2 unchanged sentences
30, 2022 AND DECEMBER 31, 2021
−Removed: June 30, 2022
+Added: September 30, 2022
+Added: December 31, 2021
Current assets:
1 unchanged sentence
Accounts receivable – trade, net
−Removed: Other receivables (including $ 138,384 due from related parties – June 30, 2022 and $ 158,384 – December 31, 2021, refer to Note 20)
+Added: Other receivables (including $ 138,384 due from related parties – September 30, 2022 and $ 158,384 – December 31, 2021, refer to Note 20)
Inventories, net
21 unchanged sentences
Stockholders’ Equity:
−Removed: Common stock, $ 0.001 par value per share;
+Added: Common stock, $ 0.001
+Added: par value per share;
shares authorized;
shares issued:
−Removed: 47,828,405 shares issued – June 30, 2022 and 50,904,391 shares issued – December 31, 2021
+Added: shares issued and outstanding – September 30, 2022 and 50,904,391
+Added: shares issued and outstanding – December 31, 2021
Additional paid in capital
7 unchanged sentences
CONSOLIDATED STATEMENTS OF OPERATIONS
−Removed: THE THREE AND SIX MONTHS ENDED
+Added: THE THREE AND NINE MONTHS ENDED
30, 2022 AND 2021
−Removed: Three months ended June 30,
−Removed: Six months ended June 30,
+Added: Three months ended
+Added: September 30,
+Added: Nine months ended
+Added: September 30,
Service and other
21 unchanged sentences
Change in fair value of warrant derivative liabilities
−Removed: ( 2,863,422 )
−Removed: Total other income (expense)
−Removed: ( 2,765,603 )
+Added: Gain on extinguishment of warrant derivative liabilities
+Added: Total other income
Income (loss) before income tax benefit
5 unchanged sentences
( 9,299,498 )
−Removed: Net income attributable to noncontrolling interests of consolidated subsidiary
+Added: Net loss (income) attributable to noncontrolling interests of consolidated subsidiary
Net income (loss) attributable to common stockholders
1 unchanged sentence
$ ( 9,568,134 )
−Removed: $ ( 7,665,662 )
Net loss per share information:
2 unchanged sentences
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
−Removed: THE THREE AND SIX MONTHS ENDED JUNE 30, 2022 AND 2021
−Removed: Additional Paid In
−Removed: Noncontrolling interest in consolidated
+Added: THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021
+Added: Noncontrolling
Balance, December 31, 2020
25 unchanged sentences
$ ( 73,675,129 )
+Added: Issuance of common stock as consideration for acquisition
+Added: Restricted common stock grant
+Added: Stock-based compensation
+Added: Balance, September 30, 2021
+Added: $ 123,968,757
+Added: $ ( 2,157,226 )
+Added: $ ( 65,606,330 )
Balance, December 31, 2021
13 unchanged sentences
$ 124,820,428
+Added: $ ( 77,332,537 )
Stock-based compensation
9 unchanged sentences
$ ( 80,358,955 )
+Added: Issuance of common stock through warrant exchange agreement
+Added: Stock-based compensation
+Added: Net income (loss)
+Added: ( 1,902,475 )
+Added: ( 1,919,071 )
+Added: Balance, September 30,
+Added: $ ( 82,261,430 )
Notes to the Unaudited Condensed Consolidated Financial Statements.
CONSOLIDATED STATEMENTS OF CASH FLOWS
−Removed: THE SIX MONTHS ENDED JUNE 30, 2022 AND 2021
−Removed: Six months ended June 30,
+Added: THE NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021
+Added: Nine months ended September 30,
Cash Flows From Operating Activities:
7 unchanged sentences
( 33,274,039 )
+Added: Gain on extinguishment of warrant derivative liabilities
Provision for inventory obsolescence
1 unchanged sentence
Gain on extinguishment of debt
+Added: Change in fair value of short-term investments
Change in fair value of contingent consideration promissory note
4 unchanged sentences
( 3,426,732 )
+Added: ( 1,448,044 )
+Added: ( 1,767,724 )
Prepaid expenses
+Added: ( 3,445,546 )
Operating lease right of use assets
14 unchanged sentences
Additions to intangible assets
−Removed: Cash paid for acquisition, net of cash acquired
+Added: Cash paid for TicketSmarter acquisition, net of cash acquired
+Added: ( 8,361,808 )
+Added: Restricted cash related to TicketSmarter acquisition
Cash paid for acquisition of Medical Billing Company
( 1,153,627 )
+Added: ( 1,012,552 )
Cash paid for asset acquisition of Medical Billing Company
+Added: ( 2,270,000 )
Net cash used in investing activities
19 unchanged sentences
Issuance of contingent consideration promissory note for business acquired
+Added: Issuance of common stock through warrant exchange agreement
Assets acquired in business acquisitions
1 unchanged sentence
Goodwill acquired in business acquisitions
+Added: Common stock issued as consideration for business acquisition
Restricted common stock grant
9 unchanged sentences
entered into a Plan of Merger with Digital Ally, Inc., at which time the merged entity was renamed Digital
−Removed: business of Digital Ally, Inc.
−Removed: (with its wholly-owned subsidiaries, Digital Ally International, Inc., Shield Products, LLC, Digital Ally
−Removed: Healthcare, LLC, TicketSmarter, Inc., Worldwide Reinsurance, Ltd., Digital Connect, Inc., Kustom 440, Inc., and its majority-owned subsidiary
−Removed: Nobility Healthcare, LLC, collectively, “Digital Ally,” “Digital,” and the “Company”) is divided
−Removed: into three reportable operating segments:
−Removed: 1) the Video Solutions Segment, 2) the Revenue Cycle Management Segment and 3) the Ticketing
−Removed: The Video Solutions Segment is our legacy business that produces digital video imaging, storage products, disinfectant and related
−Removed: safety products for use in law enforcement, security and commercial applications.
−Removed: This segment includes both service and product revenues
−Removed: through our subscription models offering cloud and warranty solutions, and hardware sales for video and health safety solutions.
−Removed: Revenue Cycle Management Segment provides working capital and back-office services to a variety of healthcare organizations throughout
−Removed: the country, as a monthly service fee.
−Removed: The Ticketing Segment acts as an intermediary between ticket buyers and sellers within our secondary
−Removed: ticketing platform, ticketsmarter.com, and we also acquire tickets from primary sellers to then sell through various platforms.
−Removed: The accounting
−Removed: guidance on Segment Reporting establishes standards for reporting information regarding operating segments in annual financial statements
−Removed: and requires selected information of those segments to be presented in financial statements.
−Removed: Such required segment information is included
+Added: (such merged entity, the “Predecessor Registrant”).
+Added: 23, 2022 (the “ Effective Time ”), the Predecessor Registrant merged with and into its wholly owned subsidiary,
+Added: DGLY Subsidiary Inc., a Nevada corporation (the “ Registrant ”), pursuant to an agreement and plan of merger, dated as
+Added: of August 23, 2022 (the “ Merger Agreement ”), between the Predecessor Registrant and the Registrant, with the Registrant
+Added: as the surviving corporation in the merger (such transaction, the “ Merger ”).
+Added: At the Effective Time, Articles of Merger
+Added: were filed with the Secretary of State of the State of Nevada, pursuant to which the Registrant was renamed “Digital Ally, Inc.”
+Added: and, by operation of law, succeeded to the assets, continued the business and assumed the rights and obligations of the Predecessor Registrant
+Added: immediately prior to the Merger.
+Added: Under the Nevada Revised Statutes, shareholder approval was not required in connection with the Merger
+Added: Agreement or the transactions contemplated thereby.
+Added: At the Effective Time, pursuant
+Added: to the Merger Agreement, (i) each outstanding
+Added: share of Predecessor Registrant’s common stock, par value $ 0.001 per share (the “ Predecessor Common Stock ”)
+Added: automatically converted into one share of common stock, par value $ 0.001 per share, of the Registrant (“ Registrant Common Stock ”),
+Added: (ii) each outstanding option, right or warrant to acquire shares of Predecessor Common Stock converted into an option, right or warrant,
+Added: as applicable, to acquire an equal number of shares of Registrant Common Stock under the same terms and conditions as the original options,
+Added: rights or warrants, and (iii) the directors and executive officers of the Predecessor Registrant were appointed as directors and executive
+Added: officers, as applicable, of the Registrant, each to serve in the same capacity and for the same term as such person served with the Predecessor
+Added: Registrant immediately before the Merger.
+Added: business of the Registrant, Digital Ally, Inc.
+Added: (with its wholly-owned subsidiaries, Digital Ally International, Inc., Shield
+Added: Products, LLC, Digital Ally Healthcare, LLC, TicketSmarter, Inc., Worldwide Reinsurance, Ltd., Digital Connect, Inc., BirdVu Jets,
+Added: Inc., Kustom 440, Inc., and its majority-owned subsidiary Nobility Healthcare, LLC, collectively, “Digital Ally,”
+Added: “Digital,” and the “Company”), is divided into three reportable operating segments:
+Added: 1) the Video Solutions
+Added: Segment, 2) the Revenue Cycle Management Segment and 3) the Ticketing Segment.
+Added: The Video Solutions Segment is our legacy business
+Added: that produces digital video imaging, storage products, disinfectant and related safety products for use in law enforcement, security
+Added: and commercial applications.
+Added: This segment includes both service and product revenues through our subscription models offering cloud
+Added: 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: The Ticketing Segment acts as an intermediary between ticket buyers and sellers within our secondary ticketing platform,
+Added: ticketsmarter.com, and we also acquire tickets from primary sellers to then sell through various platforms.
+Added: The accounting guidance
+Added: on Segment Reporting establishes standards for reporting information regarding operating segments in annual financial statements and
+Added: requires selected information of those segments to be presented in financial statements.
+Added: Such required segment information is
+Added: included in Note 19.
of Presentation :
5 unchanged sentences
a fair presentation have been included.
−Removed: Operating results for the three and six month periods ended June 30, 2022 are not necessarily
+Added: Operating results for the three and nine month periods ended September 30, 2022 are not necessarily
indicative of the results that may be expected for the year ending December 31, 2022.
3 unchanged sentences
for the year ended December 31, 2021.
+Added: and Going Concern
+Added: the second quarter of 2014, the FASB issued ASU No.
+Added: 2014-15, Presentation of Financial Statements - Going Concern (Subtopic 205-40):
+Added: Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern.
+Added: This update provided U.S.
+Added: GAAP guidance on
+Added: management’s responsibility in evaluating whether there is substantial doubt about a company’s ability to continue as a going
+Added: concern and about related footnote disclosures.
+Added: Under this standard, the Company is required to evaluate whether there is substantial
+Added: doubt about its ability to continue as a going concern each reporting period, including interim periods.
+Added: In evaluating the Company’s
+Added: ability to continue as a going concern, management considered the conditions and events that could raise substantial doubt about the
+Added: Company’s ability to continue as a going concern within 12 months after the Company’s financial statements were issued (November
+Added: Management considered the Company’s current financial condition and liquidity sources, including current funds available,
+Added: forecasted future cash flows and the Company’s obligations due before November 14, 2023.
