UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the Quarterly Period Ended June 30, 2024
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 August 14, 2024, there were 11,821,866
shares of the registrant’s common stock outstanding.
CISO
GLOBAL, INC.
QUARTERLY
REPORT ON FORM 10-Q
FOR
THE QUARTERLY PERIOD ENDED JUNE 30, 2024 (unaudited)
TABLE
OF CONTENTS
Page
PART I. FINANCIAL INFORMATION
4
ITEM
1.
Financial Statements (unaudited)
4
Condensed Consolidated Balance Sheets
4
Condensed Consolidated Statements of Operations and Comprehensive Loss
5
Condensed Consolidated Statements of Changes in Stockholders’ Equity
6
Condensed Consolidated Statements of Cash Flows
7
Notes to Condensed Consolidated Financial Statements
8
ITEM
2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
22
ITEM
3.
Quantitative and Qualitative Disclosures about Market Risk
29
ITEM
4.
Controls and Procedures
29
PART II. OTHER INFORMATION
30
ITEM
1.
Legal Proceedings
30
ITEM
1A.
Risk Factors
30
ITEM
2.
Unregistered Sales of Equity Securities and Use of Proceeds
30
ITEM
3.
Defaults Upon Senior Securities
30
ITEM
4.
Mine Safety Disclosures
30
ITEM
5.
Other Information
30
ITEM
6.
Exhibits
30
SIGNATURES
31
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 maintain an effective system of internal controls and accurately report our financial results;
●
that
we will 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;
●
our
belief that 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;
●
the
doubt about our ability to continue as a going concern;
●
our
efforts to developing our business, reducing overhead cost, and capital raising;
●
our
plan to improve our liquidity by a planned reduction in overhead costs and actively pursuing additional debt and /or equity financing
through discussions with investment bankers and private investors;
●
our
estimate for indirect tax liabilities; and
●
our
expectation that we will incur further losses through the end of 2024.
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, 2023, 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.
3
PART
I – FINANCIAL INFORMATION
Item
1. Financial Statements
CISO
GLOBAL, INC. AND SUBSIDIARIES
CONDENSED
CONSOLIDATED BALANCE SHEETS
(Unaudited)
June 30,
2024
December 31,
2023
ASSETS
Current Assets:
Cash and cash equivalents
$ 1,118,282
$ 241,643
Accounts receivable, net
2,163,140
2,800,209
Prepaid cost of revenue
214,129
244,698
Prepaid expenses and other current assets
288,517
205,919
Contract asset
154,714
197,656
Assets of business held for sale
15,127,618
22,600,715
Total Current Assets
19,066,400
26,290,840
Property and equipment, net
889,343
1,052,637
Right of use asset, net
640,630
762,228
Intangible assets, net
2,594,861
3,546,580
Goodwill
19,900,550
19,900,550
Prepaid cost of revenue, net of current portion
33,787
32,375
Other assets
70,173
70,173
Total Assets
$ 43,195,744
$ 51,655,383
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities:
Accounts payable and accrued expenses
$ 8,508,360
$ 7,597,469
Deferred revenue
1,543,844
1,371,637
Lease liability
226,169
219,342
Loans payable
3,431,948
1,856,245
Line of credit
2,226,168
-
Convertible notes payable
2,050,000
2,050,000
Convertible notes payable, related party
5,000,000
-
Convertible notes payable
5,000,000
-
Liabilities of
business held for sale
13,995,591
16,666,096
Total Current Liabilities
36,982,080
29,760,789
Long-term Liabilities:
Deferred revenue, net of current portion
53,839
84,294
Loans payable, net of current portion
56,158
74,542
Convertible notes payable, related party
-
5,000,000
Lease liability, net of current portion
479,965
596,307
Total Liabilities
37,572,042
35,515,932
Commitments and Contingencies
-
-
Stockholders’ Equity:
Common stock, $ .00001 par value; 300,000,000 shares authorized; 12,224,003 and 11,949,959 issued outstanding at June 30, 2024 and December 31, 2023, respectively
122
119
Preferred stock, $ .00001 par value; 50,000,000 shares authorized; 0 shares issued and outstanding on June 30, 2024 and December 31, 2023, respectively
-
-
Additional paid-in capital
177,771,925
172,837,842
Accumulated translation adjustment
916,417
1,320,177
Accumulated deficit
( 173,064,762 )
( 158,018,687 )
Total Stockholders’ Equity
5,623,702
16,139,451
Total Liabilities and Stockholders’ Equity
$ 43,195,744
$ 51,655,383
The
accompanying footnotes are an integral part of these unaudited condensed consolidated financial statements.
4
CISO
GLOBAL, INC. AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(Unaudited)
June 30, 2024
June 30, 2023
June 30, 2024
June 30, 2023
Three Months Ended
Six Months Ended
June 30, 2024
June 30, 2023
June 30, 2024
June 30, 2023
Revenue:
Security managed services
$ 7,080,326
$ 7,564,288
$ 14,238,959
$ 15,055,076
Professional services
632,225
920,306
1,398,723
2,030,382
Cybersecurity software
95,874
-
196,157
-
Total revenue
7,808,425
8,484,594
15,833,839
17,085,458
Cost of revenue:
Security managed services
2,334,703
2,717,462
4,888,652
5,182,315
Professional services
134,584
123,850
290,164
253,788
Cybersecurity software
28,264
-
58,769
-
Cost of payroll
3,176,818
3,814,030
6,658,726
8,422,386
Stock based compensation
1,200,147
1,697,181
2,297,397
3,465,265
Total cost of revenue
6,874,516
8,352,523
14,193,708
17,323,754
Total gross profit
933,909
132,071
1,640,131
( 238,296 )
Operating expenses:
Professional fees
311,194
521,204
802,261
2,051,639
Advertising and marketing
6,322
47,231
32,760
153,621
Selling, general and administrative
3,605,280
4,731,090
7,583,874
9,514,610
Stock based compensation
1,252,720
2,115,039
2,359,742
5,744,014
Impairment of goodwill
-
16,330,839
-
31,776,820
Total operating expenses
5,175,516
23,745,403
10,778,637
49,240,704
Loss from operations
( 4,241,607 )
( 23,613,332 )
( 9,138,506 )
( 49,479,000
)
Other income (expense):
Other income (expense)
( 73,810 )
197,147
( 34,918 )
30,230
Interest expense, net
( 623,941
)
( 648,591 )
( 1,373,766 )
( 906,198 )
Total other income (expense)
( 697,751 )
( 451,444 )
( 1,408,684 )
( 875,968 )
Loss from continuing operations before income taxes
( 4,939,358 )
( 24,064,776 )
( 10,547,190 )
( 50,354,968 )
Provision/(benefit) from income taxes
-
-
-
-
Loss from continuing operations
( 4,939,358
)
( 24,064,776
)
( 10,547,190
)
( 50,354,968
)
Loss from discontinued operations, net of income taxes (1)
( 3,497,529
)
( 5,263,887
)
( 4,498,885
)
( 13,815,384
)
Net Loss
( 8,436,887 )
( 29,328,663 )
( 15,046,075 )
( 64,170,352 )
Foreign currency translation adjustment
253,414
( 416,236 )
( 403,760 )
1,620,726
Comprehensive loss
$ ( 8,183,473 )
( 29,744,899 )
( 15,449,835 )
$ ( 62,549,626 )
Net loss per common share - basic and diluted:
Continuing operations
$ ( 0.40
)
$ ( 2.20
)
$ ( 0.87
)
$ ( 4.86
)
Discontinued operations
( 0.29
)
( 0.48
)
( 0.37
)
( 1.33
)
$ ( 0.69 )
$ ( 2.68 )
$ ( 1.24 )
$ ( 6.19 )
Weighted average shares outstanding - basic
12,213,362
10,945,224
12,089,673
10,371,610
Weighted average shares outstanding - diluted
12,213,362
10,945,224
12,089,673
10,371,610
(1) Includes recognized
loss on assets held for sale of $ 3,349,799 for the three and six months ended June 30, 2024.
The
accompanying footnotes are an integral part of these unaudited condensed consolidated financial statements.
