UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
WASHINGTON,
D.C. 20549
FORM
10-Q
(Mark One)
☒
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30,
2025
☐
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: 001-35384
DATA STORAGE CORPORATION
(Exact name of registrant as specified in its charter)
Nevada
98-0530147
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer
Identification No.)
244
5 th Avenue , 2 nd
Fl , 2821 ,
New York ,
New York
10001
(Address of principal executive offices)
(Zip Code)
Registrant’s telephone number, including area
code: (212) 564-4922
225 Broadhollow Road, Suite 307, Melville, NY 11747
(Former name, former address and former fiscal year,
if changed since last report)
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, par value $0.001 per share
DTST
The Nasdaq Capital Market
Warrants to purchase shares of Common Stock, par value $0.001 per share
DTSTW
The Nasdaq Capital Market
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 smaller 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 ☒
The number of shares of the registrant’s common
stock, $0.001 par value per share, outstanding as of November 18, 2025, was 7,498,358 .
DATA STORAGE CORPORATION
FORM 10-Q
INDEX
Page
PART I-
FINANCIAL INFORMATION
Item 1
Financial Statements
Condensed
Consolidated Balance Sheets as of September 30, 2025, and December 31,
2024 (unaudited)
1
Condensed
Consolidated Statements of Operations for the three and nine months ended September 30, 2025, and 2024 (unaudited)
2
Condensed
Consolidated Statements of Changes in Stockholders’ Equity for the
three and nine months ended September 30, 2025, and 2024
(unaudited)
3
Condensed
Consolidated Statements of Cash Flows for the nine months ended September 30, 2025, and 2024 (unaudited)
5
Notes
to Condensed Consolidated Financial Statements
6
Item 2.
Management’s
Discussion and Analysis of Financial Condition and Results of Operations
16
Item 3.
Quantitative
and Qualitative Disclosures About Market Risk
21
Item 4.
Control
and Procedures
21
PART
II- OTHER INFORMATION
22
Item 1.
Legal
Proceedings
22
Item 1A.
Risk
Factors
22
Item 2.
Unregistered
Sales of Equity Securities and Use of Proceeds
24
Item 3.
Defaults
Upon Senior Securities
24
Item 4.
Mine
Safety Disclosures
24
Item 5.
Other
Information
24
Item 6.
Exhibits
25
DATA STORAGE CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED
BALANCE SHEETS
(Unaudited)
September 30, 2025
December 31, 2024
ASSETS
Current Assets:
Cash and cash equivalents
$
284,714
$
1,070,097
Accounts receivable, net of allowance for expected credit losses of $ 648 and $ 767 , respectively
74,035
59,018
Escrow funds receivable
1,500,000
—
Marketable securities
45,471,979
11,261,006
Prepaid expenses and other current assets
127,778
118,538
Current assets of discontinued operations
—
2,907,404
Total current assets
47,458,506
15,416,063
Property and equipment, net
4,545
6,077
Other long-term assets
214,639
137,077
Non-current assets of discontinued operations
—
9,720,998
Total assets
47,677,690
25,280,215
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities:
Accounts payable and accrued expenses
708,993
588,590
Warrant liability
1,224,838
—
Payable to purchaser of discontinued operations
176,687
—
Income taxes payable
5,976,589
—
Deferred tax liability - current
326,951
—
Current liabilities of discontinued operations
—
2,957,559
Total current liabilities
8,414,058
3,546,149
Deferred tax liability – long-term
—
39,031
Non-current liabilities of discontinued operations
—
523,070
Total long-term liabilities
—
562,101
Total liabilities
8,414,058
4,108,250
Commitments and contingencies (Note 7)
Stockholders’ equity:
Preferred stock, Series A par value $ 0.001 ; 10,000,000 shares authorized; 0 and 0 shares issued and outstanding in 2024 and 2023, respectively
—
—
Common stock, par value $ 0.001 ; 250,000,000 shares authorized; 7,465,306 and 7,045,108 shares issued and outstanding at September 30, 2025, and December 31, 2024, respectively
7,466
7,045
Additional paid in capital
42,427,313
40,417,813
Accumulated deficit
( 2,912,547
)
( 18,982,589
)
Accumulated other comprehensive loss
( 14,235
)
( 23,214
)
Total Data Storage Corp stockholders’ equity
39,507,997
21,419,055
Non-controlling interest in consolidated subsidiary
( 244,365
)
( 247,090
)
Total stockholder s’ equity
39,263,632
21,171,965
Total liabilities and stockholders’ equity
$
47,677,690
$
25,280,215
The
accompanying notes are an integral part of these condensed consolidated Financial Statements.
1
DATA STORAGE CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
Three Months Ended September 30,
Nine Months Ended September 30,
2025
2024
2025
2024
Sales
$
416,956
$
325,299
$
1,057,651
$
899,135
Cost of sales
218,457
180,832
580,193
504,684
Gross Profit
198,499
144,467
477,458
394,451
Selling, general and administrative
1,296,974
984,099
3,242,833
2,867,140
Loss from operations
( 1,098,475
)
( 839,632
)
( 2,765,375
)
( 2,472,689
)
Interest income
193,347
160,770
417,520
456,580
Loss from continuing operations before income taxes
( 905,128
)
( 678,862
)
( 2,347,855
)
( 2,016,109
)
Provision (benefit) for income taxes
( 1,034,683
)
—
( 1,034,683
)
—
Loss from continuing operations, net of tax
129,555
( 678,862
)
( 1,313,172
)
( 2,016,109
)
Income (loss) from discontinued operations, net of tax
( 822,503
)
802,388
( 85,351
)
2,238,934
Gain on sale of discontinued operation, net of tax
17,471,290
—
17,471,290
—
Net income from discontinued operations
16,648,787
802,388
17,385,939
2,238,934
Net income
16,778,342
123,526
16,072,767
222,825
Income (loss) in non-controlling interest of consolidated subsidiary
( 66
)
( 1,129
)
( 3,462
)
12,434
Net income attributable to common stockholders
$
16,778,276
$
122,397
$
16,069,305
$
235,259
Loss per share from continuing operations – basic
$
0.02
$
( 0.10
)
$
( 0.18
)
$
( 0.29
)
Loss per share from continuing operations – diluted
$
0.02
$
( 0.10
)
$
( 0.18
)
$
( 0.29
)
Earnings per share from discontinued operations - basic
$
2.28
$
0.11
$
2.42
$
0.32
Earnings per share from discontinued operations - diluted
$
2.19
$
0.11
$
2.32
$
0.31
Earnings per share attributable to common stockholders – basic*
$
2.30
$
0.02
$
2.24
$
0.03
Earnings per share attributable to common stockholders – diluted*
$
2.20
$
0.02
$
2.15
$
0.03
Weighted average number of shares - basic
7,293,644
6,999,447
7,177,691
6,918,253
Weighted average number of shares - diluted
7,613,606
7,405,664
7,482,791
7,334,763
*Earnings per share may not add due to rounding
The accompanying notes are an integral
part of these condensed consolidated Financial Statements.
2
DATA STORAGE CORPORATION AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2025, AND 2024
(Unaudited)
Preferred Stock
Common Stock
Additional Paid-in
Accumulated
Non-Controlling
Total
Stockholders'
Shares
Amount
Shares
Amount
Capital
Deficit
Interest
Equity
Balance July 1, 2024
—
$ —
6,995,822
$ 6,995
$ 39,940,436
$ ( 19,392,941 )
-
$ ( 250,511 )
$ 20,303,979
Stock options exercised
—
—
8,551
9
17,630
—
-
—
17,639
Stock-based compensation
10,000
10
185,618
—
—
185,628
Net income
—
—
—
—
—
122,397
1,129
123,526
Balance September 30, 2024
—
$ —
7,014,373
$ 7,014
$ 40,143,684
$ ( 19,270,544 )
-
$ ( 249,382 )
$ 20,630,772
Preferred Stock
Common Stock
Shares
Amount
Shares
Amount
Additional Paid-in Capital
Accumulated Deficit
Accumulated
other comprehensive loss
Non-Controlling Interest
Total Stockholders’ Equity
Balance July 1, 2025
—
$ —
7,230,619
$ 7,231
$ 41,094,738
$ ( 19,691,560 )
$ 64,015
$ ( 243,694 )
$ 21,230,730
Stock options exercised
—
—
177,830
178
374,329
—
—
—
374,507
Stock-based compensation
—
—
56,857
57
958,246
—
—
—
958,303
Other comprehensive loss
—
—
—
—
—
—
( 78,250 )
—
( 78,250 )
Net income (loss)
—
—
—
—
—
16,070,042
—
( 671 )
16,072,767
Balance, September 30, 2025
—
$ —
7,465,306
$ 7,466
$ 42,427,313
$ ( 2,912,547 )
$ ( 14,235 )
$ ( 244,365 )
$ 39,263,632
The accompanying notes are an integral part of these condensed consolidated
Financial Statements.