+Added: Company has experienced net losses and cash outflows from operating activities since inception.
+Added: For the nine months ended September 30,
+Added: 2022, the Company had a net loss attributable to common stockholders of $ 9,568,134 , net cash used in operating activities of $ 17,797,992 ,
+Added: $ 3,488,972 used in investing activities and $ 4,425,437 used in financing activities.
+Added: The Company will have to restore positive operating
+Added: cash flows and profitability over the next year and/or raise additional capital to fund its operational plans, meet its customary payment
+Added: obligations and otherwise execute its business plan.
+Added: There can be no assurance that it will be successful in restoring positive cash
+Added: flows and profitability, or that it can raise additional financing when needed, and obtain it on terms acceptable or favorable to the
+Added: Company has implemented an enhanced quality control program to detect and correct product issues before they result in significant rework
+Added: expenditures affecting its gross margins and has seen progress in that regard.
+Added: The Company has also implemented a marketing and advertisement
+Added: reduction plan for its ticketing segment, which will focus on reducing and alleviating current obligations from its media marketing agreements
+Added: and place a hold on entering into any new agreements.
+Added: The Company believes that its quality control, cost-cutting initiatives, and new
+Added: product introduction will eventually restore positive operating cash flows and profitability, although it can offer no assurances in
+Added: has evaluated the significance of the conditions described above in relation to the Company’s ability to meet its obligations and
+Added: concluded that, without additional funding, the Company will not have sufficient funds to meet its obligations within one year from the
+Added: date the condensed consolidated financial statements were issued.
pandemic/Supply Chain :
−Removed: pandemic continues to represent an evolving and fluid situation that presents a wide range of potential impacts of varying durations for
−Removed: different global geographies, including locations where the Company has offices, employees, customers, vendors and other suppliers and
−Removed: business partners.
−Removed: Like most U.S.-based businesses, the COVID-19 pandemic and efforts to mitigate
−Removed: the same began to have impacts on our business in March 2020.
−Removed: Since that time, although the original effect of the COVID-19 pandemic has
−Removed: eased, we have continued to operate in an uncertain economic environment that is characterized by, business slowdowns or shutdowns, labor
−Removed: shortages, supply chain challenges, changes in government spending and requirements, regulatory challenges, inflationary pressures and
−Removed: market volatility.
−Removed: We continue to experience operational
−Removed: challenges as a result of worldwide events including the Russia-Ukraine conflict, continued uncertainty associated with the pandemic,
−Removed: and volatility in global markets, which are compounded by the complex integrated global supply chain for both vendors and customers.
−Removed: the COVID-19 pandemic dissipates at varying times and rates in different regions around the world, there could be a prolonged negative
−Removed: impact on these global supply chains.
−Removed: Our ability to continue operations at specific facilities will be impacted by the interdependencies
−Removed: of the various participants of these global supply chains, which are largely beyond our direct control.
−Removed: A prolonged shut down of these
−Removed: global supply chains could have a material adverse effect on our business, results of operations, cash flows and financial condition.
+Added: COVID-19 pandemic continues to represent an evolving and fluid situation that presents a wide range of potential impacts of varying durations
+Added: for different global geographies, including locations where the Company has offices, employees, customers, vendors and other suppliers
+Added: and business partners.
+Added: most U.S.-based businesses, the COVID-19 pandemic and efforts to mitigate the same began to have impacts on our business in March 2020.
+Added: Since that time, although the original effect of the COVID-19 pandemic has eased, we have continued to operate in an uncertain economic
+Added: environment that is characterized by, business slowdowns or shutdowns, labor shortages, supply chain challenges, changes in government
+Added: spending and requirements, regulatory challenges, inflationary pressures and market volatility.
+Added: continue to experience operational challenges as a result of worldwide events including the Russia-Ukraine conflict, continued uncertainty
+Added: associated with the pandemic, and volatility in global markets, which are compounded by the complex integrated global supply chain for
+Added: both vendors and customers.
+Added: As the COVID-19 pandemic dissipates at varying times and rates in different regions around the world, there
+Added: could be a prolonged negative impact on these global supply chains.
+Added: Our ability to continue operations at specific facilities will be
+Added: impacted by the interdependencies of the various participants of these global supply chains, which are largely beyond our direct control.
+Added: A prolonged shut down of these global supply chains could have a material adverse effect on our business, results of operations, cash
+Added: flows and financial condition.
our suppliers have increased challenges with their workforce (including as a result of illness, absenteeism, reactions to health and
23 unchanged sentences
accompanying financial statements include the consolidated accounts of Digital Ally, its wholly-owned subsidiaries, Digital Ally International,
−Removed: Inc., Shield Products, LLC, Digital Ally Healthcare, LLC, TicketSmarter, Inc., Worldwide Reinsurance, Ltd., Digital Connect, Inc., Kustom
−Removed: 440, Inc., and its majority-owned subsidiary Nobility Healthcare, LLC.
−Removed: All intercompany balances and transactions have been eliminated
−Removed: during consolidation.
+Added: Inc., Shield Products, LLC, Digital Ally Healthcare, LLC, TicketSmarter, Inc., Worldwide Reinsurance, Ltd., Digital Connect, Inc., BirdVu
+Added: Jets, Inc., Kustom 440, Inc., and its majority-owned subsidiary Nobility Healthcare, LLC.
+Added: All intercompany balances and transactions
+Added: have been eliminated during consolidation.
Company formed Digital Ally International, Inc.
12 unchanged sentences
The Company formed Digital Connect, Inc.
+Added: and BirdVu Jets, Inc.
for travel and transportation purposes in 2022.
−Removed: The company formed Kustom 440, Inc.
−Removed: to create unique entertainment experiences directly for consumers.
+Added: The company formed Kustom
+Added: in 2022 to create unique entertainment experiences directly for consumers.
Value of Financial Instruments :
1 unchanged sentence
notes payable approximate fair value because of the short-term nature of these items.
+Added: Recognition :
Company applies the provisions of Accounting Standards Codification (ASC) 606-10, Revenue from Contracts with Customers , and all
12 unchanged sentences
by all segments are reported net of sales taxes.
−Removed: The Company considers customer
−Removed: purchase orders, which in some cases are governed by master sales agreements, to be the contracts with the customer.
−Removed: In situations where
−Removed: sales are to a distributor, the Company had concluded its contracts are with the distributor as the Company holds a contract bearing enforceable
−Removed: rights and obligations only with the distributor.
−Removed: As part of its consideration for the contract, the Company evaluates certain factors
−Removed: including the customers’ ability to pay (or credit risk).
−Removed: For each contract, the Company considers the promise to transfer products,
−Removed: each of which is distinct, to be the identified performance obligations.
−Removed: In determining the transaction price, the Company evaluates whether
−Removed: the price is subject to refund or adjustment to determine the net consideration to which it expects to be entitled.
−Removed: As the Company’s
−Removed: 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
−Removed: has a significant financing component.
−Removed: The Company allocates the transaction price to each distinct product based on its relative standalone
−Removed: selling price.
−Removed: The product price as specified on the purchase order is considered the standalone selling price as it is an observable
−Removed: input which depicts the price as if sold to a similar customer in similar circumstances.
−Removed: Revenue is recognized when control of the product
−Removed: is transferred to the customer (i.e., when the Company’s performance obligations are satisfied), which typically occurs at shipment.
−Removed: Further in determining whether control has been transferred, the Company considers if there is a present right to payment and legal title,
−Removed: along with risks and rewards of ownership having transferred to the customer.
−Removed: Customers do not have a right to return the product other
−Removed: than for warranty reasons for which they would only receive repair services or replacement product.
−Removed: The Company has also elected the practical
−Removed: expedient under ASC 340-40-25-4 to expense commissions for product sales when incurred as the amortization period of the commission asset
−Removed: the Company would have otherwise recognized is less than one year.
+Added: Company considers customer purchase orders, which in some cases are governed by master sales agreements, to be the contracts with the
+Added: In situations where sales are to a distributor, the Company had concluded its contracts are with the distributor as the Company
+Added: holds a contract bearing enforceable rights and obligations only with the distributor.
+Added: As part of its consideration for the contract,
+Added: the Company evaluates certain factors including the customers’ ability to pay (or credit risk).
+Added: For each contract, the Company
+Added: considers the promise to transfer products, each of which is distinct, to be the identified performance obligations.
+Added: In determining the
+Added: transaction price, the Company evaluates whether the price is subject to refund or adjustment to determine the net consideration to which
+Added: it expects to be entitled.
+Added: As the Company’s standard payment terms are less than one year, it has elected the practical expedient
+Added: under ASC 606-10-32-18 to not assess whether a contract has a significant financing component.
+Added: The Company allocates the transaction
+Added: price to each distinct product based on its relative standalone selling price.
+Added: The product price as specified on the purchase order is
+Added: considered the standalone selling price as it is an observable input which depicts the price as if sold to a similar customer in similar
+Added: circumstances.
+Added: Revenue is recognized when control of the product is transferred to the customer (i.e., when the Company’s performance
+Added: obligations are satisfied), which typically occurs at shipment.
+Added: Further in determining whether control has been transferred, the Company
+Added: considers if there is a present right to payment and legal title, along with risks and rewards of ownership having transferred to the
+Added: Customers do not have a right to return the product other than for warranty reasons for which they would only receive repair
+Added: services or replacement product.
+Added: The Company has also elected the practical expedient under ASC 340-40-25-4 to expense commissions for
+Added: product sales when incurred as the amortization period of the commission asset the Company would have otherwise recognized is less than
and other revenue is comprised of revenues from extended warranties, repair services, cloud revenue and software revenue.
10 unchanged sentences
Cycle Management
−Removed: The Company reports revenue cycle
−Removed: management revenues on a net basis, as its primary source of revenue is its end-to-end service fees which are generally determined as
−Removed: a percentage of the invoice amounts collected.
−Removed: These service fees are reported as revenue monthly upon completion of the Company’s
−Removed: performance obligation to provide the agreed upon service.
+Added: Company reports revenue cycle management revenues on a net basis, as its primary source of revenue is its end-to-end service fees which
+Added: are generally determined as a percentage of the invoice amounts collected.
+Added: These service fees are reported as revenue monthly upon completion
+Added: of the Company’s performance obligation to provide the agreed upon service.
Company reports ticketing revenue on a gross or net basis based on management’s assessment of whether the Company is acting as
24 unchanged sentences
prepaid cloud services and prepaid installation services and are generally recognized as the respective performance obligations are satisfied.
−Removed: During the three months ended June 30, 2022, the Company recognized revenue of $ 0.4 million related to its contract liabilities.
−Removed: liabilities consist of deferred revenue and include payments received in advance of performance under the contract and are reported separately
−Removed: as current liabilities and non-current liabilities in the Consolidated Balance Sheets.
−Removed: Such amounts consist of extended warranty contracts,
−Removed: prepaid cloud services and prepaid installation services and are generally recognized as the respective performance obligations are satisfied.