5
CISO
GLOBAL, INC. AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (NOTE 2)
(Unaudited)
Shares
Amount
Shares
Amount
Capital
Gain/(Loss)
Deficit
Total
Accumulated
Additional
Other
Common Stock
Preferred Stock
Paid-in
Comprehensive
Accumulated
Shares
Amount
Shares
Amount
Capital
Gain/(Loss)
Deficit
Total
Balance at January 1, 2024
11,949,959
$ 119
-
$ -
$ 172,837,842
$ 1,320,177
$ ( 158,018,687 )
$ 16,139,451
Stock based compensation - stock options
-
-
-
-
4,657,139
-
-
4,657,139
Stock issued for cash
126,688
2
-
-
154,945
-
-
154,947
Stock issued as lending discount
100,000
1
-
-
121,999
-
-
122,000
Stock adjustment after reverse stock split
47,356
-
-
-
-
-
-
-
Foreign currency translation
-
-
-
-
-
( 403,760 )
-
( 403,760 )
Net loss
-
-
-
-
-
-
( 15,046,075 )
( 15,046,075 )
Balance at June 30, 2024
12,224,003
$ 122
-
$ -
$ 177,771,925
$ 916,417
$ ( 173,064,762 )
$ 5,623,702
Balance at January 1, 2023
9,697,921
$ 97
-
$ -
$ 153,170,351
$ 1,062,247
$ ( 77,787,604 )
$ 76,445,091
Balance
9,697,921
$ 97
-
$ -
$ 153,170,351
$ 1,062,247
$ ( 77,787,604 )
$ 76,445,091
Stock based compensation - stock options
-
-
-
-
8,635,778
-
-
8,635,778
Stock based compensation - common stock
233,333
2
-
-
733,498
-
-
733,500
Stock issued for cash
1,782,658
18
-
-
6,682,180
-
-
6,682,198
Exercise of options
69,378
1
-
-
491,852
-
-
491,853
Foreign currency translation
-
-
-
-
-
1,620,726
-
1,620,726
Net loss
-
-
-
-
-
-
( 64,170,352 )
( 64,170,352 )
Balance at June 30, 2023
11,783,290
$ 118
-
$ -
$ 169,713,659
$ 2,682,973
$ ( 141,957,956 )
$ 30,438,794
Balance
11,783,290
$ 118
-
$ -
$ 169,713,659
$ 2,682,973
$ ( 141,957,956 )
$ 30,438,794
The
accompanying footnotes are an integral part of these unaudited condensed consolidated financial statements.
6
CISO
GLOBAL, INC. AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
June 30, 2024
June 30, 2023
Cash flows from operating activities:
Net loss
$ ( 15,046,075 )
$ ( 64,170,352 )
Adjustments to reconcile net loss to net cash used in operating activities:
Stock based compensation - stock options
4,657,139
8,635,778
Stock based compensation - common stock
-
573,501
Depreciation and amortization
1,469,119
1,813,305
Right of use amortization
115,843
100,460
Other
306,679
43,750
Impairment of intangible assets
-
3,116,039
Impairment of goodwill
-
41,038,172
Loss on assets held for sale
3,349,799
-
Changes in operating assets and liabilities:
Accounts receivable, net
2,099,324
( 617,138 )
Inventory
161,586
( 46,776 )
Contract assets
42,942
( 43,807 )
Prepaids and other current assets
144,392
( 252,169 )
Accounts payable and accrued expenses
( 433,905 )
4,172,201
Lease liability
( 97,850 )
( 90,049 )
Deferred revenue
551,385
408,125
Net cash used in operating activities
( 2,679,622 )
( 5,318,960 )
Cash flows from investing activities:
Purchases of property and equipment
( 83,095 )
( 148,866 )
Net cash used in investing activities
( 83,095 )
( 148,866 )
Cash flows from financing activities:
Proceeds from sale of common stock
154,947
6,682,198
Proceeds from stock option exercise
-
491,853
Proceeds from loan payable
4,273,823
2,210,022
Proceeds from convertible notes payable, related party
-
5,000,000
Proceeds from convertible note payable
-
1,050,000
Proceeds from lines of credit
2,564,589
144,307
Payment on lines of credit
( 374,483 )
( 149,693 )
Payment on loans payable
( 3,406,538 )
( 7,297,980 )
Payment of convertible note payable
-
( 2,550,000 )
Payment of debt issuance cost
( 144,000 )
( 87,500 )
Net cash provided by financing activities
3,068,338
5,493,207
Effect of exchange rates on cash and cash equivalents
( 59,214 )
13,631
Net increase in cash and cash equivalents
246,407
39,012
Cash and cash equivalents - beginning of the period
1,062,442
1,833,163
Cash and cash equivalents - end of the period
$ 1,308,849
$ 1,872,175
Reconciliation
of cash and cash equivalents to the condensed consolidated financial statements
Cash
from continuing operations
$
1,118,282
$
1,799,682
Cash
from discontinued operations
190,567
72,493
Total
cash and cash equivalents, end of period
$
1,308,849
$
1,872,175
Supplemental cash flow information:
Cash paid for:
Interest
$ 1,083,769
$ 926,441
Income taxes
$ -
$ -
Supplemental disclosure of non-cash transactions:
Operating lease assets obtained in exchange for operating lease obligations
$ -
$ 733,782
Common stock issued as a lending discount
$ 122,000
$ -
The
accompanying footnotes are an integral part of these unaudited condensed consolidated financial statements.
7
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, compliance and software 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, related services
and cybersecurity software, 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 a 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.
Basis
of Presentation
Our
financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”),
the instructions to Form 10-Q pursuant to regulations of the SEC, and include our accounts and the accounts of our subsidiaries. Certain
information and disclosures normally included in annual financial statements prepared in accordance with GAAP have been condensed or
omitted pursuant to those rules and regulations, although, we believe that the disclosures made are adequate to make the information
not misleading. 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, 2024. These unaudited condensed consolidated financial statements and related
notes should be read in conjunction with our audited consolidated financial statements for the year ended December 31, 2023.
Going
Concern
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. However, due to losses incurred, substantial doubt about our ability to continue as
a going concern exists.
We
are evaluating strategies to obtain the required additional funding for future operations. These strategies may include obtaining
equity financing, issuing debt or entering into other financing arrangements, which may result in us taking the Company private and no longer operating
as a publicly traded company, and restructuring operations to grow revenues and
decrease expenses. However, we may be unable to access further equity or debt financing when needed. As such, there can be no
assurance that we will be able to obtain additional liquidity when needed or under acceptable terms, if at all.
8
The
ability for us to continue as a going concern is dependent upon our ability to successfully accomplish the plan and eventually attain
profitable operations. The condensed consolidated financial statements do not include any adjustments to the carrying amounts and classification
of assets, liabilities, and reported expenses that may be necessary if we are 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 affect our more significant judgments and estimates used in the preparation
of the accompanying unaudited condensed consolidated financial statements. Material estimates include the allowance for credit losses,
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 three major types of services to clients: security managed services, professional services and software. 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 risk compliance, cyber defense operations, and secured managed services. We consider these
services to be a single performance obligation, and revenue is recognized as services and materials are provided to the customer.
Professional
Services
Professional
services revenue primarily consists of security testing and training, and incident response and digital forensics. We consider these
services to be a single performance obligation, and revenue is recognized in the period in which the performance obligations are satisfied.
Cybersecurity
Software
Cybersecurity
software revenue primarily consists of our internally developed cybersecurity software designed to provide a security management platform,
protect users from untrusted and malicious online threats, provide proactive security monitoring, and deliver continuous security assessments.
We consider these services to be a single performance obligation, and revenue is recognized in the period in which the performance obligations
are satisfied.
9
Accounts
Receivable
Accounts
receivable are reported at their outstanding unpaid principal balances, net of allowances for credit losses. We periodically assess our
accounts and other receivables for collectability on a specific identification basis. We provide for allowances for credit losses 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 credit losses when a
balance is determined to be uncollectible. As of June 30, 2024 and December 31, 2023, our allowance for credit losses was $ 185,562 and
$ 219,141 , respectively.