3
DATA STORAGE CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES
IN STOCKHOLDERS’ EQUITY
FOR THE NINE MONTHS
ENDED SEPTEMBER 30, 2025, AND 2024
(Unaudited)
Preferred Stock
Common Stock
Additional Paid-in
Accumulated
Non-Controlling
Total
Stockholders'
Shares
Amount
Shares
Amount
Capital
Deficit
Interest
Equity
Balance January 1, 2024
—
$ —
6,880,460
$ 6,881
$ 39,490,285
$ ( 19,505,803 )
-
$ ( 236,948 )
$ 19,754,415
Stock options exercised
—
—
45,097
45
88,687
—
—
88,732
Stock-based compensation
—
—
88,816
88
564,712
—
—
564,800
Net income (loss)
—
—
—
—
—
235,259
-
( 12,434 )
222,825
Balance, September 30, 2024
—
$ —
7,014,373
$ 7,014
$ 40,143,684
$ ( 19,270,544 )
-
$ ( 249,382 )
$ 20,630,772
Preferred
Stock
Common
Stock
Shares
Amount
Shares
Amount
Additional
Paid-in Capital
Accumulated
Deficit
Accumulated
other comprehensive loss
Non-Controlling
Interest
Total
Stockholders’ Equity
Balance
January 1, 2025
—
$ —
7,045,108
$ 7,045
$ 40,417,813
$ ( 18,982,589 )
$ ( 23,214 )
$ ( 247,090 )
$ 21,171,965
Stock
options exercised
—
—
195,651
196
412,578
—
—
—
412,774
Stock-based
compensation
—
—
224,547
225
1,596,922
—
—
—
1,597,147
Other
comprehensive loss
—
—
—
—
—
—
8,979
—
( 78,250 )
Net
income (loss)
—
—
—
—
—
16,779,013
—
2,725
16,778,342
Balance,
September 30, 2025
—
$ —
7,465,306
$ 7,466
$ 42,427,313
$ ( 2,912,547 )
$ ( 14,235 )
$ ( 244,365 )
$ 39,263,632
The accompanying notes are an integral part of these
condensed consolidated Financial Statements.
4
DATA STORAGE CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED
STATEMENTS OF CASH FLOWS
(Unaudited)
Nine Months Ended September 30,
2025
2024
Cash Flows from Operating Activities:
Loss from continuing operations
$
( 1,313,172
)
$
( 2,016,109
)
Net income from discontinued operations
17,385,939
2,238,934
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Gain on sale of discontinued operations
( 17,471,290
)
—
Depreciation and amortization
1,660
1,215
Stock based compensation
1,005,830
564,800
Provision for credit losses
6,512
577
Changes in Assets and Liabilities:
Accounts receivable
( 21,529
)
( 12,502
)
Prepaid expenses and other assets
( 86,802
)
( 165,714
)
Accounts payable and accrued expenses
296,345
( 9,645
)
Income taxes payable
( 1,066,307
)
—
Changes in assets and liabilities of discontinued operations
706,991
( 48,966
)
Net cash provided by (used in) operating activities
( 555,823
)
552,590
Cash Flows from Investing Activities:
Capital expenditures
( 128
)
( 2,149
)
Net proceeds from sale of discontinued operation
35,634,291
—
Purchase of marketable securities
( 38,485,795
)
( 456,573
)
Sale of marketable securities
4,274,822
400,000
Cash used in investing activities of discontinued operations
( 787,129
)
( 1,113,859
)
Net cash provided by (used in) investing activities
636,061
( 1,172,581
)
Cash Flows from Financing Activities:
Payment for settlement of warrants
( 1,236,825
)
—
Proceeds from stock option exercises
412,774
88,732
Cash used in financing activities of discontinued operations
( 51,520
)
( 383,753
)
Net cash used in financing activities
( 875,571
)
( 295,021
)
Effect of exchange rate changes on cash
9,950
—
Decrease in cash and cash equivalents
( 785,383
)
( 915,012
)
Cash and cash equivalents, beginning of period
1,070,097
1,428,730
Cash and cash equivalents, end of period
$
284,714
$
513,718
Supplemental cash flow disclosures:
Cash paid for interest
$
—
$
—
Cash paid for income taxes
$
—
$
—
The
accompanying notes are an integral part of these condensed consolidated Financial Statements.
5
DATA STORAGE CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
(Unaudited)
Note 1 – Basis of Presentation, Organization and Other
Matters
Headquartered in New York, NY Data Storage Corporation
(“DSC” or the “Company”) is focused on strategic investments and supporting businesses in high-growth technology
sectors, including, but not limited to, GPU Infrastructure-as-a-Service (IaaS), AI-driven software applications, cybersecurity and telecommunications.
On July 11, 2025, the Company entered into a definitive
agreement to sell its cloud solutions business, comprised of its CloudFirst Technologies Corporation and CloudFirst Europe Ltd. subsidiaries
(the “Could Solutions Business”). The sale was approved by shareholders on September 10, 2025, and the transaction officially
closed on September 11, 2025.
As described in Note 3, the Cloud Solutions Business
has been classified as a discontinued operation. The Company’s continuing operations consist of the operations of Nexxis Inc. (“Nexxis”)
subsidiary, which provides voice and data telecommunications solutions. Unless otherwise noted, the following footnotes pertain to the
Company’s continuing operations.
These unaudited condensed consolidated financial statements
have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information
and with the instructions to Form 10-Q and Article 10 of Regulation S-X. In the opinion of management, the accompanying unaudited condensed
consolidated financial statements contain all adjustments, consisting of only normal recurring adjustments, necessary for a fair presentation
of the financial position, results of operations, and cash flows for the interim periods presented. Accordingly, they do not include all
of the information and footnotes required by GAAP for complete financial statements. These financial statements should be read in conjunction
with the Company’s audited consolidated financial statements and notes thereto included in its Annual Report on Form 10-K for the
year ended December 31, 2024, filed with the Securities and Exchange Commission (the “SEC”)
on March 31, 2025.
Note 2 – Summary of Significant Accounting Policies
Principles of Consolidation
The accompanying unaudited condensed consolidated
financial statements include the accounts of the Company and its subsidiaries, consisting of (i) Information Technology Acquisition Corporation,
a Delaware corporation; and (ii) its majority-owned subsidiary, Nexxis Inc., a Nevada corporation. All intercompany transactions and balances
have been eliminated in consolidation.
The Company’s former business segments, CloudFirst
Technologies Corporation and CloudFirst Europe Ltd., were sold on September 11, 2025, and are classified as discontinued operations.
The Company’s continuing operations consist
of a single reportable segment focused on voice and data solutions. The Chief Executive Officer reviews consolidated financial information
to assess performance and allocate resources.
Recently Issued and Newly Adopted Accounting Standards
In November 2024, Financial
Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) ASU 2024-03, Income
Statement (Topic 220): Reporting Comprehensive Income - Expense Disaggregation Disclosures, Disaggregation of Income Statement Expenses ,
which requires public companies to disclose, in interim and annual reporting periods, additional information about certain expenses in
the financial statements. Subsequently, in January 2025, the FASB issued ASU 2025-01, which clarified the effective date of ASU 2024-03.
The amendments in this pronouncement will be effective for annual periods beginning after December 15, 2026, and interim reporting periods
beginning after December 15, 2027. Early adoption is permitted and is effective on either a prospective basis or retrospective basis.
The Company is currently assessing the potential impacts of adoption on its financial statements.
6
In May 2025, the FASB issued ASU 2025-03, Business
Combinations (Topic 805) and Consolidation (Topic 810): Determining the Accounting Acquirer in the Acquisition of a Variable Interest
Entity . This ASU provides guidance for determining the accounting acquirer in a business combination involving a variable interest
entity. The amendments are effective for fiscal years beginning after December 15, 2026, including interim periods within those fiscal
years. The Company is currently evaluating the impact of this ASU on its consolidated financial statements but does not expect it to have
a material impact upon adoption.
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 assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the
reporting period. Actual results could differ from these estimates.
Fair Value Measurement
The Company’s financial instruments include cash, accounts receivable,
accounts payable and operating lease commitments. Management believes that the estimated fair values of cash, accounts receivable, and
accounts payable as of September 30, 2025, approximate their carrying values due to the short-term nature of these instruments.
The fair value measurement disclosures are grouped
into three levels based on valuation factors:
●
Level 1 – quoted prices in active markets for identical investments
●
Level 2 – other significant observable inputs (including quoted prices for similar investments and market corroborated inputs)
●
Level 3 – significant unobservable inputs (including the Company’s own assumptions in determining the fair value of investments)
The Company’s Level 1 assets and liabilities include cash, accounts receivable,
marketable securities, accounts payable, prepaid expenses, and other current assets. Management believes the estimated fair value
of these accounts at September 30, 2025, approximates their carrying value as reflected in the balance sheets due to the short-term nature
of these instruments.
The Company’s Level 2 assets and liabilities
include the Company’s finance and operating lease assets and liabilities. The carrying amounts of these leases approximate their
fair values, based on a comparison of the lease terms and the Company’s incremental borrowing rates with those of similar leases
available in the market.
Level 3 fair value measurements are derived from valuation
techniques that include significant inputs that are not based on observable market data. When required, the Company uses discounted and
undiscounted cash flow models to determine the fair value of certain assets and liabilities. These models rely on unobservable inputs,
which reflect management’s own assumptions about the factors that market participants would use in pricing the asset or liability,
and are significant to the overall fair value measurement.
Assets and Liabilities Measured at Fair Value on
a Nonrecurring Basis
Certain assets and liabilities are
measured at fair value on a nonrecurring basis. Assets and liabilities recognized or disclosed at fair value on the consolidated financial
statements on a nonrecurring basis include items such as property and equipment, goodwill, and other intangible assets.
7
Cash and Cash Equivalents
The Company considers all highly liquid investments
with an original maturity, or remaining maturity at the time of purchase, of three months or less, to be cash equivalents.
Investments
Marketable securities that are bought and held principally
for the purpose of selling them in the near term are classified as trading securities and are reported at fair value, with unrealized
gains and losses recognized in earnings.
Concentration of Credit Risk and Other Risks and Uncertainties
Financial instruments and assets subjecting the Company
to concentration of credit risk consist primarily of cash and cash equivalents, short-term investments, and trade accounts receivable.
The Company’s cash and cash equivalents are maintained at major U.S. financial institutions. Deposits in these institutions may
exceed the amount of insurance provided on such deposits.
The Company’s customers are primarily concentrated in the United
States.
As of September 30, 2025, the Company’s Nexxis subsidiary had four customers
that individually accounted for approximately 28 %, 14 %, 11 %, and 10 % of the Company's total accounts receivable, respectively. For
each of the three and nine months ended September 30, 2025, one customer accounted for more than 10 % of sales in the Company’s Nexxis
subsidiary.
