UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the Quarterly Period Ended March 31, 2023
or
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the Transition Period from _________ to _________
Commission
file number: 001-41227
CISO
GLOBAL, INC.
(Exact
name of registrant as specified in its charter)
Delaware
83-4210278
(State or other Jurisdiction of
Incorporation or Organization)
(I.R.S. Employer
Identification No.)
6900
E. Camelback Road , Suite 900 , Scottsdale , Arizona
85251
(Address
of Principal Executive Offices)
(Zip
Code)
(480)
389-3444
(Registrant’s
telephone number, including area code)
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
Symbol(s)
Name
of each exchange on which registered
Common
Stock, $0.00001 par value
CISO
The
Nasdaq Stock Market LLC
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files). Yes ☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a small reporting company,
or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller
reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large
accelerated filer
☐
Accelerated
filer
☐
Non-accelerated
filer
☒
Smaller
reporting company
☒
Emerging
growth company
☒
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act: ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
As
of May 10, 2023, there were 154,676,477 shares of the registrant’s common stock outstanding.
CISO
GLOBAL, INC.
QUARTERLY
REPORT ON FORM 10-Q
FOR
THE QUARTERLY PERIOD ENDED MARCH 31, 2023
TABLE
OF CONTENTS
Page
PART I. FINANCIAL INFORMATION
5
ITEM
1.
Financial Statements (unaudited)
5
Condensed Consolidated Balance Sheets
5
Condensed Consolidated Statements of Operations and Comprehensive Loss
6
Condensed Consolidated Statements of Changes in Stockholders’ Equity
7
Condensed Consolidated Statements of Cash Flows
8
Notes to Condensed Consolidated Financial Statements
9
ITEM
2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
20
ITEM
3.
Quantitative and Qualitative Disclosures about Market Risk
26
ITEM
4.
Controls and Procedures
26
PART II. OTHER INFORMATION
27
ITEM
1.
Legal Proceedings
27
ITEM
1A.
Risk Factors
27
ITEM
2.
Unregistered Sales of Equity Securities and Use of Proceeds
27
ITEM
3.
Defaults Upon Senior Securities
27
ITEM
4.
Mine Safety Disclosures
27
ITEM
5.
Other Information
27
ITEM
6.
Exhibits
28
SIGNATURES
29
2
FORWARD-LOOKING
STATEMENTS
The
information contained in this report should be read in conjunction with the financial statements and related notes contained elsewhere
in this Quarterly Report on Form 10-Q. Certain statements made in this report are “forward-looking statements” within the
meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities
Exchange Act of 1934, as amended (the “Exchange Act”). These statements are based upon beliefs of, and information currently
available to, us as of the date hereof, as well as estimates and assumptions made by us. Readers are cautioned not to place undue reliance
on these forward-looking statements, which are only predictions and speak only as of the date hereof. When used herein, the words “anticipate,”
“believe,” “estimate,” “expect,” “forecast,” “future,” “intend,”
“plan,” “predict,” “project,” “target,” “potential,” “will,”
“would,” “could,” “should,” “continue” or the negative of these terms and similar expressions
identify forward-looking statements. Such statements reflect our current view with respect to future events and are subject to risks,
uncertainties, assumptions, and other factors, including the risks relating to our business, industry, and our operations and results
of operations. Should one or more of these risks or uncertainties materialize, or should the underlying assumptions prove incorrect,
actual results may differ significantly from those anticipated, believed, estimated, expected, intended, or planned.
Although
we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels
of activity, performance, or achievements. Except as required by applicable law, including the securities laws of the United States,
we do not intend to update any of the forward-looking statements to conform these statements to actual results.
Forward-looking
statements made in this Quarterly Report on Form 10-Q include statements about:
●
our
ability to achieve and sustain profitability of our existing lines of business and through our wholly owned subsidiaries;
●
our
ability to raise sufficient capital to continue to acquire cybersecurity companies;
●
our
ability to attract and retain qualified cybersecurity talent;
●
our
ability to identify potential acquisition targets within predetermined parameters;
●
our
ability to successfully execute acquisitions, integrate the acquired businesses, and create synergies as a global cybersecurity consolidator;
●
our
ability to attract and retain qualified key technology or management personnel and to expand our management team;
●
the
accuracy of estimates regarding expenses, future revenue, capital requirements, profitability, and needs for additional financing;
●
our
dependence on establishing and maintaining a strong brand;
●
the
occurrence of service interruptions and security or privacy breaches and related remediation efforts and fines;
●
system
failures or capacity constraints;
●
our
ability to efficiently acquire customers and maintain high client retention rates;
●
the
impact of fluctuations in foreign currency exchange rates on our business and our ability to effectively manage the exposure to such
fluctuations;
●
our
ability to maintain our relationships with our partners;
●
adverse
consequences of our substantial level of indebtedness and our ability to repay our debt;
●
our
ability to maintain, protect and enhance our intellectual property;
●
our
ability to maintain or improve our market shares;
●
business
interruptions resulting from geo-political actions, including war, terrorism, and disease outbreaks (such as COVID-19, the war in
Ukraine, and geopolitical tensions involving China);
●
sufficiency
of cash and cash equivalents to meet our needs for at least the next 12 months;
●
our
ability to grow internationally;
●
beliefs
and objectives for future operations;
●
our
ability to stay in compliance with laws and regulations currently applicable to, or which may become applicable to our business both
in the United States and internationally;
●
economic
and industry trends or trend analysis;
●
anticipated
income tax rates, tax estimates and tax standards;
3
●
expectations
regarding the impact of inflation, action taken by central banks to counter inflation, rising interest rates, and changes in foreign
exchange rates on our business and financial results;
●
the
future trading price of our common stock;
●
our
ability to maintain an effective system of internal controls and accurately report our financial results and remediate material weaknesses;
●
our
expectation regarding the outcome of any regulator investigation or litigation;
●
the
potential impact of shareholder activism on our business and operations;
●
our
ability to navigate through the increasingly complex cybersecurity regulatory environment; and
●
any other statements regarding our future operations, financial condition,
growth prospects and business strategies.
These
statements are only predictions and involve known and unknown risks, uncertainties and other factors, including the risks detailed from
time to time in our reports filed with the Securities and Exchange Commission (the “SEC”), including our Annual Report on
Form 10-K for the fiscal year ended December 31, 2022, any of which may cause our or our industry’s actual results, levels of activity,
performance, or achievements to be materially different from any future results, levels of activity, performance, or achievements expressed
or implied by these forward-looking statements. These risks may cause our or our industry’s actual results, levels of activity,
or performance to be materially different from any future results, levels of activity, or performance expressed or implied by these forward-looking
statements.
Our
financial statements are prepared in accordance with accounting principles generally accepted in the United States. These accounting
principles require us to make certain estimates, judgments, and assumptions. We believe that the estimates, judgments, and assumptions
upon which we rely are reasonable based upon information available to us at the time that these estimates, judgments, and assumptions
are made. These estimates, judgments, and assumptions can affect the reported amounts of assets and liabilities as of the date of the
financial statements as well as the reported amounts of revenue and expenses during the periods presented. Our financial statements would
be affected to the extent there are material differences between these estimates and actual results. The following discussion should
be read in conjunction with our financial statements and notes thereto appearing elsewhere in this report.
