+Added: FINANCIAL STATEMENTS
INTELLICHECK,
−Removed: receivable, net of allowance of $ 5,474 and $ 42,974 at June 30, 2021 and December 31, 2020, respectively
+Added: receivable, net of allowance of $ 0 and $ 42,974 at September 30, 2021 and December 31, 2020, respectively
current assets
7 unchanged sentences
revenue, long-term portion
−Removed: AND CONTINGENCIES (Note 10)
+Added: AND CONTINGENCIES
STOCKHOLDERS’
−Removed: stock - $ .001 par value;
+Added: 001 par value;
40,000,000 shares authorized;
−Removed: 18,727,552 and 18,410,458 shares issued and outstanding at June 30, 2021 and
−Removed: December 31, 2020, respectively
+Added: 18,735,915 and 18,410,458 shares issued and outstanding at September 30, 2021
+Added: and December 31, 2020, respectively
paid-in capital
6 unchanged sentences
OF OPERATIONS
−Removed: months ended June 30,
−Removed: months ended June 30,
+Added: months ended September 30,
+Added: September 30,
+Added: COST OF REVENUES
( 1,510,590 )
( 3,199,834 )
−Removed: general and administrative
−Removed: and development
−Removed: operating expenses
−Removed: from operations
( 1,196,528 )
−Removed: on forgiveness of unsecured promissory note
−Removed: and other income
+Added: OPERATING EXPENSES
+Added: Selling, general and administrative
+Added: Research and development
+Added: operating expenses
+Added: Income from operations
( 2,765,424 )
+Added: OTHER INCOME (EXPENSE)
+Added: Gain on forgiveness of unsecured promissory
+Added: Interest and other income
+Added: (expense), net
+Added: Total other income (expense)
+Added: Net (loss) income
$ ( 952,233 )
1 unchanged sentence
$ ( 701,259 )
−Removed: SHARE INFORMATION
−Removed: per common share -
−Removed: Basic/Diluted
−Removed: average common shares used in computing per share amounts -
−Removed: Basic/Diluted
+Added: PER SHARE INFORMATION
+Added: (Loss) Income per common share -
+Added: Weighted average common shares used in computing per share amounts
accompanying notes to financial statements.
1 unchanged sentence
OF STOCKHOLDERS’ EQUITY
−Removed: months ended June 30, 2021
+Added: months ended September 30, 2021
Stockholders’
−Removed: March 31, 2021
+Added: BALANCE, June 30, 2021
$ 140,267,314
$ ( 118,174,566 )
−Removed: compensation expense
−Removed: of common stock, net of costs
−Removed: of common stock, net of costs, shares
−Removed: of stock options
−Removed: of shares for restricted stock grants
−Removed: of executive bonuses with issuance of restricted stock units
−Removed: of executive bonuses with issuance of restricted stock units, shares
−Removed: forfeited in exchange for withholding taxes
−Removed: forfeited in exchange for withholding taxes, shares
−Removed: June 30, 2021
+Added: Stock-based compensation expense
+Added: Issuance of common stock, net of costs
+Added: Issuance of common stock, net of costs, shares
+Added: Exercise of stock options, net of cashless exercise of 82,161 shares
+Added: Exercise of stock options, net of cashless exercise of 82,161
+Added: shares, shares
+Added: Exercise of stock options, net of cashless exercise of 58,122 shares
+Added: Exercise of stock options, net of cashless exercise of 58,122
+Added: shares, shares
+Added: Exercise of stock options, net of cashless exercise of 93,570 shares
+Added: Exercise of stock options, net of cashless exercise of 93,570 shares,shares
+Added: Exercise of warrants
+Added: Exercise of warrants, shares
+Added: Issuance of shares for restricted stock grants
+Added: Settlement of executive bonuses with issuance
+Added: of restricted stock units
+Added: Settlement of executive bonuses with issuance
+Added: of restricted stock units, shares
+Added: Shares forfeited in exchange for withholding
+Added: Shares forfeited in exchange for withholding
+Added: taxes, shares
+Added: BALANCE, September 30, 2021
$ 140,905,895
$ ( 119,126,799 )
−Removed: months ended June 30, 2020
+Added: months ended September 30, 2020
Stockholders’
−Removed: March 31, 2020
+Added: BALANCE, June 30, 2020
$ 139,715,197
$ ( 117,668,783 )
−Removed: compensation expense
−Removed: of common stock, net of costs
−Removed: of stock options, net of cashless exercise of 8,958 shares
−Removed: of shares for restricted stock grants
−Removed: of executive bonuses with issuance of restricted stock units
−Removed: forfeited in exchange for withholding taxes
−Removed: June 30, 2020
+Added: Stock-based compensation expense
+Added: Exercise of stock options, net of cashless exercise of 82,161 shares
+Added: Exercise of warrants
+Added: Issuance of shares for restricted stock grants
+Added: Settlement of executive bonuses with issuance
+Added: of restricted stock units
+Added: Shares forfeited in exchange for withholding
( 1,462,415 )
( 1,462,594 )
+Added: BALANCE, September 30, 2020
+Added: $ 138,411,649
+Added: $ ( 117,636,371 )
accompanying notes to financial statements.
