1 unchanged sentence
Regarding the Effectiveness of Disclosure Controls and Procedures
−Removed: the supervision and with the participation of our management, including our principal executive officer and principal financial
−Removed: officer, we conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures
−Removed: to provide reasonable assurance of achieving the control objectives, as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange
−Removed: Based on their evaluation as of December 31, 2020, the end of the period covered by this Annual Report on Form 10-K,
−Removed: our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were effective
−Removed: at a reasonable assurance level to ensure that the information required to be disclosed in reports filed or submitted under the
−Removed: Exchange Act, including this Annual Report on Form 10-K, was recorded, processed, summarized and reported within
−Removed: the time periods specified in the SEC’s rules and forms, and was accumulated and communicated to management, including our
−Removed: principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure.
−Removed: Management’s
+Added: the supervision and with the participation of our management, including our principal executive officer and principal financial officer,
+Added: we conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures to provide reasonable
+Added: assurance of achieving the control objectives, as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act.
+Added: Based on their evaluation
+Added: as of December 31, 2021, the end of the period covered by this Annual Report on Form 10-K, our principal executive officer and principal
+Added: financial officer concluded that our disclosure controls and procedures were effective at a reasonable assurance level to ensure that
+Added: the information required to be disclosed in reports filed or submitted under the Exchange Act, including this Annual Report on Form 10-K,
+Added: was recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and was accumulated
+Added: and communicated to management, including our principal executive officer and principal financial officer, as appropriate to allow timely
+Added: decisions regarding required disclosure.
Report on Internal Control Over Financial Reporting
management is responsible for establishing and maintaining adequate internal control over financial reporting.
−Removed: Our internal control
−Removed: over financial reporting is designed to provide reasonable assurance regarding the reliability of financial reporting and the
−Removed: preparation of financial statements for external purposes in accordance with generally accepted accounting principles and includes
−Removed: those policies and procedures that:
−Removed: to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of
+Added: Our internal control over
+Added: financial reporting is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation
+Added: of financial statements for external purposes in accordance with generally accepted accounting principles and includes those policies
+Added: and procedures that:
+Added: to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of our assets;
reasonable assurance that the transactions are recorded as necessary to permit preparation of financial statements in accordance
−Removed: with generally accepted accounting principles, and that our receipts and expenditures are being made only in accordance with
−Removed: authorizations of our management and directors;
−Removed: reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets
−Removed: that could have a material effect on the financial statements.
+Added: with generally accepted accounting principles, and that our receipts and expenditures are being made only in accordance with authorizations
+Added: of our management and directors;
+Added: reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that
+Added: could have a material effect on the financial statements.
internal control systems, no matter how well designed, have inherent limitations.
−Removed: Therefore, even those systems determined to
−Removed: be effective can provide only reasonable assurance with respect to financial statement preparation and presentation.
−Removed: its inherent limitations, internal control over financial reporting may not prevent or detect misstatements.
−Removed: Projections of any
−Removed: evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in
−Removed: conditions or that the degree of compliance with the policies or procedures may deteriorate.
−Removed: connection with the filing of this Annual Report on Form 10-K, our management assessed the effectiveness of our internal control
−Removed: over financial reporting as of December 31, 2020.
−Removed: In making this assessment, our management used the criteria set forth by 2013
−Removed: Internal Control –
−Removed: Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission.
−Removed: Based on our assessment using the framework in 2013 Internal Control –
−Removed: Integrated Framework , management believes
−Removed: that, as of December 31, 2020, our internal control over financial reporting is effective.
+Added: Therefore, even those systems determined to be effective
+Added: can provide only reasonable assurance with respect to financial statement preparation and presentation.
+Added: Because of its inherent limitations,
+Added: internal control over financial reporting may not prevent or detect misstatements.
+Added: Projections of any evaluation of effectiveness to
+Added: future periods are subject to the risk that controls may become inadequate because of changes in conditions or that the degree of compliance
+Added: with the policies or procedures may deteriorate.
+Added: Securities and Exchange Commission guidance allows companies to exclude acquisitions from management’s report on internal control
+Added: over financial reporting for the first year after the acquisition.
+Added: In September 2021, we acquired TicketSmarter, LLC and Goody Tickets,
+Added: LLC (see Item 8.
+Added: Financial Statements and Supplementary Data—Note 20—TicketSmarter Acquisition).
+Added: Due to the timing of the
+Added: transaction, management has excluded TicketSmarter from our annual evaluation of internal control over financial reporting.
+Added: The preliminary
+Added: total assets, excluding goodwill and identifiable intangible assets, for TicketSmarter represent approximately 14.8% to our consolidated
+Added: assets as of December 31, 2021.
+Added: The preliminary total revenue of this acquisition represents less than 50.0% of our consolidated revenues
+Added: for the year ended December 31, 2021.
+Added: connection with the filing of this Annual Report on Form 10-K, our management assessed the effectiveness of our internal control over
+Added: financial reporting as of December 31, 2021.
+Added: In making this assessment, our management used the criteria set forth by 2013 Internal
+Added: Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission.
+Added: assessment using the framework in 2013 Internal Control – Integrated Framework , management believes that, as of December
+Added: 31, 2021, our internal control over financial reporting is effective.
in Internal Control Over Financial Reporting
−Removed: have been no changes in our internal control over financial reporting during the year ended December 31, 2020, that have materially
−Removed: affected, or are reasonably likely to materially affect, our internal control over financial reporting.
+Added: are in the process of integrating our recent acquisitions, which were acquired at numerous dates throughout 2021, into our overall internal
+Added: control over financial reporting process.
+Added: Other than this integration, there
+Added: have been no changes in our internal control over financial reporting during the year ended December 31, 2021, that have materially affected,
+Added: or are reasonably likely to materially affect, our internal control over financial reporting.
+Added: We have not experienced any material
+Added: impact to our internal controls over financial reporting resulting from the fact that employees are working remotely due to the global
+Added: COVID-19 pandemic.
+Added: We are continually monitoring and assessing the impact of the global COVID-19 pandemic on our internal controls to
+Added: minimize the affect on their design and operating effectiveness.
+Added: Disclosure Regarding
+Added: Foreign Jurisdictions that Prevent Inspections.
+Added: Not applicable.
Executive Officers and Corporate Governance.
−Removed: with respect to our directors and executive officers is incorporated herein by reference to our definitive proxy statement, which
−Removed: we expect to file no later than 120 days after December 31, 2020 (our “2021 Proxy Statement”).
−Removed: with respect to compliance with Section 16(a) of the Exchange Act, is incorporated herein by reference
−Removed: to our 2021 Proxy Statement.
−Removed: with respect to our code of business conduct and ethics is incorporated herein by reference to our 2021 Proxy Statement.
−Removed: with respect to our corporate governance disclosures is incorporated herein by reference to our 2021 Proxy Statement.
+Added: information required by Item 10 is incorporated
+Added: herein by reference to our definitive proxy statement, which we expect to file no later than 120 days after December 31, 2021 (our “2022
+Added: Proxy Statement”).
Compensation.
−Removed: with respect to the compensation of our executive officers and our directors is incorporated herein by reference to our 2021 Proxy
+Added: information required by Item is incorporated herein by reference to our 2022 Proxy Statement.
Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.
−Removed: with respect to security ownership of certain beneficial owners and management and related stockholder matters, is incorporated
+Added: information required by Item 12 is incorporated
herein by reference to our 2022 Proxy Statement.
1 unchanged sentence
Relationships and Related Transactions, and Director Independence.
−Removed: with respect to certain relationships and related transactions, and director independence is incorporated herein by reference
−Removed: to our 2021 Proxy Statement.
−Removed: Accounting Fees and Services.
−Removed: with respect to the fees paid to and services provided by our principal accountants is incorporated herein by reference to our
−Removed: 2021 Proxy Statement.
+Added: information required by Item 13 is incorporated
+Added: herein by reference to our 2022 Proxy Statement.
+Added: Accountant Fees and Services.
+Added: information required by Item 14 is incorporated herein by reference to our 2022 Proxy Statement.
and Financial Statement Schedules.
1 unchanged sentence
Financial Statements :
−Removed: consolidated financial statements required to be included in Part II, Item 8, Financial Statements and Supplementary Data,
−Removed: begin on Page F-1 and are submitted as a separate section of this Annual Report on Form 10-K.
+Added: consolidated financial statements required to be included in Part II, Item 8, Financial Statements and Supplementary Data, begin
+Added: on Page F-1 and are submitted as a separate section of this Annual Report on Form 10-K.
Statement Schedules :
−Removed: schedules are omitted because they are not applicable or are not required, or because the required information is included
−Removed: in the consolidated financial statements or notes in this Annual Report on Form 10-K.
+Added: schedules are omitted because they are not applicable or are not required, or because the required information is included in the
+Added: consolidated financial statements or notes in this Annual Report on Form 10-K.
Plan of Merger among Vegas Petra, Inc., a Nevada corporation, and Digital Ally, Inc., a Nevada corporation, and its stockholders, dated November 30, 2004.
3 unchanged sentences
Certificate of Amendment of Digital Ally, Inc., dated July 27, 2018.
+Added: Certificate of Amendment to Articles of Incorporation filed with the Nevada Secretary of State on September 25, 2020.
Amended and Restated Bylaws of Digital Ally, Inc.
12 unchanged sentences
Form of Series C Common Stock Purchase Warrant.
−Removed: Description of the Registrant’s Securities Registered Pursuant to Section 12 of the Securities Exchange Act of 1934
+Added: Description of the Registrant’s Securities Registered Pursuant to Section 12 of the Securities Exchange Act of 1934
+Added: Form of Common Stock Purchase Warrant (Exchange Warrant)
+Added: Form of Common Stock Purchase Warrant (Replacement Original Warrant)
Opinion of Quarles & Brady, LLP
30 unchanged sentences
Form of Securities Purchase Agreement, dated as of January 27, 2021, by and between the Company and the Investors.
+Added: Commercial Real Estate Sales Contract, dated February 24, 2021, between the Company and DDG Holding, LLC.
+Added: Form of Operating Agreement of Nobility Healthcare, LLC, dated June 1, 2021
+Added: Warrant Exchange Agreement, dated August 19, 2021, by and among the Company and the warrant holders who are signatories thereto.
+Added: Unit Purchase Agreement, dated September 2, 2021
Code of Ethics and Code of Conduct.
16 unchanged sentences
Taxonomy Presentation Linkbase **
−Removed: The XBRL related information in Exhibit 101 to this Annual Report on Form 10-K shall not be deemed “filed”
−Removed: of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to liability of that Section and shall
−Removed: not be incorporated by reference into any filing or other document pursuant to the Securities Act of 1933, as amended, except
−Removed: as shall be expressly set forth by specific reference in such filing or document.
−Removed: as an exhibit to the Company’s Form SB-2, filed October 16, 2006, No.
−Removed: as an exhibit to the Company’s Annual Report on Form 10KSB for the Year ended December 31, 2007.
−Removed: as an exhibit to the Company’s Current Report on Form 8-K dated November 20, 2009.
−Removed: as an exhibit to the Company’s Annual Report on Form 10K for the Year ended December 31, 2009.
−Removed: as an exhibit to the Company’s Form 8-K filed August 30, 2012.
−Removed: as an exhibit to the Company’s October 2006 Form SB-2.
−Removed: as an exhibit to the Company’s Form 8-K filed July 17, 2015
−Removed: as an exhibit to the Company’s Form S-8, filed October 23, 2007, No.
−Removed: as an exhibit to the Company’s Annual Report on Form 10K for the Year ended December 31, 2009.
−Removed: as an exhibit to the Company’s Form 8-K filed June 1, 2011.
−Removed: as an exhibit to the Company’s Form S-8 filed May 23, 2016.
−Removed: as an exhibit to the Company’s Form S-8 filed January 3, 2017.
−Removed: as an exhibit to the Company’s Form 8-K filed August 25, 2017.
−Removed: as an exhibit to the Company’s Form 8-K filed April 4, 2018.
−Removed: as an exhibit to the Company’s Form 8-K filed August 2, 2018.
−Removed: as an exhibit to the Company’s Registration Statement on Form S-8 filed August 20, 2018.
−Removed: as an Exhibit 5.1 to the October 2006 Form SB-2.
−Removed: as an exhibit to the Company’s Form 8-K filed August 5, 2019.
−Removed: as an exhibit to the Company’s Form 8-K filed December 10, 2007.
−Removed: as an exhibit to the Company’s Registration Statement on Form S-1/A filed February 7, 2020.
−Removed: as an exhibit to the Company’s Quarterly Report on Form 10-Q for the Quarter ended June 30, 2020.
−Removed: Filed as an exhibit to the Company’s Form 8-K filed
−Removed: April 8, 2020.
−Removed: Filed as an exhibit to the Company’s Form 8-K filed
−Removed: January 12, 2021.
−Removed: Filed as an exhibit to the Company’s Form 8-K filed
−Removed: January 28, 2021.
−Removed: financial statement schedules have been provided because the information is not required or is shown either in the financial
−Removed: statements or the notes thereto.
−Removed: to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report
−Removed: to be signed on its behalf by the undersigned, thereunto duly authorized.
+Added: Cover Page Interactive Data File (embedded within the Inline XBRL document)
+Added: The XBRL related information in Exhibit 101 to this Annual Report on Form 10-K shall not be deemed “filed” for purposes of
+Added: Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to liability of that Section and shall not be incorporated
+Added: by reference into any filing or other document pursuant to the Securities Act of 1933, as amended, except as shall be expressly set forth
+Added: by specific reference in such filing or document.
+Added: Filed as an exhibit to
+Added: the Company’s Form SB-2, filed October 16, 2006, No.
+Added: Filed as an exhibit to
+Added: the Company’s Annual Report on Form 10KSB for the Year ended December 31, 2007.
+Added: Filed as an exhibit to
+Added: the Company’s Current Report on Form 8-K dated November 20, 2009.
+Added: Filed as an exhibit to
+Added: the Company’s Annual Report on Form 10K for the Year ended December 31, 2009.
+Added: Filed as an exhibit to
+Added: the Company’s Form 8-K filed August 30, 2012.
+Added: Filed as an exhibit to
+Added: the Company’s October 2006 Form SB-2.
+Added: Filed as an exhibit to
+Added: the Company’s Form 8-K filed July 17, 2015
+Added: Filed as an exhibit to
+Added: the Company’s Form S-8, filed October 23, 2007, No.
+Added: Filed as an exhibit to
+Added: the Company’s Annual Report on Form 10K for the Year ended December 31, 2009.
+Added: Filed as an exhibit to
+Added: the Company’s Form 8-K filed June 1, 2011.
+Added: Filed as an exhibit to
+Added: the Company’s Form S-8 filed May 23, 2016.
+Added: Filed as an exhibit to
+Added: the Company’s Form S-8 filed January 3, 2017.
+Added: Filed as an exhibit to
+Added: the Company’s Form 8-K filed August 25, 2017.
+Added: Filed as an exhibit to
+Added: the Company’s Form 8-K filed April 4, 2018.
+Added: Filed as an exhibit to
+Added: the Company’s Form 8-K filed August 2, 2018.
+Added: Filed as an exhibit to
+Added: the Company’s Registration Statement on Form S-8 filed August 20, 2018.
+Added: Filed as an Exhibit 5.1
+Added: to the October 2006 Form SB-2.
+Added: Filed as an exhibit to
+Added: the Company’s Form 8-K filed August 5, 2019.
+Added: Filed as an exhibit to
+Added: the Company’s Form 8-K filed December 10, 2007.
+Added: Filed as an exhibit to
+Added: the Company’s Registration Statement on Form S-1/A filed February 7, 2020.
+Added: Filed as an exhibit to
+Added: the Company’s Quarterly Report on Form 10-Q for the Quarter ended June 30, 2020.
+Added: Filed as an exhibit to
+Added: the Company’s Form 8-K filed April 8, 2020.
+Added: Filed as an exhibit to
+Added: the Company’s Form 8-K filed January 12, 2021.
+Added: Filed as an exhibit to
+Added: the Company’s Form 8-K filed January 28, 2021.
+Added: Filed as an exhibit
+Added: to the Company’s Annual Report on Form 10-K for the Year ended December 31, 2020.
+Added: Filed as an exhibit
+Added: to the Company’s Form 8-K filed April 16, 2021.
+Added: Filed as an exhibit
+Added: to the Company’s Form 8-K filed May 3, 2021.
+Added: Filed as an exhibit
+Added: to the Company’s Form 8-K filed June 9, 2021.
+Added: Filed as an exhibit
+Added: to the Company’s Form 8-K filed August 19, 2021.
+Added: Filed as an exhibit
+Added: to the Company’s Form 8-K filed September 9, 2021.
+Added: financial statement schedules have been provided because the information is not required or is shown either in the financial statements
+Added: or the notes thereto.
+Added: to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed
+Added: on its behalf by the undersigned, thereunto duly authorized.
Nevada corporation
and Chief Executive Officer
+Added: April 15, 2022
person whose signature appears below authorizes Stanton E.
−Removed: Ross to execute in the name of each such person who is then an officer
−Removed: or director of the registrant, and to file, any amendments to this Annual Report on Form 10-K necessary or advisable to enable
−Removed: the registrant to comply with the Securities Exchange Act of 1934 and any rules, regulations and requirements of the Securities
−Removed: and Exchange Commission in respect thereof, which amendments may make such changes in such Report as such attorney-in-fact may
−Removed: deem appropriate.
−Removed: to the requirements of the Securities Exchange Act of 1934, as amended, this report has been signed below by following persons
+Added: Ross to execute in the name of each such person who is then an officer or
+Added: director of the registrant, and to file, any amendments to this Annual Report on Form 10-K necessary or advisable to enable the registrant
+Added: to comply with the Securities Exchange Act of 1934 and any rules, regulations and requirements of the Securities and Exchange Commission
+Added: in respect thereof, which amendments may make such changes in such Report as such attorney-in-fact may deem appropriate.
+Added: to the requirements of the Securities Exchange Act of 1934, as amended, this report has been signed below by the following persons
on behalf of the Registrant and in the capacities and on the dates indicated.
3 unchanged sentences
Hutchins, Director
+Added: Hoffmann, III
+Added: April 15, 2022
+Added: Hoffmann, III, Director
Heckman, Chief Financial Officer, Secretary, Treasurer and
2 unchanged sentences
TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: Report of Independent Registered Public Accounting Firm
+Added: of Independent Registered Public Accounting Firm (PCAOB ID No:
Financial Statements:
−Removed: Consolidated Balance Sheets –
−Removed: December 31, 2020 and 2019
+Added: Consolidated Balance Sheets – December 31, 2021 and 2020
Consolidated Statements of Operations for the Years Ended December 31, 2021 and 2020
−Removed: Consolidated Statements of Stockholders’
−Removed: Equity (Deficit) for the Years Ended December 31, 2020 and 2019
+Added: Consolidated Statements of Stockholders’ Equity (Deficit) for the Years Ended December 31, 2021 and 2020
Consolidated Statements of Cash Flows for the Years Ended December 31, 2021 and 2020
3 unchanged sentences
on the Financial Statement
−Removed: We have audited the accompanying consolidated
−Removed: balance sheets of Digital Ally, Inc.
−Removed: and its subsidiaries (the Company) as of December 31, 2020 and 2019, the related consolidated
−Removed: statements of operations, stockholders’
−Removed: equity (deficit) and cash flows for each of the
−Removed: two years in period ended December 31, 2020, and the related notes (collectively referred to as the financial statement).
−Removed: In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company
−Removed: as of December 31, 2020 and 2019, and the results of its operations and its cash flows for each of the two
−Removed: years in the period ended December 31, 2020, in conformity with accounting principles generally accepted in
−Removed: the United States of America.
−Removed: financial statements are the responsibility of the Company’s management.
−Removed: Our responsibility is to express an opinion
−Removed: on the Company’s financial statements based on our audits.
−Removed: We are a public accounting firm registered with
−Removed: the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company
−Removed: in accordance with U.S.
−Removed: federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission
−Removed: and the PCAOB.
+Added: have audited the accompanying consolidated balance sheets of Digital Ally, Inc.
+Added: and its subsidiaries (the Company) as of December 31,
+Added: 2021 and 2020, the related consolidated statements of operations, stockholders’ equity (deficit) and cash flows for each of the
+Added: years in the two year period ended December 31, 2021, and the related notes (collectively referred to as the financial statements).
+Added: our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December
+Added: 31, 2021 and 2020, and the results of its operations and its cash flow for each of the years in the two year period ended December 31,
+Added: 2021, in conformity with accounting principles generally accepted in the United States of America.
+Added: financial statement are the responsibility of the Company’s management.
+Added: Our responsibility is to express an opinion on the Company’s
+Added: financial statements based on our audits.
+Added: We are a public accounting firm registered with the Public Company Accounting Oversight Board
+Added: (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with U.S.
+Added: federal securities laws
+Added: and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
conducted our audits in accordance with the standards of the PCAOB.
−Removed: Those standards require that we plan and perform the
−Removed: audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to
−Removed: error or fraud.
−Removed: The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial
−Removed: As part of our audits, we are required to obtain an understanding of internal control over financial reporting
−Removed: but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.
+Added: Those standards require that we plan and perform the audit to obtain
+Added: reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud.
+Added: is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.
+Added: As part of our audits,
+Added: we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion
+Added: on the effectiveness of the Company’s internal control over financial reporting.
Accordingly, we express no such opinion.
−Removed: audits included performing procedures to assess the risks of material misstatement of the financial statements, whether
−Removed: due to error or fraud, and performing procedures that respond to those risks.
−Removed: Such procedures included examining, on a test basis,
−Removed: evidence regarding the amounts and disclosures in the financial statements.
−Removed: Our audits also included evaluating the accounting
−Removed: principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial
−Removed: We believe that our audits provide a reasonable basis for our opinion.
−Removed: Critical Audit Matters
−Removed: The critical audit matters communicated below are matters arising from
−Removed: the current period audit of the financial statements that were communicated or required to be communicated to the audit
−Removed: committee and that:
−Removed: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our
−Removed: especially challenging, subjective, or complex judgments.
−Removed: The communication of critical audit matters does not alter in any
−Removed: way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters
−Removed: below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they
−Removed: Value of Inventories –
−Removed: Notes 1 and 4 to the consolidated financial statements
+Added: audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error
+Added: or fraud, and performing procedures that respond to those risks.
+Added: Such procedures included examining, on a test basis, evidence regarding
+Added: the amounts and disclosures in the financial statements.
+Added: Our audits also included evaluating the accounting principles used and significant
+Added: estimates made by management, as well as evaluating the overall presentation of the financial statements.
+Added: We believe that our audits
+Added: provide a reasonable basis for our opinion.
+Added: Audit Matters
+Added: critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated
+Added: or required to be communicated to the audit committee and that:
+Added: (1) relate to accounts or disclosures that are material to the financial
+Added: statements and (2) involved our especially challenging, subjective, or complex judgments.
+Added: The communication of critical audit matters
+Added: does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit
+Added: matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
+Added: and Other Intangibles arising from the acquisition of TicketSmarter – Refer to Notes 1 and 20 to the consolidated financial
Audit Matter Description
−Removed: As disclosed in Note 1 and 4 to the consolidated
−Removed: financial statements, inventories consist of various components, work-in-process and finished goods, and are carried at the lower
−Removed: of cost or net realizable value, with cost determined by standard cost methods, which approximate the first-in, first-out method.
+Added: disclosed in Note 1, Goodwill arises in connection with acquisitions.
+Added: The excess purchase price over the fair value of net tangible assets
+Added: and identifiable intangible assets acquired is recorded as goodwill.
+Added: disclosed in Note 20, on September 1, 2021, the Company completed an acquisition referred to as the TicketSmarter Acquisition in
+Added: accordance with the stock purchase agreement.
+Added: The consideration included an initial payment through a combination of cash and common
+Added: In addition to the Initial Payment Amount, the Company agreed to issue an earn-out agreement to the selling stockholders in
+Added: the contingent amount of $4,244,400 that is subject to an earn-out adjustment based on actual EBITDA achieved in 2021.
+Added: gave a fair value of approximately $3,700,000 to the earn-out on the date of acquisition which is considered a contingent liability.
+Added: However, following the completion of 2021, it was determined that the actual EBITDA threshold for any earn-out adjustment to be paid
+Added: was not met, therefore, the contingent earn-out is reduced to zero resulting in a gain related to this revaluation is recorded in
+Added: the Company’s consolidated statements of operations for the year ended December 31, 2021.
+Added: Auditing the accounting for the
+Added: acquisition was complex due to the significant estimation uncertainty in determining the fair values of identified intangible
+Added: assets, which consisted of Sponsorship agreement network of $5,600,000, Trademarks of $600,000, Search engine optimization/content
+Added: of $600,000 and Goodwill of $5,675,280.
+Added: the significant judgments made by management to estimate the earn-out as well as intangible assets acquired with the TicketSmarter Acquisition,
+Added: performing audit procedures to evaluate the reasonableness of management’s estimates and assumptions required a high degree of
+Added: auditor judgment and an increased effort, including the need to involve our fair value specialists.
+Added: the Critical Audit Matter Was Addressed in the Audit
+Added: utilized personnel with specialized knowledge and skill in valuation to assist in;
+Added: a) assessing the appropriateness and relative
+Added: weighting of valuation methodology for the various intangible assets, including the With-and-Without Method, Cost to Replace, Relief
+Added: from Royalty and Monte Carlo Simulation, b) evaluating the reasonableness of the growth rates, percent of revenues lost without existing
+Added: agreements, discount rate used in the income approach, c) evaluating the reasonableness of the assumptions and estimates used in
+Added: the various valuation methodologies.
+Added: the reasonableness of management’s significant estimates and assumptions including revenue growth rates and EBITDA margins,
+Added: discount rates and futures market conditions.
+Added: if there have been events and circumstances that might indicate Goodwill has been impaired.
+Added: and assessed the appropriateness of adjustments to Goodwill, Other Intangibles and other Assets and Liabilities acquired based on
+Added: changes to their estimated fair values.
+Added: of Inventories – Refer to Notes 1 and 4 to the consolidated financial statements
+Added: Audit Matter Description
+Added: for the video solutions segment are held at the lower of cost or net realizable value, with cost determined by standard cost methods,
+Added: which approximate the first-in, first-out method.
Inventory costs include material, labor and manufacturing overhead.
−Removed: Management has established inventory reserves based on estimates
−Removed: of excess and/or obsolete inventories.
−Removed: We identified the inventory reserve for
−Removed: certain inventory products as a critical audit matter because of the significant estimates and the assumptions management makes
−Removed: to evaluate their ability to move inventories which have been slow moving during the year.
−Removed: This required a high degree of subjective
−Removed: and complex auditor judgment and an increased extent of effort when performing audit procedures to evaluate the reasonableness
−Removed: of related assumptions, as well as the viability of management’s plans to sell this inventory, to evaluate whether inventory
−Removed: reserves for certain inventory products were appropriately recorded as of December 31, 2020.
−Removed: How the Critical
−Removed: Audit Matter Was Addressed in the Audit
−Removed: Our audit procedures related to the inventory
−Removed: reserve for certain inventory products included the following, among others:
+Added: for the ticketing segment are held at the lower of cost or net realizable value, and written-off after the event has occurred.
+Added: tickets for the ticketing segment are carried at the lower of cost or net realizable value, and fully written off at the time the event
+Added: occurs if the ticket is unsold and remaining in inventory.
+Added: Management has established inventory reserves based on estimates of excess
+Added: and/or obsolete current and non-current inventory.
+Added: Manufacturing
+Added: inventory for the video solutions segment is reviewed for obsolescence and excess quantities on a quarterly basis, based on estimated
+Added: future use of quantities on hand, which is determined based on past usage, planned changes to products and known trends in markets and
+Added: Changes in support plans or technology could have a significant impact on obsolescence.
+Added: these service parts age over the related product group’s post-production service life, the Company reduces the net carrying value
+Added: of its repairable spare part inventory on the consolidated balance sheet to account for the excess that builds over the service life.
+Added: The post-production service life of systems is generally seven to twelve years and, at the end of twelve years, the carrying value for
+Added: these parts in consolidated balance sheet is reduced to zero.
+Added: The Company also perform periodic monitoring of its installed base for
+Added: premature end of service life events and expense, through cost of sales, the remaining net carrying value of any related spare parts
+Added: inventory in the period incurred.
+Added: December 31, 2021, the Company recorded a reserve for excess and obsolete inventory in the video solutions segment of $3,353,458 and
+Added: a reserve for the ticketing segment of $561,631.
+Added: Given the judgments made by management, a high degree of subjective and complex auditor
+Added: judgment was required to evaluate the estimates and assumptions related to the reserve for excess and obsolete inventory.
+Added: the Critical Audit Matter Was Addressed in the Audit
+Added: audit procedures related to the inventory reserve for the video solutions segment included the following, among others:
We evaluated the appropriateness
−Removed: and consistency of management’s methods and assumptions used in developing their estimate of the inventory reserves.
−Removed: ● We evaluated the reasonableness
−Removed: of management’s plans and strategies to sell certain inventory products deemed to be slow moving and which are already partially
−Removed: ● We performed analysis over key
−Removed: product metrics, inventory turnover, and margins, to identify and evaluate slow-moving inventory categories, negative margins,
+Added: and consistency of management’s methods and assumptions used in developing their estimate of the inventory reserves.
+Added: We performed analysis
+Added: over key product metrics, inventory turnover, and margins, to identify and evaluate slow-moving inventory categories, negative margins,
or other trends which may indicate a requirement to reserve.
−Removed: have served as the Company’s auditor since 2019.
+Added: audit procedures related to the inventory reserve for ticketing segment included the following, among others:
+Added: We evaluated the appropriateness
+Added: and consistency of management’s methods and assumptions used in developing their estimate of the inventory reserves.
+Added: We tested the reasonableness
+Added: of the reserve for events which have not occurred by analyzing historical activity prior to the acquisition and during the period
+Added: ended December 31, 2021.
+Added: Additionally, we analyzed activity subsequent to the balance sheet date for events that have already occurred
+Added: to determine the amount written down to net realizable value on the date of the event.
+Added: have served as the Company’s auditor since 2019.