Accounts Receivable
Accounts receivable are stated at their net realizable
value. The Company maintains an allowance for credit losses for estimated losses resulting from the inability of its customers to
make required payments. Due to the monthly subscription nature of the services and positive collection history, this allowance has not
been material.
Property and Equipment
Property and equipment, which consists primarily of
office and computer equipment, are recorded at cost and depreciated over their estimated useful lives using the straight-line method.
The estimated useful lives for this equipment are generally five to seven years.
Additions, betterments, and replacements are capitalized,
while expenditures for repairs and maintenance are charged to operations when incurred. As units of property are sold or retired, the
related cost and accumulated depreciation are removed from the accounts, and any resulting gain or loss is recognized in income.
Revenue Recognition
The Company’s continuing operations derive all
revenue from its Nexxis subsidiary, which provides Voice over Internet Protocol (“VoIP”), Internet access, and data transport
services. Revenue is recognized when control of the promised services is transferred to customers, in an amount that reflects the consideration
the Company expects to be entitled to in exchange for those services.
The Company’s contracts are typically monthly
subscription agreements. For these contracts, the Company has a single performance obligation: to provide continuous access to its VoIP,
Internet, and/or data transport services over the contract term. This performance obligation is satisfied over time because the customer
simultaneously receives and consumes the benefits of the services as they are provided.
Revenue is recognized ratably over the monthly service
period. The Company’s standard payment terms are monthly, and the transaction price is the fixed monthly subscription fee. Because
the billing cycle corresponds directly to the service period, the Company does not have significant contract assets or contract liabilities
(deferred revenue) at the end of a reporting period. All revenue from continuing operations is transacted in the United States in U.S.
dollars.
8
Advertising Costs
The Company expenses the costs associated with advertising
as they are incurred. The Company incurred $ 5,613 and $ 9,087 for advertising costs for the three months ended September 30, 2025, and
2024, respectively. The Company incurred $ 12,131 and $ 29,658 for advertising costs for the nine months ended September 30, 2025, and 2024,
respectively.
Stock-Based Compensation
The Company follows the requirements of FASB ASC 718-10-10,
Share-Based Payments with regards to stock-based compensation issued to employees and non-employees. The Company has agreements
and arrangements that call for stock to be awarded to employees and consultants at various times as compensation and periodic bonuses.
The expense for this stock-based compensation is equal to the fair value of the stock price on the day the stock was awarded multiplied
by the number of shares awarded. The Company has a relatively low forfeiture rate of stock-based compensation, and forfeitures are recognized
as they occur.
The valuation methodology used to determine the fair
value of the options issued during the period is the Black-Scholes option-pricing model. The Black-Scholes model requires the use of a
number of assumptions including the volatility of the stock price, the average risk-free interest rate, and the weighted average expected
life of the options. Risk-free interest rates are calculated based on continuously compounded risk-free rates for the appropriate term.
The dividend yield is assumed to be zero as the Company has never paid or declared any cash dividends on its Common Stock and does not
intend to pay dividends on its Common Stock in the foreseeable future. The expected forfeiture rate is estimated based on management’s
best assessment.
Estimated volatility is a measure of the amount by which the Company’s stock
price is expected to fluctuate each year during the expected life of the award. The Company’s calculation of estimated volatility
is based on historical stock prices over a period equal to the expected life of the awards.
Net Income Per Common Share
Basic income per share is computed by dividing net income by the weighted average
number of shares of Common Stock outstanding during the period. Diluted earnings per share is computed by dividing net income adjusted
for income or loss that would result from the assumed conversion of potential shares of Common Stock from contracts that may be settled
in stock or cash by the weighted average number of shares of Common Stock, common stock equivalents and potentially dilutive securities
outstanding during each period.
The following table sets forth the information needed
to compute basic and diluted earnings per share for the three and nine months ended September 30, 2025, and 2024:
Schedule
of basic and diluted earnings per share
Three
Months Ended September 30,
Nine
Months Ended September 30,
2025
2024
2025
2024
Net
income attributable to common stockholders
$
16,778,276
$
122,397
$
16,069,305
$
235,259
Weighted
average number of common shares - basic
7,293,644
6,999,447
7,177,691
6,918,253
Dilutive
securities
Options
202,792
181,842
176,220
192,135
Restricted
stock units
117,170
224,375
128,880
224,375
Weighted
average number of common shares - diluted
7,613,606
7,405,664
7,482,791
7,334,763
Earnings
per share, basic
$
2.30
$
0.02
$
2.24
$
0.03
Earnings
per share, diluted
$
2.20
$
0.02
$
2.15
$
0.03
9
The following table sets forth the number of potential
shares of common stock that have been excluded from diluted net income per share because their effect was anti-dilutive:
Schedule of anti-dilutive shares
Three Months Ended September 30,
Nine Months Ended September 30,
2025
2024
2025
2024
Options
—
510,953
—
500,660
Warrants
513,750
2,495,860
513,750
2,495,860
513,750
3,006,813
513,750
2,996,520
Note 3 – Discontinued Operations
On September 11, 2025, the Company completed the sale
of its Cloud Solutions Business for a base purchase price of $ 40,000,000 . At closing, the proceeds were contractually adjusted for a $ 1,500,000 escrow
deposit and $ 431,537 in net adjustments for estimated closing date debt and working capital.
This resulted in total cash received at closing of $ 38,068,463 . The transaction
remains subject to final post-closing adjustments, which may be settled from the escrowed funds.
The operating
results of these divested subsidiaries have been reclassified and are presented as “Income (loss) from discontinued
operations, net of tax” on the Condensed Consolidated Statements of Operations for all periods presented. The gain on the sale
is presented separately in the Condensed Consolidated Statements of Operations, as follows:
Schedule of Condensed Consolidated Statements of Operations
Amount
Gross
cash proceeds received after working capital adjustment
$ 38,068,463
Add:
Amount placed in Escrow
1,500,000
Less:
Carrying
value of net assets disposed (1)
( 9,870,523 )
Cash transaction
and selling costs (2)
( 2,434,172 )
Warrant
liability reclassification (3)
( 2,461,663 )
Total
pre-tax gain on sale
$ 24,802,105
Income
tax expense (4)
( 7,330,816 )
Net
gain on sale of discontinued operation
$ 17,471,289
(1)
Represents the carrying value (book value) of the assets and liabilities of the Business on the date of sale.
(2)
Represents cash selling expenses, including legal and advisory fees, as shown on the Condensed Consolidated Statement of Cash Flows.
(3) Represents the fair value of
the warrant liability reclassified from equity as cost of the transaction (see Note 5).
(4) Represents the estimated provision for
federal and state income taxes on the gain from the sale. This tax expense was determined based on management's preliminary analysis,
which included estimates for the taxable gain on the sale, the utilization of the Company's net operating loss carryforwards based on
a preliminary analysis and an estimate for state income taxes. The final tax expense is subject to change pending the completion of formal
tax studies and final calculations and may be adjusted.
Summary of Significant Accounting Policies of
Discontinued Operations
The Cloud Solutions Business derived revenue from subscription services for
cloud infrastructure and disaster recovery, managed services, and the sale of equipment and software. Subscription revenue was recognized
ratably over the contract term. Revenue from equipment and software sales was recognized at a point in time when control transferred to
the customer. Goodwill and other intangible assets of the Cloud Solutions Business were tested for impairment annually. Property and equipment,
primarily data center assets, were depreciated on a straight-line basis over their estimated useful lives.
The major classes
of assets and liabilities of the Cloud Solutions Business classified as discontinued operations were
as follows :
Schedule of major classes of assets and liabilities
December 31, 2024
ASSETS:
Accounts receivable
$
2,166,440
Prepaid and other assets
740,964
Current assets of discontinued operations
2,907,404
Property and equipment, net
3,433,579
Goodwill and intangible assets, net
5,665,677
Right-of-use and other assets
621,742
Total assets of discontinued operations
$
12,628,402
LIABILITIES:
Accounts payable and accrued expenses
$
2,594,789
Deferred revenue
212,390
Finance and operating lease liabilities - current
150,380
Current liabilities of discontinued operations
2,957,559
Finance and operating lease liabilities – non-current
523,070
Total liabilities of discontinued operations
$
3,480,629
10
Operating results for the discontinued operations
were as follows:
Schedule of Operating results for the discontinued operations
July 1, 2025 to
Three Months Ended
January 1, 2025 to
Nine Months Ended
September 11, 2025
September 30, 2024
September 11, 2025
September 30, 2024
Sales
$
3,449,697
$
5,483,536
$
16,039,680
$
18,055,939
Cost of sales
1,963,757
3,116,332
9,436,049
10,564,354
Gross Profit
1,485,940
2,367,204
6,603,631
7,491,585
Selling, general and administrative
2,339,986
1,553,402
6,678,953
5,219,717
Income (loss) from discontinued operations
( 854,046
)
813,802
( 75,322
)
2,271,868
Interest and other expense
( 81
)
( 11,414
)
( 41,653
)
( 32,934
)
Provision (benefit) for income taxes
( 31,624
)
—
( 31,624
)
—
Income (loss) from discontinued operations, net of tax
$
( 822,503
)
$
802,388
$
( 85,351
)
$
2,238,934
Note 4 - Prepaids and other current assets
Prepaids and other current assets consist of the following:
Schedule of Prepaid and other current assets
September 30, 2025
December 31, 2024
Prepaid subscriptions and licenses
$ 2,244
$ 26,991
Prepaid insurance
51,953
67,373
Deferred transaction costs
69,056
—
Other
4,525
24,174
Prepaid and other current assets
$ 127,778
$ 118,538
Note 5
- Warrant Liability
Description of
Warrants and Fundamental Transaction
On July 21, 2021,
the Company issued 1,031,250
Common Stock Purchase Warrants (the “ July 2021 Warrants ” )
to institutional investors. The July 2021 Warrants have an exercise price of $ 6.15
per share.