1 unchanged sentence
OF STOCKHOLDERS’ EQUITY
−Removed: months ended June 30, 2021
+Added: months ended September 30, 2021
Stockholders’
−Removed: December 31, 2020
+Added: BALANCE, January 1, 2021
$ 138,569,746
$ ( 116,376,715 )
−Removed: compensation expense
−Removed: of stock options, net of cashless exercise of 58,122 shares
−Removed: of shares for restricted stock grants
+Added: Stock-based compensation expense
+Added: Exercise of stock options, net of cashless exercise of 58,122 shares
+Added: Exercise of warrants
+Added: Issuance of shares for restricted stock grants
( 2,750,084 )
( 2,750,084 )
−Removed: June 30, 2021
+Added: BALANCE, September 30, 2021
$ 140,905,895
$ ( 119,126,799 )
−Removed: months ended June 30, 2020
+Added: months ended September 30, 2020
Stockholders’
−Removed: December 31, 2019
+Added: BALANCE, January 1, 2020
$ 128,668,583
$ ( 116,935,112 )
−Removed: compensation expense
−Removed: of common stock, net of costs
−Removed: of stock options, net of cashless exercise of 11,409 shares
−Removed: of stock options, net of cashless exercise of shares
−Removed: of shares for restricted stock grants
−Removed: of executive bonuses with issuance of restricted stock units
−Removed: forfeited in exchange for withholding taxes
−Removed: June 30, 2020
+Added: Stock-based compensation expense
+Added: Issuance of common stock, net of costs
+Added: Exercise of stock options, net of cashless exercise of 93,570 shares
+Added: Exercise of stock options, net of cashless exercise of shares
+Added: Exercise of warrants
+Added: Issuance of shares for restricted stock grants
+Added: Settlement of executive bonuses with issuance
+Added: of restricted stock units
+Added: Shares forfeited in exchange for withholding
( 1,475,750 )
( 1,475,931 )
+Added: Net income (loss)
+Added: BALANCE, September 30, 2020
+Added: $ 138,411,649
+Added: $ ( 117,636,371 )
accompanying notes to financial statements.
