Item 1. Financial Statements
Item
1. Financial Statements
CERBERUS
CYBER SENTINEL CORPORATION and subsidiaries
CONDENSED
Consolidated Balance Sheets
March 31,
December 31,
2021
2020
(Unaudited)
ASSETS
Current Assets:
Cash and cash
equivalents
$ 7,326,609
$ 5,197,030
Accounts receivable, net
of allowances for doubtful accounts of $40,000
1,183,318
1,006,834
Prepaid
expenses and other current assets
155,570
142,144
Total Current Assets
8,665,497
6,346,008
Property and equipment, net of accumulated
depreciation of $18,897 and $14,473, respectively
76,206
80,630
Right of use asset
175,927
13,426
Intangible assets, net of accumulated amortization
of $151,462 and $116,468, respectively
2,070,438
2,105,432
Goodwill
4,101,369
4,101,369
Total
Assets
$ 15,089,437
$ 12,646,865
LIABILITIES AND STOCKHOLDERS’
EQUITY
Current Liabilities:
Accounts payable and accrued
expenses
$ 747,638
$ 809,804
Stock payable
48,000
46,000
Lease liability
101,828
8,989
Loans payable
9,451
9,405
Line of credit
33,358
3,000
Convertible note payable,
net of debt discount, related party
2,944,706
2,926,609
Note
payable - related party
59,787
59,787
Total Current Liabilities
3,944,768
3,863,594
Long-term Liabilities:
Loans payable, net of current
portion
1,016,463
1,037,115
Lease liability, net of
current portion
74,840
4,693
Total
Liabilities
5,036,071
4,905,402
Commitments and Contingencies
Stockholders’ Equity:
Common stock, $.00001 par
value; 250,000,000 shares authorized; 117,729,971 and 116,104,971 shares issued and outstanding, respectively
1,177
1,161
Additional paid-in capital
16,695,820
12,607,074
Accumulated
deficit
(6,643,631 )
(4,866,772 )
Total
Stockholders’ Equity
10,053,366
7,741,463
Total
Liabilities and Stockholders’ Equity
$ 15,089,437
$ 12,646,865
The
accompanying footnotes are an integral part of these unaudited condensed consolidated financial statements.
3
CERBERUS
CYBER SENTINEL CORPORATION
CONDENSED
Consolidated STATEMENTS OF OPERATIONS
(Unaudited)
Three
Months Ended
March
31, 2021
March
31, 2020
Revenue:
Managed services
$ 440,417
$ 137,913
Consulting
services
2,119,361
930,308
Total
revenue
2,559,778
1,068,221
Cost of revenue:
Managed services
193,667
18,970
Consulting services
117,794
115,847
Cost of payroll
1,427,702
640,424
Total
cost of revenue
1,739,163
775,241
Total gross profit
820,615
292,980
Operating expenses:
Professional fees
157,354
196,354
Advertising and marketing
45,227
27,862
Selling, general and administrative
1,487,641
580,198
Stock
based compensation
838,762
325,429
Total operating expenses
2,528,984
1,129,843
Loss from operations
(1,708,369 )
(836,863 )
Other expense:
Other income
205
-
Interest expense, net
(68,695 )
(2,281 )
Total other expense
(68,490 )
(2,281 )
Loss before provision for income taxes
(1,776,859 )
(839,144 )
Provision for income
taxes
-
-
Net loss
$ (1,776,859 )
$ (839,144 )
Net loss per common
share - basic
$ (0.02 )
$ (0.01 )
Net loss per common
share - diluted
$ (0.02 )
$ (0.01 )
Weighted average shares outstanding -
basic
116,418,173
108,082,222
Weighted average shares outstanding -
diluted
116,418,173
108,082,222
The
accompanying footnotes are an integral part of these unaudited condensed consolidated financial statements.
4
CERBERUS
CYBER SENTINEL CORPORATION
CONDENSED
Consolidated STATEMENTS of CHANGES IN STOCKHOLDERS’ EQUITY
(Unaudited)
Additional
Common
Stock
Paid-in
Retained
Treasury
Shares
Amount
Capital
Earnings
Stock
Total
Balance at January 1, 2021
116,104,971
$ 1,161
$ 12,607,074
$ (4,866,772 )
$ -
$ 7,741,463
Stock based compensation - stock options
-
-
838,762
-
-
838,762
Stock issued for cash
1,625,000
16
3,249,984
-
-
3,250,000
Net loss
-
-
-
(1,776,859 )
-
(1,776,859 )
Balance as of March
31, 2021
117,729,971
$ 1,177
$ 16,695,820
$ (6,643,631 )
$ -
$ 10,053,366
Balance at January 1, 2020
107,912,500
$ 1,139
$ 7,770,902
$ (1,453,510 )
$ (2,400,000 )
$ 3,918,531
Stock based compensation - stock options
-
-
325,429
-
-
325,429
Stock issued for cash
350,000
4
139,996
-
-
140,000
Return of treasury stock to authorized capital
-
(60 )
(2,399,940 )
-
2,400,000
-
Net loss
-
-
-
(839,144 )
-
(839,144 )
Balance as of March
31, 2020
108,262,500
$ 1,083
$ 5,836,387
$ (2,292,654 )
$ -
$ 3,544,816
The
accompanying footnotes are an integral part of these unaudited condensed consolidated financial statements.
5
CERBERUS
CYBER SENTINEL CORPORATION
CONDENSED
Consolidated STATEMENTS OF CASH FLOWS
(Unaudited)
March
31, 2021
March
31, 2020
Cash flows from operating activities:
Net loss
$ (1,776,859 )
$ (839,144 )
Adjustments to reconcile net loss to net cash
used in operating activities:
Stock based compensation
- stock options
838,762
325,429
Issuance of common stock
for services
2,000
10,000
Depreciation and amortization
57,515
16,619
Right of use amortization
13,257
-
Changes in operating assets and liabilities:
Accounts receivable, net
(176,484 )
(52,762 )
Other current assets
(13,426 )
(46,200 )
Accounts payable and accrued
expenses
(62,166 )
142,120
Lease liability
(12,772 )
-
Net cash used in operating
activities
(1,130,173 )
(443,938 )
Cash flows from financing activities:
Proceeds from sale of common
stock
3,250,000
140,000
Proceeds from line of credit
221,346
-
Payment on line of credit
(190,988 )
-
Payment on loans payable
(20,606 )
-
Net cash provided by
financing activities
3,259,752
140,000
Net increase (decrease) in cash
2,129,579
(303,938 )
Cash and cash equivalents - beginning of the
period
5,197,030
1,876,645
Cash and cash equivalents
- end of the period
$ 7,326,609
$ 1,572,707
Supplemental cash flow information:
Cash paid for:
Interest
$ 34,163
$ -
Income taxes
$ -
$ 5,882
Non-cash investing and financing activities:
Right of use asset and
lease liability recorded upon adoption of ASC 842
$ 175,758
$ -
The
accompanying footnotes are an integral part of these unaudited condensed consolidated financial statements.
6
CERBERUS
CYBER SENTINEL CORPORATION
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE
1 – NATURE OF THE ORGANIZATION AND BUSINESS
Corporate
History
Cerberus
Cyber Sentinel Corporation (“Cerberus Sentinel,” “Cerberus,” or the “Company”) was formed on March
5, 2019 as a Delaware corporation. The Company’s principal offices are located at 6900 E. Camelback Road, Suite 240, Scottsdale,
AZ 85258.
Effective
May 25, 2020, the Company entered into a Stock Purchase Agreement with Technologyville, Inc., an Illinois corporation (“Techville”),
and its sole shareholder, pursuant to which Techville became a wholly owned subsidiary of the Company (the “Techville Acquisition”).
Under the terms of the Techville Acquisition, all issued and outstanding common stock of Techville was exchanged for an aggregate of
3,392,271 shares of the Company’s common stock.
Effective
August 1, 2020, the Company entered into a Stock Purchase Agreement with Clear Skies Security, LLC, a Georgia limited liability company
(“Clear Skies”), and its equity holders, pursuant to which Clear Skies became a wholly owned subsidiary of the Company (the
“Clear Skies Acquisition”). Under the terms of the Clear Skies Acquisition, all issued and outstanding equity securities
in Clear Skies were exchanged for an aggregate of 2,330,000 shares of the Company’s common stock.
Effective
December 16, 2020, the Company entered into an Agreement and Plan of Merger with Alpine Security, LLC, an Illinois limited liability
company (“Alpine”), and its sole member, pursuant to which Alpine became a wholly owned subsidiary of the Company (the “Alpine
Acquisition”). Under the terms of the Alpine Acquisition, all issued and outstanding membership units in Alpine were exchanged
for an aggregate of 900,000 shares of the Company’s common stock.
Nature
of the Business
Cerberus
Sentinel is a security services company comprised of security professionals who work with clients throughout the United States to create
a continuously aware security culture. We do not sell cybersecurity products. We position the Company as a trusted cybersecurity advisor
and are committed to delivering tailored security solutions to organizations of different sizes and across all geographies and industries
to fit their budgetary needs and limit their cyber threat exposure.
We
currently provide a multitude of cybersecurity services including managed security service, cybersecurity consulting, technology consulting,
compliance auditing, vulnerability assessment, penetration testing, security remediation, Security Operations Center (“SOC”)
set-up and consulting and cybersecurity training. We differentiate ourselves from our competitors by staying technology agnostic. We
believe that many cybersecurity service providers in the market today are committed to a specific technology solution which limits their
service scope and ability to quickly respond to any emerging cybersecurity challenges. In addition, as we continue to serve our clients
within our existing capacities, we plan to continue making strategic acquisitions of small-to-medium-sized engineer-led cybersecurity
service firms to continue to expand our service scope and geographical coverage. We believe that having a world-class technology team
with multi-faceted expertise is key to providing technology agnostic solutions to our clients and maximizing their return on investment
from information technology (“IT”) and cybersecurity spending.