+Added: During the three months ended September 30, 2022, the Company recognized revenue of $ 0.7 million related to its contract liabilities.
+Added: Contract liabilities consist of deferred revenue and include payments received in advance of performance under the contract and are reported
+Added: separately as current liabilities and non-current liabilities in the Consolidated Balance Sheets.
+Added: Such amounts consist of extended warranty
+Added: contracts, prepaid cloud services and prepaid installation services and are generally recognized as the respective performance obligations
+Added: are satisfied.
Total contract liabilities consist of the following:
SCHEDULE OF CONTRACT LIABILITIES
−Removed: December 31, 2021
Additions/Reclass
−Removed: Recognized Revenue
−Removed: June 30, 2022
+Added: September 30,
Contract liabilities, current
Contract liabilities, non-current
−Removed: returns and allowances aggregated $ 117,552 and $ 45,298 for the six months ended June 30, 2022 and year ended December 31, 2021, respectively.
+Added: returns and allowances aggregated $ 118,029 and $ 45,298 for the nine months ended September 30, 2022 and year ended December 31, 2021,
+Added: respectively.
Obligations for estimated sales returns and allowances are recognized at the time of sales on an accrual basis.
−Removed: The accrual is determined
−Removed: based upon historical return rates adjusted for known changes in key variables affecting these return rates.
+Added: is determined based upon historical return rates adjusted for known changes in key variables affecting these return rates.
of Estimates :
16 unchanged sentences
OF SHORT TERM INVESTMENTS
−Removed: June 30, 2022
−Removed: Adjusted Cost
−Removed: Realized Gains
−Removed: Realized Losses
+Added: September 30, 2022
Demand deposits
−Removed: Short-term investments with
−Removed: original maturities of 90 days or less (Level 1):
+Added: Short-term investments with original maturities of 90 days or less (Level 1):
Money market funds
December 31, 2021
−Removed: Adjusted Cost
−Removed: Unrealized Gains
−Removed: Unrealized Losses
Demand deposits
−Removed: Short-term investments with
−Removed: original maturities of 90 days or less (Level 1):
+Added: Short-term investments with original maturities of 90 days or less (Level 1):
Money market funds
3 unchanged sentences
with major financial institutions.
−Removed: At June 30, 2022 and December 31, 2021, the uninsured balance amounted to $ 11,682,011 and $ 29,836,142 ,
+Added: At September 30, 2022 and December 31, 2021, the uninsured balance amounted to $ 4,459,897 and $ 29,836,142 ,
respectively.
57 unchanged sentences
if fair value is not available.
−Removed: The Company last assessed potential impairments of its long-lived assets as of June 30, 2022 and concluded
−Removed: that there was no impairment.
−Removed: assets include deferred patent costs and license agreements.
−Removed: Legal expenses incurred in preparation of patent application have been deferred
−Removed: and will be amortized over the useful life of granted patents.
−Removed: Costs incurred in preparation of applications that are not granted will
−Removed: be charged to expense at that time.
−Removed: The Company has entered into several sublicense agreements under which it has been assigned the exclusive
−Removed: rights to certain licensed materials used in its products.
−Removed: These sublicense agreements generally require upfront payments to obtain the
−Removed: exclusive rights to such material.
−Removed: The Company capitalizes the upfront payments as intangible assets and amortizes such costs over their
−Removed: estimated useful life on a straight-line method.
+Added: The Company last assessed potential impairments of its long-lived assets as of September 30, 2022 and
+Added: concluded that there was no impairment.
+Added: assets include sponsorship networks, tradenames, client agreements, deferred patent costs and license agreements.
+Added: Legal expenses incurred in
+Added: preparation of patent application have been deferred and will be amortized over the useful life of granted patents.
+Added: Costs incurred
+Added: in preparation of applications that are not granted will be charged to expense at that time.
+Added: The Company has entered into several
+Added: sublicense agreements under which it has been assigned the exclusive rights to certain licensed materials used in its products.
+Added: These sublicense agreements generally require upfront payments to obtain the exclusive rights to such material.
+Added: capitalizes the upfront payments as intangible assets and amortizes such costs over their estimated useful life on a straight-line
accounting guidance on Segment Reporting establishes standards for reporting information regarding operating segments in annual financial
7 unchanged sentences
administrative activities and are also to be reported in the segment information.
−Removed: The Company’s captive insurance subsidiary provides
−Removed: services to the Company’s other business segments and not to outside customers;
−Removed: however, that subsidiary had no activity in the
−Removed: three months ended June 30, 2022 and 2021.
−Removed: Therefore, its operations will be eliminated in consolidation, and it is not considered a separate
−Removed: business segment for financial reporting purposes.
Consideration
83 unchanged sentences
amendment also improves consistent application and simplifies GAAP for other areas of Topic 740 by clarifying and amending existing guidance.
−Removed: The amendments in ASU 2019-12 are effective for public business entities for
−Removed: fiscal years beginning after Dec.
−Removed: The adoption of this standard did not have a significant impact on the Company’s
−Removed: financial position and results of operations.
−Removed: consisted of the following at June 30, 2022 and December 31, 2021:
+Added: The amendments in ASU 2019-12 are effective for public business entities for fiscal years beginning
+Added: The adoption of this standard did not have a significant impact on the Company’s financial position
+Added: and results of operations.
+Added: consisted of the following at September 30, 2022 and December 31, 2021:
SCHEDULE OF INVENTORIES
−Removed: June 30, 2022
−Removed: December 31, 2021
+Added: September 30,
Raw material and component parts– video solutions segment
9 unchanged sentences
The cost of such units
−Removed: totaled $ 135,573 and $ 153,976 as of June 30, 2022 and December 31, 2021, respectively.
+Added: totaled $ 181,381 and $ 153,976 as of September 30, 2022 and December 31, 2021, respectively.
DEBT OBLIGATIONS
1 unchanged sentence
OF DEBT OBLIGATIONS
−Removed: June 30, 2022
−Removed: December 31, 2021
+Added: September 30,
Economic injury disaster loan (EIDL)
6 unchanged sentences
Debt obligations, long-term
−Removed: obligations mature as follows as of June 30, 2022:
+Added: obligations mature as follows as of September 30, 2022:
SCHEDULE OF MATURITY OF DEBT OBLIGATIONS
−Removed: 2022 (July 1, 2022 to December 31,
+Added: September 30,
+Added: 2022 (October 1, 2022 to December 31, 2022)
2027 and thereafter
13 unchanged sentences
On December 10, 2020, the Company was fully forgiven of its $ 1,417,413
−Removed: Additionally, the Company was fully forgiven, during the three months ended June 30, 2021, of its $ 10,000 EIDL advance received
−Removed: with the PPP Loan.
+Added: Additionally, the Company was fully forgiven, during the three months ended September 30, 2021, of its $ 10,000 EIDL advance
+Added: received with the PPP Loan.
May 12, 2020, the Company received $ 150,000 in loan funding from the SBA under the EIDL program administered by the SBA, which program
5 unchanged sentences
Monthly principal and interest
−Removed: payments are deferred for twenty-four months after the date of disbursement and total $ 731 per month thereafter.
+Added: payments are deferred for thirty months after the date of disbursement and total $ 731 per month thereafter.
Such note may be prepaid
29 unchanged sentences
consideration promissory note at its estimated fair value of $ 350,000 at the acquisition date.
−Removed: Total principal payments, since its inception, on this contingent
−Removed: consideration promissory note totaled $ 57,724 .
−Removed: The estimated fair value of the June Contingent
−Removed: Note at June 30, 2022 is $ 211,868 , representing an increase in its estimated fair value of $ 3,844 as compared to its estimated fair
−Removed: value as of March 31, 2022.
−Removed: Therefore, the Company recorded a loss of $ 3,844 in the Consolidated Statements of Operations for the
−Removed: three months ended June 30, 2022.
−Removed: The Company recorded a gain of $ 47,620 in the Consolidated Statements of Operations for the six months ended June
+Added: Total principal payments, since its inception,
+Added: on this contingent consideration promissory note totaled $ 84,208 .
+Added: The estimated fair value of the June Contingent Note at September 30,
+Added: 2022 is $ 205,865 , representing an increase in its estimated fair value of $ 20,481 as compared to its estimated fair value as of June
+Added: Therefore, the Company recorded a loss of $ 20,481 in the Consolidated Statements of Operations for the three months ended September
+Added: The Company recorded a gain of $ 27,139 in the Consolidated Statements of Operations for the nine months ended September 30,
August 31, 2021, Nobility Healthcare issued another contingent consideration promissory note (the “August Contingent Payment Note”)
22 unchanged sentences
contingent consideration promissory note at its estimated fair value of $ 650,000 at the acquisition date.
−Removed: Principal payments, since its inception, on this
−Removed: contingent consideration promissory note totaled $ 159,098 .
−Removed: The estimated fair value of the
−Removed: August Contingent Note at June 30, 2022 is $ 426,326 , representing a decrease in its estimated fair value of $ 172,091 as compared to
−Removed: is estimated fair value as of March 31, 2022.
−Removed: Therefore, the Company recorded a gain of $ 172,091 in the Consolidated Statements of
−Removed: Operations for the three months ended June 30, 2022.
−Removed: The Company recorded a gain of $ 64,576 in the Consolidated Statements of Operations for the six months ended June
+Added: Principal payments, since its
+Added: inception, on this contingent consideration promissory note totaled $ 228,127 .
+Added: The estimated fair value of the August Contingent Note
+Added: at September 30, 2022 is $ 436,449 , representing an increase in its estimated fair value of $ 79,153 as compared to is estimated fair
+Added: value as of June 30, 2022.
+Added: Therefore, the Company recorded a loss of $ 79,153 in the Consolidated Statements of Operations for the three
+Added: months ended September 30, 2022.
+Added: The Company recorded a loss of $ 14,576 in the Consolidated Statements of Operations for the nine months
+Added: ended September 30, 2022.
January 1, 2022, Nobility Healthcare issued another contingent consideration promissory note (the “January Contingent Payment Note”)
17 unchanged sentences
the principal balance of the January Contingent Payment Note as a result of the earn-out adjustments.
−Removed: January Contingent Payment Note is considered to be additional purchase price, therefore the estimated fair value of the contingent
−Removed: liability is recorded as a liability at the acquisition date and the fair value is considered part of the consideration paid for the
−Removed: Management has recorded the contingent consideration promissory note at its estimated fair value of $ 750,000
−Removed: at the acquisition date.
−Removed: The estimated fair value of the January Contingent Note at June 30, 2022 is $ 481,151 ,
−Removed: representing a decrease in its estimated fair value of $ 268,849
−Removed: as compared to is estimated fair value as of March 31, 2022.
−Removed: Therefore, the Company recorded a gain of $ 268,849
−Removed: in the Consolidated Statements of Operations for the three and six months ended June 30, 2022.
−Removed: There were no principal payments on
−Removed: this contingent consideration promissory note during the three months ended June 30, 2022.