1 unchanged sentence
OF CASH FLOWS
−Removed: months ended June 30,
−Removed: FLOWS FROM OPERATING ACTIVITIES:
−Removed: $ ( 1,797,851 )
+Added: months ended September 30,
+Added: CASH FLOWS FROM OPERATING ACTIVITIES:
$ ( 2,750,084 )
−Removed: to reconcile net loss to net cash used in operating activities:
−Removed: and amortization
−Removed: compensation expense
−Removed: in provision for doubtful accounts
−Removed: of unsecured promissory note
−Removed: in assets and liabilities:
−Removed: decrease in accounts receivable
$ ( 701,259 )
−Removed: in other current assets
−Removed: decrease in other assets
−Removed: in accounts payable and accrued expenses
+Added: Adjustments to reconcile
+Added: net loss to net cash provided by (used in) operating activities:
+Added: Depreciation and amortization
+Added: Stock-based compensation
+Added: Forgiveness of unsecured
+Added: promissory note
+Added: Changes in assets and liabilities:
+Added: (Increase) in accounts
+Added: (Increase) in other current
+Added: (Increase) in other assets
+Added: Increase in accounts payable
+Added: and accrued expenses
(decrease) in deferred revenue
−Removed: cash used in operating activities
−Removed: ( 1,075,636 )
−Removed: FLOWS FROM INVESTING ACTIVITIES:
−Removed: of software license
+Added: cash provided by (used in) operating activities
+Added: CASH FLOWS FROM INVESTING ACTIVITIES:
+Added: Purchase of software license
+Added: Capital expenditures
of note receivable
cash used in investing activities
−Removed: FLOWS FROM FINANCING ACTIVITIES:
−Removed: of repayment on unsecured promissory note
−Removed: proceeds from issuance of common stock
−Removed: proceeds on unsecured promissory note
−Removed: proceeds from issuance of common stock from exercise of stock options
−Removed: from issuance of common stock from exercise of warrants
−Removed: taxes paid on vesting of restricted stock units
−Removed: cash provided by financing activities
−Removed: (decrease) increase in cash
+Added: CASH FLOWS FROM FINANCING ACTIVITIES:
+Added: Return of repayment on
+Added: unsecured promissory note
+Added: Net proceeds from issuance
+Added: of common stock
+Added: Loan proceeds on unsecured
+Added: promissory note
+Added: Net proceeds from issuance of common stock
+Added: from exercise of stock options
+Added: Proceeds from issuance of common stock from
+Added: exercise of warrants
+Added: taxes paid on exercise of stock options and vesting of restricted stock units
( 1,475,931 )
−Removed: beginning of period
−Removed: end of period
−Removed: disclosure of noncash investing and financing activities:
−Removed: payable for software license
+Added: cash provided by financing activities
+Added: Net increase in cash
+Added: CASH, beginning of period
+Added: CASH, end of period
+Added: Supplemental disclosure of noncash investing
+Added: and financing activities:
of executive bonuses with restricted stock units
10 unchanged sentences
pending patents.
−Removed: the six months ended June 30, 2021, the Company incurred a net loss of $ 1,797,851 and used cash in operations of $ 1,075,636 .
−Removed: 30, 2021, the Company had cash of $ 11,939,948 , working capital of $ 13,288,363 and an accumulated deficit of $ 118,174,566 .
−Removed: Company’s business plan and cash resources, Intellicheck expects its existing and future resources and revenues generated from
−Removed: operations to satisfy its working capital requirements for at least the next 12 months.
+Added: the nine months ended September 30, 2021, the Company incurred a net loss of $ 2,750,084 and had cash provided by operating activities
+Added: of $ 407,331 .
+Added: As of September 30, 2021, the Company had cash of $ 13,266,031 , working capital (defined as current assets minus current
+Added: liabilities) of $ 12,863,211 and an accumulated deficit of $ 119,126,799 .
+Added: Based on the Company’s business plan and cash resources,
+Added: Intellicheck expects its existing and future resources and revenues generated from operations to satisfy its working capital requirements
+Added: for at least the next 12 months.
of the filing of this Form 10-Q, the COVID-19 pandemic, which first began affecting the Company in the first quarter of 2020, has impacted
1 unchanged sentence
Though the Company has had an increase in SaaS revenues
−Removed: for the three and six months ended June 30, 2021 over the respective periods in 2020, the COVID-19 pandemic may continue to impact its
−Removed: business directly and/or indirectly for the foreseeable future.
−Removed: The Company is further unable to accurately predict the full impact that
−Removed: the COVID-19 pandemic will have on its results of operations or financial condition due to numerous factors that are not within its control,
−Removed: including the duration and severity of the outbreak together with any potential statewide closures if cases increase, the spread of recently
−Removed: discovered COVID-19 variants, including the Delta variant, and the widespread adoption of vaccination measures.
+Added: for the three and nine months ended September 30, 2021 over the respective periods in 2020, the COVID-19 pandemic may continue to impact
+Added: its business directly and/or indirectly for the foreseeable future.