Liquidity
The
accompanying unaudited condensed consolidated financial statements have been prepared on the basis that the Company will continue as
a going concern, which contemplates realization of assets and satisfying liabilities in the normal course of business. At March 31, 2021,
the Company had an accumulated deficit of approximately $6,644,000 and working capital surplus of approximately $4,721,000. For the three
months ended March 31, 2021, the Company had a loss from operations of approximately $1,708,000 and negative cash flows from operations
of approximately $1,130,000. Although the Company is showing positive revenues and gross profit trends, the Company expects to
incur further losses through the end of 2021.
7
To
date the Company has been funding operations primarily through the sale of equity in private placements and revenues generated by the
Company’s services. During the three months ended March 31, 2021, the Company received $3,250,000 from private placements to accredited
investors of the Company’s common stock.
Based
on its current cash resources and commitments, the Company believes it will be able to maintain its current planned development and corresponding
level of expenditure for at least twelve months from the date of the issuance of these unaudited condensed consolidated financial statements,
although no assurance can be given that it will not need additional funds prior to such time.
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying unaudited condensed consolidated financial information as of March 31, 2021 and for the three months ended March 31, 2021
and 2020 has been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for
interim financial information and with the instructions to Quarterly Report on Form 10-Q and Article 10 of Regulation S-X. In the opinion
of management, such financial information includes all adjustments (consisting only of normal recurring adjustments) considered necessary
for a fair presentation of our financial position at such dates and the operating results and cash flows for such periods. Operating
results for the three months ended March 31, 2021 are not necessarily indicative of the results that may be expected for the entire year
or for any other subsequent interim period.
Certain
information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been omitted pursuant
to the rules of the U.S. Securities and Exchange Commission, or the SEC. These unaudited financial statements and related notes should
be read in conjunction with our audited financial statements for the year ended December 31, 2020 included in the Company’s Annual
Report on Form 10-K filed with the SEC on March 31, 2021.
Consolidation
The
unaudited condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries, GenResults,
TalaTek, Techville, Clear Skies, and Alpine. All significant intercompany accounts and transactions have been eliminated in consolidation.
Reclassifications
Certain
reclassifications have been made to the financial statements for the three months ended March 31, 2020 to conform to the financial statements
presentation for the three months ended March 31, 2021. These reclassifications had no effect on net loss or cash flows as previously
reported.
Use
of Estimates
Preparing
financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts
of revenues and expenses during the reporting period. Actual results could differ from those estimates.
The
Company believes the critical accounting policies discussed below affect its more significant judgments and estimates used in the preparation
of the accompanying unaudited condensed consolidated financial statements. Significant estimates include the allowance for doubtful accounts,
the carrying value of intangible assets and goodwill, deferred tax asset and valuation allowance, the estimated fair value of assets
acquired, liabilities assumed and stock issued in business combinations and assumptions used in the Black-Scholes-Merton pricing model,
such as expected volatility, risk-free interest rate, and expected divided rate.
8
Revenue
The
Company’s revenues are derived from two major types of services to clients: Managed Services and Consulting Services. With respect
to Managed Services, the Company provides culture education and enablement, tools and technology provisioning, data and privacy monitoring,
regulations and compliance monitoring, remote infrastructure administration, and cybersecurity services including, but not limited to,
antivirus and patch management. With respect to Consulting Services, the Company provides cybersecurity consulting, compliance auditing,
vulnerability assessment and penetration testing, and disaster recovery and data backup solutions.
Practical
Expedients
As
part of Accounting Standards Codification (“ASC”) 606, the Company has adopted several practical expedients including the
following: (i) the Company has determined that it need not adjust the promised amount of consideration for the effects of a significant
financing component since the Company expects, at contract inception, that the period between when the Company transfers a promised service
to the customer and when the customer pays for that service will be one year or less and (ii) the Company recognizes any incremental
costs of obtaining a contract as an expense when incurred if the amortization period of the asset that the entity otherwise would have
recognized is one year or less.
Disaggregated
Revenues
Revenue
consists of the following by service offering for the three months ended March 31, 2021:
Managed
Services
Consulting
Services
Total
Primary Sector
Markets
Public
$ -
$ 980,280
$ 980,280
Private
407,493
1,120,486
1,527,979
Not-for-Profit
32,924
18,595
51,519
$ 440,417
$ 2,119,361
$ 2,559,778
Major Service Lines
Gap and Risk Assessment
$ -
$ 1,989,888
$ 1,989,888
Tech Connect
440,417
-
440,417
Hardware
-
127,553
127,553
Other
-
1,920
1,920
$ 440,417
$ 2,119,361
$ 2,559,778
Revenue
consists of the following by service offering for the three months ended March 31, 2020:
Managed
Services
Consulting
Services
Total
Primary Sector
Markets
Public
$ -
$ 705,125
$ 705,125
Private
137,913
225,183
363,096
Not-for-Profit
-
-
-
$ 137,913
$ 930,308
$ 1,068,221
Major Service Lines
Gap and Risk Assessment
$ -
$ 930,308
$ 930,308
Managed Security Services
137,913
-
137,913
$ 137,913
$ 930,308
$ 1,068,221
9
Contract
Modifications
There
were no contract modifications during the three months ended March 31, 2021. Contract modifications are not routine in the performance
of the Company’s contracts.
Cash
and Cash Equivalents
The
Company considers all highly liquid investments with maturities of three months or less at the time of purchase to be cash equivalents.
Accounts
Receivable
Accounts
receivable are reported at their outstanding unpaid principal balances, net of allowances for doubtful accounts. The Company periodically
assesses its accounts and other receivables for collectability on a specific identification basis. The Company provides for allowances
for doubtful receivables based on management’s estimate of uncollectible amounts considering age, collection history, and any other
factors considered appropriate. Payments are generally due within 30 days of invoice. The Company writes off accounts receivable against
the allowance for doubtful accounts when a balance is determined to be uncollectible. As of March 31, 2021, and December 31, 2020, the
Company’s allowance for doubtful accounts was $40,000.
Property
and Equipment
Property
and equipment are recorded at cost. Depreciation is computed using the straight-line method over the estimated useful lives of the related
assets, generally between three and five years. Expenditures that enhance the useful lives of the assets are capitalized and depreciated.
Computer equipment costs for the Company are capitalized, as incurred, and depreciated on a straight-line basis over three years. TalaTek
capitalizes all equipment costs over $5,000, as incurred, and depreciates these costs on a straight-line basis over three years.
Maintenance
and repairs are charged to expense as incurred. At the time of retirement or other disposition of property and equipment, the cost and
accumulated depreciation is removed from the accounts and the resulting gain or loss, if any, is reflected in results of operations.
Impairment
of Long-Lived Assets
The
Company reviews long-lived assets, including finite-lived intangible assets, for impairment whenever events or changes in circumstances
indicate that the carrying amount of such assets may not be recoverable. Recoverability of these assets is determined by comparing the
forecasted undiscounted net cash flows of the operation to which the assets relate to the carrying amount. If the operation is determined
to be unable to recover the carrying amount of its assets, then these assets are written down first, followed by other long-lived assets
of the operation to fair value. Fair value is determined based on discounted cash flows or appraised values, depending on the nature
of the assets. During the three months ended March 31,
2021, the Company did not record a loss on impairment.
Intangible
Assets
The
Company records its intangible assets at cost in accordance with ASC 350, Intangibles – Goodwill and Other . Finite lived
intangible assets are amortized over their estimated useful life using the straight-line method, which is determined by identifying the
period over which the cash flows from the asset are expected to be generated.
Goodwill
Goodwill
represents the excess of the purchase price of the acquired business over the estimated fair value of the identifiable net assets acquired.
Goodwill is not amortized but is tested for impairment at least annually at year end, at the reporting unit level or more frequently
if events or changes in circumstances indicate that the asset might be impaired. Goodwill is tested for impairment at the reporting unit
level by first performing a qualitative assessment to determine whether it is more likely than not that the fair value of the reporting
unit is less than its carrying value. If the reporting unit does not pass the qualitative assessment, then the reporting unit’s
carrying value is compared to its fair value. The fair values of the reporting units are estimated using market and discounted cash flow
approaches. Goodwill is considered impaired if the carrying value of the reporting unit exceeds its fair value. The discounted cash flow
approach uses expected future operating results. Failure to achieve these expected results may cause a future impairment of goodwill
at the reporting unit level (See Note 5).
10
Advertising
and Marketing Costs
The
Company expenses advertising and marketing costs as they are incurred. Advertising and marketing expenses were $45,227 and $27,862 for
the three months ended March 31, 2021 and 2020, respectively, and are recorded in operating expenses on the unaudited condensed consolidated
statements of operations.
Fair
Value Measurements
As
defined in ASC 820, Fair Value Measurements and Disclosures , fair value is the price that would be received to sell an asset or
paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). The Company
utilizes market data or assumptions that market participants would use in pricing the asset or liability, including assumptions about
risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated, or
generally unobservable. ASC 820 establishes a fair value hierarchy that prioritizes the inputs used to measure fair value. The hierarchy
gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurement) and
the lowest priority to unobservable inputs (level 3 measurement). This fair value measurement framework applies at both initial and subsequent
measurement.
Level
1:
Quoted
prices are available in active markets for identical assets or liabilities as of the reporting date. Active markets are those in
which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing
basis.
Level
2:
Pricing
inputs are other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as
of the reported date. Level 2 includes those financial instruments that are valued using models or other valuation methodologies.