+Added: January Contingent Payment Note is considered to be additional purchase price, 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: Management has recorded the contingent consideration promissory note at its estimated fair value of $ 750,000 at the acquisition date.
+Added: Principal payments, since its inception, on this contingent consideration promissory note totaled $ 70,888 .
+Added: The estimated fair value of
+Added: the January Contingent Note at September 30, 2022 is $ 449,507 , representing an increase in its estimated fair value of $ 39,244 as compared
+Added: to is estimated fair value as of June 30, 2022.
+Added: Therefore, the Company recorded a loss of $ 39,244 in the Consolidated Statements of Operations
+Added: for the three months ended September 30, 2022.
+Added: The Company recorded a gain of $ 229,605 in the Consolidated Statements of Operations for
+Added: the nine months ended September 30, 2022.
February 1, 2022, Nobility Healthcare issued another contingent consideration promissory note (the “February Contingent Payment
19 unchanged sentences
liability is recorded as a liability at the acquisition date and the fair value is considered part of the consideration paid for the
−Removed: Management has recorded the contingent consideration promissory note at its estimated fair value of $ 105,000
−Removed: at the acquisition date.
−Removed: The estimated fair value of the February Contingent Note at June 30, 2022 is $ 0 ,
−Removed: representing a reduction in its estimated fair value of $ 105,000
−Removed: as compared to is estimated fair value as of March 31, 2022.
−Removed: Therefore, the Company recorded a gain of $ 105,000
−Removed: in the Consolidated Statements of Operations for the three and six months ended June 30, 2022.
−Removed: There were no principal payments on
−Removed: this contingent consideration promissory note during the three months ended June 30, 2022.
+Added: Management has recorded the contingent consideration promissory note at its estimated fair value of $ 105,000 at the acquisition
+Added: The estimated fair value of the February Contingent Note at September 30, 2022 is $ 0 , representing no change in its estimated fair
+Added: value as compared to is estimated fair value as of June 30, 2022.
+Added: Therefore, the Company recorded a no change and a gain of $ 105,000
+Added: in the Consolidated Statements of Operations for the three and nine months ended September 30, 2022, respectively.
+Added: There were no principal
+Added: payments on this contingent consideration promissory note during the three months ended September 30, 2022.
FAIR VALUE MEASUREMENT
9 unchanged sentences
following table represents the Company’s hierarchy for its financial assets and liabilities measured at fair value on a recurring
−Removed: basis as of June 30, 2022 and December 31, 2021:
+Added: basis as of September 30, 2022 and December 31, 2021:
SCHEDULE OF FINANCIAL ASSETS AND LIABILITIES MEASURED AT FAIR VALUE ON RECURRING BASIS
−Removed: June 30, 2022
+Added: September 30, 2022
Warrant derivative liabilities
−Removed: Contingent consideration promissory notes
+Added: Contingent consideration promissory notes and
+Added: contingent consideration earn-out agreement
Liabilities, fair value
3 unchanged sentences
Liabilities, fair value
−Removed: following table represents the change in Level 3 tier value measurements for the periods ended June 30, 2022:
+Added: following table represents the change in Level 3 tier value measurements for the periods ended September 30, 2022:
SCHEDULE OF FAIR VALUE MEASUREMENTS CHANGE IN LEVEL 3 INPUTS
−Removed: Contingent Consideration Promissory Notes
−Removed: Warrant Derivative Liabilities
+Added: Consideration
+Added: Promissory Notes
+Added: Warrant Derivative
Balance, December 31, 2021
10 unchanged sentences
Balance, June 30, 2022
+Added: Principal payments on contingent consideration promissory notes – Revenue Cycle Management Acquisitions
+Added: Change in fair value of contingent consideration promissory notes - Revenue Cycle Management Acquisitions
+Added: Change in fair value of warrant derivative liabilities
+Added: ( 1,164,849 )
+Added: Gain on extinguishment of warrant derivative liabilities
+Added: Issuance of common stock through warrant exchange agreement
+Added: ( 4,495,500 )
+Added: Balance, September 30, 2022
ACCRUED EXPENSES
−Removed: expenses consisted of the following at June 30, 2022 and December 31, 2021:
+Added: expenses consisted of the following at September 30, 2022 and December 31, 2021:
SCHEDULE OF ACCRUED EXPENSES
+Added: September 30,
Accrued warranty expense
5 unchanged sentences
Total accrued expenses
−Removed: warranty expense was comprised of the following for the six months ended June 30, 2022:
+Added: warranty expense was comprised of the following for the nine months ended September 30, 2022:
SCHEDULE OF ACCRUED WARRANTY EXPENSE
3 unchanged sentences
Ending balance
−Removed: effective tax rate for the three months ended June 30, 2022 and 2021 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 June 30, 2022, primarily because of the Company’s history of operating losses.
−Removed: Company has incurred operating losses in recent years, and it continues to be in a three-year cumulative loss position at June 30, 2022.
+Added: effective tax rate for the three months ended September 30, 2022 and 2021 varied from the expected statutory rate due to the Company
+Added: continuing to provide a 100 % valuation allowance on net deferred tax assets.
+Added: The Company determined that it was appropriate to continue
+Added: the full valuation allowance on net deferred tax assets as of September 30, 2022, primarily because of the Company’s history of
+Added: operating losses.
+Added: Company has incurred operating losses in recent years, and it continues to be in a three-year cumulative loss position at September 30,
Accordingly, the Company determined there was not sufficient positive evidence regarding its potential for future profits to outweigh
7 unchanged sentences
The Company has available to it approximately $ 81.4 million
−Removed: (based on its December 31, 2021 tax return) in net operating loss carryforwards to offset future taxable income as of June 30, 2022.
+Added: (based on its December 31, 2021 tax return) in net operating loss carryforwards to offset future taxable income as of September 30, 2022.
PREPAID EXPENSES
−Removed: expenses were the following at June 30, 2022 and December 31, 2021:
+Added: expenses were the following at September 30, 2022 and December 31, 2021:
SCHEDULE OF PREPAID EXPENSE
+Added: September 30,
Prepaid inventory
2 unchanged sentences
PROPERTY, PLANT AND EQUIPMENT
−Removed: plant and equipment consisted of the following at June 30, 2022 and December 31, 2021:
+Added: plant and equipment consisted of the following at September 30, 2022 and December 31, 2021:
SCHEDULE OF PROPERTY, PLANT AND EQUIPMENT
+Added: September 30,
Office furniture, fixtures and equipment
5 unchanged sentences
Net property, plant and equipment
−Removed: expense for the six months ended June 30, 2022 and June 30, 2021 was $ 307,328 and $ 95,346 , respectively, and is included in general and
−Removed: administrative expenses.
+Added: expense for the nine months ended September 30, 2022 and September 30, 2021 was $ 381,014 and $ 177,959 , respectively, and is included
+Added: in general and administrative expenses.
OPERATING LEASE
9 unchanged sentences
The remaining lease term for the Company’s office and warehouse operating
−Removed: lease as of June 30, 2022, was fifty-four months.
+Added: lease as of September 30, 2022, was fifty-one months .
The Company’s previous office and warehouse space lease expired in April
5 unchanged sentences
The remaining lease term for the Company’s copier operating
−Removed: lease as of June 30, 2022, was sixteen months.
−Removed: June 30, 2021, the Company completed the acquisition of a private medical billing company, through its revenue cycle management segment.
+Added: lease as of September 30, 2022, was thirteen months .
+Added: June 30, 2021, the Company completed the acquisition of a private medical billing company, through its revenue cycle management
Upon completion of this acquisition, the Company became responsible for the operating lease for the seller’s office space.
−Removed: lease terms include monthly payments ranging from $ 2,648 to $ 2,774 , with a termination date of July 2024.
+Added: The lease terms include monthly payments ranging from $ 2,648 to $ 2,774 , with a termination date of July 2024 .
The Company is responsible
1 unchanged sentence
The Company took
−Removed: possession of the leased facilities on June 30, 2021.
+Added: possession of the leased facilities on September 30, 2021.
The remaining lease term for the Company’s office and warehouse operating
−Removed: lease as of June 30, 2022, was twenty-five months.
+Added: lease as of September 30, 2022, was twenty-two months.
August 31, 2021, the Company completed the acquisition of a private medical billing company, through its revenue cycle management segment.
6 unchanged sentences
The remaining lease term for the Company’s office and warehouse operating
−Removed: lease as of June 30, 2022, was nine months.
+Added: lease as of September 30, 2022, was six months .
September 1, 2021, the Company completed the TicketSmarter Acquisition, in its ticketing segment.
6 unchanged sentences
The Company took possession of the leased facilities on September
−Removed: The remaining lease term for the Company’s office and warehouse operating lease as of June 30, 2022 was six months.
+Added: The remaining lease term for the Company’s office and warehouse operating lease as of September 30, 2022 was three months .
January 1, 2022, the Company completed the acquisition of a private medical billing company, through its revenue cycle management segment.
6 unchanged sentences
The remaining lease term for the Company’s office and warehouse operating
−Removed: lease as of June 30, 2022, was thirty-six months.
−Removed: expense related to the office space and copier operating leases were recorded on a straight-line basis over their respective lease
−Removed: Total lease expense under the six operating leases was approximately $ 119,230
−Removed: and $ 274,302 , during the three and six months ended June 30, 2022, respectively.
−Removed: weighted-average remaining lease term related to the Company’s lease liabilities as of June 30, 2022 was 3.5 years.
+Added: lease as of September 30, 2022, was thirty-three months .
+Added: expense related to the office space and copier operating leases were recorded on a straight-line basis over their respective lease terms.
+Added: Total lease expense under the six operating leases was approximately $ 140,967 and $ 415,269 , during the three and nine months ended September
+Added: 30, 2022, respectively.
+Added: weighted-average remaining lease term related to the Company’s lease liabilities as of September 30, 2022 was 3.5 years.
discount rate implicit within the Company’s operating leases was not generally determinable and therefore the Company determined
2 unchanged sentences
the operating lease liabilities reflect a weighted average discount rate of 8 % .
−Removed: following sets forth the operating lease right of use assets and liabilities as of June 30, 2022:
+Added: following sets forth the operating lease right of use assets and liabilities as of September 30, 2022:
SCHEDULE OF OPERATING LEASES RIGHT OF USE ASSETS AND LIABILITIES
5 unchanged sentences
SCHEDULE OF FUTURE MINIMUM LEASE PAYMENTS
−Removed: ending December 31:
−Removed: (July 1, to December 31, 2022)
−Removed: undiscounted minimum future lease payments
−Removed: operating lease liability
+Added: Year ending December 31:
+Added: 2022 (October 1, to December 31, 2022)
+Added: Total undiscounted minimum future lease payments
+Added: Imputed interest
+Added: Total operating lease liability
GOODWILL AND OTHER INTANGIBLE ASSETS
−Removed: assets consisted of the following at June 30, 2022 and December 31, 2021:
+Added: assets consisted of the following at September 30, 2022 and December 31, 2021:
SCHEDULE OF INTANGIBLE ASSETS
−Removed: June 30, 2022
+Added: September 30, 2022
December 31, 2021
14 unchanged sentences
patent or trademark is denied, then the amount deferred will be immediately charged to expense.