+Added: The Company is further unable to accurately predict the full impact
+Added: that the COVID-19 pandemic will have on its results of operations or financial condition due to numerous factors that are not within
+Added: its control, including the duration and severity of the outbreak together with any potential statewide closures if cases increase, the
+Added: spread of COVID-19 variants, including the Delta variant, and the widespread adoption of vaccination measures including recently approved
+Added: booster regimens.
Part II, Item 1A for more information.
6 unchanged sentences
In the opinion of management, the unaudited interim financial statements furnished herein include
−Removed: all adjustments necessary for a fair presentation of the Company’s financial position at June 30, 2021 and the results of operations,
−Removed: stockholders’ equity and cash flows for the six months ended June 30, 2021 and 2020.
−Removed: All such adjustments are of a normal and recurring
−Removed: Interim financial statements are prepared on a basis consistent with the Company’s annual financial statements.
−Removed: of operations for the six-month period ended June 30, 2021, are not necessarily indicative of the operating results that may be expected
−Removed: for the year ending December 31, 2021.
+Added: all adjustments necessary for a fair presentation of the Company’s financial position at September 30, 2021 and the results of
+Added: operations, stockholders’ equity and cash flows for the nine months ended September 30, 2021 and 2020.
+Added: All such adjustments are
+Added: of a normal and recurring nature.
+Added: Interim financial statements are prepared on a basis consistent with the Company’s annual financial
+Added: Results of operations for the nine-month period ended September 30, 2021, are not necessarily indicative of the operating
+Added: results that may be expected for the year ending December 31, 2021.
balance sheet as of December 31, 2020 has been derived from the audited financial statements at that date but does not include all of
57 unchanged sentences
and market conditions, cost factors, overall financial performance, other entity specific events and sustained decrease in share price.
−Removed: There were no impairment charges recognized during either of the six months ended June 30, 2021 and 2020.
+Added: There were no impairment charges recognized during either of the nine months ended September 30, 2021 and 2020.
assets include patents, copyrights, intellectual property rights and licensed software.
The Company uses the straight-line method to
−Removed: amortize these assets over their estimated useful lives.
−Removed: The Company reviews its long-lived assets for impairment whenever events or
−Removed: changes in circumstances indicate that the carrying amount of these assets may not be fully recoverable in accordance with ASC Topic
−Removed: To determine recoverability of its long-lived assets, the Company evaluates the probability that future undiscounted net cash flows,
−Removed: without interest charges, will be less than the carrying amount of the assets.
−Removed: There were no impairment charges recognized during either
−Removed: of the six months ended June 30, 2021 and 2020.
+Added: amortize these assets over their estimated useful lives, as it represents the pattern of economic benefits consumed.
+Added: reviews its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of these
+Added: assets may not be fully recoverable in accordance with ASC Topic 360.
+Added: To determine recoverability of its long-lived assets, the
+Added: Company evaluates the probability that future undiscounted net cash flows, without interest charges, will be less than the carrying
+Added: amount of the assets.
+Added: There were no
+Added: impairment charges recognized during either of the nine months ended September 30, 2021 and 2020.
Company accounts for income taxes under in accordance with ASC Topic 740, “Accounting for Income Taxes.” Deferred tax assets
3 unchanged sentences
to be recovered or settled.
−Removed: The Company has recorded a full valuation allowance for its net deferred tax assets as of June 30, 2021 and
−Removed: December 31, 2020, due to the uncertainty of the realizability of those assets.
+Added: The Company has recorded a full valuation allowance for its net deferred tax assets as of September 30, 2021
+Added: and December 31, 2020, due to the uncertainty of the realizability of those assets.
Value of Financial Instruments
5 unchanged sentences
include cash, accounts receivable, accounts payable and accrued expenses.
−Removed: As of June 30, 2021 and December 31, 2020, the carrying value
−Removed: of the Company’s financial instruments approximated fair value, due to their short-term nature.
+Added: As of September 30, 2021 and December 31, 2020, the carrying
+Added: value of the Company’s financial instruments approximated fair value, due to their short-term nature.
