Item 1. Financial Statements
Item
1. FINANCIAL STATEMENTS
INTELLICHECK,
INC.
BALANCE
SHEETS
September
30,
December
31,
2021
2020
(Unaudited)
(As Restated)
ASSETS
CURRENT
ASSETS:
Cash
$ 13,266,031
$ 13,121,392
Accounts
receivable, net of allowance of $ 0 and $ 42,974 at September 30, 2021 and December 31, 2020, respectively
2,777,222
2,119,861
Other
current assets
869,583
340,718
Total
current assets
16,912,836
15,581,971
PROPERTY
AND EQUIPMENT, net
430,341
138,870
GOODWILL
8,101,661
8,101,661
INTANGIBLE
ASSETS, net
403,856
482,591
OPERATING
LEASE RIGHT-OF-USE ASSET
-
31,131
OTHER
ASSETS
8,500
4,250
Total
assets
$ 25,857,194
$ 24,340,474
LIABILITIES
AND STOCKHOLDERS’ EQUITY
CURRENT
LIABILITIES:
Accounts
payable
$ 231,780
$ 46,171
Accrued
expenses
2,445,534
1,638,798
Operating
lease liability, current portion
-
32,620
Equity awards liability
782,834
-
Liability for shares withheld
1,244,458
-
Deferred
revenue, current portion
1,372,311
402,782
Total
current liabilities
6,076,917
2,120,371
NONCURRENT
LIABILITIES:
Deferred
revenue, long-term portion
9,737
8,662
Total
liabilities
6,086,654
2,129,033
COMMITMENTS
AND CONTINGENCIES (Note 10)
-
STOCKHOLDERS’
EQUITY:
Common
stock - $ .001 par
value; 40,000,000 shares
authorized; 18,643,281 and
18,410,458 shares
issued and outstanding at September 30, 2021 and December 31, 2020, respectively
18,644
18,410
Additional
paid-in capital
145,657,327
141,612,140
Accumulated
deficit
( 125,905,431 )
( 119,419,109 )
Total
stockholders’ equity
19,770,540
22,211,441
Total
liabilities and stockholders’ equity
$ 25,857,194
$ 24,340,474
See
accompanying notes to financial statements.
3
INTELLICHECK,
INC.
STATEMENTS
OF OPERATIONS
(Unaudited)
Three
months ended September 30,
Nine
months ended
September 30,
2021
2020
2021
2020
(As Restated)
(As Restated)
(As Restated)
(As Restated)
REVENUES
$ 4,831,229
$ 2,698,975
$ 12,490,911
$ 7,656,442
COST OF REVENUES
( 1,510,590 )
( 293,699 )
( 3,199,834 )
( 1,196,528 )
Gross profit
3,320,639
2,405,276
9,291,077
6,459,914
OPERATING EXPENSES
Selling, general and administrative
2,930,273
4,514,488
11,688,208
7,384,379
Research and development
1,415,666
907,763
4,104,531
2,837,374
Total
operating expenses
4,345,939
5,422,251
15,792,739
10,221,753
Loss from operations
( 1,025,300 )
( 3,016,975 )
( 6,501,662 )
( 3,761,839 )
OTHER INCOME (EXPENSE)
Gain on forgiveness of unsecured promissory
note
-
-
10,000
-
Interest and other income
(expense), net
( 412 )
6,993
5,340
18,186
Total other income (expense)
( 412 )
6,993
15,340
18,186
Net loss
$ ( 1,025,712 )
$ ( 3,009,982 )
$ ( 6,486,322 )
$ ( 3,743,653 )
PER SHARE INFORMATION
Loss per common share -
Basic
$ ( 0.06 )
$ ( 0.16 )
$ ( 0.35 )
$ ( 0.22 )
Diluted
$ ( 0.06 )
$ ( 0.16 )
$ ( 0.35 )
$ ( 0.22 )
Weighted average common shares used in computing per share amounts
Basic
18,642,463
18,336,107
18,580,012
16,960,770
Diluted
18,642,463
18,336,107
18,580,012
16,960,770
See
accompanying notes to financial statements.
4
INTELLICHECK,
INC.
STATEMENTS
OF STOCKHOLDERS’ EQUITY
(Unaudited)
Three months ended September 30, 2021
(As Restated)
Additional
Total
Common
Stock
Paid-in
Accumulated
Stockholders’
Shares
Amount
Capital
Deficit
Equity
BALANCE, June 30, 2021
18,634,918
$ 18,636
$ 145,018,746
$ ( 124,879,719 )
$ 20,157,663
Equity compensation
-
-
638,589
-
638,589
Issuance of common stock, net of costs
Issuance of common stock, net of costs, shares
Exercise of stock options, net of cashless exercise of 82,161 shares
Exercise of stock options, net of cashless exercise of 82,161
shares, shares
Exercise of stock options, net of cashless exercise of 58,122 shares
Exercise of stock options, net of cashless exercise of 58,122
shares, shares
Exercise of stock options, net of cashless exercise of 93,570 shares
Exercise of stock options, net of cashless exercise of 93,570 shares,shares
Exercise of warrants
Exercise of warrants, shares
Issuance of shares for restricted stock grants
8,363
8
( 8 )
-
-
Shares withheld for withholding taxes
Shares withheld for withholding taxes, shares
Settlement of executive bonuses with issuance
of restricted stock units
Settlement of executive bonuses with issuance
of restricted stock units, shares
Exercise of liability awards
Net loss
-
-
-
( 1,025,712 )
( 1,025,712 )
BALANCE, September 30, 2021
18,643,281
$ 18,644
$ 145,657,327
$ ( 125,905,431 )
$ 19,770,540
Three months ended September 30, 2020
(As Restated)
Additional
Total
Common
Stock
Paid-in
Accumulated
Stockholders’
Shares
Amount
Capital
Deficit
Equity
BALANCE, June 30, 2020
18,028,282
$ 18,028
139,715,197
$ ( 117,668,783 )
$ 22,064,442
Equity compensation
-
-
97,157
-
97,157
Exercise of warrants
750
1
1,649
-
1,650
Shares withheld for withholding taxes
( 178,832
)
( 179
)
( 1,462,415
)
-
( 1,462,594
)
Exercise of stock options, net of cashless exercise of 82,161 shares
527,214
527
28,823
-
29,350
Issuance of shares for restricted stock grants
7,284
7
( 7 )
-
-
Settlement of executive bonuses with issuance
of restricted stock units
5,531
6
31,245
-
31,251
Exercise of liability awards
-
-
3,042,394
-
3,042,394
Net loss
-
-
-
( 3,009,982 )
( 3,009,982 )
BALANCE, September 30, 2020
18,390,229
$ 18,390
141,454,043
$ ( 120,678,765 )
$ 20,793,668
See
accompanying notes to financial statements.