−Removed: expense for the three months ended June 30, 2022 and 2021 was $ 358,944
−Removed: and $ 27,483 ,
−Removed: respectively, and $ 716,910 and $ 50,114 , for the six months ended June 30, 2022 and 2021, respectively.
−Removed: Estimated amortization for intangible
−Removed: assets with definite lives for the next five years ending December 31 and thereafter is as follows:
+Added: expense for the three months ended September 30, 2022 and 2021 was $ 460,489 and $ 40,211 , respectively, and $ 1,177,759 and $ 100,069 , for
+Added: the nine months ended September 30, 2022 and 2021, respectively.
+Added: Estimated amortization for intangible assets with definite lives for
+Added: the next five years ending December 31 and thereafter is as follows:
SCHEDULE OF ESTIMATED AMORTIZATION FOR INTANGIBLE ASSETS
Year ending December 31:
−Removed: 2022 (July 1, to December 31, 2022)
+Added: 2022 (October 1, to December 31, 2022)
2026 and thereafter
−Removed: Other assets were the following
−Removed: at June 30, 2022 and December 31, 2021:
+Added: assets were the following at September 30, 2022 and December 31, 2021:
SCHEDULE OF OTHER ASSETS
+Added: September 30,
Lease receivable
53 unchanged sentences
progress over time.
−Removed: On May 31, 2022, the Company filed
−Removed: a lawsuit against Culp McAuley, Inc.
−Removed: (“defendant”) in the United States District Court for the District of Kansas.
−Removed: arises from the defendant’s multiple breaches of its obligations to the Company.
−Removed: The Company seeks monetary damages and injunctive
−Removed: relief based on certain conduct by the defendant.
−Removed: On July 18, 2022, the defendant filed its Answer to the Company’s Verified Complaint
−Removed: and included Counterclaims alleging breach of contract and seeking monetary damages.
−Removed: On August 8, 2022, the Company filed its Reply and
−Removed: Affirmative Defenses to the Counterclaims by, among other things, denying the allegations and any and all liability.
−Removed: We have not concluded
−Removed: that a material loss related to the allegations is probable, nor have we accrued a liability related to these claims.
−Removed: Although we believe
−Removed: a loss could be reasonably possible (as defined in ASC 450), we do not have sufficient information to determine the amount or range of
−Removed: reasonably possible loss with respect to the potential damages given that the dispute is yet to enter the discovery process.
−Removed: We will continue
−Removed: to vigorously pursue these claims, and we continue to believe that we have valid grounds for recovery of the disputed deliverables.
−Removed: there can be no assurances as to the outcome of the dispute.
−Removed: While the ultimate resolutions are unknown, based on the information currently
−Removed: available, we do not expect that this lawsuit will individually, or in the aggregate, have a material adverse effect to our results of
−Removed: operations, financial condition and cash flows.
−Removed: However, the outcome of any litigation is inherently uncertain and there can be no assurance
−Removed: that any expense, liability or damages that may ultimately result from the resolution of these matters will be covered by our insurance
−Removed: or will not be in excess of amounts recognized or provided by insurance coverage and will not have a material adverse effect on our operating
−Removed: results, financial condition or cash flows.
+Added: May 31, 2022, the Company filed a lawsuit against Culp McAuley, Inc.
+Added: (“defendant”) in the United States District Court for
+Added: the District of Kansas.
+Added: The lawsuit arises from the defendant’s multiple breaches of its obligations to the Company.
+Added: seeks monetary damages and injunctive relief based on certain conduct by the defendant.
+Added: On July 18, 2022, the defendant filed its Answer
+Added: to the Company’s Verified Complaint and included Counterclaims alleging breach of contract and seeking monetary damages.
+Added: 8, 2022, the Company filed its Reply and Affirmative Defenses to the Counterclaims by, among other things, denying the allegations and
+Added: any and all liability.
+Added: We have not concluded that a material loss related to the allegations is probable, nor have we accrued a liability
+Added: related to these claims.
+Added: Although we believe a loss could be reasonably possible (as defined in ASC 450), we do not have sufficient information
+Added: to determine the amount or range of reasonably possible loss with respect to the potential damages given that the dispute is yet to enter
+Added: the discovery process.
+Added: We will continue to vigorously pursue these claims, and we continue to believe that we have valid grounds for
+Added: recovery of the disputed deliverables.
+Added: However, there can be no assurances as to the outcome of the dispute.
+Added: the ultimate resolutions are unknown, based on the information currently available, we do not expect that this lawsuit will individually,
+Added: or in the aggregate, have a material adverse effect to our results of operations, financial condition and cash flows.
+Added: However, the outcome
+Added: of any litigation is inherently uncertain and there can be no assurance that any expense, liability or damages that may ultimately result
+Added: from the resolution of these matters will be covered by our insurance or will not be in excess of amounts recognized or provided by insurance
+Added: coverage and will not have a material adverse effect on our operating results, financial condition or cash flows.
+Added: 7, 2022, the Company, received a written notification (the “Notice”) from the Listing Qualifications Department of The Nasdaq
+Added: Stock Market LLC (“Nasdaq”) notifying the Company that it was not in compliance with the minimum bid price requirement for
+Added: continued listing on the Nasdaq Capital Market, as set forth under Nasdaq Listing Rule 5550(a)(2) (the “Minimum Bid Price Requirement”),
+Added: because the closing bid price of the Company’s common stock was below $ 1.00 per
+Added: share for the previous thirty (30) consecutive business days.
+Added: The Notice has no immediate effect on the listing of the Common Stock,
+Added: which will continue to trade uninterrupted on the Nasdaq Capital Market under the ticker “DGLY.”
+Added: to Nasdaq Listing Rule 5810(c)(3)(A), the Company has been granted 180 calendar days from the date of the Notice, or until January 3,
+Added: 2023 (the “Compliance Period”), to regain compliance with the Minimum Bid Price Requirement.
+Added: If at any time during the Compliance
+Added: Period, the bid price of the Common Stock closes at or above $ 1.00 per share for a minimum of ten (10) consecutive business days,
+Added: Nasdaq will provide the Company with written confirmation of compliance with the Minimum Bid Price Requirement and the matter will be
+Added: the event the Company does not regain compliance with the Minimum Bid Price Requirement by January 3, 2023, the Company may be eligible
+Added: for an additional 180-calendar day grace period.
+Added: To qualify, the Company will be required to meet the continued listing requirement for
+Added: market value of publicly held shares and all other initial listing standards for the Nasdaq Capital Market, with the exception of the
+Added: Minimum Bid Price Requirement, and will need to provide written notice to Nasdaq of its intent to regain compliance with such requirement
+Added: during such second compliance period.
+Added: the Company does not regain compliance within the allotted compliance period(s), including any extensions that may be granted by Nasdaq,
+Added: Nasdaq will provide notice that the Common Stock will be subject to delisting from the Nasdaq Capital Market.
STOCK-BASED COMPENSATION
Company recorded pre-tax compensation expense related to the grant of stock options and restricted stock issued of $ 251,733 and $ 491,950
−Removed: for the three months ended June 30, 2022 and 2021, and $ 776,350 and $ 656,378 for the six months ended June 30, 2022 and 2021, respectively.
−Removed: of June 30, 2022, the Company had adopted nine separate stock option and restricted stock plans:
+Added: for the three months ended September 30, 2022 and 2021, and $ 1,028,084 and $ 1,186,771 for the nine months ended September 30, 2022 and
+Added: 2021, respectively.
+Added: of September 30, 2022, the Company had adopted nine separate stock option and restricted stock plans:
(i) the 2005 Stock Option and Restricted
12 unchanged sentences
Stock options granted under the 2005 Plan that remain unexercised and outstanding as of
−Removed: June 30, 2022 total 5,689 .
−Removed: The 2006 Plan terminated during 2016 with 54,787 shares not awarded or underlying options, which shares are
−Removed: now unavailable for issuance.
−Removed: Stock options granted under the 2006 Plan that remain unexercised and outstanding as of June 30, 2022 total
−Removed: The 2007 Plan terminated during 2017 with 94,651 shares not awarded or underlying options, which shares are now unavailable for
−Removed: There are no stock options granted under the 2007 Plan that remain unexercised and outstanding as of June 30, 2022.
−Removed: Plan terminated during 2018 with 40,499 shares not awarded or underlying options, which shares are now unavailable for issuance.
−Removed: were no stock options granted under the 2008 Plan that remain unexercised and outstanding as of June 30, 2022.
+Added: September 30, 2022 total 5,689 .
+Added: The 2006 Plan terminated during 2016 with 54,787 shares not awarded or underlying options, which shares
+Added: are now unavailable for issuance.
+Added: Stock options granted under the 2006 Plan that remain unexercised and outstanding as of September 30,
+Added: 2022 total 10,625 .
+Added: The 2007 Plan terminated during 2017 with 94,651 shares not awarded or underlying options, which shares are now unavailable
+Added: for issuance.
+Added: There are no stock options granted under the 2007 Plan that remain unexercised and outstanding as of September 30, 2022.
+Added: The 2008 Plan terminated during 2018 with 40,499 shares not awarded or underlying options, which shares are now unavailable for issuance.
+Added: There were no stock options granted under the 2008 Plan that remain unexercised and outstanding as of September 30, 2022.
Company believes that such awards better align the interests of our employees with those of its stockholders.
1 unchanged sentence
The Board of Directors has granted stock options under the Plans.
−Removed: These option awards have been granted with an exercise
−Removed: price equal to the market price of the Company’s stock at the date of grant with such option awards generally vesting based on
−Removed: the completion of continuous service and having ten-year contractual terms.
−Removed: These option awards typically provide for accelerated vesting
−Removed: if there is a change in control (as defined in the Plans).
−Removed: The Company has registered all shares of common stock that are issuable under
−Removed: its Plans with the SEC.
−Removed: A total of 190,845 shares remained available for awards under the various Plans as of June 30, 2022.
+Added: These option awards have been granted with an
+Added: exercise price equal to the market price of the Company’s stock at the date of grant with such option awards generally vesting
+Added: based on the completion of continuous service and having ten-year contractual terms.
+Added: These option awards typically provide for accelerated
+Added: vesting if there is a change in control (as defined in the Plans).
+Added: The Company has registered all shares of common stock that are issuable
+Added: under its Plans with the SEC.
+Added: A total of 190,845 shares remained available for awards under the various Plans as of September 30, 2022.
fair value of each option award is estimated on the date of grant using a Black-Scholes option valuation model.
−Removed: summary of all stock option activity under the Plans for the six months ended June 30, 2022 is as follows:
+Added: summary of all stock option activity under the Plans for the nine months ended September 30, 2022 is as follows:
SUMMARY OF STOCK OPTIONS OUTSTANDING
1 unchanged sentence
Outstanding at December 31, 2021
−Removed: Outstanding at June 30, 2022
−Removed: Exercisable at June 30, 2022
+Added: Outstanding at September 30, 2022
+Added: Exercisable at September 30, 2022
fair value of each option award is estimated on the date of grant using a Black-Scholes option valuation model.