Reverse
Stock Split
On
February 29, 2024, our board of directors approved a 1-for-15 reverse stock split of our common stock. The record date for the reverse
stock split was the close of business on March 7, 2024, with share distribution occurring on March 8, 2024. As a result of the reverse
stock split, stockholders received one share of CISO Global, Inc. common stock, par value $ 0.00001 , for each 15 shares they held as of
the record date. All share and per share amounts have been retroactively restated for the effects of this reverse stock split. Common
stock underlying our outstanding warrants, convertible notes, and options have also been adjusted, and the conversion and exercise prices
have also been adjusted.
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 and warrants 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 are anti-dilutive with respect to losses, the options, warrants and shares issuable upon conversion thereof have been
excluded from our computation of net loss per common share for the three and six months ended June 30, 2024 and 2023.
Our
shares of outstanding common stock and earnings per share calculation have been retroactively restated for all periods presented to reflect
our 1-for-15 reverse stock split . 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
June 30,
2024
June 30,
2023
Stock options
1,847,780
2,324,968
Warrant
49,614
49,614
Convertible debt
881,616
277,778
Total
2,779,010
2,652,360
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.
D eferred
revenue consisted of the following:
SCHEDULE OF DEFERRED REVENUE
June 30, 2024
December 31, 2023
Current:
Security managed services
$ 867,222
$ 578,941
Professional services
570,213
792,696
Software
106,409
-
Total deferred revenue - current
$ 1,543,844
$ 1,371,637
Long-term:
Security managed services
$ 53,839
$ 84,294
Total deferred revenue – long term
$ 53,839
$ 84,294
10
The
increase in the deferred revenue balance is primarily driven by payments received in advance of satisfying our performance obligations,
offset by $ 957,839 of revenue recognized during 2024, which was included in the deferred revenue balance as of December 31, 2023. The
deferred revenue balance as of June 30, 2024 represents our remaining performance obligations that will be recognized as revenue over
the period in which the performance obligations are satisfied, and is expected to be recognized in revenue as follows:
SCHEDULE
OF PERFORMANCE OBLIGATIONS EXPECTED TO RECOGNIZED REVENUE
Remainder of 2024
2025
2026
2027
Total
Security managed services
$ 559,379
$ 266,541
$ 23,396
$ 6,778
$ 856,094
Professional services
635,180
-
-
-
635,180
Software
106,409
-
-
-
106,409
Total deferred revenue
$ 1,300,968
$ 266,541
$ 23,396
$ 6,778
$ 1,597,683
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 June 30, 2024, our net deferred tax asset has been fully reserved.
For
uncertain tax positions that meet a “more likely than not” threshold, we recognize the benefit of uncertain tax positions
in the unaudited condensed consolidated financial statements. Our practice is to recognize interest and penalties, if any, related to
uncertain tax positions in income tax expense in the unaudited condensed consolidated statements of operations when a determination is
made that such expense is likely.
Recent
Accounting Pronouncements
In
November 2023, the Financial Standards Accounting Board (FASB) issued guidance to update reportable segment disclosure requirements,
primarily through enhanced disclosures about significant segment expenses and information used to assess segment performance. This update
is effective for our 2024 fiscal year and interim periods in fiscal year 2025, with early adoption permitted. We are currently evaluating
the impact that the adoption of this standard will have on our condensed consolidated financial statements.
In
December 2023, the FASB issued guidance to enhance the transparency and decision usefulness of income tax disclosures. The amendments
in this guidance require additional disclosures about income taxes, primarily focused on the disclosures of income taxes paid and the
rate reconciliation table. The new guidance will be effective for the 2025 fiscal year, with early adoption permitted. We are currently
evaluating the impact of this standard on our disclosures within our consolidated financial statements.
11
NOTE
3 – ASSETS HELD FOR SALE AND DISCONTINUED OPERATIONS
We
committed to a formal plan to sell our Latin America subsidiaries to focus on our US-based operations and development and marketing of
our internally developed cybersecurity software. On July 1, 2024, as discussed in Note 16, we entered into an agreement to sell our Latin
America subsidiaries. Accordingly, we have separately presented our Latin America subsidiaries assets and liabilities as held for sale
in our condensed consolidated balance sheets and have reported its operating results within discontinued operations in our condensed consolidated
statement of operations.
The
table below provides a reconciliation of the carrying amounts of the major classes of assets and liabilities of discontinued operations
to the amounts presented in our balance sheets.
SCHEDULE OF
DISCONTINUED OPERATIONS BALANCE SHEETS AND INCOME STATEMENT
June 30,
2024
December 31,
2023
Cash and cash equivalents
$ 190,567
$ 820,799
Accounts receivable, net
1,261,581
2,885,518
Inventory
52,511
218,890
Prepaid cost of revenue
3,315,675
3,204,010
Prepaid expenses and other assets
393,594
995,702
Property and equipment
2,209,044
2,624,837
Intangible assets, net
184,600
231,664
Goodwill
7,520,046
11,619,295
Assets of business held for sale
$ 15,127,618
$ 22,600,715
Accounts payable and accrued expenses
$ 6,557,367
$ 8,353,859
Deferred revenue
3,948,982
3,802,772
Loans payable
3,489,242
4,509,465
Liabilities of business held for sale
$ 13,995,591
$ 16,666,096
The
table below provides the total revenue and loss of the discontinued operations presented in our statements of operations.
2024
2023
2024
2023
Three Months Ended June 30,
Six Months Ended June 30,
2024
2023
2024
2023
Revenue
$ 4,579,249
$ 7,040,400
$ 8,387,171
$ 12,166,217
Cost of revenue
3,567,711
6,160,637
7,092,426
10,517,003
Operating expenses
971,312
6,038,643
2,097,362
15,673,232
Other expense
187,956
105,007
346,469
227,044
Loss from discontinued operations before income taxes
( 147,730 )
( 5,263,887 )
( 1,149,086 )
( 14,251,062 )
Benefit from income taxes
-
-
-
435,678
Loss from assets held for sale, net of tax
( 3,349,799 )
-
( 3,349,799 )
-
Loss from discontinued operations
$ ( 3,497,529 )
$ ( 5,263,887 )
$ ( 4,498,885 )
$ ( 13,815,384 )
Cash
flows from operating activities of discontinued operations was $ 223,831 and $ 738,860 for the six months ended June 30, 2024 and 2023, respectively.
Cash
used in investing activities of discontinued operations was $ 83,095 and $ 77,932 for the six months ended June 30, 2024 and 2023, respectively.
NOTE
4 – PREPAID EXPENSES AND OTHER CURRENT ASSETS
Prepaid
expenses and other current assets consisted of:
SCHEDULE
OF PREPAID EXPENSES AND OTHER CURRENT ASSETS
June 30,
2024
December 31,
2023
Prepaid expenses
$ 247,894
$ 146,521
Prepaid insurance
40,623
59,398
Total prepaid expenses and other current assets
$ 288,517
$ 205,919
12
NOTE
5 – PROPERTY AND EQUIPMENT
Property
and equipment consisted of the following:
SCHEDULE
OF PROPERTY AND EQUIPMENT
June 30,
2024
December 31,
2023
Computer equipment
$ 414,214
$ 414,214
Leasehold improvements
25,791
25,791
Furniture and fixtures
75,698
75,698
Software
879,642
879,642
Property and equipment
gross
1,395,345
1,395,345
Less: accumulated depreciation
( 506,002 )
( 342,708 )
Property and equipment, net
$ 889,343
$ 1,052,637
Total
depreciation expense was $ 79,482 and $ 45,378 for the three months ended June 30, 2024 and 2023, respectively and was $ 163,294 and $ 91,647
for the six months ended June 30, 2024 and 2023, respectively.
