UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
☒
QUARTERLY REPORT PURSUANT
TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the Quarterly Period Ended June 30, 2021
or
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For
the Transition Period from _________ to _________
Commission
file number: 000-56059
CERBERUS
CYBER SENTINEL CORPORATION
(Exact
name of registrant as specified in its charter)
Delaware
83-4210278
(State or other Jurisdiction of
Incorporation or Organization)
(I.R.S.
Employer
Identification No.)
6900
E. Camelback Road , Suite 240 , Scottsdale , AZ
85251
(Address
of Principal Executive Offices)
(Zip
Code)
(480)
389-3444
(Registrant’s
telephone number, including area code)
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
symbol(s)
Name
of exchange on which registered
None
N/A
N/A
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files). Yes ☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a small reporting company,
or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller
reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large
accelerated filer
☐
Accelerated
filer
☐
Non-accelerated filer
☒
Smaller
reporting company
☒
Emerging
growth company
☒
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act: ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
As
of August 13, 2021, there were 117,729,971 shares of the registrant’s common stock outstanding.
CERBERUS
CYBER SENTINEL CORPORATION
FORM
10-Q
FOR
THE THREE AND SIX MONTHS ENDED JUNE 30, 2021 AND 2020
TABLE
OF CONTENTS
Page
PART I. FINANCIAL INFORMATION
ITEM
1.
Financial Statements
3
Condensed Consolidated Balance Sheets as of June 30, 2021 (unaudited) and December 31, 2020
3
Condensed Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2021 and 2020 (unaudited)
4
Condensed Consolidated Statements of Changes in Stockholders’ Deficit for the Three and Six Months Ended June 30, 2021 and 2020 (unaudited)
5
Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2021 and 2020 (unaudited)
6
Notes to Condensed Consolidated Financial Statements (unaudited)
7
ITEM
2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
22
ITEM
3.
Quantitative and Qualitative Disclosures about Market Risk
37
ITEM
4.
Controls and Procedures
38
PART II. OTHER INFORMATION
39
ITEM
1.
Legal Proceedings
39
ITEM
1A.
Risk Factors
39
ITEM
2.
Unregistered Sales of Equity Securities and Use of Proceeds
39
ITEM
3.
Defaults Upon Senior Securities
39
ITEM
4.
Mine Safety Disclosures
39
ITEM
5.
Other Information
39
ITEM
6.
Exhibits
40
SIGNATURES
41
2
PART
I – FINANCIAL INFORMATION
Item
1. Financial Statements
CERBERUS
CYBER SENTINEL CORPORATION and subsidiaries
CONDENSED
Consolidated Balance Sheets
June 30,
December 31,
2021
2020
(Unaudited)
ASSETS
Current Assets:
Cash and cash equivalents
$ 5,724,749
$ 5,197,030
Accounts receivable, net of allowances for doubtful accounts of $ 55,264 and $ 40,000 , respectively
1,609,339
1,006,834
Prepaid expenses and other current assets
302,671
142,144
Total Current Assets
7,636,759
6,346,008
Property and equipment, net of accumulated depreciation of $ 23,321 and $ 14,473 , respectively
71,782
80,630
Right of use asset, net
150,155
13,426
Intangible assets, net of accumulated amortization of $ 186,456 and $ 116,468 , respectively
2,035,444
2,105,432
Goodwill
4,101,369
4,101,369
Total Assets
$ 13,995,509
$ 12,646,865
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities:
Accounts payable and accrued expenses
$ 858,564
$ 809,804
Stock payable
160,750
46,000
Lease liability
103,770
8,989
Loans payable
9,451
9,405
Line of credit
-
3,000
Convertible note payable, net of debt discount, related party
2,962,802
2,926,609
Note payable - related party
9,787
59,787
Total Current Liabilities
4,105,124
3,863,594
Long-term Liabilities:
Loans payable, net of current portion
1,014,527
1,037,115
Lease liability, net of current portion
48,228
4,693
Total Liabilities
5,167,879
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 on June 30, 2021 and December 31, 2020, respectively
1,177
1,161
Additional paid-in capital
17,586,946
12,607,074
Accumulated deficit
( 8,760,493 )
( 4,866,772 )
Total Stockholders’ Equity
8,827,630
7,741,463
Total Liabilities and Stockholders’ Equity
$ 13,995,509
$ 12,646,865
The
accompanying footnotes are an integral part of these unaudited condensed consolidated financial statements.
3
CERBERUS
CYBER SENTINEL CORPORATION and subsidiaries
CONDENSED
Consolidated STATEMENTS OF OPERATIONS
(Unaudited)
June 30, 2021
June 30, 2020
June 30, 2021
June 30, 2020
For the Three Months Ended
For the Six Months Ended
June 30, 2021
June 30, 2020
June 30, 2021
June 30, 2020
Revenue:
Managed services
$ 554,768
$ 616,344
$ 995,185
$ 754,257
Consulting services
2,394,909
934,143
4,514,270
1,864,451
Total revenue
2,949,677
1,550,487
5,509,455
2,618,708
Cost of revenue:
Managed services
264,452
26,167
458,119
45,137
Consulting services
215,982
205,877
333,776
321,724
Cost of payroll
1,531,910
626,457
2,959,612
1,266,881
Total cost of revenue
2,012,344
858,501
3,751,507
1,633,742
Total gross profit
937,333
691,986
1,757,948
984,966
Operating expenses:
Professional fees
244,261
204,956
401,615
401,310
Advertising and marketing
172,468
45,708
217,695
73,570
Selling, general and administrative
1,667,614
634,078
3,155,255
1,214,276
Stock based compensation
891,126
343,910
1,729,888
669,339
Loss on write-off of account receivable
15,264
15,000
15,264
15,000
Total operating expenses
2,990,733
1,243,652
5,519,717
2,373,495
Loss from operations
( 2,053,400 )
( 551,666 )
( 3,761,769 )
( 1,388,529 )
Other income (expense):
Other income
2,179
10,000
2,384
10,000
Interest expense, net
( 65,641 )
( 4,437 )
( 134,336 )
( 6,718 )
Total other income (expense)
( 63,462 )
5,563
( 131,952 )
3,282
Loss before provision for income taxes
( 2,116,862 )
( 546,103 )
( 3,893,721 )
( 1,385,247 )
Provision for income taxes
-
-
-
-
Net loss
$ ( 2,116,862 )
$ ( 546,103 )
$ ( 3,893,721 )
$ ( 1,385,247 )
Net loss per common share - basic
$ ( 0.02 )
$ ( 0.00 )
$ ( 0.03 )
$ ( 0.01 )
Net loss per common share - diluted
$ ( 0.02 )
$ ( 0.00 )
$ ( 0.03 )
$ ( 0.01 )
Weighted average shares outstanding - basic
117,729,971
109,604,497
117,081,360
108,847,565
Weighted average shares outstanding - diluted
117,729,971
109,604,497
117,081,360
108,847,565
The
accompanying footnotes are an integral part of these unaudited condensed consolidated financial statements.