The total estimated grant
−Removed: date fair value stock options issued during the six months ended June 30, 2022 was $ 22,768 .
−Removed: Following are certain estimates and assumptions
−Removed: utilized as of the issuance date to determine the grant-date fair value of the stock options issued during 2022:
+Added: date fair value stock options issued during the nine months ended September 30, 2022 was $ 22,768 .
+Added: Following are certain estimates and
+Added: assumptions utilized as of the issuance date to determine the grant-date fair value of the stock options issued during 2022:
SCHEDULE OF FAIR VALUE OF STOCK OPTIONS ASSUMPTION
7 unchanged sentences
There were no shares surrendered pursuant to cashless exercises
−Removed: during the six months ended June 30, 2022 and 2021.
−Removed: aggregate intrinsic value of options outstanding was $- 0 - and $- 0 -, at June 30, 2022 and December 31, 2021, respectively.
+Added: during the nine months ended September 30, 2022 and 2021.
+Added: aggregate intrinsic value of options outstanding was $- 0 - and $- 0 -, at September 30, 2022 and December 31, 2021, respectively.
The aggregate
−Removed: intrinsic value of options exercisable was $- 0 - and $- 0 -, at June 30, 2022 and December 31, 2021, respectively.
−Removed: of June 30, 2022, the unrecognized portion of stock compensation expense on all existing stock options was $- 0 -.
+Added: intrinsic value of options exercisable was $- 0 - and $- 0 -, at September 30, 2022 and December 31, 2021, respectively.
+Added: of September 30, 2022, the unrecognized portion of stock compensation expense on all existing stock options was $- 0 -.
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 June 30, 2022:
+Added: options under the Company’s option plans as of September 30, 2022:
SCHEDULE OF SHARES AUTHORIZED UNDER STOCK OPTION PLANS BY EXERCISE PRICE RANGE
+Added: contractual life
+Added: contractual life
stock grants.
9 unchanged sentences
and the right to receive cash dividends.
−Removed: summary of all restricted stock activity under the Plans for the six months ended June 30, 2022 is as follows:
+Added: summary of all restricted stock activity under the Plans for the nine months ended September 30, 2022 is as follows:
SUMMARY OF RESTRICTED STOCK ACTIVITY
−Removed: Number of Restricted
grant date fair
Nonvested balance, December 31, 2021
−Removed: Nonvested balance, June 30, 2022
+Added: Nonvested balance, September 30, 2022
Company estimated the fair market value of these restricted stock grants based on the closing market price on the date of grant.
−Removed: June 30, 2022, there were $ 880,299 of total unrecognized compensation costs related to all remaining non-vested restricted stock grants,
−Removed: which will be amortized over the next fifty-five months in accordance with their respective vesting scale.
+Added: September 30, 2022, there were $ 627,217 of total unrecognized compensation costs related to all remaining non-vested restricted stock
+Added: grants, which will be amortized over the next fifty-two months in accordance with their respective vesting scale.
nonvested balance of restricted stock vests as follows:
SCHEDULE OF NON-VESTED BALANCE OF RESTRICTED STOCK
−Removed: 2022 (July 1, 2022 through December 31, 2022)
+Added: 2022 (October 1, 2022 through December 31, 2022)
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 to
−Removed: purchase up to 25,674,931 shares of common stock at $ 2.60 to $ 3.75 per share as of June 30, 2022.
−Removed: The warrants expire from August 21,
−Removed: 2022 through September 18, 2026 and under certain circumstances allow for cashless exercise.
+Added: purchase up to 1,349,178 shares of common stock at $ 2.60 to $ 3.36 per share as of September 30, 2022.
+Added: The warrants expire from February
+Added: 23, 2023 through July 31, 2023 and under certain circumstances allow for cashless exercise.
January 14, 2021 and February 1, 2021, the Company issued warrants to purchase a total of 42,550,000 shares of common stock.
issued on January 14, 2021 consist of (i) pre-funded warrants to purchase up to 7,200,000 shares of common stock and (ii) common stock
−Removed: purchase warrants to purchase up to an aggregate of 10,000,000 shares of common stock.
−Removed: The warrants issued on February 1, 2021 consist
−Removed: of (i) pre-funded warrants to purchase up to 11,050,000 shares of common stock and (ii)
−Removed: common stock purchase warrants (“February Warrants”) to purchase up to an aggregate
−Removed: of 14,300,000 shares of common stock.
−Removed: The warrant terms provide for net cash settlement outside the control of the Company under
−Removed: certain circumstances in the event of tender offers.
−Removed: As such, the Company is required to treat these warrants as derivative liabilities
−Removed: which are valued at their estimated fair value at their issuance date and at each reporting date with any subsequent changes reported
−Removed: in the consolidated statements of operations as the change in fair value of warrant derivative liabilities.
−Removed: Furthermore, the Company
−Removed: re-values the fair value of warrant derivative liability as of the date the warrant is exercised with the resulting warrant derivative
−Removed: liability transitioned to change in fair value of warrant derivative liabilities through the consolidated statement of operations.
+Added: purchase warrants (“January Warrants”) to purchase up to an aggregate of 10,000,000 shares of common stock.
+Added: issued on February 1, 2021 consist of (i) pre-funded warrants to purchase up to 11,050,000 shares
+Added: of common stock and (ii) common stock purchase warrants (“February Warrants”)
+Added: to purchase up to an aggregate of 14,300,000 shares of common stock.
+Added: The warrant terms provide for net cash settlement outside
+Added: the control of the Company under certain circumstances in the event of tender offers.
+Added: As such, the Company is required to treat these
+Added: warrants as derivative liabilities which are valued at their estimated fair value at their issuance date and at each reporting date with
+Added: any subsequent changes reported in the consolidated statements of operations as the change in fair value of warrant derivative liabilities.
+Added: Furthermore, the Company re-values the fair value of warrant derivative liability as of the date the warrant is exercised with the resulting
+Added: warrant derivative liability transitioned to change in fair value of warrant derivative liabilities through the consolidated statement
+Added: of operations.
August 19, 2021, the Company entered into a Warrant Exchange Agreement (the “Exchange Agreement”) with certain investors
14 unchanged sentences
SCHEDULE OF WARRANT MODIFICATION
−Removed: Original terms at August 19, 2021
−Removed: Modified terms at August 19, 2021
Volatility - range
3 unchanged sentences
Common stock issuable under the warrants
+Added: August 23, 2022, the Company entered into a Warrant Exchange Agreement (the “Warrant Exchange Agreements”) with certain
+Added: investors (the “Investors”), pursuant to which the Company agreed to issue to the Investors an
+Added: aggregate of 6,075,000
+Added: shares of Common Stock in exchange for the cancellation by the Investors of the January Warrants, the Exchange Warrants and the
+Added: Replacement Originals Warrants.
+Added: On the date of the exchange, the Company calculated the fair value of the issuance of common shares
+Added: pursuant to the Warrant Exchange Agreements, attributing that value to common stock and additional paid in capital.
+Added: The remaining value of the warrant derivative liability was attributed
+Added: to an income from change in fair market value of warrant derivative liabilities and gain on extinguishment of warrant derivative liabilities
+Added: in the consolidated statement of operations.
+Added: On the date of the Warrant Exchange Agreement, using the Black-Scholes method, the fair value
+Added: of the warrant derivative liability was $ 8.1 million, compared to $ 9.3 million at June 30, 2022, resulting in income from change in fair
+Added: market value of warrant derivative liabilities of $ 1.2 million during the three months ended September 30, 2022.
+Added: Further, the value of
+Added: the issued shares of Common Stock was $ 4.5 million, applied to additional paid in capital, resulting in a gain on the extinguishment of
+Added: warrant derivative liabilities of $ 3.6 million during the three months ended September 30, 2022.
+Added: Volatility - range
+Added: Risk-free rate
+Added: 3.17 - 3.36 %
+Added: Remaining contractual term
+Added: 3.4 - 4.1 years
+Added: Exercise price
+Added: Common stock issuable under the warrants
in the Company’s stock price is a primary driver for the changes in the derivative valuations during each reporting period.
9 unchanged sentences
result in a material change in our Level 3 fair value.
−Removed: Company has utilized the following assumptions in its Black-Scholes option valuation model to calculate the estimated fair value of the
−Removed: warrant derivative liabilities as of their date of issuance and as of June 30, 2022:
−Removed: SCHEDULE OF FAIR VALUE OF THE WARRANT DERIVATIVE LIABILITIES
−Removed: Issuance date assumptions
−Removed: June 30, 2022 assumptions
−Removed: Volatility - range
−Removed: 106.6 – 166.6 %
−Removed: Risk-free rate
−Removed: 0.08 - 0.49 %
−Removed: Remaining contractual term
−Removed: 0.01 - 5 years
−Removed: 3.5 – 4.2 years
−Removed: Exercise price
−Removed: $ 2.80 - 3.25
−Removed: Common stock issuable under the warrants
−Removed: following table summarizes information about shares issuable under warrants outstanding during the six months ended June 30, 2022:
−Removed: SUMMARY OF WARRANT ACTIVITY
+Added: following table summarizes information about shares issuable under warrants outstanding during the nine months ended September 30, 2022:
+Added: OF WARRANT ACTIVITY
exercise price
1 unchanged sentence
Forfeited/cancelled
−Removed: Vested Balance, June 30, 2022
−Removed: total intrinsic value of all outstanding warrants aggregated $- 0 - as of June 30, 2022, and the weighted average remaining term is 45
+Added: ( 24,659,420 )
+Added: Vested Balance, September 30, 2022
+Added: total intrinsic value of all outstanding warrants aggregated $- 0 - as of September 30, 2022, and the weighted average remaining term is
following table summarizes the range of exercise prices and weighted average remaining contractual life for outstanding and exercisable
−Removed: warrants to purchase shares of common stock as of June 30, 2022:
+Added: warrants to purchase shares of common stock as of September 30, 2022:
SUMMARY OF RANGE OF EXERCISE PRICES AND WEIGHTED AVERAGE REMAINING CONTRACTUAL LIFE OF WARRANTS
2 unchanged sentences
Number of warrants
−Removed: Weighted average
contractual life
1 unchanged sentence
of Restricted Stock
−Removed: the six months ended June 30, 2022, the Company cancelled 65,000 restricted shares of common stock due to forfeiture reasons.
+Added: the nine months ended September 30, 2022, the Company cancelled 65,000 restricted shares of common stock due to forfeiture reasons.
Repurchase Program
1 unchanged sentence
common stock under the specified terms of a share repurchase program (the “Program”).
−Removed: During the three months ended June
+Added: During the nine months ended September
30, 2022, the Company repurchased 3,725,986 shares of its common stock for $ 4,026,523 , in accordance with the Program.