+Added: ID Number 587
BALANCE SHEETS
1 unchanged sentence
Current assets:
−Removed: Cash and cash
−Removed: Accounts receivable-trade,
−Removed: less allowance for doubtful accounts
−Removed: of $123,224 –
−Removed: 2020 and $123,224 –
−Removed: Other Receivables (including $500,000 due from Related Parties
−Removed: 2020 and $0 –
+Added: Cash and cash equivalents
+Added: Accounts receivable-trade, less allowance for doubtful accounts of $ 113,234 – 2021 and $ 123,224 – 2020
+Added: Other Receivables (including $ 158,384
+Added: due from related parties – 2021 and $ 500,000
– 2020, refer to Note 17)
Inventories, net
−Removed: Income tax refund receivable,
−Removed: current assets
−Removed: Furniture, fixtures and equipment, net
−Removed: Intangible assets, net
+Added: Prepaid expenses
+Added: Total current assets
+Added: Property, plant, and equipment, net
+Added: Goodwill and other intangible assets, net
Operating lease right of use assets, net
−Removed: Liabilities and Stockholders’
−Removed: Equity (Deficit)
+Added: Liabilities and Equity
Current liabilities:
1 unchanged sentence
Accrued expenses
−Removed: Current portion of operating
−Removed: lease obligations
+Added: Current portion of operating lease obligations
Contract liabilities – current
−Removed: Unsecured promissory note
−Removed: payable, net of unamortized discount of $0 and $66,061, respectively
−Removed: Secured convertible notes
−Removed: at fair value –
−Removed: current portion
−Removed: Subordinated notes payable
−Removed: current portion
−Removed: taxes payable
−Removed: current liabilities
+Added: Debt obligations – current
+Added: Warrant derivative liabilities
+Added: Income taxes payable
+Added: Total current liabilities
Long-term liabilities:
−Removed: Proceeds investment agreement,
−Removed: at fair value
−Removed: Subordinated notes payable
−Removed: Operating lease obligation,
−Removed: liabilities-long term
+Added: Debt obligations – long term
+Added: Operating lease obligation – long term
+Added: Contract liabilities – long term
Total liabilities
Commitments and contingencies
−Removed: Stockholders’
−Removed: Equity (Deficit):
−Removed: Common stock, $0.001 par value;
−Removed: and 50,000,000 shares authorized, respectively;
+Added: Common stock, $ 0.001
+Added: 100,000,000 shares authorized;
shares issued:
−Removed: 26,834,709 –
−Removed: 2020 and 12,079,095 –
+Added: 2021 and 26,834,709 – 2020
Additional paid in capital
Treasury stock, at cost
−Removed: (63,518 shares)
( 2,157,225 )
+Added: Noncontrolling interest in consolidated subsidiary
+Added: Accumulated deficit
( 68,670,497 )
−Removed: stockholders’
−Removed: equity (deficit)
−Removed: liabilities and stockholders’
−Removed: equity (deficit)
+Added: ( 90,014,500 )
+Added: Total liabilities and equity
Notes to Consolidated Financial Statements.
2 unchanged sentences
31, 2021 AND 2020
+Added: Service and other
Total revenue
Cost of revenue:
+Added: Service and other
Total cost of revenue
Selling, general and administrative expenses:
−Removed: Research and development
−Removed: Selling, advertising and
−Removed: promotional expense
−Removed: General and administrative
−Removed: litigation settlement
−Removed: Total selling, general
−Removed: and administrative expenses
+Added: Research and development expense
+Added: Selling, advertising and promotional expense
+Added: General and administrative expense
+Added: Total selling, general and administrative expenses
+Added: Operating loss
+Added: ( 14,760,910 )
+Added: ( 7,663,651 )
Other income (expense):
1 unchanged sentence
Interest expense
−Removed: Change in fair value of secured convertible
−Removed: Change in fair value of proceeds investment
+Added: Change in fair value of secured convertible notes
+Added: ( 1,300,252 )
+Added: Change in fair value of proceeds investment agreement
+Added: Change in fair value of short-term investments
+Added: Change in fair value of warrant derivative liabilities
+Added: Change in fair value of contingent consideration promissory notes and earn-out agreements
+Added: Warrant modification expense
Gain on the extinguishment of debt
−Removed: Secured convertible
−Removed: notes issuance expense
+Added: Secured convertible notes issuance expense
Total other income (expense)
−Removed: Loss before income tax expense (benefit)
+Added: Income (loss) before income tax expense (benefit)
( 2,625,881 )
Income tax expense (benefit)
+Added: Net income (loss)
( 2,625,881 )
+Added: Net income attributable to noncontrolling interests of consolidated subsidiary
+Added: Net income (loss) attributable to common stockholders
$ ( 2,625,881 )
−Removed: Net loss per share information:
+Added: Net income (loss) per share attributable to common information:
Weighted average shares outstanding:
Notes to Consolidated Financial Statements.
−Removed: STATEMENTS OF STOCKHOLDERS’
−Removed: EQUITY (DEFICIT)
+Added: STATEMENTS OF EQUITY (DEFICIT)
ENDED DECEMBER 31, 2021 AND 2020
+Added: Noncontrolling
Balance, December 31, 2019
5 unchanged sentences
Restricted common stock forfeitures
−Removed: Issuance of common stock upon conversion of
−Removed: secured convertible notes and interest
−Removed: Issuance of common stock In connection with
−Removed: issuance of secured convertible notes
−Removed: Issuance of common stock purchase warrants
−Removed: in connection with issuance of secured convertible debentures
−Removed: Issuance of common stock upon exercise of warrants
−Removed: Issuance of common stock purchase warrants
−Removed: in connection with issuance of unsecured promissory note payable
+Added: Issuance of common stock upon conversion of secured convertible notes and interest
+Added: Issuance of common stock through underwritten public offering at $ 1.15 per share (net of offering expenses and underwriters’ discount)
+Added: Issuance of common stock through underwritten public offering at $ 1.65 per share (net of offering expenses and underwriters’ discount)
+Added: Issuance of common stock through underwritten public offering at $ 2.15 per share (net of offering expenses and underwriters’ discount)
+Added: Issuance of common stock upon exercise of common stock purchase warrants
+Added: Issuance of common stock purchase warrants in connection with issuance of secured convertible notes
+Added: Issuance of common stock upon exercise of stock options
+Added: Issuance of common stock for services rendered
+Added: Issuance of common stock purchase warrants in connection with issuance of unsecured promissory note payable
+Added: Issuance of common stock through registered direct offering at $3.095 per share and accompanying warrants (net of offering expenses and
+Added: placement agent discount)
+Added: Issuance of common stock through registered direct offering at $3.095 per share and accompanying warrants (net of offering expenses and
+Added: placement agent discount), shares
+Added: Exercise of pre-funded common stock purchase warrants at $3.095 per share
+Added: Exercise of pre-funded common stock purchase warrants at $3.095 per share, shares
+Added: Exercise of pre-funded common stock purchase warrants at $2.80 per share
+Added: Exercise of pre-funded common stock purchase warrants at $2.80 per share, shares
+Added: Issuance of pre-funded common stock purchase warrants in connection with the registered direct offerings
+Added: Issuance of common stock purchase warrants at exercise price of $3.25 per share in connection with the registered direct offerings
+Added: Issuance of common stock as consideration for acquisition
+Added: Issuance of common stock as consideration for acquisition, shares
+Added: Repurchase and cancellation of common stock
+Added: Repurchase and cancellation of common stock, shares
+Added: Cancellation of treasury stock
+Added: Cancellation of treasury stock, shares
( 2,625,881 )
2 unchanged sentences
( 2,157,225 )
+Added: ( 90,014,500 )
Stock-based compensation
1 unchanged sentence
Restricted common stock forfeitures
−Removed: Issuance of common stock upon conversion of
−Removed: secured convertible notes and interest
−Removed: Issuance of common stock through underwritten
−Removed: public offering at $1.15 per share (net of offering expenses and underwriters’
−Removed: Issuance of common stock through underwritten
−Removed: public offering at $1.65 per share (net of offering expenses and underwriters’
−Removed: Issuance of common stock through underwritten
−Removed: public offering at $2.15 per share (net of offering expenses and underwriters’
−Removed: Issuance of common stock upon exercise of common
−Removed: stock purchase warrants
−Removed: Issuance of common stock purchase warrants
−Removed: in connection with issuance of secured convertible notes
−Removed: Issuance of common stock upon exercise of stock
−Removed: Issuance of common stock for services rendered
−Removed: Issuance of common stock purchase warrants
−Removed: in connection with issuance of unsecured promissory note payable
−Removed: Balance, December 31, 2020
+Added: Issuance of common stock through registered direct offering at $ 3.095 per share and accompanying warrants (net of offering expenses and placement agent discount)
+Added: Issuance of common stock through registered direct offering at $ 2.80 per share and accompanying warrants (net of offering expenses and placement agent discount)
+Added: Exercise of pre-funded common stock purchase warrants at $ 3.095 per share
+Added: Exercise of pre-funded common stock purchase warrants at $ 2.80 per share
+Added: Issuance of pre-funded common stock purchase warrants in connection with the registered direct offerings
( 1,817,548 )
( 1,817,548 )
+Added: Issuance of common stock purchase warrants at exercise price of $ 3.25 per share in connection with the registered direct offerings
( 49,398,510 )
+Added: ( 49,398,510 )
+Added: Issuance of common stock as consideration for acquisition
+Added: Repurchase and cancellation of common stock
+Added: Cancellation of treasury stock
+Added: ( 2,157,161 )
+Added: Net income (loss)
+Added: Balance, December 31, 2021
+Added: $ 124,426,379
+Added: $ ( 68,670,497 )
Notes to Consolidated Financial Statements.
2 unchanged sentences
Cash Flows from Operating Activities:
−Removed: $ (2,625,881 )
+Added: Net income (loss)
$ ( 2,625,881 )
−Removed: Adjustments to reconcile
−Removed: net loss to net cash flows used in operating activities:
−Removed: Depreciation and
+Added: Adjustments to reconcile net income (loss) to net cash
+Added: flows used in operating activities:
+Added: Depreciation and amortization
Stock based compensation
−Removed: Issuance of common
−Removed: stock for services
−Removed: Amortization of
−Removed: debt discount
−Removed: Provision for doubtful
−Removed: accounts receivable
−Removed: Interest paid through
−Removed: issuance of common stock
−Removed: Gain on extinguishment
−Removed: Secured convertible
−Removed: debentures issuance expense
−Removed: Change in fair value
−Removed: of secured convertible debentures
−Removed: Change in fair value
−Removed: of proceeds investment agreement
−Removed: Provision for inventory
−Removed: Change in operating
−Removed: assets and liabilities:
−Removed: (Increase) decrease
−Removed: Accounts receivable
−Removed: Accounts receivable
−Removed: other (including related party)
+Added: Issuance of common stock for services
+Added: Amortization of debt discount
+Added: Provision for doubtful accounts receivable
+Added: Interest paid through issuance of common stock
+Added: Gain on extinguishment of debt
+Added: ( 1,417,413 )
+Added: Secured convertible debentures issuance expense
+Added: Change in fair value of secured convertible debentures
+Added: Change in fair value of proceeds investment agreement
+Added: ( 5,250,000 )
+Added: Change in fair value of contingent consideration promissory notes and earn-out
+Added: Change in fair value of warrant derivative liability
+Added: Warrant modification expense
+Added: Provision for inventory obsolescence
+Added: Change in operating assets and liabilities:
+Added: (Increase) decrease in:
+Added: Accounts receivable – trade
+Added: Accounts receivable – other (including related party)
+Added: ( 1,015,191 )
+Added: ( 1,431,080 )
+Added: ( 3,197,552 )
Prepaid expenses
−Removed: Income tax refund
−Removed: Operating lease
−Removed: right of use assets
−Removed: Increase (decrease)
+Added: ( 3,839,458 )
+Added: ( 1,649,603 )
+Added: Income tax refund receivable
+Added: Operating lease right of use assets
+Added: Increase (decrease) in:
Accounts payable
+Added: ( 1,907,608 )
+Added: ( 1,195,310 )
Accrued expenses
Income taxes payable
−Removed: Operating lease
−Removed: cash used in operating activities
+Added: Operating lease obligations
+Added: Contract liabilities
+Added: Net cash used in operating activities
( 17,825,108 )
+Added: ( 13,274,715 )
Cash Flows from Investing Activities:
−Removed: Purchases of furniture,
−Removed: fixtures and equipment
−Removed: Additions to intangible
−Removed: of notes receivable
−Removed: cash used in investing activities
+Added: Purchases of property, plant and equipment
+Added: ( 6,428,225 )
+Added: Additions to intangible assets
+Added: ( 1,189,132 )
+Added: Cash paid for acquisition of Medical Billing Company
+Added: Cash paid for acquisition of Medical Billing Company
+Added: Cash paid for acquisition of TicketSmarter
+Added: Repayment (issuance) of notes receivable
+Added: Net cash used in investing activities
+Added: ( 19,124,379 )
+Added: ( 1,499,189 )
Cash Flows from Financing Activities:
−Removed: Proceeds from unsecured
−Removed: promissory note payable, related party
−Removed: Proceeds from unsecured
−Removed: promissory note payable
−Removed: Proceeds from PPP/EIDL
−Removed: Repayment of proceeds
−Removed: investment agreement
−Removed: Proceeds from issuance
−Removed: of common stock and warrants, net of issuance costs
−Removed: Proceeds from secured
−Removed: convertible debentures
−Removed: Secured convertible
−Removed: debenture issuance expense
−Removed: Principal payments
−Removed: on related party note payable
−Removed: Principal payment
−Removed: on unsecured notes payable
−Removed: Principal payment
−Removed: on secured convertible debentures
−Removed: Proceeds from issuance
−Removed: of common stock upon exercise of warrants
−Removed: Proceeds from exercising
−Removed: stock options
−Removed: Net cash (used
−Removed: in) provided by financing activities
−Removed: Net increase (decrease) in cash and
−Removed: cash equivalents
−Removed: equivalents, beginning of year
−Removed: Cash, cash equivalents,
−Removed: Supplemental disclosures of cash flow
−Removed: payments for interest
−Removed: payments for income taxes
−Removed: Supplemental disclosures of non-cash
−Removed: investing and financing activities:
−Removed: common stock grant
−Removed: common stock forfeitures
−Removed: of Adoption of ASC 842 - obtaining right of use asset for lease liability
−Removed: allocated to common stock purchase warrants in connection with proceeds from secured convertible debentures
−Removed: of common stock upon conversion of secured convertible notes
−Removed: of common stock related to the issuance of secured convertible notes
−Removed: allocated to common stock purchase warrants in connection with issuance of unsecured promissory note payable
+Added: Proceeds from issuance of common stock upon exercise of pre-funded warrants
+Added: Net proceeds from sale of common stock in registered direct offerings
+Added: Repurchase and cancellation of common stock
+Added: Proceeds from unsecured promissory note payable, related party
+Added: Proceeds from unsecured promissory note payable
+Added: Proceeds from PPP/EIDL Loans
+Added: Repayment of proceeds investment agreement
+Added: ( 1,250,000 )
+Added: Proceeds from issuance of common stock and warrants, net of issuance costs
+Added: Proceeds from secured convertible debentures
+Added: Secured convertible debenture issuance expense
+Added: Principal payments on related party note payable
+Added: Principal payment on unsecured notes payable
+Added: Principal payment on secured convertible debentures
+Added: Proceeds from issuance of common stock upon exercise of warrants
+Added: Proceeds from exercising stock options
+Added: Net cash provided by financing activities
+Added: Net increase in cash and cash equivalents
+Added: Cash, cash equivalents, beginning of year
+Added: Cash, cash equivalents, end of year
+Added: Supplemental disclosures of cash flow information:
+Added: Cash payments for interest
+Added: Cash payments for income taxes
+Added: Supplemental disclosures of non-cash investing and financing activities:
+Added: Restricted common stock grant
+Added: Restricted common stock forfeitures
+Added: Amounts allocated to common stock purchase warrants in connection with proceeds from secured convertible debentures
+Added: Issuance of common stock upon conversion of secured
+Added: convertible notes
+Added: Issuance of contingent consideration earn-out agreement
+Added: for business acquisitions
+Added: Issuance of contingent consideration promissory note for
+Added: business acquisitions
+Added: Assets acquired in business acquisitions
+Added: Identifiable intangible assets acquired in business acquisitions
+Added: acquired in business acquisitions
+Added: Liabilities assumed in business acquisitions
+Added: Common stock issued as consideration for business acquisitions
+Added: Amounts allocated to initial measurement of warrant derivative
+Added: liabilities in connection to the warrants and pre-funded warrants
+Added: Cancellation of treasury stock
Notes to Consolidated Financial Statements.
1 unchanged sentence
NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
−Removed: (with its wholly-owned subsidiaries, Digital Ally International, Inc.
−Removed: and Shield Products, LLC collectively, “Digital
−Removed: “Digital,”
−Removed: and the “Company”) produces digital video imaging, storage products and disinfectant
−Removed: and related safety products for use in law enforcement, security and commercial applications.
−Removed: The Company’s products include,
−Removed: among others;
−Removed: in-car digital video/audio recorders contained in a rear-view mirror for use in law enforcement and commercial fleets;
−Removed: a system that provides its law enforcement customers with audio/video surveillance from multiple vantage points and hands-free
−Removed: automatic activation of body-worn cameras and in-car video systems;
−Removed: a miniature digital video system designed to be worn on an
−Removed: individual’s body;
−Removed: and cloud storage solutions.
−Removed: The Company has recently added two new lines of branded products:
−Removed: ThermoVu™
−Removed: line, which is a line of self-contained temperature monitoring stations that provides alerts and controls facility
−Removed: access when an individual’s temperature exceeds a pre-set threshold and (2) the Shield™
−Removed: disinfectant and cleanser
−Removed: line, which is for use against viruses and bacteria and which we began offering to the Company’s law enforcement and commercial
−Removed: customers beginning late in the second quarter of 2020.
−Removed: Both product lines are manufactured by third parties.
−Removed: the Company has active research and development programs to adapt its technologies to other applications.
−Removed: It can integrate electronic,
−Removed: radio, computer, mechanical, and multi-media technologies to create unique solutions to address needs in a variety of other industries
−Removed: and markets, including mass transit, school bus, taxicab and the military.
−Removed: The Company sells its products to law enforcement agencies,
−Removed: private security customers and organizations, and consumer and commercial fleet operators through direct sales domestically and
−Removed: third-party distributors internationally.
−Removed: Company was originally incorporated in Nevada on December 13, 2000 as Vegas Petra, Inc.
+Added: of Business :
+Added: was originally incorporated in Nevada on December 13, 2000 as Vegas Petra, Inc.
and had no operations until 2004.
1 unchanged sentence
entered into a Plan of Merger with Digital Ally, Inc., at which time the merged entity was renamed Digital
−Removed: following is a summary of the Company’s Significant Accounting Policies:
+Added: business of Digital Ally, Inc.
+Added: (with its wholly-owned subsidiaries, Digital Ally International, Inc., Shield Products, LLC, Digital Ally
+Added: Healthcare, LLC, TicketSmarter, Inc., Worldwide Reinsurance, Ltd., and its majority-owned subsidiary Nobility Healthcare, LLC, collectively,
+Added: “Digital Ally,” “Digital,” and the “Company”) is divided into three reportable operating segments:
+Added: 1) the Video Solutions Segment, 2) the Revenue Cycle Management Segment and 3) the Ticketing Segment.
+Added: The Video Solutions Segment is
+Added: our legacy business that produces digital video imaging, storage products, disinfectant and related safety products for use in law enforcement,
+Added: security and commercial applications.
+Added: This segment includes both service and product revenues through our subscription models offering
+Added: cloud and warranty solutions, and hardware sales for video and health safety solutions.
+Added: The Revenue Cycle Management Segment provides
+Added: working capital and back-office services to a variety of healthcare organizations throughout the country, as a monthly service fee.
+Added: Ticketing Segment we act as an intermediary between ticket buyers and sellers within our secondary ticketing platform, ticketsmarter.com,
+Added: and we also acquire tickets from primary sellers to then sell through various platforms.
+Added: The accounting guidance on Segment Reporting
+Added: establishes standards for reporting information regarding operating segments in annual financial statements and requires selected
+Added: information of those segments to be presented in financial statements.
+Added: Such required segment information is included in Note 21.
+Added: Company also formed Worldwide Reinsurance Ltd., during 2021 which is a captive insurance company incorporated during 2021 and domiciled
+Added: This wholly-owned subsidiary will provide primarily liability insurance coverage to the Company for which insurance may not
+Added: be currently available or economically feasible in today’s insurance marketplace.
+Added: following is a summary of the Company’s Significant Accounting Policies:
of Consolidation :
−Removed: accompanying financial statements include the consolidated accounts of Digital Ally and its wholly-owned subsidiaries, Digital Ally International,
−Removed: and Shield Products, LLC.
+Added: accompanying financial statements include the consolidated accounts of Digital Ally, its wholly-owned subsidiaries, Digital Ally International,
+Added: Inc., Shield Products, LLC, Digital Ally Healthcare, LLC, TicketSmarter, Inc, and Worldwide Reinsurance, Ltd.
+Added: and its majority-owned
+Added: subsidiary Nobility Healthcare, LLC.
All intercompany balances and transactions have been eliminated during consolidation.
2 unchanged sentences
The Company formed
−Removed: Shield Products, LLC in May 2020 to facilitate the sales of its Shield™
−Removed: line of disinfectant/cleanser products and ThermoVu™
+Added: Shield Products, LLC in May 2020 to facilitate the sales of its Shield™ line of disinfectant/cleanser products and ThermoVu®
line of temperature monitoring equipment.
+Added: The Company formed Nobility Healthcare, LLC in June 2021 to facilitate the operations of its
+Added: revenue cycle management solutions and back-office services for healthcare organizations.
+Added: Lastly, the Company formed TicketSmarter, Inc.
+Added: upon its acquisition of Goody Tickets, LLC and TicketSmarter, LLC, to facilitate the global ticketing operations.
+Added: The Company formed
+Added: Worldwide Reinsurance Ltd., which is a captive insurance company incorporated during 2021 and domiciled in Bermuda.
+Added: It will provide primarily
+Added: liability insurance coverage to the Company for which insurance may not be currently available or economically feasible in today’s
+Added: insurance marketplace.
Value of Financial Instruments :
3 unchanged sentences
debentures and proceeds investment agreement on a fair value basis.
+Added: Recognition :
Company applies the provisions of Accounting Standards Codification (ASC) 606-10, Revenue from Contracts with Customers , and all
7 unchanged sentences
revenue when a performance obligation is satisfied.
+Added: Company has two different revenue streams, product and service, represented through its three segments.
+Added: The Company reports all revenues
+Added: on a gross basis, other than service revenues from the Company’s ticketing and revenue cycle management segments, Revenues generated
+Added: by all segments are reported net of sales taxes.
Company considers customer purchase orders, which in some cases are governed by master sales agreements, to be the contracts with the
2 unchanged sentences
As part of part of its consideration for the contract,
−Removed: the Company evaluates certain factors including the customers’
−Removed: ability to pay (or credit risk).
+Added: the Company evaluates certain factors including the customers’ ability to pay (or credit risk).
For each contract, the Company
3 unchanged sentences
it expects to be entitled.
−Removed: As the Company’s standard payment terms are less than one year, it has elected the practical expedient
+Added: As the Company’s standard payment terms are less than one year, it has elected the practical expedient
under ASC 606-10-32-18 to not assess whether a contract has a significant financing component.
5 unchanged sentences
Revenue is recognized when control of the product is transferred to the customer (i.e.
−Removed: when the Company’s performance
+Added: when the Company’s performance
obligations is satisfied), which typically occurs at shipment.
5 unchanged sentences
product sales when incurred as the amortization period of the commission asset the Company would have otherwise recognized is less than
−Removed: Company sells its products and services to law enforcement and commercial customers in the following manner:
−Removed: to domestic customers are made direct to the end customer (typically a law enforcement agency or a commercial customer) through its
−Removed: sales force, which is composed of its employees.
−Removed: Revenue is recorded when the product is shipped to the end customer.
−Removed: to international customers are made through independent distributors who purchase products from the Company at a wholesale price
−Removed: and sell to the end user (typically law enforcement agencies or a commercial customer) at a retail price.
−Removed: The distributor retains
−Removed: the margin as its compensation for its role in the transaction.
−Removed: The distributor generally maintains product inventory, customer receivables
−Removed: and all related risks and rewards of ownership.
−Removed: Accordingly, upon application of steps one through five above, revenue is recorded
−Removed: when the product is shipped to the distributor consistent with the terms of the distribution agreement.
−Removed: parts and services for domestic and international customers are generally handled by its inside customer service employees.
−Removed: is recognized upon shipment of the repair parts and acceptance of the service or materials by the end customer.
−Removed: taxes collected on products sold are excluded from revenues and are reported as accrued expenses in the accompanying balance sheets until
−Removed: payments are remitted.
and other revenue is comprised of revenues from extended warranties, repair services, cloud revenue and software revenue.
6 unchanged sentences
criteria have been met.
−Removed: with some of the Company’s customers contain multiple performance obligations that are distinct and accounted for separately.
−Removed: transaction price is allocated to the separate performance obligations on a relative standalone selling price (“SSP”).
−Removed: Company determined SSP for all the performance obligations using observable inputs, such as standalone sales and historical pricing.
−Removed: SSP is consistent with the Company’s overall pricing objectives, taking into consideration the type of service being provided.
−Removed: SSP also reflects the amount the Company would charge for the performance obligation if it were sold separately in a standalone sale.
−Removed: Multiple performance obligations consist of product, software, cloud subscriptions and extended warranties.
−Removed: Company’s multiple performance obligations may include future in-car or body-worn camera devices to be delivered at defined points
+Added: Company’s multiple performance obligations may include future in-car or body-worn camera devices to be delivered at defined points
within a multi-year contract, and in those arrangements, the Company allocates total arrangement consideration over the life of the multi-year
−Removed: contract to future deliverables using management’s best estimate of selling price.
+Added: contract to future deliverables using management’s best estimate of selling price.
+Added: Cycle Management
+Added: Company reports revenue cycle management revenues on a net basis, as its primary source of revenue is its end-to end service fees
+Added: which is generally determined as a percentage of the invoice amounts collected.
+Added: These service fees are reported as revenue monthly
+Added: upon completion of the Company’s performance obligation to provide the agreed upon service.
+Added: Company reports ticketing revenue on a gross or net basis based on management’s assessment of whether the Company is acting as
+Added: a principal or agent in the transaction.
+Added: The determination is based upon the evaluation of control over the event ticket, including the
+Added: right to sell the ticket, prior to its transfer to the ticket buyer.
+Added: Company sells tickets held in inventory, which consists of one performance obligation, being to transfer control of an event ticket to
+Added: the buyer upon confirmation of the order.
+Added: The Company acts as the principal in these transactions as the ticket is owned by the Company
+Added: at the time of sale, therefore controlling the ticket prior to transferring to the customer.
+Added: In these transactions, revenue is recorded
+Added: on a gross basis based on the value of the ticket and is recognized when an order is confirmed.
+Added: Payment is typically due upon delivery
+Added: of the ticket.
+Added: Company also acts as an intermediary between buyers and sellers through the online secondary marketplace.
+Added: Revenues derived from this
+Added: marketplace primarily consist of service fees from ticketing operations, and consists of one primary performance obligation, which is
+Added: facilitating the transaction between the buyer and seller, being satisfied at the time the order has been confirmed.
+Added: As the Company does
+Added: not control the ticket prior to the transfer, the Company acts as an agent in these transactions.
+Added: Revenue is recognized on a net basis,
+Added: net of the amount due to the seller when an order is confirmed, the seller is then obligated to deliver the tickets to the buyer per
+Added: the seller’s listing.
+Added: Payment is due at the time of sale.
liabilities consist of deferred revenue and include payments received in advance of performance under the contract and are reported separately
2 unchanged sentences
prepaid cloud services and prepaid installation services and are generally recognized as the respective performance obligations are satisfied.
−Removed: During the year ended December 31, 2020, the Company recognized revenue of $1.6 million related to its contract liabilities at January
−Removed: Total contract liabilities consist of the following:
+Added: During the year ended December 31, 2021, the Company recognized revenue of $ 1.7 million related to its contract liabilities.
Contract liabilities consist of deferred revenue and include payments received
4 unchanged sentences
Total contract liabilities consist of the following:
+Added: OF CONTRACT LIABILITIES
+Added: December 31, 2021
+Added: December 31, 2020
+Added: Additions/Reclass
+Added: Recognized Revenue
+Added: December 31, 2021
Contract liabilities, current
−Removed: Contract liabilities,
−Removed: Total contract liabilities
−Removed: returns and allowances aggregated $26,069 and $134,825 for the years ended December 31, 2020 and 2019, respectively.
−Removed: Obligations for
−Removed: estimated sales returns and allowances are recognized at the time of sales on an accrual basis.
−Removed: The accrual is determined based upon
−Removed: historical return rates adjusted for known changes in key variables affecting these return rates.
−Removed: for the years ended December 31, 2020 and 2019 were derived from the following sources:
−Removed: ended December 31,
−Removed: Shield disinfectants/sanitizers
−Removed: Repair and service
−Removed: Cloud service revenue
−Removed: Accessories and other
+Added: Contract liabilities, non-current
+Added: December 31, 2020
+Added: December 31, 2019
+Added: Additions/Reclass
+Added: Recognized Revenue
+Added: December 31, 2020
+Added: Contract liabilities, current
+Added: Contract liabilities, non-current
+Added: returns and allowances aggregated $ 45,298
+Added: for the years ended December 31, 2021 and 2020,
+Added: respectively.
+Added: Obligations for estimated sales returns and allowances are recognized at the time of sales on an accrual basis.
+Added: is determined based upon historical return rates adjusted for known changes in key variables affecting these return rates.
of Estimates :
7 unchanged sentences
value of warrants, options, proceeds investment agreement and convertible debt, the recognition of revenue, inventory valuation reserve,
−Removed: the valuation allowance for deferred tax assets and other legal claims and contingencies.
−Removed: The results of any changes in accounting estimates
−Removed: are reflected in the financial statements in the period in which the changes become evident.
−Removed: Estimates and assumptions are reviewed periodically,
−Removed: and the effects of revisions are reflected in the period that they are determined to be necessary.
+Added: fair value of assets and liabilities acquired in a business combination, incremental borrowing rate on leases, the valuation allowance
+Added: for deferred tax assets and other legal claims and contingencies.
+Added: The results of any changes in accounting estimates are reflected in
+Added: the financial statements in the period in which the changes become evident.
+Added: Estimates and assumptions are reviewed periodically, and
+Added: the effects of revisions are reflected in the period that they are determined to be necessary.
and cash equivalents :
and cash equivalents include funds on hand, in bank and short-term investments with original maturities of ninety (90) days or less.
−Removed: and cash equivalents that are restricted as to withdrawal or use under the terms of the secured convertible debentures are presented
−Removed: as restricted cash separate from cash and cash equivalents on the accompanying balance sheet.
+Added: The following table shows the Company’s cash and cash equivalents by significant investment category as of December 31, 2021 and
+Added: OF SHORT TERM INVESTMENTS
+Added: December 31, 2021
+Added: Demand deposits
+Added: Short-term investments with original maturities of 90 days or less (Level 1) (1) :
+Added: Money market funds
+Added: December 31, 2020
+Added: Demand deposits
+Added: Short-term investments with original maturities of 90 days or less (Level 1) (1) :
+Added: Money market funds
+Added: Level 1 fair value estimates
+Added: are based on quoted prices in active markets for identical assets.
+Added: Company maintains its cash and cash equivalents in banks insured by the Federal Deposit Insurance Corporation (FDIC) in accounts that
+Added: at times may be in excess of the federally insured limit of $ 250,000
+Added: The Company minimizes this risk by
+Added: placing its cash deposits with numerous major financial institutions.