4
PART
I – FINANCIAL INFORMATION
Item
1. Financial Statements
CISO
GLOBAL, INC. and subsidiaries
CONDENSED
Consolidated Balance Sheets
(Unaudited)
March 31,
December 31,
2023
2022
ASSETS
Current Assets:
Cash and cash equivalents
$ 3,823,735
$ 1,833,163
Accounts receivable, net
6,068,161
7,862,297
Inventory
19,106
11,803
Prepaid cost of revenue
2,482,217
2,634,667
Prepaid expenses and other current assets
2,259,517
1,724,650
Contract asset
412,131
332,215
Total Current Assets
15,064,867
14,398,795
Property and equipment, net
4,740,070
4,680,495
Right of use asset, net
961,037
255,687
Intangible assets, net
4,830,163
8,475,229
Goodwill
58,491,954
76,664,017
Other assets
23,500
22,592
Total Assets
$ 84,111,591
$ 104,496,815
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities:
Accounts payable and accrued expenses
$ 10,755,449
$ 8,310,337
Deferred revenue
4,139,513
4,472,140
Lease liability
194,070
121,731
Loans payable
4,517,971
7,758,831
Convertible notes payable
2,050,000
2,550,000
Total Current Liabilities
21,657,003
23,213,039
Long-term Liabilities:
Loans payable, net of current portion
4,118,806
4,243,802
Convertible notes payable, related party
5,000,000
-
Lease liability, net of current portion
788,359
159,205
Deferred tax liability
-
435,678
Total Liabilities
31,564,168
28,051,724
Commitments and Contingencies
-
-
Stockholders’ Equity:
Common stock, $ .00001
par value; 300,000,000
shares authorized; 154,176,477
and 146,395,807
issued and outstanding at March 31, 2023 and December 31, 2022, respectively
1,541
1,464
Preferred stock, $ .00001 par value; 50,000,000 shares authorized; 0 shares issued and outstanding on March 31, 2023 and December 31, 2022, respectively
-
-
Additional paid-in capital
162,075,966
153,168,984
Accumulated translation adjustment
3,099,209
1,062,247
Accumulated deficit
( 112,629,293 )
( 77,787,604 )
Total Stockholders’ Equity
52,547,423
76,445,091
Total Liabilities and Stockholders’ Equity
$ 84,111,591
$ 104,496,815
The
accompanying footnotes are an integral part of these unaudited condensed consolidated financial statements.
5
CISO
GLOBAL, INC. and subsidiaries
CONDENSED
Consolidated STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(Unaudited)
March 31, 2023
March 31, 2022
Three Months Ended
March 31, 2023
March 31, 2022
Revenue:
Security managed services
$ 11,766,133
$ 8,052,225
Professional services
1,960,548
1,277,185
Total revenue
13,726,681
9,329,410
Cost of revenue:
Security managed services
5,560,563
2,602,924
Professional services
198,293
110,337
Cost of payroll
5,800,657
4,445,850
Stock based compensation
1,768,084
2,121,583
Total cost of revenue
13,327,597
9,280,694
Total gross profit
399,084
48,716
Operating expenses:
Professional fees
1,677,387
623,061
Advertising and marketing
115,394
155,341
Selling, general and administrative
9,508,766
4,616,373
Stock based compensation
3,628,975
2,565,510
Impairment of goodwill
20,199,368
-
Total operating expenses
35,129,890
7,960,285
Loss from operations
( 34,730,806 )
( 7,911,569 )
Other income (expense):
Other income (expense)
( 156,420 )
12,543
Interest expense, net
( 390,141 )
( 43,585 )
Total other income (expense)
( 546,561 )
( 31,042 )
Loss before income taxes
( 35,277,367 )
( 7,942,611 )
Benefit from income taxes
( 435,678 )
-
Net loss
( 34,841,689 )
( 7,942,611 )
Foreign currency translation adjustment
2,036,962
902,441
Comprehensive loss
$ ( 32,804,727 )
$ ( 7,040,170 )
Net loss per common share - basic and diluted
$ ( 0.24 )
$ ( 0.06 )
Weighted average shares outstanding - basic
147,801,797
133,983,960
Weighted average shares outstanding - diluted
147,801,797
133,983,960
The
accompanying footnotes are an integral part of these unaudited condensed consolidated financial statements.
6
CISO
GLOBAL, INC. and subsidiaries
CONDENSED
Consolidated STATEMENTS of CHANGES IN STOCKHOLDERS’ EQUITY
(Unaudited)
Accumulated
Additional
Other
Common Stock
Preferred Stock
Paid-in
Comprehensive
Accumulated
Shares
Amount
Shares
Amount
Capital
Gain/(Loss)
Deficit
Total
Balance at January 1, 2023
146,395,807
$ 1,464
-
$ -
$ 153,168,984
$ 1,062,247
$ ( 77,787,604 )
$ 76,445,091
Stock based compensation - stock options
-
-
-
-
5,272,059
-
-
5,272,059
Stock issued for cash
6,739,853
67
-
-
3,143,080
-
-
3,143,147
Exercise of options
1,040,817
10
-
-
491,843
-
-
491,853
Foreign currency translation
-
-
-
-
-
2,036,962
-
2,036,962
Net loss
-
-
-
-
-
-
( 34,841,689 )
( 34,841,689 )
Balance at March 31, 2023
154,176,477
$ 1,541
-
$ -
$ 162,075,966
$ 3,099,209
$ ( 112,629,293 )
$ 52,547,423
Balance
154,176,477
$ 1,541
-
$ -
$ 162,075,966
$ 3,099,209
$ ( 112,629,293 )
$ 52,547,423
Balance at January 1, 2022
125,852,971
$ 1,258
-
$ -
$ 69,309,369
$ -
$ ( 44,012,422 )
$ 25,298,205
Balance
125,852,971
$ 1,258
-
-
$ 69,309,369
$ -
$ ( 44,012,422 )
$ 25,298,205
Stock based compensation - stock options
-
-
-
-
4,687,093
-
-
4,687,093
Stock based compensation - common stock
39,000
-
-
-
79,949
-
-
79,949
Exercise of options
100,000
1
-
-
37,999
-
-
38,000
Stock issued for cash in public offering
2,060,000
21
-
-
9,470,979
-
-
9,471,000
Stock issued for True Digital acquisition
7,406,100
74
-
-
34,726,306
-
-
34,726,380
Foreign currency translation
-
-
-
-
-
902,441
-
902,441
Net loss
-
-
-
-
-
-
( 7,942,611 )
( 7,942,611 )
Balance at March 31, 2022
135,458,071
$ 1,354
-
$ -
$ 118,311,695
$ 902,441
$ ( 51,955,033 )
$ 67,260,457
Balance
135,458,071
$ 1,354
-
$ -
$ 118,311,695
$ 902,441
$ ( 51,955,033 )
$ 67,260,457
The
accompanying footnotes are an integral part of these unaudited condensed consolidated financial statements.
7
CISO
GLOBAL, INC. and subsidiaries
CONDENSED
Consolidated STATEMENTS OF CASH FLOWS
(Unaudited)
March 31, 2023
March 31, 2022
Cash flows from operating activities:
Net loss
$ ( 34,841,689 )
$ ( 7,942,611 )
Adjustments to reconcile net loss to net cash used in operating activities:
Stock based compensation - stock options
5,272,059
4,687,093
Stock based compensation - common stock
125,000
79,949
Depreciation and amortization
1,050,193
458,988
Right of use amortization
28,432
45,387
Settlement liability
-
( 470,000 )
Other
18,431
( 22,289 )
Impairment of intangible assets
3,116,039
-
Impairment of goodwill
20,199,368
-
Changes in operating assets and liabilities:
Accounts receivable, net
1,974,401
397,548
Inventory
( 6,382 )
( 522,342 )
Contract assets
( 79,916 )
( 86,811 )
Prepaids and other current assets
( 144,410 )
( 865,483 )
Accounts payable and accrued expenses
1,723,688
1,133,313
Deferred revenue
( 546,086 )
91,463
Net cash used in operating activities
( 2,110,872 )
( 3,015,795 )
Cash flows from investing activities:
Purchases of property and equipment
( 182,839 )
( 103,858 )
Cash paid for acquisitions, net
-
( 4,917,768 )
Net cash used in by investing activities
( 182,839 )
( 5,021,626 )
Cash flows from financing activities:
Proceeds from sale of common stock
3,143,147
9,471,000
Proceeds from stock option exercise
491,853
38,000
Proceeds from loan payable
2,000,000
-
Proceeds from convertible notes payable, related party
5,000,000
-
Proceeds from line of credit
32,517
86,585
Payment on line of credit
( 61,673 )
-
Payment on loans payable
( 5,779,547 )
( 458,719 )
Payment on notes payable, related party
-
( 125,861 )
Payment of convertible note payable
( 500,000 )
-
Payment of debt issuance cost
( 87,500 )
-
Net cash provided by financing activities
4,238,797
9,011,005
Effect of exchange rates on cash and cash equivalents
45,486
164,288
Net increase in cash and cash equivalents
1,990,572
1,137,872
Cash and cash equivalents - beginning of the period
1,833,163
2,725,035
Cash and cash equivalents - end of the period
$ 3,823,735
$ 3,862,907
Supplemental cash flow information:
Cash paid for:
Interest
$ 349,107
$ 36,069
Income taxes
$ -
$ -
Supplemental disclosure of non-cash transactions:
Operating lease assets obtained in exchange for operating lease obligations
$ 733,782
$ -
Common stock issued in True Digital acquisition
$ -
$ 34,726,380
The
accompanying footnotes are an integral part of these unaudited condensed consolidated financial statements.
