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 March 31, 2022
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: 001-41227
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 each exchange on which registered
Common
Stock, $0.00001 par value
CISO
The
Nasdaq Stock Market LLC
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 May 16, 2022, there were 124,704,567 shares of the registrant’s common stock outstanding.
CERBERUS
CYBER SENTINEL CORPORATION
FORM
10-Q
FOR
THE THREE MONTHS ENDED MARCH 31, 2022 AND 2021
TABLE
OF CONTENTS
Page
PART I. FINANCIAL INFORMATION
4
ITEM
1.
Financial Statements
4
Condensed Consolidated Balance Sheets as of March 31, 2022 (unaudited) and December 31, 2020
4
Condensed
Consolidated Statements of Operations and Comprehensive Loss for the Three Months Ended March 31, 2022 and 2021 (unaudited)
5
Condensed Consolidated Statements of Changes in Stockholders’ Deficit for the Three Months Ended March 31, 2022 and 2021 (unaudited)
6
Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2022 and 2021 (unaudited)
7
Notes to Condensed Consolidated Financial Statements (unaudited)
8
ITEM
2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
28
ITEM
3.
Quantitative and Qualitative Disclosures about Market Risk
33
ITEM
4.
Controls and Procedures
33
PART II. OTHER INFORMATION
34
ITEM
1.
Legal Proceedings
34
ITEM
1A.
Risk Factors
34
ITEM
2.
Unregistered Sales of Equity Securities and Use of Proceeds
35
ITEM
3.
Defaults Upon Senior Securities
35
ITEM
4.
Mine Safety Disclosures
35
ITEM
5.
Other Information
35
ITEM
6.
Exhibits
35
SIGNATURES
36
2
FORWARD-LOOKING
STATEMENTS
This
Quarterly Report on Form 10-Q includes a number of forward-looking statements within
the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities
Exchange Act of 1934, as amended (the “Exchange Act”), that reflect management’s
current views with respect to future events and financial performance. These statements are based upon beliefs of, and information
currently available to, us as of the date hereof, as well as estimates and assumptions made by us. Readers are cautioned not to place
undue reliance on these forward-looking statements, which are only predictions and speak only as of the date hereof. When used herein,
the words “anticipate,” “believe,” “estimate,” “expect,” “forecast,” “future,”
“intend,” “plan,” “predict,” “project,” “target,” “potential,”
“will,” “would,” “could,” “should,” “continue” or the negative of these terms
and similar expressions identify forward-looking statements. Such statements reflect our current view with respect to future events and
are subject to risks, uncertainties, assumptions, and other factors, including the risks relating to our business, industry, and our
operations and results of operations. Should one or more of these risks or uncertainties materialize, or should the underlying assumptions
prove incorrect, actual results may differ materially from those anticipated, believed, estimated, expected, intended, or planned.
Although
we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels
of activity, performance, or achievements. 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.
Our
financial statements are prepared in accordance with accounting principles generally accepted in the United States. These accounting
principles require us to make certain estimates, judgments, and assumptions. We believe that the estimates, judgments, and assumptions
upon which we rely are reasonable based upon information available to us at the time that these estimates, judgments, and assumptions
are made. These estimates, judgments, and assumptions can affect the reported amounts of assets and liabilities as of the date of the
financial statements as well as the reported amounts of revenue and expenses during the periods presented. Our financial statements would
be affected to the extent there are material differences between these estimates and actual results. The following discussion should
be read in conjunction with our financial statements and notes thereto appearing elsewhere in this report.
Forward-looking
statements made in this Quarterly Report on Form 10-Q include statements about:
●
our
ability to achieve and sustain profitability of our existing lines of business and through our wholly owned subsidiaries;
●
our
ability to raise sufficient capital to continue to acquire cybersecurity companies;
●
our
ability to attract and retain 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 global 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;
●
our
ability to attract and retain clients;
●
our
ability to generate revenue and gross profit; and
●
our
ability to navigate through the increasingly complex cybersecurity regulatory environment.
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 year ended December 31, 2021, as filed with
the U.S. Securities and Exchange Commission (the “SEC”) on April 15, 2022, any of which may cause our or our industry’s
actual results, levels of activity, or performance or achievements to be materially different from any future results, levels of activity,
or performance or achievements expressed or implied in our forward-looking statements.
Although
we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels
of activity, or performance. Moreover, neither we nor any other person assumes responsibility for the accuracy and completeness of these
forward-looking statements. Except as required by law, we undertake no obligation to update any forward-looking statements after the
date of this report to conform these statements to actual results.
3
PART
I – FINANCIAL INFORMATION
Item
1. Financial Statements
CERBERUS
CYBER SENTINEL CORPORATION and subsidiaries
CONDENSED
Consolidated Balance Sheets
1
2
March 31,
December 31,
2022
2021
(Unaudited)
ASSETS
Current Assets:
Cash and cash equivalents
$ 3,862,907
$ 2,725,035
Accounts receivable, net of allowances for doubtful accounts of $ 91,707
and $ 77,811 ,
respectively
5,945,709
4,840,802
Notes receivable, related party
1,161,718
1,090,903
Inventory
735,887
189,596
Prepaid expenses and other current assets
2,165,525
960,965
Contract asset
218,153
-
Total Current Assets
14,089,899
9,807,301
Property and equipment, net of accumulated depreciation of $ 256,540
and $ 102,466 ,
respectively
3,442,937
2,394,424
Right of use asset, net
406,770
277,578
Intangible assets, net of accumulated amortization of $ 628,245
and $ 323,331 ,
respectively
6,397,492
6,540,269
Goodwill
59,274,429
16,792,535
Other assets
18,681
-
Total Assets
$ 83,630,208
$ 35,812,107
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities:
Accounts payable and accrued expenses
$ 6,221,551
$ 2,709,066
Deferred revenue
1,952,543
52,824
Settlement liability
-
470,000
Lease liability, current portion
211,752
196,472
Loans payable, current portion
212,262
213,199
Line of credit
369,829
-
Convertible note payable, net of debt discount, related party
1,500,000
1,500,000
Note payable, related party
419,472
-
Total Current Liabilities
10,887,409
5,141,561
Long-term Liabilities:
Loans payable, net of current portion
5,279,424
5,284,301
Lease liability, net of current portion
202,918
88,040
Total Liabilities
16,369,751
10,513,902
Commitments and Contingencies
-
-
Stockholders’ Equity:
Common stock, $ .00001 par value; 250,000,000 shares authorized; 135,458,071 and 125,852,971 shares issued and outstanding on March 31, 2022 and December 31, 2021, respectively
1,354
1,258
Additional paid-in capital
118,311,695
69,309,369
Accumulated translation adjustment
902,441
-
Accumulated deficit
( 51,955,033 )
( 44,012,422 )
Total Stockholders’ Equity
67,260,457
25,298,205
Total Liabilities and Stockholders’ Equity
$ 83,630,208
$ 35,812,107
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 OPERATIONS AND COMPREHENSIVE LOSS
(Unaudited)
March 31,
2022
March 31,
2021
Three Months Ended
March 31,
2022
March 31,
2021
Revenue:
Security managed services
$ 8,052,225
$ 1,871,817
Professional services
1,277,185
687,961
Total revenue
9,329,410
2,559,778
Cost of revenue:
Security managed services
2,602,924
193,667
Professional services
110,337
117,794
Cost of payroll
4,445,850
1,427,702
Stock based compensation
2,121,583
100,925
Total cost of revenue
9,280,693
1,840,088
Total gross profit
48,717
719,690
Operating expenses:
Professional fees
623,061
157,354
Advertising and marketing
155,341
45,227
Selling, general and administrative
4,616,374
1,487,641
Stock based compensation
2,565,510
737,837
Total operating expenses
7,960,286
2,428,059
Loss from operations
( 7,911,569 )
( 1,708,369 )
Other income (expense):
Other income (expense)
12,543
205
Interest expense, net
( 43,585 )
( 68,695 )
Total other income (expense)
( 31,042 )
( 68,490 )
Net loss
( 7,942,611 )
( 1,776,859 )
Foreign currency translation adjustment
902,441
-
Comprehensive loss
$ ( 7,040,170 )
$ ( 1,776,859 )
Net loss per common share - basic and diluted
$ ( 0.06 )
$ ( 0.02 )
Weighted average shares outstanding - basic
133,983,960
116,418,173
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 CHANGES IN STOCKHOLDERS’ EQUITY
(Unaudited)
Accumulated
Additional
Other
Common
Stock
Paid-in
Comprehensive
Retained
Shares
Amount
Capital
Income
Earnings
Total
Balance at January 1, 2022
125,852,971
$ 1,258
$ 69,309,369
-
$ ( 44,012,422 )
$ 25,298,205
Stock based compensation - stock options
-
-
4,687,093
-
-
4,687,093
Stock based compensation - common stock
39,000
-
79,949
-
-
79,949
Exercise of options
100,000
1
37,999
-
-
38,000
Stock issued for cash in public offering
2,060,000
21
9,470,979
-
-
9,471,000
Stock issued for True Digital acquisition
7,406,100
74
34,726,306
-
-
34,726,380
Foreign currency translation
-
-
-
902,441
-
902,441
Net loss
-
-
-
-
( 7,942,611 )
( 7,942,611 )
Balance as of March 31, 2022
135,458,071
$ 1,354
$ 118,311,695
$ 902,441
$ ( 51,955,033 )
$ 67,260,457
Balance at January 1, 2021
116,104,971
$ 1,161
$ 12,607,074
-
$ ( 4,866,772 )
$ 7,741,463
Stock based compensation - stock options
-
-
838,762
-
-
838,762
Stock issued for cash
1,625,000
16
3,249,984
-
-
3,250,000
Net loss
-
-
-
-
( 1,776,859 )
( 1,776,859 )
Balance as of March 31, 2021
117,729,971
$ 1,177
$ 16,695,820
$ 902,441
$ ( 6,643,631 )
$ 10,053,366
The
accompanying footnotes are an integral part of these unaudited condensed consolidated financial statements.