The July 2021 Warrant agreements contained a “Fundamental
Transaction” provision stating that upon a merger, change in control, or sale of all or substantially all of the Company’s
assets, holders could elect to receive a cash payment equal to the Black-Scholes value of their July 2021 Warrants.
On September 11, 2025, the Company completed the sale
of its CloudFirst division (see Note 3, “Discontinued Operations”). This transaction constituted a Fundamental Transaction,
which triggered the cash-settlement provision for all outstanding July 2021 Warrants.
Accounting Policy
Prior to September 11, 2025, the July 2021 Warrants
were classified as equity, as the cash-settlement provision was contingent and not probable of being triggered.
T he
triggering of the cash-settlement provision on September 11, 2025, required the July 2021 Warrants to be reclassified from equity to
a liability at their fair value. The Company recognized an initial warrant liability of $ 2,461,663 ,
which was recorded as a component of the gain on sale of discontinued operations.
The warrant liability is subject to remeasurement
at fair value at each subsequent reporting period. For the period from the September 11, 2025 reclassification date through September
30, 2025, the change in the liability's fair value was determined by management to be immaterial.
11
Fair Value Measurement
The fair value of the warrant liability is measured
using the Black-Scholes-Merton option-pricing model, which requires the use of subjective assumptions. These inputs are considered Level
3 inputs within the fair value hierarchy.
The key assumptions used in the Black-Scholes-Merton
model to value the outstanding warrant liability as of September 30, 2025, were as follows:
Schedule of Fair Value Measurement assumptions
Assumption
September 30, 2025
Stock Price
$ 5.15
Exercise Price
$ 6.15
Expected Term (in years)
1.3
years
Expected Volatility
107.8 %
Risk-Free Interest Rate
3.8 %
Expected Dividend Yield
0.0 %
● Expected
Term: The expected term represents the remaining contractual life of the warrants.
● Expected
Volatility: The expected volatility is based on the historical volatility of the Company’s
common stock over a period commensurate with the expected term.
● Risk-Free
Interest Rate: The risk-free interest rate is based on the U.S. Treasury yield curve
in effect at the time of valuation for instruments with a similar expected term.
● Expected
Dividend Yield: The Company has not paid, and does not anticipate paying, any cash dividends
on its common stock.
Warrant Liability
Roll-Forward
The following table provides a roll-forward of the
warrant liability, which is measured at fair value on a recurring basis:
Schedule of measured at fair value on a recurring basis
Three Months Ended September 30, 2025
Nine Months Ended September 30, 2025
Beginning Balance
$ —
$ —
Reclassification from equity on 9/11/25
2,461,663
2,461,663
Cash settlement of warrants
( 1,236,825 )
( 1,236,825 )
Ending Balance
$ 1,224,838
$ 1,224,838
During the three and nine months ended September
30, 2025, holders of 517,500 July 2021 Warrants elected to receive cash settlements totaling $ 1,236,825 .
Note 6 - Stockholders’ Equity
Capital Stock
The Company has 260,000,000 authorized shares of capital
stock, consisting of 250,000,000 shares of Common Stock, par value $ 0.001 , and 10,000,000 shares of Preferred Stock, par value $ 0.001
per share. No shares of Preferred Stock are currently outstanding.
12
At the Market Equity
Distribution Agreement
On July 18, 2024, the Company entered into an Equity Distribution Agreement
(the “Agreement”), pursuant to which it may offer and sell, from time to time, shares of its Common Stock. Sales of shares
of Common Stock under the Agreement will be made pursuant to the Company’s registration statement on Form S-3 (File No. 333-280881)
(the “Registration Statement”) and a related prospectus supplement (the “ATM Prospectus”). The ATM Prospectus
relates to the offering of up to $10,600,000 of shares of the Company’s Common Stock. The issuance and sale, if any, of common stock
under the Agreement is subject to the Company maintaining an effective registration statement. The Registration Statement was declared
effective on July 26, 2024. To date, the Company has not made any sales under the Agreement.
Common Stock Options
A summary of the Company’s options activity
and related information follows:
Schedule of options activity and related information
Number of
Weighted
Weighted
Shares
Average
Average
Under
Exercise
Contractual
Options
Price
Life
Options Outstanding at January 1, 2025
678,302
$ 2.79
6.42
Options Granted
51,240
4.36
Exercised
( 195,651 )
2.24
Expired/Cancelled
( 30,958 )
2.79
Options Outstanding at September 30, 2025
503,113
$ 2.56
4.48
Options Exercisable at September 30, 2025
503,113
$ 2.56
4.48
Share-based compensation expense for options totaling
$ 383,734 and $ 50,451 was recognized in the Company’s results for the three months ended September 30, 2025, and 2024, respectively.
Share-based compensation expense for options totaling $ 507,018 and $ 140,566 was recognized in the Company’s results for the nine
months ended September 30, 2025, and 2024, respectively.
The intrinsic value of outstanding options as of September
30, 2025, was $ 779,471 .
The valuation methodology used to determine the fair
value of the options issued during the year was the Black-Scholes option-pricing model. The Black-Scholes model requires the use of a
number of assumptions including the volatility of the stock price, the average risk-free interest rate, and the weighted average expected
life of the options.
The risk-free interest rate assumption is based upon
observed interest rates on zero-coupon U.S. Treasury bonds whose maturity period is appropriate for the term of the options.
Estimated volatility is a measure of the amount by
which the Company’s stock price is expected to fluctuate each year during the expected life of the award. The Company’s calculation
of estimated volatility is based on historical stock prices of the Company over a period equal to the expected life of the awards.
As of September 30, 2025, there was no unrecognized
compensation expense related to unvested employee options granted under the Company’s share-based compensation plans.
The weighted average fair value of options granted,
and the assumptions used in the Black-Scholes model during the nine months ended September 30, 2025, and 2024, are set forth in the table
below.
Schedule of weighted average fair value of options granted
2025
2024
Weighted average fair value of options granted
$ 4.36
$ 5.72
Risk-free interest rate
4.32 %
3.94 %- 4.21 %
Volatility
108.39 %
126 %- 159 %
Expected life (years)
5.21
6 years
Dividend yield
$ — %
$ — %
13
Warrants
A summary of activity related to Common Stock Warrants
and related information follows for the nine months ended September 30, 2025 is presented below:
Schedule of activity related to Common Stock Warrants
Number of Warrants
Weighted Average Exercise Price
Outstanding at January 1, 2025
1,031,250
$ 6.15
Granted
—
—
Exercised
—
—
Settled for cash (Fundamental Transaction)
( 517,500 )
6.15
Forfeited/Expired
—
—
Outstanding at September 30, 2025
513,750
6.15
Exercisable at September 30, 2025
513,750
$ 6.15
Share-based awards, Restricted Stock Units (‘RSUs’)
A summary of the activity related to RSUs for the
nine months ended September 30, 2025, is presented below:
Schedule of activity related to RSUs
Restricted Stock Units (RSUs)
Shares
Weighted Average Fair Value $
RSUs non-vested at January 1, 2025
214,375
$ 2.79
RSUs granted
125,083
3.95
RSUs vested
( 224,547 )
3.41
RSUs forfeited
( 949 )
4.88
RSUs non-vested at September 30, 2025
113,962
$ 2.81
Stock-based compensation for RSUs has been recorded
in the consolidated statements of operations and totaled $ 154,084 and $ 57,844 for the three months ended September 30, 2025, and 2024,
respectively. Stock-based compensation for RSUs has been recorded in the consolidated statements of operations and totaled $ 498,812 and
$ 202,492 for the nine months ended September 30, 2025, and 2024, respectively.
As of September 30, 2025, there was no unrecognized
compensation expense related to unvested RSUs granted under the Company’s share-based compensation plans.
Preferred Stock
Key provisions of the Company’s authorized and designated Series A Preferred
Stock are set forth below. There are no shares of Series A Preferred Stock issued or outstanding as of September 30, 2025:
Liquidation preference
Upon any liquidation, dissolution, or winding up of
the Company, whether voluntary or involuntary, before any distribution or payment shall be made to the holders of any Common Stock, the
holders of Series A Preferred Stock shall be entitled to be paid out of the assets of the Company legally available for distribution to
stockholders, for each share of Series A Preferred Stock held by such holder, an amount per share of Series A Preferred Stock equal to
the Original Issue Price for such share of Series A Preferred Stock plus all accrued and unpaid dividends on such share of Series A Preferred
Stock as of the date of the Liquidation Event.
Conversion
The number of shares of Common Stock to which a share
of Series A Preferred Stock may be converted shall be the product obtained by dividing the Original Issue Price of such share of Series
A Preferred Stock by the then-effective Conversion Price (as defined herein) for such share of Series A Preferred Stock. The Conversion
Price for the Series A Preferred Stock shall initially be equal to $0.02 and shall be adjusted from time to time.
Voting
Each holder of shares of Series A Preferred Stock
shall be entitled to the number of votes, upon any meeting of the stockholders of the Company (or action taken by written consent in lieu
of any such meeting) equal to the number of shares of Common Stock into which such shares of Series A Preferred Stock could be converted.
Dividends
Each share of Series A Preferred Stock, in preference
to the holders of all common stock, shall entitle its holder to receive, but only out of funds that are legally available therefore, cash
dividends at the rate of ten percent ( 10 %) per annum from the Original Issue Date on the Original Issue Price for such share of Series
A Preferred Stock, compounding annually unless paid by the Company. There are no shares of Series A Preferred Stock outstanding as of
September 30, 2025.
14
Note 7 – Commitments and Contingencies
The Company is currently not involved in any litigation that it believes could
have a materially adverse effect on its financial condition or results of operations. There is no action, suit, proceeding, inquiry or
investigation before or by any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge
of the executive officers of the Company or any of its subsidiaries, threatened against or affecting the Company, its Common Stock, any
of its subsidiaries or of the Company’s or its subsidiaries’ officers or directors in their capacities as such, in which an
adverse decision could have a material adverse effect.