8
CISO
GLOBAL, INC. and subsidiaries
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Unless
otherwise indicated or the context requires otherwise, the terms “we,” “us,” “our,” and “our
company” refer to CISO Global, Inc., a Delaware corporation and its wholly owned subsidiaries. Unless otherwise specified, all
dollar amounts are expressed in United States dollars.
NOTE
1 – ORGANIZATION OF BUSINESS AND GOING CONCERN
Description
of the Business
We
are a cybersecurity and compliance company comprised of highly trained and seasoned security professionals who work with clients to
improve their cybersecurity posture. We provide a full range of cybersecurity consulting and related services, encompassing strategy
and risk, cyber defense operations, architecture and engineering, and readiness and resiliency. Our services include secured managed
services, compliance services, security operations center (“SOC”) services, virtual Chief Information Security Officer
(“vCISO”) services, incident response, digital 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 deliver a
holistic solution that provides these services in a unified way 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 aggregating teams of highly sought-after practitioners. 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 to our clients in a business environment that are experiencing challenges
attracting and retaining cybersecurity talent, 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.”
Basis
of Presentation
Our
financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”)
and include our accounts and the accounts of our subsidiaries. All material intercompany accounts and transactions have been eliminated.
Our
interim financial statements are unaudited, and in our opinion, include all adjustments of a normal recurring nature necessary for the
fair presentation of the periods presented. The results for the interim periods are not necessarily indicative of the results to be expected
for any subsequent period or for the year ending December 31, 2023. These unaudited condensed consolidated financial statements and related
notes should be read in conjunction with our audited financial statements for the year ended December 31, 2022.
Going
Concern
The
accompanying unaudited condensed consolidated 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 three months ended March 31, 2023, we
incurred a net loss of $ 34,841,689 and had negative cash flows from operations of $ 2,110,872 . At March 31, 2023, we had total current
assets of $ 15,064,867 and total current liabilities of $ 21,657,003 , resulting in a working capital deficit of $ 6,592,136 . At March 31,
2023, we had cash and cash equivalents of $ 3,823,735 .
Based
on our current business plan, we believe our cash balance as of the date of this filing, together with anticipated revenues, will be
sufficient to meet our anticipated cash requirement for the near term. However, there can be no assurance that the current business plan
will be achievable. Such conditions raise substantial doubts about our ability to continue as a going concern for one year from the date
the unaudited condensed consolidated financial statements are issued.
9
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 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
unaudited condensed 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
unaudited condensed consolidated 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.
Reclassifications
Reclassifications
of certain immaterial prior period amounts have been made to conform to the current period presentation.
Use
of Estimates
GAAP
requires management to make estimates and assumptions that affect the reported amounts in our unaudited condensed consolidated financial
statements. We periodically evaluate our estimates and adjust prospectively, if necessary. We believe our estimates and assumptions are
reasonable; however, actual results could materially differ.
We
believe the critical accounting policies discussed below affects our more significant judgments and estimates used in the preparation
of the accompanying unaudited condensed consolidated financial statements. Significant estimates include the allowance for doubtful accounts,
the carrying value of intangible assets and goodwill, deferred tax asset and valuation allowance, the estimated fair value of assets
acquired, liabilities assumed and stock issued in business combinations, and assumptions used in the Black-Scholes option pricing model,
such as expected volatility, risk-free interest rate, share price, and expected dividend rate.
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Revenue
Our
revenue is derived from two major types of services to clients: security managed services and professional services. With respect to
security managed services, we provide culture education and enablement, tools and technology provisioning, data and privacy monitoring,
regulations and compliance monitoring, remote infrastructure administration, and cybersecurity services, including, but not limited to,
antivirus and patch management. With respect to professional services, we provide cybersecurity consulting, compliance auditing, vulnerability
assessment and penetration testing, and disaster recovery and data backup solutions.
Our
revenue is categorized and disaggregated as reflected in our unaudited condensed consolidated statement of operations as follows:
Security
Managed Services
Security
managed services revenue primarily consists of compliance, security managed services, SOC managed services, and vCISO. We considered
these services to be a single performance obligation, and revenue is recognized as services and materials are provided to the customer.
10
Professional
Services
Professional
services revenue primarily consists of technical assessments, incident response and forensics, training, and other cybersecurity services.
We considered these services to be a single performance obligation, and revenue is recognized in the period in which the performance
obligations are satisfied.
Accounts
Receivable
Accounts
receivable are reported at their outstanding unpaid principal balances, net of allowances for doubtful accounts. We periodically assess
our accounts and other receivables for collectability on a specific identification basis. We provide for allowances for doubtful receivables
based on management’s estimate of uncollectible amounts considering age, collection history, and any other factors considered appropriate.
Payments are generally due within 30 days of invoice. We write off accounts receivable against the allowance for doubtful accounts when
a balance is determined to be uncollectible. As of March 31, 2023 and December 31, 2022, our allowance for doubtful accounts was $ 199,945
and $ 270,011 , respectively.
Inventory
Inventory
consists of computer equipment for sale to customers. Inventory is measured using the first-in, first-out method
and stated at lower of cost or net realizable value as of March 31, 2023 and December 31, 2022. The value of inventories is reduced for
excess and obsolete inventories. We monitor inventory to identify events that would require impairment due to obsolete inventory and
adjust the value of inventory when required. We recorded no inventory impairment losses for the three months ended March 31, 2023 and
2022.
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.
For dilutive securities, 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 thereof have been excluded from our computation
of net loss per common share for the three months ended March 31, 2023 and 2022.
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
March 31, 2023
December 31, 2022
Stock options
32,265,543
36,397,521
Warrant
144,200
144,200
Convertible debt
4,497,385
430,718
Total
36,907,128
36,972,439
Deferred
Revenue
Deferred
revenue primarily consists of billings or payments received from customers in advance of revenue recognized for the services provided
to our customers or annual licenses and is recognized as services are performed or ratably over the life of the license. We generally
invoice customers in advance or in milestone-based installments. Deferred revenue of $ 1,709,844 was recognized as revenue for the three
months ended March 31, 2023, which was included in the deferred revenue balance as of December 31, 2022. As of March 31, 2023, deferred
revenue is expected to be recognized during the succeeding 12-month period and is therefore presented as current.
11
D eferred
revenue consisted of the following:
SCHEDULE
OF DEFERRED REVENUE
March 31, 2023
December 31, 2022
Security managed services
$ 3,204,553
$ 3,609,087
Professional services
934,960
863,053
Total deferred revenue
$ 4,139,513
$ 4,472,140
Income
Taxes
Deferred
tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities, including tax
loss and credit carry forwards, are measured using enacted tax rates expected to apply to taxable income in the years in which those
temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates
is recognized in income in the period that includes the enactment date.