+Added: At December 31, 2021 and 2020, the uninsured balance amounted to
+Added: $ 29,836,142 and
+Added: $ 3,653,192 ,
+Added: respectively.
receivable are carried at original invoice amount less an estimate made for doubtful receivables based on a review of all outstanding
1 unchanged sentence
The Company determines the allowance for doubtful accounts by regularly evaluating individual customer receivables
−Removed: and considering a customer’s financial condition, credit history, and current economic conditions.
−Removed: Trade receivables are written
−Removed: off when deemed uncollectible.
+Added: and considering a customer’s financial condition, credit history, and current economic conditions.
+Added: receivables are written off when deemed uncollectible.
Recoveries of trade receivables previously written off are recorded when received.
−Removed: trade receivable is considered to be past due if any portion of the receivable balance is outstanding for more than thirty (30) days
+Added: A trade receivable is considered to be past due if any portion of the receivable balance is outstanding for more than thirty (30) days
beyond terms.
No interest is charged on overdue trade receivables.
−Removed: consist of electronic parts, circuitry boards, camera parts and ancillary parts (collectively, “components”), work-in-process
−Removed: and finished goods, and are carried at the lower of cost or market, with cost determined by standard cost methods, which approximate
−Removed: the first-in, first-out method.
−Removed: Inventory costs include material, labor and manufacturing overhead.
−Removed: Service inventories that exceed the
−Removed: estimated requirements for the next 12 months based on recent usage levels are reported as other long-term assets.
−Removed: Management has established
−Removed: inventory reserves based on estimates of excess and/or obsolete current and non-current inventory.
−Removed: Manufacturing
−Removed: inventory is reviewed for obsolescence and excess quantities on a quarterly basis, based on estimated future use of quantities on hand,
−Removed: which is determined based on past usage, planned changes to products and known trends in markets and technology.
−Removed: Changes in support plans
−Removed: or technology could have a significant impact on obsolescence.
−Removed: support our world-wide service operations, we maintain service spare parts inventory, which consists of both consumable and repairable
−Removed: Consumable service spare parts are used within our service business to replace worn or damaged parts in a system during
−Removed: a service call and are generally classified in current inventory as our stock of this inventory turns relatively quickly.
−Removed: there has been no recent usage for a consumable service spare part, but the part is still necessary to support systems under service
−Removed: contracts, the part is considered to be non-current and included within non-current inventories within our consolidated balance sheet.
−Removed: Consumables are charged to cost of goods sold when issued during the service call.
−Removed: these service parts age over the related product group’s post-production service life, we reduce the net carrying value of our
−Removed: repairable spare part inventory on the consolidated balance sheet to account for the excess that builds over the service life.
−Removed: The post-production
−Removed: service life of our systems is generally seven to twelve years and, at the end of twelve years, the carrying value for these parts in
−Removed: our consolidated balance sheet is reduced to zero.
−Removed: We also perform periodic monitoring of our installed base for premature end of service
−Removed: life events and expense, through cost of sales, the remaining net carrying value of any related spare parts inventory in the period incurred.
−Removed: fixtures and equipment:
−Removed: fixtures and equipment is stated at cost net of accumulated depreciation.
−Removed: Additions and improvements are capitalized while ordinary maintenance
−Removed: and repair expenditures are charged to expense as incurred.
−Removed: Depreciation is recorded by the straight-line method over the estimated useful
−Removed: life of the asset, which ranges from three to ten years.
−Removed: Amortization expense on capitalized leases is included with depreciation expense.
−Removed: The cost and accumulated depreciation related to assets sold or retired are removed from the accounts and any gain or loss is credited
−Removed: or charged to income.
+Added: and Other Intangibles :
+Added: - In connection with acquisitions, the Company applies the provisions of ASC 805, Business Combinations , using the acquisition
+Added: method of accounting.
+Added: The excess purchase price over the fair value of net tangible assets and identifiable intangible assets acquired
+Added: is recorded as goodwill.
+Added: In accordance with ASC 350, Intangibles - Goodwill and Other , the Company assesses goodwill for impairment
+Added: annually as of December 31, and more frequently if events and circumstances indicate that goodwill might be impaired.
+Added: impairment testing is performed at the reporting unit level.
+Added: Goodwill is assigned to reporting units at the date the goodwill is initially
+Added: Once goodwill has been assigned to reporting units, it no longer retains its association with a particular acquisition, and
+Added: all of the activities within a reporting unit, whether acquired or internally generated, are available to support the value of the goodwill.
+Added: Traditionally,
+Added: goodwill impairment testing is a two-step process.
+Added: Step one involves comparing the fair value of the reporting units to its carrying
+Added: If the carrying amount of a reporting unit is greater than zero and its fair value is greater than its carrying amount, there
+Added: is no impairment.
+Added: If the reporting unit’s carrying amount is greater than the fair value, the second step must be completed to
+Added: measure the amount of impairment, if any.
+Added: Step two involves calculating an implied fair value of goodwill.
+Added: The Company has adopted ASU
+Added: 2017-04 which simplifies subsequent goodwill measurement by eliminating step two from the goodwill impairment test.
+Added: As a result, the
+Added: Company compares the fair value of a reporting unit with its respective carrying value and recognized an impairment charge for the amount
+Added: by which the carrying amount exceeded the reporting unit’s fair value.
+Added: Company determines the fair value of its reporting units using an income approach.
+Added: Under the income approach, the Company determined
+Added: fair value based on estimated discounted future cash flows of each reporting unit.
+Added: Determining the fair value of a reporting unit is
+Added: judgmental in nature and requires the use of significant estimates and assumptions, including revenue growth rates and EBITDA margins,
+Added: discount rates and future market conditions, among others.
+Added: and Other Intangible Assets - The Company periodically assesses potential impairments of its long-lived assets in accordance with
+Added: the provisions of ASC 360, Accounting for the Impairment or Disposal of Long-lived Assets .
+Added: An impairment review is performed whenever
+Added: events or changes in circumstances indicate that the carrying value of the assets may not be recoverable.
+Added: The Company groups its assets
+Added: at the lowest level for which identifiable cash flows are largely independent of the cash flows of the other assets and liabilities.
+Added: The Company has determined that the lowest level for which identifiable cash flows are available is the operating segment level.
+Added: considered by the Company include, but are not limited to, significant underperformance relative to historical or projected operating
+Added: significant changes in the manner of use of the acquired assets or the strategy for the overall business;
+Added: and significant negative
+Added: industry or economic trends.
+Added: When the carrying value of a long-lived asset may not be recoverable based upon the existence of one or
+Added: more of the above indicators of impairment, the Company estimates the future undiscounted cash flows expected to result from the use
+Added: of the asset and its eventual disposition.
+Added: If the sum of the expected future undiscounted cash flows and eventual disposition is less
+Added: than the carrying amount of the asset, the Company recognizes an impairment loss.
+Added: An impairment loss is reflected as the amount by which
+Added: the carrying amount of the asset exceeds the fair value of the asset, based on the fair value if available, or discounted cash flows,
+Added: if fair value is not available.
+Added: The Company assessed potential impairments of its long-lived assets as of December 31, 2021 and concluded
+Added: that there was no impairment.
assets include deferred patent costs and license agreements.
9 unchanged sentences
estimated useful life on a straight-line method.
+Added: Inventories :
+Added: for the video solutions segment consist of electronic parts, circuitry boards, camera parts and ancillary parts (collectively,
+Added: “components”), work-in-process and finished goods.
+Added: Finished goods that are manufactured and assembled by the Company
+Added: are carried at the lower of cost or market, with cost determined by standard cost methods, which approximate the first-in, first-out
+Added: Inventories for the ticketing segment consists of tickets to live events purchased, which are held at the lower of
+Added: cost or net realizable value, and written-off after the event has occurred.
+Added: Inventory costs include material, labor and manufacturing
+Added: Event tickets for the ticketing segment are carried at the lower of cost or net realizable value, and
+Added: fully written off at the time the event occurs if the ticket is unsold and remaining in inventory.
+Added: Management has established inventory
+Added: reserves based on estimates of excess and/or obsolete current and non-current inventory.
+Added: Manufacturing
+Added: inventory for the video solutions segment is reviewed for obsolescence and excess quantities on a quarterly basis, based on estimated
+Added: future use of quantities on hand, which is determined based on past usage, planned changes to products and known trends in markets and
+Added: Changes in support plans or technology could have a significant impact on obsolescence.
+Added: support our world-wide service operations for the video solutions segment, we maintain service spare parts inventory, which consists
+Added: of both consumable and repairable spare parts.
+Added: Consumable service spare parts are used within our service business to replace worn or
+Added: damaged parts in a system during a service call and are generally classified in current inventory as our stock of this inventory turns
+Added: relatively quickly.
+Added: However, if there has been no recent usage for a consumable service spare part, but the part is still necessary to
+Added: support systems under service contracts, the part is considered to be non-current and included within non-current inventories within
+Added: our consolidated balance sheet.
+Added: Consumables are charged to cost of goods sold when issued during the service call.
+Added: these service parts age over the related product group’s post-production service life, we reduce the net carrying value of our
+Added: repairable spare part inventory on the consolidated balance sheet to account for the excess that builds over the service life.
+Added: The post-production
+Added: service life of our systems is generally seven to twelve years and, at the end of twelve years, the carrying value for these parts in
+Added: our consolidated balance sheet is reduced to zero.
+Added: We also perform periodic monitoring of our installed base for premature end of service
+Added: life events and expense, through cost of sales, the remaining net carrying value of any related spare parts inventory in the period incurred.
+Added: plant and equipment:
+Added: Property, plant and equipment
+Added: is stated at cost net of accumulated depreciation.
+Added: Additions and improvements are capitalized while ordinary maintenance and repair expenditures
+Added: are charged to expense as incurred.
+Added: Depreciation is recorded by the straight-line method over the estimated useful life of the asset,
+Added: which ranges from three to thirty years, other than the infinite useful life of land.
+Added: Amortization expense on capitalized
+Added: leases is included with depreciation expense.
+Added: The cost and accumulated depreciation related to assets sold or retired are removed from
+Added: the accounts and any gain or loss is credited or charged to income.
Company determines if an arrangement contains a lease at inception.
4 unchanged sentences
Finance leases would be included in
−Removed: furniture, fixtures and equipment, net and long-term debt and finance lease obligations on the balance sheet.
−Removed: The Company had operating
−Removed: leases for copiers and its office and warehouse space at December 31, 2020 but no financing leases.
+Added: property, plant and equipment, net and long-term debt and finance lease obligations on the balance sheet.
+Added: The Company had
+Added: operating leases for copiers and its office and warehouse space at December 31, 2021 but no financing leases.
assets and lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at commencement
7 unchanged sentences
recognized for short term leases.
−Removed: convertible debentures:
−Removed: Company has elected to record its debentures at fair value.
−Removed: Accordingly, the debentures are marked-to-market at each reporting date with
−Removed: the change in fair value reported as a gain (loss) in the Consolidated Statement of Operations.
−Removed: All issuance costs related to the debentures
−Removed: were expensed as incurred in the Consolidated Statement of Operations.
investment agreement :
8 unchanged sentences
costs related to the senior convertible notes were expensed as incurred in the Consolidated Statement of Operations.
−Removed: assets such as furniture, fixtures and equipment and purchased intangible assets subject to amortization are reviewed for impairment
+Added: assets such as property, plant and equipment and purchased intangible assets subject to amortization are reviewed for impairment
whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.
6 unchanged sentences
as considered necessary.
−Removed: Company’s products carry explicit product warranties that extend up to two years from the date of shipment.
−Removed: The Company records
−Removed: a provision for estimated warranty costs based upon historical warranty loss experience and periodically adjusts these provisions to
−Removed: reflect actual experience.
+Added: Company’s video solutions segment products carry explicit product warranties that extend up to two years from the date of
+Added: The Company records a provision for estimated warranty costs based upon historical warranty loss experience and periodically
+Added: adjusts these provisions to reflect actual experience.
Accrued warranty costs are included in accrued expenses.
−Removed: Extended warranties are offered on selected products
−Removed: and when a customer purchases an extended warranty the associated proceeds are treated as contract liabilities and recognized over the
−Removed: term of the extended warranty.
+Added: Extended warranties are
+Added: offered on selected products and when a customer purchases an extended warranty the associated proceeds are treated as contract liabilities
+Added: and recognized over the term of the extended warranty.
and Handling Costs :
−Removed: and handling costs for outbound sales orders totaled $74,721 and $65,312 for the years ended December 31, 2020 and 2019, respectively.
−Removed: Such costs are included in general and administrative expenses in the Consolidated Statements of Operations.
−Removed: expense includes costs related to trade shows and conventions, promotional material and supplies, and media costs.
−Removed: Advertising costs
−Removed: are expensed in the period in which they are incurred.
−Removed: The Company incurred total advertising expense of approximately $990,975 and $1,019,707
−Removed: for the years ended December 31, 2020 and 2019, respectively.
−Removed: Such costs are included in selling, advertising and promotional expenses
−Removed: in the Consolidated Statements of Operations.
+Added: and handling costs video solutions segment for outbound sales orders totaled $ 79,763
+Added: for the years ended December 31, 2021 and 2020,
+Added: respectively.
+Added: Such costs are included in selling, general and administrative expenses in the Consolidated Statements of Operations.
+Added: expense video solutions segment and ticketing segments includes costs related to trade shows and conventions, promotional material
+Added: and supplies, and media costs.
+Added: Advertising costs are expensed in the period in which they are incurred.
+Added: The Company incurred total advertising
+Added: expense of approximately $ 4,110,032 and
+Added: $ 990,975 for
+Added: the years ended December 31, 2021 and 2020, respectively.
+Added: Such costs are included in selling, advertising and promotional expenses in
+Added: the Consolidated Statements of Operations.
taxes are provided for by the liability method in which deferred tax assets are recognized for deductible temporary differences and operating
6 unchanged sentences
Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
−Removed: Company applies the provisions of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”)
+Added: Company applies the provisions of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”)
740 - Income Taxes that provides a framework for accounting for uncertainty in income taxes and provided a comprehensive model to
11 unchanged sentences
These periodic adjustments may have a material impact on its Consolidated Statements of Operations.
−Removed: Company’s policy is to record estimated interest and penalties related to the underpayment of income taxes as income tax expense
+Added: Company’s policy is to record estimated interest and penalties related to the underpayment of income taxes as income tax expense
in the Consolidated Statements of Operations.
3 unchanged sentences
Company is subject to taxation in the United States and various states.
−Removed: As of December 31, 2020, the Company’s tax returns filed
+Added: As of December 31, 2021, the Company’s tax returns filed
for 2018, 2019 and 2020 and to be filed for 2021 are subject to examination by the relevant taxing authorities.
With few exceptions,
−Removed: as of December 31, 2020, the Company is no longer subject to Federal, state, or local examinations by tax authorities for years before
+Added: as of December 31, 2021, the Company is no longer subject to Federal, state, or local examinations by tax authorities for taxable
+Added: years prior to 2018.
and Development Expenses :
−Removed: Company expenses all research and development costs as incurred.
−Removed: Development costs of computer software to be sold, leased, or otherwise
−Removed: marketed are subject to capitalization beginning when a product’s technological feasibility has been established and ending when
−Removed: a product is available for general release to customers.
−Removed: In most instances, the Company’s products are released soon after technological
−Removed: feasibility has been established.
−Removed: Costs incurred subsequent to achievement of technological feasibility were not significant, and software
−Removed: development costs were expensed as incurred during 2020 and 2019.
+Added: Company expenses all research and development costs as incurred, which is generally incurred by the video solutions segment.
+Added: costs of computer software to be sold, leased, or otherwise marketed are subject to capitalization beginning when a product’s technological
+Added: feasibility has been established and ending when a product is available for general release to customers.
+Added: In most instances, the Company’s
+Added: products are released soon after technological feasibility has been established.
+Added: Costs incurred subsequent to achievement of technological
+Added: feasibility were not significant, and software development costs were expensed as incurred during 2021 and 2020.
+Added: Issuance of Debt Instruments with Detachable
Stock Purchase Warrants
−Removed: Company has common stock purchase warrants outstanding that are accounted for as equity based on their relative fair value and are not
−Removed: subject to re-measurement.
+Added: Proceeds from the issuance
+Added: of a debt instrument with stock purchase warrants (detachable call options) are allocated to the two elements based on the relative fair
+Added: values of the debt instrument without the warrants and of the warrants themselves at time of issuance.
+Added: The portion of the proceeds so
+Added: allocated to the warrants are recorded as additional paid-in capital.
+Added: The remainder of the proceeds are allocated to the debt instrument
+Added: portion of the transaction.
+Added: Such issuances generally result in a discount (or, occasionally, a reduced premium) relative to the debt
+Added: instrument, which is amortized to interest expense using the effective interest rate method.
+Added: Warrant Derivative Liabilities:
+Added: In accordance with FASB ASC
+Added: 815-40, Derivatives and Hedging:
+Added: Contracts in an Entities Own Equity, entities must consider whether to classify contracts that may be
+Added: settled in its own stock, such as warrants to purchase shares of Common Stock, as equity of the entity or as an asset or liability.
+Added: an event that is not within the entity’s control could require net cash settlement, then the contract should be classified as an
+Added: asset or a liability rather than as equity.
+Added: We have determined because the terms of the warrants issued during the first quarter of 2021,
+Added: and remain outstanding, include a provision that entitles all the warrant holders to receive cash for their warrants in the event of
+Added: a qualifying cash tender offer, while only certain of the holders of the underlying shares of common stock would be entitled to cash,
+Added: our warrants should be classified as liability measured at fair value, with changes in fair value each period reported in earnings.
+Added: in the price of our common stock may result in significant changes in the value of the derivatives and resulting gains and losses on
+Added: our statement of operations.
Compensation :
11 unchanged sentences
term is determined using the contractual term and vesting period of the award;
−Removed: volatility of award grants made in the Company’s plan is measured using the weighted average of historical daily changes in
−Removed: the market price of the Company’s common stock over the period equal to the expected term of the award;
+Added: volatility of award grants made in the Company’s plan is measured using the weighted average of historical daily changes in
+Added: the market price of the Company’s common stock over the period equal to the expected term of the award;
dividend rate is determined based on expected dividends to be declared;
2 unchanged sentences
are accounted for as they occur.
−Removed: Company has determined that its operations are comprised of one reportable segment:
−Removed: the sale of digital audio and video recording and
−Removed: speed detection devices.
−Removed: For the year ended December 31, 2020 and 2019, sales by geographic area were as follows:
−Removed: ended December 31,
−Removed: Sales by geographic area:
−Removed: United States of America
−Removed: to customers outside of the United States are denominated in U.S.
−Removed: All Company assets are physically located within the United
−Removed: Reclassification
−Removed: of Prior Year Presentation
−Removed: prior year amounts have been reclassified for consistency with the current year presentation.
−Removed: These reclassifications had no effect on
−Removed: the reported results of operations.
+Added: accounting guidance on Segment Reporting establishes standards for reporting information regarding operating segments in annual financial
+Added: statements and requires selected information of those segments to be presented in financial statements.
+Added: Operating segments are identified
+Added: as components of an enterprise for which separate discrete financial information is available for evaluation by the chief operating decision
+Added: maker (the Company’s Chief Executive Officer or “CODM”) in making decisions on how to allocate resources and assess
+Added: The Company’s three operating segments are Video Solutions, Revenue Cycle Management, and Ticketing, each of which
+Added: has specific personnel responsible for that business and reports to the CODM.
+Added: Corporate expenses capture the Company’s corporate
+Added: administrative activities, is also to be reported in the segment information.
+Added: The Company’s captive insurance subsidiary provides
+Added: services to the Company’s other business segments and not to outside customers;
+Added: however, had no activity in 2021.
+Added: Therefore, its operations are eliminated in consolidation
+Added: and is not considered a separate business segment for financial reporting purposes.
+Added: Consideration
+Added: circumstances where an acquisition involves a contingent consideration arrangement that meets the definition of a liability under the
+Added: Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 480, Distinguishing Liabilities
+Added: from Equity, the Company recognizes a liability equal to the fair value of the contingent payments the Company expects to make as of
+Added: the acquisition date.
+Added: The Company remeasures this liability each reporting period and records changes in the fair value through the consolidated
+Added: statement of operations.
+Added: and Cancellation of Shares
+Added: time to time, the Company’s Board of Directors (the “Board”) may authorize share repurchases of common stock.
+Added: repurchased under Board authorizations are held in treasury for general corporate purposes and cancelled when it is determined appropriate
+Added: by management.
+Added: The Company accounts for repurchases of common stock under the cost method.
+Added: Shares repurchased and cancelled during the
+Added: period were recorded as a reduction to stockholders’ (deficit) equity.
+Added: See further discussion of the Company’s share repurchase
+Added: program in Note 15–Stockholders’ Equity.
+Added: Non-Controlling
+Added: Non-controlling
+Added: interests in the Company’s Consolidated Financial Statements represents the interest in subsidiaries held by venture partners.
+Added: The venture partners hold noncontrolling interests in the Company’s consolidated subsidiary Nobility Healthcare, LLC.
+Added: Company consolidates the financial statements of all wholly-owned and majority owned subsidiaries, the noncontrolling owners’ share
+Added: of each subsidiary’s results of operations are deducted and reported as net income attributable to noncontrolling interest in the
+Added: Consolidated Statements of Operations.
Accounting Standards
12 unchanged sentences
the calculation when the contract includes an option of cash or share settlement.
−Removed: 2020-06 is effective for fiscal years beginning after December 15, 2021 with early adoption permitted for fiscal years beginning
−Removed: after December 15, 2020.
−Removed: Based on a preliminary analysis, the Company does not expect the adoption of this new accounting standard will
−Removed: have a significant impact on the Company’s financial position and results of operations.
+Added: 2020-06 is effective for fiscal years beginning
+Added: after December 15, 2021 with early adoption permitted for fiscal years beginning after December 15, 2020.
+Added: Based on a preliminary analysis,
+Added: the Company does not expect the adoption of this new accounting standard will have a significant impact on the Company’s financial
+Added: position and results of operations.
2020, FASB issued ASU No.
2020-01 which represents a consensus of the Emerging Issues Task Force and it clarifies certain items related
−Removed: to ASU 2016-01, Financial Instruments—Overall (Subtopic 825-10):
+Added: to ASU 2016-01, Financial Instruments—Overall (Subtopic 825-10):
Recognition and Measurement of Financial Assets and Financial
4 unchanged sentences
method or fair value option.
−Removed: 2020-01 is effective
−Removed: for fiscal years beginning after December 15, 2020 with early adoption permitted.
−Removed: Based on a preliminary analysis, the Company does not
−Removed: expect the adoption of this new accounting standard will have a significant impact on the Company’s financial position and results
−Removed: of operations.
+Added: 2020-01 is effective for fiscal years beginning after December 15, 2020 with early adoption permitted.
+Added: The Company adopted this update for the quarter ended March 31, 2021, with no material effect on the financials.
December 2019, the FASB issued ASU No.
2 unchanged sentences
amendment also improves consistent application and simplifies GAAP for other areas of Topic 740 by clarifying and amending existing guidance.
−Removed: The adoption of this standard did not have a significant impact on the Company’s financial position and results of operations.
−Removed: February 2016, the FASB issued Accounting Standard Update (“ASU”) 2016-02, Leases (“Topic 842”).
−Removed: requires lessees to put most leases on their balance sheets but recognize expenses on their income statements in a manner similar to
−Removed: today’s accounting.
−Removed: Lessees initially recognize a lease liability for the obligation to make lease payments and a right-of-use
−Removed: asset for the right to use the underlying asset for the lease term.
−Removed: The lease liability is measured at the present value of the lease
−Removed: payments over the lease term.
−Removed: The right-of-use asset is measured at the lease liability amount, adjusted for lease prepayments, lease
−Removed: incentives received and the lessee’s initial direct costs.
−Removed: The standard is effective for public business entities for annual reporting
−Removed: periods beginning after December 15, 2018, and interim periods within that reporting period, which is the first quarter of 2019 for the
−Removed: Company adopted the new guidance on January 1, 2019 using the optional transitional method and elected to use the package of three practical
−Removed: expedients which allows the Company not to reassess whether contracts are or contain leases, lease classification and whether initial
−Removed: direct costs qualify for capitalization.
−Removed: The Company has completed its assessment of the impact of the standard and determined that the
−Removed: only lease that the Company held was an operating lease for its office and warehouse space.
−Removed: Upon adoption of the standard, the Company
−Removed: recorded Right of Use (ROU) assets of approximately $501,000 and lease liabilities of approximately $582,000 related to it office and
−Removed: warehouse space operating leases.
−Removed: The Company also removed deferred rent of approximately $81,000 when adopting the new guidance.
−Removed: financial liabilities measured using the fair value option in ASC 825, ASU 2016-01, Financial Instruments —
−Removed: Overall (Subtopic 825-10):
+Added: The adoption of this standard did not have a significant impact on the Company’s financial position and results of operations.
+Added: financial liabilities measured using the fair value option in ASC 825, ASU 2016-01, Financial Instruments — Overall (Subtopic 825-10):
Recognition and Measurement of Financial Assets and Financial Liabilities, issued in January 2016, requires entities to recognize the
8 unchanged sentences
Based on discussions with our valuation expert and knowledge of the Company there
−Removed: was no change in valuation caused by a change in the Company’s credit risk during the period ending December 31, 2020.
+Added: was no change in valuation caused by a change in the Company’s credit risk during the period ending December 31, 2020.
2018-09, Codification improvements, clarifies the accounting for a debt extinguishment when the fair value option is elected.
6 unchanged sentences
beginning in 2021.
−Removed: Early adoption is permitted for any fiscal year or interim period for which an entity’s financial statements
+Added: Early adoption is permitted for any fiscal year or interim period for which an entity’s financial statements
have not yet been issued or have not been made available to be issued.
2 unchanged sentences
Based on discussions with our valuation expert and knowledge of the Company there was no change in valuation caused
−Removed: by a change in the Company’s credit risk during the period ending December 31, 2020.
+Added: by a change in the Company’s credit risk during the period ending December 31, 2020.
Since there is no change accounted for as
−Removed: a change in Credit Risk (included in other comprehensive income/loss) there is no impact to the Company’s financial statements
+Added: a change in Credit Risk (included in other comprehensive income/loss) there is no impact to the Company’s financial statements
from this new guidance.
−Removed: June 2016, the FASB issued ASU 2016-13, “Financial Instruments –
−Removed: Credit Losses”
−Removed: to improve information on credit losses
+Added: June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses” to improve information on credit losses
for financial assets and net investment in leases that are not accounted for at fair value through net income.
3 unchanged sentences
FASB issued ASU No.
−Removed: 2019-04, “Codification Improvements to Topic 326, Financial Instruments-Credit Losses, Topic 815, Derivatives
−Removed: and Hedging, and Topic 825, Financial Instruments”
−Removed: 2019-05, “Financial Instruments-Credit Losses (Topic 326):
−Removed: Targeted Transition Relief”
−Removed: which provided additional implementation guidance on the previously issued ASU.
+Added: 2019-04, “Codification Improvements to Topic 326, Financial Instruments-Credit Losses, Topic 815, Derivatives
+Added: and Hedging, and Topic 825, Financial Instruments” and ASU No.
+Added: 2019-05, “Financial Instruments-Credit Losses (Topic 326):
+Added: Targeted Transition Relief” which provided additional implementation guidance on the previously issued ASU.
In November 2019, the
−Removed: FASB issued ASU 2019-10, “Financial Instruments - Credit Loss (Topic 326), Derivatives and Hedging (Topic 815), and Leases (Topic
−Removed: which defers the effective date for public filers that are considered small reporting companies (“SRC”) as defined
+Added: FASB issued ASU 2019-10, “Financial Instruments - Credit Loss (Topic 326), Derivatives and Hedging (Topic 815), and Leases (Topic
+Added: 842),” which defers the effective date for public filers that are considered small reporting companies (“SRC”) as defined
by the Securities and Exchange Commission to fiscal years beginning after December 15, 2022, including interim periods within those fiscal
1 unchanged sentence
The Company will continue to evaluate the effect
−Removed: of adopting ASU 2016-13 will have on the Company’s consolidated financial statements.
−Removed: August 2018, the Financial Accounting Standards Board (“FASB”) issued ASU No.
+Added: of adopting ASU 2016-13 will have on the Company’s consolidated financial statements.
+Added: August 2018, the Financial Accounting Standards Board (“FASB”) issued ASU No.
2018-13, Fair Value Measurement (Topic 820):
−Removed: Disclosure Framework—Changes to the Disclosure Requirements for Fair Value Measurement , to improve the effectiveness of disclosures.
−Removed: The amendments remove, modify, and add certain disclosure requirements in Topic 820, “Fair Value Measurement.”
−Removed: The amendments
+Added: Disclosure Framework—Changes to the Disclosure Requirements for Fair Value Measurement , to improve the effectiveness of disclosures.
+Added: The amendments remove, modify, and add certain disclosure requirements in Topic 820, “Fair Value Measurement.” The amendments
on changes in unrealized gains and losses, the range and weighted average of significant unobservable inputs used to develop Level 3
4 unchanged sentences
The amendments are effective for fiscal years beginning after December 15, 2019.
−Removed: adoption is permitted, including adoption in an interim period.
−Removed: Furthermore, an entity is permitted to early adopt any removed or modified
−Removed: disclosures upon issuance of the update and delay adoption of the additional disclosures until their effective date.
−Removed: The Company is currently
−Removed: evaluating the effects the adoption of ASU 2018-13 will have on the disclosures.
+Added: Company adopted this standard in the first quarter of fiscal 2020.
+Added: The impact of the adoption of ASU 2018-13 is further described in
+Added: Note 9 , “ Fair Value Measurement ,” to our consolidating financial statements.
August 2018, the FASB issued ASU No.
14 unchanged sentences
before shipment or backing by an irrevocable letter or credit.
−Removed: The Company performs ongoing credit evaluations of its customers’
+Added: The Company performs ongoing credit evaluations of its customers’
financial condition and maintains an allowance for estimated losses.
1 unchanged sentence
receivable are presented net of an allowance for doubtful accounts.
−Removed: The allowance for doubtful accounts totaled $123,224 as of December
−Removed: 31, 2020 and $123,224 as of December 31, 2019.
−Removed: Company maintains its cash and cash equivalents in banks insured by the Federal Deposit Insurance Corporation (FDIC) in accounts
−Removed: that at times may be in excess of the federally insured limit of $250,000 per bank.
−Removed: The Company minimizes this risk by placing
−Removed: its cash deposits with major financial institutions.
+Added: The allowance for doubtful accounts totaled $ 113,234
+Added: as of December 31, 2021 and $ 123,224
+Added: as of December 31, 2020.
+Added: Company maintains its cash and cash equivalents in banks insured by the Federal Deposit Insurance Corporation (FDIC) in accounts that
+Added: at times may be in excess of the federally insured limit of $ 250,000
+Added: The Company minimizes this risk by
+Added: placing its cash deposits with major financial institutions.
At December 31, 2021 and 2020, the uninsured balance amounted to $ 29,836,142
−Removed: and $-0-, respectively.
−Removed: The Company uses primarily a network
−Removed: of unaffiliated distributors for international sales and employee-based direct sales force for domestic sales.