These models are primarily industry-standard models that consider various assumptions, including quoted forward prices for commodities,
time value, volatility factors and current market and contractual prices for the underlying instruments, as well as other relevant
economic measures. Substantially all of these assumptions are observable in the marketplace throughout the full term of the instrument,
can be derived from observable data or are supported by observable levels at which transactions are executed in the marketplace.
Level
3:
Pricing
inputs include significant inputs that are generally less observable from objective sources. These inputs may be used with internally
developed methodologies that result in management’s best estimate of fair value. The significant unobservable inputs used in
the fair value measurement for nonrecurring fair value measurements of long-lived assets include pricing models, discounted cash
flow methodologies and similar techniques.
Net
Loss per Common Share
Net
loss per common share is computed by dividing the net loss by the weighted average number of common shares outstanding during the period.
All vested outstanding options are considered potentially outstanding common stock. The dilutive effect, if any, of stock options is
calculated using the treasury stock method. Since the effect of common stock equivalents is anti-dilutive with respect to losses, the
options have been excluded from the Company’s computation of net loss per common share for the three months ended March 31, 2021
and 2020.
11
The
following tables summarize the securities that were excluded from the diluted per share calculation because the effect of including these
potential shares was antidilutive due to the Company’s net loss position even though the exercise price could be less than the
average market price of the common shares:
March
31, 2021
March
31, 2020
Stock Options
25,404,533
19,615,000
Convertible Debt
1,500,000
-
Total
26,904,533
19,615,000
Stock-based
Compensation
The
Company applies the provisions of ASC 718, Compensation - Stock Compensation , which requires the measurement and recognition of
compensation expense for all stock-based awards made to employees, including employee stock options, in the statements of operations.
For
stock options issued to employees and members of the board of directors for their services, the Company estimates the grant date fair
value of each option using the Black-Scholes-Merton option pricing model. The use of the Black-Scholes-Merton option pricing model requires
management to make assumptions with respect to the expected term of the option, the expected volatility of the common stock consistent
with the expected life of the option, risk-free interest rates and expected dividend yields of the common stock. For awards subject to
service-based vesting conditions, including those with a graded vesting schedule, the Company recognizes stock-based compensation expense
equal to the grant date fair value of stock options on a straight-line basis over the requisite service period, which is generally the
vesting term. Forfeitures are recorded as they are incurred as opposed to being estimated at the time of grant and revised. Due to the
Company’s limited history and lack of public market for its common stock, the Company used the average of historical share prices
of similar companies within its industry to calculate volatility for use in the Black-Scholes-Merton option pricing model.
Pursuant
to Accounting Standards Update (“ASU”) 2018-07, Compensation – Stock Compensation (Topic 718): Improvements to Non-employee
Share-Based Payment Accounting , the Company accounts for stock options issued to non-employees for their services in accordance with
ASC 718. The Company uses valuation methods and assumptions to value the stock options that are in line with the process for valuing
employee stock options noted above.
Leases
Leases
in which the Company is the lessee are comprised of corporate offices and property and equipment. All of the leases are classified as
operating leases. The Company leases multiple office spaces with a remaining weighted average term of 1.67 years. The Company leases
a vehicle with a remaining term of 1.25 years.
In
accordance with ASC 842, Leases , the Company recognized a right-of-use (“ROU”) asset and corresponding lease liability
on its unaudited condensed consolidated balance sheet for long-term office leases and a vehicle operating lease agreement. See Note 12
– Leases for further discussion, including the impact on the Company’s unaudited condensed consolidated financial statements
and related disclosures.
Income
Taxes
Deferred
tax assets and liabilities are recognized for the future tax consequences attributable to differences between the unaudited condensed
consolidated financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets,
including tax loss and credit carry forwards, and liabilities are measured using enacted tax rates expected to apply to taxable income
in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities
of a change in tax rates is recognized in income in the period that includes the enactment date.
The
Company utilizes ASC 740, Income Taxes , which requires the recognition of deferred tax assets and liabilities for the expected
future tax consequences of events that have been included in the unaudited condensed consolidated financial statements or tax returns.
The Company accounts for income taxes using the asset and liability method to compute the differences between the tax basis of assets
and liabilities and the related financial amounts, using currently enacted tax rates. A valuation allowance is recorded when it is “more
likely than not” that a deferred tax asset will not be realized. At March 31, 2021 and December 31, 2020, the Company’s net
deferred tax asset has been fully reserved.
12
For
uncertain tax positions that meet a “more likely than not” threshold, the Company recognizes the benefit of uncertain tax
positions in the unaudited condensed consolidated financial statements. The Company’s practice is to recognize interest and penalties,
if any, related to uncertain tax positions in income tax expense in the unaudited condensed consolidated statements of operations when
a determination is made that such expense is likely.
Recently
Issued Accounting Standards
All
newly issued but not yet effective accounting pronouncements have been deemed to be not applicable or immaterial to the Company.
NOTE
3 – PREPAID EXPENSES AND OTHER CURRENT ASSETS
Prepaid
expenses and other current assets consist of:
March
31,
2021
December
31,
2020
Prepaid expenses
$ 145,570
$ 142,144
Other current assets
10,000
-
Total prepaid expenses
and other current assets
$ 155,570
$ 142,144
NOTE
4 – PROPERTY AND EQUIPMENT
Property
and equipment consists of the following:
March
31,
2021
December
31,
2020
Computer equipment
$ 15,735
$ 15,735
Vehicle
63,052
63,052
Furniture and fixtures
6,224
6,224
Software
10,092
10,092
95,103
95,103
Less: accumulated
depreciation
(18,897 )
(14,473 )
Property and equipment,
net
$ 76,206
$ 80,630
Total
depreciation expense was $4,424 and $971 for the three months ended March 31, 2021 and 2020, respectively.
NOTE
5 – INTANGIBLE ASSETS AND GOODWILL
The
following table summarizes the changes in goodwill during the three months ended March 31, 2021:
Balance December 31, 2020 (1)
$ 4,101,369
Acquisition of goodwill
-
Impairment
-
Ending balance, March
31, 2021 (1)
$ 4,101,369
(1) As
of March 31, 2021, the Company has not attained a third-party valuation for the December 16, 2020 acquisition of Alpine. As such, the
purchase price allocation disclosed in the Company’s Annual Report in Form 10-K for December 31, 2020, filed on March 31, 2021,
may change and, therefore, goodwill resulting from the acquisition may change.
13
The
following table summarizes the identifiable intangible assets as of March 31, 2021 and December 31, 2020:
Useful
life
2021
2020
Tradenames –
trademarks (1)
Indefinite
$ 1,094,500
$ 1,094,500
Customer base (1)
15 years
370,000
370,000
Non-compete agreements (1)
5 years
236,400
236,400
Intellectual
property/technology (1)
10 years
521,000
521,000
2,221,900
2,221,900
Less accumulated amortization
(151,462 )
(116,468 )
Total
$ 2,070,438
$ 2,105,432
(1) These
intangible assets were acquired in the acquisitions of TalaTek, Techville and Clear Skies.
The
weighted average useful life of identifiable amortizable intangible assets remaining is 8.31 years.
Amortization
of identifiable intangible assets for the three months ended March 31, 2021 and 2020, was $34,994 and $15,648, respectively.
The
below table summarizes the future amortization expense for the remainder of 2021 following March 31, 2021, and the next four years thereafter:
Remainder of 2021
$ 104,983
2022
127,027
2023
113,427
2024
104,262
2025
76,767
Thereafter
449,472
$ 975,938
NOTE
6 – ACCOUNTS PAYABLE AND ACCRUED EXPENSES
Accounts
payable and accrued expenses consist of the following amounts:
March
31, 2021
December
31, 2020
Accounts payable
$ 211,120
$ 328,368
Accrued payroll
95,682
39,670
Accrued expenses
418,419
417,832
Accrued interest –
related party
22,417
23,934
Total accounts payable
and accrued expenses
$ 747,638
$ 809,804
Note
7 - Related Party Transactions
Note
Payable – Related Party
On
December 31, 2018, GenResults entered into an unsecured note payable with Jemmett Enterprises, LLC, an entity controlled by the Company’s
majority stockholder, in the orginal principal amount of $200,000. The note has a maturity date of June 15, 2021, and bears an interest
rate of 6% per annum. The outstanding principal balance of this loan was $59,787 as of March 31, 2021 and December 31, 2020. See Note
11. At March 31, 2021 and December 31, 2020, the Company has recorded accrued interest of $22,417 and $23,934, respectively, with respect
to this note payable. The Company has recorded interest expense of $2,983 and $2,275 during the three months ended March 31, 2021 and
2020, respectively.
14
Convertible
Note Payable – Related Party
On
December 23, 2020, the Company issued to a related party a convertible note in the principal amount of $3,000,000 bearing an interest
rate at 6% per annum payable at maturity with a maturity date of December 31, 2021, with a conversion price of $2.00 per share. The outstanding
principal balance of this loan was $3,000,000 at March 31, 2021 and December 31, 2020, respectively. See Note 11 for additional details.
Agreement
with Eventus Consulting, P.C.
On
November 8, 2019, the Company entered into a financial consulting agreement with Eventus Consulting, P.C., an Arizona corporation, (“Eventus”),
of which Neil Reithinger, Chief Financial Officer advisor to the Company, is the sole shareholder, pursuant to which Eventus is to provide
financial and accounting consulting services to the Company. In consideration for Eventus’ services, the Company agreed to pay
Eventus according to its standard hourly rate structure. The term of the agreement is perpetual unless otherwise terminated upon thirty
days’ notice by either Eventus or the Company. For the three months ended March 31, 2021, Eventus was paid $59,893 and was owed
$134 for accrued and unpaid services under the financial consulting agreement at March 31, 2021.