4
CERBERUS
CYBER SENTINEL CORPORATION and subsidiaries
CONDENSED
Consolidated STATEMENTS of CHANGES IN STOCKHOLDERS’ EQUITY
FOR
THE THREE AND SIX MONTHS ENDED JUNE 30, 2021 AND 2020
(Unaudited)
Shares
Amount
Capital
Earnings
Stock
Total
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
Return of treasury stock to authorized capital
Return of treasury stock to authorized capital, shares
Stock issued for Technologyville acquisition
Stock issued for Technologyville acquisition, shares
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 as of March 31, 2021
117,729,971
1,177
16,695,820
( 6,643,631 )
-
10,053,366
Stock based compensation - stock options
-
-
891,126
-
-
891,126
Net loss
-
-
-
( 2,116,862 )
-
( 2,116,862 )
Balance as of June 30, 2021
117,729,971
$ 1,177
$ 17,586,946
$ ( 8,760,493 )
$ -
$ 8,827,630
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
Balance as of March 31, 2020
108,262,500
1,083
5,836,387
( 2,292,654 )
-
3,544,816
Stock based compensation - stock options
-
-
343,910
-
-
343,910
Stock issued for Technologyville acquisition
3,392,271
34
1,356,874
-
-
1,356,908
Net loss
-
-
-
( 546,103 )
-
( 546,103 )
Balance as of June 30, 2020
111,654,771
$ 1,117
$ 7,537,171
$ ( 2,838,757 )
$ -
$ 4,699,531
The
accompanying footnotes are an integral part of these unaudited condensed consolidated financial statements.
5
CERBERUS
CYBER SENTINEL CORPORATION and subsidiaries
CONDENSED
Consolidated STATEMENTS OF CASH FLOWS
(Unaudited)
June 30, 2021
June 30, 2020
Cash flows from operating activities:
Net loss
$ ( 3,893,721 )
$ ( 1,385,247 )
Adjustments to reconcile net loss to net cash used in operating activities:
Stock based compensation - stock options
1,729,888
669,339
Loss on write-off of accounts receivable
15,264
15,000
Issuance of common stock for services
114,750
22,000
Depreciation and amortization
78,836
34,676
Right of use amortization
39,029
1,492
Amortization of debt discount
36,193
-
Changes in operating assets and liabilities:
Accounts receivable, net
( 617,769 )
( 209,278 )
Other current assets
( 160,527 )
( 176,744 )
Accounts payable and accrued expenses
48,760
223,615
Lease liability
( 37,442 )
( 1,407 )
Deferred revenue
-
66,434
Net cash used in operating activities
( 2,646,739 )
( 740,120 )
Cash flows from investing activities:
Cash acquired in acquisitions
-
65,037
Net cash provided by investing activities
-
65,037
Cash flows from financing activities:
Proceeds from sale of common stock
3,250,000
140,000
Proceeds from PPP loans
-
709,600
Proceeds from line of credit
221,346
60,000
Payment on line of credit
( 224,346 )
( 66,705 )
Payment on loans payable
( 22,542 )
( 988 )
Payment on notes payable, related party
( 50,000 )
-
Net cash provided by financing activities
3,174,458
841,907
Net increase in cash and cash equivalents
527,719
166,824
Cash and cash equivalents - beginning of the period
5,197,030
1,876,645
Cash and cash equivalents - end of the period
$ 5,724,749
$ 2,043,469
Supplemental cash flow information:
Cash paid for:
Interest
$ 91,490
$ 169
Income taxes
$ -
$ 5,882
Non-cash investing and financing activities:
Right of use asset and lease liability recorded
$ 175,758
$ 19,393
The
accompanying footnotes are an integral part of these unaudited condensed consolidated financial statements.
6
CERBERUS
CYBER SENTINEL CORPORATION and subsidiaries
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 June 30, 2021,
the Company had an accumulated deficit of approximately $ 8,760 ,000
and working capital surplus of approximately
$ 3,532,000 .
For the six months ended June 30, 2021, the Company had a loss from
operations of approximately $ 3,762 ,000
and negative cash flows from operations of approximately $ 2,647 ,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 six months ended June 30, 2021, the Company received $ 3,250,000 from private placements 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 June 30, 2021 and for the three and six months ended June 30,
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 and six months ended June 30, 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,
LLC (“GenResults”), TalaTek, Inc. (“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 and six months ended June 30, 2020 to conform to the financial
statements presentation for the three and six months ended June 30, 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 six months ended June 30, 2021:
SCHEDULE
OF DISAGGREGATION OF REVENUES
Managed
Services
Consulting
Services
Total
Primary Sector Markets
Public
$ -
$ 2,019,470
$ 2,019,470
Private
920,674
2,224,751
3,145,425
Not-for-Profit
74,511
270,049
344,560
$ 995,185
$ 4,514,270
$ 5,509,455
Major Service Lines
Gap and Risk Assessment
$ -
$ 4,185,885
$ 4,185,385
Managed Security Services
-
-
-
Tech Connect
977,090
-
977,090
Hardware
-
320,833
320,833
Other
18,095
7,552
25,647
$ 995,185
$ 4,514,270
$ 5,509,455
Revenue
consists of the following by service offering for the six months ended June 30, 2020:
Managed
Services
Consulting
Services
Total
Primary Sector Markets
Public
$ 3,250
$ 1,593,598
$ 1,596,848
Private
740,849
268,259
1,009,108
Not-for-Profit
10,158
2,594
12,752
$ 754,257
$ 1,864,451
$ 2,618,708
Major Service Lines
Gap and Risk Assessment
$ -
$ 1,803,928
$ 1,803,928
Managed Security Services
657,226
-
657,226
Tech Connect
96,771
22,263
119,034
Hardware
-
13,253
13,253
Other
260
25,007
25,267
$ 754,257
$ 1,864,451
$ 2,618,708
9
Contract
Modifications
There
were no contract modifications during the six months ended June 30, 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 June 30, 2021, and December 31, 2020, the
Company’s allowance for doubtful accounts was $ 55,264 and $ 40,000 , respectively.
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
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 and six months ended
June 30, 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.
10
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).
Advertising
and Marketing Costs
The
Company expenses advertising and marketing costs as they are incurred. Advertising and marketing expenses were $ 172,468
and $ 45,708
for the three months ended June 30, 2021 and
2020, respectively, and are recorded in operating expenses on the unaudited condensed consolidated statements of operations. Advertising
and marketing expenses were $ 217,695
and $ 73,570
for the six months ended June 30, 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 and six months ended June
30, 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:
SUMMARY OF SECURITIES EXCLUDED FROM DILUTED PER SHARE CALCULATION
June 30, 2021
June 30, 2020
Stock Options
25,843,700
20,820,000
Convertible Debt
1,500,000
-
Total
27,343,700
20,820,000
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 trading volume 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 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 1.42
years. The Company leases a vehicle with a remaining term of 0.92 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.
12
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 June 30, 2021 and December 31, 2020, the Company’s net
deferred tax asset has been fully reserved.
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:
SCHEDULE OF PREPAID EXPENSES AND OTHER CURRENT ASSETS
June 30,
2021
December 31,
2020
Prepaid expenses
$ 200,595
$ 128,398
Prepaid insurance
71,221
13,746
Other current assets
30,855
-
Total prepaid expenses and other current assets
$ 302,671
$ 142,144
NOTE
4 – PROPERTY AND EQUIPMENT
Property
and equipment consists of the following:
SCHEDULE OF PROPERTY AND EQUIPMENT
June 30,
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
Property and equipment,
gross
95,103
95,103
Less: accumulated depreciation
( 23,321 )
( 14,473 )
Property and equipment, net
$ 71,782
$ 80,630
Total
depreciation expense was $ 4,424 and $ 2,404 for the three months ended June 30, 2021 and 2020, respectively. Total depreciation expense
was $ 8,848 and $ 3,308 for the six months ended June 30, 2021 and 2020, respectively.
