Item 9A. Controls and Procedures
ITEM
9A. 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 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, our disclosure controls and procedures were not effective due to the
material weaknesses in internal control over financial reporting described below.
Management’s Report on Internal Control over Financial Reporting
Our management is responsible
for establishing and maintaining adequate internal control over financial reporting. Our internal control over financial reporting is
a process designed under the supervision of its principal executive and principal financial officers and effected by our Board of Directors,
management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of
its consolidated financial statements for external reporting purposes in accordance with U.S. generally accepted accounting principles.
Because of its inherent limitations,
internal control over financial reporting may not prevent or detect misstatements. In addition, projections of any evaluation of effectiveness
to future periods are subject to the risk that controls may become inadequate because of changes in conditions or that the degree of compliance
with the policies or procedures may deteriorate.
Material Weakness in Internal Control over Financial
Reporting
Our management assessed the effectiveness
of our internal control over financial reporting as of December 31, 2022 based on the framework established in Internal Control—Integrated
Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on this assessment, management
has determined that our internal control over financial reporting as of December 31, 2022 was not effective.
A material weakness, as defined
in the standards established by the Sarbanes-Oxley Act of 2002 (the “Sarbanes-Oxley Act”), is a deficiency, or a combination
of deficiencies, in internal control over financial reporting such that there is a reasonable possibility that a material misstatement
of our annual or interim financial statements will not be prevented or detected on a timely basis.
The ineffectiveness of our internal
control over financial reporting was due to the following material weaknesses which are indicative of many small companies with small
number of staff:
●
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.
We 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 we are committed to taking further action and implementing additional enhancements or improvements, as necessary
and in accordance with financial and budgetary considerations.
Management’s Plan to Remediate the Material
Weakness
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 as funds allow.
This Annual Report on Form 10-K does not include
an attestation report of our registered public accounting firm regarding internal control over financial reporting. Our management’s
report was not subject to attestation by our registered public accounting firm pursuant to rules of the SEC that permit us to provide
only management’s report in this Annual Report on Form 10-K, which may increase the risk that weaknesses or deficiencies in our
internal control over financial reporting go undetected.
- 34 -
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
December 31, 2022 that have materially affected, or that are reasonably likely to materially affect, our internal control over financial
reporting. During the year ended December 31, 2022, we have hired additional finance and accounting staff that we expect will
positively impact our segregation of duties in the coming periods.
ITEM
9B. OTHER INFORMATION
Letter Agreement with Neil Stinchcombe
On
March 27, 2023, we entered into a letter agreement with Neil Stinchcombe to resolve a dispute about certain payment terms of a convertible
note previously issued to Mr. Stinchcombe, with an outstanding principal amount of $1,500,000. Pursuant to the terms of this agreement,
we agreed to repay the principal amount of the note in three equal installment payments of $500,000, on each of March 31, April 28, and
May 31, 2023, with accrued interest to be paid on May 31, 2023 at the note’s reflected interest rate of 5.0% per annum. If we fail
to timely make any of the foregoing payments, the applicable interest rate will be increased to a default rate of 24% per annum.
Notice
of Failure to Satisfy a Continued Listing Rule
On
March 29, 2023, we received a letter from the listing qualifications staff (the “Staff”) of Nasdaq providing notification
that the bid price for our common stock had closed below $1.00 per share for the previous 30 consecutive business days and our common
stock no longer meets the minimum bid price requirement for continued listing under Nasdaq Listing Rule 5550(a)(2). In accordance with
Nasdaq Listing Rule 5810(c)(3)(A), we have an initial period of 180 calendar days, or until September 25, 2023, to regain compliance.
To regain compliance, the closing bid price of our common stock must be $1.00 per share or more for a minimum of 10 consecutive business
days at any time before September 25, 2023.
If
we do not regain compliance with Rule 5550(a)(2) by September 25, 2023, we may be eligible for an additional 180 calendar day compliance
period. To qualify, we would need to meet the continued listing requirement for market value of publicly held shares and all other initial
listing standards for the Nasdaq Capital Market, with the exception of the minimum bid price requirement, and would need to provide written
notice of our intention to cure the deficiency during the second compliance period, by effecting a reverse stock split, if necessary.
However, if it appears to the Staff that we will not be able to cure the deficiency, or if we are otherwise not eligible, Nasdaq would
notify us that our securities would be subject to delisting. In the event of such notification, we may appeal the Staff’s determination
to delist our securities, but there can be no assurance the Staff would grant our request for continued listing.
The
Nasdaq notification has no immediate effect on the listing of our common stock on the Nasdaq Capital Market. We intend to actively monitor
the bid price of our common stock and our minimum market value of listed securities and will consider options available to us to achieve
compliance with the Nasdaq listing rules. There can be no assurance that we will be able to regain compliance with the minimum bid price
requirement or will otherwise be in compliance with the other listing standards for the Nasdaq Capital Market.
Separation
of David A. Bennett
On
March 30, 2023, David A. Bennett, our Chief Operating Officer, separated from our company.
Appointment
of Kyle J. Young
On
March 30, 2023, our Board of Directors appointed Kyle J. Young as Interim Chief Operating Officer of our company. Mr. Young, age 40,
has served as our Executive Vice President, Operations since January 2022 and previously served as our Vice President, Operations
from February 2021 to January 2022. Mr. Young served in various roles at BeyondTrust Software, a U.S.-based cybersecurity vendor,
from December 2007 to February 2022, most recently serving as its Vice President, Business and Sales Operations. Mr. Young holds a
bachelor’s degree in Speech Communications & Rhetoric from the University of Illinois Urbana-Champaign.
On
March 30, 2023, we entered into the Young Employment Agreement with Mr. Young. The Young Employment Agreement is evergreen and can
be terminated by either party. Pursuant to the Young Employment Agreement, Mr. Young will receive an annual base salary of $200,000,
which will be subject to review and adjustment in accordance with our policies. Mr. Young will be eligible to receive an annual
bonus between 20% and 100% of his base salary, in the sole discretion of our Board of Directors. Mr. Young is also eligible to
participate in our standard benefit plans.
There
are no family relationships between Mr. Young and any of our directors or executive officers. There have been no transactions since the
beginning of our last fiscal year, and no transactions are currently proposed, in which we were or are to be a participant and in which
Mr. Young or any member of his immediate family had or will have any interest, that are required to be disclosed pursuant to Item 404(a)
of Regulation S-K.
ITEM
9C. DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS.
Not
applicable.
- 35 -
PART
III
ITEM
10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
The
following table sets forth certain information regarding our Directors and Executive Officers. The age of each Director and Executive
Officer listed below is given as of March 31, 2023.
Name
Age
Position
David G. Jemmett
56
Chief Executive Officer and Director
Kyle J. Young
40
Interim Chief Operating Officer
Debra L. Smith
52
Chief Financial Officer
Ashley N. Devoto
39
President, Chief Information Security Officer and Director
Stephen H. Scott, Jr.
54
Director
Ret. General Robert C. Oaks (3)
85
Director
R. Scott Holbrook (1) (2) (3)
73
Director
Andrew K. McCain (1) (2)
60
Director
Ernst M. (KiKi) VanDeWeghe, III (1) (2) (3)
63
Director
(1)
Member
of the Audit Committee
(2)
Member
of the Compensation Committee
(3)
Member
of the Governance and Nominating Committee
Our
Executive Officers
David
G. Jemmett – Chief Executive Officer and Director
Mr.
Jemmett has served as our Chief Executive Officer and a director of our company since our formation in March 2019. He also founded GenResults
in June 2015, which we subsequently acquired in April 2019. From January 2014 to December 2014, Mr. Jemmett served as Chief Executive
Officer of NantCloud, LLC, a provider of secure cloud-hosted applications for healthcare customers, and Chief Technology Officer of NantWorks,
LLC, a parent company for the “Nant” family of companies. From 2005 to 2013, Mr. Jemmett served as founder and Chief Executive
Officer of ClearDATA Networks Corporation, a HIPAA compliant hosting company specializing in healthcare. He has been a guest speaker
on CBS, CNN, MSNBC and CSPAN, and has spoken before the U.S. Senate Subcommittee on Telecommunications and Internet Security regarding
internet technologies in 1998.
We believe Mr. Jemmett is qualified
to serve as a director of our company due to his extensive business background, his experience in the cybersecurity industry, and his
significant equity ownership in our company.
Kyle J. Young – Interim Chief Operating
Officer
Mr. Young has served as our
Interim Chief Operating Officer since March 2023. Previously Mr. Young served as our Executive Vice President, Operations from
January 2022 to March 2023 and as our Vice President, Operations from February 2021 to January 2022. Mr. Young served in various
roles at BeyondTrust Software, a U.S.-based cybersecurity vendor, from December 2007 to February 2022, most recently serving as its
Vice President, Business and Sales Operations. Mr. Young holds a bachelor’s degree in Speech Communications & Rhetoric
from the University of Illinois Urbana-Champaign.
- 36 -
Debra
L. Smith – Chief Financial Officer
Ms.
Smith has served as our Chief Financial Officer since June 2021. Ms. Smith served as our Executive Vice President of Finance and Accounting
from February 2021 to June 2021. Prior to joining our company, Ms. Smith served as Executive Vice President of Finance at Arrivia Inc.
from January 2020 to February 2021 and Controller and, subsequently, Chief Accounting Officer at BeyondTrust from October 2016 to January
2020. Ms. Smith received a Bachelor of Science degree in Accounting, Summa Cum Laude, from DeVry University and a Master’s degree
in Counseling with Honors from Argosy University.
Ashley
N. Devoto – President and Director
Ms.
Devoto has served as our President since July 2022 and as our Chief Information Security Officer and as a director of our company
since March 2022. Ms. Devoto has served in various roles at Booz Allen Hamilton, a U.S.-based government contractor, from June 2018
to March 2022, most recently serving as its Chief Information Security Officer. From April 2017 to June 2018, Ms. Devoto served as
Business Information Security officer for Bank of America, a financial services company. Ms. Devoto has served in the U.S. Air Force
Cyberspace Operations since March 2010, and she served as defensive cyber operations planner at 24th Air Force and NORAD/USNORTHCOM.
Ms. Devoto continues to serve in a reserve capacity by leading strategic cyber force development initiatives in her current
assignment at the Pentagon. Ms. Devoto holds a bachelor’s degree in Computer Engineering from Vanderbilt University and a
master’s degree in Engineering Management from Southern Methodist University.
We
believe Ms. Devoto is qualified for service as a director of our company due to her cybersecurity experience, as well as her extensive
experience across military, financial services, and professional services organizations.
Our
Directors
Stephen
H. Scott, Jr. – Director
Mr.
Scott has served as a founder and director of our company since April 2019. Mr. Scott has been a Partner with Advisor ID (formerly BRI
Partners), a financial services technology firm, since 2016. Mr. Scott was Managing Director of Longboard Asset Management from 2016
to 2017. From 2009 to 2016, Mr. Scott was at Van Eck Global, where he served as the Co-Head of the Alternatives Committee and as portfolio
manager. Mr. Scott has founded and managed several investment partnerships focused on both private and public investment strategies since
1995. Mr. Scott holds a Bachelor of Science from the University of Florida.
Mr.
Scott is qualified for service as a director of our company due to his background in both the financial services and technology industries.
- 37 -
Ret.
General Robert C. Oaks – Director
Ret.
General Oaks has served as a director of our company since May 2019. He is a retired U.S. Air Force general who served as commander in
chief of the U.S. Air Forces in Europe, and commander, Allied Air Forces Central Europe, with headquarters at Ramstein Air Base, Germany.
He retired as a four-star General and Commander and Chief of U.S. Air Forces Europe and NATO Central Europe in 1994 after serving 34
years. Following his retirement, Ret. General Oaks was employed at U.S. Airways as Senior Vice President from 1994 to 2000. In 2000,
Oaks resigned from this position when he was called to serve the LDS Church, where he served until 2009, when he was released as a general
authority. He earned a Bachelor of Science degree in Military Science from the U.S. Air Force Academy and a Master’s degree in
Business Administration from Ohio State University prior to graduating from the Naval War College. Ret. General Oaks currently serves
as the official Liaison for the Church of Jesus Christ to the U.S. Armed Forces.
We
believe Ret. General Oaks is qualified for service as a director of our company due to his experience with national security issues,
including cybersecurity, through his extensive military service.
R.
Scott Holbrook – Director
Mr.
Holbrook has served as a director of our company since May 2019. Since 2013, Mr. Holbrook has been a Principal at Mountain Summit Advisors,
a specialty firm focused on mergers and acquisitions of primarily healthcare technology and services companies, and a strategic advisor
to Health Catalyst, a company focused on data analytics and warehousing primarily in healthcare. He served as the Executive Vice President
of Medicity, a population health management company with solutions for health information exchange, business intelligence, and provider
and patient engagement, from 2002 to 2013. In 1998, Mr. Holbrook founded KLAS where he remains as a board member. He has served in executive
positions at IHC, GTE, Sunquest Information Systems, Integrated Medical Networks and is a founder of Park City Solutions. Mr. Holbrook
is a HIMSS Fellow. He holds a Master of Science from Utah State University and a Bachelor of Science from Brigham Young University.
We
believe Mr. Holbrook is qualified for service as a director of our company as a result of his significant experience in the healthcare
technology sector.
Andrew
K. McCain – Director
Mr.
McCain has served as a director of our company since May 2019. He has served as the President and Chief Operating Officer for Hensley
Beverage Company since 2014. He is a board member of the Arizona Super Bowl Host Committee, the Arizona 2016 College Football Championship
Local Organizing Committee, Chairman of Hensley Employee Foundation, and a Patrons Committee member of United Methodist Outreach Ministries’
New Day Centers. He is past Chairman of the Board of the Fiesta Bowl, past Chairman of the Anheuser-Busch National Wholesaler Advisory
Panel, and past Chairman of the Greater Phoenix Chamber of Commerce. Mr. McCain received his Bachelor of Arts in Mathematics in 1984
and an MBA in 1986 from Vanderbilt University.
We
believe Mr. McCain is qualified for service as a director of our company due to his significant business experience and leadership.
Ernst
M. (Kiki) VanDeWeghe, III – Director
Mr.
VanDeWeghe has served as a director of our company since May 2021. He has served as the Executive Vice President, Basketball Operations
of the National Basketball Association since 2013. Prior to that, Mr. VanDeWeghe was the general manager of the Denver Nuggets and the
New Jersey Nets and a head coach of the New Jersey Nets. Prior to that he played professionally for the Los Angeles Clippers, New York
Knicks, Portland Trail Blazers, and the Denver Nuggets. Mr. VanDeWeghe attended UCLA where he received a degree in Economics.
We
believe Mr. VanDeWeghe is qualified for service as a director of our company due to his business acumen and experience as an organizational
leader.
- 38 -
Board
Constitution
Our
Board of Directors currently consists of seven members. All directors hold office until the next annual meeting of stockholders. At each
annual meeting of stockholders, the successors to directors whose terms then expire are elected to serve from the time of election and
qualification until the next annual meeting following election.
Director
Independence
Our
Board of Directors is comprised of a majority of independent directors, as “independence,” is defined by the listing standards
of The Nasdaq Stock Market and by the SEC. Our Board of Directors has concluded that each of Messrs. Oaks, Holbrook, McCain, and Mr.
VanDeWeghe are “independent”, having concluded that any relationship between such director and our company, in its opinion,
does not interfere with the exercise of independent judgment in carrying out the responsibilities of a director. Mr. Jemmett and Ms.