−Removed: No international
−Removed: distributor individually exceeded 10% of total revenues and no customer receivable balance exceeded 10% of total accounts receivable
−Removed: for the years ended December 31, 2020 and 2019.
−Removed: Company purchases finished circuit boards and other proprietary component parts from suppliers located in the United States and on a
−Removed: limited basis from Asia.
−Removed: Although the Company obtains certain of these components from single source suppliers, it generally owns all
−Removed: tooling and management has located alternative suppliers to reduce the risk in most cases to supplier problems that could result in significant
−Removed: production delays.
−Removed: The Company has not historically experienced significant supply disruptions from any of its principal vendors and
−Removed: does not anticipate future supply disruptions.
−Removed: The Company acquires most of its components on a purchase order basis and does not have
−Removed: long-term contracts with its suppliers.
−Removed: ACCOUNTS RECEIVABLE –
−Removed: ALLOWANCE FOR DOUBTFUL ACCOUNTS
+Added: and $ 3,653,192 ,
+Added: respectively.
+Added: The Company uses primarily a network of unaffiliated distributors for international sales and employee-based direct sales
+Added: force for domestic sales.
+Added: No international distributor individually exceeded 10 %
+Added: of total revenues.
+Added: One individual customer receivable balance exceeded 10 %
+Added: of total accounts receivable as of December 31, 2021 and 2020, which totaled $ 352,603
+Added: and $ 319,000
+Added: of total accounts receivable, respectively.
+Added: Company’s video solutions segment purchases finished circuit boards and other proprietary component parts from suppliers
+Added: located in the United States and on a limited basis from Asia.
+Added: Although the Company obtains certain of these components from single source
+Added: suppliers, it generally owns all tooling and management has located alternative suppliers to reduce the risk in most cases to supplier
+Added: problems that could result in significant production delays.
+Added: The Company has not historically experienced significant supply disruptions
+Added: from any of its principal vendors and does not anticipate future supply disruptions.
+Added: The Company acquires most of its components on a
+Added: purchase order basis and does not have long-term contracts with its suppliers.
+Added: ACCOUNTS RECEIVABLE – ALLOWANCE FOR DOUBTFUL ACCOUNTS
allowance for doubtful accounts receivable was comprised of the following for the years ended December 31, 2021 and 2020:
+Added: OF ALLOWANCE FOR DOUBTFUL ACCOUNTS
Beginning balance
Provision for bad debts
−Removed: Charge-offs to allowance,
−Removed: net of recoveries
+Added: Charge-offs to allowance, net of recoveries
Ending balance
consisted of the following at December 31, 2021 and 2020:
−Removed: Raw material and component parts
−Removed: Work-in-process
−Removed: Finished goods
−Removed: Reserve for excess and
−Removed: obsolete inventory
+Added: OF INVENTORIES
+Added: Raw material and component parts– video solutions segment
+Added: Work-in-process– video solutions segment
+Added: Finished goods – video solutions segment
+Added: Finished goods – ticketing segment
+Added: Reserve for excess and obsolete inventory– video solutions segment
+Added: ( 3,353,458 )
+Added: ( 1,960,351 )
+Added: Reserve for excess and obsolete inventory – ticketing segment
Total inventories
1 unchanged sentence
The cost of such units
−Removed: totaled $138,263 and $80,711 as of December 31, 2020 and 2019, respectively.
−Removed: FURNITURE, FIXTURES AND EQUIPMENT
−Removed: fixtures and equipment consisted of the following at December 31, 2020 and 2019:
+Added: totaled $ 153,976
+Added: and $ 138,263
+Added: as of December 31, 2021 and 2020, respectively.
+Added: PREPAID EXPENSES
+Added: expenses were the following at December 31, 2021 and 2020:
+Added: OF PREPAID EXPENSE
+Added: Prepaid inventory
+Added: Prepaid advertising
+Added: Total prepaid expenses
+Added: expenses increased by nearly $ 7.7 million primarily due to a prepaid inventory purchases and additional prepaid expenses related to completed
+Added: acquisitions in 2021.
+Added: PROPERTY, PLANT AND EQUIPMENT
+Added: plant and equipment consisted of the following at
+Added: December 31, 2021 and 2020:
+Added: OF PROPERTY, PLANT AND EQUIPMENT
Office furniture, fixtures and equipment
1 unchanged sentence
Demonstration and tradeshow equipment
−Removed: Leasehold improvements
+Added: Building improvements
Rental equipment
−Removed: accumulated depreciation
−Removed: and amortization
−Removed: Net furniture, fixtures
−Removed: and equipment
−Removed: and amortization of furniture, fixtures and equipment aggregated $62,048 and $254,491 for the years ended December 31,
−Removed: 2020 and 2019, respectively.
−Removed: The cost and accumulated depreciation related to assets sold or retired are removed from the accounts
−Removed: and any gain or loss is credited or charged to income.
−Removed: The Company retired fixed assets during 2020 totaling $519,468, all of
−Removed: which were fully depreciated resulting in no gain or loss for the year ended December 31, 2020.
−Removed: INTANGIBLE ASSETS
+Added: accumulated depreciation and amortization
+Added: Net property, plant and equipment
+Added: and amortization of property, plant and equipment aggregated $ 258,999
+Added: for the years ended December 31, 2021 and 2020,
+Added: respectively.
+Added: The cost and accumulated depreciation related to assets sold or retired are removed from the accounts and any gain or loss
+Added: is credited or charged to income.
+Added: The Company retired fixed assets during 2021 totaling $ 391,535
+Added: all of which were fully depreciated resulting
+Added: in no gain or loss for the year ended December 31, 2021.
+Added: GOODWILL AND OTHER INTANGIBLE ASSETS
assets consisted of the following at December 31, 2021 and 2020:
−Removed: carrying value
−Removed: carrying value
+Added: OF INTANGIBLE ASSETS
+Added: December 31, 2021
+Added: December 31, 2020
Amortized intangible assets:
−Removed: Patents and Trademarks
−Removed: Unamortized intangible assets:
−Removed: Patents and trademarks
+Added: Licenses (video solutions segment)
+Added: Patents and trademarks (video solutions segment)
+Added: Sponsorship agreement network (ticketing segment)
+Added: SEO content (ticketing segment)
+Added: Personal seat licenses (ticketing
+Added: Indefinite life intangible assets:
+Added: Goodwill (ticketing and revenue cycle management segments)
+Added: Trade name (ticketing segment)
+Added: Patents and trademarks pending
+Added: (video solutions
and trademarks pending will be amortized beginning at the time they are issued by the appropriate authorities.
1 unchanged sentence
patent or trademark is denied, then the amount deferred will be immediately charged to expense.
−Removed: expense for the years ended December 31, 2020 and 2019 was $188,108 and $135,660, respectively.
+Added: expense for the years ended December 31, 2021 and 2020 was $ 563,490
+Added: and $ 188,108 ,
+Added: respectively.
Estimated amortization for intangible
assets with definite lives for the next five years ending December 31 and thereafter is as follows:
+Added: OF ESTIMATED AMORTIZATION FOR INTANGIBLE ASSETS
+Added: Year ending December 31:
2026 and thereafter
1 unchanged sentence
obligations is comprised of the following:
+Added: OF SECURED CONVERTIBLE DEBENTURES AND PROCEEDS INVESTMENT AGREEMENT
Economic injury disaster loan (EIDL)
Payroll protection program loan (PPP)
−Removed: 2019 Secured convertible notes, at fair value
−Removed: 2018 Proceeds investment agreement, at fair
−Removed: Unsecured promissory
−Removed: note payable, less unamortized discount of $-0- and $66,061 at December 31, 2020 and 2019, respectively
+Added: Contingent consideration promissory note – Nobility Healthcare Division Acquisition
+Added: Contingent consideration promissory note – Nobility Healthcare Division Acquisition
Debt obligations
−Removed: current maturities
−Removed: of debt obligations
+Added: current maturities of debt obligations
Debt obligations, long-term
obligations mature as follows as of December 31, 2021:
+Added: OF MATURITY OF DEBT OBLIGATIONS
2026 and thereafter
Small Business Administration Notes .
−Removed: May 4, 2020, the Company issued a promissory note in connection with the receipt of the PPP Loan of $1,418,900 under the SBA’s
−Removed: PPP Program under the CARES Act.
−Removed: The PPP Loan has a two-year term and bears interest at a rate of 1.0% per annum.
−Removed: Monthly principal and
−Removed: interest payments are deferred for nine months after the date of disbursement and total $79,850.57 per month thereafter.
−Removed: may be prepaid at any time prior to maturity with no prepayment penalties.
−Removed: The promissory note contains events of default and other provisions
−Removed: customary for a loan of this type.
−Removed: The PPP provides that the PPP Loan may be partially or wholly forgiven if the funds are used for certain
−Removed: qualifying expenses as described in the CARES Act.
−Removed: The Company intends to use the majority of the PPP Loan amount for qualifying expenses
+Added: May 4, 2020, the Company issued a promissory note in connection with the receipt of the PPP Loan of $ 1,417,413
+Added: under the SBA’s PPP Program under the
+Added: The PPP Loan has a two-year term and bears interest at a rate of 1.0 %
+Added: Monthly principal and interest payments are deferred for nine months after the date of disbursement and total $ 79,850.57
+Added: per month thereafter.
+Added: The PPP Loan may be prepaid
+Added: at any time prior to maturity with no prepayment penalties.
+Added: The promissory note contains events of default and other provisions customary
+Added: for a loan of this type.
+Added: The PPP provides that the PPP Loan may be partially or wholly forgiven if the funds are used for certain qualifying
+Added: expenses as described in the CARES Act.
+Added: The Company intended to use the majority of the PPP Loan amount for qualifying expenses
and to apply for forgiveness of the PPP Loan in accordance with the terms of the CARES Act.
−Removed: The Company is in process of applying for
−Removed: forgiveness of the PPP Loan.
−Removed: On December 10, 2020, the Company was fully forgiven of its $1,418,900 PPP Loan, thus we recorded a gain
−Removed: on the extinguishment of debt in the amount of $1.4 million in the line item “Gain on Extinguishment of Debt”
−Removed: in our Consolidated
−Removed: Statements of Operations.
+Added: The Company applied for forgiveness of the
+Added: PPP Loan and on December 10, 2020 the Company was fully forgiven of its $ 1,417,413
+Added: Additionally, during the year
+Added: ended December 31, 2021, the Company was fully forgiven of its $ 10,000
+Added: EIDL advance received in association with
+Added: the PPP Loan.
+Added: Therefore, we recorded a gain on the extinguishment of debt totaling $ 10,000 and $ 1,417,413 in our Consolidated
+Added: Statements of Operations for the years ended December 31, 2021 and 2020, respectively.
May 12, 2020, the Company received $ 150,000 in loan funding from the SBA under the EIDL program administered by the SBA, which program
3 unchanged sentences
the terms of the note issued under the EIDL program, interest accrues on the outstanding principal at the rate of 3.75 % per annum.
−Removed: The term of such note is thirty years, though it may be payable sooner upon an event of default under such note.
−Removed: Monthly principal
−Removed: and interest payments are deferred for twelve months after the date of disbursement and total $731.00 per month thereafter.
−Removed: note may be prepaid in part or in full, at any time, without penalty.
−Removed: The Company granted the secured party a continuing interest
−Removed: in and to any and all collateral, including but not limited to tangible and intangible personal property.
+Added: term of such note is thirty years, though it may be payable sooner upon an event of default under such note.
+Added: Monthly principal and interest
+Added: payments are deferred for twelve months after the date of disbursement and total $ 731.00 per month thereafter.
+Added: Such note may be prepaid
+Added: in part or in full, at any time, without penalty.
+Added: The Company granted the secured party a continuing interest in and to any and all collateral,
+Added: including but not limited to tangible and intangible personal property.
Secured Convertible Notes .
April 17, 2020, the Company entered into a securities purchase agreement with several accredited investors providing for the issuance
−Removed: of (i) the Company’s 8% secured convertible notes due April 16, 2021 with a principal face amount of $1,666,666, which convertible
−Removed: notes are, subject to certain conditions, convertible into 1,650,164 shares of the Company’s common stock, at a price per share
−Removed: of $1.01 (the “2020 Convertible Notes”), and (ii) five-year warrants to purchase an aggregate of 1,237,624 shares of Common
+Added: of (i) the Company’s 8 % secured convertible notes due April 16, 2021 with a principal face amount of $ 1,666,666 , which convertible
+Added: notes are, subject to certain conditions, convertible into 1,650,164 shares of the Company’s common stock, at a price per share
+Added: of $ 1.01 (the “2020 Convertible Notes”), and (ii) five-year warrants to purchase an aggregate of 1,237,624 shares of Common
Stock at an exercise price of $ 1.31 , which warrants are immediately exercisable upon issuance and on a cashless basis if the Warrants
4 unchanged sentences
their rights to convert the notes or exercise the warrants if, as a result of such conversion or exercise, such holder, together with
−Removed: its affiliates, would own more than 4.99% of the total number of shares of the Company’s common stock outstanding immediately after
+Added: its affiliates, would own more than 4.99% of the total number of shares of the Company’s common stock outstanding immediately after
giving effect to such exercise.
7 unchanged sentences
fair value as determined on April 17, 2020, the date of origination:
+Added: OF FAIR VALUE OF EMBEDDED DERIVATIVES AND WARRANTS
Secured convertible notes
−Removed: Common stock purchase
+Added: Common stock purchase warrants
Gross cash proceeds
the year ended December 31, 2020, the holders of the 2020 Convertible Notes exercised their right to convert principal balances aggregating
−Removed: $1,665,666 into equity.
−Removed: In addition, on June 12, 2020, the Company exercised its right to prepay in cash the remaining outstanding principal
−Removed: balance aggregating $1,000.
−Removed: There remains no outstanding 2020 Convertible notes as of December 31, 2020 as a result of these conversions
−Removed: and prepayments.
+Added: In addition, on June 12, 2020, the
+Added: Company exercised its right to prepay in cash the remaining outstanding principal balance aggregating $ 1,000 .
+Added: There remains no outstanding 2020 Convertible notes as of December 31, 2021 or 2020 as a result of these conversions and prepayments.
the fair value basis, the Company determines the fair value of the secured convertible notes and adjusts the carrying value of the secured
convertible notes at each reporting date with the resulting charge or credit being reflected in the consolidated statement of operations.
−Removed: Following is an analysis of the activity in the secured convertible notes during the year ended December 31, 2020:
+Added: Following is an analysis of the activity in the secured convertible notes during the years ended December 31, 2021 and
+Added: OF FAIR VALUE AND ADJUSTED CARRYING VALUE OF SECURED CONVERTIBLE NOTES
Balance at December 31, 2019
−Removed: 2020 convertible notes at fair value
−Removed: Principal repaid during
−Removed: the period by issuance of common stock
−Removed: Principal repaid during
−Removed: the period by payment of cash
−Removed: in fair value of secured convertible note during the period
+Added: Issuance of 2020 convertible notes at fair value
+Added: Principal repaid during the period by issuance of common stock
+Added: ( 1,665,666 )
+Added: Principal repaid during the period by payment of cash
+Added: Change in fair value of secured convertible note during the period
Balance at December 31, 2020
+Added: Issuance of 2020 convertible notes at fair value
+Added: Principal repaid during the period by issuance of common stock
+Added: Principal repaid during the period by payment of cash
+Added: Change in fair value of secured convertible note during
+Added: Balance at December 31, 2021
is a range of certain estimates and assumptions utilized as of the April 17, 2020 issuance date to determine the fair value of secured
convertible notes:
−Removed: Volatility –
+Added: OF CERTAIN ESTIMATES AND ASSUMPTIONS OF FAIR VALUE OF SECURED CONVERTIBLE NOTES
+Added: Volatility – range
Risk-free rate
2 unchanged sentences
charged to expense as incurred.
−Removed: A total of $34,906 and $-0- of such issuance costs were charged to operations during the years ended
−Removed: December 31, 2020 and 2019, respectively.
+Added: A total of $ - 0 - and $ 34,906
+Added: of such issuance costs were charged to operations
+Added: during the years ended December 31, 2021 and 2020, respectively.
Secured Convertible Notes .
August 5, 2019, the Company, entered into a securities purchase agreement with several accredited investors providing for the issuance
−Removed: of (i) the Company’s 8% secured convertible notes due August 4, 2020 with a principal face amount of $2,777,777.78, which convertible
−Removed: notes are, subject to certain conditions, convertible into 1,984,126 shares of the Company’s common stock, at a price per share
+Added: of (i) the Company’s 8% secured convertible notes due August 4, 2020 with a principal face amount of $ 2,777,777 .78, which convertible
+Added: notes are, subject to certain conditions, convertible into 1,984,126 shares of the Company’s common stock, at a price per share
(ii) five -year warrants to purchase an aggregate of 571,428 shares of Common Stock at an exercise price of $ 1.8125 , which warrants
1 unchanged sentence
and (iii) the issuance of shares of common stock equal to 5 % of the aggregate purchase price of the convertible notes, with
−Removed: an aggregate value of $125,000 (the “Commitment Shares”).
+Added: an aggregate value of $ 125,000 (the “Commitment Shares”).
The accredited investors purchased the foregoing securities for
an aggregate cash purchase price of $ 2,500,000 .
−Removed: to the purchase agreement, an aggregate of $1,153,320 in principal amount of convertible notes (the “Registered Notes”),
+Added: to the purchase agreement, an aggregate of $ 1,153,320 in principal amount of convertible notes (the “Registered Notes”),
the conversion shares underlying the Registered Notes and all of the Commitment Shares were issued to the accredited investors in a registered
−Removed: direct offering pursuant to a prospectus supplement to the Company’s currently effective shelf registration statement on Form S-3.
+Added: direct offering pursuant to a prospectus supplement to the Company’s currently effective shelf registration statement on Form S-3.
Accordingly, $ 1,153,320 in original principal amount of our convertible notes were issued as Registered Notes pursuant to the shelf registration
13 unchanged sentences
with the investors, pursuant to which the Company and its subsidiary granted a security interest in, among other items, the Company and
−Removed: its subsidiary’s accounts, chattel paper, documents, equipment, general intangibles, instruments and inventory, and all proceeds,
+Added: its subsidiary’s accounts, chattel paper, documents, equipment, general intangibles, instruments and inventory, and all proceeds,
as set forth in the security agreement.
In addition, pursuant to an intellectual property security agreement, dated as of August 5, 2019,
−Removed: the Company granted a continuing security interest in all of the Company’s right, title and interest in, to and under certain of
−Removed: the Company’s trademarks, copyrights and patents.
−Removed: In addition, the Company’s subsidiary jointly and severally agreed to guarantee
−Removed: and act as surety for the Company’s obligation to repay the convertible notes pursuant to a subsidiary guarantee.
+Added: the Company granted a continuing security interest in all of the Company’s right, title and interest in, to and under certain of
+Added: the Company’s trademarks, copyrights and patents.
+Added: In addition, the Company’s subsidiary jointly and severally agreed to guarantee
+Added: and act as surety for the Company’s obligation to repay the convertible notes pursuant to a subsidiary guarantee.
the purchase agreement, the convertible notes and warrants contain provisions whereby the accredited investors are prohibited from exercising
their rights to convert the notes or exercise the warrants if, as a result of such conversion or exercise, such holder, together with
−Removed: its affiliates, would own more than 4.99% of the total number of shares of the Company’s common stock outstanding immediately after
+Added: its affiliates, would own more than 4.99% of the total number of shares of the Company’s common stock outstanding immediately after
giving effect to such exercise.
6 unchanged sentences
The following represents the resulting fair value as determined on August 5, 2019, the date of origination:
−Removed: Secured convertible notes
−Removed: Common stock issued as Commitment Shares
−Removed: Common stock purchase
−Removed: Gross cash proceeds
+Added: SCHEDULE OF FAIR VALUE OF EMBEDDED DERIVATIVES AND WARRANTS
+Added: convertible notes
+Added: stock issued as Commitment Shares
+Added: stock purchase warrants
+Added: cash proceeds
the fair value basis, the Company determines the fair value of the secured convertible notes and adjusts the carrying value of the secured
1 unchanged sentence
Following is an analysis of the activity in the secured convertible notes during the years ended December 31, 2021 and 2020:
−Removed: Balance at December 31, 2018
−Removed: convertible notes on August 5, 2019, at fair value
−Removed: Principal repaid during
−Removed: the period by issuance of common stock
−Removed: Principal repaid during
−Removed: the period by payment of cash
+Added: SUMMARY OF FAIR VALUE AND ADJUSTED CARRYING VALUE OF SECURED CONVERTIBLE NOTES
+Added: at December 31, 2019
+Added: repaid during the period by issuance of common stock
+Added: repaid during the period by payment of cash
in fair value of secured convertible note during the period
−Removed: Balance at December 31, 2019
−Removed: Principal repaid during
−Removed: the period by issuance of common stock
−Removed: Principal repaid during
−Removed: the period by payment of cash
+Added: at December 31, 2020
+Added: repaid during the period by issuance of common stock
+Added: repaid during the period by payment of cash
in fair value of secured convertible note during the period
−Removed: Balance at December 31, 2020
−Removed: is a range of certain estimates and assumptions utilized as of December 31, 2020 to determine the fair value of secured convertible notes:
−Removed: Volatility –
−Removed: Risk-free rate
−Removed: Contractual term
−Removed: Calibrated stock price
−Removed: the fair value basis, legal, accounting, and miscellaneous costs directly related to the issuance of the secured convertible notes are
−Removed: charged to expense as incurred.
−Removed: A total of $-0- and $89,148 of such issuance costs were charged to operations during the years ended
−Removed: December 31, 2020 and 2019, respectively.
+Added: at December 31, 2021
Proceeds Investment Agreement .
−Removed: July 31, 2018, the Company entered into a Proceeds Investment Agreement (the “PIA Agreement”) with Brickell Key Investments
−Removed: LP (“BKI”), pursuant to which BKI funded an aggregate of $500,000 (the “First Tranche”) to be used (i) to fund
−Removed: the Company’s litigation proceedings relating to the infringement of certain patent assets listed in the PIA Agreement and (ii)
−Removed: to repay the Company’s existing debt obligations and for certain working capital purposes set forth in the PIA Agreement.
−Removed: to the PIA Agreement, BKI was granted an option to provide the Company with an additional $9.5 million, at BKI’s sole discretion
−Removed: (the “Second Tranche”).
+Added: July 31, 2018, the Company entered into a Proceeds Investment Agreement (the “PIA Agreement”) with Brickell Key Investments
+Added: LP (“BKI”), pursuant to which BKI funded an aggregate of $ 500,000 (the “First Tranche”) to be used (i) to fund
+Added: the Company’s litigation proceedings relating to the infringement of certain patent assets listed in the PIA Agreement and (ii)
+Added: to repay the Company’s existing debt obligations and for certain working capital purposes set forth in the PIA Agreement.
+Added: to the PIA Agreement, BKI was granted an option to provide the Company with an additional $ 9.5 million, at BKI’s sole discretion
+Added: (the “Second Tranche”).
On August 21, 2018, BKI exercised its option on the Second Tranche for $ 9.5 million which completed
2 unchanged sentences
pre-tax monetary recoveries paid by any defendant(s) to the Company or its affiliates agreed to in a settlement or awarded in judgment
−Removed: in connection with the patent assets, plus any interest paid in connection therewith by such defendant(s) (the “Patent Assets Proceeds”),
+Added: in connection with the patent assets, plus any interest paid in connection therewith by such defendant(s) (the “Patent Assets Proceeds”),
up to the minimum return (as defined in the Agreement) and (ii) if BKI has not received its minimum return by the earlier of a liquidity
6 unchanged sentences
security interest is enforceable by BKI if the Company is in default under the PIA Agreement which would occur if (i) the Company fails,
−Removed: after five (5) days’
−Removed: written notice, to pay any due amount payable to BKI under the PIA Agreement, (ii) the Company fails to comply
+Added: after five (5) days’ written notice, to pay any due amount payable to BKI under the PIA Agreement, (ii) the Company fails to comply
with any provision of the PIA Agreement or any other agreement or document contemplated under the PIA Agreement, (iii) the Company becomes
−Removed: insolvent or insolvency proceedings are commenced (and not subsequently discharged) with respect to the Company, (iv) the Company’s
+Added: insolvent or insolvency proceedings are commenced (and not subsequently discharged) with respect to the Company, (iv) the Company’s
creditors commence actions against the Company (which are not subsequently discharged) that affect material assets of the Company, (v)
−Removed: the Company, without BKI’s consent, incurs indebtedness other than immaterial ordinary course indebtedness up to $500,000, (vi)
+Added: the Company, without BKI’s consent, incurs indebtedness other than immaterial ordinary course indebtedness up to $500,000, (vi)
the Company fails, within five (5) business days following the closing of the second tranche, to fully satisfy its obligations to certain
−Removed: holders of the Company’s senior secured convertible promissory notes listed in the PIA Agreement and fails to obtain unconditional
−Removed: releases from such holders as to the Company’s obligations to such holders and the security interests in the Company held by such
−Removed: holders or (vii) there is an uncured non-compliance of the Company’s obligations or misrepresentations by the Company under the
+Added: holders of the Company’s senior secured convertible promissory notes listed in the PIA Agreement and fails to obtain unconditional
+Added: releases from such holders as to the Company’s obligations to such holders and the security interests in the Company held by such
+Added: holders or (vii) there is an uncured non-compliance of the Company’s obligations or misrepresentations by the Company under the
PIA Agreement.
−Removed: the PIA Agreement, the Company issued BKI a warrant to purchase up to 465,712 shares of the Company’s common stock, par value $0.001
−Removed: per share (the “PIA Warrant”), at an exercise price of $2.60 per share provided that the holder of the PIA Warrant will be
+Added: the PIA Agreement, the Company issued BKI a warrant to purchase up to 465,712 shares of the Company’s common stock, par value $ 0.001
+Added: per share (the “PIA Warrant”), at an exercise price of $ 2.60 per share provided that the holder of the PIA Warrant will be
prohibited from exercising the PIA Warrant if, as a result of such exercise, such holder, together with its affiliates, would own more
−Removed: than 4.99% of the total number of shares of the Company’s common stock outstanding immediately after giving effect to such exercise.
+Added: than 4.99 % of the total number of shares of the Company’s common stock outstanding immediately after giving effect to such exercise.
However, such holder may increase or decrease such percentage to any other percentage not in excess of 9.99 % , provided that any increase
5 unchanged sentences
Company elected to account for the PIA on the fair value basis.
−Removed: Therefore, the Company determined the fair value of the PIA and PIA Warrants
−Removed: which yielded estimated fair values of the PIA including their embedded derivatives and the detachable PIA Warrants as follows:
+Added: Therefore, the Company determined
+Added: the fair value of the PIA and PIA Warrants which yielded estimated fair values of the PIA
+Added: including their embedded derivatives and the detachable PIA Warrants as follows:
+Added: SCHEDULE OF FAIR VALUE OF EMBEDDED DERIVATIVES AND WARRANTS
Proceeds investment agreement
−Removed: Common stock purchase
+Added: Common stock purchase warrants
Gross cash proceeds
Company utilized a probability weighted present value of expected patent asset proceeds for the litigation involving both Axon and WatchGuard
−Removed: (see Note 12 –
−Removed: Commitments and Contingencies) which involved estimates of the amount and timing of the expected patent asset proceeds
+Added: (see Note 12 – Commitments and Contingencies) which involved estimates of the amount and timing of the expected patent asset proceeds
from the alleged patent infringement.
3 unchanged sentences
asset proceeds for the litigation involving both Axon and WatchGuard:
−Removed: Discount rate
−Removed: Expected term to patent asset proceeds payment
+Added: OF CERTAIN ESTIMATES AND ASSUMPTIONS OF FAIR VALUE OF SECURED CONVERTIBLE NOTES
+Added: term to patent asset proceeds payment
years - 4 years
−Removed: Probability of success
−Removed: Estimated minimum return payable to BKI
−Removed: Negotiation discount
+Added: minimum return payable to BKI
2019, the Company settled its patent infringement litigation with WatchGuard whereby it received a lump-sum payment of $ 6.0 million as
4 unchanged sentences
settlement income in the accompanying consolidated statement of operations.
−Removed: July 20, 2020, the Company and BKI executed a Termination Agreement and Mutual Release (the “Termination Agreement”).
+Added: July 20, 2020, the Company and BKI executed a Termination Agreement and Mutual Release (the “Termination Agreement”).
the terms of the Termination Agreement the parties agreed to terminate the PIA and to release each other from any further liability under
6 unchanged sentences
(a) a contingent payment in the amount of $ 2,750,000 following the closing
−Removed: of an asset purchase, membership interest purchase, or similar transaction between the Company and a specified third-party (the “Purchase
−Removed: Transaction”) and (b) any and all future proceeds received from Watchguard and its successors and assigns by the Company for WatchGuard’s
+Added: of an asset purchase, membership interest purchase, or similar transaction between the Company and a specified third-party (the “Purchase
+Added: Transaction”) and (b) any and all future proceeds received from Watchguard and its successors and assigns by the Company for WatchGuard’s
8,781,292 and 9,253,452.
6 unchanged sentences
Furthermore, the Company does not anticipate any
−Removed: future recoveries from Watchguard and its successors and assigns relative to WatchGuard’s use of U.S.
+Added: future recoveries from Watchguard and its successors and assigns relative to WatchGuard’s use of U.S.
8,781,292 and
1 unchanged sentence
following represents activity in the PIA during the years ended December 31, 2021 and 2020:
+Added: SUMMARY OF FAIR VALUE AND ADJUSTED CARRYING VALUE OF SECURED CONVERTIBLE NOTES
Beginning balance as of January 1, 2020
Repayment of obligation
−Removed: Change in the fair value
−Removed: during the period
+Added: ( 1,250,000 )
+Added: Change in the fair value during the period
+Added: ( 5,250,000 )
Ending balance as of December 31, 2020
1 unchanged sentence
Repayment of obligation
−Removed: Change in fair value
−Removed: during the period
+Added: Change in fair value during the period
Ending balance as of December 31, 2021
1 unchanged sentence
December 23, 2019, the Company, borrowed $ 300,000 under an unsecured note payable to a private, third-party lender.
−Removed: The promissory
−Removed: note bears interest at the rate of 8% per annum with principal and accrued interest payable on or before its maturity date of
−Removed: March 31, 2020.
−Removed: The Company granted the lender warrants exercisable to purchase a total of 107,000 shares of its common stock
−Removed: at an exercise price of $1.40 per share until December 23, 2024.
−Removed: When determining the fair value of these warrants, the assumptions
−Removed: utilized in the Black-Scholes model include the expected volatility of stock price of 86%, discount rate of 1.75%, and expected
−Removed: dividends of 0%.
−Removed: The Company allocated $71,869 of the proceeds of the promissory note to additional paid-in-capital, which
−Removed: represented the grant date relative fair value of the warrants issued to the lender.
−Removed: The discount will be amortized to interest
−Removed: expense ratably over the term of the promissory note which approximates the effective interest method.
−Removed: The amortization of discount
−Removed: resulted in $66,061 and $5,808 of the discount amortized to interest expense during the years ended December 31, 2020 and 2019,
−Removed: respectively.