Recognition and Deferred Revenue
19 unchanged sentences
Product returns are recorded as a reduction to revenue.
−Removed: is measured based on a consideration specified in a contract with a customer, and excludes any sales incentives and amounts collected
−Removed: on behalf of third parties.
−Removed: Revenues are recognized when control of the promised goods or services is transferred to the customer, in
−Removed: an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services.
−Removed: the Company recognizes revenue when it satisfies a performance obligation by transferring control over a product or service to a customer.
of goods and services
43 unchanged sentences
OF DISAGGREGATION OF REVENUE
−Removed: the Three Months Ended June 30,
−Removed: as a Service (SaaS)
−Removed: subscription and support services
−Removed: Non-recurring
−Removed: warranties on equipment
−Removed: of revenue recognition
−Removed: transferred at a point in time
−Removed: transferred over time
−Removed: the Six Months Ended June 30,
−Removed: as a Service (SaaS)
−Removed: subscription and support services
−Removed: Non-recurring
−Removed: warranties on equipment
−Removed: of revenue recognition
−Removed: transferred at a point in time
−Removed: transferred over time
−Removed: current portion of deferred revenue at June 30, 2021 and December 31, 2020 was $ 539,328 and $ 402,782 , respectively, and primarily consists
−Removed: of revenue that is recognized over time for software license contracts and hosted subscription services.
−Removed: The changes in these balances
−Removed: are related to the satisfaction or partial satisfaction of these contracts.
+Added: the Three Months Ended
+Added: September 30,
+Added: Products and services
+Added: Software as a Service (SaaS)
+Added: Other subscription and support services
+Added: Non-recurring services
+Added: Extended warranties on equipment
+Added: Timing of revenue recognition
+Added: Products transferred at a point in time
+Added: Services transferred
+Added: the Nine Months Ended
+Added: September 30,
+Added: Products and services
+Added: Software as a Service (SaaS)
+Added: Other subscription and support services
+Added: Non-recurring services
+Added: Extended warranties on equipment
+Added: Timing of revenue recognition
+Added: Products transferred at a point in time
+Added: Services transferred
+Added: current portion of deferred revenue at September 30, 2021 and December 31, 2020 was $ 1,372,311 and $ 402,782 , respectively, and primarily
+Added: consists of revenue that is recognized over time for software license contracts and hosted subscription services.
+Added: The changes in these
+Added: balances are related to the satisfaction or partial satisfaction of these contracts.
Of this balance, at December 31, 2020, $ 48,378 and
−Removed: was recognized as revenue for the three and six months ended June 30, 2021, respectively.
−Removed: The long-term portion of deferred revenue was
−Removed: $ 6,598 and $ 8,662 as of June 30, 2021 and December 31, 2020, respectively.
+Added: $ 383,162 was recognized as revenue for the three and nine months ended September 30, 2021, respectively.
+Added: The long-term portion of deferred
+Added: revenue was $ 9,737 and $ 8,662 as of September 30, 2021 and December 31, 2020, respectively.
Company did not recognize any material revenue in the current reporting period for performance obligations that were fully satisfied
4 unchanged sentences
OF REVENUE PERFORMANCE OBLIGATION
−Removed: as a Service (SaaS)
−Removed: subscription and support services
−Removed: warranties on equipment
+Added: Software as a Service (SaaS)
+Added: Other subscription and support services
+Added: Extended warranties
consideration from contracts with customers is included in the amounts presented above.
Concentrations and Credit Risk
−Removed: the three and six-month periods ended June 30, 2021, the Company made sales to two customers that accounted for approximately 62 % and
−Removed: 57 % of total revenues, respectively.
+Added: the three and nine-month periods ended September 30, 2021, the Company made sales to two customers that accounted for approximately 60 %
+Added: and 58 % of total revenues, respectively.
The revenue was associated with commercial identity sales customers.
These customers represented
−Removed: 70 % of total accounts receivable at June 30, 2021.
−Removed: During the three and six month periods ended June 30, 2020, the Company made sales
−Removed: to four customers that accounted for approximately 44 % and 54 % of total revenues, respectively.
−Removed: The revenue was associated with commercial
−Removed: identity sales customers.