5
INTELLICHECK,
INC.
STATEMENTS
OF STOCKHOLDERS’ EQUITY
(Unaudited)
Nine months ended September 30, 2021
(As Restated)
Additional
Total
Common
Stock
Paid-in
Accumulated
Stockholders’
Shares
Amount
Capital
Deficit
Equity
BALANCE, December 31, 2020
18,410,458
$ 18,410
$ 141,612,140
$ ( 119,419,109 )
$ 22,211,441
Equity compensation
-
-
2,270,205
-
2,270,205
Exercise of warrants
9,000
9
19,791
-
19,800
Exercise of stock options, net of cashless exercise of 58,122
shares and 92,634 shares withheld
206,545
207
1,755,209
-
1,755,416
Issuance of shares for restricted stock grants
17,278
18
( 18 )
-
-
Net loss
-
-
-
( 6,486,322 )
( 6,486,322 )
BALANCE, September 30, 2021
18,643,281
$ 18,644
$ 145,657,327
$ ( 125,905,431 )
$ 19,770,540
Nine months ended September 30, 2020
(As Restated)
Additional
Total
Common
Stock
Paid-in
Accumulated
Stockholders’
Shares
Amount
Capital
Deficit
Equity
BALANCE, December 31, 2019
16,041,650
$ 16,042
128,668,583
$ ( 116,935,112 )
$ 11,749,513
Equity compensation
-
-
286,909
-
286,909
Issuance of common stock, net of costs
1,769,230
1,769
10,567,698
-
10,569,467
Exercise of warrants
50,750
51
111,599
-
111,650
Exercise of stock options, net of cashless exercise of 93,570 shares
674,171
674
167,934
-
168,608
Shares withheld for withholding taxes
( 180,844
)
( 181
)
( 1,475,750 )
-
( 1,475,931 )
Exercise of stock options, net of cashless exercise of shares
674,171
674
167,934
-
168,608
Exercise of liability awards
-
-
3,042,394
-
3,042,394
Issuance of shares for restricted stock grants
20,279
20
( 20 )
-
-
Settlement of executive bonuses with issuance
of restricted stock units
14,993
15
84,696
-
84,711
Net loss
-
-
-
( 3,743,653 )
( 3,743,653 )
BALANCE, September 30, 2020
18,390,229
$ 18,390
141,454,043
$ ( 120,678,765 )
$ 20,793,668
See
accompanying notes to financial statements.
6
INTELLICHECK,
INC.
STATEMENTS
OF CASH FLOWS
(Unaudited)
Nine
months ended September 30,
2021
2020
(As Restated)
(As Restated)
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss
$ ( 6,486,322 )
$ ( 3,743,653 )
Adjustments to reconcile
net loss to net cash provided by (used in) operating activities:
Depreciation and amortization
126,226
127,143
Equity compensation
6,006,443
3,329,303
Forgiveness of unsecured
promissory note
( 10,000 )
-
Changes in assets and liabilities:
(Increase) in accounts
receivable
( 657,361 )
( 64,228 )
(Increase) in other current
assets
( 528,865 )
( 192,103 )
(Increase) in other assets
( 4,250 )
-
Increase in accounts payable
and accrued expenses
990,856
361,395
Increase
(decrease) in deferred revenue
970,604
( 128,779 )
Net
cash provided by (used in) operating activities
407,331
( 310,922 )
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of software license
-
( 400,000 )
Capital expenditures
( 338,962 )
( 36,520 )
Collection
of note receivable
-
29,017
Net
cash used in investing activities
( 338,962 )
( 407,503 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Return of repayment on
unsecured promissory note
10,000
-
Net proceeds from issuance
of common stock
-
10,569,467
Loan proceeds on unsecured
promissory note
-
806,100
Net proceeds from issuance of common stock
from exercise of stock options
46,470
168,608
Proceeds from issuance of common stock from
exercise of warrants
19,800
111,650
Withholding
taxes paid on exercise of stock options and vesting of restricted stock units
-
( 1,475,931 )
Net
cash provided by financing activities
76,270
10,179,894
Net increase in cash
144,639
9,461,469
CASH, beginning of period
13,121,392
3,350,853
CASH, end of period
$ 13,266,031
$ 12,812,322
Supplemental disclosure of noncash investing
and financing activities:
Reclassification of stock option awards
$ 1,411,108
-
Settlement
of executive bonuses with restricted stock units
$ -
$ 84,710
See
accompanying notes to financial statements.
7
INTELLICHECK,
INC.
NOTES
TO FINANCIAL STATEMENTS
(Unaudited) (As Restated)
1. NATURE
OF BUSINESS
Business
Intellicheck,
Inc. (the “Company” or “Intellicheck”) is a prominent technology company that is engaged in developing, integrating
and marketing identity verification solutions to address challenges that include commercial retail and banking fraud prevention. Intellicheck’s
products include ID Check®, a solution for preventing identity fraud across any industry delivered via smartphone, tablet, POS integration
or other electronic devices.
Intellicheck
continues to develop and release innovative products based upon its rich patent portfolio consisting of nineteen issued patents and four
pending patents.