NOTE
5 – INTANGIBLE ASSETS AND GOODWILL
The
following table summarizes the changes in goodwill during the six months ended June 30, 2021:
SCHEDULE OF CHANGES IN GOODWILL
Balance December 31, 2020 (1)
$ 4,101,369
Acquisition of goodwill
-
Impairment
-
Ending balance, June 30, 2021 (1)
$ 4,101,369
(1) As
of June 30, 2021, the Company has not obtained 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 June 30, 2021 and December 31, 2020:
SUMMARY
OF IDENTIFIABLE INTANGIBLE ASSETS
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
Identifiable intangible assets
2,221,900
2,221,900
Less accumulated amortization
( 186,456 )
( 116,468 )
Total
$ 2,035,444
$ 2,105,432
(1) These intangible
assets were acquired in the acquisitions of TalaTek, Techville and Clear Skies.
The
weighted average remaining useful life of identifiable amortizable intangible assets remaining is 8.18
years.
Amortization
of identifiable intangible assets for the three months ended June 30, 2021 and 2020, was $ 34,994 and $ 15,648 , respectively. Amortization
of identifiable intangible assets for the six months ended June 30, 2021 and 2020, was $ 69,988 and $ 31,296 , respectively.
The
below table summarizes the future amortization expense for the remainder of 2021 following June 30, 2021, and the next four years thereafter:
SCHEDULE
OF FUTURE AMORTIZATION EXPENSE
Remainder of 2021
$ 69,987
2022
127,027
2023
113,427
2024
104,262
2025
76,767
Thereafter
449,474
$ 940,944
NOTE
6 – ACCOUNTS PAYABLE AND ACCRUED EXPENSES
Accounts
payable and accrued expenses consist of the following amounts:
SCHEDULE
OF ACCOUNTS PAYABLE AND ACCRUED EXPENSES
June 30, 2021
December 31, 2020
Accounts payable
$ 476,797
$ 328,368
Accrued payroll
193,786
39,670
Accrued expenses
147,124
417,832
Accrued commissions
17,703
-
Accrued interest – related party
23,154
23,934
Total accounts payable and accrued expenses
$ 858,564
$ 809,804
14
Note
7 - RELATED PARTY TRANSACTIONS
Note
Payable – Related Party
On
December 31, 2018, GenResults entered into an unsecured note payable with Jemmett Enterprises, LLC which is controlled by the
Company’s Chief Executive Officer and is the Company’s majority stockholder, in the original principal amount of $ 200,000 .
The note has a maturity date of June
15, 2021 , and bears an interest rate at
6 %
per annum. The outstanding principal balance
of this loan was $ 9,787
and $ 59,787
as of June 30, 2021 and December 31, 2020 (See
Note 11). On May 30, 2021 the Company paid $ 50,000
towards the outstanding principal balance of
the note. At June 30, 2021 and December 31, 2020, the Company has recorded accrued interest of $ 23,154
and $ 23,934 ,
respectively, with respect to this note payable. The Company has recorded interest expense of $ 1,426
and $ 3,060
during the three months ended June 30, 2021 and
2020, respectively. The Company has recorded interest expense of $ 4,409
and $ 5,689
during the six months ended June 30, 2021 and
2020, respectively.
Convertible
Note Payable, Accounts Receivable and Revenue – 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 interest at 6 %
per annum, payable at maturity,
with a maturity date of December 31, 2021 and a conversion price of $2.00 per share. The outstanding principal balance of this
loan was $ 3,000,000
at June 30, 2021 and December 31, 2020, respectively.
See Note 11 for additional details.
At
June 30, 2021, the Company had $ 29,321 in outstanding accounts receivable from a related party. In addition, during the six months ended
June 30, 2021, the Company generated $ 122,791 in revenues from the related party.
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 provides
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 six months ended June 30, 2021, Eventus was paid $ 82,557
and was owed $ 37,543
for accrued and unpaid services under the financial
consulting agreement at June 30, 2021.
Note
8 - STOCKHOLDERS’ EQUITY
Equity
Transactions During the Period
During
the six months ended June 30, 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. On January 16, 2021, the consulting agreement was automatically renewed per the terms of the agreement.
Upon
execution of the consulting agreement the Company was to issue 120,000
shares of the Company’s restricted common
stock, valued at $ 48,000
to Eskenzi. Upon the renewal of the consulting
agreement the Company was to issue 312,000
shares of the Company’s restricted
stock, valued at $ 639,600 .
As of June 30, 2021, these shares have yet to be issued. As such, the Company recorded a stock payable in the amount of $ 160,750 and $ 46,000 representing
the fair value of services performed through the six months and year ended June 30, 2021 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.
15
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.
Options
The
Company granted options for the purchase of 1,400,000 shares of common stock during the six months ended June 30, 2021.
The
Company granted options for the purchase of 3,775,000 shares of common stock during the six months ended June 30, 2020.
The
weighted average grant date fair value of options issued and vested during the six months ended June 30, 2021 was $ 587,143 and $ 243,534 ,
respectively. The weighted average grant date fair value of non-vested options was $ 8,147,973 at June 30, 2021.
The
weighted average grant date fair value of options issued during the six months ended June 30, 2020 was $ 165,982 . The weighted average
non-vested grant date fair value of non-vested options was $ 1,785,954 at June 30, 2020.
Compensation-based
stock option activity for qualified and unqualified stock options is summarized as follows:
SCHEDULE OF STOCK OPTION ACTIVITY
Weighted
Average
Shares
Exercise Price
Outstanding at January 1, 2021
24,573,700
$ 0.86
Granted
1,400,000
2.00
Exercised
-
-
Expired or cancelled
( 130,000 )
0.54
Outstanding at June 30, 2021
25,843,700
$ 0.92
The
following table summarizes information about options to purchase shares of the Company’s common stock outstanding and exercisable
at June 30, 2021:
SUMMARY OF OPTIONS TO PURCHASE SHARES OF COMMON STOCK OUTSTANDING AND EXERCISABLE
Weighted-
Weighted-
Average
Average
Outstanding
Remaining Life
Exercise
Number
Exercise Prices
Options
In Years
Price
Exercisable
$ 0.38
3,000,000
3.12
$ 0.38
2,666,667
0.40
3,600,000
3.06
0.40
2,750,000
0.50
11,626,000
3.63
0.50
6,977,417
2.00
6,277,700
4.39
2.00
66,667
2.05
1,340,000
4.41
2.05
-
25,843,700
3.72
$ 0.92
12,460,751
16
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 $ 891,126
and $ 343,910
for the three months ended June 30, 2021 and
2020, respectively. Total compensation expense related to the options was $ 1,729,888
and $ 669,339
for the six months ended June 30, 2021 and 2020,
respectively. As of June 30, 2021, there was future compensation expense of $ 6,525,546
with a weighted average recognition period
of 2.11
years related to the options.
The
aggregate intrinsic value totaled $ 186,672,318 and $ 95,695,130 , for total outstanding and exercisable options, respectively, and
was based on the Company’s estimated fair value of the common stock of $ 8.14 as of June 30, 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.
On
May 5, 2021, the Company granted options to purchase 200,000 shares of the Company’s common stock to an employee, 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 - $ 2.25 ; strike price - $ 2.00 ; expected volatility – 73 % ; risk
free interest rate – 0.80 % ; dividend rate – 0 % ; and expected term – 3.25 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.
17
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 June 30, 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 June 30, 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 six months ended June 30, 2021 Techville drew $ 221,346
against the line of credit and made payments
of $ 224,346 .
At June 30, 2021 and December 31, 2020 there was zero
and $ 3,000 outstanding,
respectively.