We
utilize ASC 740, Income Taxes , which requires the recognition of deferred tax assets and liabilities for the expected future tax
consequences of events that have been included in the unaudited condensed consolidated financial statements or tax returns. We account
for income taxes using the asset and liability method to compute the differences between the tax basis of assets and liabilities and
the related financial amounts, using currently enacted tax rates. A valuation allowance is recorded when it is “more likely than
not” that a deferred tax asset will not be realized. At March 31, 2023, our net deferred tax asset has been
fully reserved due to our current period impairment, we expect to be in a net deferred tax asset position in Chile, and a valuation
allowance has been recorded for this jurisdiction during the current period.
For
uncertain tax positions that meet a “more likely than not” threshold, we recognize the benefit of uncertain tax positions
in the unaudited condensed consolidated financial statements. Our practice is to recognize interest and penalties, if any, related to
uncertain tax positions in income tax expense in the unaudited condensed consolidated statements of operations when a determination is
made that such expense is likely.
NOTE
3 – PREPAID EXPENSES AND OTHER CURRENT ASSETS
Prepaid
expenses and other current assets consisted of:
SCHEDULE
OF PREPAID EXPENSES AND OTHER CURRENT ASSETS
March 31,
2023
December 31,
2022
Prepaid expenses
$ 1,137,213
$ 987,651
Prepaid taxes
1,036,618
572,645
Prepaid insurance
85,686
164,354
Total prepaid expenses and other current assets
$ 2,259,517
$ 1,724,650
NOTE
4 – PROPERTY AND EQUIPMENT
Property
and equipment consisted of the following:
SCHEDULE OF PROPERTY AND EQUIPMENT
March 31,
2023
December 31,
2022
Computer equipment
$ 1,353,901
$ 1,264,713
Building
1,910,137
1,776,040
Leasehold improvements
580,871
541,647
Vehicles
37,273
28,229
Furniture and fixtures
155,286
151,142
Software
1,830,191
1,667,283
Property and equipment
gross
5,867,659
5,429,054
Less: accumulated depreciation
( 1,127,589 )
( 748,559 )
Property and equipment, net
$ 4,740,070
$ 4,680,495
Total
depreciation expense was $ 305,705 and $ 154,074 for the three months ended March 31, 2023 and 2022, respectively.
12
NOTE
5 – INTANGIBLE ASSETS AND GOODWILL
Goodwill
During
the quarterly period ended March 31, 2023, our share price reduction was determined to be an indicator of impairment under ASC 350
of our two reporting units, United States and Latin America. We performed an ongoing assessment to consider whether events or
circumstances had occurred that could more likely than not reduce the fair value of a reporting unit below its carrying value. The
valuation limitation from our recent share price decline caused us to perform an interim goodwill impairment test as of March 31,
2023.
Based
on the results of this testing, we recorded an $ 15,445,981 and $ 4,753,387 pre-tax non-cash impairment charge related to the United States reporting
unit and Latin America reporting unit, respectively, for the three-months ended March 31, 2023. This charge is recorded as Impairment
of goodwill on the Consolidated Statements of Operations and Comprehensive Loss. The overall enterprise fair value was limited by the
recent decline in our share price. The reduction in fair value for the reporting units, and corresponding impairment charge, was primarily
driven by increase in the discount rate arising from higher equity premiums that reflect significant uncertainty surrounding our company
and a decrease in forecasted near-term cashflows of our reporting units.
As
part of our quantitative testing process for goodwill of the reporting
units, we estimated fair values using a revenue multiple analysis, a form of the income approach, from the perspective of a market participant.
Significant assumptions used in the revenue multiple approach are revenue growth rates and revenue multiples of key comparable companies
within our industry. The terminal business value is determined by applying the long-term growth rate to the latest year for which a forecast
exists.
The
following table summarizes the changes in goodwill during the three months ended March 31, 2023:
SCHEDULE OF CHANGES IN GOODWILL
Balance December 31, 2022
$ 76,664,017
Impairment
( 20,199,368 )
Foreign currency translation adjustment
2,027,305
Ending balance, March 31, 2023
$ 58,491,954
The
remaining balance of goodwill for the reporting units continue to be at risk for future impairment. There continues to be uncertainty
surrounding the factors impacting our business, and a sustained downturn, significantly extended recovery or a change in long-term revenue
growth or profitability for our reporting units could increase the likelihood of an additional future impairment. Additionally, changes
in market participant assumptions or further share price reductions could increase the likelihood
of further future impairment.
Intangible
Assets
We
performed an interim impairment test of our intangible assets based upon the conditions that precipitated the interim goodwill impairment
test described above.
Based
on the results of this testing, we recorded pre-tax non-cash impairment charges totaling $ 3,116,039 for the three months ended March
31, 2023, related to our customer base, intellectual property, tradenames-trademarks and non-compete, which is included in the net carry amount of intangibles in the table below. These charges were recorded in
Selling, general and administrative expenses on the Consolidated Statement of Operations and Comprehensive Loss.
Fair
values used in testing for potential impairment of our intangible assets are calculated using a discounted cash flows method by applying
estimated cash flows from our forecasted revenue and expenses of the business that utilize those assets. The assumed cash flows from
this calculation are discounted at a rate based on a market participant discount rate.
13
There
is uncertainty surrounding the revenue growth factors for these assets and a change in the long-term revenue growth rate or increase
in the discount rate assumption could increase the likelihood of a future impairment.
Following
the recognition of the impairment losses, the affected assets had an aggregate carrying value of $ 576,001 as of March 31, 2023.
Intangible
assets, net are summarized as follows:
SUMMARY
OF IDENTIFIABLE INTANGIBLE ASSETS
Gross Carrying Amount
Accumulated Amortization
Net Carrying Amount
March 31, 2023
Gross Carrying Amount
Accumulated Amortization
Net Carrying Amount
Tradenames – trademarks
$ 4,095,754
$ ( 1,584,604 )
$ 2,511,150
Customer base
1,157,163
( 603,461 )
553,702
Non-compete agreements
707,835
( 521,316 )
186,519
Intellectual property/technology
2,329,507
( 750,715 )
1,578,792
Intangible Asset
$ 8,290,259
$ ( 3,460,096 )
$ 4,830,163
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
The
weighted average remaining useful life of identifiable amortizable intangible assets remaining is 3.49 years as of March 31, 2023.
Amortization
of identifiable intangible assets for the three months ended March 31, 2023 and 2022 was $ 747,172 and $ 304,914 , respectively.
Based
on the balance of intangible assets at March 31, 2023, expected future amortization expense is as follows:
SCHEDULE OF FUTURE AMORTIZATION EXPENSE
2023 (remainder of)
$ 1,302,853
2024
1,240,000
2025
1,043,231
2026
964,336
2027
279,743
Future
Amortization Expense
$ 4,830,163
NOTE
6 – ACCOUNTS PAYABLE AND ACCRUED EXPENSES
Accounts
payable and accrued expenses consisted of the following amounts:
SCHEDULE
OF ACCOUNTS PAYABLE AND ACCRUED EXPENSES
March 31, 2023
December 31, 2022
Accounts payable
$ 6,725,778
$ 5,267,492
Accrued payroll and bonuses
1,839,065
1,274,919
Accrued expenses
1,874,543
1,296,382
Accrued commissions
105,149
305,768
Accrued interest
210,914
165,776
Total accounts payable and accrued expenses
$ 10,755,449
$ 8,310,337
14
Note
7 – 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 three months ended March 31, 2023 and 2022, we paid consulting fees to Mr. Scott in
the amount of $ 34,500 and $ 34,500 , respectively.
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 three months ended March 31, 2023 and 2022, we received $ 212,006 and $ 166,388 , respectively, from Hensley Beverage
Company for contracted services, and had an outstanding receivable balance of $ 145,627 and $ 15,737 as of March 31, 2023 and 2022, respectively.