−Removed: Loss Per Share
−Removed: net loss per share is computed by dividing the net loss for the period by the weighted average number of common shares outstanding during
−Removed: Diluted net loss per share is computed by dividing the net loss for the period by the weighted average number of shares of
−Removed: common stock and potentially dilutive common stock equivalents outstanding during the period.
−Removed: The dilutive effect of outstanding options,
−Removed: warrants and restricted stock is reflected in diluted earnings per share by application of the treasury stock method.
−Removed: The calculation
−Removed: of diluted net loss per share excludes all anti-dilutive shares.
−Removed: In the periods of a net loss, all common stock equivalents are considered
−Removed: anti-dilutive.
−Removed: OF EARNINGS PER SHARE BASIC AND DILUTED
−Removed: $ ( 737,785 )
+Added: 28 % of total accounts receivable at September 30, 2021.
+Added: During the three and nine month periods ended September 30, 2020, the Company
+Added: made sales to two customers that accounted for approximately 46 % and 37 % of total revenues, respectively.
+Added: The revenue was associated
+Added: with commercial identity sales customers.
+Added: (Loss) Income Per Share
+Added: net (loss) income per share is computed by dividing the net (loss) income for the period by the weighted average number of common shares
+Added: outstanding during the period.
+Added: Diluted net (loss) income per share is computed by dividing the net (loss) income for the period by the
+Added: weighted average number of shares of common stock and potentially dilutive common stock equivalents outstanding during the period.
+Added: dilutive effect of outstanding options, warrants and restricted stock is reflected in diluted earnings per share by application of the
+Added: treasury stock method.
+Added: The calculation of diluted net (loss) income per share excludes all anti-dilutive shares.
+Added: In the periods of a
+Added: net loss, all common stock equivalents are considered anti-dilutive.
+Added: SCHEDULE OF EARNINGS PER
+Added: SHARE BASIC AND DILUTED
$ ( 952,233 )
1 unchanged sentence
$ ( 701,259 )
−Removed: average common shares –
−Removed: Basic/Diluted
−Removed: Loss per share –
−Removed: Basic/Diluted
+Added: Weighted average common shares – Basic
+Added: effect of equity incentive plans
+Added: Weighted average common
+Added: shares –Diluted
+Added: Net (Loss) Income per share –
following table summarizes the common stock equivalents excluded from loss per diluted share because their effect would be anti-dilutive
1 unchanged sentence
OF COMMON STOCK EQUIVALENTS EXCLUDED FROM LOSS PER DILUTED SHARE
−Removed: securities excluded from computation of earnings per share amount
+Added: Stock options
+Added: Restricted stock
+Added: Performance stock units
+Added: Antidilutive securities
+Added: excluded from computation of earnings per share amount
INTANGIBLE ASSETS
−Removed: changes in the carrying amount of intangible assets for the six months ended March 31, 2021 were as follows:
+Added: changes in the carrying amount of intangible assets for the nine months ended September 30, 2021 were as follows:
OF FINITE-LIVED INTANGIBLE ASSETS
−Removed: balance at December 31, 2020
−Removed: Amortization expense
−Removed: balance at June 30, 2021
+Added: Net balance at December 31, 2020
+Added: Net balance at September 30, 2021
following summarizes amortization of intangible assets included in the accompanying statements of operations:
OF FINITE-LIVED INTANGIBLE ASSETS AMORTIZATION EXPENSE
−Removed: and administrative
−Removed: of intangible assets
+Added: Cost of sales
+Added: General and administrative
+Added: Amortization of intangible
April 15, 2020, the Company received an advance of $ 10,000
4 unchanged sentences
on December 7, 2020.
−Removed: The Company has not imputed interest on this advance as the rate was determined to be a below-market rate due to
−Removed: the scope exception in ASC 835-30-15-3(e) for government-mandated interest rates.
+Added: The Company had not imputed interest on this advance as the rate was determined to be a below-market rate
+Added: due to the scope exception in ASC 835-30-15-3(e) for government-mandated interest rates.
On December 27, 2020, Congress passed the Economic
7 unchanged sentences
certain limitations.