Note
8 - Stockholders’ Equity
Equity
Transactions During the Period
During
the three months ended March 31, 2021, the Company issued an aggregate of 1,625,000 shares of common stock with a fair value of $2.00
per share, respectively, to investors for cash proceeds of $3,250,000.
Stock
Payable
On
January 16, 2020, the Company entered into a consulting agreement, with Eskenzi PR Limited (“Eskenzi”). As per the agreement,
Eskenzi will provide various marketing and public relations services to the Company. The initial term of the agreement was for twelve
months and automatically renews for an additional twelve months unless either the Company or Eskenzi provides at least three months advance
written notice of termination.
Upon
execution of the agreement the Company was to issue 120,000 shares of the Company’s restricted common stock, valued at $48,000
to Eskenzi. As of March 31, 2021, these shares have yet to be issued. As such, the Company recorded a stock payable in the amount of
$48,000 and $46,000 representing the fair value of services performed through the three months and year ended March 31, 2020 and December
31, 2020, respectively.
See
Note 9 for disclosure of additional equity related transactions.
Note
9 – StocK-BASED COMPENSATION
The
Company accounts for its stock-based compensation in accordance with the fair value recognition provisions of ASC 718.
2019
Equity Incentive Plan
The
Board of Directors approved the Company’s 2019 Equity Incentive Plan (the “2019 Plan”) on June 6, 2019 and the stockholders
of the Company holding a majority of the outstanding shares of common stock of the Company approved and adopted the 2019 Plan. The maximum
number of shares of the Company’s common stock that may be issued under the Company’s 2019 Plan is 25,000,000 shares. The
2019 Plan has a term of ten years from the date it was adopted. Shares issued under the 2019 Plan shall be made available from (i) authorized
but unissued shares of common stock, (ii) common stock held in treasury of the Company, or (iii) previously issued shares of common stock
reacquired by the Company, including shares purchased on the open market.
15
Options
The
Company granted options for the purchase of 900,000 shares of common stock during the three months ended March 31, 2021.
The
Company granted options for the purchase of 2,570,000 shares of common stock during the three months ended March 31, 2020.
The
weighted average grant date fair value of options issued and vested during the three months ended March 31, 2021 was $652,458 and $142,436,
respectively. The weighted average grant date fair value of non-vested options was $8,011,337 at March 31, 2021.
The
weighted average grant date fair value of options issued during the three months ended March 31, 2020 was $140,235. The weighted average
non-vested grant date fair value of non-vested options was $1,766,067 at March 31, 2020.
Compensation-based
stock option activity for qualified and unqualified stock options is summarized as follows:
Weighted
Average
Shares
Exercise
Price
Outstanding at January 1, 2021
24,573,700
$ 0.86
Granted
900,000
2.00
Exercised
-
-
Expired or cancelled
(69,167 )
2.00
Outstanding at March 31, 2021
25,404,533
$ 0.89
The
following table summarizes information about options to purchase shares of the Company’s common stock outstanding and exercisable
at March 31, 2021:
Weighted-
Weighted-
Average
Average
Outstanding
Remaining
Life
Exercise
Number
Exercise
Prices
Options
In
Years
Price
Exercisable
$ 0.38
3,000,000
3.37
$ 0.38
2,166,667
0.40
3,600,000
3.31
0.40
2,375,000
0.50
11,626,000
3.94
0.50
5,001,667
2.00
5,838,533
4.58
1.98
-
2.05
1,340,000
4.67
2.05
-
25,404,533
3.97
$ 0.89
9,543,334
The
compensation expense attributed to the issuance of the options is recognized ratably over the vesting period.
Options
granted under the 2019 Plan are exercisable for a specified period, generally five to ten years from the grant date and generally vest
over three to four years from the grant date.
Total
compensation expense related to the options was $838,762 and $325,429 for the three months ended March 31, 2021 and 2020, respectively.
As of March 31, 2021, there was future compensation expense of $6,976,048 with a weighted average recognition period of 1.99 years related
to the options.
16
The
aggregate intrinsic value totaled $29,383,893 and $15,289,667, for total outstanding and exerciseable options, respectively, and was
based on the Company’s estimated fair value of the common stock of $2.05 as of March 31, 2021, which is the aggregate fair value
of the common stock that would have been received by the option holders had all option holders exercised their options as of that date,
net of the aggregate exercise price.
On
February 1, 2021, the Company granted options to purchase 500,000 shares of the Company’s common stock to an employee, with an
exercise price of $2.00 per share. The options for 30% of the shares vest on the one-year anniversary of the grant date and then monthly
over the subsequent two-year period. The options issued were valued using the Black-Scholes-Merton option pricing model under the following
assumptions: stock price - $2.05; strike price - $2.00; expected volatility – 74%; risk free interest rate – 0.42%; dividend
rate – 0%; and expected term – 3.53 years.
On
February 1, 2021, the Company granted options to purchase 200,000 shares of the Company’s common stock to a board member, with
an exercise price of $2.00 per share. The options vest monthly over a two-year period. The options issued were valued using the Black-Scholes-Merton
option pricing model under the following assumptions: stock price - $2.05; strike price - $2.00; expected volatility – 74%; risk
free interest rate – 0.42%; dividend rate – 0%; and expected term – 3.25 years.
On
February 8, 2021, the Company granted options to purchase 500,000 shares of the Company’s common stock to an employee, with an
exercise price of $2.00 per share. The options for 30% of the shares vest on the one-year anniversary of the grant date and then monthly
over the subsequent two-year period. The options issued were valued using the Black-Scholes-Merton option pricing model under the following
assumptions: stock price - $2.05; strike price - $2.00; expected volatility – 74%; risk free interest rate – 0.48%; dividend
rate – 0%; and expected term – 3.53 years.
NOTE
10 – COMMITMENTS AND CONTINGENCIES
Legal
Claims
There
are no material pending legal proceedings in which the Company or any of its subsidiaries is a party or in which any director, officer
or affiliate of the Company, any owner of record or beneficially of more than 5% of any class of its voting securities, or security holder
is a party adverse to us or has a material interest adverse to the Company.
NOTE
11 – LOANS PAYABLE AND LINES OF CREDIT
Lines
of Credit
TalaTek,
Inc.
On
July 29, 2019, TalaTek entered into a secured line of credit with SunTrust Bank (“SunTrust”) for $500,000. The line of credit
bears interest at LIBOR plus 2.25%. The line of credit is an open-end revolving line of credit and may be terminated at any time by SunTrust
without notice to TalaTek. At March 31, 2021, no amounts were drawn on the line of credit.
Technologyville,
Inc.
On
August 24, 2017, Techville entered into a secured revolving line of credit with Wintrust Bank (“Wintrust”) for $75,000. The
line of credit bears interest at 1.99% for the first twelve (12) months, then Prime plus 2%, with a floor rate of 6% and a maturity date
of August 24, 2021. The interest rate at March 31, 2021 was 6%. The line of credit is collateralized by all of Techville’s
assets. There are no financial covenants requiring the Company to maintain specific financial ratios. During the three months ended March
31, 2021 Techville drew $221,346 against the line of credit and made payments of $190,988. At March 31, 2021 and December 31, 2020 there
was $33,358 and $3,000 outstanding.
17
Loans
Payable
Technologyville,
Inc.
On
April 29, 2019, Techville entered into a note payable with VCI Account Services, that subsequently was assigned to U.S. Bancorp, in the
original principal amount of $59,905. The note has a maturity date of May 12, 2025 and bears an interest rate of 5.77% per annum. During
the three months ended March 31, 2021, the Company made cash payments of $989, of which $767 and $222 was attributed to principal and
interest, respectively. The loan is collateralized by a vehicle. There are no financial covenants requiring the Company to maintain specific
financial ratios. At March 31, 2021, $45,114 was outstanding.
On
June 22, 2020, under the U.S. Small Business Administration’s Paycheck Protection Program, Techville entered into a note payable
with a financial institution for $179,600 at an interest rate of 1% per annum and a maturity date of June 22, 2025. Pursuant to the note,
principal and interest payments are deferred for ten months, which, at that time Techville may apply for loan forgiveness. If Techville
does not apply for loan forgiveness Techville will be required to make monthly payments of $3,819 starting on October 1, 2021. All remaining
principal and interest is due and payable at the maturity date. As of March 31, 2021, Techville has not applied for loan forgiveness.
At any time during the term of the note, the note holder may call all remaining amounts owed in full. At March 31, 2021, $179,600 was
outstanding.
Cerberus
Cyber Sentinel Corporation
On
December 31, 2018, GenResults entered into an unsecured note payable with Jemmett Enterprises, LLC, an entity controlled by the Company’s
majority stockholder, in the orginal principal amount of $200,000. The note has a maturity date of June 15, 2021, and bears an interest
rate of 6% per annum. The outstanding principal balance of this loan was $59,787 as of March 31, 2021 and December 31, 2020. At March
31, 2021 and December 31, 2020, the Company has recorded accrued interest of $22,417 and $23,934, respectively, with respect to this
note payable. The Company has recorded interest expense of $2,983 and $2,275 during the three months ended March 31, 2021 and 2020, respectively.
On
April 17, 2020, under the U.S. Small Business Administration’s Paycheck Protection Program, Cerberus entered into a note payable
with a financial institution for $530,000 at an interest rate of 1% per annum and a maturity date of April 17, 2022. Pursuant to the
note, principal and interest payments are deferred for six months. Cerberus has 24 weeks, or until October 2, 2021, to apply for loan
forgiveness. If Cerberus does not apply for loan forgiveness Cerberus will be required to make monthly payments of $29,678 starting on
August 10, 2021. As of March 31, 2021, the Company has not applied for loan forgiveness. All remaining principal and interest is due
and payable at the maturity date. At any time during the term of the note, the note holder may call the remaining amounts owed in full.