+Added: The promissory note
+Added: bears interest at the rate of 8 % per annum with principal and accrued interest payable on or before its maturity date of March 31, 2020 .
+Added: The Company granted the lender warrants exercisable to purchase a total of 107,000 shares of its common stock at an exercise price of
+Added: $ 1.40 per share until December 23, 2024.
+Added: When determining the fair value of these warrants, the assumptions utilized in the Black-Scholes
+Added: model include the expected volatility of stock price of 86% , discount rate of 1.75 % , and expected dividends of 0% .
+Added: The Company allocated
+Added: $ 71,869 of the proceeds of the promissory note to additional paid-in-capital, which represented the grant date relative fair value of
+Added: the warrants issued to the lender.
+Added: The discount will be amortized to interest expense ratably over the term of the promissory note which
+Added: approximates the effective interest method.
+Added: The amortization of discount resulted in $- 0 - and $ 66,061 of the discount amortized to interest
+Added: expense during the years ended December 31, 2021 and 2020, respectively.
January 17, 2020, the Company borrowed $ 100,000 under an unsecured note payable to a private, third-party lender.
−Removed: promissory note bore interest at the rate of 8% per annum with principal and accrued interest payable on or before its
−Removed: maturity date of April 17, 2020.
−Removed: The Company granted the lender warrants exercisable to purchase a total of 35,750 shares of
−Removed: its common stock at an exercise price of $1.40 per share until January 17, 2025.
−Removed: When determining the fair value of these
−Removed: warrants, the assumptions utilized in the Black-Scholes model include the expected volatility of stock price of 86%, discount
−Removed: rate of 2%, and expected dividends of 0%.
−Removed: The Company allocated $20,806 of the proceeds of the promissory note to additional
−Removed: paid-in-capital, which represented the grant date relative fair value of the warrants issued to the lender.
−Removed: repaid in full on March 12, 2020 and the discount was amortized to interest expense through the date of payment.
−Removed: amortization of discount resulted in $20,806 of the discount amortized to interest expense during the year ended December 31,
−Removed: Promissory Notes Payable –
−Removed: Related party
−Removed: February and April 2020, the Company borrowed a total of $319,000 from the Company’s Chairman, CEO & President under an unsecured
+Added: The promissory note
+Added: bore interest at the rate of 8 % per annum with principal and accrued interest payable on or before its maturity date of April 17, 2020 .
+Added: The Company granted the lender warrants exercisable to purchase a total of 35,750 shares of its common stock at an exercise price of
+Added: $ 1.40 per share until January 17, 2025.
+Added: When determining the fair value of these warrants, the assumptions utilized in the Black-Scholes
+Added: model include the expected volatility of stock price of 86% , discount rate of 2% , and expected dividends of 0% .
+Added: The Company allocated
+Added: $ 20,806 of the proceeds of the promissory note to additional paid-in-capital, which represented the grant date relative fair value of
+Added: the warrants issued to the lender.
+Added: The note was repaid in full on March 12, 2020 and the discount was amortized to interest expense through
+Added: the date of payment.
+Added: The amortization of discount resulted in $ 20,806 of the discount amortized to interest expense during the year ended
+Added: December 31, 2020.
+Added: Promissory Notes Payable – Related party
+Added: February and April 2020, the Company borrowed a total of $ 319,000 from the Company’s Chairman, CEO & President under an unsecured
promissory note bearing interest at 6 % through its May 28, 2020 maturity date.
2 unchanged sentences
Total interest
−Removed: accrued and paid on this note was $5,236.
+Added: accrued and paid on this note was $ 5,236 in 2020.
+Added: Consideration Promissory Notes
+Added: June 30, 2021, Nobility Healthcare, a subsidiary of the Company, issued a contingent consideration promissory note (the “June
+Added: Contingent Note”) in connection with a stock purchase agreement between Nobility Healthcare and a private company
+Added: (the “June Seller”) of $ 350,000 .
+Added: The Contingent Note has a three -year
+Added: term and bears interest at a rate of 3.00 %
+Added: Quarterly principal and interest payments are deferred for six months and is due in equal quarterly installments on the seventh
+Added: business day of each quarter.
+Added: The principal amount of the June Contingent Note is subject to an earn-out adjustment, being the
+Added: difference between the $ 975,000
+Added: (the “June Projected Revenue”)
+Added: and the cash basis revenue (the “June Measurement Period Revenue”) collected by the June Seller in its normal
+Added: course of business from the clients existing on June 30, 2021, during the period from October 1, 2021 through September 30, 2022 (the
+Added: “June Measurement Period”) measured on a quarterly basis and annualized as of the relevant period.
+Added: Measurement Period Revenue is less than the June Projected Revenue, such amount will be subtracted from the principal balance
+Added: of this June Contingent Note on a dollar-for-dollar basis.
+Added: If the June Measurement Period Revenue is more than the June
+Added: Projected Revenue, such amount will be added to the principal balance of this June Contingent Note on a dollar-for-dollar
+Added: In no event will the principal balance of this June Contingent Note become a negative number.
+Added: The maximum downward earn-out
+Added: adjustment to the principal balance will be to zero.
+Added: There are no limits to the increases to the principal balance of the June
+Added: Contingent Note as a result of the earn-out adjustments.
+Added: June Contingent Note is considered to be additional purchase price;
+Added: therefore, the estimated fair value of the contingent liability
+Added: is recorded as a liability at the acquisition date and the fair value is considered part of the consideration paid for the acquisition
+Added: with subsequent changes in fair value recorded as a gain or loss in the Consolidated Statements of Operations.
+Added: Management has
+Added: recorded the contingent consideration promissory note at its estimated fair value of $ 350,000
+Added: at the acquisition date.
+Added: Management’s estimate
+Added: of the fair value of this June Contingent Note at December 31, 2021 to be $ 317,212
+Added: representing a reduction in its estimated
+Added: fair value of $ 32,788 .
+Added: The Company recorded a gain of $ 32,788
+Added: in the Consolidated Statements of
+Added: Operations for the year ended December 31, 2021.
+Added: August 31, 2021, Nobility Healthcare, issued another contingent consideration promissory note (the “August Contingent
+Added: Payment Note”) in connection with a stock purchase agreement between Nobility Healthcare and a private company
+Added: (the “August Sellers”) of $ 650,000 .
+Added: The August Contingent Payment Note has a three -year
+Added: term and bears interest at a rate of 3.00 %
+Added: Quarterly principal and interest payments are deferred for six months and is due in equal quarterly installments on the seventh
+Added: business day of each quarter.
+Added: The principal amount of the August Contingent Payment Note is subject to an earn-out adjustment,
+Added: being the difference between the $ 3,000,000
+Added: (the “August Projected Revenue”)
+Added: and the cash basis revenue (the “August Measurement Period Revenue”) collected by the August Sellers in its
+Added: normal course of business from the clients existing on September 1, 2021, during the period from December 1, 2021 through November 30,
+Added: 2022 (the “August Measurement Period”) measured on a quarterly basis and annualized as of the relevant period.
+Added: the August Measurement Period Revenue is less than the August Projected Revenue, such amount will be subtracted from the
+Added: principal balance of this August Contingent Payment Note on a dollar-for-dollar basis.
+Added: If the August Measurement Period
+Added: Revenue is more than the August Projected Revenue, such amount will be added to the principal balance of this August Contingent
+Added: Payment Note on a dollar-for-dollar basis.
+Added: In no event will the principal balance of this August Contingent Payment Note become
+Added: a negative number.
+Added: The maximum downward earn-out adjustment to the principal balance will be to zero.
+Added: There are no limits to the increases
+Added: to the principal balance of the August Contingent Payment Note as a result of the earn-out adjustments.
+Added: August Contingent Payment Note is considered to be additional purchase price, therefore the estimated fair value of the contingent
+Added: liability is recorded as a liability at the acquisition date and the fair value is considered part of the consideration paid for the
+Added: Management has recorded the contingent consideration promissory note at its estimated fair value of $ 650,000
+Added: at the acquisition date.
+Added: Management will continue
+Added: to estimate the fair value of this August Contingent Payment Note at each reporting date with the change, if any recorded as a
+Added: gain or loss in the statement of operations during the relevant period.
+Added: Management determined that there was no change in estimated
+Added: fair value relative to this contingent consideration promissory note for the year ended December 31, 2021.
+Added: consideration earn-out Agreement – TicketSmarter Acquisition
+Added: September 1, 2021, TicketSmarter, Inc., a subsidiary of the Company, issued a contingent consideration earn-out agreement (the “TicketSmarter
+Added: Earn-Out”) in connection with the Stock Purchase Agreement between TicketSmarter, Inc., Goody Tickets, LLC and TicketSmarter, LLC
+Added: (“TicketSmarter”) of up to $ 4,244,400
+Added: with a fair value at acquisition of $ 3,700,000 .
+Added: The TicketSmarter Earn-Out shall be payable with
+Added: ninety percent ( 90 %)
+Added: readily available funds and ten percent ( 10 %)
+Added: in stock consideration.
+Added: The principal amount of the TicketSmarter Earn-Out is subject to an earn-out adjustment, being the difference
+Added: between the $ 2,896,829
+Added: (the “Projected EBITDA”) and the
+Added: actual EBITDA (the “Measurement Period EBITDA”) generated by TicketSmarter in its normal course of business, during
+Added: the period from September 1, 2021 through December 31, 2021 (the “Measurement Period”).
+Added: If the Measurement Period EBITDA
+Added: is less than seventy percent ( 70 %)
+Added: of the Projected EBITDA, there will be zero contingent payment.
+Added: If the Measurement Period EBITDA is between seventy percent ( 70 %)
+Added: and one hundred percent ( 100 %)
+Added: of the Projected EBITDA, then a fractional amount of the contingent payment will be paid out.
+Added: If the Measurement Period EBITDA is more
+Added: than the Projected EBITDA, the full principal balance of this TicketSmarter Earn-Out will be paid out.
+Added: In no event will the principal
+Added: balance of this TicketSmarter Earn-Out become a negative number.
+Added: The maximum downward earn-out adjustment to the earn-out balance will
+Added: be to reduce the balance to zero.
+Added: contingent consideration earn-out is considered to be additional purchase price, therefore the estimated fair value of the contingent
+Added: liability is recorded as a liability at the acquisition date and the fair value is considered part of the consideration paid for the
+Added: Management has recorded the contingent consideration earn-out at its estimated fair value of $ 3,700,000
+Added: at the acquisition date.
+Added: determined that the actual Measurement Period EBITDA generated by TicketSmarter was less than 70% of the Projected EBITDA
+Added: Therefore, no TicketSmarter Earn-Out payments amounts were due under the agreement.
+Added: Therefore, the fair value of the
+Added: contingent consideration earn-out agreement was reduced to zero, and the resulting gain of $ 3,700,000
+Added: was reported in
+Added: our Consolidated Statements of Operations for the year ended December 31, 2021.
FAIR VALUE MEASUREMENT
−Removed: accordance with ASC Topic 820 —
−Removed: Fair Value Measurements and Disclosures (“ASC 820”), the Company utilizes the
+Added: accordance with ASC Topic 820 — Fair Value Measurements and Disclosures (“ASC 820”), the Company utilizes the
market approach to measure fair value for its financial assets and liabilities.
5 unchanged sentences
2 — Other significant observable inputs (including quoted prices in active markets for similar assets or liabilities)
−Removed: Significant unobservable inputs (including the Company’s own assumptions in determining the fair value)
−Removed: following table represents the Company’s hierarchy for its financial assets and liabilities measured at fair value on a recurring
+Added: 3 — Significant unobservable inputs (including the Company’s own assumptions in determining the fair value)
+Added: following table represents the Company’s hierarchy for its financial assets and liabilities measured at fair value on a recurring
basis as of December 31, 2021 and 2020.
−Removed: Secured convertible
−Removed: investment agreement
−Removed: Secured convertible
−Removed: investment agreement
+Added: OF FINANCIAL ASSETS AND LIABILITIES MEASURED AT FAIR VALUE ON RECURRING BASIS
+Added: December 31, 2021
+Added: Warrant derivative liabilities
+Added: Contingent consideration promissory notes and contingent
+Added: consideration earn-out agreement
+Added: December 31, 2020
+Added: Warrant derivative liabilities
+Added: Contingent consideration promissory notes and contingent
+Added: consideration earn-out agreement
following table represents the change in Level 3 tier value measurements:
+Added: SCHEDULE OF FAIR VALUE MEASUREMENTS CHANGE IN LEVEL 3 INPUTS
+Added: Consideration
+Added: Promissory Notes
+Added: and Earn-Out Agreement
+Added: Warrant Derivative
Balance, December 31, 2020
−Removed: Principal payments made on debentures
−Removed: New secured convertible debentures
−Removed: Conversion of secured convertible debentures
−Removed: Repayment of 2019 secured convertible notes
−Removed: Change in fair value of secured convertible debentures and proceeds
−Removed: investment agreement
+Added: Issuance of detachable warrants in the January 14, 2021 Offering
+Added: Issuance of detachable warrants in the February 1, 2021 Offering
+Added: Issuance of detachable pre-funded warrants in the January 14, 2021 Offering
+Added: Issuance of detachable pre-funded warrants in the February 1, 2021 Offering
+Added: Transition of derivative warrant liability to equity on pre-funded warrants
+Added: Issuance of contingent consideration promissory note - Revenue Cycle Management Segment Acquisition
+Added: Issuance of contingent consideration promissory note - Revenue Cycle Management Segment Acquisition
+Added: Issuance of contingent consideration earn-out agreement – Ticketing Segment Acquisition
+Added: Change in fair value of contingent consideration promissory note - Revenue Cycle Management Acquisition
+Added: Change in fair value of contingent consideration earn-out agreement –Ticketing Segment
+Added: ( 3,700,000 )
+Added: Change in fair value of warrant derivative liabilities due to modification
+Added: Change in fair value of warrant derivative liabilities
+Added: ( 36,664,908 )
Balance, December 31, 2021
+Added: following table represents the change in other Level 3 tier value measurements:
+Added: Balance, December 31, 2019
Issuance of secured convertible debt
Conversion of secured convertible debentures
+Added: ( 1,259,074 )
+Added: ( 1,665,666 )
+Added: ( 2,924,740 )
Repayment of proceeds investment agreement
+Added: ( 1,250,000 )
+Added: ( 1,250,000 )
Repayment of secured convertible notes
−Removed: Change in fair value of secured convertible debentures and proceeds investment agreement
+Added: Change in fair value of secured convertible debentures and proceeds investment
+Added: ( 5,250,000 )
+Added: ( 3,949,748 )
Balance, December 31, 2020
+Added: Balance, December 31, 2021
ACCRUED EXPENSES
expenses consisted of the following at December 31, 2021 and 2020:
+Added: SCHEDULE OF ACCRUED EXPENSES
Accrued warranty expense
2 unchanged sentences
Accrued payroll and related fringes
−Removed: Accrued insurance
Accrued sales returns and allowances
−Removed: Accrued sales taxes
+Added: Accrued taxes
+Added: Total accrued expenses
warranty expense was comprised of the following for the years ended December 31, 2021 and 2020:
+Added: SCHEDULE OF ACCRUED WARRANTY EXPENSE
Beginning balance
3 unchanged sentences
components of income tax provision (benefit) for the years ended December 31, 2021, and 2020 are as follows:
+Added: OF COMPONENTS OF INCOME TAX PROVISION (BENEFIT)
Current taxes:
3 unchanged sentences
reconciliation of the income tax (provision) benefit at the statutory rate of 21% for the years ended December 31, 2021, and 2020 to the
−Removed: Company’s effective tax rate is as follows:
+Added: Company’s effective tax rate is as follows:
+Added: OF RECONCILIATION OF INCOME TAX (PROVISION) BENEFIT
Statutory tax rate
1 unchanged sentence
Stock based compensation
−Removed: Change in valuation reserve on deferred tax
+Added: Change in valuation reserve on deferred tax assets
Forgiveness of Payroll Protection Plan loan
Income tax (provision) benefit
−Removed: components of the Company’s deferred tax assets (liabilities) as of December 31, 2020 and 2019 are as follows:
+Added: components of the Company’s deferred tax assets (liabilities) as of December 31, 2021 and 2020 are as follows:
+Added: OF SIGNIFICANT COMPONENTS OF COMPANY'S DEFERRED TAX ASSETS (LIABILITIES)
Deferred tax assets:
+Added: Stock-based compensation
Start-up costs
Inventory reserves
−Removed: Uniform capitalization
−Removed: of inventory costs
−Removed: Allowance for doubtful
−Removed: accounts receivable
−Removed: Equipment depreciation
+Added: Uniform capitalization of inventory costs
+Added: Allowance for doubtful accounts receivable
+Added: Property, plant and equipment depreciation
Deferred revenue
−Removed: Debt and PIA obligations
−Removed: carried at fair value
+Added: Accrued litigation reserve
Accrued expenses
Net operating loss carryforward
−Removed: Research and development
−Removed: tax credit carryforward
+Added: Research and development tax credit carryforward
State jobs credit carryforward
−Removed: contributions carryforward
+Added: Charitable contributions carryforward
Total deferred tax assets
+Added: Valuation reserve
( 16,980,000 )
1 unchanged sentence
Total deferred tax assets
−Removed: international sales company
+Added: Deferred tax liabilities:
+Added: Warrant derivative liabilities
+Added: Intangible assets
+Added: Domestic international sales company
Total deferred tax liabilities
−Removed: Net deferred tax assets
−Removed: valuation allowance on deferred tax assets totaled $24,595,000 and $23,740,000 as of December 31, 2020 and 2019, respectively.
−Removed: records the benefit it will derive in future accounting periods from tax losses and credits and deductible temporary differences as “deferred
−Removed: tax assets.”
−Removed: In accordance with ASC 740, “Income Taxes,”
−Removed: the Company records a valuation allowance to reduce the carrying
−Removed: value of our deferred tax assets if, based on all available evidence, it is more likely than not that some or all of the deferred tax
−Removed: assets will not be realized.
−Removed: Company has incurred operating losses in 2020 and 2019 and it continues to be in a three-year cumulative loss position at December 31,
+Added: ( 9,715,000 )
+Added: Net deferred tax assets (liability)
+Added: valuation allowance on deferred tax assets totaled $ 16,980,000
and $ 24,595,000
−Removed: Accordingly, the Company determined there was not sufficient positive evidence regarding its potential for future profits
−Removed: to outweigh the negative evidence of our three-year cumulative loss position under the guidance provided in ASC 740.
−Removed: Therefore, it determined
−Removed: to increase our valuation allowance by $855,000 to continue to fully reserve its deferred tax assets at December 31, 2020.
−Removed: expects to continue to maintain a full valuation allowance until it determines that it can sustain a level of profitability that demonstrates
−Removed: its ability to realize these assets.
−Removed: To the extent the Company determines that the realization of some or all of these benefits is more
−Removed: likely than not based upon expected future taxable income, a portion or all of the valuation allowance will be reversed.
−Removed: Such a reversal
−Removed: would be recorded as an income tax benefit and, for some portion related to deductions for stock option exercises, an increase in shareholders’
−Removed: December 31, 2020, the Company had available approximately $76,070,000 of Federal net operating loss carryforwards available to offset
−Removed: future taxable income generated.
−Removed: Such tax net operating loss carryforwards expire between 2026 and 2040.
−Removed: In addition, the Company had
−Removed: research and development tax credit carryforwards totaling $1,795,000 available as of December 31, 2020, which expire between 2023 and
−Removed: Internal Revenue Code contains provisions under Section 382 which limit a company’s ability to utilize net operating loss carry-forwards
+Added: as of December 31, 2021, and 2020, respectively.
+Added: The Company records the benefit it will derive in future accounting periods from tax losses and credits and deductible temporary differences
+Added: as “deferred tax assets.” In accordance with ASC 740, “Income Taxes,” the Company records a valuation allowance
+Added: to reduce the carrying value of our deferred tax assets if, based on all available evidence, it is more likely than not that some or
+Added: all of the deferred tax assets will not be realized.
+Added: Company generated income in 2021 but incurred operating losses 2021 and it continues to be in a three-year cumulative loss position at
+Added: December 31, 2021 and 2020.
+Added: Accordingly, the Company determined there was not sufficient positive evidence regarding its potential for
+Added: future profits to outweigh the negative evidence of our three-year cumulative loss position under the guidance provided in ASC 740.
+Added: it determined to decrease our valuation allowance by $ 7,615,000
+Added: but continue to fully reserve its deferred
+Added: tax assets at December 31, 2021.
+Added: The Company expects to continue to maintain a full valuation allowance until it determines that it can
+Added: sustain a level of profitability that demonstrates its ability to realize these assets.
+Added: To the extent the Company determines that the
+Added: realization of some or all of these benefits is more likely than not based upon expected future taxable income, a portion or all of the
+Added: valuation allowance will be reversed.
+Added: Such a reversal would be recorded as an income tax benefit and, for some portion related to deductions
+Added: for stock option exercises, an increase in shareholders’ equity.
+Added: December 31, 2021, the Company had available approximately $ 81,385,000
+Added: of Federal net operating loss carry-forwards
+Added: available to offset future taxable income generated.
+Added: Such tax net operating loss carry-forwards expire between 2026 and 2042, with $31,956,673 of the tax net operating loss carry-forwards have an indefinite life since the enactment of the Tax Cuts and Jobs Act
+Added: the Company had research and development tax credit carry-forwards totaling $ 1,795,000
+Added: available as of December 31, 2021, which
+Added: expire between 2023 and 2038 .
+Added: Internal Revenue Code contains provisions under Section 382 which limit a company’s ability to utilize net operating loss carry-forwards
in the event that it has experienced a more than 50% change in ownership over a three-year period.
Current estimates prepared by the
−Removed: Company indicate that due to ownership changes which have occurred, approximately $765,000 of its net operating loss and $175,000 of
−Removed: its research and development tax credit carryforwards are currently subject to an annual limitation of approximately $1,151,000, and
−Removed: may be further limited by additional ownership changes which may occur in the future.
−Removed: As stated above, the net operating loss and research
−Removed: and development credit carryforwards expire between 2023 and 2037, allowing the Company to potentially utilize all of the limited net
−Removed: operating loss carry-forwards during the carryforward period.
−Removed: discussed in Note 1, “Summary of Significant Accounting Policies,”
−Removed: tax positions are evaluated in a two-step process.
+Added: Company indicate that due to ownership changes which have occurred, approximately $ 765,000
+Added: of its net operating loss and $ 175,000
+Added: of its research and development tax credit
+Added: carry-forwards are currently subject to an annual limitation of approximately $ 1,151,000
+Added: and may be further limited by additional
+Added: ownership changes which may occur in the future.
+Added: As stated above, the net operating loss and research and development credit carry-forwards
+Added: expire between 2023 and 2038 ,
+Added: allowing the Company to potentially utilize all of the limited net operating loss carry-forwards during the carry-forward period.
+Added: discussed in Note 1, “Summary of Significant Accounting Policies,” tax positions are evaluated in a two-step process.
Company first determines whether it is more likely than not that a tax position will be sustained upon examination.
1 unchanged sentence
meets the more-likely-than-not recognition threshold, it is then measured to determine the amount of benefit to recognize in the financial
−Removed: The tax position is measured as the largest amount of benefit that is greater than 50% likely of being realized upon ultimate
−Removed: Management has identified no tax positions taken that would meet or exceed these thresholds and therefore there are no gross
−Removed: interest, penalties and unrecognized tax expense/benefits that are not expected to ultimately result in payment or receipt of cash in
−Removed: the consolidated financial statements.
+Added: The tax position is measured as the largest amount of benefit that is greater than 50% likely of being realized upon
+Added: ultimate settlement.
+Added: Management has identified no tax positions taken that would meet or exceed these thresholds and therefore there
+Added: are no gross interest, penalties and unrecognized tax expense/benefits that are not expected to ultimately result in payment or receipt
+Added: of cash in the consolidated financial statements.
effective tax rate for the years ended December 31, 2021, and 2020 varied from the expected statutory rate due to the Company continuing
−Removed: to provide a 100% valuation allowance on net deferred tax assets.
−Removed: The Company determined that it was appropriate to continue the full
−Removed: valuation allowance on net deferred tax assets as of December 31, 2020 primarily because of the current year operating losses.
−Removed: Company’s federal and state income tax returns are closed for examination purposes by relevant statute and by examination for 2016
+Added: to provide a 100 %
+Added: valuation allowance on net deferred tax assets.
+Added: The Company determined that it was appropriate to continue the full valuation allowance
+Added: on net deferred tax assets as of December 31, 2021, primarily because of the current year operating losses.
+Added: Company’s federal and state income tax returns are closed for examination purposes by relevant statute and by examination for 2017
and all prior tax years.
OPERATING LEASE
−Removed: May 13, 2020, the Company entered into an operating lease for new warehouse and office space which will serve as its new principal executive
−Removed: office and primary business location.
−Removed: The original lease agreement was amended on August 28, 2020 to correct the footage under lease
−Removed: and monthly payment amounts resulting from such correction.
−Removed: The lease terms, as amended include no base rent for the first nine months
−Removed: and monthly payments ranging from $12,398 to $14,741 thereafter, with a termination date of December 2026.
−Removed: The Company is responsible
−Removed: for property taxes, utilities, insurance and its proportionate share of common area costs related to its new location.
−Removed: The Company took
−Removed: possession of the leased facilities on June 15, 2020.
−Removed: The remaining lease term for the Company’s office and warehouse operating
−Removed: lease as of December 31, 2020 was seventy-one months.
−Removed: The Company’s previous office and warehouse space lease expired in April
−Removed: 2020 and the Company paid holdover rent for the time period until it moved to and commenced occupying the new space on June 15, 2020.
+Added: May 13, 2020, the Company entered into an operating lease for new warehouse and office space which will served as its office,
+Added: assembly and warehouse location.
+Added: The original lease agreement was amended on August 28, 2020 to correct the footage under
+Added: lease and monthly payment amounts resulting from such correction.
+Added: The lease terms, as amended include no base rent for the first
+Added: nine months and monthly payments ranging from $ 12,398 to
+Added: $ 14,741 thereafter,
+Added: with a termination
+Added: date of December 2026 .
+Added: The Company is
+Added: responsible for property taxes, utilities, insurance and its proportionate share of common area costs related to its new location.
+Added: The Company took possession of the leased facilities on June 15, 2020.
+Added: The remaining lease term for the Company’s office and
+Added: warehouse operating lease as of December 31, 2021 was sixty
+Added: The Company’s previous
+Added: office and warehouse space lease expired in April 2020 and the Company paid holdover rent for the time period until it moved to and
+Added: commenced occupying the new space on June 15, 2020.
Company entered into an operating lease with a third party in October 2019 for copiers used for office and warehouse purposes.
2 unchanged sentences
at maturity for its estimated fair market value at that point in time.
−Removed: The remaining lease term for the Company’s copier operating
+Added: The remaining lease term for the Company’s copier operating
lease as of December 31, 2021 was 22 months.
+Added: June 30, 2021, the Company completed the acquisition of a private medical billing company, through its revenue cycle management segment.
+Added: Upon completion of this acquisition, the Company became responsible for the operating lease for the Seller’s office space.
+Added: The lease terms include monthly payments ranging from $ 2,648
+Added: thereafter, with a termination
+Added: date of July 2024 .
+Added: The Company is responsible
+Added: for property taxes, utilities, insurance and its proportionate share of common area costs related to this location.
+Added: The Company took
+Added: possession of the leased facilities on June 30, 2021.
+Added: The remaining lease term for the Company’s office and warehouse operating
+Added: lease as of December 31, 2021 was 31
+Added: August 31, 2021, the Company completed the acquisition of a private medical billing company, through its revenue cycle management
+Added: Upon completion of this acquisition, the Company became responsible for the operating lease for the Seller’s office
+Added: The lease terms include monthly payments ranging from $ 11,579
+Added: thereafter, with a termination
+Added: date of March 2023 .
+Added: The Company is responsible
+Added: for property taxes, utilities, insurance and its proportionate share of common area costs related to this location.
+Added: The Company took
+Added: possession of the leased facilities on September 1, 2021.
+Added: The remaining lease term for the Company’s office and warehouse operating
+Added: lease as of December 31, 2021 was 15
+Added: September 1, 2021, the Company completed the acquisition of Goody Tickets, LLC and TicketSmarter, LLC (“TicketSmarter Acquisition”),
+Added: through its ticketing segment.
+Added: Upon completion of this acquisition, the Company became responsible for the operating lease for
+Added: TicketSmarter Inc.’s office space.
+Added: The lease terms include monthly payments ranging from $ 7,211
+Added: thereafter, with a termination
+Added: date of December 2022 .
+Added: The Company is responsible
+Added: for property taxes, utilities, insurance and its proportionate share of common area costs related to this location.
+Added: The Company took
+Added: possession of the leased facilities on September 1, 2021.
+Added: The remaining lease term for the Company’s office and warehouse operating
+Added: lease as of December 31, 2021 was 12
expense related to the office space and copier operating leases were recorded on a straight-line basis over their respective lease terms.
−Removed: Total lease expense under the two operating leases was approximately $349,079 for the year ended December 31, 2020.
−Removed: discount rate implicit within the Company’s operating leases was not generally determinable and therefore the Company determined
+Added: Total lease expense under the five operating leases was approximately $ 266,294
+Added: and $ 349,079 , for
+Added: the years ended December 31, 2021 and 2020, respectively.
+Added: weighted-average remaining lease term related to the Company’s lease liabilities as of December 31, 2021 and 2020
+Added: was 3.8 years and 5.8 years, respectively.
+Added: discount rate implicit within the Company’s operating leases was not generally determinable and therefore the Company determined
the discount rate based on its incremental borrowing rate on the information available at commencement date.
2 unchanged sentences
following sets forth the operating lease right of use assets and liabilities as of December 31, 2021:
+Added: OF OPERATING LEASES RIGHT OF USE ASSETS AND LIABILITIES
Operating lease right of use assets
3 unchanged sentences
components of lease expense were as follows for the year ended December 31, 2021:
−Removed: Selling, general and administrative
+Added: OF COMPONENTS OF LEASE EXPENSES
+Added: Selling, general and administrative expenses
are the minimum lease payments for each year and in total.
+Added: OF FUTURE MINIMUM LEASE PAYMENTS
+Added: Year ending December 31:
Total undiscounted minimum future lease payments
5 unchanged sentences
most US-based businesses, the COVID-19 pandemic and efforts to mitigate the same began to have impacts on our business in March 2020.
−Removed: By that time, much of our first fiscal quarter was completed.
−Removed: During the year ended December 31, 2020, we observed recent decreases in
−Removed: demand from certain customers, including primarily our law-enforcement and commercial customers.
−Removed: the fact that our products are sold through a variety of distribution channels, we expect our sales will experience more volatility as
−Removed: a result of the changing and less predictable operational needs of many customers as a result of the COVID-19 pandemic.
−Removed: that many companies, including many of our suppliers and customers, are reporting or predicting negative impacts from COVID-19 on future
−Removed: operating results.
−Removed: Although we observed significant declines in demand for our products from certain customers during the year ended
−Removed: December 31, 2020, we believe that it remains too early for us to know the exact impact COVID-19 will have on the long-term demand for
−Removed: our products.