−Removed: The facility bears interest at a rate consistent of Citibank’s Base Rate ( 4.75 % at June 30, 2021) minus 2%.
−Removed: Interest is payable monthly and as of June 30, 2021, there were no amounts outstanding and unused availability under this facility was
−Removed: $ 2,000,000 .
+Added: The facility bears interest at a rate consistent of Citibank’s Base Rate (4.75% at September 30, 2021) minus
+Added: Interest is payable monthly and as of September 30, 2021, there were no amounts outstanding and unused availability under this facility
+Added: was $ 2,000,000 .
ACCRUED EXPENSES
1 unchanged sentence
OF ACCRUED EXPENSES
+Added: Professional fees
+Added: Payroll and related
+Added: Incentive bonuses
+Added: Accrued expenses
Company’s available net operating loss (“NOL”) at December 31, 2020 was approximately $ 17 million.
9 unchanged sentences
for the periods as follows:
−Removed: OF STOCK BASED COMPENSATION
−Removed: cost recognized:
−Removed: general & administrative
−Removed: & development
−Removed: Compensation Expense
+Added: SCHEDULE OF STOCK BASED COMPENSATION
+Added: Compensation cost recognized:
+Added: Selling, general & administrative
+Added: Research & development
+Added: Share-based compensation
Company uses the Black-Scholes option pricing model to value the options.
10 unchanged sentences
of Shares Subject to Issuance
−Removed: average Exercise
−Removed: Remaining Contractual
−Removed: at December 31, 2020
−Removed: at June 30, 2021
−Removed: at June 30, 2021
+Added: Weighted-average
+Added: Exercise Price
+Added: Weighted-average
+Added: Remaining Contractual Term
+Added: Intrinsic Value
+Added: Outstanding at December 31, 2020
+Added: Outstanding at September 30, 2021
+Added: Exercisable at September 30, 2021
aggregate intrinsic value in the table above represents the total pretax intrinsic value (the difference between the Company’s
closing stock price on the last trading day of the period and the exercise price, multiplied by the number of in-the-money options) that
−Removed: would have been received by the option holders had they all exercised their options on June 30, 2021.
−Removed: This amount changes based upon
−Removed: the fair market value of the Company’s stock.
+Added: would have been received by the option holders had they all exercised their options on September 30, 2021.
+Added: This amount changes based
+Added: upon the fair market value of the Company’s stock.
Company issues Restricted Stock Units (“RSUs”) which are equity-based instruments that may be settled in shares of common
stock of the Company.
−Removed: During the six months ended June 30, 2021, the Company issued RSUs to its officers and certain employees and to
−Removed: certain directors as compensation.
+Added: During the nine months ended September 30, 2021, the Company issued RSUs to its officers and certain employees
+Added: and to certain directors as compensation.
RSU agreements can vest immediately or with the passage of time.
−Removed: The vesting of all RSUs is contingent
−Removed: on continued board and employment services.
+Added: The vesting of all RSUs is
+Added: contingent on continued board and employment services.
compensation expense incurred by the Company for RSUs is based on the closing market price of the Company’s common stock on the
2 unchanged sentences
OF RESTRICTED STOCK UNITS OUTSTANDING
−Removed: at December 31, 2020
−Removed: and settled in shares
−Removed: at June 30, 2021
+Added: Outstanding at December 31, 2020
+Added: Vested and settled in shares
+Added: Outstanding at September 30, 2021
August 7, 2020, the Company issued 265,942 Performance Stock Units (PSUs) to its officers and certain employees as compensation.
12 unchanged sentences
OF PERFORMANCE STOCK UNITS
−Removed: at December 31, 2020
−Removed: at June 30, 2021
−Removed: of June 30, 2021, there was $ 4,977,505 of total unrecognized compensation cost, net of estimated forfeitures, related to all unvested
+Added: Outstanding at December 31, 2020
+Added: Outstanding at September 30, 2021
+Added: of September 30, 2021, there was $ 4,436,416 of total unrecognized compensation cost, net of estimated forfeitures, related to all unvested
stock options, RSUs and PSUs, which is expected to be recognized over a weighted average period of approximately 2.25 years.