−Removed: Furthermore, during the six months ended June 30, 2022, the Company repurchased 3,725,986 shares of its common stock
−Removed: for $ 4,026,523 , in accordance with the Program.
SCHEDULE OF STOCK REPURCHASE
−Removed: Total Number of
−Removed: Average Price
−Removed: Total Number of
−Removed: Shares Purchased as
−Removed: Part of Publicly
−Removed: Maximum Approximate Dollar Value of
−Removed: Shares that May Yet Be
−Removed: Purchased Under the
December 2021
9 unchanged sentences
as “net (income) loss attributable to noncontrolling interests of consolidated subsidiary”.
−Removed: We reported net income attributable
−Removed: to noncontrolling interests of consolidated subsidiary of $ 383,326 and $- 0 - for the three months ended June 30, 2022 and 2021, and $ 285,232
−Removed: and $- 0 - for the six months ended June 30, 2022 and 2021, respectively.
+Added: We reported net loss attributable
+Added: to noncontrolling interests of consolidated subsidiary of $ 16,596 and a net loss of $ 19,863 for the three months ended September 30,
+Added: 2022 and 2021, and a net income of $ 268,636 and a net loss of $ 19,863 for the nine months ended September 30, 2022 and 2021, respectively.
NET EARNINGS (LOSS) PER SHARE
−Removed: calculation of the weighted average number of shares outstanding and loss per share outstanding for the three and six months ended June
+Added: calculation of the weighted average number of shares outstanding and loss per share outstanding for the three and nine months ended September
30, 2022 and 2021 are as follows:
SCHEDULE OF WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING AND LOSS PER SHARE OUTSTANDING
−Removed: Three Months Ended
−Removed: Six Months Ended
+Added: September 30,
+Added: Nine months Ended
+Added: September 30,
Numerator for basic and diluted income per share – Net income (loss) attributable to common stockholders
1 unchanged sentence
$ ( 9,568,134 )
−Removed: $ ( 7,665,662 )
Denominator for basic loss per share – weighted average shares outstanding
3 unchanged sentences
income (loss) per share is based upon the weighted average number of common shares outstanding during the period.
−Removed: For the three and six
−Removed: months ended June 30, 2022 and 2021, all shares issuable upon conversion of convertible debt and the exercise of outstanding stock options
−Removed: and warrants were antidilutive, and, therefore, not included in the computation of diluted income (loss) per share.
+Added: For the three and nine
+Added: months ended September 30, 2022 and 2021, all shares issuable upon the exercise of outstanding stock
+Added: options and warrants were antidilutive, and, therefore, not included in the computation of diluted income (loss) per share.
DIGITAL ALLY HEALTHCARE VENTURE
45 unchanged sentences
The results of operations of acquired businesses are included in the consolidated financial statements from the acquisition
−Removed: purchase price of the Healthcare Acquisition was allocated to the tangible assets, and assumed liabilities based on their
−Removed: preliminary estimated fair values at the time of the Healthcare Acquisition.
−Removed: The Company retained the services of an independent valuation firm to determine
−Removed: the fair value of these identifiable intangible assets.
−Removed: The Company will continue to evaluate the fair value of the identified intangible
−Removed: The preliminary and final estimated fair value of assets acquired, and liabilities assumed
−Removed: in the Healthcare Acquisition were as follows:
−Removed: SCHEDULE OF PRELIMINARY FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
+Added: purchase price of the Healthcare Acquisition was allocated to the tangible assets, and assumed liabilities based on their preliminary
+Added: estimated fair values at the time of the Healthcare Acquisition.
+Added: The Company retained the services of an independent valuation firm to
+Added: determine the fair value of these identifiable intangible assets.
+Added: The Company will continue to evaluate the fair value of the identified
+Added: intangible assets.
+Added: The preliminary and final estimated fair value of assets acquired, and liabilities assumed in the Healthcare Acquisition
+Added: were as follows:
+Added: OF PRELIMINARY AND FINAL ESTIMATED FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
Purchase price allocation
12 unchanged sentences
Total Healthcare Acquisition purchase price
−Removed: Definite-lived intangible assets
−Removed: consist of client agreements and are amortized on a straight-line basis over their ten-year estimated useful life.
−Removed: and Other Intangible Assets.
+Added: The following table sets forth
+Added: the components of identifiable intangible assets acquired and their estimated useful lives in years as of the date of acquisition:
+Added: SCHEDULE OF IDENTIFIABLE INTANGIBLE ASSETS ACQUIRED AND THEIR ESTIMATED USEFUL LIVES
+Added: Amortization through
+Added: September 30,
+Added: Identifiable intangible assets:
+Added: Client agreements
For the period from the date of
35 unchanged sentences
acquisition date.
−Removed: purchase price of the Medical Billing Acquisition was allocated to the tangible assets, and assumed liabilities based on their
−Removed: preliminary estimated fair values at the time of the Medical Billing Acquisition.
−Removed: The Company expects to retain the services of an
−Removed: independent valuation firm to determine the fair value of these identifiable intangible assets.
−Removed: Once determined, the Company will
−Removed: reallocate the purchase price of the acquisition based on the results of the independent evaluation if they are materially different
−Removed: from the allocations as recorded on August 31, 2021.
−Removed: The preliminary estimated fair value of assets acquired, and liabilities
−Removed: assumed in the Medical Billing Acquisition were as follows:
−Removed: SCHEDULE OF PRELIMINARY FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
+Added: The purchase price of the Medical
+Added: Billing Acquisition was allocated to the tangible assets, and assumed liabilities based on their preliminary estimated fair values at
+Added: the time of the Medical Billing Acquisition.
+Added: The Company retained the services of an independent valuation firm to determine the fair
+Added: value of these identifiable intangible assets.
+Added: The Company will continue to evaluate the fair value of the identified intangible assets.
+Added: The preliminary and final estimated fair value of assets acquired, and liabilities assumed in the Healthcare Acquisition were as follows:
+Added: OF PRELIMINARY FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
+Added: Preliminary As
+Added: Preliminary As
+Added: September 30,
Assets acquired:
−Removed: assumed pursuant to stock purchase agreement
−Removed: assets acquired and liabilities assumed
+Added: Tangible assets acquired
+Added: Identifiable intangible assets acquired – client agreements
+Added: Liabilities assumed pursuant to stock purchase agreement
+Added: Net assets acquired and liabilities assumed
Consideration:
−Removed: paid at acquisition date
−Removed: consideration promissory note
−Removed: acquisition purchase price
+Added: Cash paid at Healthcare Acquisition date
+Added: Contingent consideration earn-out agreement
+Added: Total Healthcare Acquisition purchase price
+Added: The following table sets forth
+Added: the components of identifiable intangible assets acquired and their estimated useful lives in years as of the date of acquisition:
+Added: SCHEDULE OF IDENTIFIABLE INTANGIBLE ASSETS ACQUIRED AND THEIR ESTIMATED USEFUL LIVES
+Added: Amortization through
+Added: September 30,
+Added: Identifiable intangible assets:
+Added: Client agreements
+Added: the period from the date of the Healthcare Acquisition to August 31, 2022, the Company adjusted its preliminary fair value estimates
+Added: and estimated useful lives based upon information obtained through August 31, 2022, 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 of client
+Added: agreements and goodwill.
the measurement period (which is the period required to obtain all necessary information that existed at the acquisition date, or to
31 unchanged sentences
acquisition date.
−Removed: purchase price of the Medical Billing Acquisition was allocated to the tangible assets, and assumed liabilities based on their
−Removed: preliminary estimated fair values at the time of the Medical Billing Acquisition.
−Removed: The Company expects to retain the services of an
−Removed: independent valuation firm to determine the fair value of these identifiable intangible assets.
−Removed: Once determined, the Company will
−Removed: reallocate the purchase price of the acquisition based on the results of the independent evaluation if they are materially different
−Removed: from the allocations as recorded on January 1, 2022.
−Removed: The preliminary estimated fair value of assets acquired, and liabilities
−Removed: assumed in the Medical Billing Acquisition were as follows:
+Added: The purchase price of the Medical
+Added: Billing Acquisition was allocated to the tangible assets, and assumed liabilities based on their preliminary estimated fair values at
+Added: the time of the Medical Billing Acquisition.
+Added: The Company retained the services of an independent valuation firm to determine the fair
+Added: value of these identifiable intangible assets.
+Added: The Company will continue to evaluate the fair value of the identified intangible assets.
+Added: There was no change from the preliminary estimated fair value to the final estimated fair value of assets acquired, and liabilities assumed
+Added: in the Healthcare Acquisition, those value were as follows:
SCHEDULE OF PRELIMINARY FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
25 unchanged sentences
Total acquisition related costs aggregated $ 10,322 , which was expensed
−Removed: In accordance with ASC 805, “Business
−Removed: Combinations”, the acquisition method of accounting is used, and recognition of the assets acquired is at fair value as of the acquisition
+Added: accordance with ASC 805, “Business Combinations”, the acquisition method of accounting is used, and recognition of the assets
+Added: acquired is at fair value as of the acquisition dates.
All acquisition costs were expensed as incurred.
−Removed: The consideration paid has been allocated to the assets acquired based on their
−Removed: estimated fair values at the acquisition date.
−Removed: The estimate of fair values for the intangible assets acquired were agreed to by both buyer
−Removed: The estimated fair value of intangible assets acquired in the Medical Billing Asset Acquisition were as follows:
+Added: The consideration paid has been
+Added: allocated to the assets acquired based on their estimated fair values at the acquisition date.
+Added: The estimate of fair values for the intangible
+Added: assets acquired were agreed to by both buyer and seller.
+Added: The estimated fair value of intangible assets acquired in the Medical Billing
+Added: Asset Acquisition were as follows:
SCHEDULE OF PRELIMINARY FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
6 unchanged sentences
Total acquisition purchase price
−Removed: Definite-lived intangible assets consist of client agreements and are amortized
−Removed: on a straight-line basis over their ten-year estimated useful life.
−Removed: Goodwill and Other Intangible Assets.
+Added: The following table sets forth
+Added: the components of identifiable intangible assets acquired and their estimated useful lives in years as of the date of acquisition:
+Added: SCHEDULE OF IDENTIFIABLE INTANGIBLE ASSETS ACQUIRED AND THEIR ESTIMATED USEFUL LIVES
+Added: Amortization through
+Added: September 30,
+Added: Identifiable intangible assets:
+Added: Client agreements
change in fair value of the contingent consideration is more fully described in Note 3, “Debt Obligations” and will be estimated
46 unchanged sentences
purchase price of the TicketSmarter Acquisition was allocated to Goody Tickets’ and TicketSmarter LLC’s tangible assets,
−Removed: goodwill, identifiable intangible assets, and assumed liabilities based on their preliminary estimated fair values at the time of the
−Removed: TicketSmarter Acquisition.
−Removed: The Company retained the services of an independent valuation firm to determine the fair value of these identifiable
−Removed: intangible assets.
+Added: goodwill, identifiable intangible assets, and assumed liabilities based on their preliminary estimated fair values at the time of
+Added: the TicketSmarter Acquisition.