Andy McCain, a director of our company, is President and Chief Operating Officer of Hensley & Company, the parent company of Hensley
Beverage Company.
Convertible
Note Payable with Hensley & Company
In
March 2023, we issued an unsecured convertible note to Hensley & Company in the principal amount of $ 5,000,000 bearing an interest
rate of 10.00 % per annum. The principal amount, together with accrued and unpaid interest is due on March 20, 2025 . At any time prior
to or on the maturity date, Hensley & Company is permitted to convert all or any portion of the outstanding principal amount and
all accrued but unpaid interest thereon into shares of our common stock at a conversion price of $ 1.20 per share. During the quarter
ended March 31, 2023, we recorded accrued interest of $ 13,888 . Mr. McCain, a director of our company, is President and Chief Operating
Officer of Hensley & Company.
Note 8 – STOCKHOLDERS’ EQUITY
Options
We
granted stock options vesting solely upon the continued service of the recipient. We recognize the accounting grant date fair value of
equity-based awards as compensation expense over the required service period of each award.
The
following table summarizes stock option activity:
SCHEDULE
OF STOCK OPTIONS ACTIVITY
Shares
Weighted
Average
Exercise
Price
Weighted
Average
Remaining
Contractual
Life
(in
years)
Aggregate
Intrinsic
Value
Outstanding at January 1, 2023
36,397,521
$ 2.45
-
-
Granted
-
-
-
-
Exercised
( 1,040,817 )
0.48
-
-
Expired or cancelled
( 3,091,161 )
3.26
-
-
Outstanding at March 31, 2023
32,265,543
$ 2.43
5.12
$ 38,249,342
Exercisable at March 31, 2023
20,869,071
$ 1.69
3.62
$ 35,143,051
15
Total
compensation expense related to the options was $ 5,272,059 and $ 4,687,093 for the three months ended March 31, 2023 and 2022, respectively.
As of March 31, 2023, there was future compensation expense of $ 39,593,463 with a weighted average recognition period of 2.19 years related
to the options.
Warrant
Activity Summary
The
following 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, 2023
144,200
$ 5.00
4.06
-
Granted
-
-
-
-
Exercised
-
-
-
-
Expired or cancelled
-
-
-
-
Outstanding at March 31, 2023
144,200
$ 5.00
3.76
$ -
Exercisable at March 31, 2023
144,200
$ 5.00
3.76
$ -
NOTE
9 – COMMITMENTS AND CONTINGENCIES
Legal
Claims
There
are no material pending legal proceedings in which we or any of our subsidiaries are 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 U.S. 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 March 31, 2023 and December 31, 2022, our accrual for estimated indirect tax liabilities was $ 202,529 and $ 409,187 , 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.
16
NOTE
10 – LOANS PAYABLE AND LINES OF CREDIT
Loans
Payable
Loans
payable was as follows:
SCHEDULE
OF LOAN PAYABLE
Interest Rate
Maturities
March 31, 2023
December 31, 2022
Term loans (US dollar denominated)
5.00 % – 155.11 %
2023 - 2027
$ 2,214,841
$ 5,461,520
Term loans (Chilean peso denominated)
3.48 % - 7.14 %
2023 - 2029
6,421,936
6,541,113
8,636,777
12,002,633
Less, current portion
( 4,517,971 )
( 7,758,831 )
Long term loans payable
$ 4,118,806
$ 4,243,802
In
June 2022, we entered into a bridge loan, 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 , which was extended to March 14, 2023. We
did not repay this bridge loan on the maturity date, which resulted in an event of default under the terms thereof. As a result, the
interest rate applicable to amounts due under this bridge loan increased from 4.00 % to 7.50 %. This bridge loan was repaid in full on
March 20, 2023. We recorded interest expense of $ 116,667 during the three months ended March 31, 2023.
Various
subsidiaries in the United States are borrowers under certain term loans. These term loans require monthly principal and interest payments.
These term loans are secured by various assets owned by our subsidiaries. We recorded aggregate interest expense on these term loans
of $ 6,222 for the three months ended March 31, 2023. Accrued interest as of March 31, 2023 was zero . The aggregate effective interest
rate of the term loans is 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. These term loans are secured by various assets owned by our subsidiaries. We recorded aggregate interest
expense on these term loans of $ 135,916 for the three months ended March 31, 2023. Accrued interest as of March 31, 2023 was zero . The
aggregate effective interest rate of the term loans is 10.90 %.
In
March 2023, we entered into a Cash Advance Agreement, 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 aggregate weekly payments of $ 99,398 until such time as we
have repaid $ 2,870,000 . The effective interest rate of the Cash Advance Agreement is 155.11 %. This Cash Advance Agreement is secured
by the accounts receivable of CISO Global Inc. and our wholly-owned subsidiaries, Talatek, LLC and True Digital Security, Inc. We recorded
interest expense of $ 86,528 for the three months ended March 31, 2023.
Convertible
Notes Payable
In
October 2021, we issued a convertible note to Neil Stinchcombe 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 an amendment to the note pursuant to which the maturity date was extended to October 27, 2022 . In March 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 installments of $ 500,000 on each of March 31, April 28, and May 31, 2023, with accrued interest to
be paid on May 31, 2023. The outstanding principal of this note was $ 1,000,000 at March 31, 2023. At March 31, 2023 and December 31,
2022, we had accrued interest of $ 137,757 and $ 119,007 , respectively, with respect to this note. We recorded interest expense of $ 18,750
and $ 18,493 during the three months ended March 31, 2023 and 2022, respectively.
In
June 2022, we issued an unsecured convertible note in the principal amount of $ 1,000,000 bearing an interest rate of 5.00 % per annum
payable monthly with a maturity date of June 2023, with a conversion price of $ 7.83 per share. The outstanding principal of this note
can be redeemed at any time by us or at maturity at 105% . At March 31, 2023, we recorded interest expense of $ 12,500 , and as of March
31, 2023, we recorded accrued interest of $ 41,667 .
17
In
March 2023, we issued an unsecured convertible note to Hensley & Company in the principal amount of $ 5,000,000 bearing an interest
rate of 10.00 % per annum. The principal amount, together with accrued and unpaid interest is due on March 20, 2025 . At any time prior
to or on the maturity date, Hensley & Company is permitted to convert all or any portion of the outstanding principal amount and
all accrued but unpaid interest thereon into shares of our common stock at a conversion price of $ 1.20 per share. During the quarter
ended March 31, 2023, we recorded accrued interest of $ 13,888 . Mr. McCain, a director of our company, is President and Chief Operating
Officer of Hensley & Company.
Future
minimum payments under the above loans payable and convertible notes payable due as of March 31, 2023 were as follows:
SCHEDULE
OF FUTURE MINIMUM PAYMENTS FOR LONG TERM DEBT
2023 (remainder of)
$ 6,165,617
2024
1,679,548
2025
6,346,031
2026
596,496
2027
328,864
Thereafter
654,596
Total future minimum payments
15,771,152
Less: discount
( 84,375 )
Total
15,686,777
Less: current
( 6,567,971 )
Long
term debt, net of current portion
$ 9,118,806
NOTE
11 – LEASES
We
have entered into various non-cancellable operating lease agreements for certain offices. These leases currently have lease periods expiring
between 2023 and 2028. The lease agreements may include one or more options to renew. Renewals were not assumed in our determination
of the lease term unless the renewals were deemed to be reasonably assured at lease commencement. Our lease agreements do not contain
any material residual value guarantees or material restrictive covenants. The components of lease costs, weighted-average lease term,
and discount rates are detailed below.
When
measuring lease liabilities for leases that were classified as operating leases, we discounted lease payments using our estimated incremental
borrowing rate at commencement date of each lease. The weighted average incremental borrowing rate applied was 9.78 %. As of March 31,
2023, our leases had a remaining weighted average term of 4.34 years.