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 interest at 5.77 %
per annum. During the six months ended June 30,
2021, the Company made cash payments of $ 2,925 ,
of which $ 2,702
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 June 30, 2021, $ 43,178
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
bearing
interest at 1 %
per annum and a maturity date of June
22, 2025 . Pursuant to the note, principal and
interest payments were deferred for ten months. Techville applied for loan forgiveness on a timely basis, and at June 30,
2021, $ 179,600
was outstanding.
GenResults,
LLC
On
December 31, 2018, GenResults entered into an unsecured note payable with Jemmett Enterprises, LLC, the Company’s majority stockholder
that is controlled by the Company’s Chief Executive Officer, in the original principal amount of $ 200,000 .
The note has a maturity date of June
15, 2021 , and bears interest at 6 %
per annum. On May 30, 2021 the Company paid $50,000
towards the outstanding principal balance of the note. The outstanding principal balance of this loan was $ 9,787
as of June 30, 2021 and December 31, 2020. At
June 30, 2021 and December 31, 2020, the Company has recorded accrued interest of $ 23,154
and $ 23,934 ,
respectively, with respect to this note payable. The Company has recorded interest expense of $ 1,426
and $ 3,060
during the three months ended June 30, 2021 and
2020, respectively. The Company has recorded interest expense of $ 4,409
and $ 5,689
during the six months ended June 30, 2021
and 2020, respectively.
Cerberus
Cyber Sentinel Corporation
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
bearing
interest at 1 %
per annum and a maturity date of April
17, 2022 . Pursuant to the note, principal and
interest payments were deferred for six months. The Company applied for loan forgiveness on a timely basis, and at June 30, 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
bearing
interest at 1 %
per annum and a maturity date of May
8, 2022 . Pursuant to the loan, principal and
interest payments were deferred for six months. Clear Skies applied for loan forgiveness on a timely basis, and at June
30, 2021, $ 134,200 was outstanding.
18
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
bearing
interest at 1 %
per annum and a maturity date of April
8, 2022 . Pursuant to the loan, principal and
interest payments were deferred for six months. Alpine applied for loan forgiveness on a timely basis, and at June 30,
2021, $ 137,000 was outstanding.
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 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 $ 36,998
during the six months ended June 30, 2021 and
has a remaining amortization period of 0 .50
years. Total interest expense on the note
was $ 45,500
and $ 90,500
for the three and six months ended June 30,
2021.
Future
minimum payments under the above notes payable for the remainder of 2021 following June 30, 2021, and thereafter, and the amount
of loans payable, net of current portion, are as follows:
SCHEDULE OF FUTURE PAYMENTS UNDER NOTES PAYABLE
June 30, 2021
2021
$ 3,019,238
2022
1,014,527
Total future minimum payments
4,033,765
Less: discount
( 37,198 )
Loans payable
3,996,567
Less: current
( 2,982,040 )
Loans
payable, noncurrent
$ 1,014,527
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 June 30, 2021, the
Company’s leases had a remaining weighted average term of 1.39 years.
19
The
following table presents net lease cost and other supplemental lease information:
SCHEDULE OF LEASE COST AND OTHER SUPPLEMENT LEASE INFORMATION
Six Months Ended June 30, 2021
Lease cost
Operating lease cost (cost resulting from lease payments)
$ 41,504
Short term lease cost
12,872
Net lease cost
$ 54,376
Operating lease – operating cash flows (fixed payments)
$ 41,504
Operating lease – operating cash flows (liability reduction)
$ 37,442
Non-current leases – right of use assets
$ 150,155
Current liabilities – operating lease liabilities
$ 103,770
Non-current liabilities – operating lease liabilities
$ 48,228
Future
minimum payments under non-cancelable leases for operating leases for the remaining terms of the leases following the six months ended
June 30, 2021, are as follows:
SCHEDULE OF FUTURE MINIMUM UNDER NON-CANCELLABLE LEASES FOR OPERATING LEASES
Fiscal Year
Operating Leases
2021 (excluding the six months ended June 30, 2021)
$ 54,620
2022
104,491
Total future minimum lease payments
159,111
Amount representing interest
( 7,113 )
Present value of net future minimum lease payments
$ 151,988
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 June 30, 2021, and December
31, 2020, the Company had approximately $ 4,761,000 and $ 4,252,000 , respectively, in excess of the FDIC insured limit.
SCHEDULES
OF CONCENTRATION OF RISK, BY RISK FACTOR
Revenues
One
client accounted for 30 % of revenue for the six months ended June 30, 2021 .
Two
clients accounted for 80 % of revenue for the six months ended June 30, 2020, as set forth below:
Client A
59 %
Client B
21 %
Accounts
Receivable
One
client accounted for 16 % of the accounts receivable as of June 30, 2021.
Three
clients accounted for 70 % of the accounts receivable as of June 30, 2020, as set forth below:
Client A
32 %
Client B
20 %
Client C
18 %
20
Accounts
Payable
Two
vendors accounted for 32 % of the accounts payable as of June 30, 2021, as set forth below:
Vendor A
18 %
Vendor B
14 %
Three
vendors accounted for 44 %
of the accounts payable as of June 30, 2020,
as set forth below.
Vendor A
17 %
Vendor B
14 %
Vendor C
13 %
NOTE
14 – SUBSEQUENT EVENTS
Acquisition
of VelocIT
On
June 30, 2021, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”) by and among the Company,
Catapult Acquisition Merger Sub, LLC (“Merger Sub”), Catapult Acquisition Corporation d/b/a VelocIT (“VelocIT”),
the shareholders of Catapult Acquisition Corporation (the “Catapult Shareholders”) and Derek Hahn, in his capacity as the
shareholder representative (the “Shareholder Representative”). Pursuant to the Merger Agreement, Catapult agreed to merge
with and into Merger Sub (the “Merger”), with Merger Sub surviving the Merger as a wholly-owned subsidiary of the Company.
On
July 26, 2021, the Company, Merger Sub, VelocIT, the Catapult shareholders and the Shareholder Representative entered into an Amended
and Restated Agreement and Plan of Merger to provide, among other things, that Merger Sub would merge with and into VelocIT, with VelocIT
surviving the Merger as a wholly-owned subsidiary of the Company. All issued and outstanding shares of common stock of VelocIT immediately
prior to the Effective Time were converted into the right to receive an aggregate of up to 2,566,778
shares of common stock of the Company,
subject to a holdback of 256,678
shares of Company stock. The effective date was August 2, 2021.
Subsequent
to June 30, 2021, the Company received approval from the U.S. Small Business Adminitstration’s Paycheck Protection Program for
the forgiveness of its outstanding $ 801,200 in PPP loans.
Subsequent
to June 30, 2021, the Company granted options to purchase an aggregate of 854,340 of the Company’s common stock, with exercise
prices ranging from $ 3.05 to $ 6.75 per share to various employees. The options vest at a one-year cliff and then monthly over the subsequent
36 months .
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 outbreak of COVID-19
or any of its variants);
●
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 our 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 our 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 managed service portfolio including the following:
●
CISO-as-a-service:
Many companies need 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
May 5, 2021, our Board of Directors appointed Kiki VanDeWeghe as a director. Mr. VanDeWeghe, 62, is an American former professional basketball
player, coach and executive in the National Basketball Association. He has served as the Executive Vice President, Basketball Operations
of the National Basketball Association since 2013. Prior to that, Mr. VanDeWeghe was the general manager of the Denver Nuggets and the
New Jersey Nets, and a head coach of the New Jersey Nets. Prior to that he played professionally for the Los Angeles Clippers, New York
Knicks, Portland Trail Blazers and the Denver Nuggets. Mr. VanDeWeghe attended UCLA where he received a degree in Economics. Mr. VanDeWeghe
is qualified for service as a director of the Company due to his business acumen and experience as an organizational leader.