6
CERBERUS
CYBER SENTINEL CORPORATION and subsidiaries
CONDENSED
Consolidated STATEMENTS OF CASH FLOWS
(Unaudited)
1
1
March 31,
2022
March 31,
2021
Cash flows from operating activities:
Net loss
$ ( 7,942,611 )
$ ( 1,776,859 )
Adjustments to reconcile net loss to net cash used in operating activities:
Stock based compensation - stock options
4,687,093
838,762
Issuance of common stock for services
79,949
2,000
Depreciation and amortization
458,988
57,515
Right of use amortization
45,387
13,257
Settlement liability
( 470,000 )
-
Gain on termination of operating lease
( 22,289 )
-
Changes in operating assets and liabilities:
Accounts receivable, net
397,548
( 176,484 )
Inventory
( 522,342 )
-
Contract assets
( 86,811 )
-
Prepaids and other current assets
( 865,483 )
( 13,426 )
Accounts payable and accrued expenses
1,149,469
( 62,166 )
Lease liability
( 16,156 )
( 12,772 )
Deferred revenue
91,463
-
Net cash used in operating activities
( 3,015,795 )
( 1,130,173 )
Cash flows from investing activities:
Purchases of property and equipment
( 103,858 )
-
Cash paid in acquisitions, net
( 4,917,768 )
-
Net cash used in investing activities
( 5,021,626 )
-
Cash flows from financing activities:
Proceeds from sale of common stock
9,471,000
3,250,000
Proceeds from stock option exercise
38,000
-
Proceeds from line of credit
86,585
221,346
Payment on line of credit
-
( 190,988 )
Payment on loans payable
( 458,719 )
( 20,606 )
Payment on notes payable, related party
( 125,861 )
-
Net cash provided by financing activities
9,011,005
3,259,752
Effect of exchange rates on cash and cash equivalents
164,288
-
Net increase in cash and cash equivalents
1,137,872
2,129,579
Cash and cash equivalents - beginning of the period
2,725,035
5,197,030
Cash and cash equivalents - end of the period
$ 3,862,907
$ 7,326,609
Supplemental cash flow information:
Cash paid for:
Interest
$ 36,069
$ 34,163
Income taxes
$ -
$ -
Non-cash investing and financing activities:
Right of use asset and lease liability recorded upon adoption of ASC 842
$ -
$ 175,759
Common stock issued in True Digital acquisition
$ 34,726,380
$ -
The
accompanying footnotes are an integral part of these unaudited condensed consolidated financial statements.
7
CERBERUS
CYBER SENTINEL CORPORATION and subsidiaries
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Unless
otherwise indicated or the context requires otherwise, the terms “we,” “us,” “our,” and “our
company” refer to Cerberus Cyber Sentinel Corporation, a Delaware corporation (“Cerberus”), 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”), Alpine Security, LLC, an Illinois limited liability company (“Alpine”),
Catapult Acquisition Corporation, a New Jersey corporation (“VelocIT”), Southford Equities, Inc., a British Virgin Islands
company (“Arkavia”), True Digital Security, Inc., a Delaware corporation (“True Digital”), RED74 LLC, a New Jersey
limited liability company (“RED74”), Atlantic Technology Systems, Inc., a New Jersey corporation (“ATS”), Atlantic
Technology Enterprises, Inc., a New Jersey corporation (“ATE” and together with ATS, “Atlantic”). Unless otherwise
specified, all dollar amounts are expressed in United States dollars.
NOTE
1 – NATURE OF THE ORGANIZATION AND BUSINESS
Nature
of the Business
We
are a cybersecurity and compliance company comprised of highly trained and seasoned security professionals who work with clients to enhance
or create a better cyber posture in their organization. Cybersecurity, also known as computer security or information technology security,
is the protection of computer systems and networks from information disclosure, theft of or damage to their hardware, software, or electronic
data, as well as from the disruption or misdirection of the services they provide. The cybersecurity industry has a supply and demand
issue wherein there is more demand for cybersecurity services than there are expert and seasoned compliance and cybersecurity professionals
available in the market. We seek to identify, attract, and retain highly skilled cyber and compliance teams and bring them together to
provide holistic cyber services. We accomplish this through acquisitions, direct hiring, and incentivizing employees with stock options
to help retain them. On an ongoing basis, we seek to identify cyber talent that is culturally aligned and that offers operating leverage
through both existing customer revenue and relationships. We have invested in enterprise solutions and executive talent to integrate
our different organizations into an ecosystem that works together to provide complete and holistic cybersecurity through cross pollination
of solutions. The ecosystem is intended to provide additional revenue opportunities and drive overall recurring revenue.
We
provide a full range of cybersecurity consulting and related services, encompassing all three pillars of compliance, cybersecurity, and
culture. Our services include secured managed services, compliance services, security operations center (“SOC”) services,
virtual Chief Information Security Officer (“vCISO”) services, incident response, certified forensics, technical assessments,
and cybersecurity training. We believe that culture is the foundation of every successful cybersecurity and compliance program. To deliver
that outcome, we developed our unique offering of MCCP+ (“Managed Compliance & Cybersecurity Provider + Culture”), which
is the only holistic solution that provides all three of these pillars under one roof from a dedicated team of subject matter experts.
In contrast to the majority of cybersecurity firms that are focused on a specific technology or service, we seek to differentiate ourselves
by remaining technology agnostic, focusing on accumulating highly sought-after topic experts. We continually seek to identify and acquire
cybersecurity talent to expand our service scope and geographical coverage to provide the best possible service for our clients. We believe
that bringing together a world-class team of technological experts with multi-faceted expertise in the critical aspects of cybersecurity
is key to providing technology agnostic solutions to our clients in a business environment that has suffered from a chronic lack of highly
skilled professionals, thereby setting us apart from competitors and in-house security teams. Our goal is to create a culture of security
and to help quantify, define, and capture a return on investment from information technology and cybersecurity spending. Our brand rallies
around the battle cry: “Cybersecurity is a Culture, not a Product.”
8
Corporate
and Acquisition History
We
were formed on March 5, 2019 as a Delaware corporation. Our principal offices are located at 6900 East Camelback Road, Suite 240, Scottsdale,
Arizona 85251.
On
April 1, 2019, we acquired GenResults. GenResults was established on June 22, 2015. Prior to our acquisition of GenResults, GenResults
was wholly owned by an entity affiliated with David G. Jemmett, our Chief Executive Officer and a director of our company. Due to the
companies being under common control, we accounted for the acquisition as a reorganization.
On
April 12, 2019, we consummated a transaction whereby VCAB Six Corporation, a Texas corporation, (“VCAB”) merged with and
into us (the “VCAB Merger”). At the time of the VCAB Merger, VCAB was subject to a bankruptcy proceeding and had minimal
assets, no equity owners, and no liabilities, except for approximately 1,500 holders of Class 5 Allowed General Unsecured Claims and
a holder of allowed administrative expenses (collectively the “Claim Holders”). Pursuant to the terms of the VCAB Merger,
and in accordance with the bankruptcy plan, we issued an aggregate of 2,000,000 shares of our common stock (the “Plan Shares”)
to the Claim Holders as full settlement and satisfaction of their respective claims. As provided in the bankruptcy plan, the Plan Shares
were issued pursuant to Section 1145 of the United States Bankruptcy Code. As a result of the VCAB Merger, the separate corporate existence
of VCAB was terminated. We entered into the VCAB Merger to increase our stockholder base to, among other things, assist us in satisfying
the listing standards of a national securities exchange.
On
October 1, 2019, we entered into an agreement and plan of merger with TalaTek (the “TalaTek Merger”) pursuant to which TalaTek
became our wholly owned subsidiary. Under the TalaTek Merger, all issued and outstanding units representing membership interests in TalaTek
were converted into an aggregate of 6,200,000 shares of our common stock.
On
October 2, 2019, we filed a registration statement on Form 10-12G with the SEC to effect registration of our common stock, par value
$ 0.00001 per share, under the Exchange Act. The registration statement became effective on December 1, 2019.
On
May 25, 2020, we entered into a stock purchase agreement with Techville and its sole shareholder, pursuant to which we acquired all of
the issued and outstanding common stock of Techville.
On
August 1, 2020, we entered into a stock purchase agreement with Clear Skies and its equity holders, pursuant to which we acquired all
of the issued and outstanding equity securities of Clear Skies.
On
December 16, 2020, we entered into an agreement and plan of merger with Alpine and its sole member, pursuant to which Alpine became our
wholly owned subsidiary.
On
October 1, 2021, we entered into a stock purchase agreement with ATS, ATE, James Montagne as the sole shareholder of ATS, and James Montagne
and Miriam Montagne, as the sole shareholders of ATE.
On
October 8, 2021, we entered into a merger agreement with RED74 and Ticato Holdings, Inc., a New Jersey corporation (“Ticato”),
and Tim Coleman, as sole shareholder of Ticato. Tim Coleman and Ticato were the sole shareholders of RED74.
9
On
July 26, 2021, we entered into an agreement and plan of merger with VelocIT, pursuant to which VelocIT became a wholly owned subsidiary
of our company.
On
December 1, 2021, we entered into a stock purchase agreement with Arkavia and all of the owners of Arkavia, pursuant to which we acquired
all of the issued and outstanding equity securities of Arkavia.