Note 8 – Income Taxes
The Company's provision for income taxes is determined
using an estimated annual effective tax rate, adjusted for discrete items that arise during the period.
Continuing Operations: For the nine months
ended September 30, 2025, the Company recorded an income tax benefit of $ 1,034,683 on its pre-tax loss from continuing operations of $ 2,347,855 .
This benefit resulted from a partial release of the Company's valuation allowance against its net deferred tax assets. The taxable gain
generated from the sale of the discontinued operation (discussed below) provided a source of income, allowing for the realization of these
deferred tax assets which previously did not meet the "more likely than not" criteria. For the comparable 2024 period, the Company
maintained a full valuation allowance.
Discontinued Operations: For the nine months
ended September 30, 2025, the Company recorded a pre-tax loss from discontinued operations of $ 116,975 and a related tax benefit of $ 31,624 .
Separately, the Company completed the sale of its discontinued operation,
resulting in a pre-tax gain of $ 24,802,105 for the nine months ended September 30, 2025. The Company recorded a provision for federal
and state income taxes on this gain of $ 7,330,816 . This gain is treated as a significant, discrete item for tax purposes. The final tax
expense is subject to change pending the completion of formal tax studies.
The final tax expense is subject to change pending
the completion of formal tax studies and final calculations, and may be adjusted in the future. The $ 4,362,885 tax expense is recorded
as a component of the "Net gain on sale of discontinued operation" in the Condensed Consolidated Statements of Operations and
as "Income taxes payable" on the Condensed Consolidated Balance Sheet.
Note 9 – Related Party Transactions
Nexxis Capital LLC
Charles M. Piluso (Chairman
and CEO) and Harold Schwartz (President) collectively own 100% of Nexxis Capital LLC (“Nexxis Capital”). Nexxis Capital was
formed to purchase equipment and provide leases to Nexxis Inc.’s customers. The Company received from Nexxis Capital $ 0
and $ 0
for the three and nine months ended September 30, 2025, and $ 3,257
and $ 7,348
for the three and nine months ended September 30, 2024, respectively.
Eisner & Maglione CPA’s LLC
Lawrence Maglione,
a member of the Board of Directors, is a partner of Eisner & Maglione CPA’s LLC. The Company paid Mr. Maglione’s firm
$ 7,878
and $ 5,075
for accounting and consulting services for the three months ended September 30, 2025, and 2024, respectively.
The Company paid Mr. Maglione’s firm $ 35,616
and $ 13,908
for accounting and consulting services during the nine months ended September 30, 2025, and 2024, respectively.
Note 10 – Equity Investment
On May 21, 2025, the Company invested $ 100,000
in TG-17, Inc.(“TG-17”), a privately held Delaware corporation, in exchange for shares of TG-17 Series CF Preferred
Stock. The investment represents less than 20% of the outstanding equity of TG-17, Inc. and does not convey board representation,
control rights, or any significant influence over the investee’s operating or financial policies.
The investment does not have a readily determinable
fair value, and accordingly, the Company accounts for the investment using the measurement alternative. Under this method, the investment
is recorded at its original cost and is adjusted for any impairment or for observable price changes in orderly transactions for the identical
or a similar investment of the same issuer.
As of September 30, 2025, the Company has not identified
any events or changes in circumstances that would indicate impairment of the investment, nor has it observed any transactions requiring
a remeasurement of its carrying value. The investment is classified as a non-current asset on the balance sheet.
Note 11 - Subsequent Events
The Company has evaluated events that occurred through
November 18, 2025, the date that the financial statements were issued, and determined that there have been no events that have occurred
that would require adjustments to the Company’s disclosures in the financial statements other than as follows:
Final Settlement of Warrant Liability
In October 2025, subsequent to the period ended September 30,
2025, the Company completed the final settlement of its outstanding warrant liability, which was recorded at $ 1,224,838 on the
Condensed Consolidated Balance Sheet.
The full liability was extinguished through two actions:
●
Cash payments totaling approximately $ 812,000 were made to holders who exercised their
cash settlement rights.
●
The remaining liability balance of approximately $ 412,000 was reclassified to Additional
Paid-in Capital, as the 30-day period for holders to elect a cash settlement expired.
As of the date of this filing, the Company has no remaining liability
associated with these warrants.
15
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATION
The following discussion and analysis of our financial
condition and results of operations should be read in conjunction with our unaudited consolidated financial statements and notes thereto
included in Part I, Item 1 of this Quarterly Report on Form 10-Q and with our audited financial statements and notes thereto for the year
ended December 31, 2024, included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024 filed on March 31, 2025,
as amended on April 30, 2025 (the “2024 Annual Report”) with the U.S. Securities and Exchange Commission (the “SEC”).
This Quarterly Report on Form 10-Q contains forward-looking statements, including without limitation, statements related to our plans,
strategies, objectives, expectations, intentions, and adequacy of resources. Investors are cautioned that such forward-looking statements
involve risks and uncertainties including, without limitation, the following: (i) our plans, strategies, objectives, expectations, and intentions
are subject to change at any time at our discretion; (ii) our plans and results of operations will be affected by our ability to
manage growth; and (iii) other risks and uncertainties indicated from time to time in our filings with the SEC.
In some cases, you can identify forward-looking statements
by terminology such as ‘ may, ’ ‘ will, ’ ‘ should, ’ ‘ could, ’
‘ expects, ’ ‘ plans, ’ ‘ intends, ’ ‘ anticipates, ’ ‘ believes, ’
‘ estimates, ’ ‘ predicts, ’ ‘ potential, ’ or ‘ continue ’
or the negative of such terms or other comparable terminology. 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. Moreover, neither we
nor any other person assumes responsibility for the accuracy and completeness of such statements. Readers are cautioned not to place undue
reliance on these forward-looking statements, which speak only as of the date hereof. We are under no duty to update any of the forward-looking
statements after the date of this report.
Company Overview
Data Storage Corporation (“Data
Storage,” “we,” “us,” “our” and the “Company”) has been a leading provider of multi-cloud
hosting, fully managed cloud services, disaster recovery, cybersecurity, IT automation, and voice & data solutions for more than twenty
years. However, following the sale of our cloud solutions business on September 11, 2025, which consisted of the operations of our subsidiaries,
CloudFirst Technologies Corporation and CloudFirst Europe Ltd., there has been a strategic shift in our operations. We continue to
operate our subsidiary, Nexxis Inc. (“Nexxis”), a telecommunications and data solutions access company. We are focused on
managing, building, expanding or acquiring synergetic technology companies that provide leading edge solutions that assist businesses
and institutions improve our business processes. We intend to pursue acquisitions of companies in complementary and high-growth technology
sectors.
At the closing of the sale of
the CloudFirst business on September 11, 2025, we received $38,068,463 in cash. This amount was based on a contractual base purchase price
of $40,000,000, adjusted at closing for a $1,500,000 escrow deposit and $431,537 in net adjustments for estimated closing date debt and
working capital.
From this amount, we paid $2,434,172
for selling expenses and other transaction costs. As a result, our Condensed Consolidated Statement of Cash Flows for the nine months
ended September 30, 2025, reflects net cash proceeds of $35,634,291 from the sale, net of cash selling expenses.
The net proceeds, after accounting for all transaction
costs and estimated taxes, are reflected in the Gain on sale of discontinued operation on the Condensed Consolidated Statements of Operations.
Our Board of Directors (the “Board”) has
determined that we will engage in a tender offer to repurchase from our shareholders up to 85% of our outstanding shares of Common Stock
at the time the tender offer is made, which our Board currently expects will be commenced in the fourth quarter of 2025. We intend to
use 85% of our cash on hand on the date the tender offer is made, inclusive of the net sale proceeds received in connection with the sale
of the CloudFirst business, net of certain expenses and taxes, to offer to repurchase up to 85% of our outstanding shares of Common Stock
in compliance with all relevant statutory requirements.
Our Board is actively evaluating multiple strategic
alternatives for the use of the remaining sale proceeds, with the goal of maxim izing
long-term shareholder value. Some of the uses for such remaining cash include, without limitation:
● Targeted
Acquisitions in High-Growth Sectors – We intend to leverage our management’s
expertise in technology and pursue acquisitions of companies in complementary and high-growth
technology sectors which may include the following:
16
o Artificial
Intelligence (AI) Enabled Vertical SaaS (software-as-a-service) GPU infrastructure type services, IaaS
o Cybersecurity solutions and related applications and services, such as
SOC.
o Investments in companies in various sectors
● Sale
or Merger of the Company – Our Board may evaluate potential strategic interest
in the public company itself, including a full sale, reverse merger, or other business combination
with a third party that may benefit from our public listing, cash position, 250 million shares
authorized and clean capital structure; and/or
● A
Hybrid of the Above Strategies – We may pursue a combination of the above
strategies for the remaining sale proceeds beyond those intended to be used for the tender
offer.
The Board has not made a final determination regarding
the use of proceeds received from consummation of the sale of the CloudFirst business in excess of those intended to be used for the tender
offer, the terms of which have not been finalized. Any such actions will be subject to further review, market conditions, and, where required,
shareholder approval. We are committed to maximizing shareholder value while maintaining flexibility to pursue the most advantageous path
forward.
RESULTS OF OPERATIONS
Following the sale of our cloud solutions business on September 11,
2025, our continuing operations consist solely of our Nexxis subsidiary. The historical operations of the divested business have
been reclassified and are presented as “Income (loss) from discontinued operations, net of tax” in our Condensed
Consolidated Statements of Operations.
Accordingly, the following discussion and analysis of our results of operations
focuses on our continuing operations (Nexxis) for the periods presented.