Appointment
of Chief Financial Officer
On
June 18, 2021, the Board of Directors appointed Deb Smith as Chief Financial Officer. Ms. Smith, 51, has served as Executive Vice President
of Finance and Accounting at the Company since February 2021. Prior to joining the Company, Ms. Smith served as Executive Vice President
of Finance at Arrivia Inc. from January 2020 to February 2021 and Controller and, subsequently, Chief Accounting Officer at BeyondTrust
from October 2016 to January 2020. Ms. Smith received a Bachelor of Science degree in Accounting, Summa Cum Laude, from DeVry University
and a Master’s degree in Counseling with Honors from Argosy University.
Results
of Operations
Comparison
of the Three Months Ended June 30, 2021 to the Three Months Ended June 30, 2020
Our
financial results for the three months ended June 30, 2021 are summarized as follows in comparison to the three months ended June 30,
2020:
For
the Three Months Ended June 30, 2021
Cerberus
TalaTek
Techville
Other (1)
Total
Revenue
$ 322,378
$ 1,005,652
$ 735,685
$ 885,962
$ 2,949,677
Cost of revenue
485,860
653,814
543,673
328,997
2,012,344
Gross profit
(163,482 )
351,838
192,012
556,965
937,333
Operating expenses
2,187,169
425,945
242,676
134,943
2,990,733
Operating income (loss)
(2,350,651 )
(74,107 )
(50,664 )
422,022
(2,053,400 )
Other income (expense)
(62,730 )
4
(186 )
(550 )
(63,462 )
Loss before income taxes
$ (2,413,381 )
$ (74,103 )
$ (50,850 )
421,472
$ (2,116,862 )
25
For
the Three Months Ended June 30, 2020
Cerberus
TalaTek
Techville
Other (1)
Total
Revenue
$ 538,781
$ 856,574
$ 155,132
$ -
$ 1,550,487
Cost of revenue
277,060
541,144
40,297
-
858,501
Gross profit
261,721
315,430
114,835
-
691,986
Operating expenses
827,656
265,623
150,373
-
1,243,652
Operating loss
(565,935 )
49,807
(35,538 )
-
(551,666 )
Other income (expense)
6,629
35
(1,101 )
-
5,563
Loss before income taxes
$ (559,306 )
$ 49,842
$ (36,639 )
$ -
$ (546,103 )
Variance
Cerberus
TalaTek
Techville
Other (1)
Total
Revenue
$ (216,403 )
$ 149,078
$ 580,553
$ 885,962
$ 1,399,190
Cost of revenue
208,800
112,670
503,376
328,997
1,153,843
Gross profit
(425,203 )
36,408
77,177
556,965
245,347
Operating expenses
1,359,513
160,322
92,303
134,943
1,747,081
Operating loss
(1,784,716 )
(123,914 )
(15,126 )
422,022
(1,501,734 )
Other expense
(69,359 )
(31 )
915
(550 )
(69,025 )
Loss before income taxes
$ (1,854,075 )
$ (123,945 )
$ (14,211 )
$ 421,472
$ (1,570,759 )
(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 June 30, 2021, the Company has combined them into one category, titled Other, for the purposes of this presentation.
Revenues
For
the Three Months Ended June 30, 2021
Cerberus
TalaTek
Techville
Other (1)
Total
Managed services
$ 17,791
$ 204
$ 536,773
$ -
$ 554,768
Consulting services
304,587
1,005,448
198,912
885,962
2,394,909
Total revenue
$ 322,378
$ 1,005,652
$ 735,685
$ 885,962
$ 2,949,677
For
the Three Months Ended June 30, 2020
Cerberus
TalaTek
Techville
Other (1)
Total
Managed services
$ 521,577
$ 158
$ 94,609
$ -
$ 616,344
Consulting services
17,204
856,416
60,523
-
934,143
Total revenue
$ 538,781
$ 856,574
$ 155,132
$ -
$ 1,550,487
Variance
Cerberus
TalaTek
Techville
Other (1)
Total
Managed services
$ (503,786 )
$ 46
$ 442,164
$ -
$ (61,576 )
Consulting services
287,383
149,032
138,389
885,962
1,460,766
Total revenue
$ (216,403 )
$ 149,078
$ 580,553
$ 885,962
$ 1,399,190
(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 June 30, 2021, the Company has combined them into one category, titled Other, for the purposes of this presentation.
26
Revenues
decreased for Cerberus by $216,403, or 40%, for the three months ended June 30, 2021, as compared to the three months ended June 30,
2020, due to one of the Company’s largest customers decreasing its required services as compared to the three months ended June
30, 2020.
Revenues
increased for TalaTek by $149,078, or 17%, for the three months ended June 30, 2021, as compared to the three months ended June 30, 2020,
as a result of (i) an increase in contract revenue from a significant client of approximately $113,000 and (ii) various contracts that
were active during the three months ended June 30, 2021 that were entered into subsequent to June 30, 2020.
Revenues
increased for Techville by $580,553 for the three months ended June 30, 2021, as compared to the three months ended June 30, 2020, as
a result of Techville only having one month of operations due to the acquisition consummated on May 25, 2020. Approximately $537,000
was a result of Techville’s managed service offerings and approximately $200,000 was a result of Techville’s miscellaneous
hardware sales associated with Techville’s consulting service offerings.
Revenues
for Clear Skies and Alpine were $885,962 for the three months ended June 30, 2021. We did not recognize any revenue attributable to Clear
Skies or Alpine during the three months ended June 30, 2020, because of the acquisitions consummated on August 1, 2020 and December 16,
2020, respectively. 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 June 30, 2021
Cerberus
TalaTek
Techville
Other (1)
Total
Managed services
$ -
$ -
$ 264,452
$ -
$ 264,452
Consulting services
154,483
33,587
-
27,912
215,982
Cost of payroll
331,378
620,228
279,221
301,083
1,531,910
Total cost of revenue
$ 485,861
$ 653,815
$ 543,673
$ 328,995
$ 2,012,344
For
the Three Months Ended June 30, 2020
Cerberus
TalaTek
Techville
Other (1)
Total
Managed services
$ (14,130 )
$ -
$ 40,297
$ -
$ 26,167
Consulting services
122,979
82,898
-
-
205,877
Cost of payroll
168,210
458,247
-
-
626,457
Total cost of revenue
$ 277,059
$ 541,145
$ 40,297
$ -
$ 858,501
Variance
Cerberus
TalaTek
Techville
Other (1)
Total
Managed services
$ 14,130
$ -
$ 224,155
$ -
$ 238,285
Consulting services
31,504
(49,311 )
-
27,912
10,105
Cost of payroll
163,168
161,981
279,221
301,083
905,453
Total cost of revenue
$ 208,802
$ 112,670
$ 503,376
$ 328,995
$ 1,153,843
(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 June 30, 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 $208,802, or 75%, for the three months ended June 30, 2021, as compared to the three months ended
June 30, 2020, and was primarily the result of an increase in employees due to Alpine’s employees being accounted for under Cerberus.
Cost
of revenues increased for TalaTek by $112,670, or 21%, for the three months ended June 30, 2021, as compared to the three months ended
June 30, 2020, as a result of an increase in employees resulting in an increase in salaries.
Cost
of revenues increased for Techville by $503,376 for the three months ended June 30, 2021, as compared to the three months ended June
30, 2020, which reflected only one month of operations following consummation of the acquisition of Techville on
May 25, 2020..
Cost
of revenues for Clear Skies and Alpine were $328,995 for the three months ended June 30, 2021. We did not recognize any costs of revenues
for Clear Skies or Alpine for the three months ended June 30, 2020, because the acquisitions were consummated on August 1, 2020 and December
16, 2020, respectively.