−Removed: We also cannot be certain how demand may shift over time as the impacts of the COVID-19 pandemic may go through several
−Removed: phases of varying severity and duration.
−Removed: light of broader macro-economic risks and already known impacts on certain industries that use our products and services, we have taken,
−Removed: and continue to take targeted steps to lower our operating expenses because of the COVID-19 pandemic.
−Removed: We continue to monitor the impacts
−Removed: of COVID-19 on our operations closely and this situation could change based on a significant number of factors that are not entirely
−Removed: within our control and are discussed in this and other sections of this annual report on Form 10-K.
−Removed: We do not expect there to be material
−Removed: changes to our assets on our balance sheet or our ability to timely account for those assets.
−Removed: Further, in connection with the preparation
−Removed: of this annual report on Form 10-K and the financial statements contained herein, we reviewed the potential impacts of the COVID-19 pandemic
−Removed: on goodwill and intangible assets and have determined there to be no material impact at this time.
−Removed: We have also reviewed the potential
−Removed: impacts on future risks to the business as it relates to collections, returns and other business-related items.
−Removed: date, travel restrictions and border closures have not materially impacted our ability to obtain inventory or manufacture or deliver
−Removed: products or services to customers.
−Removed: However, if such restrictions become more severe, they could negatively impact those activities in
−Removed: a way that would harm our business over the long term.
−Removed: Travel restrictions impacting people can restrain our ability to assist our customers
−Removed: and distributors as well as impact our ability to develop new distribution channels, but at present we do not expect these restrictions
−Removed: on personal travel to be material to our business operations or financial results.
−Removed: We have taken steps to restrain and monitor our operating
−Removed: expenses and therefore we do not expect any such impacts to materially change the relationship between costs and revenues.
−Removed: most companies, we have taken a range of actions with respect to how we operate to assure we comply with government restrictions and
−Removed: guidelines as well as best practices to protect the health and well-being of our employees and our ability to continue operating our
−Removed: business effectively.
−Removed: To date, we have been able to operate our business effectively using these measures and to maintain all internal
−Removed: controls as documented and posted.
−Removed: We also have not experienced challenges in maintaining business continuity and do not expect to incur
−Removed: material expenditures to do so.
−Removed: However, the impacts of COVID-19 and efforts to mitigate the same have remained unpredictable and it
−Removed: remains possible that challenges may arise in the future.
−Removed: actions we have taken so far during the COVID-19 pandemic include, but are not limited to:
−Removed: all employees who can work from home to work from home;
−Removed: our IT networking capability to best assure employees can work effectively outside the office;
−Removed: employees who must perform essential functions in one of our offices:
−Removed: employees maintain a distance of at least six feet from other employees whenever possible;
−Removed: employees work in dedicated shifts to lower the risk all employees who perform similar tasks might become infected by COVID-19;
−Removed: employees stay segregated from other employees in the office with whom they require no interaction;
−Removed: employees to wear masks while they are in the office whenever possible.
−Removed: currently believe revenue for the year ending December 31, 2021 may decline year over year due to the conditions noted.
−Removed: In April 2020,
−Removed: we implemented a COVID-19 mitigation plan designed to further reduce our operating expenses during the pandemic.
−Removed: Actions taken to date
−Removed: include work hour and salary reductions for senior management.
−Removed: These cost reductions are in addition to the significant restructuring
−Removed: actions we initiated in the first quarter of 2020.
−Removed: Based on our current cash position, our projected cash flow from operations and our
−Removed: cost reduction and cost containment efforts to date, we believe that we will have sufficient capital and or have access to sufficient
−Removed: capital through public and private equity and debt offerings to sustain operations for a period of one year following the date of this
−Removed: If business interruptions resulting from the COVID-19 pandemic were to be prolonged or expanded in scope, our business, financial
−Removed: condition, results of operations and cash flows would be negatively impacted.
−Removed: We will continue to actively monitor this situation and
−Removed: will implement actions necessary to maintain business continuity.
+Added: Since that time, the COVID-19 pandemic has dramatically impacted the global health and economic environment, including millions of
+Added: confirmed cases, business slowdowns or shutdowns, labor shortages, supply chain challenges, changes in government spending and requirements,
+Added: regulatory challenges, inflationary pressures and market volatility.
+Added: We operate within the complex
+Added: integrated global supply chain for both vendors and customers.
+Added: As the COVID-19 pandemic dissipates at varying times and rates in different
+Added: regions around the world, there could be a prolonged negative impact on these global supply chains.
+Added: Our ability to continue operations
+Added: at specific facilities will be impacted by the interdependencies of the various participants of these global supply chains, which are
+Added: largely beyond our direct control.
+Added: A prolonged shut down of these global supply chains could have a material adverse effect on our business,
+Added: results of operations, cash flows and financial condition.
+Added: If our suppliers have increased
+Added: challenges with their workforce (including as a result of illness, absenteeism, reactions to health and safety or government requirements),
+Added: facility closures, timely access to necessary components, materials and other supplies at reasonable prices, access to capital, and access
+Added: to fundamental support services (such as shipping and transportation), they may be unable to provide the agreed-upon goods and services
+Added: in a timely, compliant and cost-effective manner.
+Added: We have incurred and may in the future incur additional costs and delays in our business
+Added: resulting from the COVID-19 pandemic, including as a result of higher prices, schedule delays or the need to identify and develop alternative
+Added: In some instances, we may be unable to identify and develop alternative suppliers, incurring additional liabilities under
+Added: our current contracts and hampering new ones.
+Added: Our customers have experienced, and may continue to experience, disruptions in their operations
+Added: and supply chains as a result of the COVID-19 pandemic, which can result in delayed, reduced, or canceled orders, or collection risks,
+Added: and which may adversely affect our results of operations.
+Added: Similarly, current, and future restrictions or disruptions of transportation,
+Added: such as reduced availability of air transport, port closures or delays, and increased border controls, delays or closures, can also impact
+Added: our ability to meet demand and could materially adversely affect us.
+Added: The spread of COVID-19 caused
+Added: us to modify our business practices (including employee travel, employee work locations, cancellation of physical participation in meetings,
+Added: events and conferences, and social distancing measures), and we may take further actions as may be required by government authorities
+Added: or that we determine are in the best interests of our employees, customers, partners, vendors, and suppliers.
+Added: Although we managed to
+Added: continue most of our operations, the future course of the COVID-19 pandemic is uncertain and we cannot assure that this global pandemic,
+Added: including its economic impact, will not have a material adverse impact on our business, financial position, results of operations and/or
time to time, we are notified that we may be a party to a lawsuit or that a claim is being made against us.
20 unchanged sentences
Company owns U.S.
−Removed: 9,253,452 (the “
−Removed: ‘452 Patent’
−Removed: ”), which generally covers the automatic activation
+Added: 9,253,452 (the “ ‘452 Patent’ “), which generally covers the automatic activation
and coordination of multiple recording devices in response to a triggering event, such as a law enforcement officer activating the light
3 unchanged sentences
2:16-cv-02032) against Axon, alleging
−Removed: willful patent infringement against Axon’s body camera product line and Signal auto-activation product.
+Added: willful patent infringement against Axon’s body camera product line and Signal auto-activation product.
The Company is seeking
−Removed: both monetary damages and a permanent injunction against Axon for infringement of the ‘452 Patent.
−Removed: December 2016 and January 2017, Axon filed two petitions for Inter Partes Review (“IPR”) against the ‘452 Patent.
−Removed: The United States Patent and Trademark Office (“USPTO”) rejected both of Axon’s petitions.
+Added: both monetary damages and a permanent injunction against Axon for infringement of the ‘452 Patent.
+Added: December 2016 and January 2017, Axon filed two petitions for Inter Partes Review (“IPR”) against the ‘452 Patent.
+Added: The United States Patent and Trademark Office (“USPTO”) rejected both of Axon’s petitions.
Axon is now statutorily
−Removed: precluded from filing any more IPR petitions against the ‘452 Patent.
+Added: precluded from filing any more IPR petitions against the ‘452 Patent.
District Court litigation in Kansas was temporarily stayed following the filing of the petitions for IPR.
However, on November 17, 2017,
−Removed: the Federal District Court of Kansas rejected Axon’s request to maintain the stay.
+Added: the Federal District Court of Kansas rejected Axon’s request to maintain the stay.
With this significant ruling, the parties will
1 unchanged sentence
Since litigation has resumed, the Court has issued a claim construction order (also called a Markman Order)
−Removed: where it sided with the Company on all disputes and denied Axon’s attempts to limit the scope of the claims.
+Added: where it sided with the Company on all disputes and denied Axon’s attempts to limit the scope of the claims.
Following the Markman
3 unchanged sentences
The parties filed motions for summary judgment on January 31, 2019.
−Removed: June 17, 2019, the Court granted Axon’s motion for summary judgment that Axon did not infringe on the Company’s patent and
+Added: June 17, 2019, the Court granted Axon’s motion for summary judgment that Axon did not infringe on the Company’s patent and
dismissed the case.
−Removed: Importantly, the Court’s ruling did not find that Digital’s ‘452 Patent was invalid.
−Removed: not address any other issue, such as whether Digital’s requested damages were appropriate, and it did not impact the Company’s
+Added: Importantly, the Court’s ruling did not find that Digital’s ‘452 Patent was invalid.
+Added: not address any other issue, such as whether Digital’s requested damages were appropriate, and it did not impact the Company’s
ability to file additional lawsuits to hold other competitors accountable for patent infringement.
2 unchanged sentences
WatchGuard settlement.
−Removed: Those issues are separate and the judge’s ruling on summary judgment had nothing to do with Digital’s
+Added: Those issues are separate and the judge’s ruling on summary judgment had nothing to do with Digital’s
damages request.
1 unchanged sentence
Company filed an opening appeal brief on August 26, 2019 with the U.S.
−Removed: Court of Appeals for the Tenth Circuit (the “Court of Appeals”),
+Added: Court of Appeals for the Tenth Circuit (the “Court of Appeals”),
appealing the U.S.
−Removed: District Court’s granting of Axon’s motion for summary judgment.
+Added: District Court’s granting of Axon’s motion for summary judgment.
Axon responded by filing a responsive
2 unchanged sentences
arguments on our appeal of the U.S.
−Removed: District Court’s summary judgment ruling on April 6, 2020.
+Added: District Court’s summary judgment ruling on April 6, 2020.
This appeal was intended to address
−Removed: the Company’s position that the U.S.
+Added: the Company’s position that the U.S.
District Court incorrectly dismissed our claims against Axon.
4 unchanged sentences
panel of judges for the Court of Appeals issued an order cancelling the oral arguments previously set for April 6, 2020, having determined
−Removed: that the appeal will be decided solely based on the parties’
+Added: that the appeal will be decided solely based on the parties’ briefs.
On April 22, 2020, a three-judge panel of the United States
−Removed: Court of Appeals denied our appeal and affirmed the District Court’s previous decision to grant Axon summary judgment.
+Added: Court of Appeals denied our appeal and affirmed the District Court’s previous decision to grant Axon summary judgment.
2020, we filed a petition for panel rehearing requesting that we be granted a rehearing of our appeal of the U.S.
−Removed: District Court’s
+Added: District Court’s
summary judgment ruling.
2 unchanged sentences
The Company has abandoned its right to any further appeals.
−Removed: May 27, 2016, the Company filed suit against WatchGuard, (Case No.
−Removed: 2:16-cv-02349-JTM-JPO) alleging patent infringement based on WatchGuard’s
−Removed: VISTA Wi-Fi and 4RE In-Car product lines.
−Removed: May 13, 2019, the parties resolved the dispute and executed a settlement agreement in the form of a Release and License Agreement.
−Removed: litigation has been dismissed as a result of this settlement.
−Removed: Release and License Agreement encompasses the following key terms:
−Removed: paid Digital Ally a one-time, lump settlement payment of $6,000,000.
−Removed: Ally granted WatchGuard a perpetual covenant not to sue if WatchGuard’s products incorporate agreed-upon modified recording
−Removed: functionality.
−Removed: Digital Ally also granted WatchGuard a license to the ‘292 Patent and the ‘452 Patent (and related patents,
−Removed: now existing and yet-to-issue) through December 31, 2023.
−Removed: The parties agreed to negotiate in good faith to attempt to resolve any
−Removed: alleged infringement that occurs after the license period expires.
−Removed: parties further agreed to release each other from all claims or liabilities pre-existing the settlement.
−Removed: part of the settlement, the parties agreed that WatchGuard made no admission that it infringed any of Digital Ally’s patents.
−Removed: receipt of the $6,000,000 the parties filed a joint motion to dismiss the lawsuit with the court, which was granted.
The Company sponsors a 401(k) retirement savings plan for the benefit of its employees.
1 unchanged sentence
it to provide 100 % matching contributions for employees, who elect to contribute up to 3% of their compensation to the plan and 50 % matching
−Removed: contributions for employee’s elective deferrals on the next 2% of their contributions.
+Added: contributions for employee’s elective deferrals on the next 2% of their contributions .
The Company made matching contributions
totaling $ 127,293 and $ 110,491 for the years ended December 31, 2021 and 2020, respectively.
−Removed: Each participant is 100% vested at all times
−Removed: in employee and employer matching contributions.
+Added: Each participant is 100 % vested at all
+Added: times in employee and employer matching contributions.
and Distributor Agreements.
1 unchanged sentence
to future commissions and/or consulting fees to be earned by the provider.
−Removed: The agreement is with a limited liability company (“LLC”)
−Removed: that is minority owned by a relative of the Company’s chief financial officer.
+Added: The agreement is with a limited liability company (“LLC”)
+Added: that is minority owned by a relative of the Company’s chief financial officer.
Under the agreement, dated January 15, 2016, and
19 unchanged sentences
which was extended to December 31, 2018, by mutual agreement of the parties at $ 6,000 per month.
−Removed: The parties have mutually agreed to further
−Removed: extend the arrangement on a monthly basis at $5,000 per month.
+Added: The parties have mutually agreed to
+Added: further extend the arrangement on a monthly basis at $5,000 per month .
The Company had advanced a total of $ 53,332 pursuant to this agreement,
−Removed: until September of 2020 when the agreement was mutually terminated, thus as of December 31, 2020 the Company had advanced $-0- pursuant
+Added: until September 2020 when the agreement was mutually terminated, thus as of December 31, 2021, the Company had advanced $- 0 - pursuant
to this agreement.
STOCK-BASED COMPENSATION
−Removed: Company recorded pretax compensation expense related to the grant of stock options and restricted stock issued of $1,462,270 and $2,112,090
−Removed: for the years ended December 31, 2020 and 2019, respectively.
+Added: Company recorded pre-tax compensation expense related to the grant of stock options and restricted stock issued of $ 1,605,949
+Added: and $ 1,462,270
+Added: for the years ended December 31, 2021 and 2020,
+Added: respectively.
of December 31, 2021, the Company had adopted nine separate stock option and restricted stock plans:
(i) the 2005 Stock Option and Restricted
−Removed: Stock Plan (the “2005 Plan”), (ii) the 2006 Stock Option and Restricted Stock Plan (the “2006 Plan”), (iii) the
−Removed: 2007 Stock Option and Restricted Stock Plan (the “2007 Plan”), (iv) the 2008 Stock Option and Restricted Stock Plan (the
−Removed: “2008 Plan”), (v) the 2011 Stock Option and Restricted Stock Plan (the “2011 Plan”), (vi) the 2013 Stock Option
−Removed: and Restricted Stock Plan (the “2013 Plan”), (vii) the 2015 Stock Option and Restricted Stock Plan (the “2015 Plan”),
−Removed: (viii) the 2018 Stock Option and Restricted Stock Plan (the “2018 Plan”) and (ix) the 2020 Stock Option and Restricted Stock
−Removed: Plan (the “2020 Plan”)..
+Added: Stock Plan (the “2005 Plan”), (ii) the 2006 Stock Option and Restricted Stock Plan (the “2006 Plan”), (iii) the
+Added: 2007 Stock Option and Restricted Stock Plan (the “2007 Plan”), (iv) the 2008 Stock Option and Restricted Stock Plan (the
+Added: “2008 Plan”), (v) the 2011 Stock Option and Restricted Stock Plan (the “2011 Plan”), (vi) the 2013 Stock Option
+Added: and Restricted Stock Plan (the “2013 Plan”), (vii) the 2015 Stock Option and Restricted Stock Plan (the “2015 Plan”),
+Added: (viii) the 2018 Stock Option and Restricted Stock Plan (the “2018 Plan”) and (ix) the 2020 Stock Option and Restricted Stock
+Added: Plan (the “2020 Plan”).
The 2005 Plan, 2006 Plan, 2007 Plan, 2008 Plan, 2011 Plan, 2013 Plan, 2015 Plan, 2018 Plan and 2020
−Removed: Plan are referred to as the “Plans.”
+Added: Plan are referred to as the “Plans.”
Plans permit the grant of stock options or restricted stock to its employees, non-employee directors and others for up to a total of
shares of common stock.
−Removed: The 2005 Plan terminated during 2015 with 19,678 shares not awarded or underlying options, which shares
−Removed: are now unavailable for issuance.
−Removed: Stock options granted under the 2005 Plan that remain unexercised and outstanding as of December 31,
−Removed: 2020 total 7,563.
−Removed: The 2006 Plan terminated during 2016 with 25,849 shares not awarded or underlying options, which shares are now unavailable
−Removed: for issuance.
−Removed: Stock options granted under the 2006 Plan that remain unexercised and outstanding as of December 31, 2020 total 39,750.
−Removed: The 2007 Plan terminated during 2017 with 89,651 shares not awarded or underlying options, which shares are now unavailable for issuance.
−Removed: Stock options granted under the 2007 Plan that remain unexercised and outstanding as of December 31, 2020 total 5,000.
−Removed: The 2008 Plan
−Removed: terminated during 2018 with 9,249 shares not awarded or underlying options, which shares are now unavailable for issuance.
−Removed: Stock options
−Removed: granted under the 2008 Plan that remain unexercised and outstanding as of December 31, 2020 total 31,250.
−Removed: Board of Directors adopted the 2020 Stock Option and Restricted Stock Plan (the “2020 Plan”) on September 30, 2020 and the
−Removed: Company’s stockholders approved the 2020 Plan at the Annual Meeting held on September 9, 2020.
−Removed: The 2020 Plan authorizes us to issue
−Removed: 1,500,000 shares of Common Stock upon exercise of options and grant of restricted stock awards.
−Removed: A total of 438,341 options and restricted
−Removed: stock have been granted under the 2020 Plan to date.
−Removed: The 2020 Plan also authorizes us to grant (i) to the key employees’
−Removed: stock options to purchase shares of Common Stock and non-qualified stock options to purchase shares of Common Stock and restricted stock
−Removed: awards and (ii) to non-employee directors and consultants non-qualified stock options and restricted stock.
+Added: The 2005 Plan terminated
+Added: during 2015 with 22,053
+Added: shares not awarded or underlying options,
+Added: which shares are now unavailable for issuance.
+Added: Stock options granted under the 2005 Plan that remain unexercised and outstanding as of
+Added: December 31, 2021 total 5,689 .
+Added: The 2006 Plan terminated during 2016 with 39,974
+Added: shares not awarded or underlying options,
+Added: which shares are now unavailable for issuance.
+Added: Stock options granted under the 2006 Plan that remain unexercised and outstanding as of
+Added: December 31, 2021 total 25,625 .
+Added: The 2007 Plan terminated during 2017 with 94,651
+Added: shares not awarded or underlying options,
+Added: which shares are now unavailable for issuance.
+Added: stock options granted under the 2007 Plan that
+Added: remain unexercised and outstanding as of December 31, 2021.
+Added: The 2008 Plan terminated during 2018 with 40,499
+Added: shares not awarded or underlying options,
+Added: which shares are now unavailable for issuance.
+Added: stock options granted under the 2008 Plan that
+Added: remain unexercised and outstanding as of December 31, 2021.
+Added: Board of Directors adopted the 2020 Stock Option and Restricted Stock Plan (the “2020 Plan”) on June 30, 2020 and
+Added: the Company’s stockholders approved the 2020 Plan at the Annual Meeting held on September 9, 2020.
+Added: The Company’s stockholders
+Added: approved an amendment to the 2020 Plan at the Annual Meeting held on June 22, 2021 which increased the number of shares of
+Added: Common Stock authorized and reserved for issuance under the 2020 Plan to a total of 2,500,000 .
+Added: A total of 1,584,155
+Added: options and restricted stock have been granted
+Added: under the 2020 Plan to date.
+Added: The 2020 Plan also authorizes us to grant (i) to the key employees’ incentive stock options to purchase
+Added: shares of Common Stock and non-qualified stock options to purchase shares of Common Stock and restricted stock awards and (ii) to non-employee
+Added: directors and consultants non-qualified stock options and restricted stock.
Company believes that such awards better align the interests of our employees with those of its stockholders.
9 unchanged sentences
in the various Plans during the years ended December 31, 2021 and 2020 is reflected in the following table:
+Added: OF STOCK OPTIONS OUTSTANDING
Exercise Price
8 unchanged sentences
The total estimated grant
−Removed: date fair value stock options issued during the year ended December 31, 2020 and 2019 was $415,742 and $436,217, respectively.
+Added: date fair value stock options issued during the year ended December 31, 2021 and 2020 was $ 466,831
+Added: and $ 415,742 ,
+Added: respectively.
Company has utilized the following assumptions in its Black-Scholes option valuation model to calculate the estimated grant date fair
value of the options during the years ended December 31, 2021 and 2020:
−Removed: Volatility –
+Added: OF FAIR VALUE OF STOCK OPTIONS ASSUMPTION
+Added: Volatility – range
Risk-free rate
−Removed: Contractual term
+Added: Expected term
Exercise price
6 unchanged sentences
the aggregate intrinsic value of options exercisable was approximately $- 0 - and $ 58,025 , respectively.
−Removed: of December 31, 2020, the unrecognized portion of stock compensation expense on all existing stock options was $183,415 and will be recognized
−Removed: over the next five months.
+Added: of December 31, 2021, the unrecognized portion of stock compensation expense on all existing stock options was $ 233,415
+Added: and will be recognized over the next six
following table summarizes the range of exercise prices and weighted average remaining contractual life for outstanding and exercisable
−Removed: options under the Company’s option plans as of December 31, 2020:
+Added: options under the Company’s option plans as of December 31, 2021:
+Added: OF SHARES AUTHORIZED UNDER STOCK OPTION PLANS BY EXERCISE PRICE RANGE
contractual life
9 unchanged sentences
Except for restrictions placed on the
−Removed: transferability of restricted stock, holders of unvested restricted stock have full stockholder’s rights, including voting rights
+Added: transferability of restricted stock, holders of unvested restricted stock have full stockholder’s rights, including voting rights
and the right to receive cash dividends.
summary of all restricted stock activity under the equity compensation plans for the years ended December 31, 2021 and 2020 is as follows:
+Added: OF RESTRICTED STOCK ACTIVITY
Nonvested balance, January 1, 2020
3 unchanged sentences
Company estimated the fair market value of these restricted stock grants based on the closing market price on the date of grant.
−Removed: December 31, 2020, there were $130,072 of total unrecognized compensation costs related to all remaining non-vested restricted stock
−Removed: grants, which will be amortized over the next 12 months in accordance with their respective vesting scale.
+Added: December 31, 2021, there were $ 1,013,415
+Added: of total unrecognized compensation costs
+Added: related to all remaining non-vested restricted stock grants, which will be amortized over the next fifty-seven months in accordance
+Added: with their respective vesting scale.
nonvested balance of restricted stock vests as follows:
+Added: OF NON-VESTED BALANCE OF RESTRICTED STOCK
COMMON STOCK PURCHASE WARRANTS
2 unchanged sentences
exercisable, or have a delayed initial exercise date, no more than six months from their respective issue date and allow the holders
−Removed: to purchase up to 3,388,364 shares of common stock at $2.60 to $13.43 per share as of December 31, 2020.
−Removed: The warrants expire from January
−Removed: 22, 2021 through July 31, 2023 and allow for cashless exercise.
+Added: to purchase up to 26,008,598
+Added: shares of common stock at $ 2.60
+Added: per share as of December 31, 2021.
+Added: warrants expire from February 23, 2022 through September 18, 2026 and
+Added: certain of the outstanding warrants allow for cashless exercise.
+Added: January 14, 2021 and February 1, 2021, the Company issued warrants to purchase a total of 42,550,000 shares of Common Stock.
+Added: terms provide for net cash settlement outside the control of the Company under certain circumstances in the event of tender offers.
+Added: such, the Company is required to treat these warrants as derivative liabilities which are valued at their estimated fair value at their
+Added: issuance date and at each reporting date with any subsequent changes reported in the consolidated statements of operations as the change
+Added: in fair value of warrant derivative liabilities.
+Added: Furthermore, the Company re-values the fair value of warrant derivative liability as
+Added: of the date the warrant is exercised with the resulting warrant derivative liability transitioned to change in fair value of warrant derivative liabilities through the consolidated
+Added: statement of operations.
+Added: August 19, 2021, the Company entered into a Warrant Exchange Agreement (the “Exchange Agreement”) with the Investors cancelling
+Added: February Warrants exercisable for an aggregate of 7,681,540 shares of Common Stock in consideration for its issuance of (i) new warrants
+Added: (the “Exchange Warrants”) to the Investors exercisable for an aggregate of up to 7,681,540
+Added: shares of Common Stock.
+Added: The Company also
+Added: issued warrants (the “Replacement Original Warrants”) replacing the February Warrants for the remaining shares of Common
+Added: Stock exercisable thereunder, representing an aggregate of 6,618,460 shares of Common Stock, and extended the expiration date of the
+Added: February Warrants to September 18, 2026.
+Added: The Exchange Warrants provide for an initial exercise price of $ 3.25
+Added: per share, subject to customary adjustments
+Added: thereunder, and are immediately exercisable upon issuance for cash and on a cashless basis.
+Added: On the date of the exchange, the Company
+Added: calculated the fair value, using the Black-Scholes method, of the cancelled February Warrants and the newly issued Exchange Warrants,
+Added: the difference in fair value measurement of the respective warrants was attributed to warrant modification expense in the consolidated
+Added: statement of operations.
+Added: the date of the exchange, the February Warrants and Exchange Warrants were valued at $ 11,818,644
+Added: and $ 12,114,424
+Added: using the original and modified expiry date of the warrants, respectively, using the Black-Scholes method.
+Added: The difference of $ 295,780
+Added: was accordingly recorded as a warrant modification expense in the consolidated statement of operations.
+Added: SCHEDULE OF WARRANT
+Added: Original terms at August 19, 2021
+Added: Modified terms at August 19, 2021
+Added: Volatility - range
+Added: Risk-free rate
+Added: Remaining contractual term
+Added: Exercise price
+Added: Common stock issuable under the warrants
+Added: in the Company’s stock price are a primary driver for the changes in the derivative valuations during each reporting period.
+Added: the stock price increases for each of the related derivative instruments, the value to the holder of the instrument generally increases,
+Added: therefore increasing the liability on the Company’s balance sheet.
+Added: Additionally, stock price volatility is one of the significant
+Added: unobservable inputs used in the fair value measurement of each of the Company’s derivative instruments.
+Added: The simulated fair value
+Added: of these liabilities is sensitive to changes in the Company’s expected volatility.
+Added: Increases in expected volatility would generally
+Added: result in higher fair value measurement.
+Added: A 10 % change in pricing inputs and changes in volatilities and correlation factors would not
+Added: result in a material change in our Level 3 fair value.
+Added: Company has utilized the following assumptions in its Black-Scholes option valuation model to calculate the estimated fair value of the
+Added: warrant derivative liabilities as of their date of issuance and as of December 31, 2021:
+Added: SCHEDULE OF FAIR VALUE OF THE WARRANT DERIVATIVE LIABILITIES
+Added: Issuance date assumptions
+Added: December 31, 2021 assumptions
+Added: Volatility - range
+Added: Risk-free rate
+Added: Remaining contractual term
+Added: Exercise price
+Added: Common stock issuable under the warrants
+Added: the year ended December 31, 2021, holders of pre-funded warrants exercised a total of 18,250,000 warrants which were fair valued at $ 1,817,549
+Added: at their date of issuance and recorded as a derivative warrant liability.
+Added: On the date of exercise such pre-funded warrants were fair
+Added: valued at zero, which was transitioned to permanent equity during the year ended December 31, 2021.
+Added: The Company reported the $ 1,817,549
+Added: change in fair value from their issuance date to their exercise date in the statements of operations as the change in fair
+Added: value of warrant derivative liabilities.
following table summarizes information about shares issuable under warrants outstanding during the years ended December 31, 2021 and
+Added: OF WARRANT ACTIVITY
exercise price
Vested Balance, January 1, 2020
+Added: ( 2,704,583 )
Vested Balance, December 31, 2020
1 unchanged sentence
Vested Balance, January 1, 2021
+Added: ( 18,250,000 )
+Added: ( 1,679,766 )
Vested Balance, December 31, 2021
−Removed: total intrinsic value of all outstanding warrants aggregated $-0- as of December 31, 2020 and the weighted average remaining term is
+Added: total intrinsic value of all outstanding warrants aggregated $- 0 -
+Added: as of December 31, 2021 and 2020, and the weighted average remaining term was 50.7 and 15.8 months as of December 31, 2021
+Added: and 2020, respectively.
following table summarizes the range of exercise prices and weighted average remaining contractual life for outstanding and exercisable
warrants to purchase common shares as of December 31, 2021:
−Removed: and exercisable warrants
+Added: OF RANGE OF EXERCISE PRICES AND WEIGHTED AVERAGE REMAINING CONTRACTUAL LIFE OF WARRANTS
+Added: Outstanding and exercisable warrants
+Added: Weighted average
contractual life
−Removed: 15 - STOCKHOLDERS’
−Removed: to Articles of Incorporation
−Removed: Company held its annual meeting of the shareholders on September 9, 2020.
−Removed: At such meeting a proposed amendment to the Company’s
−Removed: Articles of Incorporation to increase the number of authorized shares of capital stock that the Company may issue from 50,000,000 to
−Removed: 100,000,000, of which all 100,000,000 shares shall be classified as Common Stock, was approved.
−Removed: Public Offering
−Removed: March 3, 2020, the Company entered into an underwriting agreement with Aegis Capital Corp., as the representative of the underwriters
−Removed: and sole book-running manager, pursuant to which the Company agreed to sell to the underwriters in a firm commitment underwritten public
−Removed: offering (the “Offering”) an aggregate of 2,521,740 shares of the Company’s common stock at a public price of $1.15
−Removed: The Company also granted the underwriters a forty-five (45)-day option to purchase up to an additional 378,261 shares of common
−Removed: stock to cover over-allotments, if any.
−Removed: The Offering was registered and the common stock was issued pursuant to the Company’s effective
−Removed: shelf registration statement on Form S-3 (File No.
−Removed: 333-225227), which was initially filed with the SEC on May 25, 2018 and was declared
−Removed: effective on June 6, 2018.
−Removed: underwriting agreement contained customary representations, warranties and agreements by the Company, customary conditions to closing,
−Removed: indemnification obligations of the Company and the Underwriters.