Operating
leases are included in the unaudited condensed consolidated balance sheets as follows:
SCHEDULE OF LEASE COST AND OTHER SUPPLEMENT LEASE INFORMATION
Classification
March 31, 2023
December 31, 2022
Lease assets
Operating lease cost ROU assets
Assets
$ 961,037
$ 255,687
Total lease assets
$ 961,037
$ 255,687
Lease liabilities
Operating lease liabilities, current
Current liabilities
$ 194,070
$ 121,731
Operating lease liabilities, non-current
Liabilities
788,359
159,205
Total lease liabilities
$ 982,429
$ 280,936
18
The
components of lease costs, which are included in income from operations in our unaudited condensed consolidated statements of operations,
were as follows:
SCHEDULE
OF LEASE COST
2023
2022
Three Months Ended March 31,
2023
2022
Leases costs
Operating lease costs
$ 35,714
$ 158,041
Short term lease cost
30,054
-
Total lease costs
$ 65,768
$ 158,041
Future
minimum payments under non-cancelable leases for operating leases for the remaining terms of the leases following the three months ended
March 31, 2023 were as follows:
SCHEDULE
OF FUTURE MINIMUM UNDER NON-CANCELLABLE LEASES FOR OPERATING LEASES
Fiscal Year
Operating Leases
2023 (remainder of)
$ 234,924
2024
294,383
2025
252,513
2026
199,177
2027
205,145
Thereafter
51,661
Total future minimum lease payments
1,237,803
Amount representing interest
( 255,374 )
Present value of net future minimum lease payments
$ 982,429
NOTE
12 – CONCENTRATION OF CREDIT RISK AND SIGNIFICANT CUSTOMERS
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.
No
single customer represented over 10 % of our total revenue for any period presented.
NOTE
13 – 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
March 31, 2023
March 31, 2022
U.S.
$ 8,600,864
$ 8,406,230
Chile
4,891,318
923,180
All other countries
234,499
-
Revenue
$ 13,726,681
$ 9,329,410
Property
and equipment, net by geography was as follows:
SCHEDULE
OF PROPERTY AND EQUIPMENT, NET BY GEOGRAPHIC AREAS
March
31, 2023
December 31, 2022
U.S.
$ 1,184,847
$ 1,198,057
Chile
3,554,089
3,480,911
All other countries
1,134
1,527
Property and equipment
net
$ 4,740,070
$ 4,680,495
No
other international country represented more than 10% of property and equipment, net in any period presented.
NOTE
14 – ACCUMULATED OTHER COMPREHENSIVE INCOME
The
following table presents AOCI activity in equity:
SCHEDULE
OF ACCUMULATED OTHER COMPREHENSIVE INCOME
Foreign Currency
Translation
Adjustments
Total AOCI
Balance as of December 31, 2022
$ 1,062,247
$ 1,062,247
Other comprehensive income
2,036,962
2,036,962
Amounts reclassified from AOCI
-
-
Balance as of March 31, 2023
$ 3,099,209
$ 3,099,209
19
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The
following Management’s Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with
our condensed financial statements and related notes included in this Quarterly Report on Form 10-Q and the audited financial statements
and related notes and Management’s Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report
on Form 10-K for the fiscal year ended December 31, 2022.
Unless
otherwise indicated or the context requires otherwise, the terms “we,” “us,” “our,” and “our
company” refer to CISO Global Inc., a Delaware corporation, and its wholly-owned subsidiaries. Unless otherwise specified, all
dollar amounts are expressed in U.S. dollars.
First
Quarter 2023 Highlights
Our
operating results for the three months ended March 31, 2023 included the following:
●
Total
revenue increased by $4.4 million to $13.7 million for the three months ended March 31, 2023, as compared to the three months ended
March 31, 2022.
●
Total
gross profit increased to $0.4 million for the three months ended March 31, 2023, as compared to the three months ended March 31,
2022.
Results
of Operations
Comparison
of the Three Months Ended March 31, 2023 to the Three Months Ended March 31, 2022
Our
financial results for the three months ended March 31, 2023 are summarized as follows in comparison to the three months ended March 31,
2022:
Three Months Ended March, 31
2023
2022
Variance
Revenue:
Security managed services
$ 11,766,133
$ 8,052,225
$ 3,713,908
Professional services
1,960,548
1,277,185
683,363
Total revenue
13,726,681
9,329,410
4,397,271
Cost of revenue:
Security managed services
5,560,563
2,602,924
2,957,639
Professional services
198,293
110,337
87,956
Cost of payroll
5,800,657
4,445,850
1,354,807
Stock based compensation
1,768,084
2,121,583
(353,499 )
Total cost of revenue
13,327,597
9,280,694
4,046,903
Total gross profit
399,084
48,716
350,368
Operating expenses:
Professional fees
1,677,387
623,061
1,054,326
Advertising and marketing
115,394
155,341
(39,947 )
Selling, general, and administrative
9,508,766
4,616,373
4,892,393
Stock-based compensation
3,628,975
2,565,510
1,063,465
Impairment of goodwill
20,199,368
-
20,199,368
Total operating expenses
35,129,890
7,960,285
27,169,605
Loss from operations
(34,730,806 )
(7,911,569 )
(26,819,237 )
Other income (expense):
Other income (expense)
(156,420 )
12,543
(168,963 )
Interest expense, net
(390,141 )
(43,585 )
(346,556 )
Total other income (expense)
(546,561 )
(31,042 )
(515,519 )
Loss before income taxes
$ (35,277,367 )
$ (7,942,611 )
$ (27,334,756 )
20
Revenue
Security
managed services revenue increased by $3,713,908 or 46%, for the three months ended March 31, 2023 as compared to the three months ended
March 31, 2022, primarily due to revenue acquired through our completion of four acquisitions over the last 12 months and new and existing
customer revenue growth.
Professional
services revenue increased by $683,363, or 54%, for the three months ended March 31, 2023 as compared to the three months ended March
31, 2022, primarily due to revenue acquired through our completion of four acquisitions over the last 12 months and new and existing
customer revenue growth.
Expenses
Cost
of Revenue
Security
managed services cost of revenue increased by $2,957,639, or 114%, for the three months ended March 31, 2023 as compared to the three
months ended March 31, 2022, primarily due to our completion of four acquisitions over the last 12 months.
Professional
services cost of revenue increased by $87,956, or 80%, for the three months ended March 31, 2023 as compared to the three months ended
March 31, 2022, due to our increase in revenue from professional services from four acquisitions completed over the last 12 months.
Cost
of payroll cost of revenue increased by $1,354,807, or 30%, for the three months ended March 31, 2023 as compared to the three months
ended March 31, 2022, due to headcount added primarily through our completion of four acquisitions over the last 12 months.
Stock-based
compensation expenses decreased by $353,499, or 17%, for the three months ended March 31, 2023 as compared to the three months ended
March 31, 2022, due to a decrease in the amount of stock options awarded to our revenue generating employees.
Operating
Expenses
Professional
fees increased by $1,054,326, or 169%, for the three months ended March 31, 2023 as compared to three months ended March 31, 2022, due
to an increase in accounting, legal, and other professional fees incurred related to our periodic SEC filings and our efforts to raise
additional capital.
Advertising
and marketing expenses decreased by $39,947, or 26%, for the three months ended March 31, 2023 as compared to the three months ended
March 31, 2022, due to utilization of more internal marketing resources.
Selling,
general, and administrative expenses increased by $4,892,393, or 106%, for the three months ended March 31, 2023 as compared to the three
months ended March 31, 2022, primarily due to our analysis of our carrying amount of intangible assets being impaired and headcount added
through our completion of four acquisitions over the last 12 months.
Stock
based compensation expenses increased by $1,063,465, or 41%, for the three months ended March 31, 2023 as compared to the three months
ended March 31, 2022, due to an increase in stock options awarded to employees through the completion of four acquisitions in the last
12 months and an increase in headcount in administration positions.