Liquidity
For
the nine months ended September 30, 2021, the Company incurred a net loss of $ ( 6,486,322 ) and had cash provided by operating activities
of $ 407,331 . As of September 30, 2021, the Company had cash of $ 13,266,031 , working capital (defined as current assets minus current
liabilities) of $ 10,835,919 and an accumulated deficit of $ 125,905,431 . Based on the Company’s business plan and cash resources,
Intellicheck expects its existing and future resources and revenues generated from operations to satisfy its working capital requirements
for at least the next 12 months.
As
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
the Company’s business by a temporary decline in revenues from its customers. Though the Company has had an increase in SaaS revenues
for the three and nine months ended September 30, 2021 over the respective periods in 2020, the COVID-19 pandemic may continue to impact
its business directly and/or indirectly for the foreseeable future. The Company is further unable to accurately predict the full impact
that the COVID-19 pandemic will have on its results of operations or financial condition due to numerous factors that are not within
its control, including the duration and severity of the outbreak together with any potential statewide closures if cases increase, the
spread of COVID-19 variants, including the Delta variant, and the widespread adoption of vaccination measures including recently approved
booster regimens.
See
Part II, Item 1A for more information.
2. SIGNIFICANT
ACCOUNTING POLICIES
Restatement
of Previously Issued Financial Statements
On
May 16, 2022, management in concurrence with the Company’s Audit Committee of our Board of Directors (the “Audit Committee”),
concluded that that the financial statements previously issued as of and for the three and nine months ended September 30, 2021 and 2020,
should no longer be relied upon due to errors in accounting for certain option awards. Accordingly, we are restating
our Balance Sheets, Statements of Operations, Statements of Stockholders’ Equity, Statements of Cash Flows and the related notes
as of and for the three and nine months ended September 30, 2021 and 2020.
Specifically,
the Company determined that a cashless withholding to satisfy personal income tax obligations from certain option awards exercised commencing
in the third quarter of 2020 and the first quarter of 2021, caused the underlying options to no longer qualify as equity awards and should
have instead been classified as liability awards commencing on the date of exercise.
8
The
change in the classification of the awards to liability classified awards requires the Company to remeasure the fair value of the awards
at the end of each reporting period they remain outstanding, with the increase or decrease in fair value correspondingly charged or credited
to selling, general and administrative expenses in arriving at net income (loss). Furthermore, the Company, due to an administrative
error, failed to sell the shares surrendered in 2021 and did not remit the equivalent amount of funds to the tax authorities. To date,
the Company has not returned the shares or otherwise reimbursed the effected individuals for the shares withheld. The Company
is currently in the process of arranging payment to the individuals, which is expected to be completed during the quarter ending June
30, 2022.
These
errors resulted in misstatements to our Balance Sheets, Statements of Operations, Statements of Stockholders’ Equity, and Statements
of Cash Flows as of and for the three and nine months ended September 30, 2021 and 2020, as follows:
SCHEDULE
OF ERRORS RESULTED IN MISSTATEMENTS
As
of September 30, 2021
As
Previously
Restatement
As
Reported
Adjustment
Restated
BALANCE
SHEET
Equity awards
liability
$ -
782,834
$ 782,834
Liability for shares withheld
$ -
1,244,458
$ 1,244,458
Total current liabilities
$ 4,049,625
2,027,292
$ 6,076,917
Total liabilities
$ 4,059,362
2,027,292
$ 6,086,654
Common stock (dollars)
$ 18,736
( 92 )
$ 18,644
Additional paid-in capital
$ 140,905,895
4,751,432
$ 145,657,327
Accumulated deficit
$ ( 119,126,799 )
( 6,778,632 )
$ ( 125,905,431 )
Total stockholders’
equity
$ 21,797,832
( 2,027,292 )
$ 19,770,540
Common stock (shares)
18,735,915
( 92,634 )
18,643,281
For the three months ended September 30, 2021
As Previously
Restatement
As
Reported
Adjustment
Restated
STATEMENT OF OPERATIONS
Selling, general and administrative expenses
$ 2,856,794
73,479
$ 2,930,273
Total operating expenses
$ 4,272,460
73,479
$ 4,345,939
Loss from operations
$ ( 951,821 )
( 73,479 )
$ ( 1,025,300 )
Net loss
$ ( 952,233 )
( 73,479 )
$ ( 1,025,712 )
PER SHARE INFORMATION
Loss per common share
Basic and Diluted
$ ( 0.05 )
( 0.01 )
$ ( 0.06 )
Weighted average common shares used in computing per share amounts -Basic and Diluted
18,735,097
( 92,634 )
18,642,463
For the nine months ended September 30, 2021
As Previously
Restatement
As
Reported
Adjustment
Restated
STATEMENT OF OPERATIONS
Selling, general and administrative expenses
$ 7,951,970
3,736,238
$ 11,688,208
Total operating expenses
$ 12,056,501
3,736,238
$ 15,792,739
Loss from operations
$ ( 2,765,424 )
( 3,736,238 )
$ ( 6,501,662 )
Net loss
$ ( 2,750,084 )
( 3,736,238 )
$ ( 6,486,322 )
PER SHARE INFORMATION
Loss per common share
Basic and Diluted
$ ( 0.15 )
( 0.20 )
$ ( 0.35 )
Weighted average common shares used in computing per share amounts - Basic and Diluted
18,653,823
( 73,811 )
18,580,012
9
For the three months ended September 30, 2020
As Previously
Restatement
As
Reported
Adjustment
Restated
STATEMENT OF OPERATIONS
