1 unchanged sentence
Regarding the Effectiveness of Disclosure Controls and Procedures
−Removed: the supervision and with the participation of our management, including our principal executive officer and principal financial officer,
−Removed: we conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures to provide reasonable
−Removed: assurance of achieving the control objectives, as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act.
−Removed: Based on their evaluation
−Removed: as of December 31, 2021, the end of the period covered by this Annual Report on Form 10-K, our principal executive officer and principal
−Removed: financial officer concluded that our disclosure controls and procedures were effective at a reasonable assurance level to ensure that
−Removed: the information required to be disclosed in reports filed or submitted under the Exchange Act, including this Annual Report on Form 10-K,
−Removed: was recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and was accumulated
−Removed: and communicated to management, including our principal executive officer and principal financial officer, as appropriate to allow timely
−Removed: decisions regarding required disclosure.
+Added: Under the supervision and with the participation of our management, including
+Added: our principal executive officer and principal financial officer, we conducted an evaluation of the effectiveness of the design and operation
+Added: of our disclosure controls and procedures to provide reasonable assurance of achieving the control objectives, as defined in Rules 13a-15(e)
+Added: and 15d-15(e) of the Exchange Act.
+Added: Based on their evaluation as of December 31, 2022, the end of the period covered by this Annual Report
+Added: on Form 10-K, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were
+Added: not effective as of December 31, 2022 due to the reasons described below.
+Added: In connection with the audit of our consolidated financial statements as
+Added: of December 31, 2022 and 2021, we identified a material weakness in our internal control over financial reporting related to the timely
+Added: detection of potential accounting misstatements.
+Added: The company believes that the increase in acquisition activities resulted in a temporary
+Added: gap of accounting resources during the year ended December 31, 2022.
+Added: To address these deficiencies, the Company will implement additional
+Added: procedures designed to accelerate the tempo of upwardly reporting subsidiaries and the visibility of receipt of reports by the parent
+Added: company to allow for ample opportunities for review procedures in the financial reporting process.
Report on Internal Control Over Financial Reporting
18 unchanged sentences
with the policies or procedures may deteriorate.
−Removed: Securities and Exchange Commission guidance allows companies to exclude acquisitions from management’s report on internal control
−Removed: over financial reporting for the first year after the acquisition.
−Removed: In September 2021, we acquired TicketSmarter, LLC and Goody Tickets,
−Removed: LLC (see Item 8.
−Removed: Financial Statements and Supplementary Data—Note 20—TicketSmarter Acquisition).
−Removed: Due to the timing of the
−Removed: transaction, management has excluded TicketSmarter from our annual evaluation of internal control over financial reporting.
−Removed: The preliminary
−Removed: total assets, excluding goodwill and identifiable intangible assets, for TicketSmarter represent approximately 14.8% to our consolidated
−Removed: assets as of December 31, 2021.
−Removed: The preliminary total revenue of this acquisition represents less than 50.0% of our consolidated revenues
−Removed: for the year ended December 31, 2021.
+Added: SEC guidance allows companies to exclude acquisitions from management’s report on internal control over financial reporting for
+Added: the first year after the acquisition.
+Added: During 2022, the Company completed one business acquisition and one asset acquisition within the
+Added: revenue cycle management segment.
+Added: Due to the timing of the transaction, management has excluded the transaction from our annual evaluation
+Added: of internal control over financial reporting.
+Added: The preliminary total revenue of this acquisition represents less than 10% of our consolidated
+Added: revenues for the year ended December 31, 2022.
connection with the filing of this Annual Report on Form 10-K, our management assessed the effectiveness of our internal control over
3 unchanged sentences
assessment using the framework in 2013 Internal Control – Integrated Framework , management believes that, as of December
−Removed: 31, 2021, our internal control over financial reporting is effective.
+Added: 31, 2022, our internal control over financial reporting is not effective.
+Added: Material Weakness
+Added: In connection with the audit of
+Added: our consolidated financial statements as of December 31, 2022 and 2021, we identified a material weakness in our internal control over
+Added: financial reporting related to timely review and detection of potential accounting misstatements, which in the aggregate, constitute a
+Added: material weakness.
+Added: Remediation Activities
+Added: As part of our plan to remediate
+Added: this material weakness, we are performing a full review of our internal control procedures.
+Added: We have implemented, and plan to continue
+Added: to implement, new controls and new processes.
+Added: We have hired and plan to continue to hire additional qualified personnel and establish
+Added: more robust processes to support our internal control over financial reporting, including clearly defined roles and responsibilities.
+Added: The Company anticipates time being required to complete the implementation and to assess and ensure the sustainability of these controls.
+Added: The material weakness will not be considered remediated until the applicable controls operate for a sufficient period of time and management
+Added: has concluded, through testing, that these controls are operating effectively.
in Internal Control Over Financial Reporting
−Removed: are in the process of integrating our recent acquisitions, which were acquired at numerous dates throughout 2021, into our overall internal
−Removed: control over financial reporting process.
−Removed: Other than this integration, there
−Removed: have been no changes in our internal control over financial reporting during the year ended December 31, 2021, that have materially affected,
−Removed: or are reasonably likely to materially affect, our internal control over financial reporting.
−Removed: We have not experienced any material
−Removed: impact to our internal controls over financial reporting resulting from the fact that employees are working remotely due to the global
−Removed: COVID-19 pandemic.
−Removed: We are continually monitoring and assessing the impact of the global COVID-19 pandemic on our internal controls to
−Removed: minimize the affect on their design and operating effectiveness.
−Removed: Disclosure Regarding
−Removed: Foreign Jurisdictions that Prevent Inspections.
−Removed: Not applicable.
+Added: have completed the process of integrating our recent business acquisition, which was acquired at the beginning of 2022, into our
+Added: overall internal control over financial reporting process.
+Added: Other than this integration, there have been no changes in our internal
+Added: control over financial reporting during the year ended December 31, 2022, that have materially affected, or are reasonably likely to
+Added: materially affect, our internal control over financial reporting.
+Added: We are continually monitoring and assessing our internal controls
+Added: to ensure the appropriate design and operating effectiveness.
+Added: Regarding Foreign Jurisdictions that Prevent Inspections.
Executive Officers and Corporate Governance.
−Removed: information required by Item 10 is incorporated
−Removed: herein by reference to our definitive proxy statement, which we expect to file no later than 120 days after December 31, 2021 (our “2022
−Removed: Proxy Statement”).
+Added: The names of the members of our Board of Directors and certain information
+Added: about them as of the date of this Annual Report on Form 10-K are set forth below:
+Added: of Board of Director Member (4)
+Added: President and Chief Executive Officer
+Added: Richie (1)(2)(3)
+Added: Independent Director, Chairman of the Nominating Committee and Compensation Committee and attorney
+Added: Chairman of Audit Committee
+Added: Caulfield (1)(2)(3)
+Added: of Audit Committee
+Added: of Compensation Committee
+Added: of Nominating Committee
+Added: address of each executive officer and director listed is 14001 Marshall Drive, Lenexa, Kansas 66215.
+Added: Board has determined that Messrs.
+Added: Richie, Hutchins, and Caulfield are “independent directors,” as defined by the rules and
+Added: listing standards of The Nasdaq Stock Market LLC (“Nasdaq”).
+Added: In making this determination, the Board considered the transactions
+Added: and relationships disclosed under “Certain Relationships and Related Transactions” below.
+Added: Ross has served as Chairman, President and Chief Executive Officer (“CEO”) since September 2005.
+Added: From March 1992
+Added: to June 2005, Mr.
+Added: Ross was the Chairman and President of American Noble Gas Inc.
+Added: (formerly known as Infinity Energy Resources, Inc.),
+Added: a publicly held oil and gas exploration and development company (“AMGAS”) and served as an officer and director of each of
+Added: AMGAS’s subsidiaries.
+Added: He resigned from all his positions with AMGAS in June 2005, except Chairman, but was reappointed President
+Added: in October 2006.
+Added: From 1991 until March 1992, he founded and served as President of Midwest Financial, a financial services corporation
+Added: involved in mergers, acquisitions, and financing for corporations in the Midwest.
+Added: From 1990 to 1991, Mr.
+Added: Ross was employed by Duggan
+Added: Securities, Inc., an investment banking firm in Lenexa, Kansas, where he primarily worked in corporate finance.
+Added: From 1989 to 1990, he
+Added: was employed by Stifel, Nicolaus & Co., a member of the New York Stock Exchange, where he was an investment executive.
+Added: Ross was self-employed as a business consultant.
+Added: From 1985 to 1987, Mr.
+Added: Ross was President and founder of Kansas Microwave,
+Added: Inc., which developed a radar detector product.
+Added: From 1981 to 1985, he was employed by Birdview Satellite Communications, Inc., which
+Added: manufactured and marketed home satellite television systems, initially as a salesman and later as National Sales Manager.
+Added: Ross estimates
+Added: he devoted most of his time to Digital Ally and the balance to AMGAS in 2020.
+Added: In late 2007, AMGAS sold a substantial portion of its operating
+Added: assets and has not required a substantial amount of his time since such point.
+Added: Ross holds no public company directorships other than
+Added: with the Company and AMGAS and has not held any others during the previous five years.
+Added: The Company believes that Mr.
+Added: entrepreneurial, financial, and business expertise and his experience with micro-cap public companies and his role as President and Chief
+Added: Executive Officer give him the qualifications and skills to serve as a Director.
+Added: Richie has been the Lead Independent Director of Digital Ally since September 2005.
+Added: He is also the Chairman of the Compensation
+Added: Committee and Nominating Committee and a member of the Audit Committee.
+Added: Since June 1, 1999, Mr.
+Added: Richie has been a director of AMGAS.
+Added: Additionally, until 2017, Mr.
+Added: Richie served as a member of the board of directors of Columbia Mutual Funds, (or mutual fund companies
+Added: acquired by or merged with Columbia Mutual Funds), a family of investment companies managed by Ameriprise Financial, Inc.
+Added: 2015, he was of counsel to the Detroit law firm of Lewis & Munday, P.C.
+Added: From 2007 to 2014, Mr.
+Added: Richie served as a member of the board
+Added: of directors of OGE Energy Corp.
+Added: He holds no other public directorships and has not held any others during the previous five years.
+Added: Richie served as the Vice-Chairman of the Board of Trustees and Chairman of the Compensation Committee for the Henry Ford Health
+Added: System, in Detroit.
+Added: Richie was formerly Vice President of Chrysler Corporation and General Counsel for automotive legal affairs,
+Added: where he directed all legal affairs for its automotive operations from 1986 until his retirement in 1997.
+Added: Before joining Chrysler, he
+Added: was an associate with the New York law firm of White & Case (1973-1978) and served as director of the New York office of the Federal
+Added: Trade Commission (1978-1983).
+Added: Richie received a B.A.
+Added: from City College of New York, where he was valedictorian, and a J.D.
+Added: New York University School of Law, where he was awarded an Arthur Garfield Hays Civil Liberties Fellowship.
+Added: The Company believes that
+Added: Richie’s extensive experience as a lawyer and as an officer or director of public companies gives him the qualifications and
+Added: skills to serve as a Director.
+Added: Hutchins was elected a Director in December 2007.
+Added: He serves as Chairman of the Audit Committee and is the Board’s financial
+Added: Hutchins, a Certified Public Accountant, was a Principal with the accounting firm of Hutchins & Haake, LLC until his
+Added: retirement on July 1, 2021.
+Added: Hutchins currently serves as a director and the Chief Financial Officer of AMGAS, of which Mr.
+Added: the Chairman and President.
+Added: Hutchins has served as an instructor for the Becker CPA exam with the Keller Graduate School of Management
+Added: and has over 18 years of teaching experience preparing CPA candidates for the CPA exam.
+Added: He has over 40 years of public accounting experience,
+Added: including five years with Deloitte & Touche, LLP.
+Added: He has served on the boards of various non-profit groups and is a member of the
+Added: American Institute of Certified Public Accountants.
+Added: Hutchins earned his Bachelor of Business Administration degree in Accounting
+Added: at Washburn University in Topeka, Kansas.
+Added: Hutchins holds no other public company directorships and has not held any others during
+Added: the previous five years.
+Added: The Company believes that Mr.
+Added: Hutchins’ significant experience in finance and accounting gives him the
+Added: qualifications and skills to serve as a Director.
+Added: Caulfield was elected a Director in May 2016.
+Added: He is a member of the Audit Committee, Compensation Committee and Nominating
+Added: He served as Vice President – Strategic Development of the Company from June 1, 2009 to January 11, 2012.
+Added: was most recently (2012-2016) a Vice-Chairman at Teneo Holdings, LLC, a global advisory firm where he was responsible for the firm’s
+Added: investment banking relationships with a broad range of industrial companies.
+Added: From 2006 to 2009, Mr.
+Added: Caulfield served as a Managing Director
+Added: at Banc of America Securities (“BAS”), where he was responsible for the merger, acquisition, divestiture and restructuring
+Added: advisory services for a number of large public and private companies.
+Added: He was also in charge of BAS’s global investment banking
+Added: activities involving the Safety, Security, Engineering and Construction Industries.
+Added: Prior to joining BAS, Mr.
+Added: Caulfield spent six years
+Added: (2000-2006) as a Managing Director with Morgan Stanley in New York City, leading that global investment banking firm’s efforts
+Added: in the Aerospace and Defense Industries.
+Added: He was also responsible for the investment banking relationships with a number of Morgan Stanley’s
+Added: largest clients.
+Added: From 1989 to 2000, he worked at General Electric Capital Corp., where he served as a Managing Director and head of the
+Added: Corporate Finance Group.
+Added: In this capacity, he advised GE Capital and the industrial divisions of General Electric on such issues as capital
+Added: structuring, mergers and acquisitions, and private equity transactions.
+Added: Caulfield received an MBA from the Wharton School of the
+Added: University of Pennsylvania and a B.S.
+Added: Degree from the University of Minnesota.
+Added: The Company believes that Mr.
+Added: Caulfield’s significant
+Added: experience in investment banking and the public market gives him the qualifications and skills to serve as a Director.
+Added: Directors are elected annually and hold office until the next annual meeting of our stockholders or until their successors are elected
+Added: and qualified.
+Added: Officers are elected annually and serve at the discretion of the Board of Directors.
+Added: There is no family relationship between
+Added: any of our directors, director nominees and executive officers.
+Added: Board vacancies are filled by a majority vote of the Board.
+Added: of Directors and Committee Meetings
+Added: Board of Directors held four meetings and acted a number of times by unanimous consent resolutions during the fiscal year ended December
+Added: Each of our directors attended at least 75% of the meetings of the Board of Directors and the committees on which he served
+Added: in the fiscal year ended December 31, 2022.
+Added: Our directors are expected, absent exceptional circumstances, to attend all Board meetings
+Added: and meetings of committees on which they serve and are also expected to attend our annual meeting of stockholders.
+Added: All directors then
+Added: in office attended the 2022 annual meeting of stockholders.
+Added: of the Board of Directors
+Added: Board of Directors currently has four committees:
+Added: an Audit Committee, a Compensation Committee and a Nominating Committee.
+Added: Each committee
+Added: has a written charter approved by the Board of Directors outlining the principal responsibilities of the committee.
+Added: These charters are
+Added: also available on the Investor Relations page of our website.
+Added: All of our directors, other than our Chairman and Chief Executive Officer,
+Added: have met in executive sessions without management present on a regular basis in 2022 and year-to-date 2023.
+Added: Audit Committee appoints the Company’s independent auditors, reviews audit reports and plans, accounting policies, financial statements,
+Added: internal controls, audit fees, and certain other expenses and oversees our accounting and financial reporting process.
+Added: Specific responsibilities
+Added: include selecting, hiring and terminating our independent auditors;
+Added: evaluating the qualifications, independence and performance of our
+Added: independent auditors;
+Added: approving the audit and non-audit services to be performed by our auditors;
+Added: reviewing the design, implementation,
+Added: adequacy and effectiveness of our internal controls and critical accounting policies;
+Added: overseeing and monitoring the integrity of our
+Added: financial statements and our compliance with legal and regulatory requirements as they relate to financial statements or accounting matters;
+Added: reviewing any earnings announcements and other public announcements regarding our results of operations in conjunction with management
+Added: and our public auditors;
+Added: conferring with management and the independent auditors regarding the effectiveness of internal controls, financial
+Added: reporting processes and disclosure controls;
+Added: consulting with management and the independent auditors regarding Company policies governing
+Added: financial risk management;
+Added: reviewing and discussing reports from the independent auditors on critical accounting policies used by the
+Added: establishing procedures, as required under applicable law, for the receipt, retention and treatment of complaints received by
+Added: the Company regarding accounting, internal accounting controls or auditing matters and the confidential and anonymous submission by employees
+Added: of concerns regarding questionable accounting or auditing matters;
+Added: reviewing and approving related-person transactions in accordance
+Added: with the Company’s policies and procedures with respect to related-person transactions and applicable rules;
+Added: reviewing the financial
+Added: statements to be included in our Annual Report on Form 10-K;
+Added: discussing with management and the independent auditors the results of the
+Added: annual audit and the results of quarterly reviews and any significant changes in our accounting principles;
+Added: and preparing the report
+Added: that the SEC requires in our annual proxy statement.
+Added: Audit Committee is comprised of three Directors, each of whom is independent, as defined by the rules and regulations of the SEC and
+Added: Nasdaq Rule 5605(a)(2).
+Added: The Audit Committee held four meetings during the year ended December 31, 2022.
+Added: The members of our Audit Committee
+Added: are Daniel F.
+Added: Hutchins (Chairman), Leroy C.
+Added: Richie and Michael J.
+Added: The Board of Directors determined that Mr.
+Added: Hutchins qualifies
+Added: as an “audit committee financial expert,” as defined under the applicable rules and listing standards of Nasdaq and SEC rules
+Added: and regulations and is independent as noted above.
+Added: the Sarbanes-Oxley Act of 2002, all audit and non-audit services performed by the Company’s independent registered public accounting
+Added: firm must be approved in advance by the Audit Committee to assure that such services do not impair the auditor’s independence from
+Added: Accordingly, the Audit Committee has adopted an Audit and Non-Audit Services Pre-Approval Policy (the “Policy”)
+Added: that sets forth the procedures and the conditions pursuant to which services to be performed by the independent auditors are to be pre-approved.
+Added: Pursuant to the Policy, certain services described in detail in the Policy may be pre-approved on an annual basis together with pre-approved
+Added: maximum fee levels for such services.
+Added: The services eligible for annual pre-approval consist of services that would be included under
+Added: the categories of Audit Fees, Audit-Related Fees and Tax Fees in the table, as well as services for limited review of actuarial reports
+Added: and calculations.
+Added: If not pre-approved on an annual basis, proposed services must otherwise be separately approved prior to being performed
+Added: by the independent registered public accounting firm.
+Added: In addition, any services that receive annual pre-approval but exceed the pre-approved
+Added: maximum fee level also will require separate approval by the Audit Committee prior to being performed.
+Added: The Audit Committee may delegate
+Added: authority to pre-approve audit and non-audit services to any member of the Audit Committee but may not delegate such authority to management.
+Added: Compensation Committee assists our Board of Directors in determining the development plans and compensation of our officers, directors
+Added: and employees.
+Added: Specific responsibilities include approving the compensation and benefits of our executive officers;
+Added: reviewing the performance
+Added: objectives and actual performance of our officers;
+Added: administering our stock option and other equity compensation plans;
+Added: and reviewing
+Added: and discussing with management the compensation discussion and analysis that the SEC requires in our future Form 10-Ks and proxy statements.
+Added: Compensation Committee is comprised of three Directors, whom the Board considers to be independent under the applicable rules and listing
+Added: standards of Nasdaq and SEC rules and regulations.
+Added: The members of our Compensation Committee are Leroy C.
+Added: Richie (Chairman) and Michael
+Added: The Compensation Committee held two meetings and acted several times by unanimous written consent resolutions during the
+Added: year ended December 31, 2022.
+Added: Ross, our Chief Executive Officer, does not participate in the determination of his own compensation
+Added: or the compensation of directors.
+Added: However, he makes recommendations to the Compensation Committee regarding the amount and form of the
+Added: compensation of the other executive officers and key employees, and he often participates in the Compensation Committee’s deliberations
+Added: about such persons’ compensation.
+Added: Heckman, our Chief Financial Officer (“CFO”), also assists the Compensation
+Added: Committee in its deliberations regarding executive officer, director and employee compensation.
+Added: No other executive officers participate
+Added: in the determination of the amount or the form of the compensation of executive officers or directors.
+Added: The Compensation Committee does
+Added: not utilize the services of an independent compensation consultant to assist in its oversight of executive and director compensation.
+Added: Nominating Committee assists our Board of Directors by identifying and recommending individuals qualified to become members of our Board
+Added: of Directors, reviewing correspondence from our stockholders, and establishing, evaluating, and overseeing our corporate governance guidelines.
+Added: Specific responsibilities include the following:
+Added: evaluating the composition, size and governance of our Board of Directors and its committees
+Added: and making recommendations regarding future planning and appointing directors to our committees;
+Added: establishing a policy for considering
+Added: stockholder nominees for election to our Board of Directors;
+Added: and evaluating and recommending candidates for election to our Board of
+Added: Nominating Committee strives for a Board composed of individuals who bring a variety of complementary skills, expertise, or background
+Added: and who, as a group, will possess the appropriate skills and experience to oversee our business.
+Added: The diversity of the members of the
+Added: Board relates to the selection of its nominees.
+Added: While the Committee considers diversity and variety of experiences and viewpoints to
+Added: be important factors, it does not believe that a director nominee should be chosen or excluded solely or largely because of race, color,
+Added: gender, national origin or sexual orientation or identity.
+Added: In selecting a director nominee for recommendation to our Board, our Nominating
+Added: Committee focuses on skills, expertise or background that would complement the existing members on the Board.
+Added: Accordingly, although diversity
+Added: may be a consideration in the Committee’s process, the Committee and the Board of Directors do not have a formal policy regarding
+Added: the consideration of diversity in identifying director nominees.
+Added: the Nominating Committee has either identified a prospective nominee or determined that an additional or replacement director is required,
+Added: the Nominating Committee may take such measures as it considers appropriate in connection with its evaluation of a director candidate,
+Added: including candidate interviews, inquiry of the person or persons making the recommendation or nomination, engagement of an outside search
+Added: firm to gather additional information, or reliance on the knowledge of the members of the Board of Directors or management.
+Added: In its evaluation
+Added: of director candidates, including the members of the Board eligible for re-election, the Nominating Committee considers a number of factors,
+Added: the current size and composition of the Board of Directors, the needs of the Board of Directors and the respective committees
+Added: of the Board, and such factors as judgment, independence, character and integrity, age, area of expertise, diversity of experience, length
+Added: of service and potential conflicts of interest.
+Added: Nominating Committee of the Board selects director nominees and recommends them to the full Board of Directors.
+Added: In relation to such nomination
+Added: process, the Nominating Committee:
+Added: the criteria for the selection of prospective directors and committee members;
+Added: the composition and size of the Board and its committees to ensure proper expertise and diversity among its members;
+Added: the performance and contributions of directors eligible for re-election;
+Added: the desired qualifications for individual directors and desired skills and characteristics for the Board;
+Added: persons who can provide needed skills and characteristics;
+Added: possible candidates for Board membership;
+Added: any potential conflicts of interests between such candidates and the Company’s interests;
+Added: information concerning the candidates with the Board and solicits input from other directors.
+Added: Nominating Committee has specified the following minimum qualifications that it believes must be met by a nominee for a position on the
+Added: the highest personal and professional ethics and integrity;
+Added: proven achievement and competence in the nominee’s field and
+Added: the ability to exercise sound business judgment;
+Added: skills that are complementary to those of the existing Board;
+Added: the ability to assist
+Added: and support management and make significant contributions to our success;
+Added: the ability to work well with the other directors;
+Added: of the person’s familiarity with the issues affecting our business;
+Added: an understanding of the fiduciary responsibilities that are
+Added: required of a member of the Board of Directors;
+Added: and the commitment of time and energy necessary to diligently carry out those responsibilities.
+Added: A candidate for director must agree to abide by our Code of Ethics and Conduct.
+Added: completing its evaluation, the Nominating Committee makes a recommendation to the full Board of Directors as to the persons who should
+Added: be nominated to the Board, and the Board of Directors determines the nominees after considering the recommendation and report of the
+Added: Nominating Committee is comprised of two Directors, whom the Board considers to be independent under the applicable rules and listing
+Added: standards of Nasdaq and SEC rules and regulations.
+Added: The Nominating Committee held one meeting during the year ended December 31, 2022.
+Added: The members of our Nominating Committee are Leroy C.
+Added: Richie (Chairman) and Michael J.
+Added: of Directors’ Role in the Oversight of Risk Management
+Added: face a variety of risks, including credit, liquidity, and operational risks.
+Added: In fulfilling its risk oversight role, our Board of Directors
+Added: focuses on the adequacy of our risk management process and overall risk management system.
+Added: Our Board of Directors believes that an effective
+Added: risk management system will (i) adequately identify the material risks that we face in a timely manner;
+Added: (ii) implement appropriate risk
+Added: management strategies that are responsive to our risk profile and specific material risk exposures;
+Added: (iii) integrate consideration of
+Added: risk and risk management into our business decision-making;
+Added: and (iv) include policies and procedures that adequately transmit necessary
+Added: information regarding material risks to senior executives and, as appropriate, to the Board or relevant committee.
+Added: Board of Directors has designated the Audit Committee to take the lead in overseeing risk management at the Board of Directors level.
+Added: Accordingly, the Audit Committee schedules time for periodic review of risk management, in addition to its other duties.
+Added: In this role,
+Added: the Audit Committee receives reports from management, independent registered public accounting firm, outside legal counsel, and other
+Added: advisors, and strives to generate serious and thoughtful attention to our risk management process and system, the nature of the material
+Added: risks we face, and the adequacy of our policies and procedures designed to respond to and mitigate these risks.
+Added: the Board of Directors has assigned the primary risk oversight to the Audit Committee, it also periodically receives information about
+Added: our risk management system and the most significant risks that we face.
+Added: This is principally accomplished through Audit Committee reports
+Added: to the Board of Directors and summary versions of the briefings provided by management and advisors to the Audit Committee.
+Added: addition to the formal compliance program, our Board of Directors and the Audit Committee encourage management to promote a corporate
+Added: culture that understands risk management and incorporates it into our overall corporate strategy and day-to-day business operations.
+Added: Our risk management structure also includes an ongoing effort to assess and analyze the most likely areas of future risk for us.
+Added: result, the Board of Directors and the Audit Committee periodically ask our executives to discuss the most likely sources of material
+Added: future risks and how we are addressing any significant potential vulnerability.
+Added: Leadership Structure
+Added: Board of Directors does not have a policy on whether the roles of Chief Executive Officer and Chairman of the Board of Directors should
+Added: be separate and, if they are to be separate, whether the Chairman of the Board should be selected from the non-employee directors or
+Added: be an employee.
+Added: Our Board of Directors believes that it should be free to make a choice from time to time in any manner that is in the
+Added: best interest of us and our stockholders.
+Added: The Board of Directors believes that Mr.
+Added: Ross’s service as both Chief Executive Officer
+Added: and Chairman of the Board is in the best interest of us and our stockholders.
+Added: Ross possesses detailed and in-depth knowledge of the
+Added: issues, opportunities and challenges we face and is thus best positioned to develop agendas, with the input of Mr.
+Added: Richie, the lead independent
+Added: director, to ensure that the Board’s time and attention are focused on the most critical matters.
+Added: His combined role enables decisive
+Added: leadership, ensures clear accountability, and enhances our ability to communicate our message and strategy clearly and consistently to
+Added: our stockholders, employees, customers, and suppliers, particularly during times of turbulent economic and industry conditions.
+Added: Board of Directors also believes that a lead independent director is part of an effective Board leadership structure.
+Added: To this end, the
+Added: Board has appointed Mr.
+Added: Richie as the lead independent director.
+Added: The independent directors meet regularly in executive sessions at which
+Added: only they are present, and the lead independent director chairs those sessions.
+Added: As the lead independent director, Mr.
+Added: Richie calls meetings
+Added: of the independent directors as needed;
+Added: sets the agenda for meetings of the independent directors;
+Added: presides at meetings of the independent
+Added: is the principal liaison on Board issues between the independent directors and the Chairman and between the independent directors
+Added: and management;
+Added: provides feedback to the Chairman and management on the quality, quantity and timeliness of information sent to the Board;
+Added: is a member of the Compensation Committee that evaluates the CEO’s performance;
+Added: and oversees the directors’ evaluation of
+Added: the Board’s overall performance.
+Added: The Nominating Committee and the Board believe that its leadership structure, which includes the
+Added: appointment of a lead independent director, is appropriate because it, among other things, provides for an independent director who gives
+Added: board member leadership and each of the directors, other than Mr.
+Added: Ross, is independent.
+Added: Our Board of Directors believes that the independent
+Added: directors provide effective oversight of management.
+Added: Communications with the Board of Directors
+Added: may communicate with the Board of Directors by writing to us as follows:
+Added: Digital Ally, Inc., attention:
+Added: Corporate Secretary, 14001 Marshall
+Added: Drive, Lenexa, Kansas 66215.
+Added: Stockholders who would like their submission directed to a member of the Board of Directors may so specify
+Added: and the communication will be forwarded as appropriate.
+Added: for Director Recommendations and Nominations
+Added: Nominating Committee will consider candidates for Board membership suggested by Board members, management and our stockholders.
+Added: of our Nominating Committee is to consider recommendations for candidates to the Board of Directors from any stockholder of record in
+Added: accordance with our Bylaws.
+Added: A director candidate recommended by our stockholders will be considered in the same manner as a nominee recommended
+Added: by a Board member, management or other sources.
+Added: In addition, a stockholder may nominate a person directly for election to the Board of
+Added: Directors at an annual meeting of stockholders, provided the stockholder meets the requirements set forth in our Bylaws.
+Added: We do not pay
+Added: a fee to any third party to identify or evaluate or assist in identifying or evaluating potential nominees.
+Added: Recommendations for Director Nominations .
+Added: Stockholder recommendations for director nominations may be submitted to the
+Added: Company at the following address:
+Added: Digital Ally, Inc., Attention:
+Added: Corporate Secretary, 14001 Marshall Drive, Lenexa, Kansas 66215.
+Added: recommendations will be forwarded to the Nominating Committee for consideration, provided that they are accompanied by sufficient information
+Added: to permit the Board to evaluate the qualifications and experience of the nominees, and they are in time for the Nominating Committee
+Added: to do an adequate evaluation of the candidate before the Annual Meeting.
+Added: The submission must be accompanied by a written consent of the
+Added: individual to stand for election if nominated by the Board of Directors and to serve if elected and to cooperate with a background check.
+Added: Nominations of Directors.