Three months ended September 30, 2025, as compared
to September 30, 2024
Sales and Gross
Profit
Sales from our continuing operations,
which consist of our Nexxis subsidiary, were $416,956 for the three months ended September 30, 2025, an increase of $91,657, or 28.2%,
from $325,299 in the same period last year due to an expanding customer base. The increase was primarily driven by the continued expansion
of our voice and data telecommunications solutions to new and existing customers.
Gross profit for the third quarter of 2025 was $198,499, an increase of
$54,032, or 37.4%, compared to $144,467 in the third quarter of 2024. Our gross profit margin improved to 47.6% from 44.4% in the prior-year
period. The increase in gross margin was primarily due to successful cost management and scaling efficiencies as our subscription revenue
base grows.
Selling, general and administrative expenses
Three
Months Ended September 30,
2025
2024
$
Inc (Dec)
%
Inc (Dec)
Salaries
and director fees
$ 415,802
$ 375,600
$ 40,202
10.7 %
Stock
based compensation
537,818
108,335
429,483
396.4 %
Professional
fees
277,519
396,762
(119,243 )
(30.1 )%
Software
as a service
1,558
3,724
(2,166 )
(58.2 )%
Advertising
5,613
9,087
(3,474 )
(38.2 )%
Commissions
22,376
19,733
2,643
13.4 %
Depreciation
and amortization
563
408
155
37.9 %
Travel
and entertainment
5,754
48,282
(42,528 )
(88.1 )%
Rent
and occupancy
4,970
4,970
0.0 %
Insurance
9,050
3,228
5,822
180.3 %
Other
15,951
18,940
(2,989 )
(15.8 )%
Total
Expenses
$ 1,296,974
$ 984,099
$ 312,875
31.8 %
17
Selling,
general and administrative expenses. For the three months ended September 30, 2025, selling,
general and administrative expenses increased $312,875, or 31.8%, to $1,296,974 from $984,099
for the three months ended September 30, 2024. The increase was primarily driven by a $429,483,
or 396.4%, increase in non-cash stock-based compensation primarily related to the accelerated
vesting of equity awards in connection with the Divestiture, which triggered a fundamental
transaction clause in equity award agreements with employees. Salaries and director fees
also increased by $40,202, or 10.7%, due to annual merit-based adjustments. These increases
were partially offset by a $119,243, or 30.1%, decrease in professional fees as certain legal
and consulting projects from the prior year were completed.
Income from continuing operations, net of tax.
income from continuing operations was $129,555 for the three months ended September 30, 2025, compared to a loss of $678,862 in the prior
year period. The change compared to the prior period was primarily due to an income tax benefit recorded in the 2025 period, offset by
an increase in non-cash stock-based compensation.
Interest Income. Interest
income for the three months ended September 30, 2025, was $193,347, compared to $160,770 for the three months ended September 30, 2024.
The 20.3% increase in other income was primarily due to higher interest income earned on our portfolio of marketable securities, which
was significantly expanded using the net proceeds from the sale of our cloud solutions business (the “Divestiture”).
Nine months ended September 30, 2025, as compared
to September 30, 2024
Sales and Gross Profit
Sales from our continuing operations were $1,057,651
for the nine months ended September 30, 2025, an increase of $158,516, or 17.6%, from $899,135 in the same period last year. The increase
was primarily driven by an expanding customer base in our Nexxis voice and data solutions business.
Gross profit for the nine months
ended September 30, 2025 was $477,458, an increase of $83,007, or 21.0%, compared to $394,451 in the prior-year period. Our gross profit
margin improved to 45.1% from 43.9% in the prior-year period, driven by favorable sales mix and operating leverage.
Selling, general and administrative expenses
Nine Months Ended September 30,
2025
2024
$ Inc (Dec)
% Inc (Dec)
Salaries and director fees
$ 1,358,165
$ 1,181,502
$ 176,663
15.0 %
Stock based compensation
1,005,830
343,058
662,772
193.2 %
Professional fees
682,634
1,086,634
(404,000 )
(37.2 )%
Software as a service
4,667
10,696
(6,029 )
(56.4 )%
Advertising
12,131
29,658
(17,527 )
(59.1 )%
Commissions
56,210
49,223
6,987
14.2 %
Depreciation and amortization
1,660
1,215
445
36.6 %
Travel and entertainment
37,284
96,040
(58,756 )
(61.2 )%
Rent and occupancy
13,670
—
13,670
0.0 %
Insurance
15,797
9,817
5,980
60.9 %
Other
54,785
59,297
(4,512 )
(7.6 )%
Total Expenses
$ 3,242,833
$ 2,867,140
$ 375,693
13.1 %
Selling,
general and administrative expenses. For the nine months ended September 30, 2025, selling,
general and administrative expenses increased $375,693, or 13.1%, to $3,242,833 from $2,867,140
for the nine months ended September 30, 2024. The increase was primarily driven by a $662,772,
or 193.2%, increase in non-cash stock-based compensation primarily related to the accelerated
vesting of equity awards in connection with the Divestiture, which triggered a fundamental
transaction clause in equity award agreements with employees. Salaries and director fees
increased $176,663, or 15.0%, attributable to annual merit-based salary adjustments. These
increases were significantly offset by a $404,000, or 37.2%, decrease in professional fees,
primarily related to lower legal and consulting expenses in the current year.
18
Loss from continuing operations, net of tax.
Loss from continuing operations, net of tax was $1,313,172 for the nine months ended September 30, 2025, compared to a loss of $2,016,109
in the prior year period. The decreased loss was primarily due to a tax benefit recorded in the 2025 period, partially offset by an increase
in non-cash stock-based compensation expense.
Interest
Income. Interest income for the nine months ended September 30, 2025, was $417,520, compared to $456,580 for the nine months
ended September 30, 2024. The 8.6% decrease was primarily due to lower average balances of marketable securities held during the
first eight months of 2025 as compared to the prior year. This was partially offset by an increase in interest income generated in
the last 19 days of the third quarter from the investment of the net proceeds from the Divestiture.
Income
from discontinued operations, net of tax. For
the nine months ended September 30, 2025, we recognized a gain on the sale of discontinued operations of $17,846,470. This gain is net
of transaction costs and the reclassification of the warrant liability. This gain was partially offset by a loss from the operations of
the CloudFirst business of $116,975 for the period of January 1, 2025, through the sale date of September 11, 2025.
LIQUIDITY AND CAPITAL RESOURCES
Sale of CloudFirst Businesses
On September 11, 2025, we
completed the Divestiture, which consisted of our CloudFirst and CloudFirst UK segments, for gross proceeds of $40.0 million. The sale
was approved by shareholders on September 10, 2025.
We received net cash proceeds of approximately $38.1 million, which is net
of $1.5 million placed in escrow and a working capital adjustment. As of September 30, 2025, we paid transaction costs of $3.7 million
(including $1.2 million of contractual warrant repurchases and $2.4 million of direct transaction costs). Additionally, we have accrued
$4.4 million in estimated income taxes payable related to the Divestiture and in October 2025, paid $0.8 million of contractual warrant
repurchases. Furthermore, these proceeds are subject to final post-closing adjustments for net working capital and closing date debt,
which are expected to be paid by amounts held in escrow.
This
significant influx of cash has fundamentally altered our liquidity and capital resources. Management’s new strategy is to use the
proceeds remaining after the tender offer for strategic investments and acquisitions in high-growth technology sectors, including GPU
Infrastructure-as-a-Service (IaaS), AI-driven software, and cybersecurity. We also intend to use a substantial portion of the net proceeds
to return capital to shareholders. We believe that our current cash and marketable securities resulting from the sale are sufficient to
fund our continuing operations and new strategic initiatives at least the next twelve months from the date of the filing of this Quarterly
Report on Form 10-Q future.
Overview of Liquidity
and Cash Flows
The condensed consolidated
financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”)
applicable for a going concern, which assumes that the Company will realize its assets and discharge its liabilities in the ordinary course
of business.
To the extent we are successful
in identifying potential acquisition targets and negotiating the terms of such acquisitions, and where the purchase price may include
a cash component, we expect to use our working capital and the proceeds of any financing it may engage in to finance such acquisition
costs.
Our
conclusion concerning our liquidity is based on current information. If this information proves to be inaccurate, or if circumstances
change, we may not be able to meet our liquidity needs, which may require a reduction in selling general and administrative expenses,
including salaries for officers that are major shareholders.
On July 18, 2024, we entered
into an Equity Distribution Agreement (the “Agreement”) with Maxim, discussed in Note 8 to the condensed consolidated financial
statements, pursuant to which we may offer and sell, from time to time, through Maxim, as sales agent or principal, shares of our common
stock. There can be no guarantee that we will be able to raise capital from sales under the Agreement. To date, we have not made any sales
under the Agreement.
19
The Company’s working capital in the company’s continuing operations
was $46,749,512 on September 30, 2025, increasing by $34,829,443 from $11,920,069 at, December 31, 2024. The increase is primarily attributable
to the disposition of the CloudFirst business. The working capital at, December 31, 2024, included the assets and liabilities of the business
that was subsequently sold, while the working capital at, September 30, 2025, reflects only our continuing operations (Nexxis Inc.) and
the net proceeds from the Divestiture.
Cash Flows for nine months ended September 30,
2025, as compared to the nine months ended September 30, 2024
The following table summarizes our cash flows:
Nine Months Ended September 30,
2025
2024
Cash used in operating activities of continuing operations
$ (1,145,839 )
$ (1,637,378 )
Cash provided by (used in) investing activities of continuing operations
1,423,190
(58,722 )
Cash provided by (used in) financing activities of continuing operations
(824,051 )
88,732
Cash provided by (used in) discontinued operations
(248,633 )
692,356
Effect of exchange rate changes on cash
9,950
—
Decrease in cash
(785,383 )
(915,012 )
Cash, beginning of period
1,070,097
1,428,730
Cash, end of period
$ 284,714
$ 513,718
Operating Activities: Cash used in operating activities of continuing
operations was $1.1 million for the nine months ended September 30, 2025, compared to $1.6 million used in the prior-year period. The
cash used in 2025 was primarily driven by the loss from continuing operations of $2.3 million, which was largely offset by non-cash stock-based
compensation of $1.0 million and other non-cash charges.