Operating
Expenses
For
the Three Months Ended June 30, 2021
Cerberus
TalaTek
Techville
Other (1)
Total
Professional fees
$ 232,445
$ 405
$ 4,530
$ 6,881
$ 244,261
Advertising and marketing
118,270
27,833
86
26,279
172,468
Selling, general and administrative
930,064
397,707
238,060
101,783
1,667,614
Stock based compensation
891,126
-
-
-
891,126
Loss on write-off of account receivable
15,264
-
-
-
15,264
Total operating expenses
$ 2,187,169
$ 425,945
$ 242,676
$ 134,943
$ 2,990,733
For
the Three Months Ended June 30, 2020
Cerberus
TalaTek
Techville
Other (1)
Total
Professional fees
$ 186,504
$ 1,902
$ 16,550
$ -
$ 204,956
Advertising and marketing
16,024
29,684
-
-
45,708
Selling, general and administrative
266,216
234,037
133,825
-
634,078
Stock based compensation
343,910
-
-
-
343,910
Loss on write-off of account receivable
15,000
-
-
-
15,000
Total operating expenses
$ 827,654
$ 265,623
$ 150,375
$ -
$ 1,243,652
Variance
Cerberus
TalaTek
Techville
Other (1)
Total
Professional fees
$ 45,941
$ (1,497 )
$ (12,020 )
$ 6,881
$ 39,305
Advertising and marketing
102,246
(1,851 )
86
26,279
126,760
Selling, general and administrative
663,848
163,670
104,235
101,783
1,033,536
Stock based compensation
547,216
-
-
-
547,216
Loss on write-off of account receivable
264
-
-
-
264
Total operating expenses
$ 1,359,515
$ 160,322
$ 92,301
$ 134,943
$ 1,747,081
(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 June 30, 2021, the Company has combined them into one category, titled Other, for the purposes of this presentation.
28
Operating
expenses increased for Cerberus by $1,359,515 or 164%, for the three months ended June 30, 2021, as compared to the three
months ended June 30, 2020, primarily as a result of (i) an increase in payroll due to Alpine’s employees being accounted for under
Cerberus, and (ii) an increase in stock-based compensation of $547,216 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 $160,322, or 60%, for the three months ended June 30, 2021, as compared to the three months ended June
30, 2020, as a result of an increase in employees resulting in an increase in salaries.
Operating
expenses increased for Techville by $92,301, or 61%, for the three months ended June 30, 2021, as compared to the three months ended
June 30, 2020, which reflected only one month of operations following consummation of the acquisition of Techville
on May 25, 2020. Approximately $105,402 was attributable to Techville’s administrative payroll and benefits.
Operating
expenses for Clear Skies and Alpine were $134,943 for the three months ended June 30, 2021. We did not recognize any operating expenses
for Clear Skies or Alpine for the three months ended June 30, 2020, because the acquisitions were consummated on August 1, 2020 and December
16, 2020, respectively. Approximately $91,000 was attributable to Clear Skies and Alpine’s administrative payroll and benefits.
Comparison
of the Six Months Ended June 30, 2021 to the Six Months Ended June 30, 2020
Our
financial results for the six months ended June 30, 2021 are summarized as follows in comparison to the six months ended June 30, 2020:
For
the Six Months Ended June 30, 2021
Cerberus
TalaTek
Techville
Other (1)
Total
Revenue
$ 760,138
$ 1,990,086
$ 1,305,975
$ 1,453,256
$ 5,509,455
Cost of revenue
983,707
1,294,476
867,630
605,694
3,751,507
Gross profit
(223,569 )
695,610
438,345
847,562
1,767,948
Operating expenses
3,840,969
876,916
508,013
293,819
5,519,717
Operating income (loss)
(4,064,538 )
(181,306 )
(69,668 )
553,743
(3,761,769 )
Other income (expense)
(129,480 )
10
(595 )
(1,887 )
(131,952 )
Loss before income taxes
$ (4,194,018 )
$ (181,296 )
$ (70,263 )
551,856
$ (3,893,721 )
29
For
the Six Months Ended June 30, 2020
Cerberus
TalaTek
Techville
Other (1)
Total
Revenue
$ 886,497
$ 1,577,079
$ 155,132
$ -
$ 2,618,708
Cost of revenue
511,867
1,081,578
40,297
-
1,633,742
Gross profit
374,630
495,501
114,835
-
984,966
Operating expenses
1,662,539
560,583
150,373
-
2,373,495
Operating loss
(1,287,909 )
(65,082 )
(35,538 )
-
(1,388,529 )
Other income (expense)
4,310
73
(1,101 )
-
3,282
Loss before income taxes
$ (1,283,599 )
$ (65,009 )
$ (36,639 )
$ -
$ (1,385,247 )
Variance
Cerberus
TalaTek
Techville
Other (1)
Total
Revenue
$ (126,359 )
$ 413,007
$ 1,150,843
$ 1,453,256
$ 2,890,747
Cost of revenue
471,840
212,898
827,333
605,694
2,117,765
Gross profit
(598,199 )
200,109
323,510
847,562
772,982
Operating expenses
2,178,430
316,333
357,640
293,819
3,146,222
Operating loss
(2,776,629 )
(116,224 )
(34,130 )
553,743
(2,373,240 )
Other expense
(133,790 )
(63 )
506
(1,887 )
(135,234 )
Loss before income taxes
$ (2,910,419 )
$ (116,287 )
$ (33,624 )
$ 551,856
$ (2,508,474 )
(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 six months ended June30, 2021, the Company has combined them into one category, titled Other, for the purposes of this presentation.
Revenues
For
the Six Months Ended June 30, 2021
Cerberus
TalaTek
Techville
Other (1)
Total
Managed services
$ 17,791
$ 303
$ 977,091
$ -
$ 995,185
Consulting services
742,347
1,989,783
328,884
1,453,256
4,514,270
Total revenue
$ 760,138
$ 1,990,086
$ 1,305,975
$ 1,453,256
$ 5,509,455
For
the Six Months Ended June 30, 2020
Cerberus
TalaTek
Techville
Other (1)
Total
Managed services
$ 659,388
$ 260
$ 94,609
$ -
$ 754,257
Consulting services
227,109
1,576,819
60,523
-
1,864,451
Total revenue
$ 886,497
$ 1,577,079
$ 155,132
$ -
$ 2,618,708
Variance
Cerberus
TalaTek
Techville
Other (1)
Total
Managed services
$ (641,597 )
$ 43
$ 882,482
$ -
$ 240,928
Consulting services
515,238
412,964
268,361
1,453,256
2,649,819
Total revenue
$ (126,359 )
$ 413,007
$ 1,150,843
$ 1,453,256
$ 2,890,747
(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 six months ended June 30, 2021, the Company has combined them into one category, titled Other, for the purposes of this presentation.
30
Revenues
decreased for Cerberus by $126,359, or 14%, for the six months ended June 30, 2021, as compared to the six months ended June 30, 2020,
due to one of the Company’s largest customers decreasing its required services compared to the six months ended June 30, 2020.
Revenues
increased for TalaTek by $413,007, or 26%, for the six months ended June 30, 2021, as compared to the six months ended June 30, 2020,
as a result of (i) an increase in contract revenue from a significant client of approximately $88,000 and (ii) various contracts that
were active during the six months ended June 30, 2021 that were entered into subsequent to June 30, 2020.