On
January 5, 2022, we entered into a stock purchase agreement (the “True Digital Stock Purchase Agreement”) with certain stockholders
of True Digital and an agreement and plan of merger (the “True Digital Merger Agreement”) with True Digital and certain of
its other stockholders. On January 19, 2022, the transactions contemplated by the True Digital Stock Purchase Agreement and the True
Digital Merger Agreement were consummated, with True Digital becoming a wholly owned subsidiary of our company.
On
January 18, 2022, we completed a $ 10,300,000 underwritten public offering of shares of our common stock, pursuant to which an aggregate
of 2,060,000 shares of our common stock were issued (see Note 9). In addition, we granted the underwriter warrants to purchase an aggregate
of 144,200 shares of our common stock (see Note 10). We intend to use the net proceeds from the offering to fund acquisitions, sales,
marketing, and general corporate purposes. In connection with the public offering, our common stock was listed on The Nasdaq Stock Market
LLC.
Liquidity
The
accompanying unaudited condensed consolidated financial statements have been prepared on the basis that we will continue as a
going concern, which contemplates realization of assets and satisfying liabilities in the normal course of business. At March 31, 2022,
we had an accumulated deficit of $ 51,955,033
and working capital surplus of $ 3,202,490 .
For the three months ended March 31, 2022, we
had a loss from operations of $ 7,911,569
and negative cash flows from operations of
approximately $ 3,015,795 .
Although we are showing positive revenue,
gross profit is trending negatively primarily due to increased stock compensation related to sales activity, we expect to
incur further losses through the end of 2022.
To date, we have
funded operations primarily through the sale of equity in private placements and revenue generated by our services.
During the three months ended March 31, 2022, we received $ 9,471,000 in net proceeds from our public offering.
Although we expect
that we will need to raise additional capital for future acquisitions, based on our current cash resources and commitments,
we believe we will be able to maintain our current planned development and corresponding level of expenditure for at least
12 months from the date of the issuance of these unaudited condensed consolidated financial statements, although no assurance
can be given that we will not need additional funds prior to such time.
10
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying unaudited condensed consolidated financial statements as of March 31, 2022, and for the three months ended March
31, 2022 and 2021, 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 our management, such financial information includes all adjustments (consisting only of normal recurring adjustments)
considered necessary for a fair presentation of our financial position at such dates and the operating results and cash flows for such
periods. Operating results for the three months ended March 31, 2022, 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 (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, 2021, included in our
Annual Report on Form 10-K filed with the SEC on April 15, 2022.
Consolidation
The unaudited condensed
consolidated financial statements include the accounts of our company and our wholly owned subsidiaries. All significant
intercompany accounts and transactions have been eliminated in consolidation.
Reclassifications
Certain
reclassifications have been made to the financial statements for the three months ended March 31, 2021, to conform to the financial statements
presentation for the three months ended March 31, 2022. 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 revenue
and expenses during the reporting period. Actual results could materially differ from those estimates.
We believe
the critical accounting policies discussed below affects our 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 option pricing model,
such as expected volatility, risk-free interest rate, share price, and expected dividend rate.
Revenue
Our revenue is
derived from two major types of services to clients: security managed services and professional
services. With respect to security managed services, we provide 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 professional services, we provide cybersecurity
consulting, compliance auditing, vulnerability assessment and penetration testing, and disaster recovery and data backup solutions.
11
Disaggregated
Revenue
Revenue
consisted of the following by service offering for
the three months ended March 31, 2022:
SCHEDULE
OF DISAGGREGATION OF REVENUES
Security Managed
Services
Professional
Services
Total
Primary Sector Markets
Public
$ 1,118,844
$ 136,272
$ 1,255,116
Private
6,746,088
1,110,530
7,856,618
Not-for-profit
187,293
30,383
217,676
Revenue
$ 8,052,225
$ 1,277,185
$ 9,329,410
Major Service Lines
Compliance
$ 1,612,167
$ -
$ 1,612,167
Secured managed services
5,790,764
-
5,790,764
SOC managed services
629,561
-
629,561
vCISO
19,733
-
19,733
Technical assessments
-
908,232
908,232
Incident reporting and forensics
-
158,447
158,447
Training
-
2,550
2,550
Other cybersecurity services
-
207,956
207,956
Revenue
$ 8,052,225
$ 1,277,185
$ 9,329,410
Major Geographic Location
U.S.
$ 7,183,987
$ 1,222,243
$ 8,406,230
Chile
868,238
54,942
923,180
Revenue
$ 8,052,225
$ 1,277,185
$ 9,329,410
Revenue
consisted of the following by service offering for the three months ended March 31, 2021:
Security Managed
Services
Professional
Services
Total
Primary Sector Markets
Public
$ 971,834
$ 6,000
$ 977,834
Private
848,463
681,961
1,530,424
Not-for-profit
51,520
-
51,520
Revenue
$ 1,871,817
$ 687,961
$ 2,559,778
Major Service Lines
Compliance
$ 1,066,628
$ -
$ 1,066,628
Secured managed services
567,594
-
567,594
SOC managed services
206,035
-
206,035
vCISO
31,560
-
31,560
Technical assessments
-
561,297
561,297
Incident reporting and forensics
-
85,350
85,350
Training
-
40,725
40,725
Other cybersecurity services
-
589
589
Revenue
$ 1,871,817
$ 687,961
$ 2,559,778
Major Geographic Location
U.S.
$ 1,871,817
$ 687,961
$ 2,559,778
Chile
-
-
-
Revenue
$ 1,871,817
$ 687,961
$ 2,559,778
12
Cash
and Cash Equivalents
We
consider 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. We periodically assess
our accounts and other receivables for collectability on a specific identification basis. We provide 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. We write off accounts receivable against the allowance
for doubtful accounts when a balance is determined to be uncollectible. As of March 31, 2022 and December 31, 2021, our allowance
for doubtful accounts was $ 91,707
and $ 77,811 , 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.
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 are removed from the accounts, and the resulting gain or loss, if any, is reflected in results of operations.
Inventory
Inventory consists of software licenses and computer equipment for sale to customers.
Inventory is measured using the first-in, first-out (“FIFO”) method and stated at lower of cost or net realizable value as
of March 31, 2022 and December 31, 2021. The value of inventories is reduced for excess and obsolete inventories. We monitor
inventory to identify events that would require impairment due to obsolete inventory and adjusts the value of inventory when required.
We recorded no inventory impairment losses for the three months ended March 31, 2022 and 2021.
Impairment
of Long-Lived Assets
We
review 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 ended March 31, 2022 and 2021, we did not record a loss on impairment.
Intangible
Assets
We record our
intangible assets at fair value in accordance with ASC 350, Intangibles – Goodwill and Other . Finite-lived intangible
assets are amortized over their estimated useful life using the straight-line method, which is determined by identifying the period over
which the cash flows from the asset are expected to be generated.
Goodwill
Goodwill
represents the excess of the purchase price of the acquired business over the estimated fair value of the identifiable net assets acquired.
Goodwill is not amortized but is tested for impairment at least annually at year end, at the reporting unit level or more frequently
if events or changes in circumstances indicate that the asset might be impaired. Goodwill is tested for impairment at the reporting unit
level by first performing a qualitative assessment to determine whether it is more likely than not that the fair value of the reporting
unit is less than its carrying value. If the reporting unit does not pass the qualitative assessment, then the reporting unit’s
carrying value is compared to its fair value. The fair values of the reporting units are estimated using market and discounted cash flow
approaches. Goodwill is considered impaired if the carrying value of the reporting unit exceeds its fair value. The discounted cash flow
approach uses expected future operating results. Failure to achieve these expected results may cause a future impairment of goodwill
at the reporting unit level (see Note 6).
13
Advertising
and Marketing Costs
We
expense advertising and marketing costs as they
are incurred. Advertising and marketing expenses were $ 155,341
and $ 45,227
for the three months ended March 31, 2022 and
2021, 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). 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. All outstanding convertible notes are considered common stock at the beginning of the period or at the
time of issuance, if later, pursuant to the if-converted method. Since the effect of common stock equivalents is anti-dilutive with respect
to losses, the options and shares issuable upon conversion thereof have been excluded from our computation of net loss
per common share for the three months ended March 31, 2022 and 2021.
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 our 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
March 31, 2022
March 31, 2021
Stock options
34,820,131
25,404,533
Convertible debt
300,000
1,500,000
Total
35,120,131
26,904,533
Stock-Based
Compensation
We
apply 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 our board of directors for their services, we estimate the grant date fair value of
each option using the Black-Scholes option pricing model. The use of the Black-Scholes 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, we recognize 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 our limited history and
lack of public trading volume for our common stock, we used the average of historical share prices of similar companies
within our industry to calculate volatility for use in the Black-Scholes option pricing model.
Pursuant to Accounting
Standards Update (“ASU”) 2018-07, Compensation – Stock Compensation (Topic 718): Improvements to Non-employee Share-Based
Payment Accounting , we account for stock options issued to non-employees for their services in accordance with ASC 718. We
use valuation methods and assumptions to value stock options that are in line with the process for valuing employee stock options
noted above.
14
Leases
Leases
in which we are the lessee are comprised of corporate offices and property and equipment. All of the leases are classified
as operating leases. We lease multiple office spaces with a remaining weighted average term of 2.21
years. We lease a vehicle with
a remaining term of 0.25
years.
In accordance with
ASC 842, Leases , we recognized a right-of-use (“ROU”) asset and corresponding lease liability on our
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 our unaudited condensed consolidated financial statements and related
disclosures.