−Removed: Company had 1,378,892
−Removed: shares available for future grants under
−Removed: the Plan at June 30, 2021.
+Added: Company had 1,371,637 shares available for future grants under the Plan at September 30, 2021.
previously granted warrants were issued with an exercise price that was equal to or above the fair market value of the Company’s
common stock on the date of grant.
−Removed: During the six months ended June 30, 2021, there were 9,000 warrants exercised at an exercise price
−Removed: of $ 2.20 per share.
−Removed: As of June 30, 2021, the Company had no remaining warrants available to exercise.
+Added: As of September 30, 2021, the Company had no
+Added: remaining warrants available to exercise.
+Added: the nine months ended September 30, 2021, there were 9,000 warrants exercised at an exercise price of $ 2.20 per share.
June 23, 2020, the Company completed a public offering of 1,769,230 shares of its common stock, offered to the public at $ 6.50 per share.
3 unchanged sentences
in additional paid-in-capital on the statement of stockholders’ equity.
+Added: COMMITMENTS AND CONTINGENCIES
Legal Proceedings
2 unchanged sentences
effect on its business.
−Removed: COMMITMENTS AND CONTINGENCIES
−Removed: of New President
−Removed: Board has appointed Garrett Gafke as the Company’s President.
−Removed: With the appointment of Mr.
−Removed: Gafke as President, Bryan Lewis is continuing
−Removed: as the Company’s Chief Executive Officer.
−Removed: In connection with becoming the Company’s President, Mr.
−Removed: Gafke and the Company
−Removed: have entered into an employment agreement, dated March 23, 2021 (the “Agreement”).
−Removed: The Agreement with Mr.
−Removed: Gafke provides
−Removed: for certain severance payments in the event Mr.
−Removed: Gafke is terminated without cause including pay for six (6) months if Mr.
−Removed: Gafke is terminated
−Removed: without cause less than 12 months after March 23, 2021 and pay for twelve (12) months if Mr.
−Removed: Gafke is terminated without cause after
−Removed: March 23, 2022.
−Removed: and Change-in-Control Agreements
−Removed: November 25, 2020, Bill White, the Chief Financial Officer and Chief Operating Officer entered into a severance agreement with the Company
−Removed: (the “Agreement”).
−Removed: The Agreement provides that in consideration of his services and pursuant to the Agreement, in the event
−Removed: White’s employment is terminated without “cause” (as such term is defined in the Agreement), Mr.
−Removed: receive a 24-month continuation of salary payments, continuation of certain eligible medical benefits under the COBRA program, and a
−Removed: lump sum payment equal to any quarterly bonus target applicable during the quarter of termination plus any prior completed quarterly
−Removed: bonus which has not yet been determined (if any).
−Removed: In addition, the Agreement provides that upon such termination without cause, the Company
−Removed: will accelerate the vesting of all of Mr.
−Removed: White’s outstanding but unvested stock options or other equity incentives.
−Removed: This Agreement
−Removed: expires on November 29, 2023 and replaces an amended severance agreement previously executed by Mr.
−Removed: White and the Company on November
−Removed: Company’s employment agreement dated February 1, 2018 (the “Agreement”) with Bryan Lewis, the Chief Executive Officer
−Removed: provides for certain severance payments in the event Mr.
−Removed: Lewis is terminated without cause including pay for six (6) months if Mr.
−Removed: is terminated without cause less than 12 months after February 1, 2018, pay for twelve (12) months if Mr.
−Removed: Lewis is terminated without
−Removed: cause between one (1) and five (5) years after February 1, 2018, and pay for eighteen (18) months if Mr.
−Removed: Lewis is terminated without
−Removed: cause after the fifth anniversary of this Agreement, in addition to reimbursement for certain living expenses and relocation advances
−Removed: and expenses in certain situations.
−Removed: of the agreements requires the executive to devote substantially all his time and efforts to our business and contains non-competition
−Removed: and nondisclosure covenants of the officer for the term of his employment and for a one-year period thereafter.
−Removed: Each agreement provides
−Removed: that we may terminate the agreement for cause.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.