Selling, general and administrative expenses
$ 1,472,094
3,042,394
$ 4,514,488
Total operating expenses
$ 2,379,857
3,042,394
$ 5,422,251
Income (loss) from operations
$ 25,419
( 3,042,394 )
$ ( 3,016,975 )
Net income (loss)
$ 32,412
( 3,042,394 )
$ ( 3,009,982 )
PER SHARE INFORMATION
Income (loss) per common share
Basic and Diluted
$ 0.00
( 0.16 )
$ ( 0.16 )
Weighted average common shares used in computing per share amounts -
Basic
18,336,107
-
18,336,107
Diluted
18,764,994
( 428,887 )
18,336,107
For the nine months ended September 30, 2020
As Previously
Restatement
As
Reported
Adjustment
/Restated
STATEMENT OF OPERATIONS
Selling, general and administrative expenses
$ 4,341,985
3,042,394
$ 7,384,379
Total operating expenses
$ 7,179,359
3,042,394
$ 10,221,753
Loss from operations
$ ( 719,445 )
( 3,042,394 )
$ ( 3,761,839 )
Net loss
$ ( 701,259 )
( 3,042,394 )
$ ( 3,743,653 )
PER SHARE INFORMATION
Loss per common share
Basic and Diluted
$ ( 0.04 )
( 0.18 )
$ ( 0.22 )
Weighted average common shares used in computing per share amounts -
Basic and Diluted
16,960,770
-
16,960,770
For the three months ended September 30, 2021
As Previously
Restatement
As
Reported
Adjustment
Restated
STATEMENT OF STOCKHOLDERS’ EQUITY
Net loss
$ ( 952,233 )
( 73,479 )
$ ( 1,025,712 )
Common stock (shares)
18,735,915
( 92,634 )
18,643,281
Common stock (dollars)
$ 18,736
( 92 )
$ 18,644
Additional paid-in capital
$ 140,905,895
4,751,432
$ 145,657,327
Accumulated deficit
$ ( 119,126,799 )
( 6,778,632 )
$ ( 125,905,431 )
Total stockholders’ equity
$ 21,797,832
( 2,027,292 )
$ 19,770,540
10
For the nine months ended September 30, 2021
As Previously
Restatement
As
Reported
Adjustment
Restated
STATEMENT OF STOCKHOLDERS’ EQUITY
Exercise of stock options, net of cashless exercise of 58,122 shares and 92,634 shares withheld
$ 46,470
1,708,946
$ 1,755,416
Net loss
$ ( 2,750,084 )
( 3,736,238 )
$ ( 6,486,322 )
Common stock (shares)
18,735,915
( 92,634 )
18,643,281
Common stock (dollars)
$ 18,736
( 92 )
$ 18,644
Additional paid-in capital
$ 140,905,895
4,751,432
$ 145,657,327
Accumulated deficit
$ ( 119,126,799 )
( 6,778,632 )
$ ( 125,905,431 )
Total stockholders’ equity
$ 21,797,832
( 2,027,292 )
$ 19,770,540
Three months ended September 30, 2020
As Previously
Restatement
As
Reported
Adjustment
Restated
STATEMENT OF STOCKHOLDERS’ EQUITY
Exercise of liability awards
$ -
3,042,394
$ 3,042,394
Net income (loss)
$ 32,412
( 3,042,394 )
$ ( 3,009,982 )
Accumulated deficit
$ ( 117,636,371 )
( 3,042,394 )
$ ( 120,678,765 )
Additional paid-in capital
$ 138,411,649
3,042,394
$ 141,454,043
Total stockholders’ equity
$ 20,793,668
-
$ 20,793,668
Nine months ended September 30, 2020
As Previously
Restatement
As
Reported
Adjustment
Restated
STATEMENT OF STOCKHOLDERS’ EQUITY
Exercise of liability awards
$ -
3,042,394
$ 3,042,394
Net loss
$ ( 701,259 )
( 3,042,394 )
$ ( 3,743,653 )
Accumulated deficit
$ ( 117,636,371 )
( 3,042,394 )
$ ( 120,678,765 )
Additional paid-in capital
$ 138,411,649
3,042,394
$ 141,454,043
Total stockholders’ equity
$ 20,793,668
-
$ 20,793,668
11
For the nine months ended September 30, 2021
As Previously
Restatement
As
Reported
Adjustment
Restated
STATEMENT OF CASH FLOWS
Net loss
$ ( 2,750,084 )
( 3,736,238 )
$ ( 6,486,322 )
Equity compensation
$ 2,270,205
3,736,238
$ 6,006,443
Supplemental disclosure of noncash investing and financing activities:
Reclassification of stock option awards
$ -
1,411,108
$ 1,411,108
For the nine months ended September 30, 2020
As Previously
Restatement
As
Reported
Adjustment
Restated
STATEMENT OF CASH FLOWS
Net loss
$ ( 701,259 )
( 3,042,394 )
$ ( 3,743,653 )
Equity compensation
$ 286,909
3,042,394
$ 3,329,303
The
correction of the errors had no effect on net cash used in operating activities for either period.
Basis
of Presentation
The
accompanying unaudited financial statements have been prepared in accordance with accounting principles generally accepted in the United
States of America for interim financial information and with the instructions to Form 10-Q and Rule 8-03 of Regulation S-X. Accordingly,
they do not include all of the information and notes required by generally accepted accounting principles in the United States of America
for complete financial statements. In the opinion of management, the unaudited interim financial statements furnished herein include
all adjustments necessary for a fair presentation of the Company’s financial position at September 30, 2021 and the results of
operations, stockholders’ equity and cash flows for the nine months ended September 30, 2021 and 2020. All such adjustments are
of a normal and recurring nature. Interim financial statements are prepared on a basis consistent with the Company’s annual financial
statements. Results of operations for the nine-month period ended September 30, 2021, are not necessarily indicative of the operating
results that may be expected for the year ending December 31, 2021.
As noted in the Explanatory Note,
the Company has filed this Form 10-Q/A to amend our Quarterly Report on Form 10-Q for the three and nine months ended September 30, 2021,
originally filed with the SEC on November 11, 2021 (the “Original Form 10-Q”), to restate our Financial Statements and related
footnote disclosures as of and for the three and nine months ended September 30, 2021 and 2020.
The
balance sheet as of December 31, 2020 has been derived from the audited financial statements at that date, as restated, but does not include all of
the information and notes required by accounting principles generally accepted in the United States of America (“GAAP”) for
complete financial statements.