21
Impairment
of goodwill increased by $20,199,368, or 100%, for the three months ended March 31, 2023 as compared to the three months ended March 31, 2022,
due to our analysis of our carrying amount of goodwill being impaired.
Liquidity
and Capital Resources
The
accompanying condensed consolidated financial statements have been prepared on the basis that we will continue as a going concern, which
contemplates realization of assets and satisfying liabilities in the normal course of business. For the three months ended March 31,
2023, we incurred a net loss of $34,841,689 and negative cash flows from operations of $2,110,872 and expect to incur further losses
through the end of 2023. In the report accompanying our financial statements for the year ended December 31, 2022, our independent auditors
stated that our financial statements were prepared assuming that we would continue as a going concern and that they have substantial
doubt as to our ability to do so based on our recurring losses from operations and need to raise additional capital. These condensed
consolidated 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.
As
of March 31, 2023, we had $295,351,048 of available funding under our S-3 Registration Statement from which we may issue our securities
to fund current and future operations, assuming there is adequate demand for our securities.
Working
Capital Deficit
Our
working capital deficit as of Mach 31, 2023, in comparison to our working capital surplus as of December 31, 2022, is summarized as follows:
As of
March 31,
December 31,
2023
2022
Current assets
$ 15,064,867
$ 14,398,795
Current liabilities
21,657,003
23,213,039
Working capital deficit
$ (6,592,136 )
$ (8,814,244 )
The
increase in current assets is primarily due to an increase in cash and cash equivalents and prepaid expenses and other current assets
of $1,990,572 and $534,867, respectively, offset by a decrease in accounts receivable of $1,794,136. The decrease in current liabilities
is primarily due to the loans payable and convertible notes payable of $3,240,860 and $500,000, respectively, offset by an increase in
accounts payable and accrued expenses of $2,445,112.
Cash
Flows
Our
cash flows for the three months ended March 31, 2023, in comparison to our cash flows for the three months ended March 31, 2023, can
be summarized as follows:
Three Months ended March 31,
2023
2022
Net cash used in operating activities
$ (2,110,872 )
$ (3,015,795 )
Net cash used in investing activities
(182,839 )
(5,021,626 )
Net cash provided by financing activities
4,238,797
9,011,005
Effect of exchange rates on cash and cash equivalents
45,486
164,288
Increase in cash
$ 1,990,572
$ 1,137,872
22
Operating
Activities
Net
cash used in operating activities was $2,110,872 for the three months ended March 31, 2023 and was primarily due to cash used to fund
a net loss of $34,841,689, adjusted for non-cash expenses in the aggregate of $29,809,522 and additional cash inflow by changes in the
levels of operating assets and liabilities, primarily as a result of an increase in current assets, and accounts payable and accrued
expenses. Net cash used in operating activities was $3,015,795 for the three months ended March 31, 2022 and was primarily due to cash
used to fund a net loss of $7,942,611, adjusted for non-cash expenses in the aggregate of $911,534, partially offset by cash generated
by changes in the levels of operating assets and liabilities, primarily as a result of an increase in accounts payable.
Investing
Activities
Net
cash used in investing activities of $182,839 for the three months ended March 31, 2023, was due to purchases of property and equipment.
Net cash used in investing activities of $5,021,626 for the three months ended March 31, 2022 and was primarily due to net cash paid
in the acquisition of True Digital Security, Inc.
Financing
Activities
Net
cash provided by financing activities for the three months ended March 31, 2023 was $4,238,797, which was primarily due to cash received
from the sale of our common stock of $3,143,147, $1,912,500 in net proceeds from our loan payable, and $5,000,000 in proceeds from a
related party convertible note payable, offset by aggregate repayments on loans payable and a convertible note payable of $6,279,547.
Net cash provided by financing activities for the three months ended March 31, 2022 was $9,011,055, which was primarily due to cash received
from the sale of our common stock in our public offering of $9,521,798.
Based
on our current business plan, we believe our cash balance as of the date of this filing, together with anticipated revenues, will be
sufficient to meet our anticipated cash requirement for the near term. However, there can be no assurance that the current business plan
will be achievable. Such conditions raise substantial doubts about our ability to continue as a going concern for one year from the date
the condensed consolidated financial statements are issued.
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 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
condensed 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.
Critical
Accounting Policies and Estimates
Our
critical accounting policies are more fully described in the notes to our condensed consolidated financial statements included herein
for the quarter ended March 31, 2023 and in the notes to our consolidated financial statements included in our Annual Report on Form
10-K for the year ended December 31, 2022, as filed with the SEC on March 31, 2023.
23
Use
of Estimates
The
preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent liabilities at dates of the financial statements and the reported
amounts of revenue and expenses during the periods. Our significant estimates and assumptions include the allowance for doubtful accounts,
the carrying value of intangible assets and goodwill, deferred tax asset and valuation allowance, the estimated fair value of assets
acquired, liabilities assumed and stock issued in business combinations, and assumptions used in the Black-Scholes option pricing model,
such as expected volatility, risk-free interest rate, share price, and expected dividend rate. Certain of our estimates, including the
carrying amount of intangible assets and goodwill, could be affected by external conditions, including those unique to us and general
economic conditions. It is reasonably possible that these external factors could have an effect on our estimates and could cause actual
results to materially differ from those estimates.
Fair
Value Measurement
The
fair value measurement guidance clarifies that fair value is an exit price, representing the amount that would be received to sell an
asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement
that should be determined based on assumptions that market participants would use in the valuation of an asset or liability. It establishes
a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest
priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority
to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy under the fair value measurement guidance
are described below:
Level
1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical assets or liabilities;
Level
2 - Quoted prices in markets that are not active, or inputs that are observable, either directly or indirectly, for substantially the
full term of the asset or liability; or
Level
3 - Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (supported
by little or no market activity).
Business
Combination
We
allocate the purchase price of an acquired business to the tangible and intangible assets acquired and liabilities assumed based upon
their estimated fair values on the acquisition date. Any excess of the purchase price over the fair value of the net assets acquired
is recorded as goodwill. The purchase price allocation process requires management to make significant estimates and assumptions, especially
at the acquisition date with respect to intangible assets. Direct transaction costs associated with the business combination are expensed
as incurred. The allocation of the consideration transferred in certain cases may be subject to revision based on the final determination
of fair values during the measurement period, which may be up to one year from the acquisition date. We include the results of operations
of the business that we have acquired in our consolidated results prospectively from the date of acquisition.
If
the business combination is achieved in stages, the acquisition date carrying value of the acquirer’s previously held equity interest
in the acquiree is re-measured to fair value at the acquisition date; any gains or losses arising from such re-measurement are recognized
in profit or loss.
Intangible
Assets
Intangible
assets are comprised of trademarks, customer bases, non-compete agreements, and intellectual property with original estimated useful
lives with a range of 2 to 10 years. Once placed into service, we amortize the cost of intangible assets over their estimated useful
lives on a straight-line basis.
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 the reporting unit level at least annually at year end or more frequently if
events or changes in circumstances indicate that the asset might be impaired. Goodwill is tested for impairment at the reporting level
by first performing a qualitative assessment to determine whether it is more likely than not that the fair value of the reporting unit
is less than its carrying value. If the reporting unit does not pass the qualitative assessment, then the reporting unit’s carrying
value is compared to its fair value. The fair values of the reporting units are estimated using market and discounted cash flow approaches.
Goodwill is considered impaired if the carrying value of the reporting unit exceeds its fair value. The discounted cash flow approach
uses expected future operating results. Failure to achieve these expected results may cause a future impairment of goodwill at the reporting
unit.