Devoto are employee directors. Mr. Scott is considered independent as he has served as a founder and director of our company since April
2019. Sandra D. Morgan served on our Board of Directors in fiscal 2021 and resigned in March 2022. Ms. Morgan was an independent director.
Board
Committees
Our
Board of Directors has three standing committees: the Audit Committee, the Compensation Committee, and Governance and Nominating Committee.
Audit
Committee
The
Audit Committee of our Board of Directors was established in accordance with Rule 10A-3 promulgated under the Exchange Act. The current
members of our Audit Committee are Messrs. McCain, Holbrook, and VanDeWeghe, with Mr. McCain serving as the chair. Ms. Morgan served
on the Audit Committee during fiscal 2021 but resigned from our Board of Directors in March 2022. Mr. VanDeWeghe was appointed to the
Audit Committee in March 2022 following Ms. Morgan’s resignation. Each member of the Audit Committee meets the independence and
other requirements to serve on our Audit Committee under The Nasdaq Stock Market Rules and the rules of the SEC. In addition, our Board
of Directors determined that each of Messrs. McCain and Holbrook is considered an “audit committee financial expert” as defined
in the rules of the SEC.
The
Audit Committee was formed in 2021. Our Board of Directors has adopted a written charter for the Audit Committee, a copy of which is
posted in the Investor Resources and Corporate Governance section of our website at https://www.ciso.inc/investor-relations/charter-of-the-audit-committee .
The principal functions of the Audit Committee are to oversee our accounting and financial reporting processes and the audits of our
consolidated financial statements; oversee our relationship with our independent auditors, including selecting, evaluating, and setting
the compensation of, and approving all audit and non-audit services to be performed by the independent auditors; and facilitate communication
among our independent auditors and our financial and senior management.
Compensation
Committee
We
have a standing Compensation Committee of our Board of Directors. The members of our Compensation Committee are Messrs. Holbrook, VanDeWeghe,
and McCain, with Mr. Holbrook serving as the chair. Each member of the Compensation Committee meets the independence and other requirements
to serve on our Compensation Committee under The Nasdaq Stock Market Rules and the rules of the SEC.
The
Compensation Committee was formed in 2021. Our Board of Directors has adopted a written charter for the Compensation Committee, a copy
of which is posted in the Investor Resources and Corporate Governance section of our website at www.ciso.inc/investor-relations/charter-of-the-compensation-committee .
The Compensation Committee has responsibilities relating to the performance evaluation and the compensation of our Chief Executive Officer;
the compensation of our executive officers and directors; and our significant compensation arrangements, plans, policies, and programs,
including our stock compensation plans. Certain of our executive officers, our outside counsel, and consultants may occasionally attend
the meetings of the Compensation Committee. However, no officer of our company is present during discussions or deliberations regarding
that officer’s own compensation.
- 39 -
Governance
and Nominating Committee
We
have a standing Governance and Nominating Committee of our Board of Directors. The current members of our Governance and Nominating Committee
are Messrs. Oaks, Holbrook and VanDeWeghe, with Mr. VanDeWeghe serving as the chair. Ms. Morgan serve on the Governance and Nominating
Committee during fiscal 2021 but resigned from our Board of Directors in March 2022. Mr. VanDeWeghe was appointed to the Governance and
Nominating Committee in March 2022 following Ms. Morgan’s resignation. Each of Messrs. Oaks, Holbrook and VanDeWeghe meets the
independence and other requirements to serve on our Governance and Nominating Committee under The Nasdaq Stock Market Rules and the rules
of the SEC.
The
Governance and Nominating Committee was formed in 2021. Our Board of Directors has adopted a written charter for the Governance and Nominating
Committee, a copy of which is posted in the Investor Resources and Corporate Governance section of our website at https://www.ciso.inc/investor-relations/charter-of-the-nominating-and-corporate-governance-committee .
The Governance and Nominating Committee considers the performance of the members of our Board of Directors and nominees for director
positions and evaluates and oversees corporate governance and related issues.
The
goal of the Governance and Nominating Committee is to ensure that our directors possess a variety of perspectives and skills derived
from high-quality business and professional experience. The Governance and Nominating Committee seeks to achieve a balance of knowledge,
experience, and capability on our Board of Directors. To this end, the Governance and Nominating Committee seeks nominees with the highest
professional and personal ethics and values, an understanding of our business and industry, diversity of business experience and expertise,
a high level of education, broad-based business acumen, and the ability to think strategically. Although the Governance and Nominating
Committee uses these and other criteria to evaluate potential nominees to our Board of Directors, it has no stated minimum criteria for
such nominees. The Governance and Nominating Committee does not use different standards to evaluate nominees depending on whether they
are proposed by our directors and management or by our stockholders. To date, we have not paid any third parties to assist us in this
process.
Code
of Ethics
We
have adopted a Code of Ethics and Business Conduct (“Code of Ethics”) that sets forth various policies and procedures to
promote ethical behavior and that applies to all our directors, officers and employees. The Code of Ethics is publicly available on our
website at www.ciso.inc. Amendments to the Code of Ethics and any grant of a waiver from a provision of the Code of Ethics requiring
disclosure under applicable SEC rules will be disclosed on our website.
Delinquent Section 16(a)
Reports
Section
16(a) of the Exchange Act, requires officers and directors of our company and persons who beneficially own more than 10% of a registered
class of our company’s equity securities to file initial statements of beneficial ownership of common stock (Form 3) and statements
of changes in beneficial ownership of common stock (Forms 4 or 5) with the SEC. Officers, directors, and greater than 10% stockholders
are required by SEC regulations to furnish us with copies of all such forms they file.
During fiscal 2022 and years prior,
each of Ms. Smith and Devoto, and Messers. Jemmett, Bennett, Scott, Oaks, Holbrook, McCain, and VanDeWeghe failed to file all reports
which were required to be filed pursuant to Section 16(a) of the Exchange Act.
- 40 -
ITEM
11. EXECUTIVE COMPENSATION
The
following table shows the total compensation paid or accrued during the years ended December 31, 2022 and 2021 to our Chief Executive
Officer, our next three most highly compensated executive officers who were serving as executive officers on December 31, 2022 and one
additional individual who served as an executive officer during the year ended December 31, 2022 but was not serving as an executive
officer on December 31, 2022 (collectively our “named executive officers”).
Summary
Compensation Table
Name
and
Principal
Position
Year
Salary
($)
Bonus
($)
Stock
Awards
($)
Option
Awards
($)
(1)
Non-Equity
Incentive
Plan
Compensation
($)
Non-qualified
Deferred
Compensation
Earnings
($)
All
Other
Compensation
($)
Total
($)
David
G. Jemmett
2022
250,000
116,651
-
-
-
-
225
366,876
Chief
Executive Officer
2021
250,000
90,213
-
-
-
-
-
340,213
Debra
L. Smith
2022
200,000
60,500
-
892,200
-
-
225
1,152,925
Chief
Financial Officer (2)
2021
183,333
55,000
-
532,611
-
-
-
770,944
Ashley
N. Devoto
2022
175,781
100,000
-
1,784,400
-
-
225
2,060,406
President (3)
2021
-
-
-
-
-
-
-
-
David
A. Bennett
2022
208,426
150,000
-
3,568,800
- -
225
3,927,451
Former
Chief Operating Officer (4)
2021
-
-
-
-
- -
-
-
Bryce P.Hancock
2022
37,500
-
-
3,489,562
-
-
-
3,527,062
Former President and Chief Operating Officer (5)
2021
225,000
-
-
-
-
-
-
225,000
(1)
The amounts in this column reflect the fair value on the grant date of the option awards granted to the named executive officer, calculated in accordance with ASC Topic 718. Stock options were valued using the Black-Scholes model. The grant-date fair value does not necessarily reflect the value of shares which may be received in the future with respect to these awards. The grant-date fair value of the stock options in this column is a non-cash expense that reflects the fair value of the stock options on the grant date and therefore does not affect our cash balance. The fair value of the stock options will likely vary from the actual value the holder receives because the actual value depends on the number of options exercised and the market price of our common stock on the date of exercise. For a discussion of the assumptions made in the valuation of the stock options, see Note 10 to our consolidated financial statements included elsewhere in this Annual Report on Form 10-K for the year ended December 31, 2022.
(2)
Ms. Smith was appointed to serve as our Vice President of Finance on February 1, 2021 and as our Chief Financial Officer on June 18, 2021.
(3)
Ms. Devoto was appointed to serve as our Chief Information Security Officer on January 17, 2022 and as our President on August 8, 2022.
(4)
Mr. Bennett was appointed to serve as our Chief Operating Officer on February 22, 2022. Mr. Bennett separated from our company on March 30, 2023.
(5)
Mr. Hancock resigned on February 15, 2022.
- 41 -
Outstanding
Equity Awards as of December 31, 2022
The
following table summarizes the outstanding equity awards held by each named executive officer as of December 31, 2022.
Name
Grant Date
Number of
Shares
Underlying
Unexercised
Options (#)
Exercisable
Number of
Shares
Underlying
Unexercised
Options (#)
Unexercisable
Option
Exercise
Price ($)
Option
Expiration Date
David G. Jemmett
-
-
-
-
-
Debra L. Smith
February 1, 2021 (1)
295,833
500,000
2.00
February 1, 2026
December 31, 2021 (2)
1,250
5,000
5.00
December 31, 2031
January 14, 2022 (1)(5)
-
500,000
3.02
January 14, 2032
Ashley N. Devoto
January
17, 2022 (2)(5)
-
1,000,000
3.02
January 17, 2032
David A. Bennett
February
28, 2022 (2)(5)
-
1,000,000
3.02
February 28, 2032
February
28, 2022 (3)(5)
-
500,000
3.02
February 28, 2032
February 28, 2022 (4)(5)
-
500,000
3.02
February 28, 2032
Bryce P. Hancock
January 14, 2022
-
-
2.00
February 28, 2022
December 15, 2020
1,075,000
-
2.00
December 15, 2025
(1)
30%
of the shares underlying this option vested at the one-year anniversary from the grant date with the remainder vesting in 24 equal
installments on the last day of each month thereafter.
(2)
25%
of the shares underlying this option vested on the one-year anniversary of the grant date with the remainder vesting monthly over
the subsequent 36-month period.
(3)
25%
of the shares underlying this option vested on the eighteen-month anniversary of the grant date with the remainder vesting monthly
over the subsequent 36-month period.
(4)
25%
of the shares underlying this option vested on the two-year anniversary of the grant date with the remainder vesting monthly over
the subsequent 36-month period.
(5)
On
August 22, 2022, we repriced these option grants to reflect an exercise price equal to the fair value of our common stock. Vesting
provisions of these option grant remained on the same terms as the original option grant.
Employment
Agreements with our Named Executive Officers
David
G. Jemmett
On
September 30, 2019, we entered into an employment agreement with Mr. Jemmett to serve as our Chief Executive Officer (the “Jemmett
Employment Agreement”). The Jemmett Employment Agreement is evergreen and can be terminated by either party. Pursuant to the Jemmett
Employment Agreement, Mr. Jemmett earned an initial annual base salary of $225,000, which was increased to an annual base salary of $250,000
upon our common stock becoming quoted on the OTC Markets. Mr. Jemmett’s base salary may be increased in accordance with our normal
compensation and performance review policies. He is entitled to receive a discretionary annual bonus of up to 100% of his annual base
salary, at the discretion of our Board of Directors, based on performance and our objectives. Subject to approval by our Board of Directors,
Mr. Jemmett is entitled to stock options under our 2019 Equity Incentive Plan. The stock options will vest at 33% on the one-year anniversary
of the Jemmett Employment Agreement and the remaining 66% of the options will vest monthly over the next 12 months. As of December 31,
2021, our Board of Directors had not approved or granted any stock options to Mr. Jemmett. On July 31, 2021, a bonus of $90,213 was accrued
for Mr. Jemmett and subsequently paid on February 15, 2022. Mr. Jemmett is also eligible to participate in our standard benefit plans.
- 42 -
Debra
L. Smith
On
December 31, 2020, we entered into an employment agreement with Ms. Smith to serve as our Executive Vice President of Finance, effective
as of February 1, 2021 (the “Smith Employment Agreement”). Pursuant to the Smith Employment Agreement, Ms. Smith earns an
initial base annual salary of $200,000, with an increase upon our listing to a national exchange, subject to approval by our Board of
Directors, a guaranteed bonus of $60,000 to be paid quarterly, and an additional $60,000 at the end of each fiscal year at the discretion
of our Board of Directors. Ms. Smith is also eligible to participate in our standard benefit plans. On June 18, 2021, we appointed Ms.
Smith to serve as Chief Financial Officer. The terms of the original Smith Employment Agreement remained in force.
Ashley
N. Devoto
On
December 23, 2021, we entered into an employment agreement with Ms. Devoto to serve as our Chief Information Security Officer (the “Devoto
Employment Agreement”). The Devoto Employment Agreement is evergreen and can be terminated by either party. Pursuant to the Devoto
Employment Agreement, Ms. Devoto earned an initial base annual salary of $225,000, with an increase upon our listing to a national exchange,
subject to approval of our Board of Directors, a guaranteed bonus of equal to 20% of base annual salary, an annual bonus up to 100% of
base annual salary at the discretion of our Board of Directors, and a sign-on bonus of $100,000. Ms. Devoto is also eligible to participate
in our standard benefit plans. On August 8, 2022, we appointed Ms. Devoto to serve as President. The terms of the Devoto Employment Agreement
remained in force.
David
A. Bennett
On
February 28, 2022, we entered into an employment agreement with Mr. Bennett to serve as our Chief Operating Officer (the
“Bennett Employment Agreement”). The Bennett Employment Agreement was evergreen and could be terminated by either party.
Pursuant to the Bennett Employment Agreement, Mr. Bennett received an initial base annual salary of $250,000, which could be increased at
the discretion of our Board of Directors, an annual bonus up to 100% of base annual salary at the discretion of our Board of
Directors, and a sign-on bonus of $150,000. Mr. Bennett was also eligible to participate in our standard benefit plans. Mr.
Bennett separated from our company on March 30, 2023.
Bryce Hancock
On
December 14, 2020, we entered into an employment agreement with Mr. Hancock to serve as our Chief Operating Officer (the “Hancock
Employment Agreement”). The Hancock Employment Agreement was evergreen and could be terminated by either party. Pursuant to the
Hancock Employment Agreement, Mr. Hancock earned an initial base annual salary of $225,000, which could be increased at the discretion
of our Board of Directors. Mr. Hancock was also eligible to participate in our standard benefit plans. Mr. Hancock resigned on February
15, 2022.
- 43 -
Director
Compensation
The
following table sets forth for each non-employee director certain information concerning their compensation for the year ended
December 31, 2022:
Name
(2)
Fees
Earned
or
Paid
in
Cash
($)
Stock
Awards
($)
Option
Awards
($)
(1)
Non-equity
Incentive
Plan
Compensation
($)
Nonqualified
Deferred
Compensation
Earnings
($)
All
Other
Compensation
($)
Total
($)
Stephen Scott (3)
-
-
-
-
-
138,000
138,000
Robert C. Oaks
-
-
-
-
-
-
-
Scott Holbrook
-
-
-
-
-
-
-
Andy McCain
-
-
-
-
-
-
-
Sandra Morgan (4)
-
-
-
-
-
-
-
Kiki VanDeWeghe
-
-
-
-
-
-
-
Notes:
(1)
The
amounts in this column reflect the fair value on the grant date of the option awards granted to the named executive, calculated in
accordance with ASC Topic 718. Stock options were valued using the Black-Scholes model. The grant-date fair value does not necessarily
reflect the value of shares which may be received in the future with respect to these awards. The grant-date fair value of the stock
options in this column is a non-cash expense that reflects the fair value of the stock options on the grant date and therefore does
not affect our cash balance. The fair value of the stock options will likely vary from the actual value the holder receives because
the actual value depends on the number of options exercised and the market price of our common stock on the date of exercise. For
a discussion of the assumptions made in the valuation of the stock options, see Note 10 to our consolidated financial statements,
which are included elsewhere in this Annual Report on Form 10-K for the year ended December 31, 2022.
