .
+Added: February 27, 2023, 10,000 options were issued to the new Director of Software Development and Technology with an exercise price of $ 0.41
+Added: and that vest in equal increments over three years on the anniversary date of the issuance with the last tranche vesting on February
+Added: These options are valued at $ 3,000 .
+Added: March 2, 2023, 35,000 warrants that were set to expire on March 16, 2023 were exercised at an exercise price of $ 0.13 per share by the
+Added: Chief Executive Officer.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.