Revenues
increased for Techville by $1,150,843, or 742%, for the six months ended June 30, 2021, as compared to the six months ended June 30,
2020, which reflected only one month of operations following consummation of the acquisition of Techville on May
25, 2020. Approximately $977,000 was a result of Techville’s managed service offerings and approximately $329,000 was a result
of Techville’s miscellaneous hardware sales associated with Techville’s consulting service offerings..
Revenues
for Clear Skies and Alpine were $1,453,256 for the six months ended June 30, 2021. We did not recognize any revenue attributable to Clear
Skies or Alpine during the six months ended June 30, 2020, because the acquisitions were consummated on August 1, 2020 and December
16, 2020, respectively. 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 Six Months Ended June 30, 2021
Cerberus
TalaTek
Techville
Other (1)
Total
Managed services
$ -
$ -
$ 458,119
$ -
$ 458,119
Consulting services
213,953
68,579
-
51,244
333,776
Cost of payroll
769,754
1,225,897
409,511
554,450
2,959,612
Total cost of revenue
$ 983,707
$ 1,294,476
$ 867,630
$ 605,694
$ 3,751,507
For
the Six Months Ended June 30, 2020
Cerberus
TalaTek
Techville
Other (1)
Total
Managed services
$ 4,840
$ -
$ 40,297
$ -
$ 45,137
Consulting services
149,465
172,259
-
-
321,724
Cost of payroll
357,561
909,320
-
-
1,266,881
Total cost of revenue
$ 511,866
$ 1,081,579
$ 40,297
$ -
$ 1,633,742
Variance
Cerberus
TalaTek
Techville
Other (1)
Total
Managed services
$ (4,840 )
$ -
$ 417,822
$ -
$ 412,982
Consulting services
64,488
(103,680 )
-
51,244
12,052
Cost of payroll
412,193
316,577
409,511
554,450
1,692,731
Total cost of revenue
$ 471,841
$ 212,897
$ 827,333
$ 605,694
$ 2,117,765
(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 six months ended June 30, 2021, the Company has combined them into one category, titled Other, for the purposes of this presentation.
31
Cost
of revenues increased for Cerberus by $471,841, or 92%, for the six months ended June 30, 2021, as compared to the six months ended June
30, 2020, and was primarily the result of Alpine employees being accounted for under Cerberus.
Cost
of revenues increased for TalaTek by $212,897, or 20%, for the six months ended June 30, 2021, as compared to the six months ended
June 30, 2020, as a result of an increase in employees resulting in an increase in salaries.
Cost
of revenues increased for Techville by $827,333, or 2,053%, for the six months ended June 30, 2021, as compared to the six months ended
June 30, 2020, which reflected only one month of operations following consummation of the acquisition of Techville
on May 25, 2020.
Cost
of revenues for Clear Skies and Alpine were $605,694 for the six months ended June 30, 2021. We did not recognize any costs of revenues
for Clear Skies or Alpine for the six months ended June 30, 2020, because the acquisitions were consummated on August 1, 2020 and December
16, 2020, respectively.
Operating
Expenses
For
the Six Months Ended June 30, 2021
Cerberus
TalaTek
Techville
Other (1)
Total
Professional fees
$ 367,809
$ 766
$ 9,184
$ 23,856
$ 401,615
Advertising and marketing
126,700
56,714
1,437
32,844
217,695
Selling, general and administrative
1,601,308
819,436
497,392
237,119
3,155,255
Stock based compensation
1,729,888
-
-
-
1,729,888
Loss on write-off of account receivable
15,264
-
-
-
15,264
Total operating expenses
$ 3,840,969
$ 876,916
$ 508,013
$ 293,819
$ 5,519,717
For
the Six Months Ended June 30, 2020
Cerberus
TalaTek
Techville
Other (1)
Total
Professional fees
$ 381,755
$ 3,005
$ 16,550
$ -
$ 401,310
Advertising and marketing
21,462
52,108
-
-
73,570
Selling, general and administrative
574,981
505,470
133,825
-
1,214,276
Stock based compensation
669,339
-
-
-
669,339
Loss on write-off of account receivable
15,000
-
-
-
15,000
Total operating expenses
$ 1,662,537
$ 560,583
$ 150,375
$ -
$ 2,373,495
Variance
Cerberus
TalaTek
Techville
Other (1)
Total
Professional fees
$ (13,946 )
$ (2,239 )
$ (7,366 )
$ 23,856
$ 305
Advertising and marketing
105,238
4,606
1,437
32,844
144,125
Selling, general and administrative
1,026,327
313,966
363,567
237,119
1,940,979
Stock based compensation
1,060,549
-
-
-
1,060,549
Loss on write-off of account receivable
264
-
-
-
264
Total operating expenses
$ 2,178,432
$ 316,333
$ 357,638
$ 293,819
$ 3,146,222
(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 six months ended June 30, 2021, the Company has combined them into one category, titled Other, for the purposes of this presentation.
32
Operating
expenses increased for Cerberus by $2,178,432 or 131%, for the six months ended June 30, 2021, as compared to the six months ended June
30, 2020, primarily as a result of (i) an increase in payroll due to Alpine’s employees being accounted for under Cerberus, and
(ii) an increase in stock-based compensation of $1,060,549 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 $316,333, or 56%, for the six months ended June 30, 2021, as compared to the six months ended June
30, 2020, as a result of an increase in employees resulting in an increase in salaries.
Operating
expenses increased for Techville by $357,638, or 238%, for the six months ended June 30, 2021, as compared to the six months ended
June 30, 2020, as a result of only having one month of operations due to the acquisition consummated on May 25, 2020. Approximately $329,000
was attributable to Techville’s administrative payroll and benefits.
Operating
expenses for Clear Skies and Alpine were $293,819 for the six months ended June 30, 2021. We did not recognize any operating expenses
for Clear Skies or Alpine for the six months ended June 30, 2020, because the acquisitions were consummated on August 1, 2020 and December
16, 2020, respectively. Approximately $91,000 was attributable to Clear Skies and Alpine’s administrative payroll and benefits.
Working
Capital Surplus
Our
working capital surplus as of June 30, 2021, in comparison to our working capital surplus as of December 31, 2020, is summarized as follows:
As of
June 30,
December 31,
2021
2020
Current assets
$ 7,636,759
$ 6,346,008
Current liabilities
4,105,124
3,863,594
Working capital surplus
$ 3,531,635
$ 2,482,414
The
increase in current assets is primarily due to increases in cash and cash equivalents and accounts receivable of $527,719 and $617,769,
respectively. The increase in current liabilities is primarily due to the increase in stock payable and the current portion of lease
liabilities of $114,750 and $94,781, respectively.
Cash
Flows
Our
cash flows for the six months ended June 30, 2021, in comparison to our cash flows for the six months ended June 30, 2020, can be summarized
as follows:
Six months ended June 30,
2021
2020
Net cash used in operating activities
$ (2,646,739 )
$ (740,120 )
Net cash provided by investing activities
-
65,037
Net cash provided by financing activities
3,174,458
841,907
Increase in cash
$ 527,719
$ 166,824
33
Operating
Activities
Net
cash used in operating activities was $2,646,739 for the six months ended June 30, 2021 and was primarily due to cash used to fund a
net loss of $3,893,721, adjusted for non-cash expenses in the aggregate of $2,013,960 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 $740,120 for the six months ended June 30, 2020 and was primarily due to cash used to fund a net loss of $1,385,247, adjusted for
non-cash expenses in the aggregate of $742,507, 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.
Investing
Activities
There
was no cash used in or provided by investing activities for the six months ended June 30, 2021. Net cash provided by investing activities
of $65,037 for the six months ended June 30, 2020, was due to cash acquired in the Techville Acquisition.