(2)
All
directors receive reimbursement for reasonable out-of-pocket expenses in attending Board meetings and for participating in our business.
(3)
Mr.
Scott receives payment of $11,500 per month under the terms of an independent consulting agreement to provide services relating to
our strategic and business development, and sales and marketing.
(4)
Ms.
Morgan resigned on March 15, 2022.
ITEM
12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
The
following table sets forth certain information with respect to the beneficial ownership of our common stock as of March 27, 2023 for
(a) the named executive officers, (b) each of our directors, (c) all of our current directors and executive officers as a group and (d)
each stockholder known by us to own beneficially more than 5% of our common stock. Beneficial ownership is determined in accordance with
the rules of the SEC and includes voting or investment power with respect to the securities. We deem shares of common stock that may
be acquired by an individual or group within 60 days of March 27, 2023 pursuant to the exercise of options or warrants to be outstanding
for the purpose of computing the percentage ownership of such individual or group but are not deemed to be outstanding for the purpose
of computing the percentage ownership of any other person shown in the table. Except as indicated in footnotes to this table, we believe
that the stockholders named in this table have sole voting and investment power with respect to all shares of common stock shown to be
beneficially owned by them based on information provided to us by these stockholders. Percentage of ownership is based on 154,176,477 shares of
common stock outstanding on March 27, 2023.
Security
Ownership of Certain Beneficial Holders
Name and Address of
Beneficial Owner (1)
Amount and Nature of
Beneficial Ownership
Percent
Jemmett Enterprises, LLC
66,435,000 (2)
43.09 %
- 44 -
Security
Ownership of Directors and Executive Officers
Name and Address of
Beneficial Owner (1)
Amount and Nature of
Beneficial Ownership
Percent
David G. Jemmett
69,435,000 (3)
45.03 %
Debra L. Smith
549,582 (4)
*
Ashley N. Devoto
375,000 (5)
*
Stephen H. Scott, Jr.
18,050,000
(6)
11.71 %
Ret. General Robert C. Oaks
400,000
(7)
*
R. Scott Holbrook
400,000 (7)
*
Andrew K. McCain
7,941,667 (8)
5.00 %
Kiki VanDeWeghe
183,333 (9)
*
David A. Bennett
291,666
(10)
*
Bryce Hancock
1,075,000
(11)
*
Directors
& Executive Officers as a Group (9 persons)
97,890,947
(12)
60.75 %
Notes:
*
Less
than 1% of the outstanding shares of common stock.
(1)
Unless
otherwise indicated, the address of record is c/o Cerberus Cyber Sentinel Corporation, 6900 E. Camelback Road, Suite 240, Scottsdale,
Arizona 85251.
(2)
Mr.
Jemmett is the managing member of Jemmett Enterprises, LLC and has voting and dispositive power over such shares.
(3)
Consists
of (i) 66,435,000 shares held by Jemmett Enterprises, LLC, of which Mr. Jemmett is the managing member and has voting and dispositive
power over such shares; (ii) 2,000,000 shares held by Xander LLC, of which Mr. Jemmett and his wife are the sole members and have
voting and dispositive power over such shares; and (iii) 1,000,000 shares held by Dana Borgman Trust.
(4)
Consists
of 549,582 shares issuable upon exercise of options exercisable within 60 days after March 27, 2023.
(5)
Consists
of (i) 62,500 shares held directly by Ms. Devoto and (ii) 312,500 issuable upon exercise of options exercisable within 60 days after
March 27, 2023.
(6)
Consists
of (i) 12,800,000 shares held directly by Mr. Scott; (ii) 5,000,000 shares beneficially held by TVMT LLC; and (iii) 250,000 shares beneficially held by JLS 401k Trust.
(7)
Consists
of 400,000 shares issuable upon the exercise of options exercisable within 60 days after March 27, 2023.
- 45 -
(8)
Consists of (i) 375,000 shares held indirectly as executor of the Andrew and Lucy McCain Family Trust, for which Mr. McCain has voting and dispositive power; (ii) 3,000,000 shares held by Hensley & Company, for which Mr. McCain has voting and dispositive power; (iii) 400,000 shares issuable upon the exercise of options exercisable within 60 days after March 27, 2023; and (iv) 4,166,667 shares issuable upon the conversion of a note payable held by Hensley & Company.
(9)
Consists of 183,333 shares issuable upon the exercise of options exercisable within 60 days after March 27, 2023.
(10)
Consists of 291,666 shares issuable upon exercise of options exercisable within 60 days after March 27, 2023.
(11)
Consist of 1,075,000 shares issuable upon exercise of options exercisable within 60 days after March 27, 2023.
(12)
Includes 2,801,780 shares issuable upon the exercise of options
exercisable within 60 days after March 27, 2023 and 4,166,667 shares issuable upon conversion of a note payable.
Securities
Authorized for Issuance Under Existing Equity Compensation Plan
The
following table summarizes certain information regarding our equity compensation plan as of December 31, 2022:
Plan Category
Number of Securities
to be Issued Upon
Exercise of
Outstanding
Options
Weighted-Average
Exercise Price of
Outstanding
Options
Number of Securities
Remaining Available for
Future Issuance Under
Equity Compensation
Plans (Excluding
Securities Reflected in
Column
(a))
(a)
(b)
(c)
Equity compensation plans approved by security holders (1)
36,397,521
$ 2.45
20,213,408
Equity compensation plans not approved by security holders
-
-
-
Total
36,397,521
$ 2.45
20,213,408
(1) Consists
of the 2019 Equity Incentive Plan. The aggregate number of shares of common stock that may
be issued pursuant to options granted under this Plan or Bonus Stock Awards under this Plan
shall not exceed 60,000,000 shares. For a description of this plan, see Note 10 to our 2022
consolidated financial statements included in this Annual Report on Form 10-K for the year
ended December 31, 2022.
ITEM
13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
Transactions
with Related Persons
Except
as set out below, during the year ended December 31, 2022, there were no transactions, or currently proposed transactions, in which we
were or are to be a participant and the amount involved exceeds the lesser of $120,000 or one percent of the average of our total assets
at year-end for the last two completed fiscal years, and in which any of the following persons had or will have a direct or indirect
material interest:
● any
director or executive officer of our company;
● any
person who beneficially owns, directly or indirectly, shares carrying more than 5% of the
voting rights attached to our outstanding shares of common stock;
● any
promoters and control persons; and
● any
member of the immediate family (including spouse, parents, children, siblings and in laws)
of any of the foregoing persons.
- 46 -
Independent
Consulting Agreement with Stephen Scott
In
August 2020, we entered into an Independent Consulting Agreement with Stephen Scott, a director of our company, with respect to advisory
and consulting services relating to our strategic and business development, and sales and marketing. Mr. Scott receives a consulting
fee of $11,500 per month for such services. During the years ended December 31, 2022 and 2021, we paid consulting fees to Mr. Scott in
the amount of $138,000.
Managed
Services Agreement with Hensley Beverage Company
In
July 2021, we entered into a 1-year Managed Services Agreement with Hensley Beverage Company, an entity affiliated with Mr. McCain, a
director of our company, to provide secured managed services. We also may be engaged by Hensley Beverage Company from time to time to
provide other related services outside the scope of the Managed Services Agreement. While the agreement provides for a term through December
31, 2021, the agreement will continue until terminated by either party. For the years ended December 31, 2022 and 2021, and, we received
$850,445 and $466,597, respectively from Hensley Beverage Company for contracted services and had an outstanding receivable balance of
$15,737 and $11,508 as of December 31, 2022 and 2021, respectively.
Convertible
Note Payable with Hensley Beverage Company
On
March 20, 2023, we entered into a Purchase Agreement (the “Purchase Agreement”) with Hensley & Company dba Hensley
Beverage Company (the “Purchaser”), an entity affiliated with Mr. McCain, a director of our company, pursuant to which
we issued and sold to the Purchaser a $5,000,000 10 Percent (10%) Unsecured Convertible Note (the “Note”) for gross
proceeds of $5,000,000 in a private placement exempt from registration under Section 4(a)(2) of the Securities Act of 1933, as
amended (the “Securities Act”), and Regulation D promulgated thereunder (the “Note Offering”). The Note,
together with accrued and unpaid interest thereon, is due on March 20, 2025 (the “Maturity Date”). We may not prepay the
Note prior to the Maturity Date without the consent of the Purchaser. The Note will bear interest at a rate of 10% per annum (based
on a 360-day year), payable monthly. At any time prior to or on the Maturity Date and subject to certain beneficial ownership
limitations, the Purchaser may convert all or any portion of the outstanding principal amount of the Note and all accrued and unpaid
interest thereon into shares (the “Conversion Shares”) of our common stock, par value $0.00001 per share, at a conversion price of $1.20 per share (the “Conversion Price”). The Conversion Price is adjustable in the event of
any stock split, reverse stock split, recapitalization, reorganization, or similar event. Upon the occurrence of an “Event of
Default” (as defined in the Note and including the failure to make required payments when due after specified grace periods,
certain breaches of the Purchase Agreement and certain specified insolvency events), the Purchaser would have the right to
accelerate payments due under the Note, which from and after such acceleration would bear interest at a default rate of 24% per
annum.
Director
Independence
See
“Directors, Executive Officers and Corporate Governance – Director Independence” and “Directors, Executive Officers
and Corporate Governance – Board Committees” in Item 10 above.
ITEM
14. PRINCIPAL ACCOUNTANT FEES AND SERVICES
Our
Audit Committee has appointed Semple, Marchal & Cooper, LLP (“SMC”) as our independent registered public accounting firm for the year ended December 31, 2022. The following table sets forth the fees billed to our company
for professional services rendered by SMC for the years ended December 31, 2022 and 2021:
Services
2022
2021
Audit fees (1)
$ 369,481
$ 132,098
Audit-related fees (2)
104,663
3,440
Tax fees (3)
50,213
2,690
All other fees
-
102,817
Total fees
$ 524,357
$ 241,045
(1) Audit
fees consisted of billing for professional services normally provided in connection with
statutory and regulatory filings, including (i) fees associated with the audits of our financial
statements for the years ended December 31, 2022 and 2021 and, (ii) fees associated with
quarterly reviews for the quarters ended March 31, 2022 and 2021, June 30, 2022 and 2021,
and September 30, 2022 and 2021.
(2) Audit
related fees consisted of billings for professional services for reviews of our periodic
filings under form 10-K and 10-Q and acquisition audits for the years ended December 31,
2022 and 2021.
(3) Tax
fees consisted primarily of tax related advisory and preparation services.
Pre-Approval
Policies and Procedures
The
charter of our Audit Committee provides that the authority and responsibilities of our Audit Committee include the pre-approval of all
audit and permitted non-audit and tax services that may be provided by our independent auditors or other registered public accounting
firms, and the establishment of policies and procedures for the Audit Committee’s pre-approval of permitted services by our independent
auditors or other registered public accounting firms on an on-going basis.
For
audit services, each year our independent auditor provides our Audit Committee with an engagement letter outlining the scope of the audit
services proposed to be performed during the year, which must be formally accepted by our Audit Committee before the audit commences
prior to engagement of an independent auditor for next year’s audit, management will submit an aggregate of services expected to
be rendered during that year for each of three categories of services to our Audit Committee for approval.
- 47 -
PART
IV
ITEM
15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
(a)
The following documents are filed as a part of the
report:
(1)
For a list of the financial statements included
herein, see the index to the financial statements beginning on page F-1 of this Annual Report on Form 10-K, incorporated into this
Item by reference.
(2)
Financial statement schedules have been omitted
because they are either not required or not applicable or the information is included in the consolidated financial statements or
the notes thereto.
(b)
Exhibits.
Incorporated
by Reference
Exhibit
Number
Exhibit
Description
Form
Exhibit
Filing
Date
2.1
Agreement for the Purchase and Sale of Limited Liability Company Interests of GenResults, LLC dated April 12, 2019
10-12G
10.1
10/2/2019
2.2**
Agreement and Plan of Merger by and among the Registrant, TalaTek, LLC, TalaTek Merger Sub and Baan Alsinawi dated September 23, 2019
10-12G
2.2
10/2/2019
2.3
Stock Purchase Agreement by and among the Registrant, Technologyville, Inc. and Brian Yelm dated May 25, 2020
8-K
10.1
5/29/2020
2.4
Share Purchase Agreement among the Registrant, Clear Skies Security, LLC and all of its Members dated July 31, 2020
8-K
10.1
8/6/2020
2.5**
Agreement and Plan of Merger by and among the Registrant, Alpine Merger Sub, LLC, Alpine Security, LLC and Christian Espinosa dated December 16, 2020
8-K
10.1
12/21/2020
2.6**
Amended and Restated Agreement and Plan of Merger by and among the Registrant, Catapult Acquisition Merger Sub, LLC, Catapult Acquisition Corporation, the shareholders of Catapult Acquisition Corporation and Darek Hahn dated July 26, 2021
8-K
10.1
08/02/2021
2.7**
Stock Purchase Agreement by and among the Registrant, Atlantic Technology Systems, Inc., Atlantic Technology Enterprises, Inc., and James Montagne and Miriam Montagne as sole shareholders, dated October 1, 2021
8-K
10.1
10/07/2021
2.8**
Agreement and Plan of Merger by and among the Registrant, RED74 Merger Sub, LLC, RED74 LLC, Ticato Holdings, Inc. and Tim Coleman dated October 8, 2021
8-K
10.1
11/15/2021
2.9**
Stock Purchase Agreement by and among the Registrant, Southford Equities, Inc., a British Virgin Islands based company and David Esteban Alfaro Medina, Roberto Andrés Arriagada Poblete and Camilo Orlando Garrido Briones dated December 1, 2021
8-K
10.1
12/06/2021
2.10
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
2.11**
Agreement and Plan of Merger among the Registrant and certain shareholders of True Digital Security Inc. dated January 5, 2022
8-K
10.2
01/06/2022
- 48 -
3.1
Amended and Restated Certificate of Incorporation of the Registrant
10-Q
3.1
8/15/2022
3.2
By-laws of the Registrant
10-12G
3.5
10/2/2019
4.1
Form of Common Stock Certificate of the Registrant
10-K
4.1
3/30/2020
4.2*
Description of Securities Registered under Section 12 of the Exchange Act
4.3
Form of Underwriter Warrant
S-1
4.3
12/14/2021
10.1
Stock Repurchase Agreement between the Registrant and Alan Kierman dated September 1, 2019
10-K
10.4
3/30/2020
10.2#
2019 Equity Incentive Plan, as amended
10-Q
10.3
8/15/2022
10.3(a)#
Form of Stock Option Agreement
10-K
10.3
04/15/2022
10.4#
Employment Agreement between the Registrant and David G. Jemmett dated September 30, 2019
10-12G
10.2
10/2/2019
10.5
Purchase Agreement and 5% Unsecured Convertible Note by the Registrant payable to Neil Stinchcombe dated October 27, 2021
8-K
10.1
11/02/2021
10.5(a)*
Letter Agreement between the Registrant and Neil Stinchcombe dated March 27, 2023
10.6#
Employment Agreement by and between Debra L. Smith and the Registrant dated December 31, 2020
10-K
10.10
04/15/2022
10.7#*
Employment Agreement by and between David A. Bennett and the Registrant dated February 12, 2022
10.8#*
Employment
Agreement by and between Ashley N. Devoto and the Registrant dated December 23, 2021
10.9
Form of Lockup Agreement
S-1/A
10.14
01/07/2022
10.10
Purchase Agreement, dated March 20, 2023, by and between the Registrant and Hensley & Company dba Hensley Beverage Company
8-K
10.1
03/20/2023
10.11
10% Unsecured Convertible Note by the Registrant payable to Hensley & Company, dated March 20, 2023
8-K
10.2
03/20/2023
10.12*#
Employment Agreement by and between Kyle J. Young and the Registrant dated March 30, 2023
21.1*
Subsidiaries of the Registrant
23.1*
Consent of Semple, Marchal & Cooper LLP
23.2*
Consent of Baker Tilly Chile Ltda.