12
References
in this Quarterly Report on Form 10-Q to “authoritative guidance” is to the Accounting Standards Codification issued by the
Financial Accounting Standards Board (“FASB”).
For
further information, refer to the financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for
the year ended December 31, 2020.
Recent
Accounting Pronouncements
In
December 2019, the Financial Accounting Standards Board (“FASB”) issued ASU 2019-12, “Income Taxes (Topic 740):
Simplifying the Accounting for Income Taxes” as part of its initiative to reduce complexity in the accounting standards. The
standard eliminates certain exceptions related to the approach for intraperiod tax allocation, the methodology for calculating income
taxes in an interim period and the recognition of deferred tax liabilities for outside basis differences. The standard also clarifies
and simplifies other aspects of the accounting for income taxes. The standard is effective for fiscal years, and interim periods within
those fiscal years, beginning after December 15, 2020 and early adoption is permitted. The Company has adopted this standard and did
not have a material impact on its financial statements.
In
June 2016, the FASB issued ASU No. 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses
on Financial Instruments to measure credit losses on financial instruments, including trade receivables. The guidance eliminates
the probable initial recognition threshold that was previously required prior to recognizing a credit loss on financial instruments.
The credit loss estimate can now reflect an entity’s current estimate of all future expected credit losses. Under the previous
guidance, an entity only considered past events and current conditions. The guidance is effective for smaller reporting companies for
fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. Early adoption is permitted for
fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. The adoption of certain amendments
of this guidance must be applied on a modified retrospective basis and the adoption of the remaining amendments must be applied on a
prospective basis. The Company does not expect this standard will have a material impact on its financial statements.
Use
of Estimates
The
preparation of the Company’s financial statements in conformity with accounting principles generally accepted in the United States
of America requires management to make estimates and assumptions that affect the amounts reported in the Company’s financial statements
and accompanying notes. Significant estimates and assumptions that affect amounts reported in the financial statements include impairment
consideration and valuation of goodwill and intangible assets, deferred tax valuation allowances, and the fair value of stock options
granted under the Company’s equity compensation plan. Due to the inherent uncertainties involved in making estimates, actual
results reported in future periods may be different from those estimates.As discussed above, certain option awards no longer qualify as equity
awards and instead are being classified as liability awards. ASC 718 establishes fair value as the measurement objective in accounting
for equity payment arrangements and requires all companies to apply a fair value based measurement method in accounting for all equity
payment transactions with employees. The company determined the fair value of these awards utilizing a Black-Scholes option pricing model.
Financial
Accounting Standards Board (“FASB”) guidance specifies a hierarchy of valuation techniques based on whether the inputs to
those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while
unobservable inputs reflect market assumptions. The hierarchy gives the highest priority to unadjusted quoted prices in active markets
for identical assets or liabilities (Level 1 measurement) and the lowest priority to unobservable inputs (Level 3 measurement).
The
three levels of the fair value hierarchy are as follows:
●
Level
1—Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability
to access at the measurement date. Level 1 primarily consists of financial instruments whose value is based on quoted market prices
such as exchange-traded instruments and listed equities.
●
Level
2—Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or
indirectly (e.g., quoted prices of similar assets or liabilities in active markets, or quoted prices for identical or similar assets
or liabilities in markets that are not active). Level 2 includes financial instruments that are valued using models or other valuation
methodologies. The Company had $ 782,834 worth of Level 2 liabilities as of September 30, 2021 for liability classified stock options.
●
Level
3—Unobservable inputs for the asset or liability. Financial instruments are considered Level 3 when the fair values are determined
using pricing models, discounted cash flows or similar techniques and at least one significant model assumption or input is unobservable.
The Company had no Level 3 assets or liabilities as of September 30, 2021 and 2020.
Allowance
for Doubtful Accounts
The
Company records its allowance for doubtful accounts based upon its assessment of various factors. The Company considers historical experience,
the age of the accounts receivable balances, credit quality of the Company’s customers, current economic conditions and other factors
that may affect customers’ ability to pay.
Goodwill
Goodwill
represents the excess of acquisition cost over the fair value of net assets acquired in business combinations. Pursuant to ASC Topic
350, the Company tests goodwill for impairment on an annual basis in the fourth quarter (December 31, 2021), or between annual tests,
in certain circumstances. Under authoritative guidance, the Company first assessed qualitative factors to determine whether it was necessary
to perform the two-step quantitative goodwill impairment test. An entity is not required to calculate the fair value of a reporting unit
unless the entity determines, based on a qualitative assessment, that it is more likely than not that its fair value is less than its
carrying amount. Events or changes in circumstances which could trigger an impairment review include macroeconomic conditions, industry
and market conditions, cost factors, overall financial performance, other entity specific events and sustained decrease in share price.
There were no impairment charges recognized during either of the nine months ended September 30, 2021 and 2020.
13
Intangible
Assets
Intangible
assets include patents, copyrights, intellectual property rights and licensed software. The Company uses the straight-line method to
amortize these assets over their estimated useful lives, as it represents the pattern of economic benefits consumed. The Company
reviews its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of these
assets may not be fully recoverable in accordance with ASC Topic 360. To determine recoverability of its long-lived assets, the
Company evaluates the probability that future undiscounted net cash flows, without interest charges, will be less than the carrying
amount of the assets. There were no
impairment charges recognized during either of the nine months ended September 30, 2021 and 2020.
Income
Taxes
The
Company accounts for income taxes under in accordance with ASC Topic 740, “Accounting for Income Taxes.” Deferred tax assets
and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax bases and net operating loss carryforwards. Deferred tax
assets and liabilities are measured using expected tax rates in effect for the year in which those temporary differences are expected
to be recovered or settled. The Company has recorded a full valuation allowance for its net deferred tax assets as of September 30, 2021
and December 31, 2020, due to the uncertainty of the realizability of those assets.