At March 31, 2021, $530,000 was outstanding.
Clear
Skies Security LLC
On
May 8, 2020, under the U.S. Small Business Administration’s Paycheck Protection Program, Clear Skies entered into a loan payable
with a financial institution for $134,200 at an interest rate of 1% per annum and a maturity date of May 8, 2022. Pursuant to the loan,
principal and interest payments are deferred for six months. The Company may apply for loan forgiveness at any time during the 24-week
period beginning on November 5, 2020. If the Company does not apply for loan forgiveness the Company will be required to make monthly
payments of $5,650 starting on December 8, 2020. As of March 31, 2021, Clear Skies has not applied for loan forgiveness. All remaining
principal and interest is due and payable at the maturity date. At any time during the term of the loan, the loan holder may call all
remaining amounts owed in full. At March 31, 2021, $134,200 was outstanding.
Alpine
Security, LLC
On
April 18, 2020, under the U.S. Small Business Administration’s Paycheck Protection Program, Alpine entered into a loan payable
with a financial institution for $137,000 at an interest rate of 1% per annum and a maturity date of April 8, 2022. Pursuant to the loan,
principal and interest payments are deferred for six months. Alpine may apply for loan forgiveness at any time during the ten-month period
after October 18, 2020. If the Company does not apply for loan forgiveness the Company will be required to make monthly payments of $7,672
starting on August 18, 2021. As of March 31, 2021, Alpine has not applied for loan forgiveness. All remaining principal and interest
is due and payable at the maturity date. At any time during the term of the loan, the loan holder may call all remaining amounts owed
in full. At March 31, 2021, $137,000 was outstanding.
18
Convertible
Note Payable
On
December 23, 2020, the Company issued to a related party lender a convertible note payable in the principal amount of $3,000,000. The
convertible note bears interest at 6% per annum, with an effective interest rate, due to the if converted value of the note, of 8.5%
per annum, payable at maturity with a maturity date of December 31, 2021. Amounts due under the note may be converted into shares of
the Company’s common stock, $0.00001 par value, at any time at the option of the Holder, at a conversion price of $2.00 per share.
At December 31, 2020, the if converted value of the note, at the market price of $2.05 per share, would be $3,075,000. The issuance of
the note resulted in a discount from the beneficial conversion feature totaling $75,000. Total straight-line amortization of this discount
totaled $18,097 during the three months ended March 31, 2021 and has a remaining amortization period of .75 years. Total interest expense
on the note was $45,000 for the three months ended March 31, 2021.
Future
minimum payments under the above notes payable following the three months ended March 31, 2021, are as follows:
2021
$ 3,069,238
2022
1,016,463
Total future minimum payments
4,085,701
Less: discount
(55,294 )
4,030,407
Less: current
(3,013,944 )
$ 1,016,463
NOTE
12 – LEASES
A
lease is defined as a contract that conveys the right to control the use of identified property, plant or equipment for a period of time
in exchange for consideration.
All
of the Company’s leases are classified as operating leases. With the adoption of Topic 842, operating lease agreements are required
to be recognized on the condensed consolidated balance sheet as ROU assets and corresponding lease liabilities.
On
January 1, 2021 and February 1, 2021, the Company recognized additional ROU assets and lease liabilities of $37,932 and $137,826, respectively.
The Company elected to not recognize ROU assets and lease liabilities arising from office leases with initial terms of twelve months
or less (deemed immaterial) on the unaudited condensed consolidated balance sheets.
ROU
assets include any prepaid lease payments and exclude any lease incentives and initial direct costs incurred. Lease expense for minimum
lease payments is recognized on a straight-line basis over the lease term. The lease terms may include options to extend or terminate
the lease if it is reasonably certain that the Company will exercise that option.
When
measuring lease liabilities for leases that were classified as operating leases, the Company discounted lease payments using its estimated
incremental borrowing rate at January 1, 2021. The weighted average incremental borrowing rate applied was 6%. As of March 31, 2021,
the Company’s leases had a remaining weighted average term of 1.64 years.
19
The
following table presents net lease cost and other supplemental lease information:
Three
Months
Ended
March 31,
2021
Lease cost
Operating
lease cost (cost resulting from lease payments)
$ 14,194
Short
term lease cost
4,336
Net lease cost
$ 18,530
Operating lease – operating cash flows
(fixed payments)
$ 14,194
Operating lease – operating cash flows
(liability reduction)
$ 12,772
Non-current leases – right of use
assets
$ 175,927
Current liabilities – operating lease
liabilities
$ 101,828
Non-current liabilities – operating
lease liabilities
$ 74,840
Future
minimum payments under non-cancelable leases for operating leases for the remaining terms of the leases following the three months ended
March 31, 2021, are as follows:
Fiscal
Year
Operating
Leases
2021 (excluding the three months
ended March 31, 2021)
$ 81,930
2022
104,371
Total future minimum lease payments
186,301
Amount representing
interest
(9,633 )
Present value of
net future minimum lease payments
$ 176,668
NOTE
13 – CONCENTRATION OF CREDIT RISK
Cash
Deposits
Financial
instruments that potentially subject the Company to concentrations of credit risk consist principally of cash deposits. Accounts at each
institution are insured by the Federal Deposit Insurance Corporation (“FDIC”) up to $250,000. As of March 31, 2021, and December
31, 2020, the Company had approximately $6,527,000 and $4,252,000, respectively, in excess of the FDIC insured limit.
Revenues
One
client accounted for 32% of revenue for the three months ended March 31, 2021.
Two
clients accounted for 92% of revenue for the three months ended March 31, 2020, as set forth below:
Client A
65 %
Client B
27 %
Accounts
Receivable
One
client accounted for 20% of the accounts receivable as of March 31, 2021.
Two
clients accounted for 83% of the accounts receivable as of March 31, 2020, as set forth below:
Client A
45 %
Client B
38 %
20
Accounts
Payable
Three
vendors accounted for 39% of the accounts payable as of March 31, 2021, as set forth below:
Vendor A
15 %
Vendor B
12 %
Vendor C
12 %
One
vendor accounted for 25% of the accounts payable as of March 31, 2020.
NOTE
14 – SUBSEQUENT EVENTS
Management
has evaluated subsequent events pursuant to the requirements of ASC Topic 855, from the balance sheet date through the date the financial
statements were available to be issued, and has determined that no material events have occurred.
21
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Note
Regarding Forward-Looking Statements
This
Quarterly Report on Form 10-Q includes a number of forward-looking statements that reflect management’s current views with respect
to future events and financial performance. Forward-looking
statements are projections in respect of future events or our future financial performance. In some cases, you can identify forward-looking
statements by terminology such as “may,” “should,” “expects,” “plans,” “anticipates,”
“believes,” “estimates,” “predicts,” “potential” or “continue” or the negative
of these terms or other comparable terminology. These statements include statements regarding the
intent, belief or current expectations of us and members of our management team, as well as the assumptions on which such statements
are based. Prospective investors are cautioned that any such forward-looking statements are not guarantees of future performance and
involve risk and uncertainties, and that actual results may differ materially from those contemplated by such forward-looking statements.
These statements are only predictions and involve known and unknown risks, uncertainties and other factors, including the risks
set forth in the section entitled “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31,
2020, as filed with the U.S. Securities and Exchange Commission (the “SEC”) on March 31, 2021, any of which may cause our
company’s or our industry’s actual results, levels of activity, performance or achievements to be materially different from
any future results, levels of activity, performance or achievements expressed or implied in our forward-looking statements. These risks
and factors include, by way of example and without limitation:
●
our
ability to achieve and sustain profitability of the existing lines of business through expansion;
●
our
ability to raise sufficient capital to acquire world-class engineer-owned cybersecurity companies;
●
our
ability to attract and retain world-class cybersecurity talent;
●
our
ability to identify potential acquisition targets within predetermined parameters;
●
our
ability to successfully execute acquisitions, integrate the acquired businesses and create synergies as a nationwide cybersecurity
consolidator;
●
our
ability to attract and retain key technology or management personnel and to expand our management team;
●
the
accuracy of estimates regarding expenses, future revenue, capital requirements, profitability, and needs for additional financing;
●
business
interruptions resulting from geo-political actions, including war, and terrorism or disease outbreaks (such as the recent outbreak
of COVID-19);
●
our
ability to attract and retain clients; and
●
our
ability to navigate through the increasingly complex cybersecurity regulatory environment.
Although
we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels
of activity, or performance. Except as required by applicable law, including the securities laws of the United States, we do not intend
to update any of the forward-looking statements to conform these statements to actual results.
Readers
are urged to carefully review and consider the various disclosures made by us in this report and in our other reports filed with the
SEC. We undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated
events, or changes in the future operating results over time, except as required by law. We believe that our assumptions are based upon
reasonable data derived from and known about our business and operations. No assurances are made that actual results of operations or
the results of our future activities will not differ materially from our assumptions.
As
used in this Quarterly Report on Form 10-Q and unless otherwise indicated, the terms “Company,” “we,” “us,”
and “our” refer to Cerberus Cyber Sentinel Corporation, a Delaware corporation, and its wholly owned subsidiaries including
GenResults, LLC, an Arizona limited liability company (“GenResults”), TalaTek, LLC, a Virginia limited liability company
(“TalaTek”), Technologyville, Inc., an Illinois corporation (“Techville”), Clear Skies Security, LLC, a Georgia
limited liability company (“Clear Skies”), and Alpine Security, LLC, an Illinois limited liability company (“Alpine”).