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 Schema Document
101.CAL
Inline
XBRL Calculation Linkbase Document
101.DEF
Inline
XBRL Definition Linkbase Document
101.LAB
Inline
XBRL Label Linkbase Document
101.PRE
Inline
XBRL Presentation Linkbase Document
104
Cover
Page Interactive Data File (Embedded within the Inline XBRL document)
*Filed
herewith.
**Certain
exhibits, annexes, and/or schedules 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.
#
Management contracts and compensatory plans and arrangements.
ITEM
16. FORM 10-K SUMMARY
Not
applicable.
- 49 -
SIGNATURES
Pursuant
to the requirements of Section 13 or 15(d) 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
Name:
David
G. Jemmett
Title:
Chief
Executive Officer (Principal Executive Officer)
Date:
March
31, 2023
Pursuant
to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.
By:
/s/
David G. Jemmett
Name:
David
G. Jemmett
Title:
Chief
Executive Officer and Director (Principal Executive Officer)
Date:
March
31, 2023
By:
/s/
Debra L. Smith
Name:
Debra
L. Smith
Title:
Chief
Financial Officer (Principal Financial Officer and Principal Accounting Officer)
Date:
March
31, 2023
By:
/s/
Ashley N. Devoto
Name:
Ashley
N. Devoto
Title:
President
, Chief Information Security Officer and Director
Date:
March
31, 2023
By:
/s/
Stephen H. Scott, Jr.
Name:
Stephen
H. Scott, Jr.
Title:
Director
Date:
March
31, 2023
By:
/s/
Robert C. Oaks
Name:
Ret.
General Robert C. Oaks
Title:
Director
Date:
March
31, 2023
By:
/s/
R. Scott Holbrook
Name:
R.
Scott Holbrook
Title:
Director
Date:
March
31, 2023
By:
/s/
Andrew K. McCain
Name:
Andrew
K. McCain
Title:
Director
Date:
March
31, 2023
By:
/s/
Ernest M. (Kiki) VanDeWeghe, III
Name:
Ernest
M. (Kiki) VanDeWeghe, III
Title:
Director
Date:
March
31, 2023
- 50 -
CERBERUS
CYBER SENTINEL CORPORATION
CONSOLIDATED
FINANCIAL STATEMENTS AS OF DECEMBER 31, 2022 AND 2021
TABLE
OF CONTENTS
Page
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM (PCAOB ID # 178 )
F-2
CONSOLIDATED
FINANCIAL STATEMENTS:
Consolidated Balance Sheets as of December 31, 2022 and 2021
F-5
Consolidated Statements of Operations For the Years Ended December 31, 2022 and 2021
F-6
Consolidated Statements of Stockholders’ Equity For the Years Ended December 31, 2022 and 2021
F-7
Consolidated Statements of Cash Flows For the Years Ended December 31, 2022 and 2021
F-8
Notes to Consolidated Financial Statements For the Years Ended December 31, 2022 and 2021
F-9
F- 1
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Board
of Directors and Stockholders of
Cerberus
Cyber Sentinel Corporation and Subsidiaries
Scottsdale,
Arizona
Opinion
on the Consolidated Financial Statements
We
have audited the accompanying consolidated balance sheets of Cerberus Cyber Sentinel Corporation (the “Company”) as of December
31, 2022 and 2021, the related consolidated statements of operations, stockholders’ equity, and cash flows for the years then ended,
and the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, based on our
audits and the report of the other auditors, the consolidated financial statements present fairly, in all material respects, the financial
position of the Company at December 31, 2022 and 2021, and the results of its consolidated operations and its cash flows for the years
then ended , in conformity with accounting principles generally accepted in the United States of America.
We
did not audit the combined financial statements of the Company’s wholly-owned “South American Subsidiaries,” which
include the consolidated balance sheets of Arkavia Networks SpA. and its wholly-owned subsidiaries Arkavia Networks Limitada and Arkavia
Networks, as of December 31, 2022 and 2021, and the related consolidated statements of operations, stockholders’ equity, and cash
flows for the year ended December 31, 2022, and for the period from December 1, 2021 (Acquisition) to December 31, 2021; the combined
balance sheets of Servicios Informaticos CUATROi, S.P.A., Comercializadora CUATROi S.P.A., CUATROi Peru S.A.C., and CUATROi S.A.S. (entities
under common ownership and management) as of December 31, 2022 and the related combined statements of operations, stockholders’
equity, and cash flows for the period ended August 26, 2022 (Acquisition) to December 31, 2022; and the combined balance sheets of NLT
Networks, S.P.A., NLT Tecnologias, Limitada, NLT Servicios Profesionales, S.P.A. and White and Blue Solutions, LLC (entities under common
ownership and management) as of December 31, 2022 and the related combined statements of operations, stockholders’ equity, and
cash flows for the period ended September 1, 2022 (Acquisition) to December 31, 2022; and the related notes (collectively “combined
financial statements”). The combined financial statements of the South American Subsidiaries reflect total assets of $39.5 million
and $12.1 million at December 31, 2022 and 2021, respectively, and total revenues of $10.0 and $1.3 million for the periods then ended.
Those statements were audited by another auditor whose report has been furnished to us, and our opinion, insofar as it relates to the
amounts included for the South American Subsidiaries, is based solely on the report of the other auditors.
Going
Concern Uncertainty
The
accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As discussed
in Note 2 to the consolidated financial statements, the Company has suffered recurring losses from operations, negative cash flows from
operations and has a net capital deficiency that raise substantial doubt about its ability to continue as a going concern. Management’s
plans in regard to these matters are also described in Note 2. The consolidated financial statements do not include any adjustments that
might result from the outcome of this uncertainty.
Basis
for Opinion
These
consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion
on the Company’s consolidated financial statements based on our audits. We are a public accounting firm registered with the Public
Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company
in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission
and the PCAOB.
We
conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud.
The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part
of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing
an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether
due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence
regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles
used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
We believe that our audits provide a reasonable basis for our opinion.
/s/
Semple, Marchal & Cooper, LLP
Certified
Public Accountants
We
have served as the Company’s auditor since 2019.
Phoenix,
Arizona
March
31, 2023
F- 2
REPORT
OF THE INDEPENDENT AUDITORS
Board
of Directors and Stockholders of
Cerberus
Cyber Sentinel Corporation and Subsidiaries Scottsdale, Arizona
1/2
Report
on the financial statements
We
have audited the consolidated balance sheets of Arkavia Networks SpA. and its wholly-owned subsidiaries Arkavia Networks Limitada and
Arkavia Networks (collectively “Arkavia”), as of December 31, 2022 and 2021, and the related consolidated statements of operations,
stockholders’ equity, and cash flows for the year ended December 31, 2022, and for the period from December 1, 2021 (Acquisition)
to December 31, 2021; the combined balance sheets of Servicios Informaticos CUATROi, S.P.A., Comercializadora CUATROi S.P.A., CUATROi
Peru S.A.C., and CUATROi S.A.S. (entities under common ownership and management, collectively “CUATROi”) as of December 31,
2022 and the related combined statements of operations, stockholders’ equity, and cash flows for the period ended August 26, 2022
(Acquisition) to December 31, 2022; and the combined balance sheets of NLT Networks, S.P.A., NLT Tecnologias, Limitada, NLT Servicios
Profesionales, S.P.A. and White and Blue Solutions, LLC (entities under common ownership and management, collectively “NLT”)
as of December 31, 2022 and the related combined statements of operations, stockholders’ equity, and cash flows for the period
ended September 1, 2022 (Acquisition) to December 31, 2022; and the related notes (collectively “combined financial statements”)
(Arkavia, together with CUATROi and NLT, the “Company” ). In our opinion, such combined financial statements present fairly,
in all material respects the combined financial position as December 31, 2022 and 2021, and the results of its combined operations and
its cash flows for the periods then ended, in conformity with accounting principles generally accepted in the United States of America.
Basis
for Opinion
These
combined financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on
the combined financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting
Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company with respect to
the Company in accordance with U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission
and the PCAOB.
We
conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the combined financial statements are free of material misstatement, whether due to error or fraud.
The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part
of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing
an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
F- 3
Board of Directors and Stockholders of
Cerberus
Cyber Sentinel Corporation and Subsidiaries Scottsdale, Arizona
2/2
Our
audits include performing procedures to assess the risks of material misstatement of the combined financial statements, whether due to
error or fraud, and performing procedures that respond to those risks. Such procedures include examining, on a test basis, evidence regarding
the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used
and significant estimates made by management, as well as evaluating the overall presentation of the combined financial statements. We
believe that our audits and the report of other auditors provide a reasonable basis for our opinion.
CLAUDIO
SILVA MORALES
BAKER
TILLY CHILE LTDA.
Santiago,
Chile , March 31, 2023
We
have served as auditors since 2021.
Baker
Tilly Chile Auditores Consultores Ltda., trading as Baker Tilly Chile is a member of the global network of Baker Tilly International
Ltd., the members of which are separate and independent legal entities.
F- 4
CERBERUS
CYBER SENTINEL CORPORATION AND SUBSIDIARIES
CONSOLIDATED
BALANCE SHEETS
December 31,
December 31,
2022
2021
ASSETS
Current Assets:
Cash and cash equivalents
$ 1,833,163
$ 2,725,035
Accounts receivable, net
7,862,297
4,840,802
Notes receivable, related party
-
1,090,903
Inventory
11,803
189,596
Prepaid cost of revenue
2,634,667
12,239
Prepaid expenses and other current assets
1,724,650
948,726
Contract asset
332,215
-
Total Current Assets
14,398,795
9,807,301
Property and equipment, net
4,680,495
2,394,424
Right of use asset, net
255,687
277,578
Intangible assets, net
8,475,229
6,540,269
Goodwill
76,664,017
16,792,535
Other assets
22,592
-
Total Assets
$ 104,496,815
$ 35,812,107
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities:
Accounts payable and accrued expenses
$ 8,310,337
$ 2,709,066
Deferred revenue
4,472,140
52,824
Settlement liability
-
470,000
Lease liability
121,731
196,472
Loans payable
7,758,831
213,199
Convertible notes payable
2,550,000
1,500,000
Total Current Liabilities
23,213,039
5,141,561
Long-term Liabilities:
Loans payable, net of current portion
4,243,802
5,284,301
Lease liability, net of current portion
159,205
88,040
Deferred tax liability
435,678
-
Total Liabilities
28,051,724
10,513,902
Commitments and Contingencies
Stockholders’ Equity:
Common stock, $ .00001
par value; 300,000,000
shares authorized; 146,395,807
and 125,852,971
issued and outstanding at December 31, 2022 and 2021
1,464
1,258
Preferred stock, $ .00001 par value; 50,000,000 shares authorized; 0 shares issued and outstanding on December 31, 2022 and December 31, 2021
-
-
Additional paid-in capital
153,168,984
69,309,369
Accumulated translation adjustment
1,062,247
-
Accumulated deficit
( 77,787,604 )
( 44,012,422 )
Total Stockholders’ Equity
76,445,091
25,298,205
Total Liabilities and Stockholders’ Equity
$ 104,496,815
$ 35,812,107
The accompanying footnotes are an integral part of these condensed consolidated financial statements.
F- 5
CERBERUS
CYBER SENTINEL CORPORATION AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
December 31, 2022
December 31, 2021
Year Ended
December 31, 2022
December 31, 2021
Revenue:
Security managed services
$ 40,920,420
$ 11,797,719
Professional services
5,629,197
3,344,840
Total revenue
46,549,617
15,142,559
Cost of revenue:
Security managed services
15,431,523
3,089,599
Professional services
844,287
515,171
Cost of payroll
20,036,182
7,596,972
Stock based compensation
7,512,304
2,132,554
Total cost of revenue
43,824,296
13,334,296
Total gross profit
2,725,321
1,808,263
Operating expenses:
Professional fees
2,067,603
1,189,319
Advertising and marketing
804,218
435,016
Selling, general and administrative
23,106,451
9,809,200
Stock based compensation
9,885,191
8,076,688
Impairment of goodwill
-
22,078,064
Total operating expenses
35,863,463
41,588,287
Loss from operations
( 33,138,142 )
( 39,780,024 )
Other income (expense):
Other income
43,332
( 39,063 )
Interest expense, net
( 680,921 )
( 307,363 )
PPP loan forgiveness
-
980,800
Total other income (expense)
( 637,589 )
634,374
Loss before income taxes
( 33,775,731
)
( 39,145,650
)
Benefit from income taxes
( 549
)
-
Net loss
( 33,775,182 )
( 39,145,650 )
Foreign currency translation adjustment
1,062,247
-
Comprehensive loss
$ ( 32,712,935 )
$ ( 39,145,650 )
Net loss per common share - basic and diluted
$ ( 0.24 )
$ ( 0.33 )
Weighted average shares outstanding - basic
139,133,308
118,906,765
Weighted average shares outstanding - diluted
139,133,308
118,906,765
The accompanying footnotes are an integral part of these condensed consolidated financial statements.