NOTE
6 – INTANGIBLE ASSETS AND GOODWILL
Goodwill
The
following table summarizes the changes in goodwill during the six months ended June 30, 2024:
SCHEDULE
OF CHANGES IN GOODWILL
Balance as of December 31, 2023
Goodwill
$ 71,525,609
Accumulated impairment losses
( 51,625,059 )
19,900,550
Balance June 30, 2024
Goodwill
71,525,609
Accumulated impairment losses
( 51,625,059 )
$ 19,900,550
Intangible
Assets
Intangible
assets, net are summarized as follows:
SUMMARY
OF INTANGIBLE ASSETS
Gross Carrying Amount
Accumulated Amortization
Net Carrying Amount
June 30, 2024
Gross Carrying Amount
Accumulated Amortization
Net Carrying Amount
Tradenames – trademarks
$ 3,835,981
$ ( 2,705,006 )
$ 1,130,975
Customer base
572,048
( 280,660 )
291,388
Non-compete agreements
487,400
( 474,393 )
13,007
Intellectual property/technology
2,455,879
( 1,296,388 )
1,159,491
Intangible Asset
$ 7,351,308
$ ( 4,756,447 )
$ 2,594,861
Gross Carrying Amount
Accumulated Amortization
Net Carrying Amount
December 31, 2023
Gross Carrying Amount
Accumulated Amortization
Net Carrying Amount
Tradenames – trademarks
$ 3,835,981
$ ( 2,138,946 )
$ 1,697,035
Customer base
572,048
( 245,357 )
326,691
Non-compete agreements
487,400
( 450,181 )
37,219
Intellectual property/technology
2,455,879
( 970,244 )
1,485,635
Intangible Asset
$ 7,351,308
$ ( 3,804,728 )
$ 3,546,580
13
The
weighted average remaining useful life of identifiable amortizable intangible assets is 2.40 years as of June 30, 2024.
Amortization
of identifiable intangible assets for the three months ended June 30, 2024 and 2023 was $ 474,562 and $ 517,655 , respectively, and $ 951,719
and $ 1,050,498 for the six months ended June 30, 2024 and 2023, respectively.
Based
on the balance of intangible assets at June 30, 2024, expected future amortization expense is as follows:
SCHEDULE
OF FUTURE AMORTIZATION EXPENSE
2024 (remainder of)
$ 792,645
2025
921,139
2026
709,464
2027
73,213
2028
49,200
Thereafter
49,200
Future Amortization Expense
$ 2,594,861
NOTE
7 – ACCOUNTS PAYABLE AND ACCRUED EXPENSES
Accounts
payable and accrued expenses consisted of the following amounts:
SCHEDULE
OF ACCOUNTS PAYABLE AND ACCRUED EXPENSES
June 30,
2024
December 31, 2023
Accounts payable
$ 4,717,845
$ 4,766,294
Accrued payroll and bonuses
1,511,935
1,167,804
Accrued expenses
1,284,630
1,032,270
Accrued commissions
61,857
100,000
Indirect taxes payable
23,840
53,277
Accrued interest
908,253
477,824
Total accounts payable and accrued expenses
$ 8,508,360
$ 7,597,469
Note
8 – RELATED PARTY TRANSACTIONS
Independent
Consulting Agreement with Stephen Scott
In
July 2023, we entered into an Independent Consulting Agreement with Stephen Scott, a significant stockholder due to his beneficial ownership,
to provide, on a non-exclusive basis, advisory and consulting services relating to our strategic and business development, intellectual
property development, banking relationships, and strategic M&A for a period of one year. Mr. Scott will receive a consulting fee
of $ 15,000 per month for such services under the terms of this agreement. During the three months ended June 30, 2024 and 2023, we paid
consulting fees to Mr. Scott in the amounts of $ 45,000 and $ 34,500 , respectively, and $ 90,000 and $ 69,000 during the six months ended
June 30, 2024 and 2023, 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 June 30, 2024 and 2023, we received $ 52,592
and $ 295,086 ,
respectively, and for the six months ended June 30, 2024 and 2023, we received $ 1,175,914
and $ 507,092 ,
respectively, from Hensley Beverage Company for contracted services, and had an outstanding receivable balance of zero
and $ 152,213
as of June 30, 2024 and December 31, 2023, respectively. The payments received during the six months ended June 30, 2024, included a
payment of $ 543,743
for future services, of which $ 206,005 remains outstanding. Andy McCain, a director of our company, is President and Chief Executive 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 $ 18.00
per share. During the three months ended June 30, 2024 and 2023, we recorded interest expense of $ 125,000 ,
and during the six months ended June 30, 2024 and 2023, we recorded interest expense of $ 250,000
and $ 138,888 ,
respectively. As of June 30, 2024 and December 31, 2023, we had accrued interest of $ 638,888
and $ 388,888 ,
respectively. Mr. McCain, a director of our company, is President and Chief Executive Officer of Hensley & Company.
14
Note
9 – 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, 2024
2,105,168
$ 31.63
-
-
Granted
33,953
1.68
-
-
Exercised
-
-
-
-
Expired or cancelled
( 291,341 )
15.86
-
-
Outstanding at June 30, 2024
1,847,780
$ 33.33
4.48
$ 19,266
Exercisable at June 30, 2024
1,430,724
$ 32.05
3.55
$ 19,266
Total
compensation expense related to the options was $ 2,452,867 and $ 3,363,719 for the three months ended June 30, 2024 and 2023, respectively,
and $ 4,657,139 and $ 8,635,778 for the six months ended June 30, 2024 and 2023, respectively. As of June 30, 2024, there was future compensation
expense of $ 11,102,176 with a weighted average recognition period of 1.41 years related to the options.
The
weighted-average grant-date fair value of options granted during the three months ended June 30, 2024 was $ 1.34 . The total intrinsic
value of options exercised during the three and six months ended June 30, 2024, was zero .
During
the six months ended June 30, 2024, 194,090 options vested, net of forfeitures.
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, 2024
49,614
$ 17.56
4.12
-
Granted
-
-
-
-
Exercised
-
-
-
-
Expired or cancelled
-
-
-
-
Outstanding at June 30, 2024
49,614
$ 17.56
3.62
$ -
Exercisable at June 30, 2024
49,614
$ 17.56
3.62
$ -
15
NOTE
10 – 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 June 30, 2024 and December 31, 2023, our accrual for estimated indirect tax liabilities was $ 23,840 and $ 53,277 , 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.
Warranties
Our
services are generally warranted to deliver and operate in a manner consistent with general industry standards that are reasonably applicable
and materially conform with our documentation under normal use and circumstances.
We
offer a limited warranty to certain customers, subject to certain conditions, to cover certain costs incurred by the customer in case
of a security breach. We have entered into an insurance policy to cover our potential liability arising from this limited warranty arrangement.
We have not incurred any material costs related to such obligations and have not accrued any liabilities related to such obligations
in the unaudited condensed consolidated financial statements as of June 30, 2024 and December 31, 2023.
In
addition, we also indemnify certain of our directors and executive officers against certain liabilities that may arise while they are
serving in good faith in their company capacities. We maintain director and officer liability insurance coverage that would generally
enable us to recover a portion of any future amounts paid.
NOTE
11 – LOANS PAYABLE AND LINES OF CREDIT
Loans
Payable
Loans
payable was as follows:
SCHEDULE
OF LOAN PAYABLE
Interest Rate
Maturities
June 30, 2024
December 31, 2023
Term loans (US dollar denominated)
4.00 % – 71.55 %
2024 - 2027
$ 3,488,106
$ 1,930,787
Less, current portion
( 3,431,948 )
( 1,856,245 )
Long term loans payable
$ 56,158
$ 74,542
16
Term
Loans
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 $ 1,526 and $ 32,257 for the three months ended June 30, 2024 and 2023, respectively, and $ 3,995 and $ 38,479 for the six months ended
June 30, 2024 and 2023, respectively. Accrued interest as of June 30, 2024 and December 31, 2023 was zero . The aggregate effective interest
rate of the term loans is 5.94 %.
In
November 2023, we entered into a business loan and security agreement with LendSpark Corporation, pursuant to which we obtained a loan
with a principal amount of $ 2,200,000 and paid an origination fee of $ 44,000 . The business loan bears interest at a rate of 53.44 % per
annum and is payable in 52 weekly installments of $ 53,731 . We may prepay the loan in whole or in part, but partial repayments do not
reduce the total interest payable on the loan, of $ 594,000 . The business loan is secured by all of the assets of our US subsidiaries.
The proceeds of the loan were used to repay in full the amount owned under our cash advance agreements that we entered into in March
and August 2023. For the three and six months ended June 30, 2024, we recorded interest expense of zero and $ 564,529 , respectively.