−Removed: The Underwriters received discounts and commissions of seven percent
−Removed: (7%) of the gross cash proceeds received by the Company from the sale of the common stock in the Offering.
−Removed: In addition, the Company agreed
−Removed: to pay the Underwriters (a) a non-accountable expense reimbursement of 1% of the gross proceeds received and (b) “road show”
−Removed: expenses, diligence fees and the fees and expenses of the Underwriters’
−Removed: legal counsel not to exceed $50,000.
−Removed: The net proceeds to
−Removed: the Company from the Offering totaled $2,502,136, after deducting underwriting discounts and commissions and estimated expenses payable
−Removed: by the Company.
−Removed: June 2, 2020, the Company entered into an underwriting agreement with Aegis Capital Corp., as the representative of the underwriters
−Removed: and sole book-running manager, pursuant to which the Company agreed to sell to the underwriters in a firm commitment underwritten public
−Removed: offering an aggregate of 3,090,909 shares of the Company’s common stock, at a public price of $1.65 per share (the “June
−Removed: 2 nd Offering”).
−Removed: The Company also granted the underwriters a forty-five (45)-day option to purchase up to an additional
−Removed: 463,636 shares of common stock to cover over-allotments, if any (the “June 2 nd Option Shares”).
−Removed: The June 2 nd
−Removed: Offering was registered and the common stock was issued pursuant to the Company’s shelf registration statement on Form S-3
−Removed: 333-225227), which was initially filed with the SEC on May 25, 2018 and was declared effective on June 6, 2018.
−Removed: June 8, 2020, the Underwriters fully exercised their over-allotment option to acquire the June 2 nd Option Shares at $1.65
−Removed: per share, and the offering of the June 2 nd Option Shares closed on June 10, 2020.
−Removed: The exercise of such over-allotment option
−Removed: resulted in additional gross proceeds, before deducting underwriting discounts and commissions and other estimated offering expenses,
−Removed: of $765,000, which t he Company intends to use for general corporate purposes, including
−Removed: for compliance with certain Nasdaq continued listing requirements and continued investments in the Company’s commercialization
−Removed: underwriting agreement contained customary representations, warranties and agreements by the Company, customary conditions to closing,
−Removed: indemnification obligations of the Company and the Underwriters.
−Removed: The Underwriters received discounts and commissions of seven percent
−Removed: (7%) of the gross cash proceeds received by the Company from the sale of the common shares in the June 2 nd Offering.
−Removed: the Company agreed to pay the Underwriters “road show”
−Removed: expenses, diligence fees and the fees and expenses of the Underwriters’
−Removed: legal counsel not to exceed $30,000.
−Removed: The net proceeds to the Company from the June 2 nd Offering totaled $5,350,413, including
−Removed: the exercise of the underwriter’s overallotment option and after deducting underwriting discounts and commissions and estimated
−Removed: expenses payable by the Company.
−Removed: June 8, 2020, the Company entered into an underwriting agreement with Aegis Capital Corp., as the representative of the underwriters
−Removed: and sole book-running manager, pursuant to which the Company agreed to sell to the underwriters in a firm commitment underwritten public
−Removed: offering an aggregate of 2,325,581 shares of common stock at a public price of $2.15 per share (the “June 8 th Offering”).
−Removed: The Company also granted the underwriters a forty-five (45)-day option to purchase up to an additional 213,953 shares of common stock
−Removed: to cover over-allotments, if any (the “June 8 th Option Shares”).The June 8 th Offering was registered
−Removed: and the common stock was issued pursuant to the Company’s shelf registration statement on Form S-3 (File No.
−Removed: 333-225227), which
−Removed: was initially filed with the SEC on May 25, 2018 and was declared effective on June 6, 2018.
−Removed: June 10, 2020, the Underwriters fully exercised their over-allotment option to acquire the June 8 th Option Shares at $2.15
−Removed: per share, and the offering of the June 8 th Option Shares closed on June 10, 2020.
−Removed: The exercise of such over-allotment option
−Removed: resulted in additional gross proceeds, before deducting underwriting discounts and commissions and other estimated Offering expenses,
−Removed: of $460,000, which t he Company intends to use for general corporate purposes, including
−Removed: for compliance with certain Nasdaq continued listing requirements and continued investments in the Company’s commercialization
−Removed: underwriting agreement contained customary representations, warranties and agreements by the Company, customary conditions to closing,
−Removed: indemnification obligations of the Company and the Underwriters.
−Removed: The Underwriters received discounts and commissions of seven percent
−Removed: (7%) of the gross cash proceeds received by the Company from the sale of the common shares in the June 8 th Offering.
−Removed: the Company agreed to pay the Underwriters “road show”
−Removed: expenses, diligence fees and the fees and expenses of the Underwriters’
−Removed: legal counsel not to exceed $30,000.
−Removed: The net proceeds to the Company from the June 8 th Offering totaled $4,976,692, including
−Removed: the exercise of the underwriter’s overallotment option and after deducting underwriting discounts and commissions and estimated
−Removed: expenses payable by the Company.
−Removed: Issuances of Restricted Common Stock .
−Removed: January 3, 2020, the board of directors approved the grant of 530,050 shares of restricted common stock to officers and employees of
−Removed: Such shares will generally vest one-half on January 2, 2021 and one half on January 2, 2022, provided that each grantee
−Removed: remains an officer or employee on such dates.
−Removed: April 17, 2020 the Compensation Committee of the Board of Directors of the Company determined that the cash portion of the annual base
−Removed: salaries of the Company’s President and Chief Executive Officer, and the Company’s Chief Financial Officer, Treasurer and
−Removed: Secretary, would be reduced to annual rates of $150,000 each for the balance of 2020 commencing May 1, 2020.
−Removed: Committee also decided that the reduction of the base annual salaries of Company’s President and Chief Executive Officer, and the
−Removed: Company’s Chief Financial Officer, Treasurer and Secretary, for 2020, which totaled $69,231 and $55,384, respectively, as of May
−Removed: 1, 2020 was paid through the issuance of shares of restricted stock under the 2018 Stock Option and Restricted Stock Plan with the Company
−Removed: paying the applicable federal and state taxes on such amounts.
−Removed: Accordingly, the Company issued the Company’s President and Chief
−Removed: Executive Officer, and the Company’s Chief Financial Officer, Treasurer and Secretary 75,250 shares and 60,200 shares, respectively,
−Removed: effective April 17, 2020 based on a closing price of $0.92 per share on such date.
−Removed: In addition, on September 9, 2020 a total of 178,091
−Removed: shares of restricted stock were issued to five employees in consideration for their agreement to voluntary reduce their cash compensation
−Removed: by a total of $165,625 with the Company paying the applicable federal and state taxes on such amounts.
−Removed: July 1, 2020, the Company entered into a commission agreement with an individual who provides services for our Shield and ThermoVU product
−Removed: Pursuant to such agreement, we issued a total of 10,000 shares of common stock valued at $30,700 based on the closing market price
−Removed: which has been expensed during the year ended December 31, 2020.
−Removed: Registration Statement on Form S-3
−Removed: July 2, 2020, the SEC declared the Company’s shelf registration statement on Form S-3 (the “Shelf Registration Statement”)
−Removed: The Shelf Registration Statement allows the Company to offer and sell, from time to time in one or more offerings, any combination
−Removed: of our common stock, debt securities, debt securities convertible into common stock or other securities in any combination thereof, rights
−Removed: to purchase shares of common stock or other securities in any combination thereof, warrants to purchase shares of common stock or other
−Removed: securities in any combination thereof or units consisting of common stock or other securities in any combination thereof having an aggregate
−Removed: initial offering price not exceeding $125,000,000.
−Removed: The Company has utilized the shelf for its two recent offerings as described in “
−Removed: SUBSEQUENT EVENTS”.
−Removed: RELATED PARTY TRANSACTIONS
−Removed: Rebel Holding, Inc.
−Removed: Secured Promissory Notes
−Removed: October 1, 2020, the Company advanced $250,000 to American Rebel Holdings, Inc.
−Removed: (AREB) under a secured promissory note.
−Removed: The CEO, President
−Removed: and Chairman of AREB is the brother of the Company’s CEO, President and Chairman.
−Removed: Such note bears interest at 8% and is secured
−Removed: by all the tangible and intangible assets of the Company that are not currently secured by other indebtedness.
−Removed: The Company also received
−Removed: warrants to purchase 1,250,000 shares of AREB common stock at an exercise price of $0.10 per share with a five-year term .
−Removed: note had an original maturity date of January 2, 2021;
−Removed: however, additional provisions within the note provided for an extension of the
−Removed: maturity date for fourteen months due to AREB’s failure to raise $300,000 in new debt or equity financing prior to the original
−Removed: maturity date.
−Removed: Upon this extension, the AREB was obligated to make equal monthly payments of principal and interest over the extended
−Removed: period of the note.
−Removed: The required monthly payments have not been made by AREB, therefore this note is currently in default status.
−Removed: October 21, 2020, the Company advanced $250,000 to American Rebel Holdings, Inc.
−Removed: (AREB) under a second secured promissory note.
−Removed: Such note bears interest at 8% and is secured by inventory manufactured and revenue/accounts receivable derived from a specific
−Removed: purchase order.
−Removed: The Company also received warrants to purchase 1,250,000 shares of AREB common stock at an exercise price of $0.10
−Removed: per share with a five-year term .
−Removed: This note has a maturity date of April 21, 2021, subject to full repayment upon AREB closing
−Removed: on debt or equity financings of at least $600,000, and the receipt of revenue from the sale of inventory sold under the specific
−Removed: purchase order serving as collateral.
−Removed: The required monthly payments have not been made by AREB, therefore
−Removed: this note is currently in default status.
−Removed: On March 1, 2021, the Company advanced an additional $117,600 to AREB on terms
−Removed: similar to the previously issued notes.
−Removed: The parties have been
−Removed: negotiating the terms of a Forbearance Agreement regarding the following:
−Removed: (a) the secured promissory note dated October 1, 2020;
−Removed: (b) the secured promissory note dated October 21, 2020;
−Removed: and (c) an advance made by the Company on March 1, 2021.
−Removed: The parties are
−Removed: attempting to arrange for a series of payments that will liquidate the outstanding balances of the two delinquent notes and the
−Removed: advance by no later than June 30, 2021.
−Removed: Based on the terms being negotiated, if AREB timely and fully complies with all of its
−Removed: obligations under the Forbearance Agreement, the Company would agree that AREB’s obligations to the Company in connection
−Removed: with the defaults would be satisfied.
−Removed: However, there is no assurance that the parties will agree to the terms contained in the
−Removed: Forbearance Agreement, and whether AREB will be able to comply with such terms.
−Removed: Promissory Notes Payable –
−Removed: Related party
−Removed: February and April 2020, the Company borrowed a total of $319,000 from the Company’s Chairman, CEO & President under an unsecured
−Removed: promissory note bearing interest at 6% through its May 28, 2020 maturity date.
−Removed: The proceeds from the note were used for general corporate
−Removed: The principal balance and related accrued interest were paid in full in cash during the year ended December 31, 2020.
−Removed: interest accrued and paid on this note was $5,236.
−Removed: NET LOSS PER SHARE
−Removed: calculation of the weighted average number of shares outstanding and loss per share outstanding for the years ended December 31, 2020
−Removed: and 2019 are as follows:
−Removed: ended December 31,
−Removed: for basic and diluted income per share –
−Removed: $ (2,625,881 )
−Removed: $ (10,005,713 )
−Removed: Denominator for basic loss per share –
−Removed: weighted average shares
−Removed: Dilutive effect of shares
−Removed: issuable upon conversion of convertible debt and the exercise of stock options and warrants outstanding
−Removed: Denominator for diluted loss per share
−Removed: adjusted weighted average shares outstanding
−Removed: Net loss per share:
−Removed: loss per share is based upon the weighted average number of common shares outstanding during the period.
−Removed: For the years ended December
−Removed: 31, 2020 and 2019, all shares issuable upon conversion of convertible debt and the exercise of outstanding stock options and warrants
−Removed: were antidilutive, and, therefore, not included in the computation of diluted income (loss) per share.
−Removed: SUBSEQUENT EVENTS
−Removed: public offering - On January 14, 2021, the Company consummated an underwritten public offering (the “Offering”)
−Removed: of (i) 2,800,000 shares of common stock (”Shares”), (ii) pre-funded warrants to purchase up to 7,200,000 of Common
−Removed: Stock (the “Pre-Funded Warrants”), issuable to investors whose purchase of shares
−Removed: of Common Stock would otherwise result in such investor, together with its affiliates and certain related parties, beneficially
−Removed: owning more than 4.99% (or, at the election of the holder, 9.99%) of the Company’s outstanding Common Stock immediately
−Removed: following the consummation of the Registered Offering (“Pre-Funded Warrants”);
−Removed: and (iii) common stock purchase warrants
−Removed: (“Warrants”) to purchase up to an aggregate of 10,000,000 shares of Common Stock (the “Warrant Shares”),
−Removed: which are exercisable for a period of five years after issuance at an initial exercise price $3.25 per share, subject to certain
−Removed: adjustments, as provided in the Warrants.
−Removed: The Offering was conducted pursuant to an underwriting agreement, dated January
−Removed: 12, between the Company and Kingswood Capital Markets, division of Benchmark Investments, Inc.
−Removed: (the “Underwriters”),
−Removed: acted as the exclusive placement agent in connection with the Offering pursuant to a placement
−Removed: agency agreement .
−Removed: The common stock in the Offering was sold at a public offering price of $3.095 per share.
−Removed: common stock in the Offering was issued pursuant to the Company’s effective shelf registration statement on Form S-3 (File No.
−Removed: The underwriting agreement contained customary representations, warranties and agreements by the Company, customary conditions
−Removed: to closing, indemnification obligations of the Company and the Underwriters.
−Removed: The Underwriters received
−Removed: discounts and commissions of six percent (6%) of the gross cash proceeds received by the Company from the sale of the common shares in
−Removed: the Offering and certain expenses.
−Removed: the underwriting agreement, the Company and its officers and directors executed lock-up agreements whereby, (a) the Company has agreed
−Removed: not to engage in the following for a period of 90 days from the date of the pricing of the Offering, (i)
−Removed: offer, pledge, sell, contract to sell, sell any option or contract to purchase, purchase any option or contract to sell, grant any option,
−Removed: right or warrant to purchase, lend, or otherwise transfer or dispose of, directly or indirectly, any shares of capital stock of the Company
+Added: 16 - STOCKHOLDERS’ EQUITY
+Added: Direct Offerings
+Added: January 14, 2021, the Company consummated a registered direct offering (the “Offering”) of (i) 2,800,000 shares of common
+Added: stock (“Shares”), (ii) pre-funded warrants to purchase up to 7,200,000 shares of Common Stock (the “Pre-Funded Warrants”),
+Added: issuable to investors whose purchase of shares of Common Stock would otherwise result in such investor, together with its affiliates
+Added: and certain related parties, beneficially owning more than 4.99% (or, at the election of the holder, 9.99%) of the Company’s outstanding
+Added: Common Stock immediately following the consummation of the Registered Offering (“Pre-Funded Warrants”);
+Added: and (iii) common
+Added: stock purchase warrants (“Warrants”) to purchase up to an aggregate of 10,000,000 shares of Common Stock (the “Warrant
+Added: Shares”), which are exercisable for a period of five years after issuance at an initial exercise price $ 3.25 per share, subject
+Added: to certain adjustments, as provided in the Warrants .
+Added: The Offering was conducted pursuant to a placement agency agreement, dated January
+Added: 12, 2021, between the Company and Kingswood Capital Markets, division of Benchmark Investments, Inc., who acted as the exclusive placement
+Added: agent in connection with the Offering pursuant to a placement agency agreement.
+Added: The Shares and accompanying Warrants in the Offering
+Added: were sold at a combined offering price of $ 3.095 per Share and accompanying Warrant and the Pre-Funded Warrants and accompanying Warrants
+Added: in the Offering were sold at a combined offering price of $ 3.085 per Pre-Funded Warrant and accompanying Warrant.
+Added: securities in the Offering were issued pursuant to a prospectus supplement to the Company’s effective shelf registration statement
+Added: on Form S-3 (File No.
+Added: The placement agency agreement contained customary representations, warranties and agreements by the
+Added: Company, customary conditions to closing, indemnification obligations of the Company and the placement agent.
+Added: The placement agent received
+Added: discounts and commissions of six percent ( 6 %) of the gross cash proceeds received by the Company from the sale of the securities sold
+Added: in the Offering and certain expenses.
+Added: the placement agency agreement, the Company and its officers and directors executed lock-up agreements whereby, subject to certain expectations,
+Added: (a) the Company has agreed not to engage in the following for a period of 90 days from the date of the pricing of the Offering, (i) offer,
+Added: pledge, sell, contract to sell, sell any option or contract to purchase, purchase any option or contract to sell, grant any option, right
+Added: or warrant to purchase, lend, or otherwise transfer or dispose of, directly or indirectly, any shares of capital stock of the Company
or any securities convertible into or exercisable or exchangeable for shares of capital stock of the Company;
5 unchanged sentences
consequences of ownership of capital stock of the Company.
−Removed: pursuant to the terms of the Purchase Agreement the Company has granted to the Investors, for a period of 12 months after the closing
−Removed: of the Offering, the right to participate in subsequent offerings by the Company of Common Stock and Common Stock equivalents in an amount
−Removed: up to 50% of the amount of each such subsequent offering, on the same terms, conditions and price provided for in such subsequent offering.
−Removed: Company received approximately $29,013,000 in net proceeds from the Offering after deducting the discounts, commissions,
−Removed: and other estimated offering expenses payable by the Company.
−Removed: As of March 31, 2021, all pre-funded warrants have been fully
−Removed: The Company plans to use the net proceeds from the Offering for working capital, product development, order fulfillment
−Removed: and for general corporate purposes.
−Removed: public offering - On February 1, 2021, the Company consummated an underwritten public offering (the “Offering”) of
−Removed: (i) 3,250,000 shares of common stock (”Shares”), (ii) pre-funded warrants to purchase up to 11,050,000 of Common Stock (the
−Removed: “Pre-Funded Warrants”), issuable to investors whose purchase of shares of Common Stock
−Removed: would otherwise result in such investor, together with its affiliates and certain related parties, beneficially owning more than 4.99%
−Removed: (or, at the election of the holder, 9.99%) of the Company’s outstanding Common Stock immediately following the consummation of
−Removed: the Registered Offering (“Pre-Funded Warrants”);
−Removed: and (iii) common stock purchase warrants (“Warrants”) to purchase
−Removed: up to an aggregate of 14,300,000 shares of Common Stock (the “Warrant Shares”), which are exercisable for a period of five
−Removed: years after issuance at an initial exercise price $3.25 per share, subject to certain adjustments, as provided in the Warrants.
−Removed: The Offering was conducted pursuant to an underwriting agreement, dated January 28, between the Company and Kingswood Capital Markets,
−Removed: division of Benchmark Investments, Inc.
−Removed: (the “Underwriters”), acted as the exclusive
−Removed: placement agent in connection with the Offering pursuant to a placement agency agreement .
−Removed: The common stock in the Offering was
−Removed: sold at a public offering price of $2.799 per share.
−Removed: common stock in the Offering was issued pursuant to the Company’s effective shelf registration statement on Form S-3 (File No.
−Removed: The underwriting agreement contained customary representations, warranties and agreements by the Company, customary conditions
−Removed: to closing, indemnification obligations of the Company and the Underwriters.
−Removed: The Underwriters received
−Removed: discounts and commissions of six percent (6%) of the gross cash proceeds received by the Company from the sale of the common shares in
−Removed: the Offering and certain expenses.
−Removed: the underwriting agreement, the Company and its officers and directors executed lock-up agreements whereby, (a) the Company has agreed
−Removed: not to engage in the following for a period of 90 days from the date of the pricing of the Offering, (i)
−Removed: offer, pledge, sell, contract to sell, sell any option or contract to purchase, purchase any option or contract to sell, grant any option,
−Removed: right or warrant to purchase, lend, or otherwise transfer or dispose of, directly or indirectly, any shares of capital stock of the Company
+Added: pursuant to the terms of the Securities Purchase Agreement the Company has granted to the Investors, for a period of 12 months after
+Added: the closing of the Offering, the right to participate in subsequent offerings by the Company of Common Stock and Common Stock equivalents
+Added: in an amount up to 50 % of the amount of each such subsequent offering, on the same terms, conditions and price provided for in such subsequent
+Added: Company received approximately $ 28,941,000 ($ 29,013,000 upon full exercise of the prefunded warrants) in net proceeds from the Offering
+Added: after deducting the discounts, commissions, and other estimated offering expenses payable by the Company.
+Added: As of December 31, 2021, all
+Added: pre-funded warrants have been fully exercised.
+Added: The Company plans to use the net proceeds from the Offering for working capital, product
+Added: development, order fulfilment and for general corporate purposes.
+Added: Company received net proceeds from this offering as follows:
+Added: SCHEDULE OF NET PROCEEDS FROM OFFERING
+Added: Net proceeds received:
+Added: Proceeds from the sale of 2,800,000 shares of Common Stock at $ 3.095 per share
+Added: Proceeds from the sale of pre-funded warrants to purchase 7,200,000 shares of Common Stock at $ 3.085 per share
+Added: Placement agent fees and other expenses of the offering
+Added: ( 1,937,000 )
+Added: Net proceeds of the offering
+Added: conjunction with this Offering, the Company issued prefunded Common Stock purchase warrants to purchase up to 7,200,000 shares Common
+Added: Stock at $ 3.095 per share ($ 3.085 prefunded at closing) and Common Stock purchase warrants to purchase up to 10,000,000 shares of Common
+Added: Stock at $ 3.25 per share.
+Added: The underlying warrant terms provide for net cash settlement outside the control of the Company under certain
+Added: circumstances in the event of tender offers.
+Added: As such, the Company is required to treat these warrants as derivative liabilities which
+Added: are valued at their estimated fair value at their issuance date and at each reporting date with any subsequent changes reported in the
+Added: consolidated statements of operations as the change in fair value of warrant derivative liabilities.
+Added: Accordingly, the Company allocated
+Added: a portion of the net proceeds of this offering to warrant derivative liabilities based on their estimated fair value as follows (See
+Added: Notes 4 and 11):
+Added: SCHEDULE OF NET PROCEEDS FROM OFFERING
+Added: Warrant derivative liabilities
+Added: Pre-funded warrant derivative liabilities
+Added: Total allocation of the net proceeds of the offering to warrant derivative liabilities
+Added: Direct Offerings
+Added: February 1, 2021, the Company consummated an registered direct offering (the “Second Offering”) of (i) 3,250,000 shares of
+Added: common stock (“Shares”), (ii) pre-funded warrants to purchase up to 11,050,000 shares of Common Stock (the “Pre-Funded
+Added: Warrants”), issuable to investors whose purchase of shares of Common Stock would otherwise result in such investor, together with
+Added: its affiliates and certain related parties, beneficially owning more than 4.99% (or, at the election of the holder, 9.99%) of the Company’s
+Added: outstanding Common Stock immediately following the consummation of the Registered Offering (“Pre-Funded Warrants”);
+Added: common stock purchase warrants (“Warrants”) to purchase up to an aggregate of 14,300,000 shares of Common Stock (the “Warrant
+Added: Shares”), which are exercisable for a period of five years after issuance at an initial exercise price $ 3.25 per share, subject
+Added: to certain adjustments, as provided in the Warrants .
+Added: The Second Offering was conducted pursuant to a placement agency agreement, dated
+Added: January 28, 2021, between the Company and Kingswood Capital Markets, division of Benchmark Investments, Inc., who acted as the exclusive
+Added: placement agent in connection with the Second Offering pursuant to a placement agency agreement.
+Added: The Shares and accompanying Warrants
+Added: in the Second Offering were sold at a combined offering price of $ 2.80 per Share and accompanying Warrant and the Pre-Funded Warrants
+Added: and accompanying Warrants in the Offering were sold at a combined offering price of $ 2.79 per Pre-Funded Warrant and accompanying Warrant.
+Added: securities in the Second Offering were issued pursuant to a prospectus supplement to the Company’s effective shelf registration
+Added: statement on Form S-3 (File No.
+Added: The placement agency agreement contained customary representations, warranties and agreements
+Added: by the Company, customary conditions to closing, indemnification obligations of the Company and the placement agent.
+Added: The placement agent
+Added: received discounts and commissions of six percent ( 6 %) of the gross cash proceeds received by the Company from the sale of the securities
+Added: sold in the Second Offering and certain expenses.
+Added: the placement agency agreement, the Company and its officers and directors executed lock-up agreements whereby, subject to certain exceptions,
+Added: (a) the Company has agreed not to engage in the following for a period of 90 days from the date of the pricing of the Offering, (i) offer,
+Added: pledge, sell, contract to sell, sell any option or contract to purchase, purchase any option or contract to sell, grant any option, right
+Added: or warrant to purchase, lend, or otherwise transfer or dispose of, directly or indirectly, any shares of capital stock of the Company
or any securities convertible into or exercisable or exchangeable for shares of capital stock of the Company;
5 unchanged sentences
consequences of ownership of capital stock of the Company.
−Removed: pursuant to the terms of the Purchase Agreement the Company has granted to the Investors, for a period of 12 months after the closing
−Removed: of the Offering, the right to participate in subsequent offerings by the Company of Common Stock and Common Stock equivalents in an amount
−Removed: up to 50% of the amount of each such subsequent offering, on the same terms, conditions and price provided for in such subsequent offering.
−Removed: Company received approximately $37,587,600 in net proceeds from the Offering after deducting the discounts, commissions,
−Removed: and other estimated offering expenses payable by the Company.
−Removed: As of March 31, 2021, all pre-funded warrants have been fully
−Removed: The Company plans to use the net proceeds from the Offering for working capital, product development, order fulfillment
−Removed: and for general corporate purposes.
+Added: pursuant to the terms of the Securities Purchase Agreement the Company has granted to the Investors, for a period of 12 months after
+Added: the closing of the Second Offering, the right to participate in subsequent offerings by the Company of Common Stock and Common Stock
+Added: equivalents in an amount up to 50 % of the amount of each such subsequent offering, on the same terms, conditions and price provided for
+Added: in such subsequent offering.
+Added: Company received approximately $ 37,447,100 ($ 37,557,600 upon full exercise of the prefunded warrants) in net proceeds from the Second
+Added: Offering after deducting the discounts, commissions, and other estimated offering expenses payable by the Company.
+Added: As of December 31,
+Added: 2021, all pre-funded warrants have been fully exercised.
+Added: The Company plans to use the net proceeds from the Second Offering for working
+Added: capital, product development, order fulfilment and for general corporate purposes.
+Added: Company received net proceeds from this offering as follows:
+Added: SCHEDULE OF NET PROCEEDS FROM OFFERING
+Added: Net proceeds received:
+Added: Proceeds from the sale of 3,250,000 shares of Common Stock at $ 2.80 per share
+Added: Proceeds from the sale of pre-funded warrants to purchase 11,050,000 shares of Common Stock at $ 2.79 per share
+Added: Placement agent fees and other expenses of the offering
+Added: ( 2,482,400 )
+Added: Net proceeds of the offering
+Added: conjunction with this Offering, the Company issued prefunded Common Stock purchase warrants to purchase up to 11,050,000 Shares Common
+Added: Stock at $ 2.80 per share ($ 2.79 prefunded at closing) and Common Stock purchase warrants to purchase up to 14,300,000 shares of Common
+Added: Stock at $ 3.25 per share.
+Added: The underlying warrant terms provide for net cash settlement outside the control of the Company under certain
+Added: circumstances in the event of tender offers.
+Added: As such, the Company is required to treat these warrants as derivative liabilities which
+Added: are valued at their estimated fair value at their issuance date and at each reporting date with any subsequent changes reported in the
+Added: consolidated statements of operations as the change in fair value of warrant derivative liabilities.
+Added: Accordingly, the Company allocated
+Added: a portion of the net proceeds of this offering to warrant derivative liabilities based on their estimated fair value as follows (See
+Added: Notes 4 and 11):
+Added: SCHEDULE OF NET PROCEEDS FROM OFFERING
+Added: Warrant derivative liabilities
+Added: Pre-funded warrant derivative liabilities
+Added: Total allocation of the net proceeds of the offering to warrant derivative liabilities
+Added: Issuance of Restricted Common Stock.
+Added: January 7, 2021, the board of directors approved the grant of 450,000 shares of common stock to officers of the Company.
+Added: will generally vest one-half on January 7, 2022, and one half on January 7, 2023, provided that each grantee remains an officer or employee
+Added: on such dates .
+Added: September 20, 2021, the board of directors approved the grant of 406,000 shares of common stock to employees of the Company.
+Added: of 26,000 shares vested immediately upon grant and the remaining 380,000 shares will generally vest in varying amounts over the next
+Added: 5 years, provided that each grantee remains an employee on such vesting dates.
+Added: Cancellation of Restricted Stock
+Added: the year ended December 31, 2021, the Company cancelled 7,700
+Added: shares for various reasons.
+Added: of Common Stock as Consideration for the TicketSmarter Acquisition.
+Added: September 2, 2021, the Company issued a total of 719,738
+Added: shares of common stock as a portion of the consideration
+Added: paid for the acquisition of Goody Tickets, LLC and TicketSmarter, LLC.
+Added: See full description of this acquisition in “ Note 20.
+Added: TICKETSMARTER ACQUISITION ”.
+Added: Repurchase Program
+Added: December 6, 2021, the board of directors of the Company authorized the repurchase of up to $ 10.0
+Added: million of the Company’s outstanding common stock under the specified terms of a share repurchase program (the
+Added: During 2021, the Company repurchased 1,734,838
+Added: shares of its common stock for $ 1,975,079,
+Added: in accordance with the Program.
+Added: The Program does not obligate the Company to acquire any specific number of shares and shares may be
+Added: repurchased in privately negotiated and/or open market transactions, including under plans complying with Rule 10b5-1 under the
+Added: Securities Exchange Act of 1934, as amended.
+Added: OF STOCK HOLDERS EQUITY
+Added: Purchased (1)
+Added: Shares Purchased as
+Added: Part of Publicly
+Added: Approximate Dollar Value of
+Added: Shares that May Yet Be
+Added: Purchased Under the
+Added: December 2021
+Added: Total all plans
+Added: of Treasury Stock
+Added: December 31, 2021, the Company cancelled its 63,518 shares held in treasury, in addition to the repurchased shares through the Program.
+Added: Noncontrolling Interests
+Added: The Company owns a 51 % equity
+Added: interest in its consolidated subsidiary, Nobility Healthcare.
+Added: As a result, the noncontrolling shareholders or minority interest is allocated
+Added: 49 % of the income/loss of Nobility Healthcare which is reflected in the statement of income (loss) as “net income (loss) attributable
+Added: to noncontrolling interests of consolidated subsidiary”.
+Added: We reported net income (loss) attributable to noncontrolling interests
+Added: of consolidated subsidiary of $ 56,453 and $- 0 - for the years ended December 31, 2021 and 2020, respectively.
+Added: RELATED PARTY TRANSACTIONS
Rebel Holding, Inc.