+Added: Our Bylaws provide that, in order for a stockholder to nominate a director at an annual meeting of
+Added: stockholders, the stockholder must give timely written notice to our Secretary and such notice must be received at our principal executive
+Added: offices not less than one-hundred-and-twenty (120) days before the date of our release of the proxy statement to stockholders in connection
+Added: with our previous year’s annual meeting of stockholders.
+Added: Such stockholder’s notice shall include, with respect to each person
+Added: whom the stockholder proposes to nominate for election as a director, all information relating to such nominee that is required under
+Added: the Exchange Act, including such person’s written consent to being named in the proxy statement as a nominee and serving as a director,
+Added: and cooperating with a background investigation.
+Added: In addition, the stockholder must include in such notice the name and address, as they
+Added: appear on our records, of the stockholder proposing the nomination of such person, and the name and address of the beneficial owner,
+Added: if any, on whose behalf the nomination is made, the class and number of shares of our capital stock that are owned beneficially and of
+Added: record by such stockholder of record and by the beneficial owner, if any, on whose behalf the nomination is made, and any material interest
+Added: or relationship that such stockholder of record and/or the beneficial owner, if any, on whose behalf the nomination is made may respectively
+Added: have in such business or with such nominee.
+Added: At the request of the Board of Directors, any person nominated for election as a director
+Added: shall furnish to our Secretary the information required to be set forth in a stockholder’s notice of nomination that pertains to
+Added: be timely in the case of a special meeting or if the date of the annual meeting is changed by more than thirty (30) days from such anniversary
+Added: date, a stockholder’s notice must be received at our principal executive offices no later than the close of business on the tenth
+Added: (10 th ) day following the earlier of the day on which notice of the meeting date was mailed or public disclosure of the meeting
+Added: date was made.
+Added: Compensation Committee Interlocks and Insider Participation
+Added: None of our executive officers serves, or in the past has served, as a
+Added: member of the Compensation Committee.
+Added: None of the members of our Compensation Committee is, or has ever been, an officer or employee of
+Added: of Ethics and Conduct
+Added: Board of Directors has adopted a Code of Ethics and Conduct that is applicable to all of our employees, officers and directors.
+Added: Our Code of Ethics and Conduct is intended to ensure that our employees, officers and directors act in accordance with the highest
+Added: ethical standards.
+Added: The Code of Ethics and Conduct is available on the Investor Relations page of our website at http://www.digitalally.com
+Added: and the Code of Ethics and Conduct was filed as an exhibit to our Annual Report on Form 10-KSB filed March 4, 2008.
Compensation.
−Removed: information required by Item is incorporated herein by reference to our 2022 Proxy Statement.
+Added: following table presents information concerning the total compensation of the Company’s Chief Executive Officer (“CEO”),
+Added: Chief Financial Officer (“CFO”) and Chief Operating Officer (“COO”) and collectively with the CEO and the CFO,
+Added: the “Named Executive Officers”) for services rendered to the Company in all capacities for the years ended December 31, 2022
+Added: and 2021, as required by Item 402(m)(2) of Regulation S-K.
+Added: Compensation Table
+Added: and Principal Position
+Added: other compensation ($) (2)
+Added: CEO and President
+Added: Treasurer and Secretary
+Added: Represents aggregate grant date fair value pursuant to ASC Topic 718 for the respective year for stock options granted.
+Added: to Note 14 to the consolidated financial statements for a further description of the awards and the underlying assumptions utilized to
+Added: determine the amount of grant date fair value related to such grants.
+Added: Amounts included in all other compensation include the following items:
+Added: the employer contribution to the Company’s 401(k) Retirement
+Added: Savings Plan (the “401(k) Plan”) on behalf of the named executive.
+Added: We are required to provide a 100% matching contribution
+Added: for all who elect to contribute up to 3% of their compensation to the plan and a 50% matching contribution for all employees’ elective
+Added: deferral between 4% and 5%.
+Added: The employee (i) is 100% vested at all times in the employee contributions and employer matching contributions;
+Added: (ii) receives Company paid healthcare insurance;
+Added: (iii) receives Company paid contributions to health savings accounts;
+Added: and (iv) receives
+Added: Company paid life, accident and disability insurance.
+Added: See “All Other Compensation Table” below.
+Added: Stock awards include the following restricted stock granted during 2021 to Mr.
+Added: 15,000 shares at $55.20 per share that vest 50%
+Added: on January 6, 2022 and 50% on January 6, 2023, subject to Mr.
+Added: Ross remaining an employee of the Company at that point in time.
+Added: Stock awards include the following restricted stock granted during 2021 to Mr.
+Added: 7,500 shares at $55.20 per share that vest 50%
+Added: on January 6, 2022 and 50% on January 6, 2023, subject to Mr.
+Added: Heckman remaining an employee of the Company at that point in time.
+Added: Stock awards include the following restricted stock granted during 2021 to Mr.
+Added: 2,500 shares at $25.20 per share that vest ratably
+Added: over the two-year period ending September 20, 2023.
+Added: Stock awards include the following restricted stock granted during 2022 to Mr.
+Added: 17,500 shares at $21.40 per share that vest 50%
+Added: on January 7, 2023 and 50% on January 7, 2024, subject to Mr.
+Added: Ross remaining an employee of the Company at that point in time.
+Added: Stock awards include the following restricted stock granted during 2022 to Mr.
+Added: 3,750 shares at $21.40 per share that on January
+Added: 7, 2023, subject to Mr.
+Added: Heckman remaining an employee of the Company at that point in time.
+Added: Stock awards include the following restricted stock granted during 2022 to Mr.
+Added: 5,000 shares at $21.40 per share that vest 20% annually
+Added: on the anniversary of January 7 from 2023 to 2027, subject to Mr.
+Added: Han remaining an employee of the Company at that point in time.
+Added: Han was appointed Chief Operating Officer on December 13, 2021, thus Mr.
+Added: Han’s 2021 compensation was set by management prior
+Added: to his appointment as a named executive officer of the Company.
+Added: Other Compensation Table
+Added: and Principal Position
+Added: contributions
+Added: CEO and President
+Added: Treasurer and Secretary
+Added: Our executive compensation plan is based on attracting and retaining qualified professionals who possess the skills and
+Added: leadership necessary to enable us to achieve earnings and profitability growth to satisfy its stockholders.
+Added: We must, therefore, create
+Added: incentives for these executives to achieve both our and individual performance objectives using performance-based compensation programs.
+Added: No one component is considered by itself, but all forms of the compensation package are considered in total.
+Added: Wherever possible, objective
+Added: measurements will be utilized to quantify performance, but many subjective factors still come into play when determining performance.
+Added: The main elements of its compensation package consist of base salary, stock options or restricted stock awards and
+Added: The base salary for each executive officer is reviewed and compared to the prior year, with considerations given for
+Added: increase or decrease.
+Added: The review is generally on an annual basis but may take place more often in the discretion of the Compensation
+Added: January 7, 2021, the Compensation Committee restored the annual base salaries of Stanton E.
+Added: Ross, President and Chief Executive Officer,
+Added: Heckman, Chief Financial Officer, Treasurer and Secretary, at $250,000 and $230,000, respectively for 2021.
+Added: Compensation Committee plans to review the base salaries for possible adjustments on an annual basis.
+Added: Base salary adjustments will be
+Added: based on both individual and our performances and will include both objective and subjective criteria specific to each executive’s
+Added: role and responsibility with us.
+Added: Options and Restricted Stock Awards.
+Added: The Compensation Committee determined stock option and restricted stock awards based on
+Added: numerous factors, some of which include responsibilities incumbent with the role of each executive with us, tenure with us, as well as
+Added: our performance.
+Added: The vesting period of options and restricted stock is also tied, in some instances, to our performance directly related
+Added: to certain executive’s responsibilities with us.
+Added: The Compensation Committee determined that Messrs.
+Added: Ross and Heckman were eligible
+Added: for awards of stock options or restricted stock in 2021 based on their performance.
+Added: Refer to the “Grants of Plan-Based Awards”
+Added: table below for restricted stock awards made in 2021.
+Added: The Committee also determined that Messrs.
+Added: Ross, Heckman, and Han would be eligible
+Added: in 2022 for awards of restricted stock or stock options.
+Added: The Compensation Committee determined to award bonuses to each of the executive officers in 2022 and 2021, as set forth in the
+Added: foregoing table.
+Added: Refer to the “Summary Compensation Table” above for the bonuses paid to Messrs.
+Added: Ross and Heckman in 2022
+Added: In fiscal 2022, Messrs.
+Added: Ross and Heckman were eligible for bonuses of up to $250,000 and $120,000, respectively.
+Added: awarded a partial 2022 bonus of $100,000.
+Added: The Compensation Committee reviews each executive officer’s performance on a quarterly
+Added: basis and determines what, if any, portion of the bonus he has earned and will be paid as of such point.
+Added: In July 2008, we amended and restated our 401(k) Plan.
+Added: The amended 401(k) Plan requires us to provide a 100% matching contribution
+Added: for employees who elect to contribute up to 3% of their compensation to the plan and a 50% matching contribution for employees’
+Added: elective deferrals between 4% and 5%.
+Added: We have made matching contributions for executives who elected to contribute to the 401(k) Plan
+Added: Each participant is 100% vested at all times in employee and employer matching contributions.
+Added: As of December 31, 2022, a
+Added: total of 23,120 shares of our Common Stock were held in the 401(k) Plan.
+Added: Heckman, as trustee of the 401(k) Plan, holds the voting
+Added: power as to the shares of our Common Stock held in the 401(k) Plan.
+Added: We have no profit-sharing plan in place for our employees.
+Added: we may consider adding such a plan to provide yet another level of compensation to our compensation plan.
+Added: following table presents information concerning the grants of plan-based awards to the Named Executive Officers during the year ended
+Added: December 31, 2022:
+Added: of Plan-Based Awards
+Added: shares of stock
+Added: CEO and President
+Added: Treasurer and Secretary
+Added: These restricted stock awards were made under the Digital Ally, Inc.
+Added: Stock Option and Restricted Stock Plans and vest over a two-year
+Added: period (50% on January 7, 2023 and 50% on January 7, 2024) contingent upon whether the individual is still employed by us at that point.
+Added: These restricted stock awards were made under the Digital Ally, Inc.
+Added: Stock Option and Restricted Stock Plans and vest over a one-year
+Added: period contingent upon whether the individual is still employed by us at that point.
+Added: These restricted stock awards were made under the Digital Ally, Inc.
+Added: Stock Option and Restricted Stock Plans and vest over a five-year
+Added: period (20% on each anniversary of January 7 from 2023 to 2027) contingent upon whether the individual is still employed by us at that
+Added: Stock awards noted represent the aggregate amount of grant date fair value as determined under ASC Topic 718.
+Added: Please refer to Note 14
+Added: to the consolidated financial statements that appear in our Annual Report on Form 10-K, filed with the SEC on April 15, 2022, for a further
+Added: description of the awards and the underlying assumptions utilized to determine the amount of grant date fair value related to such grants.
+Added: Termination of Employment and Change-in-Control Arrangements
+Added: do not have any employment agreements with any of our executive officers.
+Added: However, on December 23, 2008, we entered into retention agreements
+Added: with the following executive officers:
+Added: Ross and Thomas J.
+Added: In April 2018 we amended these agreements.
+Added: Agreements - Potential Payments upon Termination or Change of Control
+Added: following table sets forth for each named executive officer potential post-employment payments and payments on a change in control and
+Added: assumes that the triggering event took place on January 1, 2023 and that the amendments to the retention agreements of each person were
+Added: Agreement Compensation
+Added: retention agreements guarantee the executive officers’ specific payments and benefits upon a Change in Control of the Company.
+Added: The retention agreements also provide for specified severance benefits if, after a Change in Control of the Company occurs, the executive
+Added: officer voluntarily terminates employment for “Good Reason” or is involuntarily terminated without “Cause.”
+Added: the retention agreements, a “Change in Control” means (i) one party alone, or acting with others, has acquired or gained
+Added: control over more than 50% of the voting shares of the Company;
+Added: (ii) the Company merges or consolidates with or into another entity or
+Added: completes any other corporate reorganization, if more than 50% of the combined voting power of the surviving entity’s securities
+Added: outstanding immediately after such merger, consolidation or other reorganization is owned by persons who were not stockholders of the
+Added: Company immediately prior to such merger, consolidation or other reorganization;
+Added: (iii) a majority of the Board of Directors is replaced
+Added: and/or dismissed by the stockholders of the Company without the recommendation of or nomination by the Company’s current Board
+Added: of Directors;
+Added: (iv) the Company’s Chief Executive Officer (the “CEO”) is replaced and/or dismissed by stockholders without
+Added: the approval of the Board of Directors;
+Added: or (v) the Company sells, transfers or otherwise disposes of all or substantially all of the
+Added: consolidated assets of the Company and the Company does not own stock in the purchaser or purchasers having more than 50% of the voting
+Added: power of the entity owning all or substantially all of the consolidated assets of the Company after such purchase.
+Added: Reason” means either (i) a material adverse change in the executive’s status as an executive or other key employee of the
+Added: Company, including without limitation, a material adverse change in the executive’s position, authority, or aggregate duties or
+Added: responsibilities;
+Added: (ii) any adverse change in the executive’s base salary, target bonus or benefits;
+Added: or (iii) a request by the Company
+Added: to materially change the executive’s geographic work location.
+Added: means (i) the executive has acted in bad faith and to the detriment of the Company;
+Added: (ii) the executive has refused or failed to act in
+Added: accordance with any specific lawful and material direction or order of his or her supervisor;
+Added: (iii) the executive has exhibited, in regard
+Added: to employment, unfitness or unavailability for service, misconduct, dishonesty, habitual neglect, incompetence, or has committed an act
+Added: of embezzlement, fraud or theft with respect to the property of the Company;
+Added: (iv) the executive has abused alcohol or drugs on the job
+Added: or in a manner that affects the executive’s job performance;
+Added: and/or (v) the executive has been found guilty of or has plead nolo
+Added: contendere to the commission of a crime involving dishonesty, breach of trust, or physical or emotional harm to any person.
+Added: termination for Cause, the Company shall give the executive written notice of the reason for such potential termination and provide the
+Added: executive a 30-day period to cure such conduct or act or omission alleged to provide grounds for such termination.
+Added: any Change in Control occurs and the executive continues to be employed as of the completion of such Change in Control, upon completion
+Added: of such Change in Control, as payment for the executive’s additional efforts during such Change in Control, the Company shall pay
+Added: the executive a Change in Control benefit payment equal to three months of the his base salary at the rate in effect immediately prior
+Added: to the Change in Control completion date, payable in a lump sum net of required tax withholdings.
+Added: If any Change in Control occurs, and
+Added: if, during the one-year period following the Change in Control, the Company terminates the executive’s employment without Cause
+Added: or the executive submits a resignation for Good Reason (the effective date of such termination or resignation, the “Termination
+Added: Date”), then:
+Added: Company shall pay the executive severance pay equal to 12 months of his base salary at the higher of the rate in effect immediately
+Added: prior to the Termination Date or the rate in effect immediately prior to the occurrence of the event or events constituting Good
+Added: Reason, payable on the Termination Date in a lump sum net of required tax withholdings, plus all other amounts then payable by the
+Added: Company to the executive less any amounts then due and owing from the executive to the Company;
+Added: Company shall provide continuation of the executive’s health benefits at the Company’s expense for 18 months following
+Added: the Termination Date;
+Added: executive’s outstanding employee stock options shall fully vest and be exercisable for a 90-day period following the Termination
+Added: executive is not entitled to the above severance benefits for a termination based on death or disability, resignation without Good Reason
+Added: or termination for Cause.
+Added: Following the Termination Date, the Company shall also pay the executive all reimbursements for expenses in
+Added: accordance with the Company’ policies, within ten days of submission of appropriate evidence thereof by the executive.
+Added: following table presents information concerning the outstanding equity awards for the Named Executive Officers as of December 31, 2022:
+Added: Equity Awards at Fiscal Year-End
+Added: unexercisable
+Added: CEO and President
+Added: Treasurer and Secretary
+Added: These stock option and restricted stock awards were made under the Digital Ally, Inc.
+Added: Stock Option and Restricted Stock Plans and vest
+Added: over the prescribed period contingent upon whether the individual is still employed by the Company at that point.
+Added: Market value based upon the closing market price of $4.60 on December 31, 2022.
+Added: following table presents information concerning the stock options exercised and the vesting of restricted stock awards during 2021 for
+Added: the Named Executive Officers for the year ended December 31, 2022:
+Added: Option Exercises and Restricted Stock Vested
+Added: Option Awards
+Added: Number of Shares acquired realized on exercise (#)
+Added: Value realized
+Added: on exercise ($)
+Added: Chairman, CEO and President
+Added: $ 160,500 (1)
+Added: CFO, Treasurer and Secretary
+Added: on the closing market price of our Common Stock of $21.40 on January 7, 2022, the date of vesting for 7,500 shares of Common Stock
+Added: Ross, and 3,750 shares of Common Stock for Mr.
+Added: on the closing market price of our Common Stock of $12.00 on September 20, 2022, the date of vesting for 1,250 shares of Common Stock
+Added: number of stock options and restricted stock awards that an employee, director, or consultant may receive under our Plans (defined below
+Added: under “Information Regarding Plans and Other Arrangements Not Subject to Security Holder Action”) is in the discretion of
+Added: the administrator and therefore cannot be determined in advance.
+Added: The Board of Directors’ policy in 2022 was to grant officers an
+Added: award of 17,500 restricted shares of Common Stock to our CEO/President and 3,750 restricted shares of Common Stock to our CFO/Treasurer
+Added: and each non-employee director an award of options to purchase 5,000 shares of Common Stock, all subject to vesting requirements.
+Added: following table sets forth (a) the aggregate number of shares of Common Stock subject to options granted under the Plans during the year
+Added: ended December 31, 2022 and (b) the average per share exercise price of such options.
+Added: Options and Restricted Stock Grants
+Added: Name of Individual or Group
+Added: Number of Restricted
+Added: Shares of Common
+Added: Stock Granted
+Added: Share Exercise
+Added: Ross, Chairman of the Board of Directors, CEO & President
+Added: Richie, Director
+Added: Hutchins, Director
+Added: Caulfield, Director
+Added: Heckman, Vice President, CFO, Treasurer & Secretary
+Added: All executive officers, as a group
+Added: All directors who are not executive officers, as a group
+Added: All employees who are not executive officers, as a group
+Added: non-employee directors received the stock option grants noted in the “Director Compensation” table below for their service
+Added: on the Board of Directors in 2022, including on the Audit, Nominating and Compensation Committees.
+Added: July 2021, we granted to Messrs.
+Added: Richie, Caulfield and Hutchins each options exercisable to acquire 5,000 shares of Common Stock at an
+Added: exercise price of $33.40 per share for their service on the Board of Directors until the next annual meeting of stockholders with vesting
+Added: to occur ratably through May 31, 2022, provided each person has remained a director at such dates.
+Added: compensation for the year ended December 31, 2022 was as follows:
+Added: Fees earned or paid in
+Added: Ross, Chairman of the Board of Directors (1)
+Added: a Named Executive Officer, Mr.
+Added: Ross’s compensation and option awards are fully reflected in the “Summary Compensation”
+Added: table, and elsewhere under “Executive Compensation.” He did not receive compensation, stock awards or options for his
+Added: services as a director.
+Added: Option and Restricted Stock Grants to Directors
+Added: Number of Restricted Shares of Common Stock Granted
+Added: Number of Options Granted
+Added: Average per Share Exercise Price
+Added: Ross, Chairman of the Board of Directors
+Added: Richie, Director
+Added: Hutchins, Director
+Added: Caulfield, Director
+Added: Authorized for Issuance Under Equity Compensation Plans
+Added: Board of Directors adopted the 2005 Stock Option and Restricted Stock Plan (the “2005 Plan”) on September 1, 2005.
+Added: Plan authorized us to reserve 15,625 shares of our Common Stock for issuance upon exercise of options and grant of restricted stock awards.
+Added: The 2005 Plan terminated in 2015 with 1,078 shares of Common Stock reserved for awards that are now unavailable for issuance.
+Added: Stock options
+Added: granted under the 2005 Plan that remain unexercised and outstanding as of December 31, 2022 total 284.
+Added: January 17, 2006, our Board adopted the 2006 Stock Option and Restricted Stock Plan (the “2006 Plan”).
+Added: The 2006 Plan authorizes
+Added: us to reserve 9,375 shares of Common Stock for future grants under it.
+Added: The 2006 Plan terminated in 2016 with 2,739 shares of Common Stock
+Added: reserved for awards that are now unavailable for issuance.
+Added: Stock options granted under the 2006 Plan that remain unexercised and outstanding
+Added: as of December 31, 2022 total 531.
+Added: January 24, 2007, our Board adopted the 2007 Stock Option and Restricted Stock Plan (the “2007 Plan”).
+Added: The 2007 Plan authorizes
+Added: us to reserve 9,375 shares of Common Stock for future grants under it.
+Added: The 2007 Plan terminated in 2017 with 4,733 shares of Common Stock
+Added: reserved for awards that are now unavailable for issuance.
+Added: There are no stock options granted under the 2007 Plan that remain unexercised
+Added: and outstanding as of December 31, 2022.
+Added: January 2, 2008, our Board adopted the 2008 Stock Option and Restricted Stock Plan (the “2008 Plan”).
+Added: The 2008 Plan authorizes
+Added: us to reserve 6,250 shares of Common Stock for future grants under it.
+Added: The 2008 Plan terminated in 2018 with 2,025 shares of Common Stock
+Added: reserved for awards that are now unavailable for issuance.
+Added: There are no stock options granted under the 2008 Plan that remain unexercised
+Added: and outstanding as of December 31, 2022.
+Added: March 18, 2011, our Board adopted the 2011 Stock Option and Restricted Stock Plan (the “2011 Plan”).
+Added: The 2011 Plan authorizes
+Added: us to reserve 3,125 shares of Common Stock for future grants under it.
+Added: At December 31, 2022, there were 438 shares of Common Stock reserved
+Added: for awards available for issuance under the 2011 Plan.
+Added: Stock options granted under the 2011 Plan that remain unexercised and outstanding
+Added: as of December 31, 2022 total 50.
+Added: March 22, 2013, our Board adopted the 2013 Stock Option and Restricted Stock Plan (the “2013 Plan”).
+Added: The 2013 Plan was amended
+Added: on March 28, 2014 and November 14, 2014 to increase the number of shares of Common Stock authorized and reserved for issuance under the
+Added: 2013 Plan to a total of 15,000.
+Added: At December 31, 2022, there were no shares of Common Stock reserved for awards available for issuance
+Added: under the 2013 Plan.
+Added: Stock options granted under the 2013 Plan that remain unexercised and outstanding as of December 31, 2022 total
+Added: March 27, 2015, our Board of Directors adopted the 2015 Stock Option and Restricted Stock Plan (the “2015 Plan”).
+Added: Plan was amended on February 25, 2016 and May 31, 2017 to increase the number of shares of Common Stock authorized and reserved for issuance
+Added: under the 2015 Plan to a total of 62,500.
+Added: At December 31, 2022, there were no shares of Common Stock reserved for awards available for
+Added: issuance under the 2015 Plan, as amended.
+Added: Stock options granted under the 2015 Plan that remain unexercised and outstanding as of December
+Added: 31, 2022 total 6,500.
+Added: April 12, 2018, our Board of Directors adopted the 2018 Stock Option and Restricted Stock Plan (the “2018 Plan”).
+Added: Plan was amended on May 21, 2019 to increase the number of shares of Common Stock authorized and reserved for issuance under the 2018
+Added: Plan to a total of 87,500.
+Added: At December 31, 2022, there were 31,275 shares of Common Stock reserved for awards available for issuance
+Added: under the 2018 Plan.
+Added: Stock options granted under the 2018 Plan that remain unexercised and outstanding as of December 31, 2022 total
+Added: Board of Directors adopted the 2020 Stock Option and Restricted Stock Plan (the “2020 Plan”) on June 30, 2020 and the Company’s
+Added: stockholders approved the 2020 Plan at the Annual Meeting held on September 9, 2020.
+Added: The Company’s stockholders approved an amendment
+Added: to the 2020 Plan at the Annual Meeting held on June 22, 2021 which increased the number of shares of Common Stock authorized and reserved
+Added: for issuance under the 2020 Plan to a total of 125,000.
+Added: At December 31, 2022, there were 12,042 shares of Common Stock reserved for awards
+Added: available for issuance under the 2020 Plan.
+Added: Stock options granted under the 2020 Plan that remain unexercised and outstanding as of December
+Added: 31, 2022 total 29,000.
+Added: Board of Directors adopted the 2022 Stock Option and Restricted Stock Plan (the “2022 Plan”) on October 28, 2022 and the
+Added: Company’s stockholders approved the 2022 Plan at the Annual Meeting held on December 7, 2022.
+Added: The number of shares of Common Stock
+Added: authorized and reserved for issuance under the 2022 Plan totals 125,000.
+Added: At December 31, 2022, there were no shares of Common Stock reserved
+Added: for awards available for issuance under the 2022 Plan.
+Added: Stock options granted under the 2022 Plan that remain unexercised and outstanding
+Added: as of December 31, 2022 total 125,000.
+Added: 2005 Plan, 2006 Plan, 2007 Plan, 2008 Plan, 2011 Plan, 2013 Plan, 2015 Plan, 2018 Plan, 2020 Plan, and 2022 Plan are collectively referred
+Added: to as the “Plans.”
+Added: Plans authorize us to grant (i) to the key employees incentive stock options (except for the 2007 Plan) to purchase shares of Common
+Added: Stock and non-qualified stock options to purchase shares of Common Stock and restricted stock awards, and (ii) to non-employee directors
+Added: and consultants’ non-qualified stock options and restricted stock.
+Added: The Compensation Committee of our Board (the “Compensation
+Added: Committee”) administers the Plans by making recommendations to the Board or determinations regarding the persons to whom options
+Added: or restricted stock should be granted and the amount, terms, conditions and restrictions of the awards.
+Added: Plans allow for the grant of incentive stock options (except for the 2007 Plan), non-qualified stock options and restricted stock awards.
+Added: Incentive stock options granted under the Plans must have an exercise price at least equal to 100% of the fair market value of the Common
+Added: Stock as of the date of grant.
+Added: Incentive stock options granted to any person who owns, immediately after the grant, stock possessing
+Added: more than 10% of the combined voting power of all classes of our stock, or of any parent or subsidiary corporation, must have an exercise
+Added: price at least equal to 110% of the fair market value of the Common Stock on the date of grant.
+Added: Non-statutory stock options may have
+Added: exercise prices as determined by our Compensation Committee.
+Added: Compensation Committee is also authorized to grant restricted stock awards under the Plans.
+Added: A restricted stock award is a grant of shares
+Added: of the Common Stock that is subject to restrictions on transferability, risk of forfeiture and other restrictions and that may be forfeited
+Added: in the event of certain terminations of employment or service prior to the end of a restricted period specified by the Compensation Committee.
+Added: have filed various registration statements on Form S-8 and amendments to previously filed Form S-8’s with the Securities and Exchange
+Added: Commission (the “SEC”), which registered a total of 408,750 shares of Common Stock issued or to be issued underlying the
+Added: awards under the Plans.
+Added: The following table sets forth
+Added: certain information regarding the Plans as of December 31, 2022:
+Added: Equity Compensation Plan Information
+Added: Plan category
+Added: Number of securities to be issued upon exercise of outstanding options, warrants and rights (a)
+Added: Weighted-average exercise price of outstanding options, warrants and rights (b)
+Added: Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) (c)
+Added: Equity compensation plans approved by stockholders
+Added: Equity compensation plans not approved by stockholders
+Added: Total all plans
Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.
−Removed: information required by Item 12 is incorporated
−Removed: herein by reference to our 2022 Proxy Statement.
−Removed: about our Plans is incorporated herein by reference to Part II, Item 5 of this Annual Report on Form 10-K.
+Added: following table sets forth, as of March 31, 2023, information regarding beneficial ownership of our Common Stock for:
+Added: person, or group of affiliated persons, known by us to beneficially own more than 5% of our Common Stock;
+Added: of our executive officers;
+Added: of our directors;
+Added: of our current executive officers and directors as a group
+Added: ownership is determined according to the rules of the SEC and generally means that a person has beneficial ownership of a security if
+Added: he, she or it possesses sole or shared voting or investment power of that security, including securities that are currently exercisable
+Added: or exercisable within sixty (60) days of March 31, 2023.
+Added: Except as indicated by the footnotes below, we believe, based on the information
+Added: furnished to us, that the persons named in the table below have sole voting and investment power with respect to all shares of Common
+Added: Stock shown that they beneficially own, subject to community property laws where applicable.
+Added: Stock subject to securities currently exercisable or exercisable within sixty (60) days of March 31, 2023 are deemed to be outstanding
+Added: for computing the percentage ownership of the person holding such securities and the percentage ownership of any group of which the holder
+Added: is a member but are not deemed outstanding for computing the percentage of any other person.
+Added: otherwise indicated, the address of each beneficial owner listed in the table below is c/o Digital Ally, Inc., 14001 Marshall Drive.,
+Added: Lenexa, KS 66215.
+Added: Number of Shares of Common
+Added: Stock Beneficially Owned (1)
+Added: 5% or Greater Stockholders:
+Added: Executive Officers and Directors:
+Added: Caulfield (5)
+Added: All executive officers and directors as a group (five individuals)
+Added: less than 1%.
+Added: on 2,755,170 shares of Common Stock issued and outstanding as of March 31, 2023 and, with respect only to the ownership by all executive
+Added: officers and directors as a group.
+Added: Ross’s total shares of Common Stock include 26,250 restricted shares that are subject to forfeiture to us.
+Added: Richie’s total shares of Common Stock include 16,250 shares of Common Stock to be received upon the exercise of vested options.
+Added: Hutchins’ total shares of Common Stock include 16,250 shares of Common Stock to be received upon the exercise of vested options.
+Added: Caulfield’s total shares of Common Stock include 16,250 shares of Common Stock to be received upon the exercise of vested options.
+Added: Heckman’s total shares of Common Stock include (i) 3,750 restricted shares that are subject to forfeiture to us and (ii) 23,120
+Added: shares of Common Stock held in the Company’s 401(k) Plan (on December 31, 2022) as to which Mr.
+Added: Heckman has voting power as
+Added: trustee of the 401(k) Plan.
+Added: Han’s total shares of Common Stock include (i) 10,250 restricted shares that are subject to forfeiture to us and (ii) 331
+Added: shares of Common Stock to be received upon the exercise of vested options.
Relationships and Related Transactions, and Director Independence.
−Removed: information required by Item 13 is incorporated
−Removed: herein by reference to our 2022 Proxy Statement.
+Added: with Managing Member of Nobility Healthcare
+Added: January 27, 2022, the Board of Directors appointed Christian J.