24
Impairment
of Long-Lived Assets
We
will periodically evaluate the carrying value of long-lived assets to be held and used when events and circumstances warrant such a review
and at least annually. The carrying value of a long-lived asset is considered impaired when the anticipated undiscounted cash flow from
such asset is separately identifiable and is less than its carrying value. In that event, a loss is recognized based on the amount by
which the carrying value exceeds the fair value of the long-lived asset. Fair value is determined primarily using the anticipated cash
flows discounted at a rate commensurate with the risk involved. Losses on long-lived assets to be disposed of are determined in a similar
manner, except that fair values are reduced for the cost to dispose.
Stock-Based
Compensation
We
measure the cost of services received in exchange for an award of equity instruments based on the fair value of the award. For employees
and directors, the fair value of the award is measured on the grant date and for non-employees, the fair value of the award is generally
re-measured on vesting dates and interim financial reporting dates until the service period is complete. Awards granted to directors
are treated on the same basis as awards granted to employees.
Revenue
Recognition
Our
agreements with clients are primarily service contracts that range in duration from a few months to one year. We recognize revenue when
control of these services is transferred to the client for an amount, referred to as the transaction price, which reflects the consideration
to which we are expected to be entitled in exchange for those goods or services.
A
contract with a client exists only when:
●
the
parties to the contract have approved it and are committed to perform their respective obligations;
●
we
can identify each party’s rights regarding the distinct services to be transferred (“performance obligations”);
●
we
can determine the transaction price for the services to be transferred; and
●
the
contract has commercial substance, and it is probable that we will collect the consideration to which it will be entitled in exchange
for the goods or services that will be transferred to the client.
For
the majority of our contracts, we receive non-refundable upfront payments. We do not adjust the promised amount of consideration for
the effects of a significant financing component since we expect, at contract inception, that the period between the time of transfer
of the promised goods or services to the client and the time the client pays for these goods or services to be generally one year or
less. Our credit terms to clients generally average 30 days, although in some cases payments are required in 15 days.
We
do not disclose the value of unsatisfied performance obligations for contracts with original expected duration of one year or less.
Our
revenue is categorized and disaggregated as reflected in our statements of operations as follows:
Security
Managed Services
Security
managed services revenue primarily consist of compliance, security managed services, SOC managed services, and vCISO. We consider these
services to be a single performance obligation, and revenue is recognized as services and materials are provided to the customer.
25
Professional
Services
Professional
services revenue primarily consists of technical assessments, incident response and forensics, training, and other cybersecurity services.
We consider these services to be a single performance obligation, and revenue is recognized in the period in which the performance obligations
are satisfied.
Off-Balance
Sheet Arrangements
We
have no off-balance sheet arrangements that have or are reasonably likely to have a material current or future effect on our financial
condition, changes in financial condition, revenue or expenses, results of operations, liquidity, capital expenditures, or capital resources.
Item
3. Quantitative and Qualitative Disclosures about Market Risk
Because
we are a smaller reporting company, we are not required to provide the information called for by this Item.
Item
4. Controls and Procedures
Evaluation
of Disclosure Controls and Procedures
We
maintain disclosure controls and procedures (as that term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) that are
designed to provide reasonable assurance that information required to be disclosed in our reports under the Exchange Act is recorded,
processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is
accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate,
to allow timely decisions regarding required disclosures.
In
designing and evaluating our disclosure controls and procedures, management recognizes that any disclosure controls and procedures, no
matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition,
the design of disclosure controls and procedures must reflect the fact that there are resource constraints and that management is required
to apply judgment in evaluating the benefits of possible controls and procedures relative to their costs.
Our
management, with the participation of our principal executive officer and principal financial officer, has evaluated the effectiveness
of the design and operation of our disclosure controls and procedures as of the end of the period covered by this report. Based upon
that evaluation, our principal executive officer and principal financial officer concluded that, as of March 31, 2023, our disclosure
controls and procedures were not effective due to the material weaknesses in internal control over financial reporting described below.
Thus there remains a reasonable possibility that a material misstatement of our interim financial statements will not be prevented or
detected on a timely basis. This does not include an evaluation by our registered public accounting firm regarding our internal control
over financial reporting. Accordingly, we cannot provide reasonable assurance that information required to be disclosed by us in reports
we file or submit under the Exchange Act is recorded, processed, summarized, and reported, to allow our principal financial and executive
officers to make timely decisions regarding required disclosures as of March 31, 2023.
Our
management’s evaluation was based on the following material weaknesses in our internal control over financial reporting, which
existed as of December 31, 2022 and which continue to exist, as discussed in our Annual Report on Form 10-K for the fiscal year ended
December 31, 2022:
●
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.
26
A
material weakness is a control deficiency or combination of control deficiencies that results in more than a remote likelihood that a
material misstatement of the annual or interim financial statements will not be prevented or detected on a timely basis. As a company
with limited accounting resources, a significant amount of management’s time and attention has been and will be diverted from our
business to ensure compliance with these regulatory requirements.
Management’s
Plan to Remediate the Material Weaknesses
We
are implementing 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:
●
identifying
gaps in our skills base and the expertise of our staff required to meet the financial reporting requirements of a public company;
and
●
developing
policies and procedures on internal control over financial reporting and monitoring the effectiveness of operations on existing controls
and procedures.
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.
Changes
in Internal Control Over Financial Reporting
There
have been no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f) under the Exchange
Act) during the quarter ended March 31, 2023, other than those noted above, that have materially affected, or that are reasonably likely
to materially affect, our internal control over financial reporting.
PART
II – OTHER INFORMATION
Item
1. Legal Proceedings
We
are currently not a party to any material legal proceedings.
Item
1A. Risk Factors
We
have disclosed under the heading “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2022, filed
with the SEC on March 31, 2023, risk factors that materially affect our business, financial condition, or results of operations. There
have been no material changes from the risk factors previously disclosed.
ITEM
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
None.
Item
3. Defaults upon Senior Securities
None.
Item
4. Mine Safety Disclosures
Not
Applicable.
Item
5. Other Information
None.
27
Item
6. Exhibits
Incorporated
by Reference
Exhibit
Number
Exhibit
Description
Form
Exhibit
Filing
Date
3.1*
Amended and Restated Certificate of Incorporation of the Registrant
3.2
Amended and Restated By-Laws of the Registrant
8-K
3.2
04/10/2023
10.1
Letter Agreement between the Registrant and Neil Stinchcombe
10-K
10.5(a)
03/31/2023
10.2
Purchase Agreement, dated March 20, 2023, between the Registrant and Hensley & Company dba Hensley Beverage Company
8-K
10.1
03/20/2023
10.3
10% Unsecured Convertible Note by the Registrant payable to Hensley & Company, dated March 20, 2023
8-K
10.2
03/20/2023
10.4#
Employment Agreement by and between the Registrant and Kyle J. Young
10-K
10.12
03/31/2023
31.1*
Rule 13a-14(a) / 15d-14(a) Certification of Principal Executive Officer
31.2*
Rule 13a-14(a) / 15d-14(a) Certification of Principal Financial Officer
32.1
Section 1350 Certification of Principal Executive Officer
32.2
Section 1350 Certification of Principal Financial Officer
101.INS*
Inline
XBRL Instance Document
101.SCH*
Inline
XBRL Taxonomy Extension Schema Document
101.CAL*
Inline
XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF*
Inline
XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*
Inline
XBRL Taxonomy Extension Label Linkbase Document
101.PRE*
Inline
XBRL Taxonomy Extension Presentation Linkbase Document
104*
Cover
Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)
*Filed
herewith.
#Management
contracts and compensatory plans and arrangements.
28
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned, thereunto duly authorized.
CISO GLOBAL, INC.
By:
/s/
David G. Jemmett
David
G. Jemmett
Chief
Executive Officer
(Principal
Executive Officer)
Date:
May
15, 2023
By:
/s/
Debra L. Smith
Debra
L. Smith
Chief
Financial Officer
(Principal
Financial Officer and Principal Accounting Officer)
Date:
May
15, 2023
29
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.