Deferred
Revenue
Deferred
revenue primarily consists of billings or payments received from customers in advance of revenue recognized for the services provided
to our customers or annual licenses and is recognized as services are performed or ratably over the life of the lease. We generally
invoice customers in advance or in milestone-based installments. Deferred revenue of approximately $ 54,000 was recognized for the three
months ended March 31, 2022 that was included in the deferred revenue balance as of December 31, 2021. As of March 31, 2022, deferred
revenue related to such customer payments was $ 1,952,543 , all of which is expected to be recognized during the succeeding twelve-month
period and is therefore presented as current.
D eferred
revenue consisted of the following:
SCHEDULE
OF DEFERRED REVENUE
March 31, 2022
December 31, 2021
Security managed services
$ 1,724,543
$ 52,824
Professional services
228,000
-
Total deferred revenue
$ 1,952,543
$ 52,824
Foreign
Currency
Arkavia, uses the local currency
as their functional currency. Assets and liabilities for Arkavia have been translated into U.S. dollars at the exchange rates prevailing
at the end of the period and results of operations at the average exchange rates for the period. Unrealized exchange gains and losses
arising from the translation of the financial statements of our non-U.S. functional currency operations are accumulated in the cumulative
foreign currency translation adjustments account in the unaudited condensed consolidated statements of operations and comprehensive loss.
Accumulated
Other Comprehensive Gain
Foreign
currency translation adjustments of $ 902,441
represent the difference between net loss
and comprehensive gain for the three months ended March 31, 2022.
Income
Taxes
Deferred
tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities, including tax
loss and credit carry forwards, 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.
We utilize
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. We account for
income taxes using the asset and liability method to compute the differences between the tax basis of assets and liabilities and the
related financial amounts, using currently enacted tax rates. A valuation allowance is recorded when it is “more likely than not”
that a deferred tax asset will not be realized. At March 31, 2022, and December 31, 2021, our net deferred tax asset has been
fully reserved.
For uncertain tax
positions that meet a “more likely than not” threshold, we recognize the benefit of uncertain tax positions in the
unaudited condensed consolidated financial statements. Our 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
In
May 2021, the FASB issued ASU No. 2021-04, Earnings Per Share (Topic 260), Debt — Modifications and Extinguishments (Subtopic 470-50),
Compensation — Stock Compensation (Topic 718), and Derivatives and Hedging — Contracts in Entity’s Own Equity (Subtopic
815-40): Issuer’s Accounting for Certain Modifications or Exchanges of Freestanding Equity-Classified Written Call Options (a consensus
of the Emerging Issues Task Force). The ASU requires issuers to account for modifications or exchanges of freestanding equity-classified
written call options that remain equity classified after the modification or exchange based on the economic substance of the modification
or exchange. Under the ASU, an issuer determines the accounting for the modification or exchange based on whether the transaction was
done to issue equity, to issue or modify debt, or for other reasons. The ASU is applied prospectively and is effective for us
for fiscal years beginning after December 15, 2021, and interim periods within those fiscal years. Early adoption is permitted. We
adopted the standard on January 1, 2022 and management noted that there is no material impact to the unaudited condensed consolidated
financial statements.
15
In
October 2021, the FASB issued ASU No. 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Liabilities from
Contracts with Customers. The new guidance requires contract assets and contract liabilities acquired in business combinations
to be recognized in accordance with ASC Topic 606 as if the acquirer had originated the contracts. The ASU is applied prospectively and
is effective for us for fiscal years beginning after December 15, 2022, and interim periods within those fiscal years. Early adoption
is permitted. We are currently evaluating the impact that adopting this standard will have on the unaudited condensed consolidated financial
statements.
All
newly issued but not yet effective accounting pronouncements have been deemed to be not applicable or immaterial to us.
NOTE
3 – ACQUISITIONS
On
January 5, 2022, we entered into True Digital Stock Purchase Agreement with certain stockholders of True Digital
and the True Digital Merger Agreement with True Digital and certain of its other stockholders. On January 19, 2022, the
transactions contemplated by the True Digital Stock Purchase Agreement and the True Digital Merger Agreement were
consummated, with True Digital becoming a wholly owned subsidiary of our company (the “True Digital Acquisition”).
True Digital’s outstanding common stock was exchanged for the right to receive an aggregate of $ 6,153,000
in cash and 8,229,000
shares of our common stock, subject to
a 10 %
holdback. In the event that no claim is made
by a Cerberus Indemnitee (as defined in the Merger Agreement) within one year from closing, then we shall pay the entire amount
of the 10 %
holdback to the shareholders of True Digital.
Subsequent
to the issuance of these financial statements, we expect to obtain a third-party valuation on the fair value of the assets acquired,
including identifiable intangible assets, and the liabilities assumed for use in the purchase price allocation.
16
The
following table summarizes the allocation of the purchase price to the fair values of the assets acquired and the liabilities assumed
as of the transaction date:
SUMMARY OF SIGNIFICANT FAIR VALUE ASSETS ACQUIRED AND LIABILITIES
Consideration paid
$ 40,879,380
Tangible assets acquired:
Cash
485,232
Accounts receivable
1,404,386
Contract assets
131,342
Prepaid expenses and other current assets
196,825
Property and equipment
906,006
Other assets
17,505
Total tangible assets
3,141,296
Assumed liabilities:
Accounts payable
419,100
Accrued expenses
812,091
Deferred revenue
1,796,330
Line of credit
283,244
Loans payable
156,783
Loans payable - shareholder
543,581
Other liabilities
17,012
Total assumed liabilities
4,028,141
Net liabilities assumed
( 886,845 )
Goodwill ( a )
$ 41,766,225
(a)
Goodwill and intangibles are not deductible for tax purposes.
NOTE
4 – PREPAID EXPENSES AND OTHER CURRENT ASSETS
Prepaid
expenses and other current assets consisted of:
SCHEDULE
OF PREPAID EXPENSES AND OTHER CURRENT ASSETS
March 31,
2022
December 31,
2021
Prepaid expenses
$ 1,182,061
$ 453,498
Prepaid taxes
688,100
231,014
Prepaid insurance
51,130
46,751
Deferred interest
244,234
229,702
Total prepaid expenses and other current assets
$ 2,165,525
$ 960,965
17
NOTE
5 – PROPERTY AND EQUIPMENT
Property
and equipment consisted of the following:
SCHEDULE OF PROPERTY AND EQUIPMENT
March 31,
2022
December 31, 2021
Computer equipment
$ 687,086
$ 495,235
Building
1,047,020
1,047,020
Leasehold improvements
177,853
109,626
Vehicle
63,052
63,052
Furniture and fixtures
45,835
33,358
Software
1,678,631
748,599
Property and equipment gross
3,699,477
2,496,890
Less: accumulated depreciation
( 256,540 )
( 102,466 )
Property and equipment, net
$ 3,442,937
$ 2,394,424
Total
depreciation expense was $ 154,074 and $ 4,424 for the three months ended March 31, 2022 and 2021, respectively.
NOTE
6 – INTANGIBLE ASSETS AND GOODWILL
The
following table summarizes the changes in goodwill during the three months ended March 31, 2022:
SCHEDULE OF CHANGES IN GOODWILL
Balance December 31, 2021
$ 16,792,535
Acquisition of goodwill
41,766,225
Foreign currency translation adjustment
715,669
Ending balance, March 31, 2022 (1)
$ 59,274,429
(1)
As
of March 31, 2022, we had not obtained a third-party valuation for the January 19, 2022 acquisition of True Digital. As such,
the purchase price allocation disclosed in this Quarterly Report for True Digital may change, and, therefore, goodwill from
the acquisition may change.
The
following table summarizes the identifiable intangible assets as of March 31, 2022 and December 31, 2021:
SUMMARY OF IDENTIFIABLE INTANGIBLE ASSETS
Useful life
March 31,
2022
December 31, 2021
Tradenames –
trademarks
Indefinite
$ 1,211,800
$ 1,211,800
Tradenames - trademarks
5 years
1,849,449
1,798,300
Customer base
5 - 10 years
1,712,242
1,650,000
Non-compete agreements
2
- 5 years
695,238
675,500
Intellectual property/technology
5
- 10 years
1,557,008
1,528,000
Identifiable intangible assets
7,025,737
6,863,600
Less accumulated amortization
( 628,245 )
( 323,331 )
Total
$ 6,397,492
$ 6,540,269
The
weighted average remaining useful life of identifiable amortizable intangible assets remaining is 3.88
years.
Amortization
of identifiable intangible assets for the three months ended March 31, 2022 and 2021 was $ 304,914
and $ 34,994 ,
respectively.
18
The
below table summarizes the future amortization expense for the remainder of 2021 and the next four years thereafter:
SCHEDULE OF FUTURE AMORTIZATION EXPENSE
2022 (excluding the three months ended March 31, 2022)
$ 879,235
2023
1,166,080
2024
940,215
2025
909,440
2026
865,360
Thereafter
425,362
Future
Amortization Expense
$ 5,185,692
NOTE
7 – ACCOUNTS PAYABLE AND ACCRUED EXPENSES
Accounts
payable and accrued expenses consisted of the following amounts:
SCHEDULE OF ACCOUNTS PAYABLE AND ACCRUED EXPENSES
March 31,
2022
December 31,
2021
Accounts payable
$ 2,975,474
$ 1,700,260
Accrued payroll
453,147
482,588
Accrued expenses
2,032,540
513,718
Accrued commissions
729,397
-
Accrued interest – related party
30,993
12,500
Total accounts payable and accrued expenses
$ 6,221,551
$ 2,709,066
Note
8 - RELATED PARTY TRANSACTIONS
Convertible
Note Payable, Consulting, and Stock Payable – Related Party
On
November 1, 2021, we entered into a two-year consulting agreement with Smile on Fridays LLP (“Smile”) pursuant to which
Smile will represent us as the Chief Marketing Officer. Upon execution of the agreement, we were to issue a total of 432,000 shares
of our common stock. The shares shall be deemed vested and earned to 25 % upon
the execution of the agreement and 25% at the beginning of each subsequent six-month period. As of March 31, 2022, 108,000 shares
of our stock have been issued.