Unless otherwise specified, all dollar amounts are expressed in United States dollars.
22
Corporate
History
Cerberus
Cyber Sentinel Corporation (“Cerberus Sentinel”) was formed on March 5, 2019 as a Delaware corporation. Our principal offices
are located at 6900 E. Camelback Road, Suite 240, Scottsdale, AZ 85251.
Effective
May 25, 2020, we entered into a Stock Purchase Agreement with Techville and its sole shareholder, pursuant to which Techville became
a wholly owned subsidiary of the Company (the “Techville Acquisition”). Under the terms of the Techville Acquisition, all
issued and outstanding common stock of Techville was exchanged for an aggregate of 3,392,271 shares of the Company’s common stock.
Effective
August 1, 2020, we entered into a Stock Purchase Agreement with Clear Skies and its equity holders, pursuant to which Clear Skies became
a wholly owned subsidiary of the Company (the “Clear Skies Acquisition”). Under the terms of the Clear Skies Acquisition,
all issued and outstanding equity securities in Clear Skies were exchanged for an aggregate of 2,330,000 shares of the Company’s
common stock.
On
December 16, 2020, we entered into an Agreement and Plan of Merger pursuant to which Alpine became a wholly owned subsidiary of the Company.
All units representing membership interests of Alpine issued and outstanding were converted into 900,000 shares of our common stock.
Our
Business
We
are a security services company comprised of highly trained security professionals who work with clients to create a continuously aware
security culture. We do not sell cybersecurity products. We position ourselves as a trusted cybersecurity advisor and are committed to
delivering tailored security solutions to organizations of different sizes and across all geographies and industries to fit their budgetary
needs and limit their cyber threat exposure.
We
currently provide a multitude of cybersecurity services including managed security service, cybersecurity consulting, technology consulting,
compliance auditing, vulnerability assessment, penetration testing, security remediation, Security Operations Center (“SOC”)
set-up and consulting and cybersecurity training. We differentiate ourselves from competitors by staying technology agnostic. We believe
that many cybersecurity service providers in the market today are committed to a specific technology solution which limits their service
scope and ability to quickly respond to any emerging cybersecurity challenges. In addition, as we continue to serve our clients within
our existing capacities, we plan to continue making strategic acquisitions of small-to-medium-sized engineer-led cybersecurity service
businesses to continue to expand our service scope and geographical coverage. We believe that having a world-class technology team with
multi-faceted expertise is key to providing technology agnostic solutions to our clients and maximizing their return on investment from
cybersecurity and information technology (“IT”) spending.
Cybersecurity
Market
As
the world has become increasingly connected through the Internet and the Internet of Things (“IoT”), cyberattacks have prevailed
and evolved over the years, in different forms, causing uncontainable threats to the integrity and privacy of enterprise and personal
data and resulted in significant economic losses globally.
In
response to the increasing economic damage caused by heightened cybersecurity risks, regulatory bodies have pushed the implementation
of new cybersecurity legislations, and cyber insurance companies have increased minimum cybersecurity requirements. We believe that we
are well positioned in a fast-growing industry to provide businesses with a wide scope of cybersecurity services and with significant
opportunities for growth.
Service
Offering
We
currently offer two major types of services to clients: Managed Services and Consulting Services.
23
Managed
Services
Our
Managed Services focus on a holistic approach to cybersecurity based on an upfront gap analysis of our clients’ existing cybersecurity
practices. We provide multiple offerings in the service portfolio including the following:
●
CISO-as-a-service:
Many companies are in need of cybersecurity services but do not have the capital resources or knowledge base to hire a Chief Information
Security Officer (“CISO”). We offer this service to companies on an ongoing consulting basis as a resource to augment
their management team. CISO-as-a-service includes road mapping the future needs for the client and providing our knowledge and expertise
to help them achieve their security needs;
●
Culture
education and enablement offering: This targets the root cause for approximately 75% of cyber breach events by starting with a culture
of security-forward thinking;
●
Tools
and technology provisioning offering: We provide technology-agnostic solutions catering to a client’s existing products and
to enhance the cyber defense system by making carefully selected additions without bias and to fit their financial profile;
●
Data
and privacy offering: This ensures that a client’s data security and privacy are properly managed to alleviate risks of data
loss and breach;
●
Regulations
and compliance offering: We evaluate a client’s policies and procedures and implement the appropriate compliance framework
based on the latest industry regulations and obligations; and
●
SOC
services: We offer SOC-as-a-service, which is a subscription-based service that manages and monitors client’s logs, devices,
clouds, network and assets for possible cyber threats. This service provides the clients with the knowledge and skills necessary
to combat cybersecurity threats.
Consulting
Services
Our
consulting services include a wide array of tailored solutions for organizations of all sizes. Our in-depth industry expertise allows
us to act as the trusted advisor of our clients to help them lower their risk profile, minimize cost impact to organizations and meet
regulatory compliance demands. We specialize in:
● Cybersecurity
consulting: Bringing the culture of cybersecurity to a client’s leadership team and
penetrating throughout the organization is a critical first step of building any cybersecurity
system. Through our consulting service, we dive in both at the cultural and technical aspects
of cybersecurity within the organization. We help our clients build effective policies and
best practices, design or enhance a cybersecurity system and train the executive management
team so that the culture at the top is set to facilitate diligent implementation of cybersecurity
awareness.
● Compliance
auditing: We provide auditing services under several compliance frameworks as follows:
○ Service
Organization 2 – This is an auditing procedure that focuses on a business’ non-financial
reporting controls related to security, availability, processing, integrity, confidentiality,
and privacy of a system;
○ Payment
Card Industry Data Security Standard– This is a standard administered by the Payment
Card Industry Security Standards Council;
○ Health
Insurance Portability and Accountability Act of 1996 and The Health Information Technology
for Economic and Clinical Health Act of 2009 – These are laws regulated by the Department
of Health and Human Services to secure the privacy and confidentiality of protected health
information;
○ HITRUST
CSF – This is a comprehensive security framework developed by the Health Information
Trust Alliance in collaboration with healthcare, technology and information security leaders,
to create, access, store and exchange sensitive and/or regulated data; and
○ The
National Institute of Standards and Technology – This was formally known as the National
Bureau of Standards, which is a federal agency that promotes and maintains measurement standards
while encouraging and assisting industry and science to develop and use these standards.
24
● Gap
and risk assessment: We perform security risk gap analysis and advanced threat intelligence
and analytics to identify potential areas of security risk and monitor potential breaches
on a frequent basis. Evaluating all aspects of the business from executive management, finance,
legal, human resources, compliance, operations and then IT. This is to ensure the organization
has a holistic understanding of their company’s security posture.
● Penetration
testing: We offer network and application-level penetration testing performed through industry
tools and verified by certified security experts. At the network level, we conduct network
scans for clients at pre-defined intervals based on their preference. Subsequent automatic
scans are performed at the same IP address. We also make further attempts to exploit any
vulnerability found by the network scan to eliminate false positives. At the application
level, we utilize techniques such as parameter tampering, cookie poisoning, session hijacking,
user privilege escalation, credential manipulation, forceful browsing, backdoors and debug
options, configuration subversion, input validation bypass, SQL injection, and cross-site
scripting to assess the application for known vulnerabilities.
Significant
Developments During the Quarter
Appointment
of Director
On
February 1, 2021, our Board of Directors appointed Sandra Morgan as a director. Ms. Morgan, 42, has served as Chairwoman of the Nevada
Gaming Control Board from January 2019 to November 2020 and as Commissioner of the Nevada Gaming Commission from May 2018 to Jan 2019.
She also served as Director of External Affairs at AT&T from January 2016 to January 2018. Ms. Morgan also currently serves on the
Board of Directors at Fidelity National Financial and holds a Juris Doctor, Law from UNLV. Ms. Morgan is qualified for service as a director
of the Company due to her experience with regulatory and compliance issues.
Results
of Operations
Comparison
of the Three Months Ended March 31, 2021 to the Three Months Ended March 31, 2020
Our
financial results for the three months ended March 31, 2021 are summarized as follows in comparison to the three months ended March 31,
2020:
For
the Three Months Ended March 31, 2021
Cerberus
TalaTek
Techville
Other (1)
Total
Revenue
$ 437,760
$ 984,434
$ 570,290
$ 567,294
$ 2,559,778
Cost of revenue
497,847
640,662
323,957
276,697
1,739,163
Gross profit
(60,087 )
343,772
246,333
290,597
820,615
Operating expenses
1,669,064
435,706
265,339
158,875
2,528,984
Operating income (loss)
(1,729,151 )
(91,934 )
(19,006 )
131,722
(1,708,369 )
Other income (expense)
(66,750 )
6
(409 )
(1,337 )
(68,490 )
Loss before income taxes
$ (1,795,901 )
$ (91,928 )
$ (19,415 )
130,385
$ (1,776,859 )
For
the Three Months Ended March 31, 2020
Cerberus
TalaTek
Techville
Other (1)
Total
Revenue
$ 347,716
$ 720,505
$ -
$ -
$ 1,068,221
Cost of revenue
234,807
540,434
-
-
775,241
Gross profit
112,909
180,071
-
-
292,980
Operating expenses
834,883
294,960
-
-
1,129,843
Operating loss
(721,974 )
(114,889 )
-
-
(836,863 )
Other income (expense)
(2,319 )
38
-
-
(2,281 )
Loss before income taxes
$ (724,293 )
$ (114,851 )
$ -
$ -
$ (839,144 )
25
Variance
Cerberus
TalaTek
Techville
Other (1)
Total
Revenue
$ 90,044
$ 263,929
$ 570,290
$ 567,294
$ 1,491,557
Cost of revenue
263,040
100,228
323,957
276,697
963,922
Gross profit
(172,996 )
163,701
246,333
290,597
527,635
Operating expenses
834,181
140,746
265,339
158,875
1,399,141
Operating loss
(1,007,177 )
22,955
(19,006 )
131,722
(871,506 )
Other expense
(64,431 )
(32 )
(409 )
(1,337 )
(66,209 )
Loss before income taxes
$ (1,071,608 )
$ 22,923
$ (19,415 )
$ 130,385
$ (937,715 )
(1) Based
on the insignificant nature of the operational activities of Clear Skies and Alpine in comparison
to the entity as a whole during the three months ended March 31, 2021, the Company has combined
them into one category, titled Other, for the purposes of this presentation.