Fair
Value of Financial Instruments
The
Company adheres to the provisions of ASC Topic 820, “Fair Value Measurements and Disclosures”. This pronouncement requires
that the Company calculate the fair value of financial instruments and include this additional information in the notes to financial
statements when the fair value is different than the book value of those financial instruments. The Company’s financial instruments
include cash, accounts receivable, accounts payable and accrued expenses. As of September 30, 2021 and December 31, 2020, the carrying
value of the Company’s financial instruments approximated fair value, due to their short-term nature.
Revenue
Recognition and Deferred Revenue
General
Most
license fees and services revenue are generated from a combination of fixed-price and per-scan contracts. Under the per-scan revenue
model, customers are charged a fee each time the customer scans an identity document, such as a driver’s license, with the Company’s
software. Under the fixed-price revenue model customers are charged a fixed monthly fee either per device or physical business location
to access the Company’s software. Under ASC 606, revenue is recognized when a customer obtains control of promised goods or services
in an amount that reflects the consideration expected to be received in exchange for those goods or services. The Company measures revenue
based on the consideration specified in a customer arrangement, and revenue is recognized when the performance obligations in an arrangement
are satisfied. A performance obligation is a promise in a contract to transfer a distinct service to the customer. The transaction price
of a contract is allocated to each distinct performance obligation and recognized as revenue when or as, the customer receives the benefit
of the performance obligation. Customers typically receive the benefit of the Company’s services as they are performed. Substantially
all customer contracts provide that the Company is compensated for services performed to date.
Invoicing
is based on schedules established in customer contracts. Payment terms are generally established from 30 to 60 days from the invoice
date. Product returns are recorded as a reduction to revenue.
14
Nature
of goods and services
The
following is a description of the products and services from which the Company generates revenue, as well as the nature, timing of satisfaction
of performance obligations, and significant payment terms for each:
Software
as a Service (SaaS)
Software
as a service (SaaS) for hosted subscription services and licensed software allows customers to access a set of data for a predetermined
period of time. As the customer obtains access at a point in time but continues to have access for the remainder of the subscription
period, the customer is considered to simultaneously receive and consume the benefits provided by the entity’s performance as the
entity performs. Accordingly, the revenue should be recognized over time based on the usage of the hosted subscription services and licensed
software, which can vary from month to month. The revenue is typically based either on a formula such as number of locations using the
service in a given month multiplied by a fee per location or the number of actual scans in a given month multiplied by a set price per
scan based on the contract with the customer.
Other
Subscription and Support Services
The
Company also recognizes revenues from other subscription and support services, which includes jurisdictional updates to certain commercial
customers and support services particularly to its Defense ID® customers. These subscriptions require continuing service or post
contractual customer support and performance. As the customer obtains access at a point in time but continues to have access for the
remainder of the subscription period, the customer is considered to simultaneously receive and consume the benefits provided by the entity’s
performance as the entity performs. Accordingly, the revenue should be recognized over time based on usage, which can vary from month
to month. The revenue is typically based on a formula such as number of locations in a given month multiplied by a fee per location.
Equipment
Revenue
Revenue
from the sale of equipment is recognized at a point in time. The point in time that the revenue is recognized is when the customer has
control of the equipment which is when the customer receives the benefit and the Company’s performance obligation has been satisfied.
Depending on the contract terms, that could either be at the time the equipment is shipped or at the time the equipment is received.
Non-Recurring
Services Revenue
The
non-recurring services include items such as training, installation, customization, and configuration. The Company recognizes revenue
from non-recurring services contracts ratably over the service contract period as the customer consumes the benefit as it is provided
and the Company’s performance obligation has been satisfied.
Extended
Warranty
Extended
warranty revenues are generated when a warranty is provided to the customer separately of other performance obligations when the equipment
is sold. As the customer obtains access at a point in time and continues to have access for the remainder of the warranty term, the customer
is considered to simultaneously receive and consume the benefits provided by the Company’s performance as the Company performs.
The related revenue is recognized ratably over the specified term of the warranty period. The extended warranty is separate to the Company’s
standard warranty of usually one year that it receives from its vendor.
15
Disaggregation
of revenue
In
the following tables, revenue is disaggregated by product and service and the timing of revenue recognition. The table also includes
a reconciliation of the disaggregated revenue.
SCHEDULE
OF DISAGGREGATION OF REVENUE
For
the Three Months Ended
September 30,
2021
2020
Products and services
Software as a Service (SaaS)
$ 3,245,274
$ 2,451,381
Other subscription and support services
3,282
36,346
Equipment
1,470,333
176,061
Non-recurring services
12,000
29,000
Extended warranties on equipment
1,405
5,058
Other
98,935
1,129
Revenues
$ 4,831,229
$ 2,698,975
Timing of revenue recognition
Products transferred at a point in time
$ 1,569,268
$ 177,190
Services transferred
over time
3,261,961
2,521,785
Revenues
$ 4,831,229
$ 2,698,975
For
the Nine Months Ended
September 30,
2021
2020
Products and services
Software as a Service (SaaS)
$ 9,254,591
$ 6,361,150
Other subscription and support services
22,588
186,280
Equipment
2,931,980
1,011,608
Non-recurring services
65,200
70,450
Extended warranties on equipment
7,009
17,232
Other
209,543
9,722
$ 12,490,911
$ 7,656,442
Timing of revenue recognition
Products transferred at a point in time
$ 3,141,523
$ 1,021,330
Services transferred
over time
9,349,388
6,635,112
Revenues
$ 12,490,911
$ 7,656,442
Contract
balances
The
current portion of deferred revenue at September 30, 2021 and December 31, 2020 was $ 1,372,311 and $ 402,782 , respectively, and primarily
consists of revenue that is recognized over time for software license contracts and hosted subscription services. The changes in these
balances are related to the satisfaction or partial satisfaction of these contracts. Of this balance, at December 31, 2020, $ 48,378 and
$ 383,162 was recognized as revenue for the three and nine months ended September 30, 2021, respectively. The long-term portion of deferred
revenue was $ 9,737 and $ 8,662 as of September 30, 2021 and December 31, 2020, respectively.