+Added: The Company retained the services of an independent valuation firm to determine the fair value of
+Added: these identifiable intangible assets.
The Company will continue to evaluate the fair value of the identified intangible assets.
−Removed: The preliminary estimated
−Removed: fair value of assets acquired, and liabilities assumed in the TicketSmarter Acquisition were as follows:
−Removed: OF PRELIMINARY FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ASSUMED ACQUISITION
−Removed: purchase price
−Removed: assets acquired, including $ 51,432 of cash acquired
−Removed: intangible assets acquired
−Removed: assets acquired and liabilities assumed
+Added: preliminary and final estimated fair value of assets acquired, and liabilities assumed in the TicketSmarter Acquisition were as
+Added: OF PRELIMINARY AND FINAL ESTIMATED FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ASSUMED ACQUISITION
+Added: Final as allocated
+Added: Final as allocated
+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: Liabilities assumed pursuant to stock purchase agreement
+Added: ( 5,128,964 )
+Added: ( 5,128,964 )
+Added: Net assets acquired and liabilities assumed
Consideration:
−Removed: paid at TicketSmarter Acquisition date
−Removed: stock issued as consideration for TicketSmarter Acquisition at date of acquisition
−Removed: consideration earn-out agreement
−Removed: paid at closing to escrow amount
−Removed: retained from escrow amount pursuant to settlement of working capital target
−Removed: TicketSmarter Acquisition purchase price
+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
following table sets forth the components of identifiable intangible assets acquired and their estimated useful lives in years as of
1 unchanged sentence
OF COMPONENTS OF IDENTIFIABLE INTANGIBLE ASSETS ACQUIRED AND ESTIMATED USEFUL LIVES
+Added: September 30,
intangible assets:
6 unchanged sentences
related to the sponsorship agreement network), the estimated fair value of the contingent earn-out agreement liability and goodwill.
−Removed: There were no adjustments to the allocation of the purchase price during the three and six months ended June 30, 2022.
+Added: There were no adjustments to the allocation of the purchase price during the three and nine months ended September 30, 2022.
the measurement period (which is the period required to obtain all necessary information that existed at the acquisition date, or to
32 unchanged sentences
cash, invested cash (if any), refundable income taxes (if any), and deferred income taxes.
−Removed: financial information for the Company’s reportable business segments is provided for the indicated periods and as of June 30, 2022,
−Removed: and June 30, 2021:
+Added: financial information for the Company’s reportable business segments is provided for the indicated periods and as of September
+Added: 30, 2022, and September 30, 2021:
SCHEDULE OF SEGMENT REPORTING
−Removed: Three months ended June 30,
−Removed: Six months ended June 30,
+Added: Three months ended
+Added: September 30,
+Added: Nine months ended
+Added: September 30,
Net Revenues:
2 unchanged sentences
Total Net Revenues
−Removed: Gross Profit:
+Added: Gross Profit (Loss):
Video Solutions
5 unchanged sentences
$ ( 940,039 )
+Added: $ ( 4,327,049 )
+Added: $ ( 1,919,559 )
Revenue Cycle Management
2 unchanged sentences
( 3,054,407 )
+Added: ( 2,662,423 )
+Added: ( 10,025,236 )
+Added: ( 7,165,483 )
Total Operating Income (Loss)
1 unchanged sentence
$ ( 3,598,973 )
+Added: $ ( 20,031,610 )
+Added: $ ( 9,081,553 )
Depreciation and Amortization:
18 unchanged sentences
with Managing Member of Nobility Healthcare
−Removed: On January 27, 2022, the Board
−Removed: of Directors appointed Christian J.
+Added: January 27, 2022, the Board of Directors appointed Christian J.
Hoffmann, III as a member of the Board, effective immediately.
−Removed: Hoffmann is a principal owner and
−Removed: manager of Nobility, LLC which is currently the managing member of our consolidated subsidiary Nobility Healthcare, LLC.
+Added: is a principal owner and manager of Nobility, LLC which is currently the managing member of our consolidated subsidiary Nobility Healthcare,
LLC is currently the managing member of Nobility Healthcare, LLC.
1 unchanged sentence
capital loan to Nobility, LLC in order to fund capital expenditures necessary for the initial growth of the joint venture during 2021.
−Removed: The outstanding balance of the working capital loan was $ 138,384 as of June 30, 2022 and the Company anticipates full repayment of this
−Removed: advance during the year ended December 31, 2022.
−Removed: During the six months ended June 30, 2022, the Company paid distributions to the noncontrolling
−Removed: in consolidated subsidiary totaling $ 15,692 .
−Removed: On August 1, 2022, Mr.
−Removed: Hoffmann resigned as a member of the Board, effective
−Removed: He remains as a principal owner and manager of Nobility, LLC which is currently the managing member of our consolidated subsidiary
−Removed: Nobility Healthcare, LLC.
−Removed: SUBSEQUENT EVENTS
−Removed: Notice of Delisting
−Removed: On July 7, 2022,
−Removed: Digital Ally, Inc., a Nevada Corporation (the “Company”), received a written notification (the “Notice”) from
−Removed: the Listing Qualifications Department of The Nasdaq Stock Market LLC (“Nasdaq”) notifying the Company that it was not in
−Removed: compliance with the minimum bid price requirement for continued listing on the Nasdaq Capital Market, as set forth under Nasdaq Listing
−Removed: Rule 5550(a)(2) (the “Minimum Bid Price Requirement”), because the closing bid price of the Company’s common stock,
−Removed: par value $ 0.001 per share (the “Common Stock”), was below $ 1.00 per share for the previous thirty (30) consecutive business
−Removed: The Notice has no immediate effect on the listing of the Common Stock, which will continue to trade uninterrupted on the Nasdaq
−Removed: Capital Market under the ticker “DGLY.”
−Removed: to Nasdaq Listing Rule 5810(c)(3)(A), the Company has been granted 180 calendar days from the date of the Notice, or until January 3,
−Removed: 2023 (the “Compliance Period”), to regain compliance with the Minimum Bid Price Requirement.
−Removed: If at any time during the Compliance
−Removed: Period, the bid price of the Common Stock closes at or above $ 1.00 per share for a minimum of ten (10) consecutive business days, Nasdaq
−Removed: will provide the Company with written confirmation of compliance with the Minimum Bid Price Requirement and the matter will be closed.
−Removed: the event the Company does not regain compliance with the Minimum Bid Price Requirement by January 3, 2023, the Company may be eligible
−Removed: for an additional 180-calendar day grace period.
−Removed: To qualify, the Company will be required to meet the continued listing requirement for
−Removed: market value of publicly held shares and all other initial listing standards for the Nasdaq Capital Market, with the exception of the
−Removed: Minimum Bid Price Requirement, and will need to provide written notice to Nasdaq of its intent to regain compliance with such requirement
−Removed: during such second compliance period.
−Removed: Company does not regain compliance within the allotted compliance period(s), including any extensions that may be granted by Nasdaq, Nasdaq
−Removed: will provide notice that the Common Stock will be subject to delisting from the Nasdaq Capital Market.
−Removed: Resignation of a Member of Board of Directors
+Added: The outstanding balance of the working capital loan was $ 138,384 as of September 30, 2022 and the Company anticipates full repayment
+Added: of this advance during the year ended December 31, 2022.
+Added: During the nine months ended September 30, 2022, the Company paid distributions
+Added: to the noncontrolling in consolidated subsidiary totaling $ 15,692 .
+Added: August 1, 2022, Mr.
Hoffmann resigned as a member of the Board, effective immediately.
−Removed: He remains as a principal owner and manager of Nobility,
−Removed: LLC which is currently the managing member of our consolidated subsidiary Nobility Healthcare, LLC.
+Added: He remains as a principal owner and manager of
+Added: Nobility, LLC which is currently the managing member of our consolidated subsidiary Nobility Healthcare, LLC.
+Added: SUBSEQUENT EVENTS
+Added: Stock Transaction
+Added: October 13, 2022, the Company, entered into a Securities Purchase Agreement (the “Purchase Agreement”) with certain institutional
+Added: investors (the “Preferred Stock Investors”), pursuant to which the Company agreed to issue and sell, in a private placement
+Added: (the “Offering”), 1,400,000
+Added: shares of the Company’s Series A Convertible
+Added: Redeemable Preferred Stock, par value $ 0.001
+Added: per share (the “Series A Preferred Stock”),
+Added: shares of the Company’s Series B Convertible
+Added: Redeemable Preferred Stock, par value $ 0.001
+Added: per share (the “Series B Preferred Stock”,
+Added: and together with the Series A Preferred Stock, the “Preferred Stock”), at an offering price of $ 9.50
+Added: per share, representing a 5% original issue discount
+Added: to the stated value of $ 10.00
+Added: per share, for gross aggregate proceeds of $ 15
+Added: million in the Offering, before the deduction of discounts, fees and offering expenses.
+Added: The shares of Preferred Stock will,
+Added: under certain circumstances, be convertible into shares of the Company’s common stock, at the option of the holders of the Preferred
+Added: Stock and, in certain circumstances, by the Company.
+Added: In connection with the Offering, the Company agreed to pay A.G.P./Alliance Global
+Added: Partners (the “Financial Advisor”) an aggregate cash fee equal to $ 750,000 and to reimburse the Financial Advisor for certain
+Added: of its expenses in an amount not to exceed $135,000.
+Added: Company has called an annual meeting of stockholders to consider amendments (the “Amendments”) to the Company’s Articles
+Added: of Incorporation (the “Charter”), (i) to authorize an increase in the number of shares of Common Stock that the Company is
+Added: authorized to issue under the Charter (the “Authorized Share Increase Amendment”) and (ii) to authorize the Company, in the
+Added: sole and absolute discretion of the Board of Directors, to effect a reverse stock split of the outstanding shares of Common Stock by a
+Added: ratio to be determined by the Board of Directors (the “Reverse Stock Split Amendment” and, together with the Authorized Share
+Added: Increase Amendment, the “Amendments”).
+Added: of the Series A Preferred Stock and Series B Preferred Stock have the right to require the Company to redeem their shares of the relevant
+Added: series at a price per share equal to 105% of the stated value of such shares commencing (i) after the earlier of (1) the receipt of stockholder
+Added: approval of the Amendments and (2) sixty (60) days after the closing of the Offering and (ii) before the date that is ninety (90) days
+Added: after such closing.
+Added: The Company has the option to redeem the Series A Preferred Stock and Series B Preferred Stock at a price per share
+Added: equal to 105% of the stated value of such shares commencing after the 90th day following the closing of the Offering, subject to the holders’
+Added: rights to convert the shares prior to such redemption.
+Added: of the Offering are being held in an escrow account, along with the additional amount that would be necessary to fund the 105% redemption
+Added: price until the expiration of the redemption period for the Preferred Stock, as applicable, subject to the earlier payment to redeeming
+Added: Upon expiration of the redemption period, any proceeds remaining in the escrow account will be disbursed to the Company.
+Added: The Offering closed on October
*************************************
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.