+Added: Hoffmann, III as a member of the Board, effective immediately.
+Added: is a principal owner and manager of Nobility, LLC which is currently the managing member of our consolidated subsidiary Nobility Healthcare,
+Added: Company has advanced a total of $158,384 in the form of a working capital loan to Nobility, LLC in order to fund capital expenditures
+Added: necessary for the initial growth of the joint venture during 2022.
+Added: The outstanding balance of the working capital loan was $138,384 as
+Added: of December 31, 2022 and the Company anticipates full repayment of this advance during the year ended December 31, 2023.
+Added: paid distributions to the noncontrolling in consolidated subsidiary totaling $15,692 and $-0-, for the years ended December 31, 2022
+Added: and 2021, respectively.
+Added: August 1, 2022, Mr.
+Added: Hoffmann resigned as a member of the Board, effective immediately.
+Added: He remains as a principal owner and manager of
+Added: Nobility, LLC.
Accountant Fees and Services.
−Removed: information required by Item 14 is incorporated herein by reference to our 2022 Proxy Statement.
+Added: following table is a summary of the fees billed to us by RBSM LLP for the fiscal years ended December 31, 2022 and 2021:
+Added: Audit-related fees
+Added: All other fees
+Added: Such amount consists of fees billed for professional services rendered in connection with the audit of our annual
+Added: financial statements and review of the interim financial statements included in our quarterly reports.
+Added: It also includes services that
+Added: are normally provided by our independent registered public accounting firms in connection with statutory and regulatory filings or engagements.
+Added: Audit-Related
+Added: Consists of fees billed for assurance and related services that are reasonably related to the performance of the
+Added: audit or review of our financial statements and are not reported under “Audit Fees.” These services include employee benefit
+Added: plan audits, consents issued for certain filings with the SEC, accounting consultations in connection with acquisitions, attest services
+Added: that are not required by statute or regulation, and consultations concerning financial accounting and reporting standards.
+Added: Tax fees consist of fees billed for professional services related to tax compliance, tax advice and tax planning.
+Added: These services include assistance regarding federal, state and international tax compliance, tax audit defense, customs and duties, mergers
+Added: and acquisitions, and international tax planning.
+Added: Consists of fees for products and services other than the services reported above.
+Added: Policy of Services Performed by Independent Registered Public Accounting Firm.
+Added: The Audit Committee’s policy is to pre–approve
+Added: all audit and non–audit related services, tax services and other services.
+Added: Pre–approval is generally provided for up to one
+Added: year, and any pre–approval is detailed as to the particular service or category of services and is generally subject to a specific
+Added: The Audit Committee has delegated the pre–approval authority to its chairperson when expedition of services is necessary.
+Added: The independent registered public accounting firm and management are required to periodically report to the full Audit Committee regarding
+Added: the extent of services provided by the independent registered public accounting firm in accordance with this pre–approval and the
+Added: fees for the services performed to date.
and Financial Statement Schedules.
6 unchanged sentences
consolidated financial statements or notes in this Annual Report on Form 10-K.
−Removed: Plan of Merger among Vegas Petra, Inc., a Nevada corporation, and Digital Ally, Inc., a Nevada corporation, and its stockholders, dated November 30, 2004.
−Removed: Amended and Restated Articles of Incorporation of Digital Ally, Inc.
−Removed: (see the Amended and Restated Articles of Incorporation included in the Plan of Merger, filed as Exhibit 2.1 hereto).
−Removed: Certificate of Change of Digital Ally, Inc., dated August 24, 2012.
−Removed: Certificate of Amendment of Digital Ally, Inc., dated July 27, 2018.
−Removed: Certificate of Amendment to Articles of Incorporation filed with the Nevada Secretary of State on September 25, 2020.
−Removed: Amended and Restated Bylaws of Digital Ally, Inc.
−Removed: Amendment to Amended and Restated Bylaws of Digital Ally, Inc.
−Removed: Audit Committee Charter dated September 22, 2005.
−Removed: Compensation Committee Charter, dated September 22, 2005
−Removed: Nominating Committee Charter dated December 27, 2007.
−Removed: Corporate Governance Guidelines
−Removed: Nominating and Governance Charter, Amended and Restated as of February 25, 2010.
−Removed: Strategic Planning Committee Charter dated June 28, 2009.
−Removed: Certificate of Change Pursuant to NRS 78.209 of Digital Ally, Inc.
+Added: and Plan of Merger.
+Added: of Incorporation.
+Added: of Amendment to Digital Ally, Inc.’s Articles of Incorporation.
+Added: of Amendment to Articles of Incorporation of Digital Ally, Inc.
Form of Common Stock Certificate.
+Added: Form of Series A-1 Warrant.
Form of Common Stock Purchase Warrant.
−Removed: Form of Series A Common Stock Purchase Warrant.
−Removed: Form of Series B Common Stock Purchase Warrant.
−Removed: Form of Series C Common Stock Purchase Warrant.
+Added: Common Stock Purchase Warrant of Digital Ally, Inc.
+Added: Form of Common Stock Purchase Warrant
Description of the Registrant’s Securities Registered Pursuant to Section 12 of the Securities Exchange Act of 1934
−Removed: Form of Common Stock Purchase Warrant (Exchange Warrant)
−Removed: Form of Common Stock Purchase Warrant (Replacement Original Warrant)
−Removed: Opinion of Quarles & Brady, LLP
2005 Stock Option and Restricted Stock Plan.
2 unchanged sentences
Form of Stock Option Agreement (ISO and Non-Qualified) 2006 Stock Option Plan.
−Removed: 2007 Stock Option and Restricted Stock Plan.
−Removed: Form of Stock Option Agreement (ISO and Non-Qualified) 2007 Stock Option Plan.
−Removed: Amendment to 2007 Stock Option and Restricted Stock Plan.
−Removed: 2008 Stock Option and Restricted Stock Plan.
−Removed: Form of Stock Option Agreement (ISO and Non-Qualified) 2008 Stock Option Plan.
Forms of Restricted Stock Agreement for 2005, 2006, 2007 and 2008 Stock Option and Restricted Stock Plans.
2 unchanged sentences
Amended and Restated 2015 Stock Option and Restricted Stock Plan
−Removed: Common Stock Purchase Warrant
−Removed: Form of Series A-1 Warrant
−Removed: Form of Series A-2 Warrant
−Removed: Form of Series A-3 Warrant
−Removed: Form of Common Stock Purchase Warrant
−Removed: Common Stock Purchase Warrant of Digital Ally, Inc.
+Added: of 2015 Stock Option and Restricted Stock Plan Restricted Stock Grant Agreement.
+Added: Digital Ally, Inc.
+Added: 2018 Stock Option and Restricted Stock Plan .
+Added: of 2018 Stock Option and Restricted Stock Plan Restricted Stock Grant Agreement.
+Added: 2020 Stock Option and Restricted Stock Plan.
+Added: Amendment to Digital Ally, Inc.
+Added: 2020 Stock Option and Restricted Stock Plan .
+Added: Form of 2020 Stock Option and Restricted Stock Plan Restricted Stock Grant Agreement.
+Added: Digital Ally, Inc.
+Added: 2022 Stock Option and Restricted Stock Plan .
+Added: Form of 2022 Stock Option and Restricted Stock Plan Restricted Stock Grant Agreement under the 2022 Stock Option and Restricted Stock Plan.
Proceeds Investment Agreement, dated as July 31, 2018, by and between Digital Ally, Inc.
2 unchanged sentences
and Brickell Key Investments LP
−Removed: Digital Ally, Inc.
−Removed: 2018 Stock Option and Restricted Stock Plan
−Removed: Form of Common Stock Purchase Warrant.
−Removed: Form of Wholesale Distribution Agreement, dated April 3, 2020.
−Removed: Form of Placement Agency Agreement, dated January 11, 2021, by and between the Company and Kingswood Capital Markets, division of Benchmark Investments, Inc.
Form of Securities Purchase Agreement, dated as of January 11, 2021, by and between the Company and the Investors.
5 unchanged sentences
Unit Purchase Agreement, dated September 2, 2021
+Added: Form of Exchange Agreement.
+Added: Form of Securities Purchase Agreement between Digital Ally, Inc.
+Added: and the investors thereto.
+Added: Form of Registration Rights Agreement by and among Digital Ally, Inc.
+Added: and the investors named therein.
Code of Ethics and Code of Conduct.
1 unchanged sentence
Consent of RBSM LLP
−Removed: Consent of Quarles & Brady LLP (included in Exhibit 5.1)*
Power of Attorney
7 unchanged sentences
Heckman, Chief Financial Officer, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
−Removed: Instance Document **
−Removed: Taxonomy Schema **
−Removed: Taxonomy Calculation Linkbase **
−Removed: Taxonomy Label Linkbase **
−Removed: Taxonomy Presentation Linkbase **
−Removed: Cover Page Interactive Data File (embedded within the Inline XBRL document)
+Added: XBRL Instance Document **
+Added: XBRL Taxonomy Schema **
+Added: XBRL Taxonomy Calculation Linkbase **
+Added: XBRL Taxonomy Label Linkbase **
+Added: XBRL Taxonomy Presentation Linkbase **
+Added: Page Interactive Data File (embedded within the Inline XBRL document)
The XBRL related information in Exhibit 101 to this Annual Report on Form 10-K shall not be deemed “filed” for purposes of
2 unchanged sentences
by specific reference in such filing or document.
−Removed: Filed as an exhibit to
−Removed: the Company’s Form SB-2, filed October 16, 2006, No.
−Removed: Filed as an exhibit to
−Removed: the Company’s Annual Report on Form 10KSB for the Year ended December 31, 2007.
−Removed: Filed as an exhibit to
−Removed: the Company’s Current Report on Form 8-K dated November 20, 2009.
−Removed: Filed as an exhibit to
−Removed: the Company’s Annual Report on Form 10K for the Year ended December 31, 2009.
−Removed: Filed as an exhibit to
−Removed: the Company’s Form 8-K filed August 30, 2012.
−Removed: Filed as an exhibit to
−Removed: the Company’s October 2006 Form SB-2.
−Removed: Filed as an exhibit to
−Removed: the Company’s Form 8-K filed July 17, 2015
−Removed: Filed as an exhibit to
−Removed: the Company’s Form S-8, filed October 23, 2007, No.
−Removed: Filed as an exhibit to
−Removed: the Company’s Annual Report on Form 10K for the Year ended December 31, 2009.
−Removed: Filed as an exhibit to
−Removed: the Company’s Form 8-K filed June 1, 2011.
−Removed: Filed as an exhibit to
−Removed: the Company’s Form S-8 filed May 23, 2016.
−Removed: Filed as an exhibit to
−Removed: the Company’s Form S-8 filed January 3, 2017.
−Removed: Filed as an exhibit to
−Removed: the Company’s Form 8-K filed August 25, 2017.
−Removed: Filed as an exhibit to
−Removed: the Company’s Form 8-K filed April 4, 2018.
−Removed: Filed as an exhibit to
−Removed: the Company’s Form 8-K filed August 2, 2018.
−Removed: Filed as an exhibit to
−Removed: the Company’s Registration Statement on Form S-8 filed August 20, 2018.
−Removed: Filed as an Exhibit 5.1
−Removed: to the October 2006 Form SB-2.
−Removed: Filed as an exhibit to
−Removed: the Company’s Form 8-K filed August 5, 2019.
−Removed: Filed as an exhibit to
−Removed: the Company’s Form 8-K filed December 10, 2007.
−Removed: Filed as an exhibit to
−Removed: the Company’s Registration Statement on Form S-1/A filed February 7, 2020.
−Removed: Filed as an exhibit to
−Removed: the Company’s Quarterly Report on Form 10-Q for the Quarter ended June 30, 2020.
−Removed: Filed as an exhibit to
−Removed: the Company’s Form 8-K filed April 8, 2020.
−Removed: Filed as an exhibit to
−Removed: the Company’s Form 8-K filed January 12, 2021.
−Removed: Filed as an exhibit to
−Removed: the Company’s Form 8-K filed January 28, 2021.
−Removed: Filed as an exhibit
−Removed: to the Company’s Annual Report on Form 10-K for the Year ended December 31, 2020.
−Removed: Filed as an exhibit
−Removed: to the Company’s Form 8-K filed April 16, 2021.
−Removed: Filed as an exhibit
−Removed: to the Company’s Form 8-K filed May 3, 2021.
−Removed: Filed as an exhibit
−Removed: to the Company’s Form 8-K filed June 9, 2021.
−Removed: Filed as an exhibit
−Removed: to the Company’s Form 8-K filed August 19, 2021.
−Removed: Filed as an exhibit
−Removed: to the Company’s Form 8-K filed September 9, 2021.
+Added: Filed as an exhibit to the Company’s Annual Report on Form 10KSB for the Year ended December 31, 2007.
+Added: Filed as an exhibit to the Company’s October 2006 Form SB-2.
+Added: Filed as an exhibit to the Company’s Annual Report on Form 10K for the Year ended December 31, 2009.
+Added: Filed as an exhibit to the Company’s Form 8-K filed June 1, 2011.
+Added: Filed as an exhibit to the Company’s Form S-8 filed May 23, 2016.
+Added: Filed as an exhibit to the Company’s Form 8-K filed August 25, 2017.
+Added: Filed as an exhibit to the Company’s Form 8-K filed April 4, 2018.
+Added: Filed as an exhibit to the Company’s Form 8-K filed August 2, 2018.
+Added: Filed as an exhibit to the Company’s Registration Statement on Form S-8 filed August 20, 2018.
+Added: Filed as an exhibit to the Company’s Form 8-K filed August 5, 2019.
+Added: Filed as an exhibit to the Company’s Registration Statement on Form S-8 filed November 16, 2020.
+Added: Filed as an exhibit to the Company’s Form 8-K filed January 12, 2021.
+Added: Filed as an exhibit to the Company’s Form 8-K filed January 28, 2021.
+Added: Filed as Appendix A to the Company’s Definitive Proxy Statement on Schedule 14A filed April 27, 2021.
+Added: Filed as an exhibit to the Company’s Form 8-K filed May 3, 2021.
+Added: Filed as an exhibit to the Company’s Form 8-K filed June 9, 2021.
+Added: Filed as an exhibit to the Company’s Form 8-K filed August 19, 2021.
+Added: Filed as an exhibit to the Company’s Form 8-K filed September 9, 2021.
+Added: Filed as an exhibit to the Company’s Form 8-K filed August 23, 2022.
+Added: Filed as an exhibit to the Company’s Form 8-K filed October 19, 2022.
+Added: Filed as Appendix A to the Company’s Definitive Proxy Statement on Schedule 14A filed October 28, 2022.
+Added: Filed as an exhibit to the Company’s Form 8-K filed 8-K filed December 8, 2022.
+Added: Filed as an exhibit to the Company’s Form 8-K filed 8-K filed February 7, 2023.
+Added: Filed as an exhibit to the Company’s Registration Statement on Form S-8 filed February 28, 2023.
financial statement schedules have been provided because the information is not required or is shown either in the financial statements
3 unchanged sentences
Nevada corporation
−Removed: and Chief Executive Officer
−Removed: April 15, 2022
+Added: Chief Executive Officer (Principal Executive Officer)
person whose signature appears below authorizes Stanton E.
3 unchanged sentences
in respect thereof, which amendments may make such changes in such Report as such attorney-in-fact may deem appropriate.
−Removed: to the requirements of the Securities Exchange Act of 1934, as amended, this report has been signed below by the following persons
−Removed: on behalf of the Registrant and in the capacities and on the dates indicated.
+Added: to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on
+Added: behalf of the registrant and in the capacities and on the dates indicated.
Ross, Director and Chief Executive Officer
2 unchanged sentences
Hutchins, Director
−Removed: Hoffmann, III
−Removed: April 15, 2022
−Removed: Hoffmann, III, Director
−Removed: Heckman, Chief Financial Officer, Secretary, Treasurer and
−Removed: Accounting Officer
+Added: Heckman, Chief Financial Officer, Secretary, Treasurer and Principal Accounting Officer (Principal Financial Officer and Principal Accounting Officer)
AND SUBSIDIARIES
4 unchanged sentences
Consolidated Statements of Operations for the Years Ended December 31, 2022 and 2021
−Removed: Consolidated Statements of Stockholders’ Equity (Deficit) for the Years Ended December 31, 2021 and 2020
+Added: Consolidated Statements of Stockholders’ Equity for the Years Ended December 31, 2022 and 2021
Consolidated Statements of Cash Flows for the Years Ended December 31, 2022 and 2021
2 unchanged sentences
the Stockholders and the Board of Directors of Digital Ally, Inc.
−Removed: on the Financial Statement
+Added: on the Consolidated Financial Statements
have audited the accompanying consolidated balance sheets of Digital Ally, Inc.
and its subsidiaries (the Company) as of December 31,
−Removed: 2021 and 2020, the related consolidated statements of operations, stockholders’ equity (deficit) and cash flows for each of the
−Removed: years in the two year period ended December 31, 2021, and the related notes (collectively referred to as the financial statements).
−Removed: our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December
−Removed: 31, 2021 and 2020, and the results of its operations and its cash flow for each of the years in the two year period ended December 31,
−Removed: 2021, in conformity with accounting principles generally accepted in the United States of America.
+Added: 2022 and 2021, the related consolidated statements of operations, stockholders’ equity and cash flows for each of the years in
+Added: the two year period ended December 31, 2022, and the related notes (collectively referred to as the financial statements).
+Added: In our opinion,
+Added: the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2022 and
+Added: 2021, and the results of its operations and its cash flow for each of the years in the two year period ended December 31, 2022, in conformity
+Added: with accounting principles generally accepted in the United States of America.
+Added: Company’s Ability to Continue as a Going Concern
+Added: accompanying financial statements have been prepared assuming that the Company will continue as a going concern.
+Added: As discussed in Note
+Added: 1 to the financial statements, the Company has incurred substantial operating losses and will require additional capital to continue
+Added: as a going concern.
+Added: This raises substantial doubt about the Company’s ability to continue as a going concern.
+Added: plans regarding these matters are also described in Note 1.
+Added: The financial statements do not include any adjustments to reflect the possible
+Added: future effects on the recoverability and classification of assets or the amounts and classification of liabilities that may result from
+Added: the outcome of this uncertainty.
financial statement are the responsibility of the Company’s management.
22 unchanged sentences
Audit Matters
−Removed: critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated
−Removed: or required to be communicated to the audit committee and that:
−Removed: (1) relate to accounts or disclosures that are material to the financial
−Removed: statements and (2) involved our especially challenging, subjective, or complex judgments.
−Removed: The communication of critical audit matters
−Removed: does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit
−Removed: matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
−Removed: and Other Intangibles arising from the acquisition of TicketSmarter – Refer to Notes 1 and 20 to the consolidated financial
+Added: critical audit matters communicated below are matters arising from the current period audit of the consolidated financial statements
+Added: that were communicated or required to be communicated to the audit committee and that (i) relate to accounts or disclosures that are
+Added: material to the consolidated financial statements and (ii) involved our especially challenging, subjective, or complex judgments.
+Added: communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole,
+Added: and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the
+Added: accounts or disclosures to which they relate.
+Added: Indefinite Life Intangibles and Other Intangibles Impairment Assessments – Entertainment/Ticketing Reporting Unit – Refer
+Added: to Notes 1, 8 and 22 to the consolidated financial statements
Audit Matter Description
+Added: described in Note 22 to the consolidated financial statements, the Company’s goodwill and indefinite life intangible asset balance
+Added: was $5,886,547 and $600,000, respectively as of December 31, 2022.
+Added: The Company also has amortizable identifiable intangible assets of
+Added: $5,600,000 and $600,000 which are being amortized over 5 years and 4 years, respectively, and are related to the Entertainment/Ticketing
+Added: reporting unit.
+Added: Management tests these assets annually for impairment or more frequently when potential impairment triggering events
+Added: Goodwill is tested for impairment by comparing the estimated fair value of a reporting unit to its carrying value.
+Added: uses a market approach to estimate the fair value of its reporting unit.
+Added: The key assumptions and estimates utilized in the market approach
+Added: primarily include market multiples, peer group and comparable transaction selection and selection of relevant financial matrices for
+Added: concluding the fair value of reporting unit discount rates, and future levels of revenue growth and operating margins.
+Added: principal considerations for our determination that performing procedures relating to the goodwill and intangible asset impairment assessments
+Added: of the Entertainment/Ticketing reporting unit is a critical audit matter because (i) the significant judgment used by management when
+Added: determining the fair value estimates of the reporting units;
+Added: (ii) the high degree of auditor judgment, subjectivity and effort in performing
+Added: procedures and evaluating the significant assumptions used in management’s fair value estimates;
+Added: and (iii) the audit effort involved
+Added: in the use of professionals with specialized skill and knowledge.
+Added: the Critical Audit Matter Was Addressed in the Audit
+Added: the matter involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the consolidated
+Added: financial statements.
+Added: procedures included, among others, (i) testing management’s process for determining
+Added: the fair value estimates of the entertainment/ticketing reporting unit;
+Added: (ii) testing the
+Added: completeness and accuracy of the underlying data used in the market approach;
+Added: and (iii) evaluating
+Added: the reasonableness of the significant assumptions used by management related to market multiples,
+Added: peer group and comparable transaction selection and selection of relevant financial matrices
+Added: for concluding the fair value of reporting unit discount rates, and future levels of revenue
+Added: growth and operating margins.
+Added: management’s assumptions related to the future levels of revenue growth and operating
+Added: margins involved evaluating whether the assumptions were reasonable considering (i) current
+Added: and past performance of the reporting units;
+Added: (ii) the consistency with external market and
+Added: industry data;
+Added: and (iii) whether these assumptions were consistent with evidence obtained
+Added: in other areas of the audit.
+Added: ● Professionals
+Added: with specialized skill and knowledge were used to assist in evaluating (i) the appropriateness
+Added: of the market approach and (ii) the reasonableness of significant assumptions related to
+Added: the market multiples, peer group and comparable transaction selection and selection of relevant
+Added: financial matrices for concluding the fair value of reporting unit discount rates, and future
+Added: levels of revenue growth and operating margins.
+Added: and Other Intangibles arising from the acquisition of Healthcare Acquisition and Medical Billing Acquisitions – Refer to Notes
+Added: 1, 8 and 21 to the consolidated financial statements
+Added: Audit Matter Description
disclosed in Note 1, Goodwill arises in connection with acquisitions.
1 unchanged sentence
and identifiable intangible assets acquired is recorded as goodwill.
−Removed: disclosed in Note 20, on September 1, 2021, the Company completed an acquisition referred to as the TicketSmarter Acquisition in
−Removed: accordance with the stock purchase agreement.
−Removed: The consideration included an initial payment through a combination of cash and common
−Removed: In addition to the Initial Payment Amount, the Company agreed to issue an earn-out agreement to the selling stockholders in
−Removed: the contingent amount of $4,244,400 that is subject to an earn-out adjustment based on actual EBITDA achieved in 2021.
−Removed: gave a fair value of approximately $3,700,000 to the earn-out on the date of acquisition which is considered a contingent liability.
−Removed: However, following the completion of 2021, it was determined that the actual EBITDA threshold for any earn-out adjustment to be paid
−Removed: was not met, therefore, the contingent earn-out is reduced to zero resulting in a gain related to this revaluation is recorded in
−Removed: the Company’s consolidated statements of operations for the year ended December 31, 2021.
−Removed: Auditing the accounting for the
−Removed: acquisition was complex due to the significant estimation uncertainty in determining the fair values of identified intangible
−Removed: assets, which consisted of Sponsorship agreement network of $5,600,000, Trademarks of $600,000, Search engine optimization/content
−Removed: of $600,000 and Goodwill of $5,675,280.
−Removed: the significant judgments made by management to estimate the earn-out as well as intangible assets acquired with the TicketSmarter Acquisition,
−Removed: performing audit procedures to evaluate the reasonableness of management’s estimates and assumptions required a high degree of
−Removed: auditor judgment and an increased effort, including the need to involve our fair value specialists.
+Added: disclosed in Note 21, on June 30, 2021, August 31, 2021 and January 1, 2022 the Company completed acquisitions in accordance with the
+Added: stock purchase agreement.
+Added: The consideration included an initial payment of cash.
+Added: In addition to the initial payment amount, the Company
+Added: agreed to issue an earn-out agreement to the selling stockholders in the contingent amount of $1,750,000 that is subject to an earn-out
+Added: adjustment based on difference between projected revenue and cash basis revenue collected by the Company in its normal course of business
+Added: from the clients existing on the acquisition date during the measurement period.
+Added: The Company gave a fair value of $1,750,000 to the earn-out
+Added: on the date of acquisition which is considered a contingent liability.
+Added: Auditing the accounting for the acquisition was complex due to
+Added: the significant estimation uncertainty in determining the fair values of identified intangible assets, which consisted of Client Agreements
+Added: $664,034 and Goodwill of $5,480,966.
+Added: the significant judgments made by management to estimate the intangible assets acquired, performing audit procedures to evaluate the
+Added: reasonableness of management’s estimates and assumptions required a high degree of auditor judgment and an increased effort, including
+Added: the need to involve our fair value specialists.
the Critical Audit Matter Was Addressed in the Audit
+Added: the matter involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the consolidated
+Added: financial statements.
+Added: These procedures included, among others:
utilized personnel with specialized knowledge and skill in valuation to assist in;
−Removed: a) assessing the appropriateness and relative
−Removed: weighting of valuation methodology for the various intangible assets, including the With-and-Without Method, Cost to Replace, Relief
−Removed: from Royalty and Monte Carlo Simulation, b) evaluating the reasonableness of the growth rates, percent of revenues lost without existing
−Removed: agreements, discount rate used in the income approach, c) evaluating the reasonableness of the assumptions and estimates used in
−Removed: the various valuation methodologies.
−Removed: the reasonableness of management’s significant estimates and assumptions including revenue growth rates and EBITDA margins,
−Removed: discount rates and futures market conditions.
+Added: the appropriateness of Multi-Period Excess Earnings Method - valuation methodology for the
+Added: client agreements – intangible asset, b) evaluating the reasonableness of the growth
+Added: rates, percent of revenues derived from acquired customers, medical loss ratio, operating
+Added: costs, contributory asset charge and discount rate used in the income approach, c) evaluating
+Added: the reasonableness of the assumptions and estimates used in the valuation methodologies.
+Added: the reasonableness of management’s significant estimates and assumptions including
+Added: revenue growth rates, percent of revenues derived from acquired customers, medical loss ratio,
+Added: operating costs, contributory asset charge and discount rates and futures market conditions.
if there have been events and circumstances that might indicate Goodwill has been impaired.
−Removed: and assessed the appropriateness of adjustments to Goodwill, Other Intangibles and other Assets and Liabilities acquired based on
−Removed: changes to their estimated fair values.
−Removed: of Inventories – Refer to Notes 1 and 4 to the consolidated financial statements
−Removed: Audit Matter Description
−Removed: for the video solutions segment are held at the lower of cost or net realizable value, with cost determined by standard cost methods,
−Removed: which approximate the first-in, first-out method.
−Removed: Inventory costs include material, labor and manufacturing overhead.
−Removed: for the ticketing segment are held at the lower of cost or net realizable value, and written-off after the event has occurred.
−Removed: tickets for the ticketing segment are carried at the lower of cost or net realizable value, and fully written off at the time the event
−Removed: occurs if the ticket is unsold and remaining in inventory.
−Removed: Management has established inventory reserves based on estimates of excess
−Removed: and/or obsolete current and non-current inventory.
−Removed: Manufacturing
−Removed: inventory for the video solutions segment is reviewed for obsolescence and excess quantities on a quarterly basis, based on estimated
−Removed: future use of quantities on hand, which is determined based on past usage, planned changes to products and known trends in markets and
−Removed: Changes in support plans or technology could have a significant impact on obsolescence.
−Removed: these service parts age over the related product group’s post-production service life, the Company reduces the net carrying value
−Removed: of its repairable spare part inventory on the consolidated balance sheet to account for the excess that builds over the service life.
−Removed: The post-production service life of systems is generally seven to twelve years and, at the end of twelve years, the carrying value for
−Removed: these parts in consolidated balance sheet is reduced to zero.
−Removed: The Company also perform periodic monitoring of its installed base for
−Removed: premature end of service life events and expense, through cost of sales, the remaining net carrying value of any related spare parts
−Removed: inventory in the period incurred.
−Removed: December 31, 2021, the Company recorded a reserve for excess and obsolete inventory in the video solutions segment of $3,353,458 and
−Removed: a reserve for the ticketing segment of $561,631.
−Removed: Given the judgments made by management, a high degree of subjective and complex auditor
−Removed: judgment was required to evaluate the estimates and assumptions related to the reserve for excess and obsolete inventory.
−Removed: the Critical Audit Matter Was Addressed in the Audit
−Removed: audit procedures related to the inventory reserve for the video solutions segment included the following, among others:
−Removed: We evaluated the appropriateness
−Removed: and consistency of management’s methods and assumptions used in developing their estimate of the inventory reserves.
−Removed: We performed analysis
−Removed: over key product metrics, inventory turnover, and margins, to identify and evaluate slow-moving inventory categories, negative margins,
−Removed: or other trends which may indicate a requirement to reserve.
−Removed: audit procedures related to the inventory reserve for ticketing segment included the following, among others:
−Removed: We evaluated the appropriateness
−Removed: and consistency of management’s methods and assumptions used in developing their estimate of the inventory reserves.
−Removed: We tested the reasonableness
−Removed: of the reserve for events which have not occurred by analyzing historical activity prior to the acquisition and during the period
−Removed: ended December 31, 2021.
−Removed: Additionally, we analyzed activity subsequent to the balance sheet date for events that have already occurred
−Removed: to determine the amount written down to net realizable value on the date of the event.
+Added: ● Professionals
+Added: with specialized skill and knowledge were used to assist in evaluating (i) the appropriateness
+Added: of the income approach and (ii) the reasonableness of significant assumptions.
+Added: and assessed the appropriateness of adjustments to Goodwill, Other Intangibles and other
+Added: Assets and Liabilities acquired based on changes to their estimated fair values.
have served as the Company’s auditor since 2019.