On
January 1, 2021, we entered into a two-year consulting agreement with Smile, pursuant to which Smile will provide marketing and public
relations services to us. Upon execution of the agreement, we were to issue a total of 312,000
shares of our common stock. As of March 31, 2022,
156,000
shares of our common stock have been issued.
On
October 27, 2021, we issued to Neil Stinchcombe, the sole owner of Smile, a convertible note in the principal amount of $ 1,500,000
bearing an interest rate of 5 %
per annum payable at maturity with an original
maturity date of January
27, 2022 , with a conversion price of $ 5.00
per share. Pursuant to the note, the maturity
date, at our election, was extended to April 22, 2022. On March 10, 2022, we entered into an amendment to the note pursuant to
which the maturity date was extended to October 27, 2022. The outstanding principal of this note was $ 1,500,000
on March 31, 2022 and December 31, 2021. During
the three months ended March 31, 2022, we recorded $ 18,493
in accrued interest.
19
Note
Receivable – Related Party
Arkavia
provided cash infusions to a related party to fund an intended wholly owned subsidiary, Arkavia Peru, for start-up and operational
costs. As of March 31, 2022, the subsidiary has yet to be incorporated and as such, Arkavia has recorded the amount as a receivable.
The amount outstanding at March 31, 2022 is $ 1,161,718 and
is considered short-term and non-interest bearing.
Note
9 – STOCKHOLDERS’ EQUITY
2019
Equity Incentive Plan
Our
board of directors approved our 2019
Equity Incentive Plan (the “2019 Plan”) on June 6, 2019, and our stockholders holding a majority of the outstanding shares
of our common stock approved and adopted the 2019 Plan. The maximum number of shares of our common stock that may be issued
under the 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 our treasury, or (iii) previously issued shares of common stock reacquired by us, including
shares purchased on the open market.
Warrant
and Option Valuation
We computed
the fair value of options granted using the Black-Scholes option pricing model. The expected terms for options issued to non-employees
is the contractual life and the expected term used for options issued to employees and directors is the estimated period of time that
options granted are expected to be outstanding. We utilize the “simplified” method to develop an estimate of the expected
term of “plain vanilla” employee option grants. We utilize an expected volatility figure based on a review of the
historical volatilities, over a period of time, equivalent to the expected life of the instrument being valued, of similarly positioned
public companies within our industry. The risk-free interest rate was determined from the implied yields from U.S. Treasury zero-coupon
bonds with a remaining term consistent with the expected term of the instrument being valued.
Options
We granted
options for the purchase of 6,025,815
shares of common stock during the three months ended March 31, 2022.
We granted
options for the purchase of 900,000
shares of common stock during the three months ended
March 31, 2022.
20
In
applying the Black-Scholes option pricing model to stock options granted, we used the following assumptions:
SCHEDULE OF STOCK OPTIONS ASSUMPTIONS
For the Three
Months Ended
For the Three
Months Ended
March 31, 2022
March
31, 2021
Risk free interest rate
0.63 % - 2.46 %
0.42 % - 0.48 %
Contractual term (years)
10.00
5.00
Expected volatility
65 %
74 %
Expected dividends
0.00 %
0.00 %
The
following table summarize stock option activity:
SCHEDULE OF STOCK OPTIONS ACTIVITY
Weighted
Average
Shares
Exercise Price
Outstanding at January 1, 2022
31,372,148
$ 1.84
Granted
6,025,815
3.95
Exercised
( 100,000 )
0.38
Expired or cancelled
( 2,477,832 )
1.84
Outstanding at March 31, 2022
34,820,131
$ 2.21
The
following table summarizes information about options to purchase shares of our common stock outstanding and exercisable at March
31, 2022:
SUMMARY OF STOCK OUTSTANDING AND EXERCISABLE
Weighted-
Weighted-
Average
Average
Outstanding
Remaining Life
Exercise
Number
Exercise Prices
Options
In Years
Price
Exercisable
$ 0.38
2,733,333
2.37
$ 0.38
2,733,333
0.40
3,600,000
2.31
0.40
3,600,000
0.50
8,732,388
3.12
0.50
8,412,538
1.40
1,417,251
5.39
1.40
1,372,395
2.00
5,045,200
4.83
2.00
2,251,750
2.05
1,421,703
3.92
2.05
342,396
2.25
1,100,000
9.78
2.25
-
3.05
170,000
4.33
3.05
-
3.20
22,000
9.93
3.20
-
3.46
12,000
9.94
3.46
-
3.60
155,000
4.33
3.60
-
4.00
624,340
4.30
4.00
-
4.12
12,000
9.93
4.12
-
4.21
18,000
9.97
4.21
-
4.82
1,062,827
9.96
4.82
-
5.00
8,599,088
9.60
5.00
52,958
$ 6.75
95,000
4.33
5.00
-
34,820,131
5.42
$ 2.21
18,765,371
21
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 $ 4,687,093
and $ 838,762
for the three months ended March 31, 2022 and
2021, respectively. During the three months ended March 31, 2022, we attributed $ 2,121,583
and $ 2,565,510
of compensation expense related to the
options to cost of payroll and selling, general, and administrative expenses, respectively. During the three months ended March 31, 2021,
we attributed $ 100,925
and $ 737,837
of compensation expense related to the
options to cost of payroll and selling, general, and administrative expenses, respectively.
As of March 31, 2022, there was future compensation expense of $ 46,517,161
with a weighted average recognition period
of 2.20
years related to the options.
The
aggregate intrinsic value totaled $ 105,004,192
and $ 85,717,281 ,
for total outstanding and exercisable options, respectively, and was based on our estimated fair value of the common stock of
$ 5.32 as
of March 31, 2022, 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.
Warrant
Activity Summary
In
applying the Black-Scholes option pricing model to warrants granted or issued, we used the following assumptions:
SCHEDULE OF STOCK WARRANTS ASSUMPTIONS
For the Three Months Ended
March 31, 2022
Risk free interest rate
1.47 %
- 1.62 %
Contractual term (years)
4.00
– 5.00
Expected volatility
84 %
Expected dividends
0.00 %
A
summary of the warrant activity during the three months ended March 31, 2022 is presented below:
SCHEDULE
OF STOCK WARRANT ACTIVITY
Weighted
Average
Shares
Exercise Price
Outstanding at January 1, 2022
-
$ -
Granted
144,200
5.00
Exercised
-
-
Expired or cancelled
-
-
Outstanding at March 31, 2022
144,200
$ 5.00
The
following table summarizes information about warrants to purchase shares of our common stock outstanding and exercisable
at March 31, 2022:
SUMMARY OF STOCK OUTSTANDING AND EXERCISABLE
Weighted-
Weighted-
Average
Average
Outstanding
Remaining Life
Exercise
Number
Exercise Prices
Options
In Years
Price
Exercisable
$ 5.00
144,200
4.76
$ 5.00
144,200
144,200
4.76
$ 5.00
144,200
The
aggregate intrinsic value totaled $ 46,144 , for total outstanding and exercisable warrants and was based on the estimated
fair value of our common stock of $ 5.32 as of March 31, 2022, which is the aggregate fair value of the common stock that would have been
received by the warrant holders had all warrant holders exercised their warrants as of that date, net of the aggregate exercise price.
22
NOTE
10 – COMMITMENTS AND CONTINGENCIES
Maxim Settlement Agreement
On October 27, 2020, we entered into an advisory agreement (the “Advisory
Agreement”) with Maxim Group LLC (“Maxim”), pursuant to which the parties agreed to certain compensation obligations
in the form of our common stock, cash and future rights. Certain disputes arose between the parties regarding the duties and obligations
pursuant to the Advisory Agreement, resulting in the parties agreeing to enter into a settlement and release agreement on January 13,
2022. As a result, the Company recorded a settlement liability at December 31, 2021 of $ 470,000 and issued 400,000 shares of the Company’s
common stock to Maxim, with a fair value of $ 5.00 per share, pursuant to the settlement. During the three months ended March 31, 2022,
the Company paid $ 470,000 in cash.
Legal
Claims
There are no material
pending legal proceedings in which we or any of our subsidiaries is a party or in which any of our directors, officers
or affiliates, any owner of record or beneficially of more than 5% of any class of our voting securities, or security
holder is a party adverse to us or has a material interest adverse to us.
NOTE
11 – LOANS PAYABLE AND LINES OF CREDIT
Lines
of Credit
TalaTek,
Inc.
On
July 29, 2019, TalaTek entered into a secured line of credit with SunTrust Bank (“SunTrust”) for $ 500,000 . The line of credit
bears interest at LIBOR plus 2.25 % . The line of credit is an open-end revolving line of credit and may be terminated at any time by SunTrust
without notice to TalaTek. At March 31, 2022 and December 31, 2021, no amounts were drawn on the line of credit.
True
Digital
On September 9, 2021, True Digital entered into a secured line of credit
with Blue Sky Bank (“Blue Sky”) for $ 500,000 . The line of credit bears interest at 3.25 % per annum. The line of credit has an
ending term of August 9, 2022 . At March 31, 2022, the outstanding balance was $ 369,829 .