In
connection with the business loan, we entered into a fee agreement, pursuant to which we issued 133,334 shares ( 2,000,000 on a pre-reverse
split basis) of our common stock as partial consideration for the lender to enter into the business loan and extend credit to us. We
recorded the issuance of our common stock as a discount to the business loan, which is amortized using the effective interest method
over the term of the loan.
On
March 28, 2024, under a trouble debt restructuring, we entered into a Business Loan and Security Agreement (the “Loan Agreement”
with LendSpark Corporation (the “Lender”), pursuant to which we obtained a restructured loan with a principal amount of $ 2,200,000
(the “Restructured Loan”) from the Lender. Pursuant to the Loan Agreement, we paid the Lender a $ 44,000 origination fee.
The Restructured Loan bears interest at a rate of 51.73 % per annum and is payable in 52 weekly installments of $ 53,308 , commencing on
April 5, 2024. We may prepay the Loan in whole or in part, but partial repayments do not reduce the total interest payable on the Loan.
Pursuant
to the Loan Agreement, we granted the Lender a security interest in all if our assets and the assets of our U.S. subsidiaries (the “Collateral”)
that is secondary to the security interest held by Aion. Upon the occurrence of an event of default, the Lender may, among other things,
accelerate the Loan and declare all obligations immediately due and payable or take possession of the Collateral.
In
connection with Restructured Loan, we entered into a Fee Agreement (the “Fee Agreement”) with the Lender pursuant to which
we issued 100,000 shares of our common stock, par value $ 0.00001 per share (the “Shares”) as partial consideration for the
Lender’s agreement to enter into the Loan Agreement and extend credit to us. Pursuant to the Fee Agreement, if we repay the Restructured
Loan in full by (i) May 1, 2024, the Lender will return 75% of the Shares to us, and (ii) June 1, 2024, the Lender will return 50% of
the Shares to us. The Fee Agreement contains customary representations, warranties, agreements and obligations of the parties. For the
three and six months ended June 30, 2024, we recorded interest expense of $ 304,670 .
In
June 2024, we entered into a Subordinated Business Loan and Security Agreement with Agile Capital Funding, LLC
(“Agile”), pursuant to which we obtained a loan with a principal amount of $ 2,000,000
plus an administrative agent fee paid of $ 100,000 .
The Subordinated Business Loan bears an effective interest rate of 147.82 %
per annum and is payable in 30 weekly installments. The first 4 installments due are $ 75,000
followed by 26 installments of $ 103,154 . We
may prepay the Subordinated Business Loan in whole or in part, but partial repayments do not reduce the total interest payable on
the Subordinated Business Loan of $882,000. If the Subordinated Business Loan is repaid in full prior to the 60-day anniversary of
the date of the Subordinated Business Loan and Security Agreement, the total interest is reduced as follows: (i) if repaid within 30
days, the total amount of interest due will be $399,000, (ii) if repaid within 45 days, the total amount of interest due will be
$504,000, and (iii) if repaid within 60 days, the total amount of interest due will be $609,000. As of June 30, 2024, Agile had
funded $1,750,000 of the Subordinated Business Loan with the remaining $250,000 funded on July 1, 2024. For the three and six months
ended June 30, 2024, we recorded interest expense of zero .
Pursuant
to the Subordinated Loan Agreement, we granted Agile a security interest in the Collateral that is tertiary to the security interest
held by Aion and LendSpark. Upon the occurrence of an event of default, Agile may, among other things, accelerate the Subordinated Business
Loan and declare all obligations immediately due and payable or take possession of the Collateral. We may use proceeds from the Subordinated
Business Loan for general corporate purposes, which includes working capital, capital expenditures, and repayment of debt.
Line
of Credit
On
January 31, 2024, we entered into a Loan and Security Agreement (the “Loan and Security Agreement”) with Aion Financial Technologies,
Inc. (“Aion”), pursuant to which we may borrow up to $ 3,500,000 . The amount available for borrowing at any one time is limited
to 80 % of our eligible accounts receivable. The Loan and Security Agreement will bear interest at a rate of 19.25 % per annum (based on
a 360-day year), payable on the first business day of each month following the accrual thereof. The Loan and Security Agreement, together
with accrued and unpaid interest thereon, is due on January 30, 2025 (the “Maturity Date”). Upon providing 30 days written
notice we may terminate the Loan and Security Agreement, subject to an early termination fee of $ 35,000 . Upon the occurrence of an “Event
of Default” (as defined in the Loan Security Agreement and including the failure to make required payments when due after specified
grace periods, certain breaches and certain specified insolvency events), Aion would have the right to accelerate payments due, which
from after such acceleration would bear interest at a default rate of 29.25 % per annum. The Loan and Security Agreement is secured by
our assets.
17
We
used proceeds from the Loan and Security Agreement to repay our business loan entered into November 2023 and may use for general corporate
purposes, which includes working capital, capital expenditures, and repayment of debt. For the three and six months ended June 30, 2024,
we recorded interest expense of $ 139,785 and $ 154,659 , respectively. Accrued interest as of June 30, 2024 was $ 79,487 .
Convertible
Notes Payable
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 $ 18.00 per share ($ 1.20 on a pre-reverse
split basis). During the three months ended June 30, 2024 and 2023, we recorded interest expense of $ 125,000 , and for the six months
ended June 30, 2024 and 2023, we recorded interest expense of $ 250,000 and $ 138,888 , respectively. As of June 30, 2024 and December 31,
2023, we had accrued interest of $ 638,888 and $ 388,888 , respectively. Mr. McCain, a director of our company, is President and Chief Executive
Officer of Hensley & Company.
In
June 2023, we issued an unsecured convertible note in the principal amount of $ 1,050,000 bearing an interest rate of 10.00 % per annum
payable monthly. The principal amount, together with accrued and unpaid interest is due on June 7, 2024 . At any time prior to or on the
maturity date the holder is permitted to convert all of the outstanding principal amount into 4.20 % of the authorized units of our wholly
owned subsidiary vCISO, LLC. We recorded interest expense of $ 20,857 and $ 5,480 for the three months ended June 30, 2024 and 2023, and
$ 48,460 and $ 5,480 for the six months ended June 30, 2024 and 2023, respectively. Accrued interest as of June 30, 2024 and December 31,
2023 was $ 110,414 and $ 61,954 , respectively.
In
June 2024, we entered into Amendment #1 to extend the maturity date of the $ 1,050,000 unsecured convertible note to December 15, 2024.
In exchange for an extension of the maturity date, we agreed to repay on September 30, 2024 , all accrued, but unpaid interest as of June
30, 2024 on the convertible note. All remaining accrued, but unpaid interest will be due at maturity on December 15, 2024.
In
October 2023, we issued an unsecured convertible note in the principal amount of $ 1,000,000 bearing an interest rate of 12.00 % per annum
payable monthly. The principal amount, together with accrued and unpaid interest is due on October 12, 2024 . At any time prior to or
on the maturity date the holder is permitted to convert all of the outstanding principal amount into shares of our common stock at a
conversion price of $ 1.7595 per share ($ 0.1173 on a pre-reverse split basis). We recorded interest expense of $ 32,131 and $ 63,315 for
the three and six months ended June 30, 2024. Accrued interest as of June 30, 2024 and December 31, 2023 was $ 90,298 and $ 26,983 , respectively.
In
June 2024, we entered into Amendment #1 to extend the maturity date of the $ 1,000,000 unsecured convertible note to December 15, 2024.
In exchange for an extension of the maturity date, we agreed to repay on September 30, 2024 , all accrued, but unpaid interest as of June
30, 2024 on the convertible note. All remaining accrued, but unpaid interest will be due at maturity on December 15, 2024.
Future
minimum payments under the above loans payable and convertible notes payable due as of June 30, 2024 were as follows:
SCHEDULE
OF FUTURE MINIMUM PAYMENTS FOR LONG TERM DEBT
2024 (remainder of)
$ 4,623,617
2025
8,301,017
2026
33,495
2027
3,615
Total future minimum payments
12,961,744
Less: discount
( 197,470 )
Total
12,764,274
Less: current
( 12,708,116 )
Long
term debt, net
$ 56,158
18
NOTE
12 – LEASES
We
have entered into various non-cancellable operating lease agreements for certain offices. These leases currently have lease periods expiring
through 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 10.10 %. As of June 30,
2024, our leases had a remaining weighted average term of 3.37 years.