F- 6
CERBERUS
CYBER SENTINEL CORPORATION AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
Accumulated
Additional
Other
Common Stock
Preferred Stock
Paid-in
Comprehensive
Accumulated
Shares
Amount
Shares
Amount
Capital
Gain/(Loss)
Deficit
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
-
-
-
-
15,464,587
-
-
15,464,587
Stock based compensation - common stock
909,819
9
-
-
2,266,225
-
-
2,266,234
Stock issued for cash
352,474
4
-
-
1,167,285
-
-
1,167,289
Exercise of options
2,689,071
27
-
-
1,480,115
-
-
1,480,142
Stock issued for cash in public offering
2,060,000
21
-
-
9,521,777
-
-
9,521,798
Stock issued for True Digital acquisition
8,229,000
82
-
-
34,726,298
-
-
34,726,380
Stock issued for VelocIT acquisition
256,678
3
-
-
( 3 )
-
-
-
Stock issued for Red74 acquisition
34,000
-
-
-
-
-
-
-
Stock issued for Creatrix acquisition
600,000
6
-
-
3,629,994
-
-
3,630,000
Stock issued for CyberViking acquisition
499,000
5
-
-
1,836,315
-
-
1,836,320
Stock issued for CUATROi acquisition
2,166,922
22
-
-
6,847,452
-
-
6,847,474
Stock issued for NLT acquisition
2,745,872
27
-
-
6,919,570
-
-
6,919,597
Foreign currency translation
-
-
-
-
-
1,062,247
-
1,062,247
Net loss
-
-
-
-
-
-
( 33,775,182 )
( 33,775,182 )
Balance at December 31, 2022
146,395,807
$ 1,464
-
$ -
$ 153,168,984
$ 1,062,247
$ ( 77,787,604 )
$ 76,445,091
Balance at January 1, 2021
116,104,971
$ 1,161
-
$ 12,607,074
-
$ ( 4,866,772 )
$ 7,741,463
Stock based compensation - stock options
-
-
-
-
7,802,096
-
-
7,802,096
Stock based compensation - common stock
392,900
4
-
-
2,407,142
-
-
2,407,146
Exercise of stock options
100,000
1
-
-
49,999
-
-
50,000
Exercise of options
100,000
1
-
-
49,999
-
-
50,000
Stock issued for conversion of convertible debt
1,500,000
15
-
-
2,999,985
-
-
3,000,000
Stock issued for cash
1,625,000
16
-
-
3,249,984
-
-
3,250,000
Stock issued for VelocIT acquisition
2,310,100
23
-
-
13,603,924
-
-
13,603,947
Stock issued for Atlantic acquisition
200,000
2
-
-
1,049,998
-
-
1,050,000
Stock issued for Red74 acquisition
306,000
3
-
-
2,107,997
-
-
2,108,000
Stock issued for Arkavia acquisition
2,914,000
29
-
-
14,569,971
-
-
14,570,000
Stock issued for settlement agreement
400,000
4
-
-
1,999,996
-
-
2,000,000
Replacement options issued in VelocIT acquisition
-
-
-
-
6,861,203
-
-
6,861,203
Net loss
-
-
-
-
-
-
( 39,145,650 )
( 39,145,650 )
Balance at December 31, 2021
125,852,971
$ 1,258
-
$ -
$ 69,309,369
$ -
$ ( 44,012,422 )
$ 25,298,205
The accompanying footnotes are an integral part of these condensed consolidated financial statements.
F- 7
CERBERUS
CYBER SENTINEL CORPORATION AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF CASH FLOWS
December
31, 2022
December
31, 2021
Cash flows from operating
activities:
Net loss
$ ( 33,775,182 )
$ ( 39,145,650 )
Adjustments to reconcile net
loss to net cash used in operating activities:
Stock
based compensation - stock options
15,464,587
7,802,096
Stock
based compensation - common stock
1,932,908
2,407,146
Depreciation
and amortization
3,071,917
294,858
Right
of use amortization
247,474
123,378
Non-cash
interest expense
60,651
73,391
Forgiveness
of PPP Loan
-
( 980,800 )
Settlement
liability
-
2,000,000
Other
( 24,869 )
55,528
Impairment of goodwill
-
22,078,064
Changes in operating assets
and liabilities:
Accounts
receivable, net
( 979,898 )
( 2,358,896 )
Inventory
173,156
497,893
Contract
assets
( 166,908 )
-
Prepaids
and other current assets
( 2,625,108 )
( 229,813 )
Accounts
payable and accrued expenses
4,237,986
( 405,915 )
Lease
liability
( 206,870 )
( 111,749 )
Settlement
liability
( 470,000 )
470,000
Deferred
revenue
2,379,149
45,340
Net
cash used in operating activities
( 10,681,007 )
( 7,385,129 )
Cash flows from investing
activities:
Purchases
of property and equipment
( 512,247 )
-
Cash
(paid)/acquired in acquisitions, net
( 5,536,697 )
2,050,057
Net
cash (used in)/provided by investing activities
( 6,048,944 )
2,050,057
Cash flows from financing
activities:
Proceeds
from sale of common stock
10,689,087
3,250,000
Proceeds
from stock option exercise
1,480,142
50,000
Proceeds
from loan payable
5,000,000
9,110
Proceeds
from notes payable, related party
-
133,018
Proceeds
from convertible note payable
1,000,000
1,500,000
Proceeds
from line of credit
86,585
221,346
Payment
on line of credit
( 369,829 )
( 224,346 )
Payment
on loans payable
( 2,083,076 )
( 1,859,820 )
Payment
on notes payable, related party
-
( 216,231 )
Payment
of debt issuance cost
( 25,000 )
-
Net
cash provided by financing activities
15,777,909
2,863,077
Effect of exchange rates on
cash and cash equivalents
60,170
-
Net increase in cash and cash
equivalents
( 891,872 )
( 2,471,995 )
Cash
and cash equivalents - beginning of the period
2,725,035
5,197,030
Cash
and cash equivalents - end of the period
$ 1,833,163
$ 2,725,035
Supplemental cash flow information:
Cash paid for:
Interest
$ 512,374
$ 91,490
Income
taxes
$ -
$ -
Non-cash investing and financing
activities:
Right
of use asset and lease liability recorded upon adoption of ASC 842
$ 476,986
$ 387,530
Forgiveness
of PPP Loan
$ -
$ 980,800
Common
stock issued in VelocIT acquisition
$ -
$ 13,603,947
Common
stock issued in Atlantic acquisition
$ -
$ 1,050,000
Common
stock issued in RED 74 acquisition
$ -
$ 2,108,000
Common
stock issued in Arkavia acquisition
$ -
$ 14,570,000
Options issued for VelocIT acquisition
$ -
$ 6,861,203
Common
stock issued in True Digital acquisition
$ 34,726,380
$ -
Common
stock issued in Creatrix acquisition
$ 3,630,000
$ -
Common
stock issued in CyberViking acquisition
$ 1,836,320
$ -
Common
stock issued in CUATROi acquisition
$ 6,847,474
$ -
Common
stock issued in NLT Secure acquisition
$ 6,919,597
$ -
The accompanying footnotes are an integral part of these condensed consolidated financial statements.
F- 8
CERBERUS
CYBER SENTINEL CORPORATION AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE
1 – NATURE OF THE ORGANIZATION AND BUSINESS
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 our wholly owned subsidiaries. Unless otherwise specified, all dollar amounts are expressed in United States dollars.
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. 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: “Cyber security is a Culture, not a Product.”
NOTE
2 – LIQUIDITY AND GOING CONCERN CONSIDERATIONS
The
accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and satisfaction
of liabilities in the normal course of business. For the year ended December 31, 2022, we incurred a net loss of $ 33,775,182 ,
had negative cash flows from operations of $ 10,681,007 , and working capital deficit of $ 8,814,244 . These matters raise substantial doubt
as to our ability to continue as a going concern.
Our existence is dependent upon our ability to develop profitable operations.
We are devoting substantially all of our efforts to developing our business, reducing overhead costs, and raising capital, although there
can be no assurance that the our efforts will be successful. No assurance can be given that our actions will result in profitable operations
or the resolution of liquidity problems. The accompanying consolidated financial statements do not include any adjustments that might
result should we be unable to continue as a going concern.
In
order to improve our liquidity, in addition to a planned reduction in overhead costs, we are actively pursuing additional debt and/or equity financing through discussions with investment bankers and private investors. There
can be no assurance that we will be successful in our efforts to secure additional financing.
The
financial statements do not include any adjustments relating to the recoverability of assets and the amount or classification of liabilities
that might be necessary should we be unable to continue as a going concern.
NOTE
3 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the
United States of America (“GAAP”). The summary of significant accounting policies presented below is designed to assist in
understanding our consolidated financial statements. Such consolidated financial statements and accompanying notes are the representations
of our management, who is responsible for their integrity and objectivity.
F- 9
Consolidation
The
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.
Prior
Period Reclassifications
Reclassification
of certain immaterial prior period amounts have been made to conform to the current period presentation.
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 differ from those estimates.
We
believe the following critical accounting policies affect our more significant judgments and estimates used in the preparation of the
accompanying consolidated financial statements. Significant estimates include the allowance for doubtful accounts, the carrying value
of intangible assets and goodwill, deferred tax asset and valuation allowance, the estimated fair value of assets acquired, liabilities
assumed and stock issued in business combinations, and assumptions used in the Black-Scholes-Merton pricing model, such as expected volatility,
risk-free interest rate, share price, and expected dividend rate.
Revenue
Our
revenues are 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.
Our
managed services offerings typically are paid in advance of providing services. We have determined that our contracts do not include
a significant financing component. Payments received in advance of our performance are initially recorded as deferred revenue and then
recognized as revenue on a straight-line basis over the term of the contract. Revenue is recognized net of allowances for applicable
transaction-based taxes collected from customers.
Our
revenue is categorized and disaggregated as reflected in our consolidated statements of operations and comprehensive loss, as follows:
Security
Managed Services
We
have four distinct revenue streams under security managed services: compliance, secured managed services, SOC managed services, and vCISO.
We derive revenue from compliance by ensuring our customers are implementing the right controls, properly prioritizing risks, and investing
in the appropriate remediation, so our customers can achieve compliance, adhere to industry standards and guidelines, and manage continuous
monitoring over time. We derive revenue from secured managed services through security focused end-to-end network and device management
solutions for companies that want to outsource their administration needs to a team of senior engineers who provide modern strategy,
insights, and support. We derive revenue from SOC managed services by offering SOC-as-a-service, which is a subscription-based service
that manages and monitors clients’ logs, devices, clouds, network, and assets for possible cyber threats. We derive revenue from
vCISO when corporations are in need of cybersecurity services, but many do not have the capital resources or knowledge base to hire a
Chief Information Security Officer. We offer this service to companies on an ongoing managed service basis as a resource to augment their
management team. vCISO services include road mapping the future state for the client and providing our knowledgeable expertise to help
them achieve their security needs.
F- 10
Performance
Obligations
Our
contract transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance
obligation is satisfied. We have determined the performance obligations for the following services:
Compliance :
We have determined that services provided under compliance contains a single performance obligation. We recognize revenue as earned based
on time and material.
Secured
Managed Services : We consider these services to be one performance obligation, although they may include various parts (e.g., support
desk, vulnerability identification and patching, firewall management, etc. (referred to generally as the “parts”)). These
parts are not viewed as being distinct, but rather a collection of interrelated parts that are combined to fill a functional need over
a period of time (managed IT service). As such, the parts are not viewed as distinct as the parts are not separable in the contract.
We bill the client on a monthly basis under the annual contract, and revenue is recognized as earned ratably over the contract term.
SOC
Managed Services : We have determined that SOC managed services is viewed by our company as one performance obligation, although it
may include various parts (e.g., architecture, design, security, etc. (referred to generally as the “parts”)). This position
is based on the fact that these various parts are not viewed as being distinct. Revenue is recognized as earned ratably over the contract
term.
vCISO :
We have determined that vCISO managed services is viewed by our company as one performance obligation, although it may include various
parts (e.g., strategy, advisory, and oversight (referred to generally as the “parts”)). This position is based on the fact
that these various parts are not viewed as being distinct. Revenue is recognized as earned based on time and materials.
Professional
Services
We
have four distinct revenue streams under professional services: technical assessments, incident response and forensics, training, and
other cybersecurity services. We derive revenue from technical assessments by utilizing the same tools and techniques a malicious cybercriminal
would use to try to gain unauthorized access to highly guarded corporate systems and data to evaluate technical controls and quantify
business risks in a meaningful way. We derive revenue from incident response and forensics by providing our customers with certified
experts experienced in locating and neutralizing threat actors who have breached their environments. Our team is able to identify and
contain a cyberattack quickly, implement patches or configuration changes to prevent re-infection, perform forensic analysis to determine
root cause, and provide a plan of attack for improvements that will prevent a similar attack from succeeding in the future. We derive
revenue from training by offering cybersecurity awareness training required under most compliance frameworks, and recommended as a best
practice under National Institute of Standards and Technology standards, to help reduce the risk of a successful cyber-attack. We derive
revenue from other cybersecurity services for hardware and software for customers IT infrastructure along with occasional staffing services.
Performance
Obligations
Our
contract transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance
obligation is satisfied. We have determined the performance obligations for the following services:
Technical
Assessments : We have determined that a technical assessment is viewed by our company as one performance obligation. Revenue is recognized
at a point in time when the result of the assessment is turned over to the customer.
Incident
Response and Forensics : We consider these services to be one performance obligation, although they may include various parts (e.g.,
determine the source, cause, and prevention of recurrence etc. (referred to generally as the “parts”)). These parts are not
viewed as being distinct. We recognize revenue as earned based on time and material.
F- 11
Training :
We have determined that services provided under compliance contains a single performance obligation. We recognize revenue as earned based
on time and material.
Other
Cybersecurity Services : We have determined that services provided under other cyber security is comprised of hardware and software
sales and contains a single performance obligation. We recognize revenue upon delivery of equipment to the client. The staffing services
offered contains a single performance obligation based on time and materials and revenue is recognized as invoices are approved and generated.
Cash
and Cash Equivalents
We
consider all highly liquid investments with original maturities of three months or less at the time of purchase to be cash equivalents.
Accounts
Receivable
Accounts
receivable are generally unsecured and reported at their outstanding unpaid principal balances, net of allowances for doubtful accounts.
We provide for allowances for doubtful receivables based on our 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 December 31, 2022 and 2021, our allowance
for doubtful accounts was $ 270,011 and $ 77,811 , respectively.
Prepaid
cost of revenue
Prepaid
cost of revenue represents amounts charged by our vendors for licenses that we resell to our customers. These amounts are amortized to
cost of revenue over the same period revenue is recognized for the related contract with our customers.
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 will be removed from the accounts and the resulting gain or loss, if any, will be reflected in operations.
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. Fair value is determined based on discounted
cash flows or appraised values, depending on the nature of the assets. No impairment was recorded for the year ended December 31, 2022.
Intangible
Assets
We
record our intangible assets at estimated fair value in accordance with Accounting Standards Code (“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.
F- 12
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 during the fourth quarter, 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.
Advertising
and Marketing Costs
We
expense advertising and marketing costs as they are incurred. Advertising and marketing expenses were $ 804,218 and $ 435,016 for the years
ended December 31, 2022 and 2021, respectively, and are recorded in operating expenses on the 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). We utilize market
data or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks
inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated, or generally unobservable.
ASC 820 establishes a fair value hierarchy that prioritizes the inputs used to measure fair value. The hierarchy gives the highest priority
to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurement) and the lowest priority to unobservable
inputs (Level 3 measurement). This fair value measurement framework applies at both initial and subsequent measurement.
Level
1:
Quoted
prices are available in active markets for identical assets or liabilities as of the reporting date. Active markets are those in
which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing
basis.
Level
2:
Pricing
inputs are other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as
of the reported date. Level 2 includes those financial instruments that are valued using models or other valuation methodologies.
These models are primarily industry-standard models that consider various assumptions, including quoted forward prices for commodities,
time value, volatility factors, and current market and contractual prices for the underlying instruments, as well as other relevant
economic measures. Substantially all of these assumptions are observable in the marketplace throughout the full term of the instrument,
can be derived from observable data, or are supported by observable levels at which transactions are executed in the marketplace.
Level
3:
Pricing
inputs include significant inputs that are generally less observable from objective sources. These inputs may be used with internally
developed methodologies that result in management’s best estimate of fair value. The significant unobservable inputs used in
the fair value measurement for nonrecurring fair value measurements of long-lived assets include pricing models, discounted cash
flow methodologies and similar techniques.