5 unchanged sentences
Accounts receivable-trade, less allowance for doubtful accounts of $ 152,736 – 2022 and $ 113,234 – 2021
−Removed: Other Receivables (including $ 158,384
−Removed: due from related parties – 2021 and $ 500,000
−Removed: – 2020, refer to Note 17)
+Added: Other receivables (including $ 138,384 due from related parties – 2022 and $ 158,384 – 2021, refer to Note 19)
Inventories, net
20 unchanged sentences
Commitments and contingencies
−Removed: Common stock, $ 0.001
+Added: Mezzanine equity:
+Added: Series A Convertible Redeemable Preferred stock, $ 0.001
+Added: shares issued:
+Added: Series B Convertible Redeemable Preferred stock, $ 0.001
+Added: shares issued:
+Added: Common stock, $ 0.001 par value;
200,000,000 shares authorized;
2 unchanged sentences
Additional paid in capital
−Removed: Treasury stock, at cost
−Removed: ( 2,157,225 )
Noncontrolling interest in consolidated subsidiary
23 unchanged sentences
Interest expense
−Removed: Change in fair value of secured convertible notes
−Removed: ( 1,300,252 )
−Removed: Change in fair value of proceeds investment agreement
+Added: Other expense
Change in fair value of short-term investments
3 unchanged sentences
Gain on the extinguishment of debt
−Removed: Secured convertible notes issuance expense
−Removed: Total other income (expense)
+Added: Gain on extinguishment of warrant derivative liabilities
+Added: Gain on sale of property, plant and equipment
+Added: Total other income
Income (loss) before income tax expense (benefit)
4 unchanged sentences
Net income attributable to noncontrolling interests of consolidated subsidiary
+Added: Loss on redemption – Series A & B convertible redeemable preferred stock
Net income (loss) attributable to common stockholders
3 unchanged sentences
Notes to Consolidated Financial Statements.
−Removed: STATEMENTS OF EQUITY (DEFICIT)
+Added: CONSOLIDATED STATEMENTS OF EQUITY
ENDED DECEMBER 31, 2022 AND 2021
7 unchanged sentences
Restricted common stock forfeitures
−Removed: Issuance of common stock upon conversion of secured convertible notes and interest
−Removed: Issuance of common stock through underwritten public offering at $ 1.15 per share (net of offering expenses and underwriters’ discount)
−Removed: Issuance of common stock through underwritten public offering at $ 1.65 per share (net of offering expenses and underwriters’ discount)
−Removed: Issuance of common stock through underwritten public offering at $ 2.15 per share (net of offering expenses and underwriters’ discount)
−Removed: Issuance of common stock upon exercise of common stock purchase warrants
−Removed: Issuance of common stock purchase warrants in connection with issuance of secured convertible notes
−Removed: Issuance of common stock upon exercise of stock options
−Removed: Issuance of common stock for services rendered
−Removed: Issuance of common stock purchase warrants in connection with issuance of unsecured promissory note payable
−Removed: Issuance of common stock through registered direct offering at $3.095 per share and accompanying warrants (net of offering expenses and
−Removed: placement agent discount)
−Removed: Issuance of common stock through registered direct offering at $3.095 per share and accompanying warrants (net of offering expenses and
−Removed: placement agent discount), shares
−Removed: Exercise of pre-funded common stock purchase warrants at $3.095 per share
−Removed: Exercise of pre-funded common stock purchase warrants at $3.095 per share, shares
−Removed: Exercise of pre-funded common stock purchase warrants at $2.80 per share
−Removed: Exercise of pre-funded common stock purchase warrants at $2.80 per share, shares
−Removed: Issuance of pre-funded common stock purchase warrants in connection with the registered direct offerings
−Removed: Issuance of common stock purchase warrants at exercise price of $3.25 per share in connection with the registered direct offerings
−Removed: Issuance of common stock as consideration for acquisition
−Removed: Issuance of common stock as consideration for acquisition, shares
−Removed: Repurchase and cancellation of common stock
−Removed: Repurchase and cancellation of common stock, shares
−Removed: Cancellation of treasury stock
−Removed: Cancellation of treasury stock, shares
+Added: Issuance of common stock through
+Added: registered direct offering at $ 61.90
+Added: per share and accompanying warrants (net of
+Added: offering expenses and placement agent discount)
+Added: Issuance of common stock through
+Added: registered direct offering at $ 56.00
+Added: per share and accompanying warrants (net of
+Added: offering expenses and placement agent discount)
+Added: Exercise of pre-funded common
+Added: stock purchase warrants at $ 61.90
+Added: Exercise of pre-funded common
+Added: stock purchase warrants at $ 56.00
+Added: Issuance of pre-funded common
+Added: stock purchase warrants in connection with the registered direct offerings
( 1,817,548 )
( 1,817,548 )
+Added: Issuance of common stock purchase
+Added: warrants at exercise price of $ 65.00
+Added: per share in connection with the registered
+Added: direct offerings
+Added: ( 49,398,510 )
+Added: ( 49,398,510 )
+Added: Issuance of common stock as
+Added: consideration for acquisition
+Added: Repurchase and cancellation
+Added: of common stock
+Added: ( 1,974,992 )
+Added: ( 1,975,079 )
+Added: Cancellation of treasury stock
+Added: ( 2,157,222 )
Balance, December 31, 2021
1 unchanged sentence
$ ( 68,672,206 )
+Added: $ 124,476,447
+Added: $ ( 68,672,206 )
Stock-based compensation
1 unchanged sentence
Restricted common stock forfeitures
−Removed: Issuance of common stock through registered direct offering at $ 3.095 per share and accompanying warrants (net of offering expenses and placement agent discount)
−Removed: Issuance of common stock through registered direct offering at $ 2.80 per share and accompanying warrants (net of offering expenses and placement agent discount)
−Removed: Exercise of pre-funded common stock purchase warrants at $ 3.095 per share
−Removed: Exercise of pre-funded common stock purchase warrants at $ 2.80 per share
−Removed: Issuance of pre-funded common stock purchase warrants in connection with the registered direct offerings
−Removed: ( 1,817,548 )
+Added: Distribution to noncontrolling
+Added: interest in consolidated subsidiary
+Added: Issuance of common stock under
+Added: rule 144 restrictions related to contemplated spin-off transaction
+Added: Repurchase and cancellation
+Added: of common stock
( 4,026,337 )
−Removed: Issuance of common stock purchase warrants at exercise price of $ 3.25 per share in connection with the registered direct offerings
( 4,026,523 )
+Added: Issuance of common stock through
+Added: warrant exchange agreement
+Added: Loss on redemption of Series
+Added: A and Series B Preferred Stock
( 2,385,000 )
−Removed: Issuance of common stock as consideration for acquisition
−Removed: Repurchase and cancellation of common stock
−Removed: Cancellation of treasury stock
( 2,385,000 )
Net income (loss)
+Added: ( 19,281,691 )
+Added: ( 18,873,758 )
Balance, December 31, 2022
1 unchanged sentence
$ ( 91,980,234 )
+Added: $ 127,869,342
+Added: $ ( 91,980,234 )
Notes to Consolidated Financial Statements.
4 unchanged sentences
$ ( 18,873,758 )
−Removed: Adjustments to reconcile net income (loss) to net cash
−Removed: flows used in operating activities:
+Added: Adjustments to reconcile net income (loss) to net cash flows used in operating activities:
Depreciation and amortization
+Added: Gain on sale of property, plant and equipment
Stock based compensation
−Removed: Issuance of common stock for services
−Removed: Amortization of debt discount
Provision for doubtful accounts receivable
−Removed: Interest paid through issuance of common stock
+Added: Provision for doubtful lease receivable
Gain on extinguishment of debt
−Removed: ( 1,417,413 )
−Removed: Secured convertible debentures issuance expense
−Removed: Change in fair value of secured convertible debentures
−Removed: Change in fair value of proceeds investment agreement
+Added: Change in fair value of contingent consideration promissory notes and earn-out agreements
( 3,732,789 )
−Removed: Change in fair value of contingent consideration promissory notes and earn-out
Change in fair value of warrant derivative liability
+Added: ( 6,726,638 )
+Added: ( 36,664,907 )
+Added: Gain of extinguishment of warrant derivative liabilities
+Added: ( 3,624,794 )
Warrant modification expense
6 unchanged sentences
( 1,431,080 )
−Removed: ( 3,197,552 )
Prepaid expenses
( 3,839,458 )
−Removed: ( 1,649,603 )
−Removed: Income tax refund receivable
Operating lease right of use assets
+Added: ( 3,048,382 )
Increase (decrease) in:
1 unchanged sentence
( 1,907,608 )
−Removed: ( 1,195,310 )
Accrued expenses
8 unchanged sentences
( 2,068,508 )
−Removed: Additions to intangible assets
( 6,428,225 )
+Added: Proceeds from sale of property, plant and equipment
+Added: Purchases of intangible assets
+Added: ( 1,189,132 )
+Added: Proceeds from sale of intangible assets
Cash paid for acquisition of Medical Billing Company
+Added: ( 1,026,508 )
Cash paid for acquisition of Medical Billing Company
+Added: ( 2,270,000 )
+Added: Cash paid for acquisition of Medical Billing Company
+Added: Cash paid for asset acquisition of Medical Billing Company
Cash paid for acquisition of TicketSmarter
−Removed: Repayment (issuance) of notes receivable
+Added: ( 8,615,514 )
+Added: Collection of notes receivable
Net cash used in investing activities
5 unchanged sentences
Repurchase and cancellation of common stock
−Removed: Proceeds from unsecured promissory note payable, related party
−Removed: Proceeds from unsecured promissory note payable
−Removed: Proceeds from PPP/EIDL Loans
−Removed: Repayment of proceeds investment agreement
( 4,026,523 )
−Removed: Proceeds from issuance of common stock and warrants, net of issuance costs
−Removed: Proceeds from secured convertible debentures
−Removed: Secured convertible debenture issuance expense
−Removed: Principal payments on related party note payable
−Removed: Principal payment on unsecured notes payable
−Removed: Principal payment on secured convertible debentures
−Removed: Proceeds from issuance of common stock upon exercise of warrants
−Removed: Proceeds from exercising stock options
−Removed: Net cash provided by financing activities
−Removed: Net increase in cash and cash equivalents
+Added: ( 1,975,079 )
+Added: Distribution to noncontrolling interest in consolidated subsidiary
+Added: Principal payment on contingent consideration promissory notes
+Added: Proceeds from issuance of Series A & B convertible redeemable preferred shares,
+Added: net of issuance costs
+Added: Redemption of Series A & B convertible redeemable
+Added: preferred shares
+Added: ( 15,750,000 )
+Added: Net cash provided by (used in) financing activities
+Added: ( 6,954,617 )
+Added: Net increase (decrease) in cash and cash equivalents
+Added: ( 28,475,593 )
Cash, cash equivalents, beginning of year
6 unchanged sentences
Restricted common stock forfeitures
−Removed: Amounts allocated to common stock purchase warrants in connection with proceeds from secured convertible debentures
−Removed: Issuance of common stock upon conversion of secured
−Removed: convertible notes
−Removed: Issuance of contingent consideration earn-out agreement
−Removed: for business acquisitions
−Removed: Issuance of contingent consideration promissory note for
−Removed: business acquisitions
+Added: Issuance of contingent consideration earn-out agreement for business acquisitions
+Added: Issuance of contingent consideration promissory note for business acquisitions
+Added: Issuance of contingent consideration promissory note for asset acquisitions
Assets acquired in business acquisitions
Identifiable intangible assets acquired in business acquisitions
−Removed: acquired in business acquisitions
+Added: Goodwill acquired in business acquisitions
Liabilities assumed in business acquisitions
+Added: ROU and lease liability recorded on extension of lease
Common stock issued as consideration for business acquisitions
−Removed: Amounts allocated to initial measurement of warrant derivative
−Removed: liabilities in connection to the warrants and pre-funded warrants
+Added: Amounts allocated to initial measurement of warrant derivative liabilities in connection to the warrants and pre-funded warrants
+Added: Issuance of common stock through warrant exchange agreement
Cancellation of treasury stock
2 unchanged sentences
NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
−Removed: of Business :
was originally incorporated in Nevada on December 13, 2000 as Vegas Petra, Inc.
2 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., and its majority-owned subsidiary Nobility Healthcare, LLC, collectively,
−Removed: “Digital Ally,” “Digital,” and the “Company”) is divided into three reportable operating segments:
−Removed: 1) the Video Solutions Segment, 2) the Revenue Cycle Management Segment and 3) the Ticketing Segment.
−Removed: The Video Solutions Segment is
−Removed: our legacy business that produces digital video imaging, storage products, disinfectant and related safety products for use in law enforcement,
−Removed: security and commercial applications.
−Removed: This segment includes both service and product revenues through our subscription models offering
−Removed: cloud and warranty solutions, and hardware sales for video and health safety solutions.
−Removed: The Revenue Cycle Management Segment provides
−Removed: working capital and back-office services to a variety of healthcare organizations throughout the country, as a monthly service fee.
−Removed: Ticketing Segment we act as an intermediary between ticket buyers and sellers within our secondary ticketing platform, ticketsmarter.com,
−Removed: and we also acquire tickets from primary sellers to then sell through various platforms.
−Removed: The accounting guidance on Segment Reporting
−Removed: establishes standards for reporting information regarding operating segments in annual financial statements and requires selected
−Removed: information of those segments to be presented in financial statements.
+Added: (such merged entity, the “Predecessor Registrant”).
+Added: August 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
+Added: as 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: the Effective Time, pursuant to the Merger Agreement, (i) each outstanding share of Predecessor Registrant’s common stock, par
+Added: value $0.001 per share (the “ Predecessor Common Stock ”) automatically converted into one share of common stock, par
+Added: value $0.001 per share, of the Registrant (“ Registrant Common Stock ”), (ii) each outstanding option, right or warrant
+Added: to acquire shares of Predecessor Common Stock converted into an option, right or warrant, as applicable, to acquire an equal number of
+Added: shares of Registrant Common Stock under the same terms and conditions as the original options, rights or warrants, and (iii) the directors
+Added: and executive officers of the Predecessor Registrant were appointed as directors and executive officers, as applicable, of the Registrant,
+Added: each to serve in the same capacity and for the same term as such person served with the Predecessor Registrant immediately before the
+Added: business of the Registrant, Digital Ally, Inc.
+Added: (with its wholly-owned subsidiaries, Digital Ally International, Inc., Shield Products,
+Added: LLC, Digital Ally Healthcare, LLC, TicketSmarter, Inc., Worldwide Reinsurance, Ltd., Digital Connect, Inc., BirdVu Jets, Inc., Kustom
+Added: 440, Inc., and its majority-owned subsidiary Nobility Healthcare, LLC, collectively, “Digital Ally,” “Digital,”
+Added: and the “Company”), is divided into three reportable operating segments:
+Added: 1) the Video Solutions Segment, 2) the Revenue Cycle
+Added: Management Segment and 3) the Ticketing Segment.
+Added: The Video Solutions Segment is our legacy business that produces digital video imaging,
+Added: storage products, disinfectant and related safety products for use in law enforcement, security and commercial applications.
+Added: includes both service and product revenues through our subscription models offering cloud and warranty solutions, and hardware sales
+Added: for video and health safety solutions.
+Added: The Revenue Cycle Management Segment provides working capital and back-office services to a variety
+Added: of healthcare organizations throughout the country, as a monthly service fee.
+Added: The Ticketing Segment acts as an intermediary between ticket
+Added: buyers and sellers within our secondary ticketing platform, ticketsmarter.com, and we also acquire tickets from primary sellers to then
+Added: sell through various platforms.
+Added: The accounting guidance on Segment Reporting establishes standards for reporting information regarding
+Added: operating segments in annual financial statements and requires selected information of those segments to be presented in financial statements.
Such required segment information is included in Note 23.
−Removed: Company also formed Worldwide Reinsurance Ltd., during 2021 which is a captive insurance company incorporated during 2021 and domiciled
−Removed: This wholly-owned subsidiary will provide primarily liability insurance coverage to the Company for which insurance may not
−Removed: be currently available or economically feasible in today’s insurance marketplace.
+Added: Reverse Stock Split
+Added: February 6, 2023, the Company filed a Certificate of Amendment to its Articles of Incorporation, as amended, with the Secretary of
+Added: State of the State of Nevada to effect a 1-for-20
+Added: reverse stock split (the “Reverse Stock Split”) of the shares of its common stock.
+Added: The Reverse Stock Split was
+Added: effective as of time of filing.
+Added: No fractional shares were issued in connection with the Reverse Stock Split.
+Added: Any fractional shares
+Added: of our Common Stock that would have otherwise resulted from the Reverse Stock Split were rounded up to the nearest whole number.
+Added: connection with the Reverse Stock Split, the board of directors of the Company approved appropriate and proportional adjustments to
+Added: all outstanding securities or other rights convertible or exercisable into shares of the Company’s common stock, including, without
+Added: limitation, all preferred stock, warrants, options, and other equity compensation rights.
+Added: All historical share and per-share amounts
+Added: reflected throughout the Company’s consolidated financial statements and other financial information in this Report have been adjusted to
+Added: reflect the Reverse Stock Split as if the split occurred as of the earliest period presented.
+Added: The par value per share of the Company’s common
+Added: stock was not affected by the Reverse Stock Split.
following is a summary of the Company’s Significant Accounting Policies:
1 unchanged sentence
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, and Worldwide Reinsurance, Ltd.
−Removed: and its majority-owned
−Removed: subsidiary Nobility Healthcare, LLC.
−Removed: All intercompany balances and transactions have been eliminated during consolidation.
−Removed: Company formed Digital Ally International, Inc.
+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.
+Added: The Company formed Digital Ally
+Added: International, Inc.
during August 2009 to facilitate the export sales of its products.
−Removed: The Company formed
−Removed: Shield Products, LLC in May 2020 to facilitate the sales of its Shield™ line of disinfectant/cleanser products and ThermoVu®
−Removed: line of temperature monitoring equipment.
−Removed: The Company formed Nobility Healthcare, LLC in June 2021 to facilitate the operations of its
−Removed: revenue cycle management solutions and back-office services for healthcare organizations.
−Removed: Lastly, the Company formed TicketSmarter, Inc.
−Removed: upon its acquisition of Goody Tickets, LLC and TicketSmarter, LLC, to facilitate the global ticketing operations.
+Added: The Company formed Shield Products, LLC in May
+Added: 2020 to facilitate the sales of its Shield™ line of disinfectant/cleanser products and ThermoVu® line of temperature monitoring
+Added: The Company formed Nobility Healthcare, LLC (“Nobility Healthcare”) in June 2021 to facilitate the operations of
+Added: its revenue cycle management solutions and back-office services for healthcare organizations.
+Added: The Company formed TicketSmarter,
+Added: upon its acquisition of Goody Tickets, LLC and TicketSmarter, LLC, to facilitate its global ticketing operations.
The Company formed
−Removed: Worldwide Reinsurance Ltd., which is a captive insurance company incorporated during 2021 and domiciled in Bermuda.
−Removed: It will provide primarily
−Removed: liability insurance coverage to the Company for which insurance may not be currently available or economically feasible in today’s
−Removed: insurance marketplace.
+Added: Worldwide Reinsurance Ltd., which is a captive insurance company domiciled in Bermuda.
+Added: It will provide primarily liability insurance coverage
+Added: to the Company for which insurance may not be currently available or economically feasible in today’s insurance marketplace.
+Added: Company formed Digital Connect, Inc.
+Added: and BirdVu Jets, Inc.
+Added: for travel and transportation purposes in 2022.
+Added: The Company formed Kustom 440,
+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.
−Removed: The Company accounts for its secured convertible
−Removed: debentures and proceeds investment agreement on a fair value basis.
Recognition :
10 unchanged sentences
The Company reports all revenues
−Removed: on a gross basis, other than service revenues from the Company’s ticketing and revenue cycle management segments, Revenues generated
−Removed: by all segments are reported net of sales taxes.
+Added: on a gross basis, other than service revenues from the Company’s entertainment and revenue cycle management segments, Revenues
+Added: generated by all segments are reported net of sales taxes.
Company considers customer purchase orders, which in some cases are governed by master sales agreements, to be the contracts with the
21 unchanged sentences
Customers do not have a right to return the product other than for warranty reasons for which they would only receive repair
−Removed: services or replacement product.
+Added: services or replacement products.
The Company has also elected the practical expedient under ASC 340-40-25-4 to expense commissions for
12 unchanged sentences
Cycle Management
−Removed: Company reports revenue cycle management revenues on a net basis, as its primary source of revenue is its end-to end service fees
−Removed: which is generally determined as a percentage of the invoice amounts collected.
−Removed: These service fees are reported as revenue monthly
−Removed: upon completion of the Company’s 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: is 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.
+Added: Entertainment
Company reports ticketing revenue on a gross or net basis based on management’s assessment of whether the Company is acting as
10 unchanged sentences
of the ticket.
−Removed: Company also acts as an intermediary between buyers and sellers through the online secondary marketplace.
+Added: Company also acts as an intermediary between buyers and sellers through online secondary marketplace.
Revenues derived from this
12 unchanged sentences
During the year ended December 31, 2022, the Company recognized revenue of $ 2.4 million related to its contract liabilities.
−Removed: Contract liabilities consist of deferred revenue and include payments received
−Removed: in advance of performance under the contract and are reported separately as current liabilities and non-current liabilities in the Consolidated
−Removed: Balance Sheets.
−Removed: Such amounts consist of extended warranty contracts, prepaid cloud services and prepaid installation services and are
−Removed: generally recognized as the respective performance obligations are satisfied.
+Added: liabilities consist of deferred revenue and include payments received in advance of performance under the contract and are reported separately
+Added: as current liabilities and non-current liabilities in the Consolidated Balance Sheets.
+Added: Such amounts consist of extended warranty contracts,
+Added: prepaid cloud services and prepaid installation services and are generally recognized as the respective performance obligations are satisfied.
Total contract liabilities consist of the following:
14 unchanged sentences
Contract liabilities, non-current
−Removed: returns and allowances aggregated $ 45,298
−Removed: for the years ended December 31, 2021 and 2020,
−Removed: respectively.
−Removed: Obligations for estimated sales returns and allowances are recognized at the time of sales on an accrual basis.
−Removed: is determined based upon historical return rates adjusted for known changes in key variables affecting these return rates.
+Added: returns and allowances aggregated $ 118,027 and $ 45,298 for the years ended December 31, 2022 and 2021, respectively.
+Added: Obligations for
+Added: estimated sales returns and allowances are recognized at the time of sales on an accrual basis.
+Added: The accrual is determined based upon
+Added: historical return rates adjusted for known changes in key variables affecting these return rates.
of Estimates :
6 unchanged sentences
limited to, determining the estimated lives of long-lived assets, determining the potential impairment of long-lived assets, the fair
−Removed: value of warrants, options, proceeds investment agreement and convertible debt, the recognition of revenue, inventory valuation reserve,
−Removed: fair value of assets and liabilities acquired in a business combination, incremental borrowing rate on leases, the valuation allowance
−Removed: for deferred tax assets and other legal claims and contingencies.
−Removed: The results of any changes in accounting estimates are reflected in
−Removed: the financial statements in the period in which the changes become evident.
−Removed: Estimates and assumptions are reviewed periodically, and
−Removed: the effects of revisions are reflected in the period that they are determined to be necessary.
+Added: value of warrants, options, the recognition of revenue, inventory valuation reserve, fair value of assets and liabilities acquired in
+Added: a business combination, incremental borrowing rate on leases, the valuation allowance for deferred tax assets and other legal claims
+Added: and contingencies.
+Added: The results of any changes in accounting estimates are reflected in the financial statements in the period in which
+Added: the changes become evident.
+Added: Estimates and assumptions are reviewed periodically, and the effects of revisions are reflected in the period
+Added: that they are determined to be necessary.
and cash equivalents :
and cash equivalents include funds on hand, in bank and short-term investments with original maturities of ninety (90) days or less.
−Removed: The following table shows the Company’s cash and cash equivalents by significant investment category as of December 31, 2021 and
+Added: The following table shows the Company’s cash and cash equivalents by significant investment category as of
+Added: December 31, 2022 and 2021:
OF SHORT TERM INVESTMENTS
7 unchanged sentences
Money market funds
−Removed: Level 1 fair value estimates
−Removed: are based on quoted prices in active markets for identical assets.
Company maintains its cash and cash equivalents in banks insured by the Federal Deposit Insurance Corporation (FDIC) in accounts that
−Removed: at times may be in excess of the federally insured limit of $ 250,000
−Removed: The Company minimizes this risk by
−Removed: placing its cash deposits with numerous major financial institutions.
−Removed: At December 31, 2021 and 2020, the uninsured balance amounted to
−Removed: $ 29,836,142 and
−Removed: $ 3,653,192 ,
+Added: at times may be in excess of the federally insured limit of $ 250,000 per bank.
+Added: The Company minimizes this risk by placing its cash deposits
+Added: with numerous major financial institutions.
+Added: At December 31, 2022 and 2021, the uninsured balance amounted to $ 2,495,189 and $ 29,836,142 ,
respectively.
30 unchanged sentences
As a result, the
−Removed: Company compares the fair value of a reporting unit with its respective carrying value and recognized an impairment charge for the amount
+Added: Company compares the fair value of a reporting unit with its respective carrying value and recognizes an impairment charge for the amount
by which the carrying amount exceeded the reporting unit’s fair value.
−Removed: Company determines the fair value of its reporting units using an income approach.
−Removed: Under the income approach, the Company determined
−Removed: fair value based on estimated discounted future cash flows of each reporting unit.
−Removed: Determining the fair value of a reporting unit is
−Removed: judgmental in nature and requires the use of significant estimates and assumptions, including revenue growth rates and EBITDA margins,
−Removed: discount rates and future market conditions, among others.
+Added: Company determines the fair value of its reporting units using the market approach.
+Added: Under the market approach, we estimate the fair
+Added: value based on multiples of comparable public companies and precedent transactions.
+Added: Significant estimates in the market approach
+Added: identifying similar companies with comparable business factors such as size, growth, profitability, risk and return on
+Added: investment, and assessing comparable revenue and operating income multiples in estimating the fair value of the reporting unit.
and Other Intangible Assets - The Company periodically assesses potential impairments of its long-lived assets in accordance with
19 unchanged sentences
that there was no impairment.
+Added: Long-lived assets such as property, plant and equipment and purchased intangible assets subject to amortization are
+Added: reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.
+Added: If circumstances require a long-lived asset or asset group be tested for possible impairment, the Company first compares undiscounted
+Added: cash flows expected to be generated by that asset or asset group to its carrying value.
+Added: If the carrying value of the long-lived asset
+Added: or asset group is not recoverable on an undiscounted cash flow basis, an impairment is recognized to the extent that the carrying value
+Added: exceeds its fair value.
+Added: Fair value is determined through various valuation techniques, including discounted cash flow models, quoted market
+Added: values and third-party appraisals, as considered necessary.
assets include deferred patent costs and license agreements.
12 unchanged sentences
“components”), work-in-process and finished goods.
−Removed: Finished goods that are manufactured and assembled by the Company
−Removed: are carried at the lower of cost or market, with cost determined by standard cost methods, which approximate the first-in, first-out
−Removed: Inventories for the ticketing segment consists of tickets to live events purchased, which are held at the lower of
−Removed: cost or net realizable value, and written-off after the event has occurred.
−Removed: Inventory costs include material, labor and manufacturing
−Removed: Event tickets for the ticketing segment are carried at the lower of cost or net realizable value, and
−Removed: fully written off at the time the event occurs if the ticket is unsold and remaining in inventory.
−Removed: Management has established inventory
−Removed: reserves based on estimates of excess and/or obsolete current and non-current inventory.
+Added: Finished goods that are manufactured and assembled by the Company are
+Added: carried at the lower of cost or net realizable value, with cost determined by standard cost methods, which approximate the first-in,
+Added: first-out method.
+Added: Inventory costs include material, labor and manufacturing overhead.
+Added: Inventories for the entertainment segment
+Added: consists of tickets to live events purchased, which are held at lower of cost or net realizable value, and written-off after the
+Added: event has occurred.
+Added: Event tickets for the entertainment segment
+Added: are carried at lower of cost or net realizable value, and fully written off at the time the event occurs if the ticket is unsold
+Added: and remaining in inventory after the completion of the event.
+Added: Management has established inventory reserves based on estimates of excess and/or obsolete current inventory.
Manufacturing
19 unchanged sentences
plant and equipment :
−Removed: Property, plant and equipment
−Removed: is stated at cost net of accumulated depreciation.
−Removed: Additions and improvements are capitalized while ordinary maintenance and repair expenditures
−Removed: are charged to expense as incurred.
−Removed: Depreciation is recorded by the straight-line method over the estimated useful life of the asset,
−Removed: which ranges from three to thirty years, other than the infinite useful life of land.
+Added: plant and equipment is stated at cost net of accumulated depreciation.
+Added: Additions and improvements are capitalized while ordinary maintenance
+Added: and repair expenditures are charged to expense as incurred.
+Added: Depreciation is recorded by the straight-line method over the estimated useful
+Added: life of the asset, which ranges from three to thirty years, other than the infinite useful life of land.
Amortization expense on capitalized
9 unchanged sentences
property, plant and equipment, net and long-term debt and finance lease obligations on the balance sheet.
−Removed: The Company had
−Removed: operating leases for copiers and its office and warehouse space at December 31, 2021 but no financing leases.
+Added: The Company had operating leases
+Added: for copiers and its office and warehouse space at December 31, 2022 but no financing leases.
assets and lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at commencement
7 unchanged sentences
recognized for short term leases.
−Removed: investment agreement :
−Removed: Company has elected to record its proceeds investment agreement at its fair value.
−Removed: Accordingly, the proceeds investment agreement will
−Removed: be marked-to-market at each reporting date with the change in fair value reported as a gain (loss) in the Consolidated Statement of Operations.
−Removed: All issuance costs related to the proceeds investment agreement were expensed as incurred in the Consolidated Statement of Operations.
−Removed: Convertible Notes :
−Removed: Company has elected to record its senior convertible notes at its fair value.
−Removed: Accordingly, the senior convertible notes will be marked-to-market
−Removed: at each reporting date with the change in fair value reported as a gain (loss) in the Consolidated Statement of Operations.
−Removed: costs related to the senior convertible notes were expensed as incurred in the Consolidated Statement of Operations.
−Removed: assets such as property, plant and equipment and purchased intangible assets subject to amortization are reviewed for impairment
−Removed: whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.
−Removed: If circumstances require
−Removed: a long-lived asset or asset group be tested for possible impairment, the Company first compares undiscounted cash flows expected to be
−Removed: generated by that asset or asset group to its carrying value.
−Removed: If the carrying value of the long-lived asset or asset group is not recoverable
−Removed: on an undiscounted cash flow basis, an impairment is recognized to the extent that the carrying value exceeds its fair value.
−Removed: is determined through various valuation techniques, including discounted cash flow models, quoted market values and third-party appraisals,
−Removed: as considered necessary.
−Removed: Company’s video solutions segment products carry explicit product warranties that extend up to two years from the date of
−Removed: The Company records a provision for estimated warranty costs based upon historical warranty loss experience and periodically
−Removed: adjusts these provisions to reflect actual experience.
+Added: Company’s video solutions segment products carry explicit product warranties that extend up to two years from the date of shipment.
+Added: The Company records a provision for estimated warranty costs based upon historical warranty loss experience and periodically adjusts
+Added: these provisions to reflect actual experience.
Accrued warranty costs are included in accrued expenses.