Revenues
For
the Three Months Ended March 31, 2021
Cerberus
TalaTek
Techville
Other (1)
Total
Managed services
$ -
$ 99
$ 440,318
$ -
$ 440,417
Consulting services
437,760
984,335
129,972
567,294
2,119,361
Total revenue
$ 437,760
$ 984,434
$ 570,290
$ 567,294
$ 2,559,778
For
the Three Months Ended March 31, 2020
Cerberus
TalaTek
Techville
Other (1)
Total
Managed services
$ 137,812
$ 101
$ -
$ -
$ 137,913
Consulting services
209,904
720,404
-
-
930,308
Total revenue
$ 347,716
$ 720,505
$ -
$ -
$ 1,068,221
Variance
Cerberus
TalaTek
Techville
Other (1)
Total
Managed services
$ (137,812 )
$ (2 )
$ 440,318
$ -
$ 302,504
Consulting services
227,856
263,931
129,972
567,294
1,189,053
Total revenue
$ 90,044
$ 263,929
$ 570,290
$ 567,294
$ 1,491,557
(1) Based
on the insignificant nature of the operational activities of Clear Skies and Alpine in comparison
to the entity as a whole during the three months ended March 31, 2021, the Company has combined
them into one category, titled Other, for the purposes of this presentation.
26
Revenues
increased for Cerberus by $90,044, or 26%, for the three months ended March 31, 2021, as compared to the three months ended March 31,
2020, due to an increase in customers as compared to the three months ended March 31, 2020.
Revenues
increased for TalaTek by $263,929, or 37%, for the three months ended March 31, 2021, as compared to the three months ended March 31,
2020, as a result of (i) an increase in contract revenue from a significant client of approximately $111,000 and (ii) various contracts
that were active during the three months ended March 31, 2021 that were entered into subsequent to March 31, 2020.
Revenues
for Techville were $570,290 for the three months ended March 31, 2021. We did not recognize any revenue attributable to Techville during
the three months ended March 31, 2020, because of the acquisition consummated on May 25, 2020. Approximately $440,000 was a result of
Techville’s managed service offerings and approximately $130,000 was a result of Techville’s miscellaneous hardware sales
associated with Techville’s consulting service offerings.
Revenues
for Clear Skies and Alpine were $567,294 for the three months ended March 31, 2021. We did not recognize any revenue attributable to
Clear Skies or Alpine during the three months ended March 31, 2020, because of the acquisitions consummated on August 1, 2020 and December
16, 2020, repsectively. Virtually all of these revenues were a result of Clear Skies’ and Alpine’s gap and risk assessment
offerings.
Expenses
Cost
of Revenues
For
the Three Months Ended March 31, 2021
Cerberus
TalaTek
Techville
Other (1)
Total
Managed services
$ -
$ -
$ 193,667
$ -
$ 193,667
Consulting services
59,470
34,992
-
23,332
117,794
Cost of payroll
438,377
605,670
130,290
253,365
1,427,702
Total cost of revenue
$ 497,847
$ 640,662
$ 323,957
$ 276,697
$ 1,739,163
For
the Three Months Ended March 31, 2020
Cerberus
TalaTek
Techville
Other (1)
Total
Managed services
$ 18,970
$ -
$ -
$ -
$ 18,970
Consulting services
26,486
89,361
-
-
115,847
Cost of payroll
189,351
451,073
-
-
640,424
Total cost of revenue
$ 234,807
$ 540,434
$ -
$ -
$ 775,241
Variance
Cerberus
TalaTek
Techville
Other (1)
Total
Managed services
$ (18,970 )
$ -
$ 193,667
$ -
$ 174,697
Consulting services
32,984
(54,369 )
-
23,332
1,947
Cost of payroll
249,026
154,597
130,290
253,365
787,278
Total cost of revenue
$ 263,040
$ 100,228
$ 323,957
$ 279,697
$ 963,922
(1) Based
on the insignificant nature of the operational activities of Clear Skies and Alpine in comparison
to the entity as a whole during the three months ended March 31, 2021, the Company has combined
them into one category, titled Other, for the purposes of this presentation.
27
Cost
of revenues increased for Cerberus by $263,040, or 112%, for the three months ended March 31, 2021, as compared to the three months ended
March 31, 2020, and was primarily the result of an increase in employees due to Alpine’s employees being transferred to Cerberus
during the three months ended March 31, 2021.
Cost
of revenues increased for TalaTek by $100,228, or 19%, for the three months ended March 31,2021, as compared to the three months ended
March 31, 2020, as a result of an increase in employees resulting in an increase in salaries.
Cost
of revenues for Techville were $323,957 for the three months ended March 31, 2021. We did not recognize any cost of revenues for Techville
for the three months ended March 31, 2020, because the acquisition, was consummated on May 25, 2020.
Cost
of revenues for Clear Skies and Alpine were $279,697 for the three months ended March 31, 2021. We did not recognize any costs of revenues
for Clear Skies or Alpine for the three months ended March 31, 2020, because the acquisitions were consummated on August 1, 2020 and
December 16, 2020, repsectively.
Operating
Expenses
For
the Three Months Ended March 31, 2021
Cerberus
TalaTek
Techville
Other (1)
Total
Professional fees
$ 135,364
$ 361
$ 4,655
$ 16,974
$ 157,354
Advertising and marketing
8,430
28,881
1,351
6,565
45,227
Selling, general and administrative
686,508
406,464
259,333
135,336
1,487,641
Stock based compensation
838,762
-
-
-
838,762
Total operating expenses
$ 1,669,064
$ 435,706
$ 265,339
$ 158,875
$ 2,528,984
For
the Three Months Ended March 31, 2020
Cerberus
TalaTek
Techville
Other (1)
Total
Professional fees
$ 195,251
$ 1,103
$ -
$ -
$ 196,354
Advertising and marketing
5,438
22,424
-
-
27,862
Selling, general and administrative
308,765
271,433
-
-
580,198
Stock based compensation
325,429
-
-
-
325,429
Total operating expenses
$ 834,883
$ 294,960
$ -
$ -
$ 1,129,843
Variance
Cerberus
TalaTek
Techville
Other (1)
Total
Professional fees
$ (59,887 )
$ (742 )
$ 4,655
$ 16,974
$ (39,000 )
Advertising and marketing
2,992
6,457
1,351
6,565
17,365
Selling, general and administrative
377,743
135,031
259,333
135,336
907,443
Stock based compensation
513,333
-
-
-
513,333
Total operating expenses
$ 834,181
$ 140,746
$ 265,339
$ 158,875
$ 1,399,141
(1) Based
on the insignificant nature of the operational activities of Clear Skies and Alpine in comparison
to the entity as a whole during the three months ended March 31, 2021, the Company has combined
them into one category, titled Other, for the purposes of this presentation.
28
Operating
expenses increased for Cerberus by $834,181 or 100%, for the three months ended March 31, 2021, as compared to the three months ended
March 31, 2020, primarily as a result of (i) an increase in payroll due to Alpine’s employees being transferred to Cerberus during
the three months ended March 31, 2021, and (ii) an increase in stock-based compensation of $513,333 due to an increase in stock option
grants as a result of the Techville, Clear Skies, and Alpine acquisitions.
Operating
expenses increased for TalaTek by $140,746, or 48%, for the three months ended March 31, 2021, as compared to the three months ended
March 31, 2020, as a result of an increase in employees resulting in an increase in salaries.
Operating
expenses for Techville were $265,339 for the three months ended March 31, 2021. We did not recognize any operating expenses for Techville
for the three months ended March 31, 2020, because the acquisition was consummated on May 25, 2020. Approximately $259,000 was attributable
to Techville’s administrative payroll and benefits.
Operating
expenses for Clear Skies and Alpine were $158,875 for the three months ended March 31, 2021. We did not recognize any operating expenses
for Clear Skies or Alpine for the three months ended March 31, 2020, because the acquisitions were consummated on August 1, 2020 and
December 16, 2020, repsectively. Approximately $135,000 was attributable to Clear Skies’ administrative payroll and benefits.
Working
Capital Surplus
Our
working capital surplus as of March 31, 2021, in comparison to our working capital surplus as of December 31, 2020, is summarized as
follows:
As
of
March 31,
December 31,
2021
2020
Current assets
$ 8,665,497
$ 6,346,008
Current liabilities
3,944,768
3,863,594
Working capital surplus
$ 4,720,729
$ 2,482,414
The
increase in current assets is primarily due to increases in cash and cash equivalents and accounts receivable of $2,129,579 and $176,484,
respectively. The increase in current liabilities is primarily due to the increase in the current portion of lease liabilities of $92,839.