The
Company did not recognize any material revenue in the current reporting period for performance obligations that were fully satisfied
in previous periods.
16
Transaction
price allocated to the remaining performance obligations
The
following table includes estimated revenue expected to be recognized in the future related to performance obligations that are unsatisfied
(or partially unsatisfied) at the end of the reporting period:
SCHEDULE
OF REVENUE PERFORMANCE OBLIGATION
Remainder
2021
2022
2023
Total
Software as a Service (SaaS)
$ 550,647
$ 812,288
$ 3,136
$ 1,366,071
Other subscription and support services
3,086
5,649
2,602
11,337
Extended warranties
on equipment
1,097
2,324
1,219
4,640
$ 554,830
$ 820,261
$ 6,957
$ 1,382,048
All
consideration from contracts with customers is included in the amounts presented above.
Business
Concentrations and Credit Risk
During
the three and nine-month periods ended September 30, 2021, the Company made sales to two customers that accounted for approximately 60 %
and 58 % of total revenues, respectively. The revenue was associated with commercial identity sales customers. These customers represented
28 % of total accounts receivable at September 30, 2021. During the three and nine month periods ended September 30, 2020, the Company
made sales to two customers that accounted for approximately 46 % and 37 % of total revenues, respectively. The revenue was associated
with commercial identity sales customers.
Net
Loss Per Share
Basic
net loss per share is computed by dividing the net loss for the period by the weighted average number of common shares
outstanding during the period. Diluted net loss per share is computed by dividing the net loss for the period by the
weighted average number of shares of common stock and potentially dilutive common stock equivalents outstanding during the period. The
dilutive effect of outstanding options, warrants and restricted stock is reflected in diluted earnings per share by application of the
treasury stock method. The calculation of diluted net loss per share excludes all anti-dilutive shares. In the periods of a
net loss, all common stock equivalents are considered anti-dilutive.
SCHEDULE OF EARNINGS PER
SHARE BASIC AND DILUTED
Three Months
Ended
Nine Months
Ended
September
30,
September
30,
2021
2020
2021
2020
Numerator:
Net loss
$ ( 1,025,712 )
$ ( 3,009,982 )
$ ( 6,486,322 )
$ ( 3,743,653 )
Denominator:
Weighted average common shares – Basic and Diluted
18,642,463
18,336,107
18,580,012
16,960,770
Net loss per share –
Basic and Diluted
$ ( 0.06 )
$ ( 0.16 )
$ ( 0.35 )
$ ( 0.22 )
17
The
following table summarizes the common stock equivalents excluded from loss per diluted share because their effect would be anti-dilutive
to the net loss:
SUMMARY
OF COMMON STOCK EQUIVALENTS EXCLUDED FROM LOSS PER DILUTED SHARE
Three Months
Ended
Nine Months
Ended
September
30,
September
30,
2021
2020
2021
2020
Stock options
502,424
653,882
502,424
653,882
Warrants
-
12,680
-
12,680
Restricted stock
408,657
4,499
408,657
4,499
Performance stock units
228,498
265,942
228,498
265,942
1,139,579
937,003
1,139,579
937,003
3.
INTANGIBLE ASSETS
The
changes in the carrying amount of intangible assets for the nine months ended September 30, 2021 were as follows:
SCHEDULE
OF FINITE-LIVED INTANGIBLE ASSETS
Net balance at December 31, 2020
$ 482,591
Deduction: Amortization
expense
( 78,735 )
Net balance at September 30, 2021
$ 403,856
The
following summarizes amortization of intangible assets included in the accompanying statements of operations:
SCHEDULE
OF FINITE-LIVED INTANGIBLE ASSETS AMORTIZATION EXPENSE
Three Months
Ended
Nine Months
Ended
September
30,
September
30,
2021
2020
2021
2020
Cost of sales
$ 23,676
$ 23,677
$ 71,029
$ 57,696
General and administrative
2,569
2,568
7,706
7,705
Amortization of intangible
assets
$ 26,245
$ 26,245
$ 78,735
$ 65,401
4.
DEBT
Promissory
Note
On
April 15, 2020, the Company received an advance of $ 10,000
from the U.S. Small Business Administration (“SBA”)
as part of the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”). The Company repaid this EIDL advance
on December 7, 2020. The Company had not imputed interest on this advance as the rate was determined to be a below-market rate
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
Aid to Hard-Hit Small Businesses, Nonprofits and Venues Act (“the Economic Aid Act”) which relieves companies of their obligations
to repay EIDL advances. As a result of this ruling, the SBA returned this advance, plus interest to the Loan Servicer on February 18,
2021, which was immediately returned to the Company and included in Other Income on the Statements of Operations.
Revolving
Line of Credit
On
February 6, 2019, the Company entered into a revolving credit facility with Citibank that allows for borrowings up to the lesser of (i)
$ 2,000,000 or (ii) the collateralized balance in the Company’s existing fixed income investment account with Citibank subject to
certain limitations. The facility bears interest at a rate consistent of Citibank’s Base Rate (4.75% at September 30, 2021) minus
2%. Interest is payable monthly and as of September 30, 2021, there were no amounts outstanding and unused availability under this facility
was $ 2,000,000 .
18
5.
ACCRUED EXPENSES
Accrued
expenses are comprised of the following:
SCHEDULE
OF ACCRUED EXPENSES
September
30,
2021
December
31,
2020
Professional fees
$ 144,050
$ 123,787
Payroll and related
1,131,424
604,302
Incentive bonuses
1,100,808
834,910
Other
69,252
75,799
Accrued expenses
$ 2,445,534
$ 1,638,798
6.
INCOME TAXES
The
Company’s available net operating loss (“NOL”) at December 31, 2020 was approximately $ 17 million. The federal and
state NOLs are available to offset future taxable income and begin to expire in 2021.
7.