Operating
leases are included in the unaudited condensed consolidated balance sheets as follows:
SCHEDULE
OF LEASE COST AND OTHER SUPPLEMENT LEASE INFORMATION
Classification
June 30, 2024
December 31, 2023
Lease assets
Operating lease cost ROU assets
Assets
$ 640,630
$ 762,228
Total lease assets
$ 640,630
$ 762,228
Lease liabilities
Operating lease liabilities, current
Current liabilities
$ 226,169
$ 219,342
Operating lease liabilities, non-current
Liabilities
479,965
596,307
Total lease liabilities
$ 706,134
$ 815,649
The
components of lease costs, which are included in loss from operations in our unaudited condensed consolidated statements of operations,
were as follows:
SCHEDULE OF LEASE COSTS
2024
2023
Six Months Ended June 30,
2024
2023
Leases costs
Operating lease costs
$ 149,369
$ 117,331
Short term lease cost
42,639
45,823
Total lease costs
$ 192,008
$ 163,154
Future
minimum payments under non-cancelable leases for operating leases for the remaining terms of the leases following the six months ended
June 30, 2024 were as follows:
SCHEDULE
OF FUTURE MINIMUM UNDER NON-CANCELLABLE LEASES FOR OPERATING LEASES
Fiscal
Year
Operating
Leases
2024
(remainder of)
$
144,779
2025
252,513
2026
199,177
2027
205,145
2028
51,896
Total
future minimum lease payments
853,510
Amount
representing interest
( 147,376
)
Present
value of net future minimum lease payments
$
706,134
NOTE
13 – 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.
19
NOTE
14 – GEOGRAPHIC INFORMATION
All of our revenue and property and equipment from continuing operations
is located within the U.S.
NOTE
15 – 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, 2023
$ 1,320,177
$ 1,320,177
Other comprehensive income
( 403,760 )
( 403,760 )
Amounts reclassified from AOCI
-
-
Balance as of June 30, 2024
$ 916,417
$ 916,417
NOTE
16 – SUBSEQUENT EVENTS
On
July 1, 2024, we entered into a stock purchase agreement with Southford Equities, Inc. (the “Arkavia SPA”) to sell 100 % of
the outstanding shares of our wholly owned subsidiary Ocean Point Equities, Inc., in exchange for 194,267 shares of our common stock
owned by the owners of Southford Equities, Inc. and nominal cash consideration ($ 1.00 dollar).
On
July 1, 2024, we entered into a stock purchase agreement with CT Group, LP, Datadeck LP, Woodface, LP, VMT Technologies, LP and Quijote
Ventures, LP (the “CUATROi SPA”) to sell 100 % of the outstanding shares of our wholly owned subsidiaries Servicios Informaticos
CUATROi SpA, Comercializadora CUATROi SpA, CUATROi Peru, SAC, and CUATROi SAS, in exchange for 135,795 shares of our common stock owned
by the owners of CT Group, LP, Datadeck LP, Woodface, LP, VMT Technologies, LP and Quijote Ventures, LP and nominal cash consideration
($ 5.00 dollars).
On
July 1, 2024, we entered into a stock purchase agreement with Itada Equities, Inc.. (the “NLT SPA”) to sell 100 % of the outstanding
shares of our wholly owned subsidiaries NLT Networks, S.P.A., NLT Technologias, Limitada, NLT Servicios Profesionales, S.P.A. and White
and Blue Solutions, LLC., in exchange for 172,075 shares of our common stock owned by the owners of Itada Equities, Inc. and nominal
cash consideration ($ 1.00 dollar).
Our
Board of Directors approved the collective sales of our subsidiaries under each of the Arkavia SPA, CUATROi SPA, and NLT SPA. We classified
the assets and liabilities to be disposed in connection with the Arkavia SPA, CUATROi SPA, and NLT SPA as held-for-sale which are measured
at the lower of (i) the carrying value when we classified the disposal group as held-for-sale and (ii) the fair value of the disposal
group, less costs to sell. The classification as held-for-sale was considered an event or change in circumstance which requires an assessment
of the goodwill and intangible assets of the disposal group for impairment each reporting period until the disposal.
Proforma
unaudited financial statements
The
historical condensed consolidated financial statement has been adjusted to reflect factually supportable items that are directly
attributable to the disposals based upon the Arkavia SPA, CUATROi SPA and NLT SPA, and, with respect to the unaudited pro forma
statement of operations, are expected to have a continuing impact on the results of operations of the Company.
The
unaudited pro forma financial statement has been prepared by CISO Global’s management in a manner consistent with the
accounting policies adopted by the Company and are not necessarily indicative of the financial position or results of operations
that would have been realized had the disposal been completed as of the dates indicated, nor are they meant to be indicative of the
Company’s anticipated financial position or future results of operations that the Company will experience after the
disposal.
20
The
following unaudited proforma financial statement is based on, and should be read in conjunction with:
Our
historical audited consolidated financial statements, related notes, and the section entitled Management’s Discussion and Analysis
of Financial Condition and Results of Operations contained in our Annual Report on Form 10-K as of and for the year ended December 31,
2023, filed on April 16, 2024.
CISO
GLOBAL, INC. AND SUBSIDIARIES
UNAUDITED
PROFORMA CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS
FOR
YEAR ENDED DECEMBER 31, 2023
SCHEDULE
OF PROFORMA UNAUDITED FINANCIAL STATEMENTS
As
Reported (1)
Pro
Forma
Adjustments (2)
As
Adjusted
Revenue:
Security
managed services
$ 50,078,925
$ 19,769,415
$ 30,309,510
Professional
services
6,979,832
3,348,203
3,631,629
Total
revenue
57,058,757
23,117,618
33,941,139
Cost
of revenue:
Security
managed services
23,671,605
13,720,445
9,951,160
Professional
services
900,582
306,334
594,248
Cost
of payroll
21,613,207
5,621,147
15,992,060
Stock
based compensation
4,823,829
-
4,823,829
Total
cost of revenue
51,009,223
19,647,926
31,361,297
Total
gross profit
6,049,534
3,469,692
2,579,842
Operating
expenses:
Professional
fees
3,695,187
484,562
3,210,625
Advertising
and marketing
474,121
24,890
449,231
Selling,
general and administrative
26,744,543
8,506,747
18,237,796
Stock
based compensation
7,712,671
-
7,712,671
Impairment
of goodwill
45,194,717
15,405,875
29,788,842
Total
operating expenses
83,821,239
24,422,074
59,399,165
Loss
from operations
( 77,771,705 )
( 20,952,382 )
( 56,819,323 )
Other
income (expense):
Other
income
( 13,640 )
( 259,560 )
245,920
Interest
expense, net
( 2,881,416 )
( 614,843 )
( 2,266,573 )
Total
other income (expense)
( 2,895,056 )
( 874,403 )
( 2,020,653 )
Loss
before income taxes
( 80,666,761 )
( 21,826,785 )
( 58,839,976 )
Benefit
from income taxes
( 435,678 )
( 435,678 )
-
Net
loss
( 80,231,083 )
( 21,391,107 )
( 58,839,976 )
Foreign
currency translation adjustment
257,930
257,930
-
Comprehensive
loss
$ ( 79,973,153 )
$ ( 21,133,177 )
$ ( 58,839,976 )
Net
loss per common share - basic and diluted
$ ( 7.22 )
$ ( 5.29 )
Weighted
average shares outstanding - basic
11,117,316
11,117,316
Weighted
average shares outstanding - diluted
11,117,316
11,117,316
(1) As reported on the Company’s Annual Report on Form 10-K for the year-ended December 31, 2023.
(2) Due to a change in strategy, management recommended and in July 2024 the Company’s Board of Directors
approved the decision to divest of the LATAM subsidiaries.
21
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 consolidated 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, 2023.
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.
Second
Quarter 2024 Highlights
Our
operating results for the six months ended June 30, 2024 included the following:
●
Total
revenue decreased by $1.2 million to $15.8 million for the six months ended June 30, 2024, as compared to the six months ended June
30, 2023.