Investing Activities:
Cash provided by investing activities of continuing operations was $1.4 million for the nine months ended September 30, 2025, compared
to cash used of $58,722 in the same period of the prior year. The cash provided in 2025 was primarily driven by the $35,634,291 in net
cash received from the sale of the CloudFirst business. These proceeds were almost entirely deployed into marketable securities, as reflected
in the $38.5 million in purchases and $4.3 million in sales of marketable securities during the period.
Financing Activities:
Cash used in financing activities of continuing operations was $824,051 for the nine months ended September 30, 2025, compared to cash
provided of $88,732 in the same period of the prior year. The significant cash use in 2025 was the $1,236,825 cash settlement of warrants
issued in a private placement offering consummated in July 2021 (the “July 2021 Warrants”) following the trigger of the Fundamental
Transaction provision in the July 2021 Warrants. This was partially offset by $412,774 in proceeds from stock option exercises.
Cash Flows from Discontinued Operations: Cash used in discontinued
operations was $248,633 for the nine months ended September 30, 2025, compared to cash provided of $692,356 in the prior-year period.
This represents the net cash flows from the CloudFirst business for the period of January 1, 2025, through the sale date of September
11, 2025.
Critical Accounting
Estimates
The preparation of financial
statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets
and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of
revenue and expenses during the reporting period. Actual results could differ from these estimates. We believe that the accounting estimates
employed are appropriate and resulting balances are reasonable; however, due to inherent uncertainties in making estimates, actual results
may differ from the original estimates, requiring adjustments to these balances in future periods. There are accounting policies, each
of which requires significant judgments and estimates on the part of management, that we believe are significant to the presentation of
our consolidated financial statements. The critical accounting estimates that affect the consolidated financial statements and the judgments
and assumptions used are consistent with those described under Part II, Item 7 of the 2024 Annual Report.
20
Off-Balance Sheet Arrangements
The Company does not have any off-balance sheet arrangements,
financings, or other relationships with unconsolidated entities or other persons, also known as “special purpose entities”.
Item 3. Quantitative and Qualitative Disclosures
About Market Risk.
As a smaller reporting company this item is not required.
Item 4. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures .
As of the end of the period covered by this Quarterly Report on Form 10-Q,
under the supervision and with the participation of our management, including our principal executive officer and principal financial
officer, we conducted an evaluation of our disclosure controls and procedures, as such term is defined under Rule 13a-15(e) and Rule 15d-15(e)
promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Rule 13a-15(e) under the Exchange
Act defines “disclosure controls and procedures” as controls and other procedures of a company that are designed to ensure
that the information required to be disclosed by a company in the reports that it files or submits 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 a company’s management, including our Chief Executive Officer and Chief Financial Officer, as appropriate,
to allow timely decisions regarding required disclosure. Based upon that evaluation, and as a result of the material weakness described
below, our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures were not effective
at the reasonable assurance level as of September 30, 2025.
A control system, no matter how well conceived and operated, can provide
only reasonable, not absolute, assurance that the objectives of the control system are met. Due to its inherent limitations, internal
control over financial reporting may not prevent or detect misstatements. Therefore, even those systems determined to be effective can
provide only reasonable assurance with respect to financial statement preparation and presentation. Accordingly, our disclosure controls
and procedures are designed to provide reasonable, not absolute, assurance that the objectives of our disclosure control system are met.
As set forth above, our Chief Executive Officer and Chief Financial Officer have concluded, based on the evaluation as of the end of the
period covered by this Quarterly Report on Form 10-Q, that our disclosure controls and procedures were not effective to provide reasonable
assurance that the objectives of our disclosure control system were met.
Changes in Internal
Control Over Financial Reporting .
During
the course of the review for this Quarterly Report on Form 10-Q, management identified a material weakness in our internal controls over
financial reporting. This material weakness relates specifically to the design and execution of controls over the accounting and disclosure
of significant and unusual transactions, specifically the controls related to the analysis used in the financial reporting process and
the related income tax implications of the divestiture of a material portion of our business, which occurred late in the quarter.
The
material weakness resulted from deficiencies in the controls over the analysis used in the financial reporting process, particularly
in evaluating the accounting and tax consequences of this complex transaction. As a result, our existing controls did not operate effectively
to ensure that such transaction was appropriately assessed and disclosed.
In
order to remediate this material weakness, management plans to implement the following steps to strengthen our internal control environment:
●
Enhancing
internal review procedures to ensure that significant and unusual transactions are identified, analyzed, and reviewed with appropriate
rigor each quarter.
●
Engaging
appropriate internal and external resources to support the evaluation of complex transactions, including the related income tax
implications, where specialized expertise is required.
●
Providing
additional training to relevant personnel on the accounting and disclosure requirements for significant and unusual transactions.
Management
will continue to monitor the effectiveness of these remediation efforts and will make further adjustments to the plan as necessary to
ensure the material weakness is fully addressed.
21
PART II - OTHER INFORMATION
Item 1. Legal Proceedings.
From time to time, the Company may become involved
in legal proceedings or be subject to claims arising in the ordinary course of its business. The Company is not presently a party to any
legal proceedings that, if determined adversely to it, would individually or taken together have a material adverse effect on its business,
operating results, financial condition, or cash flows. Regardless of the outcome, litigation can have an adverse impact on the Company
because of defense and settlement costs, diversion of management resources and other factors.
Item 1A. Risk Factors.
Investing in our securities
involves a high degree of risk. You should carefully consider the following risks and the risk factors set forth in our 2024 Annual Report,
together with all the other information in this Quarterly Report on Form 10-Q, including our condensed financial statements and notes
thereto. If any of the following risks actually materialize, our operating results, financial condition and liquidity could be materially
adversely affected. The following information updates, and should be read in conjunction with, the information disclosed in Part I, Item
1A, “Risk Factors,” contained in our 2024 Annual Report. Except as disclosed below, there have been no material changes from
the risk factors disclosed in our 2024 Annual Report.
The Company has not generated a significant amount of net income, and it may
not be able to sustain profitability in the future.
As reflected in the unaudited
consolidated financial statements, the Company had a loss from continuing operations of $1.1 million and $2.8 million, respectively, for
the three and nine months ended September 30, 2025, net income attributable to common shareholders of $16.1 million and $15.4 million
for the three and nine months ended September 30, 2025. As of September 30, 2025, the Company had cash of $0.3 million, marketable securities
of $45.4 million, and working capital in its continuing operations of $46.7 million. There can be no assurance that the Company will continue
to generate income in the future or be profitable.
We
may need to raise additional capital to acquire companies in complementary and high-growth technology sectors and there can be no assurance
that we will be successful in doing so.
We
expect our expenses to increase in connection with our anticipated acquisition activities. For the foreseeable future we will have to
fund all of our operations and capital expenditures from revenue generated from operations and equity and debt offerings and cash on hand.
We
may need to raise additional capital to fund our acquisitions, and we cannot be certain that funding will be available on acceptable terms
on a timely basis, or at all. To the extent that we raise additional funds by issuing equity securities, our stockholders may experience
significant dilution. Any debt financing, if available, may involve restrictive covenants that may impact our ability to conduct our business
and also have a dilutive effect on our stockholders. We currently do not have any commitment for funding. Our ability to raise capital
through the sale of securities may be limited by the rules of the SEC and Nasdaq that place limits on the number and dollar amount of
securities that may be sold. There can be no assurances that we will be able to raise the funds needed, especially in light of the fact
that our ability to sell securities registered on our registration statement on Form S-3 will be limited until such time the market value
of our voting securities held by non-affiliates is $75 million or more.
We have identified
a material weakness in our internal control over financial reporting, which could adversely affect our ability
to report our financial results accurately and in a timely manner .
In
connection with the preparation of this Quarterly Report on Form 10-Q, we identified a material weakness in our internal control over
financial reporting. The material weakness relates to the design and execution of controls over the accounting and disclosure of significant
and unusual transactions, including the related income tax implications. This weakness was identified in connection with the divestiture
of a material portion of our business that occurred late in the quarter.
A
material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is
a reasonable possibility that a material misstatement of our financial statements would not be prevented or detected on a timely basis.
Although we are actively implementing a remediation plan, including enhancing internal review procedures and engaging appropriate internal
and external resources, the material weakness has not yet been fully remediated.
If our internal control over
financial reporting or our disclosure controls and procedures are not effective, we may not be able to accurately report our financial
results, prevent fraud, or file our periodic reports in a timely manner, which may cause investors to lose confidence in our reported
financial information and may lead to a decline in our stock price.
Our management is responsible
for establishing and maintaining adequate internal control over our financial reporting, as defined in Rule 13a- 15(f) under the Exchange
Act. During the third quarter of 2025, we identified a material weakness in our internal controls over financial reporting related to
the accounting for significant and unusual transactions. Specifically, the controls related to the analysis utilized in the financial
reporting process and the related income tax implication of the significant and unusual transactions. Management plans to fully remediate
the identified material weakness in internal controls, however, there can be no assurance that the internal control over financial reporting,
as modified, will enable us to identify or avoid material weaknesses in the future. In addition, the material weakness will not be considered
remediated until the applicable controls operate for a sufficient period of time and management has concluded, through testing, that these
controls are designed and operating effectively.
A shutdown of the U.S.
federal government may adversely affect our business.
A recurring shutdown of the U.S. federal government may adversely affect
our business operations and regulatory compliance. During such shutdowns, while the SEC’s EDGAR system remains operational, the
unavailability of SEC staff to review filings, issue comments, or declare registration statements effective may delay our ability to complete
public offerings, respond to comment letters, or obtain timely regulatory approvals. These delays could impact our access to capital markets,
hinder strategic transactions, and create uncertainty around our disclosure obligations. Additionally, the lack of interpretive guidance
or exemptive relief during a shutdown may increase legal and compliance risks. There can be no assurance that future shutdowns will not
materially affect our operations or financial condition.