−Removed: Extended warranties are
−Removed: offered on selected products and when a customer purchases an extended warranty the associated proceeds are treated as contract liabilities
−Removed: and recognized over the term of the extended warranty.
+Added: Extended warranties are offered
+Added: on selected products and when a customer purchases an extended warranty the associated proceeds are treated as contract liabilities and
+Added: recognized over the term of the extended warranty.
and Handling Costs :
−Removed: and handling costs video solutions segment for outbound sales orders totaled $ 79,763
−Removed: for the years ended December 31, 2021 and 2020,
−Removed: respectively.
+Added: and handling costs video solutions segment for outbound sales orders totaled $ 70,749 and $ 79,763 for the years ended December 31, 2022
+Added: and 2021, respectively.
Such costs are included in selling, general and administrative expenses in the Consolidated Statements of Operations.
−Removed: expense video solutions segment and ticketing segments includes costs related to trade shows and conventions, promotional material
+Added: expense video solutions segment and entertainment segments includes costs related to trade shows and conventions, promotional material
and supplies, and media costs.
1 unchanged sentence
The Company incurred total advertising
−Removed: expense of approximately $ 4,110,032 and
−Removed: $ 990,975 for
−Removed: the years ended December 31, 2021 and 2020, respectively.
−Removed: Such costs are included in selling, advertising and promotional expenses in
−Removed: the Consolidated Statements of Operations.
+Added: expenses of approximately $ 7,668,641 and $ 4,110,032 for the years ended December 31, 2022 and 2021, respectively.
+Added: Such costs are included
+Added: in selling, advertising and promotional expenses in the Consolidated Statements of Operations.
taxes are provided for by the liability method in which deferred tax assets are recognized for deductible temporary differences and operating
28 unchanged sentences
for 2019, 2020 and 2021 and to be filed for 2022 are subject to examination by the relevant taxing authorities.
−Removed: With few exceptions,
−Removed: as of December 31, 2021, the Company is no longer subject to Federal, state, or local examinations by tax authorities for taxable
−Removed: years prior to 2018.
+Added: With a few exceptions,
+Added: as of December 31, 2022, the Company is no longer subject to Federal, state, or local examinations by tax authorities for taxable years
+Added: prior to 2019.
and Development Expenses :
6 unchanged sentences
feasibility were not significant, and software development costs were expensed as incurred during 2022 and 2021.
−Removed: Issuance of Debt Instruments with Detachable
−Removed: Stock Purchase Warrants
−Removed: Proceeds from the issuance
−Removed: of a debt instrument with stock purchase warrants (detachable call options) are allocated to the two elements based on the relative fair
−Removed: values of the debt instrument without the warrants and of the warrants themselves at time of issuance.
−Removed: The portion of the proceeds so
−Removed: allocated to the warrants are recorded as additional paid-in capital.
−Removed: The remainder of the proceeds are allocated to the debt instrument
−Removed: portion of the transaction.
−Removed: Such issuances generally result in a discount (or, occasionally, a reduced premium) relative to the debt
−Removed: instrument, which is amortized to interest expense using the effective interest rate method.
−Removed: Warrant Derivative Liabilities:
−Removed: In accordance with FASB ASC
−Removed: 815-40, Derivatives and Hedging:
−Removed: Contracts in an Entities Own Equity, entities must consider whether to classify contracts that may be
−Removed: settled in its own stock, such as warrants to purchase shares of Common Stock, as equity of the entity or as an asset or liability.
−Removed: an event that is not within the entity’s control could require net cash settlement, then the contract should be classified as an
−Removed: asset or a liability rather than as equity.
−Removed: We have determined because the terms of the warrants issued during the first quarter of 2021,
−Removed: and remain outstanding, include a provision that entitles all the warrant holders to receive cash for their warrants in the event of
−Removed: a qualifying cash tender offer, while only certain of the holders of the underlying shares of common stock would be entitled to cash,
−Removed: our warrants should be classified as liability measured at fair value, with changes in fair value each period reported in earnings.
−Removed: in the price of our common stock may result in significant changes in the value of the derivatives and resulting gains and losses on
−Removed: our statement of operations.
+Added: Derivative Liabilities :
+Added: accordance with FASB ASC 815-40, Derivatives and Hedging:
+Added: Contracts in an Entities Own Equity, entities must consider whether to classify
+Added: contracts that may be settled in its own stock, such as warrants to purchase shares of Common Stock, as equity of the entity or as an
+Added: asset or liability.
+Added: If an event that is not within the entity’s control could require net cash settlement, then the contract should
+Added: be classified as an asset or a liability rather than as equity.
+Added: We have determined because the terms of the warrants issued during the
+Added: first quarter of 2021, and remain outstanding, include a provision that entitles all the warrant holders to receive cash for their warrants
+Added: in the event of a qualifying cash tender offer, while only certain of the holders of the underlying shares of common stock would be entitled
+Added: to cash, our warrants should be classified as liability measured at fair value, with changes in fair value each period reported in earnings.
+Added: Volatility in the price of our common stock may result in significant changes in the value of the derivatives and resulting gains and
+Added: losses on our statement of operations.
Compensation :
22 unchanged sentences
maker (the Company’s Chief Executive Officer or “CODM”) in making decisions on how to allocate resources and assess
−Removed: The Company’s three operating segments are Video Solutions, Revenue Cycle Management, and Ticketing, each of which
+Added: The Company’s three operating segments are Video Solutions, Revenue Cycle Management, and Entertainment, each of which
has specific personnel responsible for that business and reports to the CODM.
1 unchanged sentence
administrative activities, is 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, had no activity in 2021.
Therefore, its operations are eliminated in consolidation
13 unchanged sentences
Shares repurchased and cancelled during the
−Removed: period were recorded as a reduction to stockholders’ (deficit) equity.
+Added: period were recorded as a reduction to stockholders’ equity.
See further discussion of the Company’s share repurchase
2 unchanged sentences
Non-controlling
−Removed: interests in the Company’s Consolidated Financial Statements represents the interest in subsidiaries held by venture partners.
−Removed: The venture partners hold noncontrolling interests in the Company’s consolidated subsidiary Nobility Healthcare, LLC.
−Removed: Company consolidates the financial statements of all wholly-owned and majority owned subsidiaries, the noncontrolling owners’ share
−Removed: of each subsidiary’s results of operations are deducted and reported as net income attributable to noncontrolling interest in the
+Added: interests in the Company’s Consolidated Financial Statements represent the interest in subsidiaries held by venture partners.
+Added: venture partners hold noncontrolling interests in the Company’s consolidated subsidiary Nobility Healthcare, LLC.
+Added: Since the Company
+Added: consolidates the financial statements of all wholly-owned and majority owned subsidiaries, the noncontrolling owners’ share of
+Added: each subsidiary’s results of operations are deducted and reported as net income attributable to noncontrolling interest in the
Consolidated Statements of Operations.
+Added: Redeemable Preferred Stock
+Added: Preferred stock may be classified as a liability, temporary equity (i.e.,
+Added: mezzanine equity) or permanent equity.
+Added: In order to determine the appropriate classification, an evaluation of the cash redemption features
+Added: Where there exists an absolute right of redemption presently or in the future, the preferred stock would be classified
+Added: as a liability.
+Added: If redemption is contingently redeemable upon the occurrence of an event that is outside of the issuer’s control,
+Added: it should be classified as mezzanine equity.
+Added: The probability that the redemption event will occur is irrelevant.
+Added: If no redemption features
+Added: exist, or if a contingent redemption feature is within the Company’s control, the preferred stock would be considered equity.
+Added: Lease Receivable
+Added: Lease receivable
+Added: are carried at the original invoice amount less the total payments received pertaining to each individual customer’s lease agreement.
+Added: These agreements range from three to five years and are removed from lease receivables upon termination of the agreement.
+Added: The Company determines if an allowance for doubtful accounts by regularly evaluating individual customer lease receivables
+Added: and considering a customer’s financial condition, credit history, and current economic conditions.
+Added: No allowance was deemed necessary
+Added: for the year ended December 31, 2022.
+Added: Notes Receivable
+Added: receivable are carried at the original note amount less an estimate made for doubtful receivables based on a review of all outstanding
+Added: notes on a quarterly basis.
+Added: The Company determines the allowance for doubtful accounts by regularly evaluating each note receivable and
+Added: considering the borrower’s financial condition, credit history, and current economic conditions.
+Added: The Company entered into a promissory
+Added: note, through its entertainment segment, as part of a co-marketing agreement, with a principal amount of $ 3,000,000 .
+Added: Principal payment,
+Added: since its inception, on this promissory note totaled $ 1,401,660 as of December 31, 2022, resulting in a remaining balance of $ 1,598,340
+Added: maturing December 31, 2023 .
Accounting Standards
14 unchanged sentences
after December 15, 2021 with early adoption permitted for fiscal years beginning after December 15, 2020.
−Removed: Based on a preliminary analysis,
−Removed: the Company does not expect the adoption of this new accounting standard will have a significant impact on the Company’s financial
−Removed: position and results of operations.
+Added: The Company adopted this update for the quarter ended March 31, 2021, with no material effect on the financials.
2020, FASB issued ASU No.
14 unchanged sentences
The adoption of this standard did not have a significant impact on the Company’s financial position and results of operations.
−Removed: financial liabilities measured using the fair value option in ASC 825, ASU 2016-01, Financial Instruments — Overall (Subtopic 825-10):
−Removed: Recognition and Measurement of Financial Assets and Financial Liabilities, issued in January 2016, requires entities to recognize the
−Removed: changes in fair value of liabilities caused by a change in instrument specific credit risk (own credit risk) in other comprehensive income.
−Removed: The ASU is effective for calendar-year public business entities beginning in 2018.
−Removed: For all other calendar-year entities, it is effective
−Removed: for annual periods beginning in 2019 and interim periods beginning in 2020.
−Removed: Entities can early adopt certain provisions of the new standard,
−Removed: including this provision related to financial liabilities measured under the fair value option.
−Removed: We have considered this guidance and
−Removed: its impact on this debt accounted for at fair value.
−Removed: Based on discussions with our valuation expert and knowledge of the Company there
−Removed: was no change in valuation caused by a change in the Company’s credit risk during the period ending December 31, 2020.
−Removed: 2018-09, Codification improvements, clarifies the accounting for a debt extinguishment when the fair value option is elected.
−Removed: Upon extinguishment
−Removed: an entity shall include in net income the cumulative amount of the gain or loss previously recorded in other comprehensive income for
−Removed: the extinguished debt that resulted from changes in instrument-specific credit risk.
−Removed: The ASU is effective for calendar-year public business
−Removed: entities beginning in 2019.
−Removed: For all other calendar-year entities, it is effective for annual periods beginning in 2020 and interim periods
−Removed: beginning in 2021.
−Removed: Early adoption is permitted for any fiscal year or interim period for which an entity’s financial statements
−Removed: have not yet been issued or have not been made available to be issued.
−Removed: We have considered this guidance and its impact on this debt accounted
−Removed: for at fair value.
−Removed: Based on discussions with our valuation expert and knowledge of the Company there was no change in valuation caused
−Removed: by a change in the Company’s credit risk during the period ending December 31, 2020.
−Removed: Since there is no change accounted for as
−Removed: a change in Credit Risk (included in other comprehensive income/loss) there is no impact to the Company’s financial statements
−Removed: from this new guidance.
June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses” to improve information on credit losses
15 unchanged sentences
of adopting ASU 2016-13 will have on the Company’s consolidated financial statements.
−Removed: August 2018, the Financial Accounting Standards Board (“FASB”) issued ASU No.
−Removed: 2018-13, Fair Value Measurement (Topic 820):
−Removed: Disclosure Framework—Changes to the Disclosure Requirements for Fair Value Measurement , to improve the effectiveness of disclosures.
−Removed: The amendments remove, modify, and add certain disclosure requirements in Topic 820, “Fair Value Measurement.” The amendments
−Removed: on changes in unrealized gains and losses, the range and weighted average of significant unobservable inputs used to develop Level 3
−Removed: fair value measurements, and the narrative description of measurement uncertainty should be applied prospectively for only the most recent
−Removed: interim or annual period presented in the initial fiscal year of adoption.
−Removed: All other amendments should be applied retrospectively to
−Removed: all periods presented upon their effective date.
−Removed: The amendments are effective for fiscal years beginning after December 15, 2019.
−Removed: Company adopted this standard in the first quarter of fiscal 2020.
−Removed: The impact of the adoption of ASU 2018-13 is further described in
−Removed: Note 9 , “ Fair Value Measurement ,” to our consolidating financial statements.
−Removed: August 2018, the FASB issued ASU No.
−Removed: 2018-15, Intangible-Goodwill and Other Internal-Use Software (Subtopic 350-40) , or ASU 2018-15.
−Removed: ASU 2018-15 updates guidance regarding accounting for implementation costs associated with a cloud computing arrangement that is a service
−Removed: The amendments under ASU 2018-15 are effective for interim and annual fiscal periods beginning after December 15, 2019, with
−Removed: early adoption permitted.
−Removed: The Company does not expect the adoption of ASU 2018-15 to have a material impact on its financial statements.
−Removed: December 2019, the FASB issued ASU No.
−Removed: 2019-12, Income Taxes - simplifying the accounting for income taxes (Topic 740), which is meant
−Removed: to simplify the accounting for income taxes by removing certain exceptions to the general principles in Topic 740, Income Taxes.
−Removed: amendment also improves consistent application and simplify GAAP for other areas of Topic 740 by clarifying and amending existing guidance.
−Removed: We do not expect the adoption of this standard to have a significant impact on our financial position and results of operations.
+Added: Concern Matters and Management’s Plans
+Added: accompanying consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets
+Added: and the satisfaction of liabilities in the normal course of business.
+Added: The Company incurred substantial operating losses in the years
+Added: ended December 31, 2022 and December 31, 2021 primarily due to reduced gross margins caused by a combination of competitors’ introduction
+Added: of newer products with more advanced features together with significant price cutting of their products and the recent acquisitions with
+Added: much smaller margins than the video solutions segment, historically.
+Added: The Company incurred operating losses of approximately $ 29.7 million
+Added: for the year ended December 31, 2022 and $ 14.8 million during the year ended December 31, 2021 and it had an accumulated deficit of $ 92.0
+Added: million as of December 31, 2022.
+Added: In recent years the Company has accessed the public and private capital markets to raise funding through
+Added: the issuance of debt and equity.
+Added: In that regard, the Company raised approximately $ 66.6 million in the year ended December 31, 2021 through
+Added: two underwritten public offerings.
+Added: These equity raises were utilized to fund its operations and acquisitions.
+Added: Management expects to continue
+Added: this pattern until it achieves positive cash flows from operations, although it can offer no assurance in this regard.
+Added: Company will have to restore positive operating cash flows and profitability over the next year and/or raise additional capital to fund
+Added: its operational plans, meet its customary payment obligations and otherwise execute its business plan.
+Added: There can be no assurance that
+Added: it will be successful in restoring positive cash flows and profitability, or that it can raise additional financing when needed, and
+Added: obtain it on terms acceptable or favorable to the Company.
+Added: Company has increased its contract liabilities to nearly $ 8.0 million as of December 31, 2022, which results in recurring revenue
+Added: during the period of 2023 to 2026.
+Added: The Company believes that its quality control and cost cutting initiatives, expansion to non-law enforcement
+Added: sales channels and new product introduction will eventually restore positive operating cash flows and profitability, although it can
+Added: offer no assurances in this regard.
+Added: Company has significantly cut costs in its entertainment segment through the removal of several large partnerships and sponsorships.
+Added: These were not yielding the results management expected;
+Added: thus, it is not expected that these costs with significantly hinder total revenues
+Added: in 2023 and beyond.
+Added: addition to the initiatives described above, the Board of Directors is conducting a review of a full range of strategic alternatives
+Added: to best position the Company for the future including, but not limited to, the sale of all or certain assets, properties or groups of
+Added: properties or individual businesses or merger or combination with another company.
+Added: The result of this review may also include the continued
+Added: implementation of the Company’s business plan.
+Added: There can be no assurance that any additional transactions or financings will result
+Added: from this process.
+Added: on the uncertainties described above, the Company believes its business plan does not alleviate the existence of substantial doubt about
+Added: its ability to continue as a going concern within one year from the date of the issuance of these consolidated financial statements.
+Added: The accompanying consolidated financial statements do not include any adjustments related to the recoverability and classification of
+Added: asset amounts or the classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
CONCENTRATION OF CREDIT RISK AND MAJOR CUSTOMERS
7 unchanged sentences
receivable are presented net of an allowance for doubtful accounts.
−Removed: The allowance for doubtful accounts totaled $ 113,234
−Removed: as of December 31, 2021 and $ 123,224
−Removed: as of December 31, 2020.
+Added: The allowance for doubtful accounts totaled $ 152,736 as of December
+Added: 31, 2022 and $ 113,234 as of December 31, 2021.
Company maintains its cash and cash equivalents in banks insured by the Federal Deposit Insurance Corporation (FDIC) in accounts that
−Removed: at times may be in excess of the federally insured limit of $ 250,000
−Removed: The Company minimizes this risk by
−Removed: placing its cash deposits with major financial institutions.
−Removed: At December 31, 2021 and 2020, the uninsured balance amounted to $ 29,836,142
−Removed: and $ 3,653,192 ,
−Removed: respectively.
−Removed: The Company uses primarily a network of unaffiliated distributors for international sales and employee-based direct sales
−Removed: force for domestic sales.
−Removed: No international distributor individually exceeded 10 %
−Removed: of total revenues.
−Removed: One individual customer receivable balance exceeded 10 %
−Removed: of total accounts receivable as of December 31, 2021 and 2020, which totaled $ 352,603
−Removed: and $ 319,000
−Removed: of total accounts receivable, respectively.
−Removed: Company’s video solutions segment purchases finished circuit boards and other proprietary component parts from suppliers
−Removed: located in the United States and on a limited basis from Asia.
−Removed: Although the Company obtains certain of these components from single source
−Removed: suppliers, it generally owns all tooling and management has located alternative suppliers to reduce the risk in most cases to supplier
−Removed: problems that could result in significant production delays.
−Removed: The Company has not historically experienced significant supply disruptions
−Removed: from any of its principal vendors and does not anticipate future supply disruptions.
−Removed: The Company acquires most of its components on a
−Removed: purchase order basis and does not have long-term contracts with its suppliers.
+Added: at times may be in excess of the federally insured limit of $ 250,000 per bank.
+Added: The Company minimizes this risk by placing its cash deposits
+Added: with major financial institutions.
+Added: At December 31, 2022 and 2021, the uninsured balance amounted to $ 2,495,189 and $ 29,836,142 , respectively.
+Added: The Company uses primarily a network of unaffiliated distributors for international sales and an employee-based direct sales force for
+Added: domestic sales.
+Added: No international distributor individually exceeded 10 % of total revenues.
+Added: No one individual customer receivable balance
+Added: exceeded 10 % of total accounts receivable as of December 31, 2022.
+Added: Company’s video solutions segment purchases finished circuit boards and other proprietary component parts from suppliers located
+Added: in the United States and on a limited basis from Asia.
+Added: Although the Company obtains certain of these components from single source suppliers,
+Added: it generally owns all tooling and management has located alternative suppliers to reduce the risk in most cases to supplier problems
+Added: that could result in significant production delays.
+Added: The Company has not historically experienced significant supply disruptions from
+Added: any of its principal vendors and does not anticipate future supply disruptions.
+Added: The Company acquires most of its components on a purchase
+Added: order basis and does not have long-term contracts with its suppliers.
ACCOUNTS RECEIVABLE – ALLOWANCE FOR DOUBTFUL ACCOUNTS
1 unchanged sentence
OF ALLOWANCE FOR DOUBTFUL ACCOUNTS
+Added: December 31, 2022
+Added: December 31, 2021
Beginning balance
2 unchanged sentences
Ending balance
+Added: OTHER RECEIVABLES
+Added: Other receivables were the following at December 31, 2022 and December 31, 2021:
+Added: SCHEDULE OF OTHER
+Added: receivable increased by over $ 1.1
+Added: million at December 31, 2022 compared to December 31, 2021, primarily due to a note receivable issued by the Company during 2022.
+Added: The Company entered into a promissory note, through its entertainment segment, as part of a co-marketing agreement, with a principal
+Added: amount of $ 3,000,000 .
+Added: Principal payment, since its inception, on this promissory note totaled $ 1,401,660 as of December 31, 2022,
+Added: resulting in a remaining balance of $ 1,598,340 maturing December 31, 2023 .
+Added: Lease receivable increased by nearly $ 1.0
+Added: million primarily due to increased sales under the Company’s subscription model during 2022.
+Added: The Company determines if an allowance for doubtful accounts by regularly evaluating notes receivable and individual
+Added: customer lease receivables, by considering a customer’s financial condition, credit history, and current economic conditions.
+Added: allowance was deemed necessary for the year ended December 31, 2022.
+Added: Other receivables relate to a related party receivable further described
consisted of the following at December 31, 2022 and 2021:
OF INVENTORIES
+Added: December 31, 2022
+Added: December 31, 2021
Raw material and component parts– video solutions segment
1 unchanged sentence
Finished goods – video solutions segment
−Removed: Finished goods – ticketing segment
+Added: Finished goods – entertainment segment
Reserve for excess and obsolete inventory– video solutions segment
1 unchanged sentence
( 3,353,458 )
−Removed: Reserve for excess and obsolete inventory – ticketing segment
+Added: Reserve for excess and obsolete inventory – entertainment segment
Total inventories
1 unchanged sentence
The cost of such units
−Removed: totaled $ 153,976
−Removed: and $ 138,263
−Removed: as of December 31, 2021 and 2020, respectively.
+Added: totaled $ 171,071 and $ 153,976 as of December 31, 2022 and 2021, respectively.
PREPAID EXPENSES
4 unchanged sentences
Total prepaid expenses
−Removed: expenses increased by nearly $ 7.7 million primarily due to a prepaid inventory purchases and additional prepaid expenses related to completed
−Removed: acquisitions in 2021.
+Added: expenses decreased by nearly $ 1.3 million primarily due to a decline in prepaid inventory purchases and advertising expenses in 2022.
PROPERTY, PLANT AND EQUIPMENT
−Removed: plant and equipment consisted of the following at
−Removed: December 31, 2021 and 2020:
+Added: plant and equipment consisted of the following at December 31, 2022 and 2021:
OF PROPERTY, PLANT AND EQUIPMENT
−Removed: Office furniture, fixtures and equipment
+Added: Office furniture, fixtures, equipment, and aircraft
Warehouse and production equipment
4 unchanged sentences
Net property, plant and equipment
−Removed: and amortization of property, plant and equipment aggregated $ 258,999
−Removed: for the years ended December 31, 2021 and 2020,
−Removed: respectively.
−Removed: The cost and accumulated depreciation related to assets sold or retired are removed from the accounts and any gain or loss
−Removed: is credited or charged to income.
−Removed: The Company retired fixed assets during 2021 totaling $ 391,535
−Removed: all of which were fully depreciated resulting
−Removed: in no gain or loss for the year ended December 31, 2021.
+Added: and amortization of property, plant and equipment aggregated $ 614,121 and $ 258,999 for the years ended December 31, 2022 and 2021, respectively.
+Added: The cost and accumulated depreciation related to assets sold or retired are removed from the accounts and any gain or loss is credited
+Added: or charged to income.
+Added: The Company retired fixed assets during 2022 totaling $ 549,104 resulting in a gain on sale of assets of $ 212,831
+Added: for the year ended December 31, 2022 on the Company’s Consolidated Statement of Operations.
+Added: The Company retired fixed assets during 2021 totaling $ 391,535 all of which
+Added: were fully depreciated resulting in no gain or loss for the year ended December 31, 2021.
GOODWILL AND OTHER INTANGIBLE ASSETS
6 unchanged sentences
Patents and trademarks (video solutions segment)
−Removed: Sponsorship agreement network (ticketing segment)
−Removed: SEO content (ticketing segment)
−Removed: Personal seat licenses (ticketing
+Added: Sponsorship agreement network (entertainment segment)
+Added: SEO content (entertainment segment)
+Added: Personal seat licenses (entertainment
+Added: Client agreements (revenue cycle management segments)
Indefinite life intangible assets:
−Removed: Goodwill (ticketing and revenue cycle management segments)
−Removed: Trade name (ticketing segment)
+Added: Goodwill (entertainment and revenue cycle management segments)
+Added: Trade name (entertainment segment)
Patents and trademarks pending
−Removed: (video solutions
+Added: (video solutions segment)
and trademarks pending will be amortized beginning at the time they are issued by the appropriate authorities.
1 unchanged sentence
patent or trademark is denied, then the amount deferred will be immediately charged to expense.
−Removed: expense for the years ended December 31, 2021 and 2020 was $ 563,490
−Removed: and $ 188,108 ,
−Removed: respectively.
+Added: expense for the years ended December 31, 2022 and 2021 was $ 1,562,558 and $ 563,490 , respectively.
Estimated amortization for intangible
3 unchanged sentences
2027 and thereafter
+Added: assets were the following at December 31, 2022 and December 31, 2021:
+Added: SCHEDULE OF OTHER ASSETS
+Added: Lease receivable
+Added: Sponsorship network
+Added: Total other assets
DEBT OBLIGATIONS
obligations is comprised of the following:
−Removed: OF SECURED CONVERTIBLE DEBENTURES AND PROCEEDS INVESTMENT AGREEMENT
+Added: OF DEBT OBLIGATIONS
Economic injury disaster loan (EIDL)
−Removed: Payroll protection program loan (PPP)
Contingent consideration promissory note – Nobility Healthcare Division Acquisition
Contingent consideration promissory note – Nobility Healthcare Division Acquisition
+Added: Contingent consideration promissory note – Nobility Healthcare Division Acquisition
+Added: Contingent consideration promissory note – Nobility Healthcare Division Acquisition
Debt obligations
5 unchanged sentences
Small Business Administration Notes .
−Removed: May 4, 2020, the Company issued a promissory note in connection with the receipt of the PPP Loan of $ 1,417,413
−Removed: under the SBA’s PPP Program under the
−Removed: The PPP Loan has a two-year term and bears interest at a rate of 1.0 %
−Removed: Monthly principal and interest payments are deferred for nine months after the date of disbursement and total $ 79,850.57
−Removed: per month thereafter.
−Removed: The PPP Loan may be prepaid
−Removed: at any time prior to maturity with no prepayment penalties.
−Removed: The promissory note contains events of default and other provisions customary
−Removed: for a loan of this type.
−Removed: The PPP provides that the PPP Loan may be partially or wholly forgiven if the funds are used for certain qualifying
−Removed: expenses as described in the CARES Act.
−Removed: The Company intended to use the majority of the PPP Loan amount for qualifying expenses
−Removed: and to apply for forgiveness of the PPP Loan in accordance with the terms of the CARES Act.
−Removed: The Company applied for forgiveness of the
−Removed: PPP Loan and on December 10, 2020 the Company was fully forgiven of its $ 1,417,413
−Removed: Additionally, during the year
−Removed: ended December 31, 2021, the Company was fully forgiven of its $ 10,000
−Removed: EIDL advance received in association with
−Removed: the PPP Loan.
−Removed: Therefore, we recorded a gain on the extinguishment of debt totaling $ 10,000 and $ 1,417,413 in our Consolidated
−Removed: Statements of Operations for the years ended December 31, 2021 and 2020, respectively.
May 12, 2020, the Company received $ 150,000 in loan funding from the SBA under the EIDL program administered by the SBA, which program
5 unchanged sentences
Monthly principal and interest
−Removed: payments are deferred for twelve months after the date of disbursement and total $ 731.00 per month thereafter.
+Added: payments began in November 2022, after being deferred for thirty months after the date of disbursement and total $ 731.00 per month thereafter.
Such note may be prepaid
2 unchanged sentences
including but not limited to tangible and intangible personal property.
−Removed: Secured Convertible Notes .
−Removed: April 17, 2020, the Company entered into a securities purchase agreement with several accredited investors providing for the issuance
−Removed: of (i) the Company’s 8 % secured convertible notes due April 16, 2021 with a principal face amount of $ 1,666,666 , which convertible
−Removed: notes are, subject to certain conditions, convertible into 1,650,164 shares of the Company’s common stock, at a price per share
−Removed: of $ 1.01 (the “2020 Convertible Notes”), and (ii) five-year warrants to purchase an aggregate of 1,237,624 shares of Common
−Removed: Stock at an exercise price of $ 1.31 , which warrants are immediately exercisable upon issuance and on a cashless basis if the Warrants
−Removed: have not been registered 180 days after the date of issuance.
−Removed: The accredited investors purchased the foregoing securities for an aggregate
−Removed: cash purchase price of $ 1,500,000 .
−Removed: the purchase agreement, the convertible notes and warrants contain provisions whereby the accredited investors are prohibited from exercising
−Removed: their rights to convert the notes or exercise the warrants if, as a result of such conversion or exercise, such holder, together with
−Removed: its affiliates, would own more than 4.99% of the total number of shares of the Company’s common stock outstanding immediately after
−Removed: giving effect to such exercise.
−Removed: However, the investors may increase or decrease such percentage to any other percentage not in excess
−Removed: of 9.99%, provided that any increase in such percentage shall not be effective until 61 days after such notice to the Company .
−Removed: Company elected to account for the secured convertible notes on the fair value basis.
−Removed: Therefore, the Company determined the fair value
−Removed: of the secured convertible notes and the common stock purchase warrants which yielded estimated fair values of the secured convertible
−Removed: notes including their embedded derivatives and the detachable common stock purchase warrants.
−Removed: The following represents the resulting
−Removed: fair value as determined on April 17, 2020, the date of origination:
−Removed: OF FAIR VALUE OF EMBEDDED DERIVATIVES AND WARRANTS
−Removed: Secured convertible notes
−Removed: Common stock purchase warrants
−Removed: Gross cash proceeds
−Removed: the year ended December 31, 2020, the holders of the 2020 Convertible Notes exercised their right to convert principal balances aggregating
−Removed: In addition, on June 12, 2020, the
−Removed: Company exercised its right to prepay in cash the remaining outstanding principal balance aggregating $ 1,000 .
−Removed: There remains no outstanding 2020 Convertible notes as of December 31, 2021 or 2020 as a result of these conversions and prepayments.
−Removed: the fair value basis, the Company determines the fair value of the secured convertible notes and adjusts the carrying value of the secured
−Removed: convertible notes at each reporting date with the resulting charge or credit being reflected in the consolidated statement of operations.