EQUITY COMPENSATION
The
Company accounts for the issuance of equity awards to employees in accordance with ASC Topic 718, which requires that the cost resulting
from all equity payment transactions be recognized in the financial statements. This pronouncement establishes fair value as the
measurement objective in accounting for equity payment arrangements and requires all companies to apply a fair value based measurement
method in accounting for all equity payment transactions with employees. All equity compensation is included in operating expenses
for the periods as follows:
SCHEDULE OF STOCK BASED COMPENSATION
Three Months
Ended
Nine Months
Ended
September
30,
September
30,
2021
2020
2021
2020
Compensation cost recognized:
Selling, general & administrative
$ 613,667
$ 3,130,905
$ 5,536,418
$ 3,307,152
Research & development
98,401
8,646
470,025
22,151
Share-based compensation
expenses
$ 712,068
$ 3,139,551
$ 6,006,443
$ 3,329,303
Stock
Options
The
Company uses the Black-Scholes option pricing model to value the options on the grant date. For the awards which were modified and are no longer classified as equity awards, the Company
uses the share price as of each reporting period to calculate the fair value of the options. The table below presents the weighted average expected
life of the options in years. The expected life computation is based on the time to option expiration. Volatility is determined
using changes in historical stock prices. The interest rate for periods within the expected life of the award is based on the U.S.
Treasury yield curve in effect at the time of grant.
As discussed above, certain option awards no longer qualify as equity awards and instead are classified as liability awards. The fair values of these awards are determined at each reporting period utilizing a Black Scholes option pricing model, and the associated compensation expense for the reporting period is recorded. The Company recorded $ 3,736,238 of additional compensation expense in the nine months ended September 30, 2021 as a result of this award reclassification.
Stock
option activity under the 2015 Stock Option Plan (the “Plan”) during the period indicated below were as follows:
SCHEDULE
OF STOCK OPTION ACTIVITY
Number
of Shares Subject to Issuance
Weighted-average
Exercise Price
Weighted-average
Remaining Contractual Term
Aggregate
Intrinsic Value
Outstanding at December 31, 2020
637,882
$ 2.50
2.55
years
$ 5,686,421
Granted
221,843
10.38
Exercised
( 357,301 )
2.34
Outstanding at September 30, 2021
502,424
$ 6.09
3.25
years
$ 1,548,558
Exercisable at September 30, 2021
135,859
$ 2.72
2.14
years
$ 743,173
19
The
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
would have been received by the option holders had they all exercised their options on September 30, 2021. This amount changes based
upon the fair market value of the Company’s stock.
Restricted
Stock Units
The
Company issues Restricted Stock Units (“RSUs”) which are equity-based instruments that may be settled in shares of common
stock of the Company. During the nine months ended September 30, 2021, the Company issued RSUs to its officers and certain employees
and to certain directors as compensation. RSU agreements can vest immediately or with the passage of time. The vesting of all RSUs is
contingent on continued board and employment services.
The
compensation expense incurred by the Company for RSUs is based on the closing market price of the Company’s common stock on the
date of grant and is amortized ratably on a straight-line basis over the requisite service period and charged to general and administrative
expense with a corresponding increase to additional paid-in capital.
SCHEDULE
OF RESTRICTED STOCK UNITS OUTSTANDING
Number
of
Shares
Weighted
Average
Grant Date
Fair Value
Aggregate
Intrinsic
Value
Outstanding at December 31, 2020
1,754
$ 11.40
$ -
Granted
428,831
10.49
Vested and settled in shares
( 17,278 )
8.68
Forfeited
( 4,650 )
11.50
Outstanding at September 30, 2021
408,657
$ 10.56
$ 7,905
Performance
Stock Units
On
August 7, 2020, the Company issued 265,942 Performance Stock Units (PSUs) to its officers and certain employees as compensation. For
these PSU agreements, 50 % vest based on the Company’s market price and 50 % vest based on its Adjusted EBITDA performance metric.
Both the conditions are to occur over a passage of a specified time and is contingent on continued employment services.
For
the market condition, compensation expense is based on a Geometric Brownian Motion valuation model based on the closing market price
of the Company’s common stock on the date of grant and is amortized ratably on a straight-line basis over the requisite period.
For the performance condition, the Company reviews the probability of achieving this goal on a periodic basis. If the Company determines
that it is probable that the performance criteria will be achieved, the amount of compensation cost derived for this performance metric
is amortized over the anticipated service period. If these criteria are not met, no compensation cost is recognized and any previously
recognized compensation cost would be reversed. For both conditions, compensation expense is charged to selling, general and administrative
and research and development expense with a corresponding increase to additional paid-in capital.
SCHEDULE
OF PERFORMANCE STOCK UNITS
Number
of
Shares
Weighted
Average
Grant Date
Fair Value
Aggregate
Intrinsic
Value
Outstanding at December 31, 2020
265,942
$ 7.91
$ -
Forfeited
( 37,444 )
7.91
Outstanding at September 30, 2021
228,498
$ 7.91
$ -
20
As
of September 30, 2021, there was $ 4,712,464 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.
The
Company had 1,467,554 shares available for future grants under the Plan at September 30, 2021.
Warrants
All
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. As of September 30, 2021, the Company had no
remaining warrants available to exercise. During
the nine months ended September 30, 2021, there were 9,000 warrants exercised at an exercise price of $ 2.20 per share.
8.
COMMON STOCK
On
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.
Net proceeds to the Company from this offering were approximately $ 10,710,000 after deducting underwriting discounts and commissions
paid by the Company. Direct offering costs totaling approximately $ 141,000 were recorded as a reduction to the net proceeds and included
in additional paid-in-capital on the statement of stockholders’ equity.
9.
COMMITMENTS AND CONTINGENCIES
Legal Proceedings
The
Company is not aware of any infringement by the Company’s products or technology on the proprietary rights of others.
The
Company is not currently involved in any legal or regulatory proceeding, or arbitration, the outcome of which is expected to have a material
effect on its business.
21
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.