●
Total
gross profit increased to $1.6 million for the six months ended June 30, 2024, as compared to ($0.2) million for the six months ended June
30, 2023.
●
Gross
profit percentage increased to 10.4% for the six months ended June 30, 2024, as compared to (1.4%) for the six months ended June 30,
2023.
●
Improved our net loss from continuing
operations to $10.5 million for the six months ended June 30, 2024, as compared to $50.4 million for the six months ended June 30,
2023.
Results
of Operations
Comparison
of the Three Months Ended June 30, 2024 to the Three Months Ended June 30, 2023
Our
financial results for the three months ended June 30, 2024 are summarized as follows in comparison to the three months ended June 30,
2023:
Three Months Ended June 30,
2024
2023
Variance
Revenue:
Security managed services
$ 7,080,326
$ 7,564,288
$ (483,962 )
Professional services
632,225
920,306
(288,081 )
Cybersecurity software
95,874
-
95,874
Total revenue
7,808,425
8,484,594
(676,169 )
Cost of revenue:
Security managed services
2,334,703
2,717,462
(382,759 )
Professional services
134,584
123,850
10,734
Cybersecurity software
28,264
-
28,264
Cost of payroll
3,176,818
3,814,030
(637,212 )
Stock based compensation
1,200,147
1,697,181
(497,034 )
Total cost of revenue
6,874,516
8,352,523
(1,478,007 )
Total gross profit
933,909
132,071
801,838
Operating expenses:
Professional fees
311,194
521,204
(210,010 )
Advertising and marketing
6,322
47,231
(40,909 )
Selling, general, and administrative
3,605,280
4,731,090
(1,125,810 )
Stock-based compensation
1,252,720
2,115,039
(862,319 )
Impairment of goodwill
-
16,330,839
(16,330,839 )
Total operating expenses
5,175,516
23,745,403
(18,569,887 )
Loss from operations
(4,241,607 )
(23,613,332 )
19,371,725
Other income (expense):
Other income (expense)
(73,810 )
197,147
(270,957 )
Interest expense, net
(623,941 )
(648,591 )
24,650
Total other income (expense)
(697,751 )
(451,444 )
(246,307 )
Loss before income taxes
$ (4,939,358 )
$ (24,064,776 )
$ 19,125,418
22
Revenue
Security
managed services revenue decreased by $483,962, or 6%, for the three months ended June 30, 2024 as compared to the three months ended
June 30, 2023, primarily due to lower hardware and software sales.
Professional
services revenue decreased by $288,081, or 31%, for the three months ended June 30, 2024 as compared to the three months ended June 30,
2023, primarily due to lower customer projects.
Cybersecurity
software revenue increased by $95,874, or 100%, for the three months ended June 30, 2024 as compared to the three months ended June 30,
2023, primarily due to the initial launch of our suite of internally developed cybersecurity software products.
Expenses
Cost
of Revenue
Security
managed services cost of revenue decreased by $382,759, or 14%, for the three months ended June 30, 2024 as compared to the three months
ended June 30, 2023, primarily due to lower hardware and software sales.
Professional
services cost of revenue increased by $10,734, or 9%, for the three months ended June 30, 2024 as compared to the three months ended June
30, 2023, due to our steady use of consultants.
Cybersecurity
software cost of revenue increased by $28,264, or 100%, for the three months ended June 30, 2024 as compared to the three months ended
June 30, 2023, primarily due to the initial launch of our suite of internally developed cybersecurity software products.
Cost
of payroll decreased by $637,212, or 17%, for the three months ended June 30, 2024 as compared to the three months ended June 30, 2023,
primarily due to headcount reductions.
Stock-based
compensation expenses decreased by $497,034, or 29%, for the three months ended June 30, 2024 as compared to the three months ended June
30, 2023, due to outstanding option awards becoming fully vested, a decrease in the amount of new stock options awarded to our revenue
generating employees, and the decline in our share price which produces a lower fair value of our option awards to recognize as stock-based
compensation.
Operating
Expenses
Professional
fees decreased by $210,010, or 40%, for the three months ended June 30, 2024 as compared to three months ended June 30, 2023, due to
a decrease 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 $40,909, or 87%, for the three months ended June 30, 2024 as compared to the three months ended June
30, 2023, due to utilization of more internal marketing resources.
23
Selling,
general, and administrative expenses decreased by $1,125,810, or 24%, for the three months ended June 30, 2024 as compared to the three
months ended June 30, 2023, primarily due to our analysis of our carrying amount of intangible assets being impaired for the three months
ended June 30, 2023, reductions in headcount, and lower costs for insurance and lease expenses for the three months ended June 30, 2024.
Stock
based compensation expenses decreased by $862,319, or 41%, for the three months ended June 30, 2024 as compared to the three months ended
June 30, 2023, due to outstanding option awards becoming fully vested, a decrease in the amount of new stock options awarded to our employees,
and the decline in our share price which produces a lower fair value of our option awards to recognize as stock-based compensation.
Impairment
of goodwill decreased by $16,330,839, or 100%, for the three months ended June 30, 2024 as compared to the three months ended June 30,
2023, due to our analysis of our carrying amount of goodwill being impaired in 2023.
Comparison
of the Six Months Ended June 30, 2024 to the Three Months Ended June 30, 2023
Our
financial results for the six months ended June 30, 2024 are summarized as follows in comparison to the six months ended June 30, 2023:
Six Months Ended June 30,
2024
2023
Variance
Revenue:
Security managed services
$ 14,238,959
$ 15,055,076
$ (816,117 )
Professional services
1,398,723
2,030,382
(631,659 )
Cybersecurity software
196,157
-
196,157
Total revenue
15,833,839
17,085,458
(1,251,619 )
Cost of revenue:
Security managed services
4,888,652
5,182,315
(293,663 )
Professional services
290,164
253,788
36,376
Cybersecurity software
58,769
-
58,769
Cost of payroll
6,658,726
8,422,386
(1,763,660 )
Stock based compensation
2,297,397
3,465,265
(1,167,868 )
Total cost of revenue
14,193,708
17,323,754
(3,130,046 )
Total gross profit
1,640,131
(238,296 )
1,878,427
Operating expenses:
Professional fees
802,261
2,051,639
(1,249,378 )
Advertising and marketing
32,760
153,621
(120,861 )
Selling, general, and administrative
7,583,874
9,514,610
(1,930,736 )
Stock-based compensation
2,359,742
5,744,014
(3,384,272 )
Impairment of goodwill
-
31,776,820
(31,776,820 )
Total operating expenses
10,778,637
49,240,704
(38,462,067 )
Loss from operations
(9,138,506 )
(49,479,000 )
40,340,494
Other income (expense):
Other income (expense)
(34,918 )
30,230
(65,148 )
Interest expense, net
(1,373,766 )
(906,198 )
(467,568 )
Total other income (expense)
(1,408,684 )
(875,968 )
(532,716 )
Loss before income taxes
$ (10,547,190 )
$ (50,354,968 )
$ 39,807,778
Revenue
Security managed services revenue
decreased by $816,117, or 5%, for the six months ended June 30, 2024 as compared to the six months ended June 30, 2023, primarily due
to lower hardware and software sales.
Professional services revenue
decreased by $631,659, or 31%, for the six months ended June 30, 2024 as compared to the six months ended June 30, 2023, primarily due
to lower customer projects.
Cybersecurity software revenue
increased by $196,157, or 100%, for the six months ended June 30, 2024 as compared to the six months ended June 30, 2023, primarily due
to the initial launch of our suite of internally developed cybersecurity software products.
Expenses
Cost
of Revenue
Security managed services cost
of revenue decreased by $293,663, or 6%, for the six months ended June 30, 2024 as compared to the six months ended June 30, 2023, primarily
due to lower hardware and software sales.
Professional services cost of revenue increased by $36,376, or 14%, for
the six months ended June 30, 2024 as compared to the six months ended June 30, 2023, due to our increased use of consultants.