−Removed: Following is an analysis of the activity in the secured convertible notes during the years ended December 31, 2021 and
−Removed: OF FAIR VALUE AND ADJUSTED CARRYING VALUE OF SECURED CONVERTIBLE NOTES
−Removed: Balance at December 31, 2019
−Removed: Issuance of 2020 convertible notes at fair value
−Removed: Principal repaid during the period by issuance of common stock
−Removed: ( 1,665,666 )
−Removed: Principal repaid during the period by payment of cash
−Removed: Change in fair value of secured convertible note during the period
−Removed: Balance at December 31, 2020
−Removed: Issuance of 2020 convertible notes at fair value
−Removed: Principal repaid during the period by issuance of common stock
−Removed: Principal repaid during the period by payment of cash
−Removed: Change in fair value of secured convertible note during
−Removed: Balance at December 31, 2021
−Removed: is a range of certain estimates and assumptions utilized as of the April 17, 2020 issuance date to determine the fair value of secured
−Removed: convertible notes:
−Removed: OF CERTAIN ESTIMATES AND ASSUMPTIONS OF FAIR VALUE OF SECURED CONVERTIBLE NOTES
−Removed: Volatility – range
−Removed: Risk-free rate
−Removed: Contractual term
−Removed: the fair value basis, legal, accounting, and miscellaneous costs directly related to the issuance of the secured convertible notes are
−Removed: charged to expense as incurred.
−Removed: A total of $ - 0 - and $ 34,906
−Removed: of such issuance costs were charged to operations
−Removed: during the years ended December 31, 2021 and 2020, respectively.
−Removed: Secured Convertible Notes .
−Removed: August 5, 2019, the Company, entered into a securities purchase agreement with several accredited investors providing for the issuance
−Removed: of (i) the Company’s 8% secured convertible notes due August 4, 2020 with a principal face amount of $ 2,777,777 .78, which convertible
−Removed: notes are, subject to certain conditions, convertible into 1,984,126 shares of the Company’s common stock, at a price per share
−Removed: (ii) five -year warrants to purchase an aggregate of 571,428 shares of Common Stock at an exercise price of $ 1.8125 , which warrants
−Removed: are immediately exercisable upon issuance and on a cashless basis if the Warrants have not been registered 180 days after the date of
−Removed: and (iii) the issuance of shares of common stock equal to 5 % of the aggregate purchase price of the convertible notes, with
−Removed: an aggregate value of $ 125,000 (the “Commitment Shares”).
−Removed: The accredited investors purchased the foregoing securities for
−Removed: an aggregate cash purchase price of $ 2,500,000 .
−Removed: to the purchase agreement, an aggregate of $ 1,153,320 in principal amount of convertible notes (the “Registered Notes”),
−Removed: the conversion shares underlying the Registered Notes and all of the Commitment Shares were issued to the accredited investors in a registered
−Removed: direct offering pursuant to a prospectus supplement to the Company’s currently effective shelf registration statement on Form S-3.
−Removed: Accordingly, $ 1,153,320 in original principal amount of our convertible notes were issued as Registered Notes pursuant to the shelf registration
−Removed: statement and therefore freely tradable.
−Removed: a related transaction and in accordance with the purchase agreement, the Company issued to the accredited investors in a concurrent private
−Removed: placement pursuant to an exemption from the registration requirements of the Securities Act provided in Section 4(a)(2) of the Securities
−Removed: Act and/or Regulation D promulgated thereunder, (1) the remaining aggregate of $ 1,624,457.78 in principal amount of convertible notes,
−Removed: (2) the shares of common stock issuable from time to time upon conversion of such convertible notes, and (3) the common shares underlying
−Removed: the common stock purchase warrants.
−Removed: On September 5, 2019, the Company filed a Registration Statement on Form S-1 covering the securities
−Removed: issued in the concurrent private placement including an aggregate of $ 1,624,457.78 in principal amount of previously non-registered convertible
−Removed: notes, the shares of common stock issuable from time to time upon conversion of such non-registered convertible notes and the common
−Removed: stock underlying the common stock purchase warrants.
−Removed: Such Registration Statement on Form S-1 was declared effective by the Securities
−Removed: and Exchange Commission on September 12, 2019.
−Removed: connection with the purchase agreement, the Company and its subsidiary entered into a security agreement, dated as of August 5, 2019,
−Removed: with the investors, pursuant to which the Company and its subsidiary granted a security interest in, among other items, the Company and
−Removed: its subsidiary’s accounts, chattel paper, documents, equipment, general intangibles, instruments and inventory, and all proceeds,
−Removed: as set forth in the security agreement.
−Removed: In addition, pursuant to an intellectual property security agreement, dated as of August 5, 2019,
−Removed: the Company granted a continuing security interest in all of the Company’s right, title and interest in, to and under certain of
−Removed: the Company’s trademarks, copyrights and patents.
−Removed: In addition, the Company’s subsidiary jointly and severally agreed to guarantee
−Removed: and act as surety for the Company’s obligation to repay the convertible notes pursuant to a subsidiary guarantee.
−Removed: the purchase agreement, the convertible notes and warrants contain provisions whereby the accredited investors are prohibited from exercising
−Removed: their rights to convert the notes or exercise the warrants if, as a result of such conversion or exercise, such holder, together with
−Removed: its affiliates, would own more than 4.99% of the total number of shares of the Company’s common stock outstanding immediately after
−Removed: giving effect to such exercise.
−Removed: However, the investors may increase or decrease such percentage to any other percentage not in excess
−Removed: of 9.99%, provided that any increase in such percentage shall not be effective until 61 days after such notice to the Company.
−Removed: Company elected to account for the secured convertible notes on the fair value basis.
−Removed: Therefore, the Company determined the fair value
−Removed: of the (1) secured convertible notes, (2) the Commitment Shares and (3) the common stock purchase warrants which yielded estimated fair
−Removed: values of the secured convertible notes including their embedded derivatives, the Commitment Shares and the detachable common stock purchase
−Removed: The following represents the resulting fair value as determined on August 5, 2019, the date of origination:
−Removed: SCHEDULE OF FAIR VALUE OF EMBEDDED DERIVATIVES AND WARRANTS
−Removed: convertible notes
−Removed: stock issued as Commitment Shares
−Removed: stock purchase warrants
−Removed: cash proceeds
−Removed: the fair value basis, the Company determines the fair value of the secured convertible notes and adjusts the carrying value of the secured
−Removed: convertible notes at each reporting date with the resulting charge or credit being reflected in the consolidated statement of operations.
−Removed: Following is an analysis of the activity in the secured convertible notes during the years ended December 31, 2021 and 2020:
−Removed: SUMMARY OF FAIR VALUE AND ADJUSTED CARRYING VALUE OF SECURED CONVERTIBLE NOTES
−Removed: at December 31, 2019
−Removed: repaid during the period by issuance of common stock
−Removed: repaid during the period by payment of cash
−Removed: in fair value of secured convertible note during the period
−Removed: at December 31, 2020
−Removed: repaid during the period by issuance of common stock
−Removed: repaid during the period by payment of cash
−Removed: in fair value of secured convertible note during the period
−Removed: at December 31, 2021
−Removed: Proceeds Investment Agreement .
−Removed: July 31, 2018, the Company entered into a Proceeds Investment Agreement (the “PIA Agreement”) with Brickell Key Investments
−Removed: LP (“BKI”), pursuant to which BKI funded an aggregate of $ 500,000 (the “First Tranche”) to be used (i) to fund
−Removed: the Company’s litigation proceedings relating to the infringement of certain patent assets listed in the PIA Agreement and (ii)
−Removed: to repay the Company’s existing debt obligations and for certain working capital purposes set forth in the PIA Agreement.
−Removed: to the PIA Agreement, BKI was granted an option to provide the Company with an additional $ 9.5 million, at BKI’s sole discretion
−Removed: (the “Second Tranche”).
−Removed: On August 21, 2018, BKI exercised its option on the Second Tranche for $ 9.5 million which completed
−Removed: the $ 10 million funding.
−Removed: to the PIA Agreement and in consideration for the $ 10 million in funding, the Company agreed to assign to BKI (i) 100% of all gross,
−Removed: pre-tax monetary recoveries paid by any defendant(s) to the Company or its affiliates agreed to in a settlement or awarded in judgment
−Removed: in connection with the patent assets, plus any interest paid in connection therewith by such defendant(s) (the “Patent Assets Proceeds”),
−Removed: up to the minimum return (as defined in the Agreement) and (ii) if BKI has not received its minimum return by the earlier of a liquidity
−Removed: event (as defined in the Agreement) and July 31, 2020, then the Company agreed to assign to BKI 100% of the Patent Asset Proceeds until
−Removed: BKI has received an amount equal to the minimum return on $ 4.0 million.
−Removed: to the PIA Agreement, the Company granted BKI (i) a senior security interest in the Patent Assets, the claims (as defined in the Agreement)
−Removed: and the Patent Assets Proceeds until such time as the minimum return is paid, in which case, the security interest on the patent assets,
−Removed: the claims and the Patent Assets Proceeds will be released, and (ii) a senior security interest in all other assets of the Company until
−Removed: such time as the minimum return is paid on $ 4.0 million, in which case, the security interest on such other assets will be released.
−Removed: security interest is enforceable by BKI if the Company is in default under the PIA Agreement which would occur if (i) the Company fails,
−Removed: after five (5) days’ written notice, to pay any due amount payable to BKI under the PIA Agreement, (ii) the Company fails to comply
−Removed: with any provision of the PIA Agreement or any other agreement or document contemplated under the PIA Agreement, (iii) the Company becomes
−Removed: insolvent or insolvency proceedings are commenced (and not subsequently discharged) with respect to the Company, (iv) the Company’s
−Removed: creditors commence actions against the Company (which are not subsequently discharged) that affect material assets of the Company, (v)
−Removed: the Company, without BKI’s consent, incurs indebtedness other than immaterial ordinary course indebtedness up to $500,000, (vi)
−Removed: the Company fails, within five (5) business days following the closing of the second tranche, to fully satisfy its obligations to certain
−Removed: holders of the Company’s senior secured convertible promissory notes listed in the PIA Agreement and fails to obtain unconditional
−Removed: releases from such holders as to the Company’s obligations to such holders and the security interests in the Company held by such
−Removed: holders or (vii) there is an uncured non-compliance of the Company’s obligations or misrepresentations by the Company under the
−Removed: PIA Agreement.
−Removed: the PIA Agreement, the Company issued BKI a warrant to purchase up to 465,712 shares of the Company’s common stock, par value $ 0.001
−Removed: per share (the “PIA Warrant”), at an exercise price of $ 2.60 per share provided that the holder of the PIA Warrant will be
−Removed: prohibited from exercising the PIA Warrant if, as a result of such exercise, such holder, together with its affiliates, would own more
−Removed: than 4.99 % of the total number of shares of the Company’s common stock outstanding immediately after giving effect to such exercise.
−Removed: However, such holder may increase or decrease such percentage to any other percentage not in excess of 9.99 % , provided that any increase
−Removed: in such percentage shall not be effective until 61 days after such notice to the Company.
−Removed: The PIA Warrant is exercisable for five years
−Removed: from the date of issuance and is exercisable on a cashless exercise basis if there is no effective registration statement.
−Removed: No contractual
−Removed: registration rights were given.
−Removed: Company elected to account for the PIA on the fair value basis.
−Removed: Therefore, the Company determined
−Removed: the fair value of the PIA and PIA Warrants which yielded estimated fair values of the PIA
−Removed: including their embedded derivatives and the detachable PIA Warrants as follows:
−Removed: SCHEDULE OF FAIR VALUE OF EMBEDDED DERIVATIVES AND WARRANTS
−Removed: Proceeds investment agreement
−Removed: Common stock purchase warrants
−Removed: Gross cash proceeds
−Removed: Company utilized a probability weighted present value of expected patent asset proceeds for the litigation involving both Axon and WatchGuard
−Removed: (see Note 12 – Commitments and Contingencies) which involved estimates of the amount and timing of the expected patent asset proceeds
−Removed: from the alleged patent infringement.
−Removed: The fair value of the PIA is updated for actual and estimated activity affecting the probability
−Removed: weighted present value of expected patent asset proceeds at each reporting date with the change charged/credited to operations.
−Removed: is a range of certain estimates and assumptions utilized as of December 31, 2019 to probability weighted present value of expected patent
−Removed: asset proceeds for the litigation involving both Axon and WatchGuard:
−Removed: OF CERTAIN ESTIMATES AND ASSUMPTIONS OF FAIR VALUE OF SECURED CONVERTIBLE NOTES
−Removed: term to patent asset proceeds payment
−Removed: years - 4 years
−Removed: minimum return payable to BKI
−Removed: 2019, the Company settled its patent infringement litigation with WatchGuard whereby it received a lump-sum payment of $ 6.0 million as
−Removed: further described in Note 12.
−Removed: In accordance with the terms of the PIA, the Company remitted the $ 6.0 as a principal payment toward its
−Removed: minimum return payment obligations under the PIA.
−Removed: The Company recorded the receipt of the $ 6,000,000 settlement as Patent litigation
−Removed: settlement income in the accompanying consolidated statement of operations.
−Removed: July 20, 2020, the Company and BKI executed a Termination Agreement and Mutual Release (the “Termination Agreement”).
−Removed: the terms of the Termination Agreement the parties agreed to terminate the PIA and to release each other from any further liability under
−Removed: the PIA obligation.
−Removed: the terms of the Termination Agreement, upon payment of $ 1,250,000 by the Company to BKI both parties agreed to terminate the PIA and
−Removed: to release each other from any further liability thereunder.
−Removed: Such $ 1,250,000 payment was made on July 22, 2020.
−Removed: In addition to the $ 1,250,000
−Removed: payment, the Company further agreed to pay BKI the following:
−Removed: (a) a contingent payment in the amount of $ 2,750,000 following the closing
−Removed: of an asset purchase, membership interest purchase, or similar transaction between the Company and a specified third-party (the “Purchase
−Removed: Transaction”) and (b) any and all future proceeds received from Watchguard and its successors and assigns by the Company for WatchGuard’s
−Removed: 8,781,292 and 9,253,452.
−Removed: For clarity, the Company and BKI further agreed that the payment of the contingent payment
−Removed: would only be due and payable upon the closing of the specified Purchase Transaction and the relevant contingent payment portion of the
−Removed: Termination Agreement, and any obligations stemming therefrom, would automatically terminate if the specified Purchase Transaction is
−Removed: abandoned prior to its closing, including its failure to close within three years from the date of the Termination Agreement.
−Removed: parties abandoned the Purchase Transaction during the year ended December 31, 2020 and therefore, the contingent payment obligation automatically
−Removed: terminated as the specified Purchase Transaction was abandoned prior to its closing.
−Removed: Furthermore, the Company does not anticipate any
−Removed: future recoveries from Watchguard and its successors and assigns relative to WatchGuard’s use of U.S.
−Removed: 8,781,292 and
−Removed: As a result, the PIA obligation was extinguished upon the payment of the $ 1,250,000 required under the Termination Agreement.
−Removed: following represents activity in the PIA during the years ended December 31, 2021 and 2020:
−Removed: SUMMARY OF FAIR VALUE AND ADJUSTED CARRYING VALUE OF SECURED CONVERTIBLE NOTES
−Removed: Beginning balance as of January 1, 2020
−Removed: Repayment of obligation
−Removed: ( 1,250,000 )
−Removed: Change in the fair value during the period
−Removed: ( 5,250,000 )
−Removed: Ending balance as of December 31, 2020
−Removed: Beginning Balance as of January 1, 2021
−Removed: Repayment of obligation
−Removed: Change in fair value during the period
−Removed: Ending balance as of December 31, 2021
−Removed: Promissory Note Payable .
−Removed: December 23, 2019, the Company, borrowed $ 300,000 under an unsecured note payable to a private, third-party lender.
−Removed: The promissory note
−Removed: bears interest at the rate of 8 % per annum with principal and accrued interest payable on or before its maturity date of March 31, 2020 .
−Removed: The Company granted the lender warrants exercisable to purchase a total of 107,000 shares of its common stock at an exercise price of
−Removed: $ 1.40 per share until December 23, 2024.
−Removed: When determining the fair value of these warrants, the assumptions utilized in the Black-Scholes
−Removed: model include the expected volatility of stock price of 86% , discount rate of 1.75 % , and expected dividends of 0% .
−Removed: The Company allocated
−Removed: $ 71,869 of the proceeds of the promissory note to additional paid-in-capital, which represented the grant date relative fair value of
−Removed: the warrants issued to the lender.
−Removed: The discount will be amortized to interest expense ratably over the term of the promissory note which
−Removed: approximates the effective interest method.
−Removed: The amortization of discount resulted in $- 0 - and $ 66,061 of the discount amortized to interest
−Removed: expense during the years ended December 31, 2021 and 2020, respectively.
−Removed: January 17, 2020, the Company borrowed $ 100,000 under an unsecured note payable to a private, third-party lender.
−Removed: The promissory note
−Removed: bore interest at the rate of 8 % per annum with principal and accrued interest payable on or before its maturity date of April 17, 2020 .
−Removed: The Company granted the lender warrants exercisable to purchase a total of 35,750 shares of its common stock at an exercise price of
−Removed: $ 1.40 per share until January 17, 2025.
−Removed: When determining the fair value of these warrants, the assumptions utilized in the Black-Scholes
−Removed: model include the expected volatility of stock price of 86% , discount rate of 2% , and expected dividends of 0% .
−Removed: The Company allocated
−Removed: $ 20,806 of the proceeds of the promissory note to additional paid-in-capital, which represented the grant date relative fair value of
−Removed: the warrants issued to the lender.
−Removed: The note was repaid in full on March 12, 2020 and the discount was amortized to interest expense through
−Removed: the date of payment.
−Removed: The amortization of discount resulted in $ 20,806 of the discount amortized to interest expense during the year ended
−Removed: December 31, 2020.
−Removed: Promissory Notes Payable – Related party
−Removed: February and April 2020, the Company borrowed a total of $ 319,000 from the Company’s Chairman, CEO & President under an unsecured
−Removed: promissory note bearing interest at 6 % through its May 28, 2020 maturity date.
−Removed: The proceeds from the note were used for general corporate
−Removed: The principal balance and related accrued interest were paid in full during the year ended December 31, 2020.
−Removed: Total interest
−Removed: accrued and paid on this note was $ 5,236 in 2020.
Consideration Promissory Notes
−Removed: June 30, 2021, Nobility Healthcare, a subsidiary of the Company, issued a contingent consideration promissory note (the “June
−Removed: Contingent Note”) in connection with a stock purchase agreement between Nobility Healthcare and a private company
−Removed: (the “June Seller”) of $ 350,000 .
−Removed: The Contingent Note has a three -year
−Removed: term and bears interest at a rate of 3.00 %
−Removed: Quarterly principal and interest payments are deferred for six months and is due in equal quarterly installments on the seventh
−Removed: business day of each quarter.
−Removed: The principal amount of the June Contingent Note is subject to an earn-out adjustment, being the
−Removed: difference between the $ 975,000
−Removed: (the “June Projected Revenue”)
−Removed: and the cash basis revenue (the “June Measurement Period Revenue”) collected by the June Seller in its normal
+Added: June 30, 2021, Nobility Healthcare, a subsidiary of the Company, issued a contingent consideration promissory note (the “June Contingent
+Added: Note”) in connection with a stock purchase agreement between Nobility Healthcare and a private company (the “June Seller”)
+Added: of $ 350,000 .
+Added: The Contingent Note has a three-year term and bears interest at a rate of 3.00 % per annum.
+Added: Quarterly principal and interest
+Added: payments are deferred for six months and is due in equal quarterly installments on the seventh business day of each quarter.
+Added: The principal
+Added: amount of the June Contingent Note is subject to an earn-out adjustment, being the difference between the $ 975,000 (the “June Projected
+Added: Revenue”) and the cash basis revenue (the “June Measurement Period Revenue”) collected by the June Seller in its normal
course of business from the clients existing on June 30, 2021, during the period from October 1, 2021 through September 30, 2022 (the
“June Measurement Period”) measured on a quarterly basis and annualized as of the relevant period.
−Removed: Measurement Period Revenue is less than the June Projected Revenue, such amount will be subtracted from the principal balance
−Removed: of this June Contingent Note on a dollar-for-dollar basis.
−Removed: If the June Measurement Period Revenue is more than the June
−Removed: Projected Revenue, such amount will be added to the principal balance of this June Contingent Note on a dollar-for-dollar
−Removed: In no event will the principal balance of this June Contingent Note become a negative number.
−Removed: The maximum downward earn-out
−Removed: adjustment to the principal balance will be to zero.
−Removed: There are no limits to the increases to the principal balance of the June
−Removed: Contingent Note as a result of the earn-out adjustments.
−Removed: June Contingent Note is considered to be additional purchase price;
−Removed: therefore, the estimated fair value of the contingent liability
−Removed: is recorded as a liability at the acquisition date and the fair value is considered part of the consideration paid for the acquisition
−Removed: with subsequent changes in fair value recorded as a gain or loss in the Consolidated Statements of Operations.
−Removed: Management has
−Removed: recorded the contingent consideration promissory note at its estimated fair value of $ 350,000
−Removed: at the acquisition date.
−Removed: Management’s estimate
−Removed: of the fair value of this June Contingent Note at December 31, 2021 to be $ 317,212
−Removed: representing a reduction in its estimated
−Removed: fair value of $ 32,788 .
−Removed: The Company recorded a gain of $ 32,788
−Removed: in the Consolidated Statements of
−Removed: Operations for the year ended December 31, 2021.
−Removed: August 31, 2021, Nobility Healthcare, issued another contingent consideration promissory note (the “August Contingent
−Removed: Payment Note”) in connection with a stock purchase agreement between Nobility Healthcare and a private company
−Removed: (the “August Sellers”) of $ 650,000 .
−Removed: The August Contingent Payment Note has a three -year
−Removed: term and bears interest at a rate of 3.00 %
−Removed: Quarterly principal and interest payments are deferred for six months and is due in equal quarterly installments on the seventh
−Removed: business day of each quarter.
−Removed: The principal amount of the August Contingent Payment Note is subject to an earn-out adjustment,
−Removed: being the difference between the $ 3,000,000
−Removed: (the “August Projected Revenue”)
−Removed: and the cash basis revenue (the “August Measurement Period Revenue”) collected by the August Sellers in its
−Removed: normal course of business from the clients existing on September 1, 2021, during the period from December 1, 2021 through November 30,
−Removed: 2022 (the “August Measurement Period”) measured on a quarterly basis and annualized as of the relevant period.
−Removed: the August Measurement Period Revenue is less than the August Projected Revenue, such amount will be subtracted from the
−Removed: principal balance of this August Contingent Payment Note on a dollar-for-dollar basis.
−Removed: If the August Measurement Period
−Removed: Revenue is more than the August Projected Revenue, such amount will be added to the principal balance of this August Contingent
−Removed: Payment Note on a dollar-for-dollar basis.
−Removed: In no event will the principal balance of this August Contingent Payment Note become
−Removed: a negative number.
+Added: If the June Measurement
+Added: Period Revenue is less than the June Projected Revenue, such amount will be subtracted from the principal balance of this June Contingent
+Added: Note on a dollar-for-dollar basis.
+Added: If the June Measurement Period Revenue is more than the June Projected Revenue, such amount will be
+Added: added to the principal balance of this June Contingent Note on a dollar-for-dollar basis.
+Added: In no event will the principal balance of this
+Added: June Contingent Note become a negative number.
The maximum downward earn-out adjustment to the principal balance will be to zero.
−Removed: There are no limits to the increases
−Removed: to the principal balance of the August Contingent Payment Note as a result of the earn-out adjustments.
−Removed: August Contingent Payment Note is considered to be additional purchase price, therefore the estimated fair value of the contingent
+Added: are no limits to the increases to the principal balance of the June Contingent Note as a result of the earn-out adjustments.
+Added: June 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 $ 350,000 at the acquisition date.
+Added: Principal payments, since its inception, on this contingent consideration promissory note totaled $ 113,617 .
+Added: The estimated fair value
+Added: of the June Contingent Note at December 31, 2022 is $ 176,456 , representing a decrease in its estimated fair value of $ 27,139 as compared
+Added: to its estimated fair value as of December 31, 2021.
+Added: Therefore, the Company recorded a gain of $ 27,139 and $ 32,789 in the Consolidated
+Added: Statements of Operations for the years ended December 31, 2022 and December 31, 2021, respectively.
+Added: August 31, 2021, Nobility Healthcare, issued another contingent consideration promissory note (the “August Contingent Payment Note”)
+Added: in connection with a stock purchase agreement between Nobility Healthcare and a private company (the “August Sellers”) of
+Added: The August Contingent Payment Note has a three-year term and bears interest at a rate of 3.00 % per annum.
+Added: Quarterly principal
+Added: and interest payments are deferred for six months and is due in equal quarterly installments on the seventh business day of each quarter.
+Added: The principal amount of the August Contingent Payment Note is subject to an earn-out adjustment, being the difference between the $ 3,000,000
+Added: (the “August Projected Revenue”) and the cash basis revenue (the “August Measurement Period Revenue”) collected
+Added: by the August Sellers in its normal course of business from the clients existing on September 1, 2021, during the period from December
+Added: 1, 2021 through November 30, 2022 (the “August Measurement Period”) measured on a quarterly basis and annualized as of the
+Added: relevant period.
+Added: If the August Measurement Period Revenue is less than the August Projected Revenue, such amount will be subtracted from
+Added: the principal balance of this August Contingent Payment Note on a dollar-for-dollar basis.
+Added: If the August Measurement Period Revenue is
+Added: more than the August Projected Revenue, such amount will be added to the principal balance of this August Contingent Payment Note on
+Added: a dollar-for-dollar basis.
+Added: In no event will the principal balance of this August Contingent Payment Note become a negative number.
+Added: maximum downward earn-out adjustment to the principal balance will be to zero.
+Added: There are no limits to the increases to the principal
+Added: balance of the August Contingent Payment Note as a result of the earn-out adjustments.
+Added: August Contingent Payment Note is considered to be additional purchase price, therefore the estimated fair value of the contingent 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 $ 650,000 at the acquisition date.
+Added: Principal payments, since its inception, on this contingent consideration promissory note totaled $ 292,953 .
+Added: The estimated fair value
+Added: of the August Contingent Note at December 31, 2022 is $ 388,954 , representing an increase in its estimated fair value of $ 31,907 as compared
+Added: to is estimated fair value as of December 31, 2021.
+Added: Therefore, the Company recorded a loss of $ 31,907 and $- 0 - in the Consolidated Statements
+Added: of Operations for the years ended December 31, 2022 and December 31, 2021, respectively.
+Added: January 1, 2022, Nobility Healthcare issued another contingent consideration promissory note (the “January Contingent Payment Note”)
+Added: in connection with a stock purchase agreement between Nobility Healthcare and a private company (the “January Sellers”) of
+Added: The January Contingent Payment Note has a two -and-a-half-year term and bears interest at a rate of 3.00 % per annum.
+Added: principal and interest payments are deferred for seven months and is due in equal quarterly installments on the tenth business day of
+Added: each quarter.
+Added: The principal amount of the January Contingent Payment Note is subject to an earn-out adjustment, being the difference
+Added: between $ 3,500,000 (the “January Projected Revenue”) and the cash basis revenue (the “January Measurement Period Revenue”)
+Added: collected by the January Sellers in its normal course of business from the clients existing on January 1, 2022, during the period from
+Added: April 1, 2022 through March 31, 2023 (the “January Measurement Period”) measured on a quarterly basis and annualized as of
+Added: the relevant period.
+Added: If the January Measurement Period Revenue is less than the January Projected Revenue, such amount will be subtracted
+Added: from the principal balance of this January Contingent Payment Note on a dollar-for-dollar basis.
+Added: If the January Measurement Period Revenue
+Added: is more than the January Projected Revenue, such amount will be added to the principal balance of this January Contingent Payment Note
+Added: on a dollar-for-dollar basis.
+Added: In no event will the principal balance of this January Contingent Payment Note become a negative number.
+Added: The maximum downward earn-out adjustment to the principal balance will be a reduction to zero.
+Added: There are no limits to the increases to
+Added: the principal balance of the January Contingent Payment Note as a result of the earn-out adjustments.
+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 $ 120,833 .
+Added: The estimated fair value
+Added: of the January Contingent Note at December 31, 2022 is $ 208,083 , representing a decrease in its estimated fair value of $ 421,085 as compared
+Added: to its estimated fair value as of the inception date.
+Added: Therefore, the Company recorded a gain of $ 421,085 and $- 0 - in the Consolidated
+Added: Statements of Operations for the years ended December 31, 2022 and December 31, 2021, respectively.
+Added: February 1, 2022, Nobility Healthcare issued another contingent consideration promissory note (the “February Contingent Payment
+Added: Note”) in connection with an asset purchase agreement between Nobility Healthcare and a private company (the “February Sellers”)
+Added: of $ 105,000 .
+Added: The February Contingent Payment Note has a three-year term and bears interest at a rate of 3.00 % per annum.
+Added: Quarterly principal
+Added: and interest payments are deferred for seven months and are due in equal quarterly installments on the tenth business day of each quarter.
+Added: The principal amount of the February Contingent Payment Note is subject to an earn-out adjustment, being the difference between $ 440,000
+Added: (the “February Projected Revenue”) and the cash basis revenue (the “February Measurement Period Revenue”) collected
+Added: by the February Sellers in its normal course of business from the clients existing on February 1, 2022, during the period from May 1,
+Added: 2022 through April 30, 2023 (the “February Measurement Period”) measured on a quarterly basis and annualized as of the relevant
+Added: If the February Measurement Period Revenue is less than the February Projected Revenue, such amount will be subtracted from the
+Added: principal balance of this February Contingent Payment Note on a dollar-for-dollar basis.
+Added: If the February Measurement Period Revenue is
+Added: more than the February Projected Revenue, such amount will be added to the principal balance of this February Contingent Payment Note
+Added: on a dollar-for-dollar basis.
+Added: In no event will the principal balance of this February Contingent Payment Note become a negative number.
+Added: The maximum downward earn-out adjustment to the principal balance will be a reduction to zero.
+Added: There are no limits to the increases to
+Added: the principal balance of the February Contingent Payment Note as a result of the earn-out adjustments.
+Added: February Contingent Payment Note is considered to be additional purchase price, therefore the estimated fair value of the contingent
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 $ 650,000
−Removed: at the acquisition date.
−Removed: Management will continue
−Removed: to estimate the fair value of this August Contingent Payment Note at each reporting date with the change, if any recorded as a
−Removed: gain or loss in the statement of operations during the relevant period.
−Removed: Management determined that there was no change in estimated
−Removed: fair value relative to this contingent consideration promissory note for the year ended December 31, 2021.
+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 December 31, 2022 is $ 4,346 , representing a decrease in its estimated
+Added: fair value of $ 100,654 as compared to its estimated fair value as of the inception date.
+Added: Therefore, the Company recorded a gain of $ 100,654
+Added: and $- 0 - in the Consolidated Statements of Operations for the years ended December 31, 2022 and December 31, 2021, respectively.
consideration earn-out Agreement – TicketSmarter Acquisition
1 unchanged sentence
Earn-Out”) in connection with the Stock Purchase Agreement between TicketSmarter, Inc., Goody Tickets, LLC and TicketSmarter, LLC
−Removed: (“TicketSmarter”) of up to $ 4,244,400
−Removed: with a fair value at acquisition of $ 3,700,000 .