Fair
Value of Financial Instruments
The
carrying value of cash, accounts receivable, accounts payable and accrued expenses, and other current liabilities approximate their fair
values using Level 3 inputs, based on the short-term maturity of these instruments. The carrying amount of loans and of notes payable
approximate the estimated fair value for this financial instrument as management believes that such debt and interest payable on the
notes approximates our incremental borrowing rate. The long-lived assets (i.e., goodwill and intangible assets) were valued utilizing
Level 3 inputs. Significant unobservable inputs used in fair value measurement of the intangible assets include projected revenue, gross
profit and operating expenses, income tax rates, discount rates, royalty rates, and attrition rates.
F- 13
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 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 have been excluded from our computation of net loss per common share for the
years ended December 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
December 31, 2022
December 31, 2021
Stock options
36,397,521
31,372,148
Warrant
144,200
-
Convertible debt
430,718
300,000
Total
36,972,439
31,672,148
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 and nonemployees, 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-Merton option pricing model. The use of the Black-Scholes-Merton option pricing model requires management
to make assumptions with respect to the expected term of the option, the expected volatility of the common stock consistent with the
expected life of the option, risk-free interest rates and expected dividend yields of the common stock. For awards subject to service-based
vesting conditions, including those with a graded vesting schedule, 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. Due to our company’s limited history and lack of public market for its 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-Merton
option pricing model.
Stock-based
awards are accounted for using the fair value method. Grant date fair values for stock options are determined using the Black-Scholes-Merton
option pricing model and a single option award approach.
We
issued shares of our stock to vendors and nonemployee for services provided. We recognize the accounting grant date fair value of the
stock award as compensation expense over the required service period of each award. Shares issued for services are measured based on
the fair market value of the underlying common stock on their respective accounting grant dates.
Foreign
Currency
Our
functional and reporting currency is the U.S. dollar. For certain of our foreign subsidiaries whose functional currency is other than
the U.S. dollar, we translate revenue and expense transactions at average exchange rates. We translate assets and liabilities at period-end
exchange rates and include foreign currency translation gains and losses as a component of accumulated other comprehensive income.
F- 14
Leases
Leases
in which our company is 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 2.34 years.
Right-of-use
(“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.
In
accordance with ASC 842, Leases , we recognized a ROU asset and corresponding lease liability on our consolidated balance sheet
for long-term office leases and a vehicle operating lease agreement. See Note 14 – Leases for further discussion, including the
impact on our consolidated financial statements and related disclosures.
Income
Taxes
Deferred
tax assets and liabilities are recognized for the future tax consequences attributable to differences between the consolidated financial
statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets, including tax loss
and credit carry forwards, and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which
those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in
tax rates is recognized in income in the period that includes the enactment date.
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 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 December 31, 2022 and 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 consolidated financial statements. Our practice is to recognize interest and penalties, if any, related to uncertain tax positions
in income tax expense in the consolidated statements of operations when a determination is made that such expense is likely.
Emerging
Growth Company Status
We
are an emerging growth company, as defined in the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”). Under the
JOBS Act, emerging growth companies can delay adopting new or revised accounting standards issued subsequent to the enactment of the
JOBS Act until those standards apply to private companies. We have elected to use this extended transition period for complying with
new or revised accounting standards that have different effective dates for public and private companies until the earlier of the date
that it is (i) no longer an emerging growth company or (ii) affirmatively and irrevocably opts out of the extended transition period
provided in the JOBS Act. As a result, these consolidated financial statements may not be comparable to companies that comply with the
new or revised accounting pronouncements as of public company effective dates. The JOBS Act does not preclude an emerging growth company
from early adopting new or revised accounting standards. We expect to use the extended transition period for any new or revised accounting
standards during the period which we remain an emerging growth company.
F- 15
Recently
Issued Accounting Standards
In
May 2021, the Financial Accounting Standards Board 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. The adoption of this standard did not have a material impact on our consolidated financial statements.
In
October 2021, the FASB issued ASU No. 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities
from Contracts with Customers. The new guidance requires contract assets and contract liabilities acquired in a business combination
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 our consolidated financial statements.
NOTE
4 – ACQUISITIONS
2021
Acquisitions
Catapult
Acquisition Corporation
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. All issued and outstanding shares of common stock of VelocIT were converted into the right to receive an aggregate of
up to 2,566,778 shares of common stock, subject to a holdback of 256,678 shares of our common stock. In addition, we issued
replacement options to various VelocIT employees to purchase an aggregate of 1,542,251 shares of our common stock with
a fair value of $ 6,861,203 which was included in the purchase price of the transaction. The transaction closed on August 12, 2021.
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
$ 20,465,150
Tangible assets acquired:
Cash
270,397
Accounts receivable
649,810
Prepaid expenses
26,282
Property and equipment
24,862
IT assets
10,780
Total tangible assets
982,131
Intangible assets acquired:
Tradename - trademarks
542,800
Intellectual property
355,000
Non-competes
59,100
Total intangible assets
956,900
Assumed liabilities:
Accounts payable
351,190
Accrued expenses
192,034
Loans payable
549,507
SBA loan payoff
1,056,960
Total assumed liabilities
2,149,691
Net liabilities acquired
210,660
Goodwill ( a )
$ 20,675,810
(a) Goodwill
is not deductible for tax purposes.
F- 16
Atlantic
Technology Systems, Inc. Acquisition
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 (the “Shareholders”). Pursuant to the agreement, we purchased from the
Shareholders all of the outstanding shares of ATE and ATS. The aggregate purchase price for the shares was 200,000 shares of our common
stock and $ 75,000 in cash. Furthermore, the Shareholders shall receive an additional 100,000 shares of our common stock based upon Atlantic
achieving certain revenue and earnings thresholds and an additional $ 150,000 in cash upon our listing to a national exchange. At December
31, 2021, we noted that Atlantic would not achieve the certain revenue and earnings threshold for additional compensation and,
therefore, was not included in the transaction price.
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
$ 1,260,000
Tangible assets acquired:
Cash
30,612
Accounts receivable
20,778
Prepaid expenses
4,311
Inventory
15,425
Property and equipment
54,023
Total tangible assets
125,149
Intangible assets acquired:
Tradename - trademarks
115,500
Intellectual property
29,000
Non-competes
18,800
Total intangible assets
163,300
Assumed liabilities:
Accounts payable
4,314
Accrued expenses
3,212
Total assumed liabilities
7,526
Net assets acquired
280,923
Goodwill ( a )
$ 979,077
(a) Goodwill
is not deductible for tax purposes.
RED74
LLC Acquisition
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. Pursuant to the agreement,
the merger became effective at such time as a certificate of merger was accepted by the Secretary of State of New Jersey, or November
9, 2021 (the “Effective Time”). All shares of RED74 issued and outstanding immediately prior to the Effective Time were converted
into the right to receive an aggregate of 340,000 shares of our common stock and $ 50,000 in cash..
F- 17
RED74
provides secured managed services and key IT security management expertise to small-to-mid-market businesses in New Jersey. RED74 focuses
primarily on clients within two industry verticals: financial services and distribution/warehouse management. RED74 offers strategic
solutions that address the specific needs of these smaller enterprises made possible by their experienced and personable staff and industry-leading
technology processes. Its experienced staff members are well-versed in either partial or total secured managed solutions for businesses.
RED74 has a single office location in Pennington, New Jersey and supports clients in New Jersey, Manhattan, and Eastern Pennsylvania.
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
$ 2,158,000
Tangible assets acquired:
Cash
115,855
Accounts receivable
115,612
Other assets
81,844
Property and equipment
1,539
Total tangible assets
314,850
Intangible assets acquired:
Tradename - trademarks
328,900
Intellectual property
70,000
Customer base
279,000
Non-competes
42,500
Total intangible assets
720,400
Assumed liabilities:
Accounts payable
36,119
Accrued expenses
12,249
Total assumed liabilities
48,368
Net assets acquired
986,882
Goodwill ( a )
$ 1,171,118
(a) Goodwill
is not deductible for tax purposes.
Ocean
Point Equities, Inc. (Arkavia) Acquisition
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 (the “Arkavia Acquisition”). Under the terms of the Arkavia
Acquisition, all of the issued and outstanding equity securities of Arkavia were exchanged for an aggregate of 2,914,000 shares of our
common stock.
Arkavia,
a cybersecurity services company headquartered in Santiago, Chile, is oriented to solve problems with the best technological alternatives
and their recognized IT Engineering services. Founded in 2010, Arkavia provides consulting, delivery, managed security service provider,
and network monitoring services to a diversified client base throughout South America. With years of experience backed by multiple certifications
of its specialists, Arkavia’s customers include multiple leading brands in the market in each important business segment.
F- 18
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
$ 14,570,000
Tangible assets acquired:
Cash
1,753,193
Accounts receivable
744,400
Inventory
1,210,442
Prepaids
465,791
Other receivables
1,067,477
Property and equipment
1,424,760
Total tangible assets
6,666,063
Intangible assets acquired:
Tradename - trademarks
811,100
Intellectual property
460,000
Customer base
987,000
Non-competes
313,000
Total intangible assets
2,571,100
Assumed liabilities:
Accounts payable
1,125,396
Accrued liabilities
460,496
Other
98,268
Long-term debt
5,156,228
Total assumed liabilities
6,840,388
Net assets acquired
2,396,775
Goodwill ( a )
$ 12,173,225
(a) Goodwill
is not deductible for tax purposes.
2022
Acquisitions
True
Digital Security, Inc. Acquisition
On
January 5, 2022, we entered into the 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 $ 6,153,000
in cash and 8,229,000 shares of our common stock.
F- 19
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
$ 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
Intangible assets acquired:
Tradename - trademarks
1,744,200
Intellectual property
1,137,000
Non-competes
124,900
Total intangible assets
3,006,100
Assumed liabilities:
Accounts payable and accrued expenses
1,283,003
Deferred revenue
1,956,600
Line of credit
283,244
Loans payable
181,741
Loans payable - shareholder
543,581
Total assumed liabilities
4,248,169
Net assets acquired
1,899,227
Goodwill ( a )
$ 38,980,153
(a) Goodwill
and intangibles are not deductible for tax purposes.
Creatrix,
Inc. Acquisition
On
June 1, 2022, we entered into a stock purchase agreement with the stockholders of Creatrix, pursuant to which Creatrix became our wholly
owned subsidiary. We anticipate that this will expand our professional services offerings and capabilities. Creatrix offers recognized
expertise in identity management as wells as systems integration and software engineering and specializes in biometrics, vetting, credentialing,
and case management.
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
$ 3,630,000
Tangible assets acquired:
Cash
3,572
Accounts receivable
125,908
Contract assets
33,965
Prepaid expenses and other current assets
3,597
Total tangible assets
167,042
Assumed liabilities:
Accounts payable and accrued expenses
48,001
Loans payable
56,687
Total assumed liabilities
104,688
Net assets acquired
62,354
Goodwill ( a )
$ 3,567,646
(a)
Goodwill is
not deductible for tax purposes.
F- 20
CyberViking,
LLC Acquisition
On
July 1, 2022, we entered into a stock purchase agreement with the interest holders of CyberViking and its interest holders, pursuant
to which we acquired all of the issued and outstanding units of CyberViking, with CyberViking becoming a wholly owned subsidiary of our
company. We anticipate that this will expand our professional services offerings and capabilities. CyberViking specializes in application
security services, incident response, and threat hunting as well as the creation and management of security operation centers.
We
did not acquire assets nor assume liabilities in our purchase of CyberViking, as a result the $ 1,836,320 of consideration paid is recognized
as goodwill. The goodwill is not deductible for tax purposes.
CUATROi
Acquisition
On
August 25, 2022, we entered into a stock purchase agreement with CUATROi and its partners, pursuant to which CUATROi became our wholly
owned subsidiary. We anticipate that this will expand our professional services offerings and capabilities. CUATROi is a cloud, managed
services provider and cybersecurity company with offices in South America.
The
aggregate purchase price was allocated to the tangible and intangible assets acquired and liabilities assumed based on their estimated
fair values as of the acquisition date, with the excess recorded to goodwill. During the measurement period, which will not exceed one
year from closing, we will continue to obtain information to assist us in finalizing the acquisition date fair values. Any qualifying
changes to our preliminary estimates will be recorded as adjustments to the respective assets and liabilities, with any residual amounts
allocated to goodwill.
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
$ 6,847,474
Tangible assets acquired:
Cash
77,804
Accounts receivable
478,210
Prepaid expenses and other current assets
51,464
Property and equipment
434,816
Total tangible assets
1,042,294
Intangible assets acquired:
Customer base
1,240,000
Total intangible assets
1,240,000
Assumed liabilities:
Accounts payable and accrued expenses
242,830
Loans payable
850,199
Total assumed liabilities
1,093,029
Net assets acquired
1,189,265
Goodwill ( a )
$ 5,658,209
(a) Goodwill
and intangibles are not deductible for tax purposes.
NLT
Secure Acquisition
On
September 1, 2022, we entered into a stock purchase agreement with NLT Secure and its interest holders, pursuant to which we acquired
all of the issued and outstanding units of NLT Secure becoming a wholly owned subsidiary of our company. We anticipate that this will
expand our professional services offerings and capabilities. NLT Secure provides a broad range of security solutions and managed services
to organizations throughout South America.
F- 21
The
aggregate purchase price was allocated to the tangible and intangible assets acquired and liabilities assumed based on their estimate
fair values as of the acquisition date, with the excess recorded to goodwill. During the measurement period, which will not exceed one
year from closing, we will continue to obtain information to assist us in finalizing the acquisition date fair values. Any qualifying
changes to our preliminary estimates will be recorded as adjustments to the respective assets and liabilities, with any residual amounts
allocated to goodwill.
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
$ 6,919,597
Tangible assets acquired:
Cash
48,858
Accounts receivable
66,972
Prepaid expenses and other current assets
154,300
Property and equipment
1,071,401
Total tangible assets
1,341,531
Assumed liabilities:
Accounts payable and accrued expenses
791,228
Loans payable
1,778,591
Total assumed liabilities
2,569,819
Net liabilities assumed
1,228,288
Goodwill ( a )
$ 8,147,885
(a) Goodwill
is not deductible for tax purposes.
Pro
forma financial information is not presented because the acquisitions were not material to our financial statements, individually or
in the aggregate.
NOTE
5 – PREPAID EXPENSES AND OTHER CURRENT ASSETS
Prepaid
expenses and other current assets consisted of:
SCHEDULE
OF PREPAID EXPENSES AND OTHER CURRENT ASSETS
December 31, 2022
December 31, 2021
Prepaid expenses
$ 987,651
$ 441,259
Prepaid taxes
572,645
231,014
Prepaid insurance
164,354
46,751
Deferred interest
-
229,702
Total prepaid expenses and other current assets
$ 1,724,650
$ 948,726
NOTE
6 – PROPERTY AND EQUIPMENT
Property
and equipment consisted of the following:
SCHEDULE
OF PROPERTY AND EQUIPMENT
December 31, 2022
December 31, 2021
Computer equipment
$ 1,264,713
$ 495,235
Building
1,776,040
1,047,020
Leasehold improvements
541,647
109,626
Vehicle
28,229
63,052
Furniture and fixtures
151,142
33,358
Software
1,667,283
748,599
Property and equipment
gross
5,429,054
2,496,890
Less: accumulated depreciation
( 748,559 )
( 102,466 )
Property and equipment, net
$ 4,680,495
$ 2,394,424
Total
depreciation expense was $ 736,181 and $ 87,993 for the years ended December 31, 2022 and 2021, respectively.