Financing
Activities
Net
cash provided by financing activities for the six months ended June 30, 2021 was $3,174,458, 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 six months ended June
30, 2020 was $841,907 and was due to cash received from the sale of the Company’s common stock of $140,000 and proceeds from PPP
loans of $709,600.
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 June 30, 2021,
the Company had an accumulated deficit of approximately $8,760,000 and working capital surplus of approximately $3,532,000. For the six
months ended June 30, 2021, the Company had a loss from operations of approximately $3,762,000 and negative cash flows from operations
of approximately $2,647,000. 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 six months ended June 30, 2021, the Company received $3,250,000 from private placements 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 condensed consolidated financial statements included
herein for the quarter and six months ended June 30, 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.
34
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
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.
35
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
●
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 payments are 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 six months ended June 30, 2021:
Managed
Services
Consulting
Services
Total
Primary Sector Markets
Public
$ -
$ 2,019,470
$ 2,019,470
Private
920,674
2,224,751
3,145,425
Not-for-Profit
74,511
270,049
344,560
$ 995,185
$ 4,514,270
$ 5,509,455
Major Service Lines
Gap and Risk Assessment
$ -
$ 4,185,885
$ 4,185,885
Managed Security Services
-
-
-
Tech Connect
977,090
-
977,090
Hardware
-
320,833
320,833
Other
18,095
7,552
25,647
$ 995,185
$ 4,514,270
$ 5,509,455
36
Revenue
consists of the following by service offering for the six months ended June 30, 2020:
Managed
Services
Consulting
Services
Total
Primary Sector Markets
Public
$ 3,250
$ 1,593,598
$ 1,596,848
Private
740,849
268,259
1,009,108
Not-for-Profit
10,158
2,594
12,752
$ 754,257
$ 1,864,451
$ 2,618,708
Major Service Lines
Gap and Risk Assessment
$ -
$ 1,803,928
$ 1,803,928
Managed Security Services
657,226
-
657,226
Tech Connect
96,771
22,263
119,034
Hardware
-
13,253
13,253
Other
260
25,007
25,267
$ 754,257
$ 1,864,451
$ 2,618,708
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.
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 June 30, 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.
37
Item
4. Controls and Procedures
Evaluation
of Disclosure Controls and Procedures
We
maintain disclosure controls and procedures (as that term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act
of 1934, as amended (the “Exchange Act”)) that are designed to ensure that information required to be disclosed in our reports
under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and
forms, and that such information is accumulated and communicated to our management, including our principal executive officer and
our principal financial officer, as appropriate, to allow timely decisions regarding required disclosures. In designing disclosure
controls and procedures, our management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of
possible disclosure controls and procedures. The design of any disclosure controls and procedures also is based in part upon certain
assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated
goals under all potential future conditions. Any controls and procedures, no matter how well designed and operated, can provide only
reasonable, not absolute, assurance of achieving the desired control objectives.
Our
management, with the participation of our principal executive officer and principal financial officer, has evaluated the effectiveness
of the design and operation of our disclosure controls and procedures as of the end of the period covered by this report. Based upon
that evaluation and subject to the foregoing, our principal executive officer and principal financial officer concluded that our disclosure
controls and procedures were not effective due to the material weakness(es) in internal control over financial reporting disclosed in
our annual report on Form 10-K for the fiscal year ended December 31, 2020.
Our
management will continue to monitor and evaluate the relevance of our risk-based approach and the effectiveness of our internal controls
and procedures over financial reporting on an ongoing basis and is committed to taking further action and implementing additional enhancements
or improvements, as necessary and as funds allow.
Changes
in Internal Control Over Financial Reporting
During
the quarter ended June 30, 2021, our additional finance and accounting staff that we hired in the first quarter of this year continued
to positively impact our segregation of duties. In addition, during the six months ended June 30, 2021, we established an audit committee.
There
have been no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f) under the Exchange
Act) during the quarter ended June 30, 2021, other than those noted above, that have materially affected, or that are reasonably likely
to materially affect, our internal control over financial reporting.
38
PART
II – OTHER INFORMATION
Item
1. Legal Proceedings
We
are currently not involved in any litigation that we believe could have a material adverse effect on our financial condition or results
of operations. There is no action, suit, proceeding, inquiry or investigation before or by any court, public board, government agency,
self-regulatory organization or body pending or, to the knowledge of the executive officers of our Company or any of our subsidiaries,
threatened against or affecting our company, our common stock, any of our subsidiaries or of our companies or our subsidiaries’
officers or directors in their capacities as such, in which an adverse decision could have a material adverse effect.
Item
1A. Risk Factors
An
investment in our common stock involves a number of very significant risks. You should carefully consider the risk factors included in
the “Risk Factors” section of our Annual Report on Form 10-K for the year ended December 31, 2020, as filed with the SEC
on March 31, 2021, in addition to other information contained in those reports and in this quarterly report in evaluating the Company
and its business before purchasing shares of our common stock. The Company’s business, operating results and financial condition
could be adversely affected due to any of those risks.
ITEM
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
During
the three months ended June 30, 2021, there were no sales of equity securities during the period covered by this report that were not
registered under the Securities Act and were not previously reported in a Current Report on Form 8-K filed by the Company.
Item
3. Defaults upon Senior Securities
None.
Item
4. Mine Safety Disclosures
Not
Applicable.
Item
5. Other Information
None.
39
Item
6. Exhibits
Incorporated by Reference
Exhibit
Number
Exhibit Description
Form
Exhibit
Filing Date
3.1
Certificate of Incorporation of Cerberus Cyber Sentinel Corporation filed March 5, 2019
10-12G
3.1
10/2/2019
3.2
Certificate of Amendment of Certificate of Incorporation of Cerberus Cyber Sentinel Corporation filed April 17, 2019
10-12G
3.2
10/2/2019
3.3
Certificate of Amendment of Certificate of Incorporation of the Registrant effective September 26, 2019
10-12G
3.3
10/2/2019
3.4
By-laws of the Registrant
10-12G
3.4
10/2/2019
4.1
Form of Common Stock Certificate of the Registrant
10-K
4.1
3/30/20
4.2
Description of Securities Registered under Section 12 of the Exchange Act
10-K
4.2
3/30/20
31.1*
Rule 13a-14(a) / 15d-14(a) Certification of Principal Executive Officer
31.2*
Rule 13a-14(a) / 15d-14(a) Certification of Principal Financial Officer and Principal Accounting Officer
32.1**
Section 1350 Certification of Principal Executive Officer
32.2**
Section 1350 Certification of Principal Financial Officer and Principal Accounting Officer
101.INS
XBRL Instance Document
101.SCH
XBRL Taxonomy Extension Schema Document
101.CAL
XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF
XBRL Taxonomy Extension Definition Linkbase Document
101.LAB
XBRL Taxonomy Extension Label Linkbase Document
101.PRE
XBRL Taxonomy Extension Presentation Linkbase Document
*Filed
herewith.
**In
accordance with SEC Release 33-8238, Exhibits 32.1 and 32.2 are being furnished and not filed.
#
Management contracts and compensatory plans and arrangements required to be filed as exhibits pursuant to Item 15(b) of this report
40
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned, thereunto duly authorized.
CERBERUS
CYBER SENTINEL CORPORATION
By:
/s/
David G. Jemmett
David
G. Jemmett
Chief
Executive Officer
(Principal
Executive Officer)
Date:
August
13, 2021
By:
/s/
Deb Smith
Deb
Smith
Chief
Financial Officer
(Principal
Financial Officer)
Date:
August
13, 2021
41
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.