Cash
Flows
Our
cash flows for the three months ended March 31, 2021, in comparison to our cash flows for the three months ended March 31, 2020, can
be summarized as follows:
Three
months ended March 31,
2021
2020
Net cash used in operating activities
$ (1,130,173 )
$ (443,938 )
Net cash provided by investing activities
-
-
Net cash provided by
financing activities
3,259,752
140,000
Increase (decrease)
in cash
$ 2,129,579
$ (303,938 )
Operating
Activities
Net
cash used in operating activities was $1,130,173 for the three months ended March 31, 2021 and was primarily due to cash used to fund
a net loss of $1,776,859, adjusted for non-cash expenses in the aggregate of $911,534 and additional cash outlaid by changes in the levels
of operating assets and liabilities, primarily as a result of an increase in accounts receivable. Net cash used in operating activities
was $443,938 for the three months ended March 31, 2020 and was primarily due to cash used to fund a net loss of $839,144, adjusted for
non-cash expenses in the aggregate of $352,048, partially offset by cash generated by changes in the levels of operating assets and liabilities,
primarily as a result of an increase in accounts payable.
29
Financing
Activities
Net
cash provided by financing activities for the three months ended March 31, 2021 was $3,259,752, which was primarily due to cash received
from the sale of the Company’s common stock of $3,250,000. Net cash provided by financing activities for the three months ended
March 31, 2020 was $140,000 and was due to cash received from the sale of the Company’s common stock of $140,000.
Liquidity
The
accompanying unaudited condensed consolidated financial statements have been prepared on the basis that the Company will continue as
a going concern, which contemplates realization of assets and satisfying liabilities in the normal course of business. At March 31, 2021,
the Company had an accumulated deficit of approximately $6,644,000 and working capital surplus of approximately $4,721,000. For the three
months ended March 31, 2021, the Company had a loss from operations of approximately $1,708,000 and negative cash flows from operations
of approximately $1,130,000. Although the Company is showing positive revenues and gross profit trends, the Company expects to incur
further losses through the end of 2021.
To
date the Company has been funding operations primarily through the sale of equity in private placements and revenues generated by the
Company’s services. During the three months ended March 31, 2021, the Company received $3,250,000 from private placements to accredited
investors of the Company’s common stock.
Based
on its current cash resources and commitments, the Company believes it will be able to maintain its current planned development and corresponding
level of expenditure for at least twelve months from the date of the issuance of these unaudited condensed consolidated financial statements,
although no assurance can be given that it will not need additional funds prior to such time.
Effects
of Inflation
We
do not believe that inflation has had a material impact on our business, revenues or operating results during the periods presented.
Significant
Accounting Policies and Estimates
Our
significant accounting policies are more fully described in the notes to our financial statements included herein for the quarter ended
March 31, 2021 and in the notes to our consolidated financial statements included in our Annual Report on Form 10-K for the year ended
December 31, 2020, as filed with the SEC on March 31, 2021.
Fair
Value Measurement
The
fair value measurement guidance clarifies that fair value is an exit price, representing the amount that would be received to sell an
asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement
that should be determined based on assumptions that market participants would use in the valuation of an asset or liability. It establishes
a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest
priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority
to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy under the fair value measurement guidance
are described below:
Level
1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical assets or liabilities;
Level
2 - Quoted prices in markets that are not active, or inputs that are observable, either directly or indirectly, for substantially the
full term of the asset or liability; or
30
Level
3 - Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (supported
by little or no market activity).
Business
Combination
The
Company allocates the purchase price of an acquired business to the tangible and intangible assets acquired and liabilities assumed based
upon their estimated fair values on the acquisition date. Any excess of the purchase price over the fair value of the net assets acquired
is recorded as goodwill. The purchase price allocation process requires management to make significant estimates and assumptions, especially
at the acquisition date with respect to intangible assets. Direct transaction costs associated with the business combination are expensed
as incurred. The allocation of the consideration transferred in certain cases may be subject to revision based on the final determination
of fair values during the measurement period, which may be up to one year from the acquisition date. The Company includes the results
of operations of the business that it has acquired in its consolidated results prospectively from the date of acquisition.
If
the business combination is achieved in stages, the acquisition date carrying value of the acquirer’s previously held equity interest
in the acquiree is re-measured to fair value at the acquisition date; any gains or losses arising from such re-measurement are recognized
in profit or loss.
Goodwill
Goodwill
represents the excess of the purchase price of the acquired business over the estimated fair value of the identifiable net assets acquired.
Goodwill is not amortized but is tested for impairment at least annually at year end, at the reporting unit level or more frequently
if events or changes in circumstances indicate that the asset might be impaired. Goodwill is tested for impairment at the reporting level
by first performing a qualitative assessment to determine whether it is more likely than not that the fair value of the reporting unit
is less than its carrying value. If the reporting unit does not pass the qualitative assessment, then the reporting unit’s carrying
value is compared to its fair value. The fair values of the reporting units are estimated using market and discounted cash flow approaches.
Goodwill is considered impaired if the carrying value of the reporting unit exceeds its fair value. The discounted cash flow approach
uses expected future operating results. Failure to achieve these expected results may cause a future impairment of goodwill at the reporting
unit.
Impairment
of Long-lived Assets
We
will periodically evaluate the carrying value of long-lived assets to be held and used when events and circumstances warrant such a review
and at least annually. The carrying value of a long-lived asset is considered impaired when the anticipated undiscounted cash flow from
such asset is separately identifiable and is less than its carrying value. In that event, a loss is recognized based on the amount by
which the carrying value exceeds the fair value of the long-lived asset. Fair value is determined primarily using the anticipated cash
flows discounted at a rate commensurate with the risk involved. Losses on long-lived assets to be disposed of are determined in a similar
manner, except that fair values are reduced for the cost to dispose.
Revenue
Recognition
The
Company’s agreements with its clients are primarily service contracts that range in duration from a few months to one year. The
Company recognizes revenue when control of these services is transferred to the client for an amount, referred to as the transaction
price, which reflects the consideration to which the Company is expected to be entitled in exchange for those goods or services.
A
contract with a client exists only when:
● the
parties to the contract have approved it and are committed to perform their respective obligations;
● the
Company can identify each party’s rights regarding the distinct services to be transferred
(“performance obligations”);
● the
Company can determine the transaction price for the services to be transferred; and
31
● the
contract has commercial substance and it is probable that the Company will collect the consideration
to which it will be entitled in exchange for the goods or services that will be transferred
to the client.
For
the majority of its contracts, the Company receives non-refundable upfront payments. The Company does not adjust the promised amount
of consideration for the effects of a significant financing component since the Company expects, at contract inception, that the period
between the time of transfer of the promised goods or services to the client and the time the client pays for these goods or services
to be generally one year or less. The Company’s credit terms to clients generally average thirty days, although in some cases there
are payments required in 15 days.
The
Company does not disclose the value of unsatisfied performance obligations for contracts with original expected duration of one year
or less.
Disaggregation
of Revenue
Revenue
consists of the following by service offering for the three months ended March 31, 2021:
Managed
Services
Consulting
Services
Total
Primary Sector
Markets
Public
$ -
$ 980,280
$ 980,280
Private
407,493
1,120,486
1,527,979
Not-for-Profit
32,294
18,595
51,519
$ 440,417
$ 2,119,361
$ 2,559,778
Major Service Lines
Gap and Risk Assessment
$ -
$ 1,989,888
$ 1,989,888
Tech Connect
440,417
-
440,417
Hardware
-
127,553
127,553
Other
-
1,920
1,920
$ 440,417
$ 2,119,361
$ 2,559,778
Revenue
consists of the following by service offering for the three months ended March 31, 2020:
Managed
Services
Consulting
Services
Total
Primary Sector
Markets
Public
$ -
$ 705,125
$ 705,125
Private
137,913
225,183
363,096
Not-for-Profit
-
-
-
$ 137,913
$ 930,308
$ 1,068,221
Major Goods/Service
Lines
Gap and Risk Assessment
-
930,308
930,308
Managed Security Services
137,913
-
137,913
$ 137,913
$ 930,308
$ 1,068,221
Practical
Expedients
As
part of ASC 606, the Company has adopted several practical expedients including the following: (i) the Company has determined that it
need not adjust the promised amount of consideration for the effects of a significant financing component since the Company expects,
at contract inception, that the period between when the Company transfers a promised service to the customer and when the customer pays
for that service will be one year or less and (ii) the Company recognizes any incremental costs of obtaining a contract as an expense
when incurred if the amortization period of the asset that the entity otherwise would have recognized is one year or less.
32
Reimbursed
Expenses
The
Company includes reimbursed expenses in revenues and costs of revenue as the Company is primarily responsible for fulfilling the promise
to provide the specified service, including the integration of the related services into a combined output to the client, which are inseparable
from the integrated service. These costs include such items as consumables, transportation and travel expenses, over which the Company
has discretion in establishing prices.
Costs
of Revenue
Costs
of revenue include (i) compensation and benefits for billable employees and consultants directly involved with delivering services offerings
and engagements; (ii) consumables used for the services; and (iii) other expenses directly related to service contracts such as professional
services, meals and travel expenses.
Volatility
in Stock-Based Compensation
The
volatility is based on historical volatilities of companies in comparable stages as well as the historical volatility of companies in
the industry and, by statistical analysis of the daily share-pricing model. The volatility of stock-based compensation at any point in
time is based on historical volatility of similar companies in the industry for the last two to five years.
New
and Recently Adopted Accounting Pronouncements
Any
new and recently adopted accounting pronouncements are more fully described in Note 2 to our unaudited condensed consolidated financial
statements herein for the quarter ended March 31, 2021.
Off-Balance
Sheet Arrangements
We
have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition,
changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that
is material to stockholders.
Item
3. Quantitative and Qualitative Disclosures about Market Risk
Not
Applicable. As a smaller reporting company, we are not required to provide the information required by this Item.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.