F- 22
NOTE
7 – INTANGIBLE ASSETS AND GOODWILL
At
December 31, 2021, we determined it was more-likely-than-not that the carrying value of goodwill in our reporting units was impaired
as of December 31, 2021. The fair value estimates for all reporting units were based on a blended analysis of the present value of future
cash flows and the market value approach. The significant estimates used in the discounted cash flows model included our weighted average
cost of capital, projected cash flows, and the long-term rate of growth. The significant estimates used in the market approach model
included identifying public companies engaged in businesses that are considered comparable to those of the reporting unit and assessing
comparable revenue and earnings multiples in estimating the fair value of the reporting unit. The excess of the reporting unit’s
carrying value over the estimate of the fair value was recorded as goodwill impairment of $ 22,078,064 . There was no impairment recognized
as of and during the year ended December 31, 2022.
The
following table summarizes the changes in goodwill during the years ended December 31, 2022 and 2021, respectively:
SCHEDULE OF CHANGES IN GOODWILL
Balance December 31, 2020
$ 4,101,369
Acquisition of goodwill
34,999,230
Impairment
( 22,078,064 )
Reclassification based on valuation report (1)
( 230,000 )
Balance December 31, 2021
16,792,535
Acquisition of goodwill
58,190,213
Foreign currency translation adjustment
1,237,153
Other
444,116
Ending balance, December 31, 2022
$ 76,664,017
(1) During
the year ended December 31, 2022, we completed a valuation for the December 16, 2021 acquisition
of Alpine. As such, the purchase price allocation disclosed in our Annual Report in Form
10-K for December 31, 2021, filed on March 31, 2022, changed and, therefore, goodwill changed.
Intangible
assets, net are summarized as follows:
SUMMARY
OF IDENTIFIABLE INTANGIBLE ASSETS
Gross Carrying Amount
Accumulated Amortization
Net Carrying Amount
December 31, 2022
Gross Carrying Amount
Accumulated Amortization
Net Carrying Amount
Tradenames – trademarks
$ 4,744,409
$ ( 1,167,476 )
$ 3,576,933
Customer base
2,949,143
( 449,565 )
2,499,578
Non-compete agreements
796,583
( 436,611 )
359,972
Intellectual property/technology
2,659,391
( 620,645 )
2,038,746
Intangible Asset
$ 11,149,526
$ ( 2,674,297 )
$ 8,475,229
F- 23
Gross Carrying Amount
Accumulated Amortization
Net Carrying Amount
December 31, 2021
Gross Carrying Amount
Accumulated Amortization
Net Carrying Amount
Tradenames – trademarks
$ 3,010,100
$ -
$ 3,010,100
Customer base
1,650,000
( 57,261 )
1,592,739
Non-compete agreements
675,500
( 154,653 )
520,847
Intellectual property/technology
1,528,000
( 111,417 )
1,416,583
Intangible Asset
$ 6,863,600
$ ( 323,331 )
$ 6,540,269
During
the third quarter of 2022, as the result of rebranding and expected future marketing of our products and services, we made the decision
to phase out certain indefinite-lived tradenames from acquired subsidiaries. We believe the phase-out and integration of the rebranding
and marketing will be completed no later than June 30, 2024, and expect to recognize $ 1,211,800 of amortization expense from tradenames
previously held as indefinite-lived.
Amortization
expense of identifiable intangible assets was $ 2,338,273 and $ 206,862 , for the years ended December 31, 2022 and 2021, respectively.
As of December 31, 2022, the weighted-average remaining amortization period for intangible assets was 3.84 years.
Based
on the balance of intangibles assets at December 31, 2022, expected future amortization expense is as follows:
SCHEDULE OF FUTURE AMORTIZATION EXPENSE
2023
$ 2,687,120
2024
1,947,787
2025
1,758,851
2026
1,656,636
2027
424,835
Future
Amortization Expense
$ 8,475,229
NOTE
8 – ACCOUNTS PAYABLE AND ACCRUED EXPENSES
Accounts
payable and accrued expenses consisted of the following amounts:
SCHEDULE
OF ACCOUNTS PAYABLE AND ACCRUED EXPENSES
December 31, 2022
December 31, 2021
Accounts payable
$ 5,267,492
$ 1,700,260
Accrued payroll
1,274,919
482,588
Accrued expenses
1,296,382
513,718
Accrued commissions
305,768
-
Accrued interest
165,776
12,500
Total accounts payable and accrued expenses
$ 8,310,337
$ 2,709,066
Note
9 - RELATED PARTY TRANSACTIONS
Independent
Consulting Agreement with Stephen Scott
In
August 2020, we entered into an Independent Consulting Agreement with Stephen Scott, a Director of our company, with respect to advisory
and consulting services relating to our strategic and business development, and sales and marketing. Mr. Scott receives a consulting
fee of $ 11,500 per month for such services. During the years ended December 31, 2022 and 2021, we paid consulting fees to Mr. Scott in
the amount of $ 138,000 each year.
Convertible
Note Payable – Related Party
On
December 23, 2020, we issued an unsecured convertible note to Hensley & Company in the principal amount of $ 3,000,000 bearing an
interest rate at 6.00 % per annum payable at maturity with a maturity date of December 31, 2021 , with a conversion price of $ 2.00 per share.
On December 31, 2021, Hensley & Company converted the principal amount of $ 3,000,000 for 1,500,000 shares of our common stock
at a conversion price of $ 2.00 per share.
F- 24
Managed
Services Agreement with Hensley Beverage Company – Related Party
In
July 2021, we entered into a 1-year Managed Services Agreement with Hensley Beverage Company to provide secured managed services. We
also may be engaged by Hensley Beverage Company from time to time to provide other related services outside the scope of the Managed
Services Agreement. While the agreement provides for a term through December 31, 2021, the agreement will continue until terminated by
either party. For the years ended December 31, 2022 and 2021, we received $ 850,445 and $ 466,597 , respectively from Hensley Beverage Company
for contracted services and had an outstanding receivable balance of $ 15,737 and $ 11,508 as of December 31, 2022 and 2021, respectively.
Note
Receivable – Related Party
Arkavia
provided cash infusions to a related party to fund a wholly owned subsidiary in Peru for start-up and operational costs. The subsidiary
is incorporated and as such, the assets, liabilities and operation results are included in the condensed consolidated financial statements.
At December 31, 2022, no amount remains outstanding.
Note
10 - STOCKHOLDERS’ EQUITY
Our
amended and restated certificate of incorporation authorized the issuance of up to 300,000,000 shares of common stock and 50,000,000
shares of undesignated preferred stock, each having a par value of $ 0.00001 per share. Shares of common stock have both economic and
voting rights.
Equity
Transactions
During
the years ended December 31, 2022 and 2021, we issued an aggregate of 2,412,474 and 1,625,000 shares of common stock to investors for
cash proceeds of $ 10,689,087 and $ 3,250,000 , respectively.
During
the years ended December 31, 2022 and 2021, we issued an aggregate of 909,819 and 392,900 shares of common stock, respectively, to consultants
and vendors for services rendered.
On
December 31, 2021, we issued 1,500,000 shares of common stock pursuant to the conversion of a convertible note with Hensley & Company.
On
January 18, 2022, we issued a warrant to the underwriter of our Form S-1 to purchase an aggregate 144,200 shares of our common stock.
The warrant is exercisable for a period of 5 years from the date of issuance at an exercise price of $ 5.00 per share.
The
follow table summarizes warrant activity:
SCHEDULE
OF STOCK WARRANT ACTIVITY
Shares
Weighted
Average
Exercise
Price
Weighted
Average
Remaining
Contractual
Life
(in years)
Aggregate
Intrinsic
Value
Outstanding at January 1, 2022
-
$ -
-
$ -
Granted
144,200
5.00
-
-
Exercised
-
-
-
-
Expired or cancelled
-
-
-
-
Outstanding at December 31, 2022
144,200
5.00
4.01
-
Exercisable at December 31, 2022
144,200
$ 5.00
4.01
$ -
F- 25
Note
11 – STOCK-BASED COMPENSATION
2019
Equity Incentive Plan
Our
Board of Directors approved our 2019 Equity Incentive Plan (the “2019 Plan”) in June 2019, and our stockholders holding a
majority of the outstanding shares of our common stock approved and adopted the 2019 Plan. On October 17, 2022, the maximum number of
shares of our common stock that may be issued under our 2019 Plan was increased to 60,000,000 shares. As of December 31, 2022, there
were 20,213,408 shares of common stock available for issue as future awards under the 2019 Plan.
Options
We
granted options for the purchase of 17,457,613 and 11,091,691 shares of common stock during the year ended December 31, 2022 and 2021,
respectively.
In
applying the Black-Scholes option pricing model to stock options granted, we used the following assumptions:
SCHEDULE
OF BLACK-SCHOLES STOCK OPTIONS GRANTED
For the Year Ended
For the Year Ended
December 31, 2022
December 31, 2021
Risk free interest rate
1.43 % - 4.22
%
0.42 % - 1.34
%
Contractual term (years)
5.00 – 10.00
5.00 – 10.00
Expected volatility
87.11 % - 90.90
%
73.43 % - 85.22
%
Expected dividend yield
-
%
-
%
The
follow table summarizes stock option activity:
SCHEDULE
OF STOCK OPTION ACTIVITY
Shares
Weighted Average Exercise Price
Weighted Average Remaining Contractual Life (in years)
Aggregate Intrinsic Value
Outstanding at January 1, 2021
24,573,700
$ 0.86
-
$ -
Granted
11,091,691
3.60
-
-
Exercised
( 100,000 )
0.50
-
-
Expired or cancelled
( 4,193,243 )
0.83
-
-
Outstanding at December 31, 2021
31,372,148
1.84
-
-
Granted
17,457,613
3.51
-
-
Exercised
( 2,689,071 )
0.55
-
-
Expired or cancelled
( 9,743,169 )
3.03
-
-
Outstanding at December 31, 2022
36,397,521
$ 2.45
5.65
$ 41,440,378
Exercisable at December 31, 2022
19,829,580
$ 1.41
3.57
$ 37,818,420
The
aggregate intrinsic value for stock options outstanding and exercisable is defined as the positive difference between the fair market
value of our common stock and the exercise price of the stock options.
Total
compensation expense related to the options was $ 15,464,587 and $ 7,802,096 for the years ended December 31, 2022 and 2021, respectively.
As of December 31, 2022, there was future compensation expense of $ 56,183,188 with a weighted average recognition period of 2.31 years
related to the options.
F- 26
NOTE
12 – 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, we recorded a settlement liability at December
31, 2021 of $ 470,000 on the statement of operations and issued 400,000 shares of our common stock to Maxim pursuant to the settlement.
The settlement liability was paid in January 2022.
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.
Indirect
Taxes
We
are subject to indirect taxation in some, but not all, of the various states and foreign jurisdictions in which we conduct business.
Laws and regulations attempting to subject commerce conducted over the Internet to various indirect taxes are becoming more prevalent,
both in the United States and internationally, and may impose additional burdens on us in the future. Increased regulation could negatively
affect our business directly, as well as the business of our customers. Taxing authorities may impose indirect taxes on the Internet-related
revenue we generated based on regulations currently being applied to similar, but not directly comparable industries. There are many
transactions and calculations where the ultimate indirect tax determination is uncertain. In addition, domestic and international indirect
taxation laws are complex and subject to change. We may be audited in the future, which could result in changes to our indirect tax estimates.
We continually evaluate those jurisdictions in which nexus exists, and believe we maintain adequate indirect tax accruals.
As
of December 31, 2022 and 2021, our accrual for estimated indirect tax liabilities was $ 409,187 and $ 99,088 , respectively, reflecting
our best estimate of the potential liability based on an analysis of our business activities, revenues subject to indirect taxes, and
applicable regulations. Although we believe our indirect tax estimates and associated liabilities are reasonable, the final determination
of indirect tax audits, litigation, or settlements could be materially different than the amounts established for indirect tax contingencies.
NOTE
13 – LOANS PAYABLE, CONVERTIBLE NOTE PAYABLE AND LINES OF CREDIT
Loans
Payable
Loans
payable was as follows:
SCHEDULE
OF LOAN PAYABLE
Interest
Rate
Maturities
December
31, 2022
December
31, 2021
Term
loans (US dollar denominated)
5.00 %
– 7.50
%
2023
- 2027
$
5,461,520
$
478,712
Term
loans (Chilean peso denominated)
3.48 %
- 19.20
%
2023
- 2031
6,541,113
5,018,788
12,002,633
5,497,500
Less
current portion
( 7,758,831
)
( 213,199
)
Long
term loans payable
$
4,243,802
$
5,284,301
F- 27
Bridge
Loan
We
entered into a bridge loan with Bell Bank (the “Bell Bank Note”), secured by substantially all of our assets, in the principal
amount of $ 5,000,000
bearing an interest rate of 4.00 %
per annum payable monthly with a maturity date of December
14, 2022 . The bridge loans are guaranteed by
our assets. In December 2022, we extend the maturity of the bridge loan to March 14, 2023. The applicable interest rate on the loan extension
is 7.50 %,
the prime rate at the time of the extension. We recorded interest expense of $ 114,167
for the year-ended December 31, 2022, and had accrued interest of $ 4,167
as of December 31, 2022. The effective interest
of this loan was 4.22 %.
Term
Loans
Various
subsidiaries in the United States are borrowers under certain term loans. These term loans require monthly principal and interest payments.
The term loans are secured by various assets owned by our subsidiaries. We recorded aggregate interest expense of these term loans of
$ 50,754 and $ 297,487 for the years ended December 31, 2022 and 2021, respectively. Accrued interest for the loans was $ 13,435 and zero
as of December 31, 2022 and 2021, respectively. The aggregate effective interest rate of the terms loans was 10.80 %.
Our
Latin America subsidiaries are the borrowers under certain term loans denominated in Chilean Pesos. These term loans require monthly
principal and interest payments. The loans are secured by various assets owned by our subsidiaries. We recorded aggregate interest expense
on these term loans of $ 318,055 and $ 14,825 for the years ended December 31, 2022 and 2021, respectively. Accrued interest for the loans
was zero as of December 31, 2022 and 2021, respectively. The aggregate effective interest rate of these term loans was 10.90 %.
Convertible
Notes Payable
On
December 23, 2020, we issued to Hensley & Company an unsecured convertible note payable in the principal amount of $ 3,000,000 . The
convertible note bore interest at 6.00 % per annum, with an effective interest rate of 8.50 % per annum, payable at maturity with a maturity
date of December 31, 2021 . Amounts due under the note were convertible into shares of our common stock at any time at the option of the
Holder, at a conversion price of $ 2.00 per share. The issuance of the note resulted in a discount from the beneficial conversion feature
totaling $ 75,000 . Interest expense on the note was zero and $ 255,891 for the years ended December 31, 2022 and 2021, respectively.
On
December 31, 2021, Hensley & Company converted the principal amount of $ 3,000,000 for 1,500,000 shares of our common stock.
On
October 27, 2021, we issued to Neil Stinchcombe, a convertible note in the principal amount of $ 1,500,000 bearing an interest rate of
5.00 % 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 Amendment #1 to the note pursuant to which the maturity date was extended to October 27, 2022 . On March 27, 2023,
we entered into a letter agreement with Neil Stinchcombe to resolve certain payment terms of his convertible note. We agreed to repay the principal amount
of the note in three equal installment payments of $500,000 on each of March 31, April 28 and May 31, 2023, with accrued interest to be
paid on May 31, 2023 at the note’s reflected interest rate of 5.00% per annum. If we fail to make any of the foregoing payments,
the applicable interest rate will be increased to a default rate of 24.00% per annum.