Loans
Payable
Technologyville,
Inc.
On
April 29, 2019, Techville entered into a note payable with VCI Account Services, that subsequently was assigned to U.S. Bancorp, in
the original principal amount of $ 59,905 .
The note has a maturity date of May
12, 2025 and bears an interest rate of 5.77 % per
annum. During the three months ended March 31, 2022, we made cash payments of $ 5,532 . The
loan is collateralized by a vehicle. At March 31, 2022 and December 31, 2021, $ 27,122
and $ 32,474 was
outstanding, respectively.
Catapult
Acquisition Corp.
On
July 9, 2016, Catapult Acquisition Corp. entered into several seller notes payable with shareholders of VelocIT. The total borrowing
amount was $ 600,000
and each loan bears interest at 5 %
per annum with a maturity date of July
31, 2023 . Pursuant to the terms of the loans,
principal and interest payments were deferred for two years on three of the loans, making up $ 150,000
of the $ 600,000
total amount borrowed. During the three months
ended March 31, 2022, we made cash payments totaling $ 80,956 , of which $ 75,652 and $ 5,304 was attributable to principal and
interest, respectively. The amount outstanding as of March 31, 2022 and December 31, 2021 was $ 370,587 and $ 446,239 ,
respectively .
23
Arkavia
At
March 31, 2022 and December 31, 2021, notes payable
consist of the following amounts:
SCHEDULE
OF NOTES PAYABLE
March 31, 2022
December
31, 2021
Total notes payable
4,697,586
5,018,788
4.22 % Note payable, due March 30, 2026
$
557,582
$ 607,915
4.22 % Note payable, due March 30, 2026
400,981
437,178
4.81 % Note payable, due April 10, 2028
141,804
148,665
4.81 % Note payable, due April 10, 2028
160,530
168,308
4.20 % Note payable, due June 3, 2024
29,230
33,418
4.20 % Note payable, due March 6, 2026
939,066
998,759
3.48 % Note payable, due May 15, 2023
109,774
129,692
4.88 % Note payable, due August 8, 2024
149,538
179,591
3.50 % Note payable, due May 26, 2021
-
5,817
3.50 % Note payable, due December 1, 2023
45,936
58,805
4.69 % Note payable, due April 15, 2024
136,172
206,993
6.48 % Note payable, due February 17, 2022
196,206
191,792
3.50 % Note payable, due April 15, 2024
136,172
182,088
7.14 % Note payable, due December 3, 2029
540,933
557,445
7.14 % Note payable, due December 3, 2029
95,981
99,574
7.14 % Note payable, due December 3, 2029
924,168
869,179
7.14 % Note payable, due December 3, 2029
133,513
143,569
Total notes payable
4,697,586
5,018,788
Less current portion
( 196,206
)
( 213,199 )
Long term notes payable
$
4,501,380
$ 4,805,589
At
various times during the three months ended March 31, 2022, Arkavia paid an aggregate of $ 337,680
in cash towards outstanding principal.
True
Digital
On
April 26, 2018, True Digital entered into a loan agreement with a shareholder for the principal amount of $ 250,000 . The note had a maturity
date of April 25, 2022 and bore an interest rate of 6 % per annum. During the period of January 19, 2022 through
March 31, 2022, True Digital made aggregate cash payments of $ 97,731 . The loan was repaid prior the March 31, 2022.
On
April 13, 2020, True Digital entered into a promissory note with a financial institution for the principal amount of $ 1,271,000 . The
note has a maturity date of April 13, 2022 , bore an interest rate of 1 % per annum and called for seventeen monthly payments of principal
and interest of $ 71,171 beginning on November 13, 2020. At March 31, 2022, the amount outstanding was $ 74,427 . Subsequent to March 31,
2022, the note was paid in full.
On
February 10, 2020, True Digital entered into a promissory note with a shareholder for the principal amount of $ 113,975 . The note has
a maturity date of February 10, 2027 and bears an interest rate 6 % per annum. During the period of January 19, 2022 through March 31, 2022, True Digital made aggregate cash payments of $ 2,693 . At March 31, 2022, the amount outstanding was $ 92,834 .
On
February 2, 2021, True Digital entered into a promissory note with a shareholder for the principal amount of $ 510,000 . The note has a
maturity date of May 2, 2024 and bears an interest rate of 4 % per annum. During the period of January 19, 2022 through March 31, 2022, True Digital made aggregate cash payments of $ 23,685 . At March 31, 2022, the amount outstanding was $ 326,639 .
Convertible
Note Payable
On
October 27, 2021, we issued to Neil Stinchcombe, the sole owner of Smile, a convertible note in the principal amount of $ 1,500,000
bearing an interest rate of 5 %
per annum payable at maturity with a maturity
date of January
27, 2022 , with a conversion price of $ 5.00
per share. On March 10, 2022, we entered into
an amendment to the note pursuant to which the maturity date was extended to October
27, 2022 . The outstanding principal of this note
was $ 1,500,000
at March 31, 2022. At March 31, 2022
and December 31, 2021, we recorded accrued interest of $ 30,993
and
$ 12,500
with respect to this note. We recorded interest
expense of $ 18,493
during the three months ended March
31, 2022.
Future
minimum payments under the above line of credit and notes payable following the three months ended March 31, 2022,
are as follows:
SCHEDULE
OF FUTURE MINIMUM PAYMENTS FOR LONG TERM DEBT
March
31, 2022
2022 (excluding the three months ended March 31, 2022)
$ 3,465,848
2023
1,069,214
2024
1,207,280
2025
752,419
2026
278,215
Thereafter
1,008,011
Total future minimum payments
7,780,987
Less: current
( 2,501,563 )
Long term
debt, noncurrent
$ 5,279,424
24
NOTE
12 – LEASES
All
of our 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 19, 2022, we recognized additional ROU assets and lease liabilities of $ 226,942 .
We 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 we will exercise that option.
When
measuring lease liabilities for leases that were classified as operating leases, we discounted lease payments using our
estimated incremental borrowing rate at January 1, 2022. The weighted average incremental borrowing rate applied was 6 %.
As of March 31, 2022, our leases had a
remaining weighted average term of 2.21
years.
Operating
leases are included in the unaudited condensed consolidated balance sheets as follows:
SCHEDULE OF LEASE COST AND OTHER SUPPLEMENT LEASE INFORMATION
Classification
March 31, 2022
December 31, 2021
Lease assets
Operating lease cost ROU assets
Assets
$ 406,770
$ 277,578
Total lease assets
$ 406,770
$ 277,578
Lease liabilities
Operating lease liabilities, current
Current liabilities
$ 211,752
$ 196,472
Operating lease liabilities, non-current
Liabilities
202,918
88,040
Total lease liabilities
$ 414,670
$ 284,512
The
components of lease costs, which are included in income from operations in our unaudited condensed consolidated statements of operations,
were as follows:
SCHEDULE
OF LEASE COST
2022
2021
Three Months Ended March 31,
2022
2021
Leases costs
Operating lease costs
$ 158,041
$ 14,194
Total lease costs
$ 158,041
$ 14,194
25
Future
minimum payments under non-cancelable leases for operating leases for the remaining terms of the leases following the three months ended
March 31, 2022, are as follows:
SCHEDULE OF FUTURE MINIMUM UNDER NON-CANCELLABLE LEASES FOR OPERATING LEASES
March
31, 2022
Fiscal Year
Operating Leases
(Unaudited)
2022 (excluding the three months ended March 31, 2022)
$ 189,657
2023
144,866
2024
57,605
2025
54,389
Total future minimum lease payments
446,517
Amount representing interest
( 31,846 )
Present value of net future minimum lease payments
$ 414,670
NOTE
13 – GEOGRAPHIC INFORMATION
Revenue
by geography is based on the customer’s billing address for the three months ended March 31, 2022 was as follows:
SCHEDULE
OF REVENUE BY GEOGRAPHY IS BASED ON CUSTOMERS BILLING ADDRESS
Secured
Managed Services
Professional
Services
Total
Major Geographic Location
U.S.
$ 7,183,987
$ 1,222,243
$ 8,406,230
Chile
868,238
54,942
923,180
Revenue
$ 8,052,225
$ 1,277,185
$ 9,329,410
Revenue
by geography is based on the customer’s billing address for the three months ended March 31, 2021, was as follows:
Secured Managed Services
Professional
Services
Total
U.S.
$ 1,871,817
$ 687,961
$ 2,559,778
Chile
-
-
-
Revenue
$ 1,871,817
$ 687,961
$ 2,559,778
No
international country represented more than 10% of total revenue in any period presented.
Property
and equipment, net by geography was as follows:
SCHEDULE
OF PROPERTY AND EQUIPMENT, NET BY GEOGRAPHIC AREAS
March 31, 2022
December 31, 2021
U.S.
$ 1,064,519
$ 95,069
Chile
2,378,418
2,299,355
Property and equipment
net
$ 3,442,937
$ 2,394,424
No
other international country represented more than 10% of property and equipment, net in any period presented.
26
NOTE
14 – CONCENTRATION
OF CREDIT RISK
Cash
Deposits
Financial
instruments that potentially subject us to concentrations of credit risk consist principally of cash deposits. Accounts at each
institution are insured by the Federal Deposit Insurance Corporation (“FDIC”) up to $ 250,000 .
As of March 31, 2022, and December 31, 2021, we had approximately $ 1,894,000
and $ 1,119,000 ,
respectively, in excess of the FDIC insured limit.
Revenue
No
clients accounted for more than 10 % of revenue for the three months ended March 31, 2022.
One
client accounted for 32 % of revenue for the three months ended March 31, 2021.