22
Our growth may be
impacted by acquisitions. We may not be able to identify suitable acquisition candidates, complete acquisitions or integrate acquisitions
successfully.
Our future growth may depend in part on our ability to acquire and successfully
integrate new businesses. Our Board is actively evaluating multiple strategic alternatives for the use of the remaining sale proceeds,
which as stated above, include targeted acquisitions in high growth sectors, a reverse merger or a hybrid of the foregoing. We may not
be able to identify suitable acquisition candidates, complete acquisitions, or integrate acquisitions successfully. Once acquired, operations
may not achieve anticipated levels of revenues or profitability. Acquisitions involve risks, including difficulties in the integration
of the operations, technologies, services, and products of the acquired companies and the diversion of management's attention from other
business concerns. Although our management will endeavor to evaluate the risks inherent in any particular transaction, there are no assurances
that we will properly ascertain all such risks. Difficulties encountered with acquisitions could have a material adverse effect on our
business, financial condition, and results of operations.
Upon exercise of the
Company’s outstanding options or warrants, the Company will be obligated to issue a substantial number of additional shares of Common
Stock which will dilute its present shareholders.
The Company is obligated
to issue additional shares of its Common Stock in connection with any exercise or conversion, as applicable, of its outstanding options,
warrants, and shares of its convertible preferred stock. The exercise of warrants or options will cause the Company to issue additional
shares of its Common Stock and will dilute the percentage ownership of its shareholders. In addition, the Company has in the past, and
may in the future, exchange outstanding securities for other securities on terms that are dilutive to the securities held by other shareholders
not participating in such an exchange.
The Company may be the target of securities
class action and derivative lawsuits which could result in substantial costs.
Securities class action lawsuits and derivative lawsuits
are often brought against companies that have entered into agreements similar to the Divestiture involving a sale of a line of business
or other business combinations. In addition, the Company may be subject to private actions, collective actions, investigations, and various
other legal proceedings by shareholders, customers, employees, competitors, government agencies, or others. Even if the lawsuits are without
merit, defending against these claims can result in substantial costs, damage to the Company’s reputation, and divert significant
amounts of management time and resources. If any of these legal proceedings were to be determined adversely to the Company, or the Company
were to enter into a settlement arrangement, it could be exposed to monetary damages or limits on its ability to operate its business,
which could have an adverse effect on the Company’s business, liquidity financial condition, and operating results. As
of the date of this Quarterly Report on Form 10-Q, the Company was not aware of any securities class action lawsuits or derivative lawsuits
having been filed in connection with the Divestiture.
23
Item 2. Unregistered Sales of Equity Securities
and Use of Proceeds.
(a) Unregistered Sales
of Equity Securities
There were no unregistered sales of the Company’s equity securities during
the three months ended September 30, 2025, that were not previously reported in a Current Report on Form 8-K.
(b) Use of Proceeds
Not applicable.
(c) Issuer Purchase of
Equity Securities
None.
Item 3. Defaults Upon Senior Securities.
There were no defaults upon senior securities during the three months ended September
30, 2025.
Item 4. Mine Safety Disclosures
Not Applicable.
Item 5. Other Information.
During the three months ended September 30, 2025,
no director or officer of the Company adopted or terminated a “Rule 10b5-1 trading arrangement” or “non Rule 10b5-1
trading arrangement,” as each term is defined in Item 408(a) of Regulation S-K.
24
Item 6. Exhibits.
Exhibit
No.
Description
2.1
Unit Purchase Agreement, dated July 11, 2025, by and among Data Storage Corporation, CloudFirst Technologies Corporation, CloudFirst Technologies, LLC, and Total Server Solutions Holdings, LLC (incorporated by reference to Exhibit 2.1 of the Current Report on Form 8-K (File No. 001-35384) filed by the Company on July 15, 2025)
3.1
Articles of Incorporation (incorporated by reference to Exhibit 3.1 to the Registrant’s Registration Statement on Form SB-2 (File No. 333-148167) filed on December 19, 2007).
3.2
Certificate of Amendment to Articles of Incorporation (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (File No. 333-148167) filed on October 24, 2008).
3.3
Certificate of Amendment to Articles of Incorporation (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (File No. 333-148167) filed on January 9, 2009).
3.4
Bylaws (incorporated by reference to Exhibit 3.2 to the Registrant’s Registration Statement on Form SB-2 (File No. 333- 148167) filed on December 19, 2007).
3.5
Amended Bylaws (incorporated by reference to Exhibit 3.2 to Form 8-K (File No. 333-148167) filed on October 24, 2008).
3.6
Form of Certificate of Amendment to the Articles of Incorporation (incorporated by reference to Appendix A to the Information Statement on Schedule 14C (File No. 001-35384) filed with the Securities and Exchange Commission on March 8, 2021).
3.7
Form of Certificate of Correction to the Certificate of Amendment to the Articles of Incorporation dated October 7, 2008 (incorporated by reference to Appendix C to the Information Statement on Schedule 14C (File No. 001-35384) filed with the Securities and Exchange Commission on March 8, 2021).
3.8
Form of Certificate of Validation and Ratification of the Certificate of Correction to the Certificate of Amendment to the Articles of Incorporation dated October 7, 2008 (incorporated by reference to Appendix C to the Information Statement on Schedule 14C (File No. 001-35384) filed with the Securities and Exchange Commission on March 8, 2021).
3.9
Form of Certificate of Correction to the Certificate of Amendment to the Articles of Incorporation dated October 16, 2008 (incorporated by reference to Appendix D to the Information Statement on Schedule 14C (File No. 001-35384) filed with the Securities and Exchange Commission on March 8, 2021).
3.10
Form of Certificate of Validation and Ratification of the Certificate of Correction to the Certificate of Amendment to the Articles of Incorporation dated October 16, 2008 (incorporated by reference to Appendix D to the Information Statement on Schedule 14C (File No. 001-35384) filed with the Securities and Exchange Commission on March 8, 2021).
3.11
Form of Certificate of Correction to the Certificate of Amendment to the Articles of Incorporation dated January 6, 2009 (incorporated by reference to Appendix E to the Information Statement on Schedule 14C (File No. 001-35384) filed with the Securities and Exchange Commission on March 8, 2021).
3.12
Form of Certificate of Validation and Ratification of the Certificate of Correction to the Certificate of Amendment to the Articles of Incorporation dated January 6, 2009 (incorporated by reference to Appendix E to the Information Statement on Schedule 14C (File No. 001-35384) filed with the Securities and Exchange Commission on March 8, 2021).
3.13
Form of Certificate of Correction to the Certificate of Amendment to the Articles of Incorporation dated June 24, 2009 (incorporated by reference to Appendix F to the Information Statement on Schedule 14C (File No. 001-35384) filed with the Securities and Exchange Commission on March 8, 2021).
3.14
Form of Certificate of Validation and Ratification of the Certificate of Correction to the Certificate of Amendment to the Articles of Incorporation dated June 24, 2009 (incorporated by reference to Appendix F to the Information Statement on Schedule 14C (File No. 001-35384) filed with the Securities and Exchange Commission on March 8, 2021).
3.15
Certificate of Designations, Preferences and Rights of Series A Preferred Stock of Data Storage Corporation (incorporated by reference to Appendix F to the Information Statement on Schedule 14C (File No. 001-35384) filed with the Securities and Exchange Commission on March 8, 2021).
3.16
Amendment to Bylaws (incorporated by reference to Exhibit 3.1 to Current Report on Form 8-K (File No. 001-35384) filed with the Securities and Exchange Commission on May 6, 2024).
10.1
Form of Support Agreement (incorporated by reference to Exhibit 10.2 of the Current Report on Form 8-K (File No. 001-35384) filed by the Company on July 15, 2025)
10.2
Asset Contribution Agreement, dated September 11, 2025, by and among Data Storage Corporation, CloudFirst Technologies Corporation, Flagship Solutions, LLC, Secure Infrastructure & Services LLC and CloudFirst Global LLC (Incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K (File No. 001-35384) filed with the Securities and Exchange Commission on September 16, 2025)
31 .1*
Certification by the Principal Executive Officer of Registrant pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a) or Rule 15d-14(a)).
31.2*
Certification by the Principal Financial Officer of Registrant pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a) or Rule 15d-14(a)).
32.1*
Certification by the Principal Executive Officer pursuant to 18 U.S.C. 1350 as adopted pursuant to Section 906 of the Sarbanes- Oxley Act of 2002.
32.2*
Certification by the Principal Financial Officer pursuant to 18 U.S.C. 1350 as adopted pursuant to Section 906 of the Sarbanes- Oxley Act of 2002.
101.INS
XBRL
Instant Document
101.SCH
XBRL
Taxonomy Extension Schema Document
101.CAL
XBRL
Taxonomy Extension Calculation Linkbase Document
101.DEF*
XBRL
Taxonomy Extension Definition Linkbase Document
101.LAB*
XBRL
Taxonomy Extension Label Linkbase Document
101.PRE*
XBRL
Taxonomy Extension Presentation Linkbase Document
* Filed herewith.
# Exhibits and schedules have been omitted pursuant to Item 601(a)(5) of Regulation
S-K. The Company agrees to furnish supplementally a copy of any omitted exhibit to the SEC upon request.
25
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.
DATA STORAGE
CORPORATION
Date: November 19, 2025
By:
/ s/
Charles M. Piluso
Charles M. Piluso
Chief Executive Officer
(Principal Executive Officer)
Date: November 19, 2025
By:
/s/ Chris H. Panagiotakos
Chris H. Panagiotakos
Chief Financial Officer
(Principal Financial and Accounting Officer)
26
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.