The outstanding principal of this note was $ 1,500,000 at December 31, 2022 and 2021. We recorded interest expense of $ 106,507 and $ 12,500
during the years ended December 31, 2022 and 2021, respectively. At December 31, 2022 and 2021, we recorded accrued interest of $ 119,007
and $ 12,500 , respectively, with respect to this note.
In
June 2022, we issued an unsecured convertible note payable in the principal amount of $ 1,000,000 and if repaid in cash, is payable at
105% of the principal amount. The convertible note bears interest at 5.00 % per annum, with an effective interest rate of 13.57 % per annum,
payable at maturity with a maturity date in June 2023. Amounts due under the note could be converted into shares of our common stock
at any time at the option of the Holder, at a conversion price of $ 7.83 per share. We recorded interest expense on the note of $ 79,167
for the year ended December 31, 2022 and accrued interest as of December 31, 2022 was $ 29,167 .
Future
minimum payments under the above debt instruments following the year ended December 31, 2021, are as follows:
SCHEDULE
OF FUTURE MINIMUM PAYMENTS FOR LONG TERM DEBT
2023
$ 10,308,831
2024
1,703,598
2025
1,081,333
2026
552,311
2027
303,338
Thereafter
603,222
Total future minimum payments
14,552,633
Less: current
( 10,308,831 )
Long
term debt, net of current portion
$ 4,243,802
F- 28
NOTE
14 – LEASES
During
the years ended December 31, 2022 and 2021, we recognized additional ROU assets and lease liabilities of $ 226,942 and $ 387,543 , respectively.
We elected to not recognize ROU assets and lease liabilities arising from short-term office leases, leases with initial terms of twelve
months or less (deemed immaterial) on the consolidated balance sheets.
When
measuring lease liabilities for leases that were classified as operating leases, we discounted lease payments using its estimated incremental
borrowing rate. The incremental borrowing rate applied was 6.00 %. As of December 31, 2022, our leases had a remaining weighted average
term of 2.34 years.
The
following table presents net lease cost and other supplemental lease information:
SCHEDULE
OF LEASE COST AND OTHER SUPPLEMENT LEASE INFORMATION
Year Ended December 31, 2022
Year Ended December 31, 2021
Lease cost
Operating lease cost (cost resulting from lease payments)
$ 259,033
$ 130,289
Short term lease cost
66,658
59,306
Net lease cost
$ 325,691
$ 189,595
Operating lease – operating cash flows (fixed payments)
$ 259,003
$ 130,289
Operating lease – operating cash flows (liability reduction)
$ 233,425
$ 118,252
Non-current leases – right of use assets
$ 255,687
$ 277,578
Current liabilities – operating lease liabilities
$ 121,731
$ 196,472
Non-current liabilities – operating lease liabilities
$ 159,205
$ 88,040
Future
minimum payments under non-cancelable leases for operating leases for the remaining terms of the leases following the year ended December
31, 2022, are as follows:
SCHEDULE
OF FUTURE MINIMUM UNDER NON-CANCELLABLE LEASES FOR OPERATING LEASES
Fiscal Year
Operating Leases
2023
$ 120,268
2024
106,639
2025
73,435
Total future minimum lease payments
300,342
Amount representing interest
( 17,768 )
Present value of net future minimum lease payments
$ 282,574
NOTE
15 – INCOME TAXES
For
the years ended December 31, 2022, and 2021, the income tax benefit consisted of the following:
SCHEDULE OF
INCOME TAX BENEFIT
Year Ended December 31,
2022
2021
Current:
Federal
$ -
$ -
Foreign
1,432
-
State
6,869
-
Total current income taxes
$ 8,301
$ -
Deferred
Federal
$ ( 95,018 )
$ -
Foreign
100,466
-
State
( 14,298 )
-
Total deferred income taxes
$ ( 8,850 )
$ -
Total
$ ( 549 )
$ -
A
reconciliation of the statutory federal income tax benefit to actual tax benefit for the years ended December 31, 2022 and 2021 is as
follows:
SCHEDULE OF STATUTORY FEDERAL INCOME TAX BENEFIT TO ACTUAL TAX BENEFIT
Year Ended December 31,
2022
2021
Computed tax benefit at statutory rate
21.00 %
( 21.00 %)
State income taxes, net of federal tax effect
0.03 %
( 4.00 %)
Effect of rates different than statutory
0.17 %
-
Stock-based compensation
( 5.10 %)
-
Change in valuation allowance
( 9.12 %)
25.00 %
Return to provision adjustments
( 6.39 %)
-
Other, net
( 0.59 %)
-
Effective tax rate
0.00 %
0.00 %
F- 29
The
tax effects of temporary differences that give rise to significant portions of the deferred tax assets and liabilities were as follows
as of December 31, 2022 and 2021:
SCHEDULE OF DEFERRED TAX ASSETS AND LIABILITIES
Year Ended December 31,
2022
2021
Deferred tax assets:
Property and equipment
$ 69,252
$ 391,900
Allowance for doubtful accounts
143,804
19,700
Net operating loss carryforwards
1,452,734
1,035,400
Stock-based compensation
4,303,860
2,791,900
Accounts payable and accrued liabilities
3,191
657,700
Right of use assets
78,419
-
Goodwill impairment
-
5,587,000
Other
194,374
-
Total deferred tax assets
$ 6,245,634
$ 10,483,600
Valuation allowance
( 4,381,644 )
( 8,937,487 )
Net deferred income taxes
$ 1,863,990
$ 1,546,113
Deferred tax liabilities
Intangible assets
$ ( 2,041,418 )
$ -
Prepaid expenses
( 193,500 )
-
Amortization
-
( 1,546,113 )
Lease liability
( 64,750 )
-
Total deferred tax liabilities
$ ( 2,299,668 )
$ ( 1,546,113 )
Net deferred tax liabilities
$ ( 435,678 )
$ -
Net deferred tax liability by jurisdiction
Domestic
$ -
$ -
Chile
( 435,678 )
-
Peru
-
-
Colombia
-
-
Total
$ ( 435,678 )
$ -
We
account for deferred taxes under ASC 740, Income Taxes, which requires a reduction of the carrying amounts of deferred tax assets by
a valuation allowance if, based on available evidence, it is more likely than not that such assets will not be realized. Accordingly,
the need to establish valuation allowances for deferred tax assets is assessed periodically based on the ASC 740 more-likely-than-not
realization threshold criterion. This assessment considers matters such as future reversals of existing taxable temporary differences,
projected future taxable income, tax-planning strategies, legislative developments, and results of recent operations. The evaluation
of the recoverability of the deferred tax assets requires that we weigh all positive and negative evidence to reach a conclusion that
it is more likely than not that all or some portion of the deferred tax assets will not be realized. The weight given to the evidence
is commensurate with the extent to which it can be objectively verified.
We
have provided a valuation allowance for our net deferred tax assets at December 31, 2022 and 2021, due to the uncertainty surrounding
the future realization of such assets and the cumulative losses we have generated. Therefore, no benefit has been recognized in the financial
statements for the net operating loss carryforwards and other deferred tax assets. During the years ended December 31, 2022 and 2021,
respectively, the valuation allowance decreased by $ 4,555,842 and increased by $ 9,180,200 , respectively.
As
of December 31, 2022, we had approximately $ 21,511,055 of consolidated federal net operating loss carryforwards and $ 25,595,104 of apportioned
state net operating loss carryforwards available to offset future taxable income, respectively. If unused, the federal and state net
operating loss carryforwards will begin to expire in 2032. Additionally, we had $ 3,584,038 of Chile net operating loss carryforwards
and $ 916,601 of Peru net operating loss carryforwards. An indefinite carryforward of losses is allowed in Chile. The net operating loss
carryforward in Peru will begin to expire in 2026.
Utilization
of net operating loss carryforwards and credits may be subject to a substantial annual limitation due to the ownership change
limitations provided by the Internal Revenue Code of 1986, as amended (IRC), and similar state provisions. We have not performed a
detailed analysis to determine whether an ownership change under Section 382 of the IRC has occurred or will occur. We will perform
an analysis as soon as is practicable to determine the extent of limitations, especially in regard to our subsidiaries. It is
possible that additional limitations may arise in future years, even after an analysis is completed, due to future changes in the
ownership of our Company.
We
file federal and state income tax returns in jurisdictions with varying statutes of limitations. With few exceptions, we are no longer
subject to federal or state income tax examinations by tax authorities for tax years prior to 2019 and 2018, respectively. We believe
our income tax filing positions and deductions are more likely than not to be sustained on audit. Therefore, no liabilities for uncertain
tax positions have been recorded.
As
of the date of this filing, we have not filed our 2022 federal and state income tax returns. We expect to file these documents as soon
as practicable.
NOTE
16 – CONCENTRATION OF CREDIT RISK AND SIGNIFICANT CUSTOMERS
Cash
Deposits
Our
financial instruments exposed to concentrations of credit risk consist primarily of cash and cash equivalents. Although we deposit cash
with multiple banks, these deposits, including those held in foreign branches of global banks, may exceed the amount of insurance provided
on such deposits. These deposits may generally be redeemed upon demand and bear minimal risk.
F- 30
Revenue
No
single customer represented over 10 % of our total revenue for the year ended December 31, 2022.
One
client accounted for 20 % of revenue for the year ended December 31, 2021.
NOTE
17 – GEOGRAPHIC INFORMATION
Revenue
by geography is based on the customer’s billing address and was as follows:
SCHEDULE
OF REVENUE BY GEOGRAPHY IS BASED ON CUSTOMERS BILLING ADDRESS
2022
2021
U.S.
$ 36,559,841
$ 13,823,871
Chile
9,634,082
1,318,688
All other countries
355,694
-
Revenue
$ 46,549,617
$ 15,142,559
No
other international country represented more than 10% of revenue in any period presented.
Property
and equipment, net by geography was as follows:
SCHEDULE
OF PROPERTY AND EQUIPMENT, NET BY GEOGRAPHIC AREAS
2022
2021
U.S.
$
1,198,057
$
95,069
Chile
3,480,911
2,299,355
All
other countries
1,527
-
Property and equipment
net
$
4,680,495
$
2,394,424
No
other international country represented more than 10% of property and equipment, net in any period presented.
NOTE 18 – ACCUMULATED OTHER COMPREHENSIVE
LOSS
The following table presents AOCI activity in equity:
SCHEDULE
OF ACCUMULATED OTHER COMPREHENSIVE LOSS
Foreign Currency Translation Adjustments
Total AOCI
Balance as of December 31, 2021
$ -
$ -
Other comprehensive income
-
-
Amounts reclassified from AOCI
1,062,247
1,062,247
Balance as of December 31, 2022
$ 1,062,247
$ 1,062,247
NOTE
19 – SUBSEQUENT EVENTS
Acquisition
On
January 10, 2023, we entered into a definitive agreement to acquire RAN Security, a cybersecurity company with headquarters in Buenos
Aires, Argentina and officers in Chile, Peru, Bolivia, and Paraguay. Under the terms of the agreements, RAN Security will become a wholly
owned subsidiary. The transaction is expected to close later in the year, subject to satisfaction of customary closing conditions, including
applicable regulatory approvals.
Loan
Payable and Convertible Note
The
Bell Bank Note was originally due and payable on December 14, 2022, which was extended to March 14, 2023 (as so extended, the “Bell
Bank Maturity Date”). We did not repay the Bell Bank Note on or prior to the Bell Bank Maturity Date, which resulted in an event
of default under the terms thereof. As a result, the interest rate applicable to amounts due under the Bell Bank Note increased from
4.00 % to 7.50 % per annum.
On
March 15, 2023, we entered into a Cash Advance Agreement (“Cash Advance Agreement”) with Cedar Advance, LLC, pursuant to
which we received gross proceeds of $ 2,000,000 and paid $ 87,500 in upfront fees. The terms of the Cash Advance Agreement calls for us
to remit weekly payments of $99,398 until such time as we have repaid $2,870,000. The estimated effective interest
rate is 155.11%. The Cash Advance Agreement is secured by the accounts
receivables of Cerberus, TalaTek, and True Digital.
F- 31
We
intend to use the proceeds from the Cash Advance Agreement for general corporate purposes, which may include working capital, capital
expenditures, and repayment of debt.
On
March 20, 2023, we entered into a Purchase Agreement (the “Purchase Agreement”) with Hensley & Company dba Hensley
Beverage Company (the “Purchaser”), a related party, pursuant to which we issued and sold to the Purchaser a $ 5,000,000
10 Percent (10%) Unsecured Convertible Note (the “Note”) for gross proceeds of $ 5,000,000
in a private placement exempt from registration under Section 4(a)(2) of the Securities Act of 1933, as amended (the
“Securities Act”), and Regulation D promulgated thereunder (the “Note Offering”). The Note, together with
accrued and unpaid interest thereon, is due on March
20, 2025 (the “Maturity Date”). We may not prepay the Note prior to the Maturity Date without the consent of the
Purchaser. The Note will bear interest at a rate of 10 %
per annum (based on a 360-day year), payable monthly. At any time prior to or on the Maturity Date and subject to certain beneficial
ownership limitations, the Purchaser may convert all or any portion of the outstanding principal amount of the Note and all accrued
and unpaid interest thereon into shares of our common stock, par value $ 0.00001
per share, at a conversion price of $ 1.20
per share (the “Conversion Price”). The Conversion Price is adjustable in the event of any stock split, reverse stock
split, recapitalization, reorganization, or similar event. Upon the occurrence of an “Event of Default” (as defined in
the Note and including the failure to make required payments when due after specified grace periods, certain breaches of the
Purchase Agreement and certain specified insolvency events), the Purchaser would have the right to accelerate payments due under the
Note, which from and after such acceleration would bear interest at a default rate of 24 %
per annum.
We
used the proceeds from the Note Offering and our existing cash resources to repay in full the $ 5,000,000
4% promissory note issued and sold to Bell Bank in June 2022, plus $ 35,417
of accrued and unpaid interest.
On March 27, 2023, we entered into a letter agreement with Neil Stinchcombe to resolve a dispute about certain payment terms of a convertible
note previously issued to Mr. Stinchcombe, with an outstanding principal amount of $ 1,500,000 . Pursuant to the terms of this agreement,
we agreed to repay the principal amount of the note in three equal installment payments of $ 500,000 , on each of March 31, April 28 and
May 31, 2023, with accrued interest to be paid on May 31, 2023 at the note’s reflected interest rate of 5.0 % per annum. If we fail
to timely make any of the foregoing payments, the applicable interest rate will be increased to a default rate of 24 % per annum.
On March 29, 2023, we received
a letter from the listing qualifications staff of Nasdaq providing notification that the bid price for our common stock had closed below
$ 1.00 per share for the previous 30 consecutive business days and our common stock no longer met the minimum bid price requirement for
continued listing under Nasdaq Listing Rule 5550(a)(2). In accordance with Nasdaq Listing Rule 5810(c)(3)(A), we have an initial period
of 180 calendar days to regain compliance. To regain compliance, the closing bid price of our common stock has to be $ 1.00 per share or
more for a minimum of 10 consecutive business days at any time before the expiration of the initial compliance period. In the event that
we are unable to regain compliance with Rule 5550(a)(2) during the initial compliance period, Nasdaq rules provide that we may be eligible
for an additional 180 calendar day compliance period. To qualify, we need to meet the continued listing requirement for market value of
publicly held shares and all other initial listing standards for the Nasdaq Capital Market, with the exception of the minimum bid price
requirement, and to provide written notice of our intention to cure the deficiency during the second compliance period, by effecting a
reverse stock split, if necessary.
F- 32