Accounts
Receivable
No
clients accounted for more than 10 % of accounts receivable as of March 31, 2022.
One
client accounted for 20 %
of accounts receivable as of March 31, 2021.
NOTE
15 – SUBSEQUENT EVENTS
In
accordance with ASC 855, Subsequent Events , which establishes general standards general standards of accounting for and disclosure
of events that occur after the balance sheet date but before financial statements are issued, the Company has evaluated all events and
transactions that occurred after March 31, 2022 through the date the unaudited condensed consolidated financial statements are available
for issuance. During this period the Company did not have any material reportable subsequent events.
27
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following
Management’s Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with our condensed
financial statements and related notes.
Unless
otherwise indicated or the context requires otherwise, the terms “we,” “us,” “our,” and “our
company” refer to Cerberus Cyber Sentinel Corporation, a Delaware corporation (“Cerberus”), 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”), Alpine Security, LLC, an Illinois limited liability company (“Alpine”),
Catapult Acquisition Corporation, a New Jersey corporation (“VelocIT”), Southford Equities, Inc., a British Virgin Islands
company (“Arkavia”), True Digital Security, Inc., a Delaware corporation (“True Digital”), RED74 LLC, a New Jersey
limited liability company (“RED74”), Atlantic Technology Systems, Inc., a New Jersey corporation (“ATS”), and
Atlantic Technology Enterprises, Inc., a New Jersey corporation (“ATE” and together with ATS, “Atlantic”). Unless
otherwise specified, all dollar amounts are expressed in United States dollars.
Our
Business
We
are a cybersecurity and compliance company comprised of highly trained and seasoned security professionals who work with clients to enhance
or create a better cyber posture in their organization. Cybersecurity, also known as computer security
or information technology security, is the protection of computer systems and networks from information disclosure, theft of or damage
to their hardware, software, or electronic data, as well as from the disruption or misdirection of the services they provide. The
cybersecurity industry has a supply and demand issue wherein there is more demand for cybersecurity services than there are expert and
seasoned compliance and cybersecurity professionals available in the market. We seek to identify, attract, and retain highly skilled
cyber and compliance teams and bring them together to provide holistic cyber services. We accomplish this through acquisitions, direct
hiring, and incentivizing employees with stock options to help retain them. On an ongoing basis, we seek to identify cyber talent that
is culturally aligned and that offers operating leverage through both existing customer revenue and relationships. We have invested in
enterprise solutions and executive talent to integrate our different organizations into an ecosystem that works together to provide complete
and holistic cybersecurity through cross pollination of solutions. The ecosystem is intended to provide additional revenue opportunities
and drive overall recurring revenue.
We
provide a full range of cybersecurity consulting and related services, encompassing all three pillars of compliance, cybersecurity, and
culture. Our services include secured managed services, compliance services, security operations center (“SOC”) services,
virtual Chief Information Security Officer (“vCISO”) services, incident response, certified forensics, technical assessments,
and cybersecurity training. We believe that culture is the foundation of every successful cybersecurity and compliance program. To deliver
that outcome, we developed our unique offering of MCCP+ (“Managed Compliance & Cybersecurity Provider + Culture”), which
is the only holistic solution that provides all three of these pillars under one roof from a dedicated team of subject matter experts.
In contrast to the majority of cybersecurity firms that are focused on a specific technology or service, we seek to differentiate ourselves
by remaining technology agnostic, focusing on accumulating highly sought-after topic experts. We continually seek to identify and acquire
cybersecurity talent to expand our service scope and geographical coverage to provide the best possible service for our clients. We believe
that bringing together a world-class team of technological experts with multi-faceted expertise in the critical aspects of cybersecurity
is key to providing technology agnostic solutions to our clients in a business environment that has suffered from a chronic lack of highly
skilled professionals, thereby setting us apart from competitors and in-house security teams. Our goal is to create a culture of security
and to help quantify, define, and capture a return on investment from information technology and cybersecurity spending. Our brand rallies
around the battle cry: “Cybersecurity is a Culture, not a Product.”
28
First
Quarter Fiscal 2022 Highlights
Our
operating results for the three months ended March 31, 2022 included the following:
●
Total
revenue increased by $6.8 million to $8.1 million for the three months ended March 31, 2022, as compared to the three months ended
March 31, 2021.
●
Total
gross profit decreased by $670,000 to $49,000 for the three months ended March 31, 2022, as compared to the three months ended March
31, 2021.
●
We
acquired TrueDigital, which is now wholly owned subsidiaries of our company.
Significant
Developments During First Quarter Fiscal 2022
Nasdaq
Listing and Public Offering
On
January 19, 2022, we completed a public offering
of our common stock. Pursuant to the public offering, we issued and sold 2,060,000 shares of common stock at a public offering price
of $5.00 per share and granted to the underwriter warrants for the purchase of 144,200 shares of common stock at an exercise price
of $5.00 per share. We received net proceeds of approximately $9,471,000 from the public offering, after deducting underwriting discounts
and commissions of $721,000 and estimated offering costs of $108,000.
On
January 14, 2022, we were approved to list our common stock on The Nasdaq Stock Market LLC under the symbol “CISO.”
Acquisition
of True Digital
On
January 5, 2022, we entered into a stock purchase agreement (the “True Digital Stock Purchase Agreement”) with certain stockholders
of True Digital and an agreement and plan of merger (the “True Digital Merger Agreement”) with True Digital and certain of
its other stockholders. On January 19, 2022, the transactions contemplated by the True Digital Stock Purchase Agreement and the True
Digital Merger Agreement were consummated, with True Digital becoming a wholly owned subsidiary of our company. In connection with consummation
of the transactions, we paid aggregate consideration of $6,153,000 in cash and 8,229,000 shares of our common stock, subject to a
holdback of 822,900 shares of our common stock and $615,300 of cash.
True Digital is a
managed cybersecurity and compliance provider dedicated to the advancement of security in an increasingly connected world. Through integrated
services and deep visibility, True Digital helps organizations manage risk and compliance. From its own U.S.-based security operations
center and network operations center, True Digital manages client networks and endpoints, including cybersecurity monitoring
and cyber incident response. Additionally, True Digital enables both regulated and unregulated companies to redefine their security operations
and establishes a holistic viewpoint of their IT, cybersecurity, and compliance operations through TrueSpeed, its proprietary IT-security
compliance operational intelligence platform.
29
Results
of Operations
Comparison
of the Three Months Ended March 31, 2022 to the Three Months Ended March 31, 2021
Our
financial results for the three months ended March 31, 2022 are summarized as follows in comparison to the three months ended March 31,
2021:
Three Months Ended March 31,
2022
2021
Variance
Revenue:
Security managed services
$ 8,052,225
$ 1,871,817
$ 6,180,408
Professional services
1,227,185
687,961
589,224
Total revenue
9,329,410
2,559,778
6,769,632
Cost of revenue:
Security managed services
2,602,924
193,667
2,409,257
Professional services
110,337
117,794
(7,457 )
Cost of payroll
4,445,850
1,427,702
3,018,148
Stock based compensation
2,121,583
100,925
2,020,658
Total cost of revenue
9,280,693
1,840,088
7,440,605
Total gross profit
48,717
719,690
(670,973 )
Operating expenses:
Professional fees
623,061
157,354
465,707
Advertising and marketing
155,341
45,227
110,114
Selling, general, and administrative
4,616,374
1,487,641
3,128,733
Stock-based compensation
2,565,510
737,837
1,827,673
Total operating expenses
7,960,286
2,428,059
5,532,227
Loss from operations
(7,911,569 )
(1,708,369 )
(6,203,200 )
Other income (expense):
Other income
12,543
205
12,338
Interest expense, net
(43,585 )
(68,695 )
25,110
Total other income (expense)
(31,042 )
(68,490 )
37,448
Net loss
(7,942,611 )
(1,776,859 )
(6,165,752 )
Foreign currency translation adjustment
902,441
-
902,441
Comprehensive net loss
$ (7,040,170 )
$ (1,776,859 )
$ (5,263,311 )
Revenue
Security
managed services revenue increased by $6,180,408, or 330%, for the three months ended March 31, 2022, as compared to the three
months ended March 31, 2021, due mainly to an increase in customers from the Arkavia and True Digital acquisitions, as well as expanded
services to existing customers.
Professional
services revenue increased by $589,224, or 86%, for the three months ended March 31, 2022, as compared to the three months ended
March 31, 2021, due to an increased demand for technical assessments.
Expenses
Cost
of Revenue
Security
managed services cost of revenue increased by $2,409,257, or 1,244%, for the three months ended March 31, 2022, as compared to
the three months ended March 31, 2021, and was primarily the result of higher direct software and hardware costs to support the increased
customer demand.
Professional
services cost of revenue decreased by $7,457, or 6%, for the three months ended March 31, 2022, as compared to the three months
ended March 31, 2021, due to our ability to utilize internal expert professionals to deliver our services.
30
Cost
of payroll cost of revenue increased by $3,018,148, or 211%, for the three months ended March 31, 2022, as compared
to the three months ended March 31, 2021, as a result of increased staff resulting from acquisitions and higher stock compensation expense.
Stock-based compensation expenses
increased by $2,020,658, or 2,002%, for the three months ended March 31, 2022, as compared to the three months ended March 31, 2021,
due to an increase in stock options awarded during the three months ended March 31, 2022.
Operating
Expenses
Professional
fees increased by $465,707, or 296%, for the three months ended March 31, 2022 as compared to three months ended March 31, 2021 as a
result of higher accounting and audit fees due for our financial reporting and periodic SEC filings, legal fees, and fees for
listing to Nasdaq.