−Removed: Secured Promissory Notes - On October 1, 2020, the Company advanced $250,000 to American Rebel
−Removed: Holdings, Inc.
−Removed: (AREB) under a secured promissory note and on October 21, 2020, the Company advanced an additional $250,000 to
−Removed: American Rebel Holdings, Inc.
−Removed: (AREB) under a second secured promissory note.
−Removed: Both notes are currently in default.
−Removed: 1, 2021, the Company advanced an additional $117,600 to AREB on terms similar to the previously issued notes.
−Removed: RELATED PARTY TRANSACTIONS”
−Removed: for further information.
−Removed: The parties have been
−Removed: negotiating the terms of a Forbearance Agreement regarding the following:
−Removed: (a) the secured promissory note dated October 1,
+Added: Secured Promissory Notes
+Added: October 1, 2020, the Company advanced $ 250,000 to American Rebel Holdings, Inc.
+Added: (AREB) under a secured promissory note.
+Added: The CEO, President
+Added: and Chairman of AREB is the brother of the Company’s CEO, President and Chairman.
+Added: Such note bears interest at 8 % and is secured
+Added: by all the tangible and intangible assets of the Company that are not currently secured by other indebtedness.
+Added: The Company also received
+Added: warrants to purchase 1,250,000 shares of AREB common stock at an exercise price of $ 0.10 per share with a five-year term.
+Added: This note had
+Added: an original maturity date of January 2, 2021 ;
+Added: however, additional provisions within the note provided for an extension of the maturity
+Added: date for fourteen months due to AREB’s failure to raise $300,000 in new debt or equity financing prior to the original maturity
+Added: Upon this extension, the AREB was obligated to make equal monthly payments of principal and interest over the extended period of
+Added: October 21, 2020, the Company advanced $ 250,000 to AREB under a second secured promissory note.
+Added: Such note bears interest at 8 % and is
+Added: secured by inventory manufactured and revenue/accounts receivable derived from a specific purchase order.
+Added: The Company also received warrants
+Added: to purchase 1,250,000 shares of AREB common stock at an exercise price of $ 0.10 per share with a five-year term.
+Added: This note has a maturity
+Added: date of April 21, 2021 , subject to full repayment upon AREB closing on debt or equity financings of at least $600,000, and the receipt
+Added: of revenue from the sale of inventory sold under the specific purchase order serving as collateral .
+Added: On March 1, 2021, the Company advanced
+Added: an additional $ 117,600 to AREB on terms similar to the previously issued notes.
+Added: April 21, 2021, the parties agreed to the terms of a Debt Settlement Agreement and Mutual Release regarding the following:
+Added: (a) the secured
+Added: promissory note dated October 1, 2020;
(b) the secured promissory note dated October 21, 2020;
−Removed: and (c) an advance made by the Company on March 1, 2021.
−Removed: are attempting to arrange for a series of payments that will liquidate the outstanding balances of the two delinquent notes
−Removed: and the advance by no later than June 30, 2021.
−Removed: Based on the terms being negotiated, if AREB timely and fully complies
−Removed: with all of its obligations under the Forbearance Agreement, the Company would agree that AREB’s obligations
−Removed: to the Company in connection with the defaults would be satisfied.
−Removed: However, there is no assurance that the parties will
−Removed: agree to the terms contained in the Forbearance Agreement, and whether AREB will be able to comply with such terms.
−Removed: of Building - On February 24, 2021 the Company entered into a contract to purchase a 71,361 square foot building located in Lenexa
−Removed: Kansas which is intended to serve as the Company’s office and warehouse needs.
−Removed: The building contains approximately 30,000 square
−Removed: foot of office space and the remainder warehouse space.
−Removed: The total purchase price is approximately $5.3 million and is expected to close
−Removed: on or around May 1, 2021.
+Added: and (c) an advance made by the Company
+Added: on March 1, 2021.
+Added: The parties arranged for a lump sum payment aggregating $ 639,956
+Added: to liquidate all outstanding debt including accrued
+Added: interest for the two delinquent notes and the advance which lump-sum payment was made on April 21, 2021.
+Added: No gain or loss was determined
+Added: on this transaction.
+Added: Transactions with Affiliate and Member of
+Added: Board of Director
+Added: III is currently the Chief Financial Officer and General Counsel for Nobility, LLC, which is the managing member of the
+Added: Company’s majority owned subsidiary, Nobility Healthcare, LLC.
+Added: The Company has made payments to Mr.
+Added: Hoffmann and his
+Added: affiliates for legal and other services rendered totaling $ 105,926
+Added: during the year ended December 31, 2021.
+Added: Furthermore, on January 27, 2022, the Company’s Board of Directors appointed Mr.
+Added: Hoffmann to become a member of the Board until the next annual meeting of shareholders of the Company at which directors are being
+Added: with Managing Member of Nobility Healthcare
+Added: LLC, is currently the managing member of Nobility Healthcare, LLC.
+Added: The Company has advanced a total of $ 158,384
+Added: in the form of working capital loan to Nobility, LLC in order to fund capital expenditures necessary for the initial growth of the
+Added: joint venture during the year ended December 31, 2021.
+Added: The outstanding balance of working capital loan was $ 158,384 as of December
+Added: 31, 2021 and the Company anticipates full repayment of this advance during the year ended
+Added: December 31, 2022.
+Added: NET INCOME (LOSS) PER SHARE
+Added: calculation of the weighted average number of shares outstanding and loss per share outstanding for the years ended December 31, 2021
+Added: and 2020 are as follows:
+Added: SCHEDULE OF WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING AND LOSS PER SHARE OUTSTANDING
+Added: Year ended December 31,
+Added: Numerator for basic and diluted income (loss) per share –
+Added: Net income (loss)
$ ( 2,625,881 )
+Added: Denominator for basic loss per share – weighted average shares outstanding
+Added: Dilutive effect of shares issuable upon conversion of convertible debt and the exercise of stock options and warrants outstanding
+Added: Denominator for diluted loss per share – adjusted weighted average shares outstanding
+Added: Net income (loss) per share:
+Added: income (loss) per share is based upon the weighted average number of common shares outstanding during the period.
+Added: For the years ended
+Added: December 31, 2021 and 2020, all shares issuable upon conversion of convertible debt and the exercise of outstanding stock options and
+Added: warrants were antidilutive, and, therefore, not included in the computation of diluted income (loss) per share.
+Added: DIGITAL ALLY HEALTHCARE VENTURE
+Added: June 4, 2021, Digital Ally Healthcare, a wholly-owned subsidiary of the Company, entered into a venture with Nobility LLC (“Nobility”),
+Added: an eight-year old revenue cycle management (“RCM”) company servicing the medical industry, to form Nobility Healthcare, LLC
+Added: (“Nobility Healthcare”).
+Added: Digital Ally Healthcare is capitalizing the venture with $ 13.5
+Added: million to support the venture’s business
+Added: strategy to make acquisitions of RCM companies.
+Added: Ally Healthcare owns 51% of the venture that entitles it to 51% of the distributable cash as defined in the venture’s operating
+Added: agreement plus a cumulative preferred return of 10% per annum on its invested capital.
+Added: Nobility will receive a management fee and 49%
+Added: of the distributable cash, subordinated to Digital Ally Healthcare’s preferred return .
+Added: The venture comprises the Company’s revenue cycle management segment.
+Added: June 30, 2021, the Company’s revenue cycle management segment completed the acquisition of a private medical billing company
+Added: (the “Healthcare Acquisition”).
+Added: In accordance with the stock purchase agreement, the Company’s revenue cycle management
+Added: segment agreed to a non-refundable initial payment (the “Initial Payment Amount”) of $ 850,000 .
+Added: In addition to the Initial Payment Amount, the Company’s revenue cycle management segment agreed to issue a promissory note
+Added: to the stockholders of the Healthcare Acquisition in the principal amount of $ 350,000
+Added: that is subject to an earn-out adjustment.
+Added: estimate of the fair value of this Contingent Note at December 31, 2021 is $ 317,212 .
+Added: The gain associated with the adjustment in
+Added: the estimated fair value of this contingent promissory note is recorded as a gain in the Consolidated Statements
+Added: of Operations for the year ended December 31, 2021.
+Added: Lastly, the Company’s revenue cycle management segment agreed to pay
+Added: $ 162,552 representing the principal and accrued interest balance due under a promissory note issued to the selling
+Added: shareholders prior to the acquisition closing date.
+Added: The Company’s revenue cycle management segment anticipates the
+Added: estimated fair value of the contingent promissory note to be paid in full, therefore, the total aggregate purchase price was determined
+Added: to be approximately $ 1,376,509 .
+Added: Total acquisition related costs aggregated $ 164,630 ,
+Added: which was expensed as incurred.
+Added: Subsequent to the acquisition date, the Company received further information regarding the purchased
+Added: assets and assumed liabilities.
+Added: As a result, the initial allocation of the purchase price was adjusted by increasing accounts receivable
+Added: by $ 75,000 with a corresponding reduction of goodwill during the year ended December 31, 2021.
+Added: Company accounts for business combinations using the acquisition method and that the Company has early adopted the amendments of Regulation
+Added: S-X dated May 21, 2020 and has concluded that this acquisition was not significant.
+Added: Accordingly, the presentation of the assets acquired,
+Added: historical financial statements under Rule 3-05 and related pro forma information under Article 11 of Regulation S-X, respectively, are
+Added: not required to be presented.
+Added: Under the acquisition method, the purchase price of the Healthcare Acquisition has been allocated to
+Added: the acquired tangible and identifiable intangible assets and assumed liabilities based on their estimated fair values at the time of
+Added: the Healthcare Acquisition.
+Added: This allocation involves a number of assumptions, estimates, and judgments that could materially affect the
+Added: timing or amounts recognized in our financial statements.
+Added: Our assumptions and estimates are based upon information
+Added: obtained from the management of the Company’s revenue cycle management segment.
+Added: The acquisition was structured as stock
+Added: purchase, therefore the excess purchase price over the fair value of net tangible assets acquired was recorded as goodwill, which will
+Added: not be amortized for income tax filing purposes.
+Added: The results of operations of acquired businesses are included in the consolidated
+Added: financial statements from the acquisition date.
+Added: purchase price of the Healthcare Acquisition was allocated to the tangible assets, and assumed liabilities
+Added: based on their preliminary estimated fair values at the time of the Healthcare Acquisition.
+Added: The Company expects to retain the
+Added: services of independent valuation firm to determine the fair value of these identifiable intangible assets.
+Added: Once determined, the Company
+Added: will reallocate the purchase price of the acquisition based on the results of the independent evaluation if they are materially different
+Added: from the allocations as recorded on June 30, 2021.
+Added: The preliminary estimated fair value of assets acquired and liabilities
+Added: assumed in the Healthcare Acquisition were as follows:
+Added: SCHEDULE OF PRELIMINARY FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
+Added: Assets acquired:
+Added: Tangible assets acquired, consisting of acquired cash, accounts receivable
+Added: and right of use asset
+Added: Liabilities assumed consisting of a promissory note issued
+Added: by the selling shareholders which was paid off at closing, net of lease liability assumed
+Added: Total assets acquired and liabilities assumed
+Added: Consideration:
+Added: Cash paid at Healthcare Acquisition date
+Added: Contingent consideration
+Added: Total Healthcare Acquisition purchase price
+Added: the measurement period (which is the period required to obtain all necessary information that existed at the acquisition date, or to
+Added: conclude that such information is unavailable, not to exceed one year), additional assets or liabilities may be recognized, or there
+Added: could be changes to the amounts of assets or liabilities previously recognized on a preliminary basis, if new information is obtained
+Added: about facts and circumstances that existed as of the acquisition date that, if known, would have resulted in the recognition of these
+Added: assets or liabilities as of that date.
+Added: The change in fair value of the contingent consideration is more fully described in Note 8, “Debt
+Added: Obligations”.
+Added: August 31, 2021, the Company’s revenue cycle management segment completed the acquisition of another private medical
+Added: billing company (the “Medical Billing Acquisition”).
+Added: In accordance with the stock purchase agreement, Nobility Healthcare
+Added: agreed to a non-refundable initial payment (the “Initial Payment Amount”) of $ 2,270,000 .
+Added: In addition to the Initial Payment Amount, the Company’s revenue cycle management segment agreed to issue a contingent
+Added: promissory note to the stockholders of the Medical Billing Acquisition in the principal amount of $ 650,000
+Added: that is subject to an earn-out adjustment.
+Added: Company’s revenue cycle management segment anticipates the estimated fair value of the contingent promissory note to be paid in
+Added: full, therefore, the total aggregate purchase price was determined to be approximately $ 2,920,000 .
+Added: Total acquisition related costs aggregated $ 5,602 ,
+Added: which was expensed as incurred.
+Added: Company accounts for business combinations using the acquisition method and that the Company has early adopted the amendments of Regulation
+Added: S-X dated May 21, 2020 and has concluded that this acquisition was not significant.
+Added: Accordingly, the presentation of the assets acquired,
+Added: historical financial statements under Rule 3-05 and related pro forma information under Article 11 of Regulation S-X, respectively, are
+Added: not required to be presented.
+Added: Under the acquisition method, the purchase price of the Medical Billing Acquisition has been allocated
+Added: to the acquired tangible and identifiable intangible assets and assumed liabilities based on their estimated fair values at the time
+Added: of the Medical Billing Acquisition.
+Added: This allocation involves a number of assumptions, estimates, and judgments that could materially
+Added: affect the timing or amounts recognized in our financial statements.
+Added: The acquisition was structured as stock purchase, therefore the
+Added: excess purchase price over the fair value of net tangible assets acquired was recorded as goodwill, which will not be amortized for income
+Added: tax filing purposes.
+Added: The results of operations of acquired businesses are included in the consolidated financial statements from
+Added: the acquisition date.
+Added: purchase price of the Medical Billing Acquisition was allocated to the tangible assets, and assumed liabilities
+Added: based on their preliminary estimated fair values at the time of the Medical Billing Acquisition.
+Added: The Company expects to retain
+Added: the services of independent valuation firm to determine the fair value of these identifiable intangible assets.
+Added: Once determined, the
+Added: Company will reallocate the purchase price of the acquisition based on the results of the independent evaluation if they are materially
+Added: different from the allocations as recorded on August 31, 2021.
+Added: The preliminary estimated fair value of assets acquired, and
+Added: liabilities assumed in the Medical Billing Acquisition were as follows:
+Added: SCHEDULE OF PRELIMINARY FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
+Added: Assets acquired:
+Added: Tangible assets acquired
+Added: assumed pursuant to stock purchase agreement
+Added: Total assets acquired and liabilities assumed
+Added: Consideration:
+Added: Cash paid at acquisition date
+Added: Contingent consideration
+Added: Total acquisition purchase price
+Added: the measurement period (which is the period required to obtain all necessary information that existed at the acquisition date, or to
+Added: conclude that such information is unavailable, not to exceed one year), additional assets or liabilities may be recognized, or there
+Added: could be changes to the amounts of assets or liabilities previously recognized on a preliminary basis, if new information is obtained
+Added: about facts and circumstances that existed as of the acquisition date that, if known, would have resulted in the recognition of these
+Added: assets or liabilities as of that date.
+Added: The change in fair value of the contingent consideration is more fully described in Note 8, “Debt
+Added: Obligations”.
+Added: TICKETSMARTER ACQUISITION
+Added: September 1, 2021, Digital Ally, Inc.
+Added: formed TicketSmarter, Inc.
+Added: (“TicketSmarter”), through which the Company completed the
+Added: acquisition of Goody Tickets, LLC, a Kansas limited liability company (“Goody Tickets”) and TicketSmarter, LLC, a Kansas
+Added: limited liability company (“TicketSmarter LLC”), collectively the “TicketSmarter Acquisition”.
+Added: TicketSmarter,
+Added: comprises the Company’s ticketing business segment.
+Added: In accordance with the stock purchase agreement, the Company agreed
+Added: to an initial payment (the “Initial Payment Amount”) of $ 9,403,600
+Added: through a combination of cash and common stock.
+Added: In addition to the Initial Payment Amount, the Company agreed to issue an earn-out agreement to the stockholders of Goody Tickets and
+Added: TicketSmarter LLC in the contingent amount of $ 4,244,400
+Added: that is subject to an earn-out adjustment based
+Added: on actual EBITDA achieved in 2021, of which the Company gave a fair value of $ 3,700,000 on the date of acquisition.
+Added: However, following
+Added: the completion of 2021, it was determined that the actual EBITDA threshold for any earn-out adjustment to be paid was not met.
+Added: in accordance with U.S.
+Added: GAAP, the fair value of the contingent earn-out is reduced to zero, and the associated gain related to this revaluation
+Added: is recorded in our Consolidated Statements of Operations for the year ended December 31, 2021.
+Added: Lastly, included in the agreement, the
+Added: Company agreed to place $ 500,000
+Added: in escrow, subject to a working capital adjustment
+Added: based on actual working capital amounts on the acquisition date as defined in the agreement, this amount was subject to disbursement
+Added: 45 days following the close of the acquisition.
+Added: The parties completed the working capital adjustment resulting in the Company retaining
+Added: of the escrow amount with the $ 202,274
+Added: released to the Sellers.
+Added: The total acquisition
+Added: related costs aggregated $ 40,625 ,
+Added: which was expensed as incurred.
+Added: Company accounts for business combinations using the acquisition method and that the Company has early adopted the amendments of Regulation
+Added: S-X dated May 21, 2020 and has concluded that this acquisition was not significant.
+Added: Accordingly, the presentation of the assets acquired,
+Added: historical financial statements under Rule 3-05 and related pro forma information under Article 11 of Regulation S-X, respectively, are
+Added: not required to be presented.
+Added: Under the acquisition method, the purchase price of the TicketSmarter Acquisition has been allocated
+Added: to Goody Tickets’ and TicketSmarter LLC’s acquired tangible and identifiable intangible assets and assumed liabilities based
+Added: on their estimated fair values at the time of the TicketSmarter Acquisition.
+Added: This allocation involves a number of assumptions, estimates,
+Added: and judgments that could materially affect the timing or amounts recognized in our financial statements.
+Added: The TicketSmarter Acquisition
+Added: was structured as a stock purchase, however the parties agreed to coordinate the election to invoke IRS Section 338(h)(10) relative to
+Added: this transaction for tax purposes.
+Added: Therefore, the excess purchase price over the fair value of net tangible assets acquired was recorded
+Added: as goodwill, which will be amortized over 15
+Added: years for income tax filing purposes.
+Added: Likewise, the other acquired assets were stepped up to fair value and is deductible for income tax purposes.
+Added: The results of operations
+Added: of acquired businesses are included in the consolidated financial statements from the acquisition date.
+Added: purchase price of the TicketSmarter Acquisition was allocated to Goody Tickets’ and TicketSmarter LLC’s tangible assets,
+Added: goodwill, identifiable intangible assets, and assumed liabilities based on their preliminary estimated fair values at the time
+Added: of the TicketSmarter Acquisition.
+Added: The Company retained the services of an independent valuation firm to determine the fair value
+Added: of these identifiable intangible assets.
+Added: The Company will continue to evaluate the fair value of the identified intangible assets.
+Added: The preliminary estimated fair value of assets acquired, and liabilities assumed in the TicketSmarter Acquisition were as follows:
+Added: SCHEDULE OF PRELIMINARY FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ASSUMED IN THE TICKET SMARTER ACQUISITION
+Added: Assets acquired:
+Added: Preliminary purchase price
+Added: September 30,
+Added: Assets acquired:
+Added: Tangible assets acquired, including $ 51,432 of cash acquired
+Added: Identifiable intangible assets acquired
+Added: Liabilities assumed
+Added: ( 5,128,964 )
+Added: ( 5,128,964 )
+Added: Net assets acquired and liabilities assumed
+Added: Consideration:
+Added: Cash paid at TicketSmarter Acquisition date
+Added: Common stock issued as consideration for TicketSmarter Acquisition at date of acquisition
+Added: Contingent consideration earn-out agreement
+Added: Cash paid at closing to escrow amount
+Added: Cash retained from escrow amount pursuant to settlement of working capital target
+Added: Total TicketSmarter Acquisition purchase price
+Added: following table sets forth the components of identifiable intangible assets acquired and their estimated useful lives in years as of
+Added: the date of acquisition:
+Added: SCHEDULE OF COMPONENTS OF
+Added: IDENTIFIABLE INTANGIBLE ASSETS ACQUIRED AND ESTIMATED USEFUL LIVES
+Added: Amortization through December
+Added: Estimated useful life
+Added: Identifiable intangible assets:
+Added: Sponsorship agreement network
+Added: Search engine optimization/content
+Added: the period from the date of the TicketSmarter Acquisition to December 31, 2021, the Company adjusted its preliminary fair value estimates
+Added: and estimated useful lives based upon information obtained through December 31, 2021, which resulted in adjustments to the preliminary
+Added: allocation of the purchase price.
+Added: These adjustments primarily related to estimated identifiable intangible asset fair values (primarily
+Added: related to the sponsorship agreement network), the estimated fair value of the contingent earn-out agreement liability and goodwill.
+Added: The primary area of the acquisition accounting that had not yet been finalized as of December 31, 2021 related to identifiable intangible
+Added: assets, which could result in a change to goodwill.
+Added: During the measurement
+Added: period (which is the period required to obtain all necessary information that existed at the acquisition date, or to conclude that such
+Added: information is unavailable, not to exceed one year), additional assets or liabilities may be recognized, or there could be changes to
+Added: the amounts of assets or liabilities previously recognized on a preliminary basis, if new information is obtained about facts and circumstances
+Added: that existed as of the acquisition date that, if known, would have resulted in the recognition of these assets or liabilities as of that
+Added: The change in fair value of the contingent consideration is more fully described in Note 8, “Debt Obligations”.
+Added: 21 - SEGMENT DATA
+Added: accounting guidance on Segment Reporting establishes standards for reporting information regarding operating segments in annual
+Added: financial statements and requires selected information of those segments to be presented in financial statements.
+Added: Operating segments
+Added: are identified as components of an enterprise for which separate discrete financial information is available for evaluation by the
+Added: chief operating decision maker (the Company’s Chief Executive Officer or “CODM”) in making decisions on how to
+Added: allocate resources and assess performance.
+Added: The Company’s three operating segments are Video Solutions, Revenue Cycle
+Added: Management, and Ticketing, each of which has specific personnel responsible for that business and reports to the CODM.
+Added: expenses capture the Company’s corporate administrative activities, is also to be reported in the segment information.
+Added: Company’s captive insurance subsidiary provides services to the Company’s other business segments and not to outside
+Added: Therefore, its operations are eliminated in consolidation and is not considered a separate business segment for financial
+Added: reporting purposes.
+Added: Video Solutions Segment encompasses our law, commercial, and shield divisions.
+Added: This segment includes both service and product revenues
+Added: through our subscription models offering cloud and warranty solutions, and hardware sales for video and health safety solutions.
+Added: Revenue Cycle Management Segment provides working capital and back-office services to a variety of healthcare organizations throughout
+Added: the country, as a monthly service fee.
+Added: The Ticketing Segment we act as an intermediary between ticket buyers and sellers within our secondary
+Added: ticketing platform, ticketsmarter.com, and we also acquire tickets from primary sellers to then sell through various platforms.
+Added: Company’s corporate administration activities are reported in the corporate line item.
+Added: These activities primarily include expense
+Added: related to certain corporate officers and support staff, certain accounting staff, expense related to the Company’s Board of Directors,
+Added: stock option expense for options granted to corporate administration employees, certain consulting expenses, investor relations activities,
+Added: and a portion of the Company’s legal, auditing and professional fee expenses.
+Added: Corporate identifiable assets primarily consist of
+Added: cash, invested cash (if any), refundable income taxes (if any), and deferred income taxes.
+Added: financial information for the Company’s reportable business segments is provided for the indicated periods and as of December 31,
+Added: 2021, and December 31, 2020:
+Added: OF SEGMENT REPORTING
+Added: Years Ended December 31,
+Added: Net Revenues:
+Added: Video Solutions
+Added: Revenue Cycle Management
+Added: Total Net Revenues
+Added: Gross Profit:
+Added: Video Solutions
+Added: Revenue Cycle Management
+Added: Total Gross Profit
+Added: Operating Income (loss):
+Added: Video Solutions
+Added: $ ( 4,497,196 )
+Added: $ ( 578,417 )
+Added: Revenue Cycle Management
+Added: ( 10,592,909 )
+Added: ( 7,085,234 )
+Added: Total Operating Income (Loss)
+Added: $ ( 14,760,910 )
+Added: $ ( 7,663,651 )
+Added: Depreciation and Amortization:
+Added: Video Solutions
+Added: Revenue Cycle Management
+Added: Total Depreciation and Amortization
+Added: Assets (net of eliminations):
+Added: Video Solutions
+Added: Revenue Cycle Management
+Added: Total Identifiable Assets
+Added: segments recorded noncash items effecting the gross profit and operating income (loss) through the established inventory reserves based
+Added: on estimates of excess and/or obsolete current and non-current inventory.
+Added: The Company recorded a reserve for excess and obsolete inventory
+Added: in the video solutions segment of $ 3,353,458 and a reserve for the ticketing segment of $ 561,631 .
+Added: The segment net revenues reported
+Added: above represent sales to external customers.
+Added: Segment gross profit represents net revenues less cost of revenues.
+Added: Segment operating income,
+Added: which is used in management’s evaluation of segment performance, represents net revenues, less cost of revenues, less all operating
+Added: Identifiable assets are those assets used by each segment in its operations.
+Added: Corporate assets primarily consist of cash, property,
+Added: plant and equipment, accounts receivable, inventories, and other assets.
+Added: SUBSEQUENT EVENTS
+Added: of Third Medical Billing Company
+Added: January 1, 2022, the Company’s revenue cycle management segment completed the acquisition of 100 %
+Added: of the capital stock of a third medical billing company for a total purchase price of approximately $ 1.90
+Added: The purchase price includes approximately $ 1.15 million
+Added: in cash at closing and a $ 750,000 contingent
+Added: consideration promissory note bearing interest at 3 %
+Added: per annum subject to adjustment based on revenues achieved over an approximate 18-month period after closing, maturing
+Added: in July of 2024 .
+Added: This closely-held company provides revenue cycle management (RCM) and other services for over 180 dental
+Added: practices located throughout the United States with an annual revenue run rate of approximately $ 3.5 million.
+Added: Meeting of Shareholders
+Added: January 11, 2022, the Company held a special meeting of its stockholders (the “Special
+Added: Set forth below are the two proposals that were voted on at the Special Meeting and the results of the voting for each:
+Added: 1 – To approve an amendment to the Company’s Articles of Incorporation, as amended, to increase the number of authorized
+Added: shares of the Company’s capital stock that the Company may issue from 100,000,000 shares to 300,000,000 shares, of which all 300,000,000
+Added: shares shall be classified as Common Stock (“Proposal No.
+Added: The Company’s stockholders did not approve Proposal
+Added: 2 – To approve an adjournment of the Special Meeting, if necessary or appropriate, to solicit additional proxies (“Proposal
+Added: The Company’s stockholders did not approve Proposal No.
+Added: of Christian J.
+Added: Hoffmann III to Board of Directors
+Added: January 27, 2022, the Board of Directors appointed Christian J.
+Added: Hoffmann, III as a member of the Board, effective immediately, to hold
+Added: office until the next meeting of shareholders of the Company at which directors are being elected or as set forth in the Company’s
+Added: Hoffmann, co-founded Nobility, LLC (“Nobility”), a medical billing and revenue cycle management company, in 2014
+Added: where he has served as the Chief Financial Officer and General Counsel.
+Added: On June 4, 2021, the Company and Nobility launched Nobility Healthcare,
+Added: LLC, a subsidiary of the Company, to provide revenue cycle management services for the healthcare industry.
+Added: During 2020 and 2021,
+Added: Hoffmann also served as an outside counsel to the Board on specific matters as requested.
+Added: as disclosed herein, there are no other arrangements
+Added: or understandings between Mr.
+Added: Hoffmann and any other persons pursuant to which he was appointed as a member of the Board.
+Added: There are also
+Added: no family relationships between any of the Company’s directors or officers and Mr.
+Added: All related party transactions
+Added: involving Mr.
+Added: Hoffmann that are reportable under Item 404(a) of Regulation S-K are disclosed in Part III, Item 13 of this Annual Report
+Added: on Form 10-K.
+Added: Hoffmann will receive standard board compensation for his service as a director.
+Added: of Fourth Medical Billing Company
+Added: February 1, 2022, the Company’s revenue cycle management segment completed the acquisition of 100 %
+Added: of the assets of a fourth medical billing company for a total purchase price of $ 335,000 .
+Added: The purchase price includes $ 230,000
+Added: in cash at closing and a $ 105,000
+Added: contingent consideration promissory note bearing
+Added: interest at 3 %
+Added: per annum subject to adjustment based on revenues achieved over an approximate 18-month period after closing, maturing in August
+Added: The acquisition provides revenue cycle management (RCM) and other services throughout the southwestern portion of
+Added: United States with an annual revenue run rate of approximately $ 440,000 .
+Added: of Intent to Acquire Medical Billing Company
+Added: March 16, 2022, the Company’s revenue cycle management segment entered a letter of intent to acquire 100 %
+Added: of the capital stock of a medical billing company located in the Southern portion of the United States for a total purchase price of
+Added: (the “Target”).
+Added: price includes $ 3.25
+Added: million in cash at closing and a $ 1,750,000
+Added: contingent consideration promissory note
+Added: bearing interest at 4 %
+Added: per annum subject to adjustment based on revenues
+Added: achieved over an approximate 24-month period after closing.
+Added: The letter of intent is subject to satisfactory completion of due
+Added: diligence procedures, review of legal, financial, tax and other matters concerning the Target’s business.
+Added: The letter of intent
+Added: is also not binding until the parties mutually agree to the terms of the underlying definitive agreements including the receipt of all
+Added: approvals and consents considered necessary by both parties.
+Added: The parties are currently negotiating the final definitive agreements and
+Added: anticipate a closing date on or around May 31, 2022.
+Added: However, there can be no assurances that the parties will complete
+Added: the acquisition of the Target and on what terms will be included in the final definitive agreements.
+Added: Issuance of Restricted Common Stock
+Added: March 23, 2022, the board of directors approved the grant of 190,000 restricted common shares to
+Added: certain new employees of the Company.
+Added: A total of 5,000 shares vested immediately upon issuance and the remainder vest over a period of
+Added: one to five years.
+Added: Such shares will generally vest over a period of one to five years on their respective anniversary dates in January
+Added: through January 2027, provided that each grantee remains an employee on such dates.
+Added: Repurchase Program
+Added: December 6, 2021, the Board of Directors of the Company authorized the repurchase of up to $ 10.0 million of the Company’s outstanding
+Added: common stock under the specified terms of a share repurchase program (the “Program”).
+Added: Subsequent to December 31, 2021, the
+Added: Company repurchased 2,163,341 shares of its common stock for $ 2,312,054 , in accordance with the Program.
+Added: The Program does not obligate
+Added: the Company to acquire any specific number of shares and shares may be repurchased in privately negotiated and/or open market transactions,
+Added: including under plans complying with Rule 10b5-1 under the Securities Exchange Act of 1934, as amended.
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.