−Removed: The TicketSmarter Earn-Out shall be payable with
−Removed: ninety percent ( 90 %)
−Removed: readily available funds and ten percent ( 10 %)
−Removed: in stock consideration.
−Removed: The principal amount of the TicketSmarter Earn-Out is subject to an earn-out adjustment, being the difference
−Removed: between the $ 2,896,829
−Removed: (the “Projected EBITDA”) and the
−Removed: actual EBITDA (the “Measurement Period EBITDA”) generated by TicketSmarter in its normal course of business, during
−Removed: the period from September 1, 2021 through December 31, 2021 (the “Measurement Period”).
−Removed: If the Measurement Period EBITDA
−Removed: is less than seventy percent ( 70 %)
−Removed: of the Projected EBITDA, there will be zero contingent payment.
−Removed: If the Measurement Period EBITDA is between seventy percent ( 70 %)
−Removed: and one hundred percent ( 100 %)
−Removed: of the Projected EBITDA, then a fractional amount of the contingent payment will be paid out.
−Removed: If the Measurement Period EBITDA is more
−Removed: than the Projected EBITDA, the full principal balance of this TicketSmarter Earn-Out will be paid out.
−Removed: In no event will the principal
−Removed: balance of this TicketSmarter Earn-Out become a negative number.
−Removed: The maximum downward earn-out adjustment to the earn-out balance will
−Removed: be to reduce the balance to zero.
+Added: (“TicketSmarter”) of up to $ 4,244,400 with a fair value at acquisition of $ 3,700,000 .
+Added: The TicketSmarter Earn-Out shall be
+Added: payable with ninety percent ( 90 %) readily available funds and ten percent ( 10 %) in stock consideration.
+Added: The principal amount of the TicketSmarter
+Added: Earn-Out is subject to an earn-out adjustment, being the difference between the $ 2,896,829 (the “Projected EBITDA”) and the
+Added: actual EBITDA (the “Measurement Period EBITDA”) generated by TicketSmarter in its normal course of business, during the period
+Added: from September 1, 2021 through December 31, 2021 (the “Measurement Period”).
+Added: If the Measurement Period EBITDA is less than
+Added: seventy percent ( 70 %) of the Projected EBITDA, there will be zero contingent payment.
+Added: If the Measurement Period EBITDA is between seventy
+Added: percent ( 70 %) and one hundred percent ( 100 %) of the Projected EBITDA, then a fractional amount of the contingent payment will be paid
+Added: If the Measurement Period EBITDA is more than the Projected EBITDA, the full principal balance of this TicketSmarter Earn-Out will
+Added: In no event will the principal balance of this TicketSmarter Earn-Out become a negative number.
+Added: The maximum downward earn-out
+Added: adjustment to the earn-out balance will be to reduce the balance to zero.
contingent consideration earn-out is considered to be additional purchase price, therefore the estimated fair value of the contingent
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 earn-out at its estimated fair value of $ 3,700,000
−Removed: at the acquisition date.
−Removed: determined that the actual Measurement Period EBITDA generated by TicketSmarter was less than 70% of the Projected EBITDA
+Added: Management has recorded the contingent consideration earn-out at its estimated fair value of $ 3,700,000 at the acquisition
+Added: Management determined that the actual Measurement Period EBITDA generated by TicketSmarter was less than 70% of the Projected EBITDA
Therefore, no TicketSmarter Earn-Out payments amounts were due under the agreement.
−Removed: Therefore, the fair value of the
−Removed: contingent consideration earn-out agreement was reduced to zero, and the resulting gain of $ 3,700,000
−Removed: was reported in
−Removed: our Consolidated Statements of Operations for the year ended December 31, 2021.
+Added: Therefore, the fair value of the contingent
+Added: consideration earn-out agreement was reduced to zero, and the resulting gain of $- 0 - and $ 3,700,000 was reported in our Consolidated
+Added: Statements of Operations for the years ended December 31, 2022 and December 31, 2021, respectively.
FAIR VALUE MEASUREMENT
13 unchanged sentences
Warrant derivative liabilities
−Removed: Contingent consideration promissory notes and contingent
−Removed: consideration earn-out agreement
+Added: Contingent consideration promissory notes and contingent consideration earn-out agreement
December 31, 2021
Warrant derivative liabilities
−Removed: Contingent consideration promissory notes and contingent
−Removed: consideration earn-out agreement
+Added: Contingent consideration promissory notes and contingent consideration earn-out agreement
following table represents the change in Level 3 tier value measurements:
1 unchanged sentence
Consideration
−Removed: Promissory Notes
−Removed: and Earn-Out Agreement
−Removed: Warrant Derivative
−Removed: Balance, December 31, 2020
−Removed: Issuance of detachable warrants in the January 14, 2021 Offering
−Removed: Issuance of detachable warrants in the February 1, 2021 Offering
−Removed: Issuance of detachable pre-funded warrants in the January 14, 2021 Offering
−Removed: Issuance of detachable pre-funded warrants in the February 1, 2021 Offering
−Removed: Transition of derivative warrant liability to equity on pre-funded warrants
−Removed: Issuance of contingent consideration promissory note - Revenue Cycle Management Segment Acquisition
−Removed: Issuance of contingent consideration promissory note - Revenue Cycle Management Segment Acquisition
−Removed: Issuance of contingent consideration earn-out agreement – Ticketing Segment Acquisition
−Removed: Change in fair value of contingent consideration promissory note - Revenue Cycle Management Acquisition
−Removed: Change in fair value of contingent consideration earn-out agreement –Ticketing Segment
−Removed: ( 3,700,000 )
−Removed: Change in fair value of warrant derivative liabilities due to modification
−Removed: Change in fair value of warrant derivative liabilities
−Removed: ( 36,664,908 )
−Removed: Balance, December 31, 2021
−Removed: following table represents the change in other Level 3 tier value measurements:
−Removed: Balance, December 31, 2019
−Removed: Issuance of secured convertible debt
−Removed: Conversion of secured convertible debentures
−Removed: ( 1,259,074 )
−Removed: ( 1,665,666 )
−Removed: ( 2,924,740 )
−Removed: Repayment of proceeds investment agreement
−Removed: ( 1,250,000 )
+Added: Promissory Notes and Earn-Out Agreement
+Added: December 31, 2021
+Added: of contingent consideration promissory note - Revenue Cycle Management Segment Business Acquisition
+Added: of contingent consideration promissory note - Revenue Cycle Management Segment Asset Acquisition
+Added: in fair value of warrant derivative liabilities
( 6,726,638 )
−Removed: Repayment of secured convertible notes
−Removed: Change in fair value of secured convertible debentures and proceeds investment
+Added: on extinguishment of warrant derivative liabilities
( 3,624,794 )
+Added: of common stock through warrant exchange agreement
( 4,495,500 )
−Removed: Balance, December 31, 2020
−Removed: Balance, December 31, 2021
+Added: payments on contingent consideration promissory notes – Revenue Cycle Management Acquisitions
+Added: in fair value of contingent consideration promissory notes - Revenue Cycle Management Acquisitions
+Added: December 31, 2022
ACCRUED EXPENSES
20 unchanged sentences
Income tax provision (benefit)
−Removed: reconciliation of the income tax (provision) benefit at the statutory rate of 21% for the years ended December 31, 2021, and 2020 to the
−Removed: Company’s effective tax rate is as follows:
+Added: reconciliation of the income tax (provision) benefit at the statutory rate of 21% for the years ended December 31, 2022, and 2021 to
+Added: the Company’s effective tax rate is as follows:
OF RECONCILIATION OF INCOME TAX (PROVISION) BENEFIT
3 unchanged sentences
Change in valuation reserve on deferred tax assets
−Removed: Forgiveness of Payroll Protection Plan loan
+Added: Termination of warrant derivative liabilities
+Added: Contingent consideration for acquisition
Income tax (provision) benefit
+Added: The effective tax rate for the
+Added: years ended December 31, 2022, and 2021 varied from the expected statutory rate due to the Company continuing to provide a 100 % valuation
+Added: allowance on net deferred tax assets.
+Added: The Company determined that it was appropriate to continue the full valuation allowance on net deferred
+Added: tax assets as of December 31, 2022, primarily because of the current year operating losses.
components of the Company’s deferred tax assets (liabilities) as of December 31, 2022 and 2021 are as follows:
−Removed: OF SIGNIFICANT COMPONENTS OF COMPANY'S DEFERRED TAX ASSETS (LIABILITIES)
+Added: OF SIGNIFICANT COMPONENTS OF DEFERRED TAX ASSETS (LIABILITIES)
Deferred tax assets:
24 unchanged sentences
Net deferred tax assets (liability)
−Removed: valuation allowance on deferred tax assets totaled $ 16,980,000
−Removed: and $ 24,595,000
−Removed: as of December 31, 2021, and 2020, respectively.
−Removed: The Company records the benefit it will derive in future accounting periods from tax losses and credits and deductible temporary differences
−Removed: as “deferred tax assets.” In accordance with ASC 740, “Income Taxes,” the Company records a valuation allowance
−Removed: to reduce the carrying value of our deferred tax assets if, based on all available evidence, it is more likely than not that some or
−Removed: all of the deferred tax assets will not be realized.
−Removed: Company generated income in 2021 but incurred operating losses 2021 and it continues to be in a three-year cumulative loss position at
+Added: valuation allowance on deferred tax assets totaled $ 34,200,000 and $ 16,980,000 as of December 31, 2022, and 2021, respectively.
+Added: records the benefit it will derive in future accounting periods from tax losses and credits and deductible temporary differences as “deferred
+Added: tax assets.” In accordance with ASC 740, “Income Taxes,” the Company records a valuation allowance to reduce the carrying
+Added: value of our deferred tax assets if, based on all available evidence, it is more likely than not that some or all of the deferred tax
+Added: assets will not be realized.
+Added: Company incurred operating losses in 2022 but generated income 2021 and it continues to be in a three-year cumulative loss position at
December 31, 2022 and 2021.
1 unchanged sentence
future profits to outweigh the negative evidence of our three-year cumulative loss position under the guidance provided in ASC 740.
−Removed: it determined to decrease our valuation allowance by $ 7,615,000
−Removed: but continue to fully reserve its deferred
−Removed: tax assets at December 31, 2021.
−Removed: The Company expects to continue to maintain a full valuation allowance until it determines that it can
−Removed: sustain a level of profitability that demonstrates its ability to realize these assets.
−Removed: To the extent the Company determines that the
−Removed: realization of some or all of these benefits is more likely than not based upon expected future taxable income, a portion or all of the
−Removed: valuation allowance will be reversed.
−Removed: Such a reversal would be recorded as an income tax benefit and, for some portion related to deductions
−Removed: for stock option exercises, an increase in shareholders’ equity.
−Removed: December 31, 2021, the Company had available approximately $ 81,385,000
−Removed: of Federal net operating loss carry-forwards
−Removed: available to offset future taxable income generated.
−Removed: Such tax net operating loss carry-forwards expire between 2026 and 2042, with $31,956,673 of the tax net operating loss carry-forwards have an indefinite life since the enactment of the Tax Cuts and Jobs Act
−Removed: the Company had research and development tax credit carry-forwards totaling $ 1,795,000
−Removed: available as of December 31, 2021, which
−Removed: expire between 2023 and 2038 .
+Added: it determined to increase our valuation allowance by $ 17,220,000 but continue to fully reserve its deferred tax assets at December 31,
+Added: The Company expects to continue to maintain a full valuation allowance until it determines that it can sustain a level of profitability
+Added: that demonstrates its ability to realize these assets.
+Added: To the extent the Company determines that the realization of some or all of these
+Added: benefits is more likely than not based upon expected future taxable income, a portion or all of the valuation allowance will be reversed.
+Added: Such a reversal would be recorded as an income tax benefit and, for some portion related to deductions for stock option exercises, an
+Added: increase in shareholders’ equity.
+Added: of December 31, 2022, the Company had available approximately $ 113,315,000
+Added: of Federal net operating loss carry-forwards available to offset future taxable income generated.
+Added: Such tax net operating loss carry-forwards
+Added: expire between 2024 and 2042, with $ 63,726,000
+Added: of the tax net operating loss carry-forwards have an indefinite
+Added: life since the enactment of the Tax Cuts and Jobs Act of 2017.
+Added: In addition, the Company had research and development tax credit carry-forwards
+Added: totaling $ 1,795,000
+Added: available as of December 31, 2022, which expire
+Added: between 2023 and 2039 .
Internal Revenue Code contains provisions under Section 382 which limit a company’s ability to utilize net operating loss carry-forwards
1 unchanged sentence
Current estimates prepared by the
−Removed: Company indicate that due to ownership changes which have occurred, approximately $ 765,000
−Removed: of its net operating loss and $ 175,000
−Removed: of its research and development tax credit
−Removed: carry-forwards are currently subject to an annual limitation of approximately $ 1,151,000
−Removed: and may be further limited by additional
−Removed: ownership changes which may occur in the future.
−Removed: As stated above, the net operating loss and research and development credit carry-forwards
−Removed: expire between 2023 and 2038 ,
−Removed: allowing the Company to potentially utilize all of the limited net operating loss carry-forwards during the carry-forward period.
+Added: Company indicate that due to ownership changes which have occurred, approximately $ 765,000 of its net operating loss and $ 175,000 of
+Added: its research and development tax credit carry-forwards are currently subject to an annual limitation of approximately $ 1,151,000 and
+Added: may be further limited by additional ownership changes which may occur in the future.
+Added: As stated above, the net operating loss and research
+Added: and development credit carry-forwards expire between 2023 and 2039 , allowing the Company to potentially utilize all of the limited net
+Added: operating loss carry-forwards during the carry-forward period.
discussed in Note 1, “Summary of Significant Accounting Policies,” tax positions are evaluated in a two-step process.
2 unchanged sentences
meets the more-likely-than-not recognition threshold, it is then measured to determine the amount of benefit to recognize in the financial
−Removed: The tax position is measured as the largest amount of benefit that is greater than 50% likely of being realized upon
−Removed: ultimate settlement.
−Removed: Management has identified no tax positions taken that would meet or exceed these thresholds and therefore there
−Removed: are no gross interest, penalties and unrecognized tax expense/benefits that are not expected to ultimately result in payment or receipt
−Removed: of cash in the consolidated financial statements.
+Added: The tax position is measured as the largest amount of benefit that is greater than 50% likely of being realized upon ultimate
+Added: Management has identified no tax positions taken that would meet or exceed these thresholds and therefore there are no gross
+Added: interest, penalties and unrecognized tax expense/benefits that are not expected to ultimately result in payment or receipt of cash in
+Added: the consolidated financial statements.
effective tax rate for the years ended December 31, 2022, and 2021 varied from the expected statutory rate due to the Company continuing
−Removed: to provide a 100 %
−Removed: valuation allowance on net deferred tax assets.
−Removed: The Company determined that it was appropriate to continue the full valuation allowance
−Removed: on net deferred tax assets as of December 31, 2021, primarily because of the current year operating losses.
+Added: to provide a 100 % valuation allowance on net deferred tax assets.
+Added: The Company determined that it was appropriate to continue the full
+Added: valuation allowance on net deferred tax assets as of December 31, 2022, primarily because of the current year operating losses.
Company’s federal and state income tax returns are closed for examination purposes by relevant statute and by examination for 2018
1 unchanged sentence
OPERATING LEASE
−Removed: May 13, 2020, the Company entered into an operating lease for new warehouse and office space which will served as its office,
−Removed: assembly and warehouse location.
−Removed: The original lease agreement was amended on August 28, 2020 to correct the footage under
−Removed: lease and monthly payment amounts resulting from such correction.
−Removed: The lease terms, as amended include no base rent for the first
−Removed: nine months and monthly payments ranging from $ 12,398 to
−Removed: $ 14,741 thereafter,
−Removed: with a termination
−Removed: date of December 2026 .
−Removed: The Company is
−Removed: responsible for property taxes, utilities, insurance and its proportionate share of common area costs related to its new location.
+Added: May 13, 2020, the Company entered into an operating lease for new warehouse and office space, which served as its new principal executive
+Added: office and primary business location prior to the April 30 purchase and sale agreement.
+Added: The original lease agreement was amended on August
+Added: 28, 2020 to correct the footage under lease and monthly payment amounts resulting from such correction.
+Added: The lease terms, as amended include
+Added: no base rent for the first nine months and monthly payments ranging from $ 12,398 to $ 14,741 thereafter, with a termination date of December
+Added: The Company is responsible for property taxes, utilities, insurance and its proportionate share of common area costs related to
+Added: its new location.
The Company took possession of the leased facilities on June 15, 2020.
−Removed: The remaining lease term for the Company’s office and
−Removed: warehouse operating lease as of December 31, 2021 was sixty
−Removed: The Company’s previous
−Removed: office and warehouse space lease expired in April 2020 and the Company paid holdover rent for the time period until it moved to and
−Removed: commenced occupying the new space on June 15, 2020.
+Added: The remaining lease term for the Company’s
+Added: office and warehouse operating lease as of December 31, 2022 was forty-eight months .
Company entered into an operating lease with a third party in October 2019 for copiers used for office and warehouse purposes.
of the lease include 48 monthly payments of $ 1,598 with a maturity date of October 2023 .
−Removed: The Company has the option to Purchase the equipment
−Removed: at maturity for its estimated fair market value at that point in time.
−Removed: The remaining lease term for the Company’s copier operating
−Removed: lease as of December 31, 2021 was 22 months.
−Removed: June 30, 2021, the Company completed the acquisition of a private medical billing company, through its revenue cycle management segment.
−Removed: Upon completion of this acquisition, the Company became responsible for the operating lease for the Seller’s office space.
−Removed: The lease terms include monthly payments ranging from $ 2,648
+Added: The Company has the option to purchase such
+Added: equipment at maturity for its estimated fair market value at that point in time.
+Added: The remaining lease term for the Company’s copier
+Added: operating lease as of December 31, 2022 was ten months .
+Added: June 30, 2021, the Company completed the acquisition of its first medical billing company, through Nobility Healthcare.
+Added: Upon completion
+Added: of this acquisition, Nobility Healthcare became responsible for the operating lease for the seller’s office space.
+Added: The lease terms
+Added: include monthly payments ranging from $ 2,648
thereafter, with a termination
−Removed: date of July 2024 .
+Added: date in July 2024 .
The Company is responsible
for property taxes, utilities, insurance and its proportionate share of common area costs related to this location.
−Removed: The Company took
−Removed: possession of the leased facilities on June 30, 2021.
−Removed: The remaining lease term for the Company’s office and warehouse operating
−Removed: lease as of December 31, 2021 was 31
−Removed: August 31, 2021, the Company completed the acquisition of a private medical billing company, through its revenue cycle management
−Removed: Upon completion of this acquisition, the Company became responsible for the operating lease for the Seller’s office
+Added: The remaining lease
+Added: term for the Company’s office and warehouse operating lease as of December 31, 2022 was nineteen
+Added: August 31, 2021, the Company completed the acquisition of its second acquired medical billing company, through Nobility Healthcare.
+Added: Upon completion of this acquisition, Nobility Healthcare became responsible for the operating lease for the seller’s office
The lease terms include monthly payments ranging from $ 11,579
thereafter, with a termination
−Removed: date of March 2023 .
−Removed: The Company is responsible
−Removed: for property taxes, utilities, insurance and its proportionate share of common area costs related to this location.
−Removed: The Company took
−Removed: possession of the leased facilities on September 1, 2021.
−Removed: The remaining lease term for the Company’s office and warehouse operating
−Removed: lease as of December 31, 2021 was 15
−Removed: September 1, 2021, the Company completed the acquisition of Goody Tickets, LLC and TicketSmarter, LLC (“TicketSmarter Acquisition”),
−Removed: through its ticketing segment.
−Removed: Upon completion of this acquisition, the Company became responsible for the operating lease for
−Removed: TicketSmarter Inc.’s office space.
−Removed: The lease terms include monthly payments ranging from $ 7,211
+Added: date in March 2023 .
+Added: The Company is responsible for property taxes, utilities, insurance and its proportionate share of common
+Added: area costs related to this location.
+Added: The Company took possession of the leased facilities on September 1, 2021.
+Added: The remaining lease
+Added: term for the Company’s office and warehouse operating lease as of December 31, 2022 was three
+Added: The Company plans to relocate the revenue cycle management operating segment
+Added: acquired operations to existing owned or leased facilities upon termination of this operating lease.
+Added: September 1, 2021, the Company completed the acquisition of Goody Tickets, LLC and TicketSmarter, LLC through TicketSmarter.
+Added: completion of this acquisition, the Company became responsible for the operating lease for TicketSmarter’s office space.
+Added: lease terms include monthly payments ranging from $ 7,211
thereafter, with a termination
date of December 2022 .
+Added: The Company is responsible for property taxes, utilities, insurance and its proportionate share of
+Added: common area costs related to this location.
+Added: The Company took possession of the leased facilities on September 1, 2021.
+Added: signed a six-month extension for the lease, extending the remaining lease term for the Company’s office and the remaining
+Added: lease term for the Company’s warehouse operating lease as of December 31, 2022 was six
+Added: January 1, 2022, the Company completed the acquisition of a private medical billing company, through its revenue cycle management segment.
+Added: Upon completion of this acquisition, the Company became responsible for the operating lease for the seller’s office space.
+Added: lease terms include monthly payments ranging from $ 4,233 to $ 4,626 , with a termination date of June 2025 .
The Company is responsible
1 unchanged sentence
The Company took
−Removed: possession of the leased facilities on September 1, 2021.
+Added: possession of the leased facilities on January 1, 2022.
The remaining lease term for the Company’s office and warehouse operating
−Removed: lease as of December 31, 2021 was 12
−Removed: expense related to the office space and copier operating leases were recorded on a straight-line basis over their respective lease terms.
−Removed: Total lease expense under the five operating leases was approximately $ 266,294
−Removed: and $ 349,079 , for
−Removed: the years ended December 31, 2021 and 2020, respectively.
−Removed: weighted-average remaining lease term related to the Company’s lease liabilities as of December 31, 2021 and 2020
+Added: lease as of December 31, 2022, was thirty months .
+Added: expense related to the office spaces and copier operating leases was recorded on a straight-line basis over the lease term.
+Added: expense under the five operating leases was approximately $ 547,609 for the year ended December 31, 2022.
+Added: weighted-average remaining lease term related to the Company’s lease liabilities as of December 31, 2022 and December 31, 2021
was 3.3 years and 3.8 years, respectively.
9 unchanged sentences
Total operating lease obligations
−Removed: components of lease expense were as follows for the year ended December 31, 2021:
−Removed: OF COMPONENTS OF LEASE EXPENSES
−Removed: Selling, general and administrative expenses
are the minimum lease payments for each year and in total.
5 unchanged sentences
COMMITMENTS AND CONTINGENCIES
−Removed: COVID-19 pandemic represents a fluid situation that presents a wide range of potential impacts of varying durations for different global
−Removed: geographies, including locations where we have offices, employees, customers, vendors and other suppliers and business partners.
−Removed: most US-based businesses, the COVID-19 pandemic and efforts to mitigate the same began to have impacts on our business in March 2020.
−Removed: Since that time, the COVID-19 pandemic has dramatically impacted the global health and economic environment, including millions of
−Removed: confirmed cases, business slowdowns or shutdowns, labor shortages, supply chain challenges, changes in government spending and requirements,
−Removed: regulatory challenges, inflationary pressures and market volatility.
−Removed: We operate within the complex
−Removed: integrated global supply chain for both vendors and customers.
−Removed: As the COVID-19 pandemic dissipates at varying times and rates in different
−Removed: regions around the world, there could be a prolonged negative impact on these global supply chains.
−Removed: Our ability to continue operations
−Removed: at specific facilities will be impacted by the interdependencies of the various participants of these global supply chains, which are
−Removed: largely beyond our direct control.
−Removed: A prolonged shut down of these global supply chains could have a material adverse effect on our business,
−Removed: results of operations, cash flows and financial condition.
−Removed: If our suppliers have increased
−Removed: challenges with their workforce (including as a result of illness, absenteeism, reactions to health and safety or government requirements),
−Removed: facility closures, timely access to necessary components, materials and other supplies at reasonable prices, access to capital, and access
−Removed: to fundamental support services (such as shipping and transportation), they may be unable to provide the agreed-upon goods and services
−Removed: in a timely, compliant and cost-effective manner.
−Removed: We have incurred and may in the future incur additional costs and delays in our business
−Removed: resulting from the COVID-19 pandemic, including as a result of higher prices, schedule delays or the need to identify and develop alternative
−Removed: In some instances, we may be unable to identify and develop alternative suppliers, incurring additional liabilities under
−Removed: our current contracts and hampering new ones.
−Removed: Our customers have experienced, and may continue to experience, disruptions in their operations
−Removed: and supply chains as a result of the COVID-19 pandemic, which can result in delayed, reduced, or canceled orders, or collection risks,
−Removed: and which may adversely affect our results of operations.
−Removed: Similarly, current, and future restrictions or disruptions of transportation,
−Removed: such as reduced availability of air transport, port closures or delays, and increased border controls, delays or closures, can also impact
−Removed: our ability to meet demand and could materially adversely affect us.
−Removed: The spread of COVID-19 caused
−Removed: us to modify our business practices (including employee travel, employee work locations, cancellation of physical participation in meetings,
−Removed: events and conferences, and social distancing measures), and we may take further actions as may be required by government authorities
−Removed: or that we determine are in the best interests of our employees, customers, partners, vendors, and suppliers.
−Removed: Although we managed to
−Removed: continue most of our operations, the future course of the COVID-19 pandemic is uncertain and we cannot assure that this global pandemic,
−Removed: including its economic impact, will not have a material adverse impact on our business, financial position, results of operations and/or
time to time, we are notified that we may be a party to a lawsuit or that a claim is being made against us.
13 unchanged sentences
progress over time.
+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.
the ultimate resolution is unknown, based on the information currently available, we do not expect that these lawsuits will individually,
4 unchanged sentences
coverage and will not have a material adverse effect on our operating results, financial condition or cash flows.
−Removed: Company owns U.S.
−Removed: 9,253,452 (the “ ‘452 Patent’ “), which generally covers the automatic activation
−Removed: and coordination of multiple recording devices in response to a triggering event, such as a law enforcement officer activating the light
−Removed: bar on the vehicle.
−Removed: Company filed suit on January 15, 2016 in the U.S.
−Removed: District Court for the District of Kansas (Case No:
−Removed: 2:16-cv-02032) against Axon, alleging
−Removed: willful patent infringement against Axon’s body camera product line and Signal auto-activation product.
−Removed: The Company is seeking
−Removed: both monetary damages and a permanent injunction against Axon for infringement of the ‘452 Patent.
−Removed: December 2016 and January 2017, Axon filed two petitions for Inter Partes Review (“IPR”) against the ‘452 Patent.
−Removed: The United States Patent and Trademark Office (“USPTO”) rejected both of Axon’s petitions.
−Removed: Axon is now statutorily
−Removed: precluded from filing any more IPR petitions against the ‘452 Patent.
−Removed: District Court litigation in Kansas was temporarily stayed following the filing of the petitions for IPR.
−Removed: However, on November 17, 2017,
−Removed: the Federal District Court of Kansas rejected Axon’s request to maintain the stay.
−Removed: With this significant ruling, the parties will
−Removed: now proceed towards trial.
−Removed: Since litigation has resumed, the Court has issued a claim construction order (also called a Markman Order)
−Removed: where it sided with the Company on all disputes and denied Axon’s attempts to limit the scope of the claims.
−Removed: Following the Markman
−Removed: Order, the Court set all remaining deadlines in the case.
−Removed: Fact discovery closed on October 8, 2018, and a Final Pretrial Conference
−Removed: took place on January 16, 2019.
−Removed: The parties filed motions for summary judgment on January 31, 2019.
−Removed: June 17, 2019, the Court granted Axon’s motion for summary judgment that Axon did not infringe on the Company’s patent and
−Removed: dismissed the case.
−Removed: Importantly, the Court’s ruling did not find that Digital’s ‘452 Patent was invalid.
−Removed: not address any other issue, such as whether Digital’s requested damages were appropriate, and it did not impact the Company’s
−Removed: ability to file additional lawsuits to hold other competitors accountable for patent infringement.
−Removed: This ruling solely related to an interpretation
−Removed: of the claims as they relate to Axon and was unrelated to the supplemental briefing Digital recently filed on its damages claim and the
−Removed: WatchGuard settlement.
−Removed: Those issues are separate and the judge’s ruling on summary judgment had nothing to do with Digital’s
−Removed: damages request.
−Removed: The Company has filed an appeal to this ruling and has asked the appellate court to reverse this decision.
−Removed: Company filed an opening appeal brief on August 26, 2019 with the U.S.
−Removed: Court of Appeals for the Tenth Circuit (the “Court of Appeals”),
−Removed: appealing the U.S.
−Removed: District Court’s granting of Axon’s motion for summary judgment.
−Removed: Axon responded by filing a responsive
−Removed: brief on November 6, 2019 and we then filed a reply brief responding to Axon on November 27, 2019.
−Removed: The Court of Appeals scheduled oral
−Removed: arguments on our appeal of the U.S.
−Removed: District Court’s summary judgment ruling on April 6, 2020.
−Removed: This appeal was intended to address
−Removed: the Company’s position that the U.S.
−Removed: District Court incorrectly dismissed our claims against Axon.
−Removed: If the Court of Appeals overturns
−Removed: the ruling of the U.S.
−Removed: District Court, the case will be remanded to the U.S District Court before a new judge.
−Removed: On March 12, 2020, the
−Removed: panel of judges for the Court of Appeals issued an order cancelling the oral arguments previously set for April 6, 2020, having determined
−Removed: that the appeal will be decided solely based on the parties’ briefs.
−Removed: On April 22, 2020, a three-judge panel of the United States
−Removed: Court of Appeals denied our appeal and affirmed the District Court’s previous decision to grant Axon summary judgment.
−Removed: 2020, we filed a petition for panel rehearing requesting that we be granted a rehearing of our appeal of the U.S.
−Removed: District Court’s
−Removed: summary judgment ruling.
−Removed: Furthermore, we requested that we be given an opportunity to make our case through oral argument in front of
−Removed: the three-judge panel of the Court of Appeals, which was also denied.
−Removed: The Company has abandoned its right to any further appeals.
+Added: July 7, 2022, the Company, received a written notification (the “Notice”) from the Listing Qualifications Department of The
+Added: Nasdaq Stock Market LLC (“Nasdaq”) notifying the Company that it was not in compliance with the minimum bid price requirement
+Added: for 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 share for the previous thirty (30) consecutive
+Added: business days.