24
Cybersecurity
software cost of revenue increased by $58,769, or 100%, for the six months ended June 30, 2024 as compared to the six months ended June
30, 2023, primarily due to the initial launch of our suite of internally developed cybersecurity software products.
Cost
of payroll decreased by $1,763,660, or 21%, for the six months ended June 30, 2024 as compared to the six months ended June 30, 2023,
primarily due to headcount reductions.
Stock-based
compensation expenses decreased by $1,167,868, or 34%, for the six months ended June 30, 2024 as compared to the six months ended June
30, 2023, due to outstanding option awards becoming fully vested, a decrease in the amount of new stock options awarded to our revenue
generating employees, and the decline in our share price which produces a lower fair value of our option awards to recognize as stock-based
compensation.
Operating
Expenses
Professional
fees decreased by $1,249,378, or 61%, for the six months ended June 30, 2024 as compared to six months ended June 30, 2023, due to a decrease 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 $120,861, or 79%, for the six months ended June 30, 2024 as compared to the six months ended June
30, 2023, due to utilization of more internal marketing resources.
Selling,
general, and administrative expenses decreased by $1,930,736, or 20%, for the six months ended June 30, 2024 as compared to the six months
ended June 30, 2023, primarily due to our analysis of our carrying amount of intangible assets being impaired for the six months ended
June 30, 2023, reductions in headcount, and lower costs for insurance and lease expenses for the six months ended June 30, 2024.
Stock
based compensation expenses decreased by $3,384,272, or 59%, for the six months ended June 30, 2024 as compared to the six months ended
June 30, 2023, due to outstanding option awards becoming fully vested, a decrease in the amount of new stock options awarded to our employees,
and the decline in our share price which produces a lower fair value of our option awards to recognize as stock-based compensation.
Impairment
of goodwill decreased by $31,776,820, or 100%, for the six months ended June 30, 2024 as compared to the six months ended June 30, 2023,
due to our analysis of our carrying amount of goodwill being impaired in 2023.
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 the realization of assets and satisfying liabilities in the normal course of business. For the six months ended June 30,
2024, we incurred a net loss of $15,046,075 and negative cash flows from operations of $2,679,622 and expect to incur further losses
through the end of 2024. In the report accompanying our financial statements for the year ended December 31, 2023, our independent registered
public accounting firm 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 June 30, 2024, we had $291,190,324 of available funding under our Shelf Registration Statement on From S-3 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 June 30, 2024 in comparison to our working capital deficit as of December 31, 2023, is summarized as follows:
As of
June 30,
December 31,
2024
2023
Current assets
$ 3,938,782
$ 3,690,125
Current liabilities
22,986,489
13,094,693
Working capital deficit
$ (19,047,707 )
$ (9,404,568 )
The
increase in current assets is primarily due to increases in our cash and cash equivalents from borrowings and collection
of accounts receivable, offset by a decrease in accounts receivable due to the timing of receipt of customer payments. The increase in current liabilities
is primarily due to our $5,000,000 related party convertible note coming due in March 2025 and net borrowings on our new line of credit
and short-term borrowings of $3,628,473.
25
Cash
Flows
Our
cash flows for the six months ended June 30, 2024 in comparison to our cash flows for the six months ended June 30, 2023, can be summarized
as follows:
Six Months ended June 30,
2024
2023
Net cash used in operating activities
$ (2,679,622 )
$ (5,318,960 )
Net cash used in investing activities
(83,095 )
(148,866 )
Net cash provided by financing activities
3,068,338
5,493,207
Effect of exchange rates on cash and cash equivalents
(59,214 )
13,631
Increase in cash
$ 246,407
$ 39,012
Operating
Activities
Net
cash used in operating activities was $2,679,622 for the six months ended June 30, 2024 and was primarily due to cash used to fund a
net loss of $15,046,075, adjusted for non-cash expenses in the aggregate of $9,898,579 and additional cash inflow by changes in the
levels of operating assets and liabilities, primarily as a result of a decrease in accounts receivables, net, and an increase in
deferred revenue. Net cash used in operating activities was $5,318,960 for the six months ended June 30, 2023 and was primarily due
to cash used to fund a net loss of $64,170,352, adjusted for non-cash expenses in the aggregate of $55,321,005 and additional cash
inflow by changes in the levels of operating assets and liabilities, primarily as a result of an increase in accounts receivable,
prepaid and other current assets, deferred revenue and accounts payable and accrued expenses.
Investing
Activities
Net
cash used in investing activities of $83,095 for the six months ended June 30, 2024 was due to purchases of property and equipment. Net
cash used in investing activities of $148,866 for the six months ended June 30, 2023 was due to purchases of property and equipment.
Financing
Activities
Net
cash provided by financing activities for the six months ended June 30, 2024 was $3,068,338, which was primarily due to cash received
from borrowings on our loans payable and lines of credit, net of debt issuance cost, of $6,694,412, offset by $3,781,021 in repayments
of our loans payable and lines of credit. Net cash provided by financing activities for the six months ended June 30, 2023 was $5,493,207,
which was primarily due to cash received from the sale of our common stock of $6,682,198, $2,122,522 in net proceeds from our loans payable,
and $6,050,000 in proceeds from convertible notes payable, offset by aggregate repayments on loans payable and convertible notes payable
of $9,847,980.
Based
on our current business plan, we believe our cash balance as of the date of this filing, together with anticipated revenues and additional
debt or equity financing, will be sufficient to meet our anticipated cash requirement for the near term. Upon obtaining additional debt of equity financing new investors may require that we take the Company private and
no longer operate as a publicly traded company. 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 reductions 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 June 30, 2024 and in the notes to our consolidated financial statements included in our Annual Report on Form 10-K
for the year ended December 31, 2023, as filed with the SEC on April 16, 2024.
26
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 the dates of the financial statements and the
reported amounts of revenue and expenses during the periods. Our material estimates and assumptions include the allowance for credit
losses, 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).
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 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 revenue multiple
approaches. Goodwill is considered impaired if the carrying value of the reporting unit exceeds its fair value. Failure to achieve these
expected results may cause a future impairment of goodwill at the reporting unit.
27
Impairment
of Long-Lived and Intangible Assets
We
will periodically evaluate the carrying value of long-lived and intangible 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 and intangible 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 and intangible 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. The fair value
of the award is measured on the grant date. 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 consists 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.
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.
28
Cybersecurity
Software
Cybersecurity
revenue primarily consists of our internally developed software products CHECKLIGHT Endpoint Security Monitoring, ARGO Security Management,
CISO Edge Cloud Security Platform, DISC Net Gen VPN and Skanda Breach Assessment Tool. Each software offering is a single performance
obligation, and we begin revenue recognition upon provisioning of our cybersecurity software to our customers and recognize ratably over
the duration of the service period. We currently do not bundle our cybersecurity software with other product offerings and as a result,
judgment is not required to determine standalone selling price.
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, revenues 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, not absolute, 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 June 30, 2024, our disclosure controls
and procedures were effective. This does not include an evaluation by our independent registered public accounting firm regarding our
internal control over financial reporting.
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 June 30, 2024, that have materially affected, or that are reasonably likely to materially affect, our internal
control over financial reporting.
29
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, 2023, filed
with the SEC on April 16, 2024, 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
In
March 2024, we issued 100,000 shares of our common stock to LendSpark Corporation as additional consideration to enter into a loan agreement
in which we received gross proceeds of $2,200,000.
Item
3. Defaults upon Senior Securities
None.
Item
4. Mine Safety Disclosures
Not
Applicable.
Item
5. Other Information
During
the quarter ended June 30, 2024, none of our directors or officers adopted or terminated a “Rule 10b5-1 trading agreement”
or a “non-Rule 10b5-1 trading agreement” (in each case, defined in Item 408 of Regulation S-K).
Item
6. Exhibits
Incorporated
by Reference
Exhibit
Number
Exhibit
Description
Form
Exhibit
Filing
Date
3.1
Certificate of Amendment of Amended and Restated By-Laws of the Registrant
8-K
3.1
03/07/2024
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.
30
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:
August
14, 2024
By:
/s/
Debra L. Smith
Debra
L. Smith
Chief
Financial Officer
(Principal
Financial Officer and Principal Accounting Officer)
Date:
August
14, 2024
31
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.