Advertising
and marketing expenses increased by $110,114, or 243%, for the three months ended March 31, 2022, as compared to the three months ended
March 31, 2021, as a result of marketing campaign initiatives.
Selling,
general, and administrative expenses increased by $3,128,733, or 210%, for the three months ended March 31, 2022,
as compared to the three months ended March 31, 2021, primarily as a result of increased employee costs.
Stock
based compensation expenses increased by $1,827,673, or 248%, for the three months ended March 31, 2022, as compared to
the three months ended March 31, 2021, due to an increase in stock options awarded during the three months ended March 31,
2022.
Liquidity and Capital Resources
The accompanying unaudited
condensed consolidated financial statements have been prepared on the basis that we will continue as a going concern, which contemplates
realization of assets and satisfying liabilities in the normal course of business. At March 31, 2022, we had an accumulated deficit of
$51,955,033 and working capital surplus of $3,202,490. For the three months ended March 31, 2022, we had a loss from operations of $7,911,569
and negative cash flows from operations of $3,015,795. Although we are showing positive revenue, gross profit is trending negatively
primarily due to increased stock compensation related to sales activity, we expect to incur further losses through the end of 2022.
To date we have funded
operations primarily through the sale of equity in private placements and revenue generated by our services. During the three months
ended March 31, 2022, we received $9,471,000 from our public offering of our common stock.
We
believe that our existing cash and cash equivalents and cash generated by operating activities will be sufficient to meet our operating
and capital requirements for at least the next 12 months as well as our longer-term expected future cash requirements and obligations.
Our
future capital requirements, both near-term and long-term, will depend on many factors, in addition to our recurring operating expenses,
include our growth rate, the continued expansion of sales and marketing activities, the introduction of new and enhanced products and
service offerings, and the costs of any future acquisitions in complementary businesses and technologies. To the extent existing cash
and cash equivalents are not sufficient to fund future activities, we may seek to raise additional funds through equity, equity-linked
or debt financings. Any additional equity financing may be dilutive to our existing stockholders. We may enter into agreements or letters
of intent with respect to potential investments in, or acquisitions of, complementary businesses, services or technologies, which could
also require us to seek additional equity financing, incur indebtedness or use cash resources. In the event that additional financing
is required from outside sources, we may not be able to raise it on terms acceptable to us or at all. If we are unable to raise additional
capital when desired, or if we cannot expand our operations or otherwise capitalize on our business opportunities because we lack sufficient
capital, our business, operating results and financial condition would be adversely affected .
Working
Capital Surplus
Our
working capital surplus as of March 31, 2022, in comparison to our working capital surplus as of December 31, 2021, is summarized as
follows:
As of
March 31,
December 31,
2022
2021
Current assets
$ 14,089,899
$ 10,345,679
Current liabilities
10,887,409
5,141,561
Working capital surplus
$ 3,202,490
$ 5,204,118
The
increase in current assets is primarily due to an increase in cash and cash equivalents, accounts receivable, and prepaid expenses and
other current assets of $1,137,872, $1,104,907, and $1,204,560, respectively. The increase in current liabilities is primarily
due to the increase in accounts payable and accrued expense, and deferred revenue of $3,512,486 and $1,899,719, respectively.
Cash
Flows
Our
cash flows for the three months ended March 31, 2022, in comparison to our cash flows for the three months ended March 31, 2021, can
be summarized as follows:
Three months ended March 31,
2022
2021
Net cash used in operating activities
$ (3,015,795 )
$ (1,130,173 )
Net cash used in investing activities
(5,021,626 )
-
Net cash provided by financing activities
9,011,005
3,259,579
Effect of exchange rates on cash and cash equivalents
164,288
-
Increase in cash
$ 1,137,872
$ 2,129,579
31
Operating
Activities
Net
cash used in operating activities was $3,015,795 for the three months ended March 31, 2022 and was primarily due to cash used
to fund a net loss of $7,942,611, adjusted for non-cash expenses in the aggregate of $5,398,770 and additional cash outlaid
by changes in the levels of operating assets and liabilities, primarily as a result of an increase in accounts receivable and other current
assets. Net cash used in operating activities was $1,130,173 for the three months ended March 31, 2021 and was primarily due to cash
used to fund a net loss of $1,776,859, adjusted for non-cash expenses in the aggregate of $911,534, 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
Net
cash used in investing activities of $5,021,626 for the three months ended March 31, 2022, was primarily due to cash paid in the
True Digital acquisition. There was no cash used in investing activities for the three months ended March 31, 2021.
Financing
Activities
Net
cash provided by financing activities for the three months ended March 31, 2022 was $9,250,657, which was primarily due to cash received
from the sale of our common stock in our public offering of $9,471,000. Net cash provided by financing activities for the three
months ended March 31, 2021 was $3,259,579 and was primarily due to cash received from the sale of our common stock of $3,250,000.
Effects
of Inflation
We
do not believe that inflation has had a material impact on our business, revenue or operating results during the periods presented.
Critical
Accounting Policies and Estimates
Our
critical accounting policies are more fully described in the notes to our condensed consolidated financial statements included
herein for the quarter and three months ended March 31, 2022 and in the notes to our consolidated financial statements included in our
Annual Report on Form 10-K for the year ended December 31, 2021, as filed with the SEC on April 15, 2022.
32
New
and Recently Adopted Accounting Pronouncements
Any
new and recently adopted accounting pronouncements are more fully described in Note 2 to our unaudited condensed consolidated financial
statements herein for the quarter ended March 31, 2022.
Off-Balance
Sheet Arrangements
We have no off-balance
sheet arrangements that have or are reasonably likely to have a material current or future effect on our financial condition,
changes in financial condition, revenue or expenses, results of operations, liquidity, capital expenditures, or capital resources.
Item
3. Quantitative and Qualitative Disclosures about Market Risk
Because we are
a smaller reporting company, we are not required to provide the information called for by this Item.
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 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 Chief Executive Officer and Chief 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 Chief Executive Officer and Chief 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 Chief Executive Officer and Chief Financial Officer concluded that, as of March 31, 2022, our disclosure
controls and procedures were not effective to provide assurance at a reasonable level that the information we are required to disclose
in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified
in SEC rules and forms, and that such information is accumulated and communicated to our management, including our principal executive
officer and principal financial and accounting officer, as appropriate, to allow timely decisions regarding required disclosures as of
March 31, 2022.
33
Our
management’s evaluation was based on the following
material weaknesses in our internal control over financial reporting which existed as of December 31, 2021, and which continue to exist,
as discussed in our Annual Report on Form 10-K:
● Lack
of risk assessment procedures on internal controls to detect financial reporting risks in
a timely manner; and
● Lack
of documentation on policies and procedures that are critical to the accomplishment of financial
reporting objectives.
A
material weakness is a control deficiency or combination of control deficiencies, that results in more than a remote likelihood that
a material misstatement of the annual or interim financial statements will not be prevented or detected on a timely basis. As a company
with limited accounting resources, a significant amount of management’s time and attention has been and will be diverted from our
business to ensure compliance with these regulatory requirements.
Management’s
Plan to Remediate the Material Weaknesses
Our
management plans to implement measures designed to ensure that control deficiencies contributing to the material weakness are remediated,
such that these controls are designed, implemented, and operating effectively. The remediation actions planned include:
● Identify
gaps in our skills base and the expertise of our staff required to meet the financial reporting
requirements of a public company; and
● Develop
policies and procedures on internal control over financial reporting and monitor the effectiveness
of operations on existing controls and procedures.
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 in accordance with financial and budgetary considerations.
Changes
in Internal Control Over Financial Reporting
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 March 31, 2022, other than those noted above, that have materially affected, or that are reasonably
likely to materially affect, our internal control over financial reporting.
PART
II – OTHER INFORMATION
Item
1. Legal Proceedings
We are currently
not a party to any material legal proceedings.
Item
1A. Risk Factors
We have disclosed
under the heading “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2021,
filed with the SEC on April 15, 2022, risk factors that materially affect our business, financial condition, or results of
operations. There have been no material changes from the risk factors previously disclosed.
34
ITEM
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
During the three
months ended March 31, 2022, 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.
Item
6. Exhibits
Incorporated
by Reference
Exhibit
Number
Exhibit
Description
Form
Exhibit
Filing
Date
2.1
Stock Purchase Agreement among the Registrant and certain shareholders of True Digital Security Inc. dated January 5, 2022
8-K
10.1
01/06/2022
2.2**
Agreement and Plan of Merger among the Registrant and certain shareholders of True Digital Security Inc. dated January 5, 2022
8-K
10.2
0 1/06/2022
4.1
Form of Underwriter Warrant
S-1
4.3
12/14/2021
10.1
Form of Lockup Agreement
S-1/A
10.14
01/07/2022
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
32.1
Section 1350 Certification of Principal Executive Officer
32.2
Section 1350 Certification of Principal Financial Officer
101.INS*
Inline
XBRL Instance Document
101.SCH*
Inline
XBRL Taxonomy Extension Schema Document
101.CAL*
Inline
XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF*
Inline
XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*
Inline
XBRL Taxonomy Extension Label Linkbase Document
101.PRE*
Inline
XBRL Taxonomy Extension Presentation Linkbase Document
104*
Cover
Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)
*Filed
herewith.
**Certain
exhibits, annexes, and/or s chedules have been omitted from this filing pursuant to Item 601(b)(2)
of Regulation S-K. We agree to furnish supplementally a copy of any omitted exhibit, annex, or schedule to the Securities and Exchange
Commission upon request.
35
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: May 16, 2022
By:
/s/ Debra L. Smith
Debra L. Smith
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer)
Date: May 16, 2022
36
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.