+Added: The Notice has no immediate effect on the listing of the Common Stock, which will continue to trade uninterrupted on the
+Added: 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, Nasdaq
+Added: will provide the Company with written confirmation of compliance with the Minimum Bid Price Requirement and the matter will be closed.
+Added: On February 23, 2023, the Company received notice from Nasdaq confirming that the Company has cured its bid price deficiency
+Added: and has fully regained compliance with the Minimum Bid Price Requirement.
The Company sponsors a 401(k) retirement savings plan for the benefit of its employees.
4 unchanged sentences
totaling $ 223,084 and $ 127,293 for the years ended December 31, 2022 and 2021, respectively.
−Removed: Each participant is 100 % vested at all
−Removed: times in employee and employer matching contributions.
−Removed: and Distributor Agreements.
−Removed: The Company entered into an agreement that required it to make monthly payments that will be applied
−Removed: to future commissions and/or consulting fees to be earned by the provider.
−Removed: The agreement is with a limited liability company (“LLC”)
−Removed: that is minority owned by a relative of the Company’s chief financial officer.
−Removed: Under the agreement, dated January 15, 2016, and
−Removed: as amended on February 13, 2017, the LLC provides consulting services for developing a new distribution channel outside of law enforcement
−Removed: for its body-worn camera and related cloud storage products to customers in the United States.
−Removed: The Company advanced amounts to the LLC
−Removed: against commissions ranging from $ 5,000 to $ 6,000 per month plus necessary and reasonable expenses for the period through June 30, 2017,
−Removed: which can be automatically extended based on the LLC achieving minimum sales quotas.
−Removed: The agreement was renewed in January 2017 for a
−Removed: period of three years, subject to yearly minimum sales thresholds that would allow the Company to terminate the contract if such minimums
−Removed: As of December 31, 2021, the Company had advanced a total of $ 274,731 pursuant to this agreement which has been fully reserved
−Removed: for a net advance of $- 0 -.
−Removed: The minimum sales threshold was not met, and the Company discontinued all advances, although the contract
−Removed: has not been formally terminated.
−Removed: However, the exclusivity provisions of the agreement have been terminated.
−Removed: June 1, 2018, the Company entered into an agreement with an individual that required it to make monthly payments that will be applied
−Removed: to future commissions and/or consulting fees to be earned by the provider.
−Removed: Under the agreement, the individual provides consulting services
−Removed: for developing new distribution channels both inside and outside of law enforcement for its in-car and body-worn camera systems and related
−Removed: cloud storage products to customers within and outside the United States.
−Removed: The Company was required to advance amounts to the individual
−Removed: as an advance against commissions of $ 7,000 per month plus necessary and reasonable expenses for the period through August 31, 2018,
−Removed: which was extended to December 31, 2018, by mutual agreement of the parties at $ 6,000 per month.
−Removed: The parties have mutually agreed to
−Removed: further extend the arrangement on a monthly basis at $5,000 per month .
−Removed: The Company had advanced a total of $ 53,332 pursuant to this agreement,
−Removed: until September 2020 when the agreement was mutually terminated, thus as of December 31, 2021, the Company had advanced $- 0 - pursuant
−Removed: to this agreement.
+Added: Each participant is 100 % vested at all times
+Added: in employee and employer matching contributions.
STOCK-BASED COMPENSATION
−Removed: Company recorded pre-tax compensation expense related to the grant of stock options and restricted stock issued of $ 1,605,949
−Removed: and $ 1,462,270
−Removed: for the years ended December 31, 2021 and 2020,
−Removed: respectively.
−Removed: of December 31, 2021, the Company had adopted nine separate stock option and restricted stock plans:
−Removed: (i) the 2005 Stock Option and Restricted
−Removed: Stock Plan (the “2005 Plan”), (ii) the 2006 Stock Option and Restricted Stock Plan (the “2006 Plan”), (iii) the
−Removed: 2007 Stock Option and Restricted Stock Plan (the “2007 Plan”), (iv) the 2008 Stock Option and Restricted Stock Plan (the
−Removed: “2008 Plan”), (v) the 2011 Stock Option and Restricted Stock Plan (the “2011 Plan”), (vi) the 2013 Stock Option
−Removed: and Restricted Stock Plan (the “2013 Plan”), (vii) the 2015 Stock Option and Restricted Stock Plan (the “2015 Plan”),
−Removed: (viii) the 2018 Stock Option and Restricted Stock Plan (the “2018 Plan”) and (ix) the 2020 Stock Option and Restricted Stock
−Removed: Plan (the “2020 Plan”).
−Removed: The 2005 Plan, 2006 Plan, 2007 Plan, 2008 Plan, 2011 Plan, 2013 Plan, 2015 Plan, 2018 Plan and 2020
−Removed: Plan are referred to as the “Plans.”
+Added: Company recorded pre-tax compensation expense related to the grant of stock options and restricted stock issued of $ 1,282,757 and $ 1,605,949
+Added: for the years ended December 31, 2022 and 2021, respectively.
+Added: of December 31, 2022, the Company had adopted ten separate stock option and restricted stock plans:
+Added: (i) the 2005 Stock Option and
+Added: Restricted Stock Plan (the “2005 Plan”), (ii) the 2006 Stock Option and Restricted Stock Plan (the “2006
+Added: Plan”), (iii) the 2007 Stock Option and Restricted Stock Plan (the “2007 Plan”), (iv) the 2008 Stock Option and
+Added: Restricted Stock Plan (the “2008 Plan”), (v) the 2011 Stock Option and Restricted Stock Plan (the “2011
+Added: Plan”), (vi) the 2013 Stock Option and Restricted Stock Plan (the “2013 Plan”), (vii) the 2015 Stock Option and
+Added: Restricted Stock Plan (the “2015 Plan”), (viii) the 2018 Stock Option and Restricted Stock Plan (the “2018
+Added: Plan”), (ix) the 2020 Stock Option and Restricted Stock Plan (the “2020 Plan”), and (x) the 2022 Stock Option and
+Added: Restricted Stock Plan (the “2022 Plan”).
+Added: The 2005 Plan, 2006 Plan, 2007 Plan, 2008 Plan, 2011 Plan, 2013 Plan, 2015
+Added: Plan, 2018 Plan, 2020 Plan and 2022 Plan are referred to as the “Plans.”
Plans permit the grant of stock options or restricted stock to its employees, non-employee directors and others for up to a total of
333,750 shares of common stock.
−Removed: The 2005 Plan terminated
−Removed: during 2015 with 22,053
−Removed: shares not awarded or underlying options,
−Removed: which shares are now unavailable for issuance.
−Removed: Stock options granted under the 2005 Plan that remain unexercised and outstanding as of
−Removed: December 31, 2021 total 5,689 .
−Removed: The 2006 Plan terminated during 2016 with 39,974
−Removed: shares not awarded or underlying options,
−Removed: which shares are now unavailable for issuance.
−Removed: Stock options granted under the 2006 Plan that remain unexercised and outstanding as of
−Removed: December 31, 2021 total 25,625 .
−Removed: The 2007 Plan terminated during 2017 with 94,651
−Removed: shares not awarded or underlying options,
−Removed: which shares are now unavailable for issuance.
−Removed: stock options granted under the 2007 Plan that
−Removed: remain unexercised and outstanding as of December 31, 2021.
−Removed: The 2008 Plan terminated during 2018 with 40,499
−Removed: shares not awarded or underlying options,
−Removed: which shares are now unavailable for issuance.
−Removed: stock options granted under the 2008 Plan that
−Removed: remain unexercised and outstanding as of December 31, 2021.
−Removed: Board of Directors adopted the 2020 Stock Option and Restricted Stock Plan (the “2020 Plan”) on June 30, 2020 and
−Removed: the Company’s stockholders approved the 2020 Plan at the Annual Meeting held on September 9, 2020.
−Removed: The Company’s stockholders
−Removed: approved an amendment to the 2020 Plan at the Annual Meeting held on June 22, 2021 which increased the number of shares of
−Removed: Common Stock authorized and reserved for issuance under the 2020 Plan to a total of 2,500,000 .
−Removed: A total of 1,584,155
−Removed: options and restricted stock have been granted
−Removed: under the 2020 Plan to date.
−Removed: The 2020 Plan also authorizes us to grant (i) to the key employees’ incentive stock options to purchase
−Removed: shares of Common Stock and non-qualified stock options to purchase shares of Common Stock and restricted stock awards and (ii) to non-employee
+Added: The 2005 Plan terminated during 2015 with 1,078 shares not awarded or underlying options, which shares
+Added: are now unavailable for issuance.
+Added: Stock options granted under the 2005 Plan that remain unexercised and outstanding as of December 31,
+Added: 2022 total 284 .
+Added: The 2006 Plan terminated during 2016 with 2,739 shares not awarded or underlying options, which shares are now unavailable
+Added: for issuance.
+Added: Stock options granted under the 2006 Plan that remain unexercised and outstanding as of December 31, 2022 total 531 .
+Added: The 2007 Plan terminated during 2017 with 4,733 shares not awarded or underlying options, which shares are now unavailable for issuance.
+Added: There are no stock options granted under the 2007 Plan that remain unexercised and outstanding as of December 31, 2022.
+Added: The 2008 Plan
+Added: terminated during 2018 with 2,025 shares not awarded or underlying options, which shares are now unavailable for issuance.
+Added: no stock options granted under the 2008 Plan that remain unexercised and outstanding as of December 31, 2022.
+Added: Board of Directors adopted the 2020 Stock Option and Restricted Stock Plan (the “2020 Plan”) on June 30, 2020 and the Company’s
+Added: stockholders approved the 2020 Plan at the Annual Meeting held on September 9, 2020.
+Added: The Company’s stockholders approved an amendment
+Added: to the 2020 Plan at the Annual Meeting held on June 22, 2021 which increased the number of shares of Common Stock authorized and reserved
+Added: for issuance under the 2020 Plan to a total of 125,000 .
+Added: A total of 112,958 options and restricted stock have been granted under the
+Added: 2020 Plan to date.
+Added: The 2020 Plan also authorizes us to grant (i) to the key employees’ incentive stock options to purchase shares
+Added: of Common Stock and non-qualified stock options to purchase shares of Common Stock and restricted stock awards and (ii) to non-employee
directors and consultants non-qualified stock options and restricted stock.
+Added: Board of Directors adopted the 2022 Stock Option and Restricted Stock Plan (the “2022 Plan”) on October 28, 2022 and the
+Added: Company’s stockholders approved the 2022 Plan at the Annual Meeting held on December 7, 2022.
+Added: The number of shares of Common Stock authorized and reserved
+Added: for issuance under the 2022 Plan totals 125,000 .
+Added: The 2022 Plan also authorizes us to grant (i) to the key employees’ incentive
+Added: stock options to purchase shares of Common Stock and non-qualified stock options to purchase shares of Common Stock and restricted stock
+Added: awards and (ii) to non-employee directors and consultants non-qualified stock options and restricted stock.
Company believes that such awards better align the interests of our employees with those of its stockholders.
20 unchanged sentences
The total estimated grant
−Removed: date fair value stock options issued during the year ended December 31, 2021 and 2020 was $ 466,831
−Removed: and $ 415,742 ,
−Removed: respectively.
+Added: date fair value stock options issued during the year ended December 31, 2022 and 2021 was $ 22,768 and $ 466,831 , respectively.
Company has utilized the following assumptions in its Black-Scholes option valuation model to calculate the estimated grant date fair
10 unchanged sentences
during the years ended December 31, 2022 and 2021.
−Removed: December 31, 2021 and 2020, the aggregate intrinsic value of options outstanding was approximately $- 0 - and $ 86,150 , respectively, and
−Removed: the aggregate intrinsic value of options exercisable was approximately $- 0 - and $ 58,025 , respectively.
−Removed: of December 31, 2021, the unrecognized portion of stock compensation expense on all existing stock options was $ 233,415
−Removed: and will be recognized over the next six
+Added: December 31, 2022 and 2021, the aggregate intrinsic value of options outstanding was approximately $- 0 - and $- 0 -, respectively, and the
+Added: aggregate intrinsic value of options exercisable was approximately $- 0 - and $- 0 -, respectively.
following table summarizes the range of exercise prices and weighted average remaining contractual life for outstanding and exercisable
options under the Company’s option plans as of December 31, 2022:
−Removed: OF SHARES AUTHORIZED UNDER STOCK OPTION PLANS BY EXERCISE PRICE RANGE
+Added: SCHEDULE OF SHARES AUTHORIZED UNDER STOCK OPTION PLANS BY EXERCISE PRICE RANGE
+Added: Outstanding options
+Added: Exercisable options
+Added: Exercise price
contractual life
+Added: Weighted average
contractual life
+Added: $ 50.00 to $ 69.99
+Added: $ 70.00 to $ 89.99
stock grants.
10 unchanged sentences
summary of all restricted stock activity under the equity compensation plans for the years ended December 31, 2022 and 2021 is as follows:
−Removed: OF RESTRICTED STOCK ACTIVITY
+Added: SUMMARY OF RESTRICTED STOCK ACTIVITY
Nonvested balance, January 1, 2021
2 unchanged sentences
Nonvested balance, December 31, 2022
−Removed: Company estimated the fair market value of these restricted stock grants based on the closing market price on the date of grant.
−Removed: December 31, 2021, there were $ 1,013,415
−Removed: of total unrecognized compensation costs
−Removed: related to all remaining non-vested restricted stock grants, which will be amortized over the next fifty-seven months in accordance
−Removed: with their respective vesting scale.
+Added: Company estimated the fair market value of these restricted stock grants based on the closing market price on the date of the grant.
+Added: As of December 31, 2022, there were $ 500,280 of total unrecognized compensation costs related to all remaining non-vested restricted
+Added: stock grants, which will be amortized over the next forty-eight months in accordance with their respective vesting scale.
nonvested balance of restricted stock vests as follows:
−Removed: OF NON-VESTED BALANCE OF RESTRICTED STOCK
+Added: SCHEDULE OF NON-VESTED BALANCE OF RESTRICTED STOCK
COMMON STOCK PURCHASE WARRANTS
2 unchanged sentences
exercisable, or have a delayed initial exercise date, no more than six months from their respective issue date and allow the holders
−Removed: to purchase up to 26,008,598
−Removed: shares of common stock at $ 2.60
−Removed: per share as of December 31, 2021.
−Removed: warrants expire from February 23, 2022 through September 18, 2026 and
−Removed: certain of the outstanding warrants allow for cashless exercise.
+Added: to purchase up to 67,459 shares of common stock at $ 52.00 to $ 67.20 per share as of December 31, 2022.
+Added: The warrants expire from February
+Added: 23, 2023 through July 31, 2023 and certain of the outstanding warrants allow for cashless exercise.
January 14, 2021 and February 1, 2021, the Company issued warrants to purchase a total of 2,127,500 shares of Common Stock.
4 unchanged sentences
Furthermore, the Company re-values the fair value of warrant derivative liability as
−Removed: of the date the warrant is exercised with the resulting warrant derivative liability transitioned to change in fair value of warrant derivative liabilities through the consolidated
−Removed: statement of operations.
+Added: of the date the warrant is exercised with the resulting warrant derivative liability transitioned to change in fair value of warrant
+Added: derivative liabilities through the consolidated statement of operations.
August 19, 2021, the Company entered into a Warrant Exchange Agreement (the “Exchange Agreement”) with the Investors cancelling
February Warrants exercisable for an aggregate of 384,077 shares of Common Stock in consideration for its issuance of (i) new warrants
−Removed: (the “Exchange Warrants”) to the Investors exercisable for an aggregate of up to 7,681,540
−Removed: shares of Common Stock.
−Removed: The Company also
−Removed: issued warrants (the “Replacement Original Warrants”) replacing the February Warrants for the remaining shares of Common
+Added: (the “Exchange Warrants”) to the Investors exercisable for an aggregate of up to 384,077 shares of Common Stock.
+Added: also issued warrants (the “Replacement Original Warrants”) replacing the February Warrants for the remaining shares of Common
Stock exercisable thereunder, representing an aggregate of 330,923 shares of Common Stock, and extended the expiration date of the
February Warrants to September 18, 2026 .
−Removed: The Exchange Warrants provide for an initial exercise price of $ 3.25
−Removed: per share, subject to customary adjustments
−Removed: thereunder, and are immediately exercisable upon issuance for cash and on a cashless basis.
−Removed: On the date of the exchange, the Company
−Removed: calculated the fair value, using the Black-Scholes method, of the cancelled February Warrants and the newly issued Exchange Warrants,
−Removed: the difference in fair value measurement of the respective warrants was attributed to warrant modification expense in the consolidated
+Added: The Exchange Warrants provide for an initial exercise price of $ 65.00 per share, subject to customary
+Added: adjustments thereunder, and are immediately exercisable upon issuance for cash and on a cashless basis.
+Added: On the date of the exchange,
+Added: the Company calculated the fair value, using the Black-Scholes method, of the cancelled February Warrants and the newly issued Exchange
+Added: Warrants, the difference in fair value measurement of the respective warrants was attributed to warrant modification expense in the consolidated
statement of operations.
−Removed: the date of the exchange, the February Warrants and Exchange Warrants were valued at $ 11,818,644
−Removed: and $ 12,114,424
−Removed: using the original and modified expiry date of the warrants, respectively, using the Black-Scholes method.
−Removed: The difference of $ 295,780
−Removed: was accordingly recorded as a warrant modification expense in the consolidated statement of operations.
−Removed: SCHEDULE OF WARRANT
+Added: the date of the exchange, the February Warrants and Exchange Warrants were valued at $ 11,818,644 and $ 12,114,424 using the original and
+Added: modified expiry date of the warrants, respectively, using the Black-Scholes method.
+Added: The difference of $ 295,780 was accordingly recorded
+Added: as a warrant modification expense in the consolidated statement of operations.
+Added: SCHEDULE OF WARRANT MODIFICATION
Original terms at August 19, 2021
5 unchanged sentences
Common stock issuable under the warrants
+Added: August 23, 2022, the Company entered into Warrant Exchange Agreements (the “Warrant Exchange Agreements”) with certain
+Added: investors (the “Investors”), pursuant to which the Company agreed to issue to the Investors an aggregate of 303,750
+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 shares of
+Added: common stock 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 to an income from change in fair market value of warrant
+Added: derivative liabilities and gain on extinguishment of warrant derivative liabilities in the consolidated statement of operations.
+Added: the date of the Warrant Exchange Agreement, using the Black-Scholes method, the fair value of the warrant derivative liability was
+Added: million, compared to $ 9.3
+Added: million at June 30, 2022, resulting in income from change in fair market value of warrant derivative liabilities of $ 1.2
+Added: million during the year ended December 31, 2022.
+Added: Further, the value of the issued shares of Common Stock was $ 4.5
+Added: million, applied to additional paid in capital, resulting in a gain on the extinguishment of warrant derivative liabilities of
+Added: million during the year ended December 31, 2022.
+Added: August 23, 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 are 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 December 31, 2021:
−Removed: SCHEDULE OF FAIR VALUE OF THE WARRANT DERIVATIVE LIABILITIES
−Removed: Issuance date assumptions
−Removed: December 31, 2021 assumptions
−Removed: Volatility - range
−Removed: Risk-free rate
−Removed: Remaining contractual term
−Removed: Exercise price
−Removed: Common stock issuable under the warrants
−Removed: the year ended December 31, 2021, holders of pre-funded warrants exercised a total of 18,250,000 warrants which were fair valued at $ 1,817,549
−Removed: at their date of issuance and recorded as a derivative warrant liability.
−Removed: On the date of exercise such pre-funded warrants were fair
−Removed: valued at zero, which was transitioned to permanent equity during the year ended December 31, 2021.
−Removed: The Company reported the $ 1,817,549
−Removed: change in fair value from their issuance date to their exercise date in the statements of operations as the change in fair
−Removed: value of warrant derivative liabilities.
following table summarizes information about shares issuable under warrants outstanding during the years ended December 31, 2022 and
2 unchanged sentences
Vested Balance, January 1, 2021
−Removed: ( 2,704,583 )
Vested Balance, December 31, 2021
1 unchanged sentence
Vested Balance, January 1, 2022
−Removed: ( 18,250,000 )
+Added: Forfeited/cancelled
( 1,232,971 )
Vested Balance, December 31, 2022
−Removed: total intrinsic value of all outstanding warrants aggregated $- 0 -
−Removed: as of December 31, 2021 and 2020, and the weighted average remaining term was 50.7 and 15.8 months as of December 31, 2021
−Removed: and 2020, respectively.
+Added: total intrinsic value of all outstanding warrants aggregated $- 0 - as of December 31, 2022 and 2021, and the weighted average remaining
+Added: term was 3.9 and 50.7 months as of December 31, 2022 and 2021, respectively.
following table summarizes the range of exercise prices and weighted average remaining contractual life for outstanding and exercisable
−Removed: warrants to purchase common shares as of December 31, 2021:
−Removed: OF RANGE OF EXERCISE PRICES AND WEIGHTED AVERAGE REMAINING CONTRACTUAL LIFE OF WARRANTS
+Added: warrants to purchase shares of common stock as of December 31, 2022:
+Added: SUMMARY OF RANGE OF EXERCISE PRICES AND WEIGHTED AVERAGE REMAINING CONTRACTUAL LIFE OF WARRANTS
Outstanding and exercisable warrants
25 unchanged sentences
in the Offering and certain expenses.
−Removed: the placement agency agreement, the Company and its officers and directors executed lock-up agreements whereby, subject to certain expectations,
−Removed: (a) the Company has agreed not to engage in the following for a period of 90 days from the date of the pricing of the Offering, (i) offer,
−Removed: pledge, sell, contract to sell, sell any option or contract to purchase, purchase any option or contract to sell, grant any option, right
−Removed: or warrant to purchase, lend, or otherwise transfer or dispose of, directly or indirectly, any shares of capital stock of the Company
−Removed: or any securities convertible into or exercisable or exchangeable for shares of capital stock of the Company;
−Removed: (ii) file or cause to be
−Removed: filed any registration statement with the SEC relating to the offering of any shares of capital stock of the Company or any securities
−Removed: convertible into or exercisable or exchangeable for shares of capital stock of the Company;
−Removed: (iii) complete any offering of debt securities
−Removed: of the Company, or (iv) enter into any swap or other arrangement that transfers to another, in whole or in part, any of the economic
−Removed: consequences of ownership of capital stock of the Company.
−Removed: pursuant to the terms of the Securities Purchase Agreement the Company has granted to the Investors, for a period of 12 months after
−Removed: the closing of the Offering, the right to participate in subsequent offerings by the Company of Common Stock and Common Stock equivalents
−Removed: in an amount up to 50 % of the amount of each such subsequent offering, on the same terms, conditions and price provided for in such subsequent
Company received approximately $ 28,941,000 ($ 29,013,000 upon full exercise of the prefunded warrants) in net proceeds from the Offering
28 unchanged sentences
Direct Offerings
−Removed: February 1, 2021, the Company consummated an registered direct offering (the “Second Offering”) of (i) 3,250,000 shares of
−Removed: common stock (“Shares”), (ii) pre-funded warrants to purchase up to 11,050,000 shares of Common Stock (the “Pre-Funded
−Removed: Warrants”), issuable to investors whose purchase of shares of Common Stock would otherwise result in such investor, together with
−Removed: its affiliates and certain related parties, beneficially owning more than 4.99% (or, at the election of the holder, 9.99%) of the Company’s
−Removed: outstanding Common Stock immediately following the consummation of the Registered Offering (“Pre-Funded Warrants”);
−Removed: common stock purchase warrants (“Warrants”) to purchase up to an aggregate of 14,300,000 shares of Common Stock (the “Warrant
−Removed: Shares”), which are exercisable for a period of five years after issuance at an initial exercise price $ 3.25 per share, subject
−Removed: to certain adjustments, as provided in the Warrants .
−Removed: The Second Offering was conducted pursuant to a placement agency agreement, dated
−Removed: January 28, 2021, between the Company and Kingswood Capital Markets, division of Benchmark Investments, Inc., who acted as the exclusive
−Removed: placement agent in connection with the Second Offering pursuant to a placement agency agreement.
−Removed: The Shares and accompanying Warrants
−Removed: in the Second Offering were sold at a combined offering price of $ 2.80 per Share and accompanying Warrant and the Pre-Funded Warrants
−Removed: and accompanying Warrants in the Offering were sold at a combined offering price of $ 2.79 per Pre-Funded Warrant and accompanying Warrant.
+Added: February 1, 2021, the
+Added: Company consummated an registered direct offering (the “Second Offering”) of (i) 162,500
+Added: shares of common stock (“February 2021 Shares”), (ii) pre-funded warrants to purchase up to 552,500
+Added: shares of Common Stock (the “February 2021 Pre-Funded Warrants”), issuable to investors whose purchase of shares of
+Added: Common Stock would otherwise result in such investor, together with its affiliates and certain related parties, beneficially owning
+Added: more than 4.99% (or, at the election of the holder, 9.99%) of the Company’s outstanding Common Stock immediately following the
+Added: consummation of the Registered Offering;
+Added: and (iii) common stock purchase warrants (“February 2021 Warrants”) to purchase
+Added: up to an aggregate of 715,000
+Added: shares of Common Stock (the “February 2021 Warrant Shares”), which are exercisable for a period of five
+Added: years after issuance at an initial exercise price $ 65.00
+Added: per share, subject to certain adjustments, as provided in the February 2021 Warrants.
+Added: The Second Offering was conducted
+Added: pursuant to a placement agency agreement, dated January 28, 2021, between the Company and Kingswood Capital Markets, division of
+Added: Benchmark Investments, Inc., who acted as the exclusive placement agent in connection with the Second Offering pursuant to a
+Added: placement agency agreement.
+Added: The February 2021 Shares and accompanying February 2021 Warrants in the Second Offering were sold at a
+Added: combined offering price of $ 56.00
+Added: per February 2021 Share and accompanying February 2021 Warrant and the February 2021 Pre-Funded Warrants and accompanying February
+Added: 2021 Warrants in the Offering were sold at a combined offering price of $ 55.80
+Added: per February 2021 Pre-Funded Warrant and accompanying February 2021 Warrant.
securities in the Second Offering were issued pursuant to a prospectus supplement to the Company’s effective shelf registration
5 unchanged sentences
sold in the Second Offering and certain expenses.
−Removed: the placement agency agreement, the Company and its officers and directors executed lock-up agreements whereby, subject to certain exceptions,
−Removed: (a) the Company has agreed not to engage in the following for a period of 90 days from the date of the pricing of the Offering, (i) offer,
−Removed: pledge, sell, contract to sell, sell any option or contract to purchase, purchase any option or contract to sell, grant any option, right
−Removed: or warrant to purchase, lend, or otherwise transfer or dispose of, directly or indirectly, any shares of capital stock of the Company
−Removed: or any securities convertible into or exercisable or exchangeable for shares of capital stock of the Company;
−Removed: (ii) file or cause to be
−Removed: filed any registration statement with the SEC relating to the offering of any shares of capital stock of the Company or any securities
−Removed: convertible into or exercisable or exchangeable for shares of capital stock of the Company;
−Removed: (iii) complete any offering of debt securities
−Removed: of the Company, or (iv) enter into any swap or other arrangement that transfers to another, in whole or in part, any of the economic
−Removed: consequences of ownership of capital stock of the Company.
−Removed: pursuant to the terms of the Securities Purchase Agreement the Company has granted to the Investors, for a period of 12 months after
−Removed: the closing of the Second Offering, the right to participate in subsequent offerings by the Company of Common Stock and Common Stock
−Removed: equivalents in an amount up to 50 % of the amount of each such subsequent offering, on the same terms, conditions and price provided for
−Removed: in such subsequent offering.
Company received approximately $ 37,447,100 ($ 37,557,600 upon full exercise of the prefunded warrants) in net proceeds from the Second
12 unchanged sentences
Net proceeds of the offering
−Removed: conjunction with this Offering, the Company issued prefunded Common Stock purchase warrants to purchase up to 11,050,000 Shares Common
−Removed: Stock at $ 2.80 per share ($ 2.79 prefunded at closing) and Common Stock purchase warrants to purchase up to 14,300,000 shares of Common
−Removed: Stock at $ 3.25 per share.
−Removed: The underlying warrant terms provide for net cash settlement outside the control of the Company under certain
−Removed: circumstances in the event of tender offers.
−Removed: As such, the Company is required to treat these warrants as derivative liabilities which
−Removed: are valued at their estimated fair value at their issuance date and at each reporting date with any subsequent changes reported in the
−Removed: consolidated statements of operations as the change in fair value of warrant derivative liabilities.
−Removed: Accordingly, the Company allocated
−Removed: a portion of the net proceeds of this offering to warrant derivative liabilities based on their estimated fair value as follows (See
−Removed: Notes 4 and 11):
+Added: conjunction with the Second Offering, the Company issued prefunded Common Stock purchase warrants to purchase up to 552,500
+Added: shares of common Stock at $ 56.00
+Added: per share ($ 55.80
+Added: prefunded at closing) and Common Stock purchase
+Added: warrants to purchase up to 715,000
+Added: shares of Common Stock at $ 65.00
+Added: The underlying warrant terms provide
+Added: for net cash settlement outside the control of the Company under certain circumstances in the event of tender offers.
+Added: As such, the Company
+Added: is required to treat these warrants as derivative liabilities which are valued at their estimated fair value at their issuance date and
+Added: at each reporting date with any subsequent changes reported in the consolidated statements of operations as the change in fair value
+Added: of warrant derivative liabilities.
+Added: Accordingly, the Company allocated a portion of the net proceeds of this offering to warrant derivative
+Added: liabilities based on their estimated fair value as follows (See Notes 11 and 17):
SCHEDULE OF NET PROCEEDS FROM OFFERING
4 unchanged sentences
January 7, 2022, the board of directors approved the grant of 26,250 shares of common stock to officers of the Company.
−Removed: will generally vest one-half on January 7, 2022, and one half on January 7, 2023, provided that each grantee remains an officer or employee
−Removed: on such dates .
−Removed: September 20, 2021, the board of directors approved the grant of 406,000 shares of common stock to employees of the Company.
−Removed: of 26,000 shares vested immediately upon grant and the remaining 380,000 shares will generally vest in varying amounts over the next
−Removed: 5 years, provided that each grantee remains an employee on such vesting dates.
−Removed: Cancellation of Restricted Stock
−Removed: the year ended December 31, 2021, the Company cancelled 7,700
−Removed: shares for various reasons.
−Removed: of Common Stock as Consideration for the TicketSmarter Acquisition.
−Removed: September 2, 2021, the Company issued a total of 719,738
−Removed: shares of common stock as a portion of the consideration
−Removed: paid for the acquisition of Goody Tickets, LLC and TicketSmarter, LLC.
−Removed: See full description of this acquisition in “ Note 20.
−Removed: TICKETSMARTER ACQUISITION ”.
+Added: will vest over various periods ranging from one to five years on the anniversary of the grant date, provided that each grantee remains
+Added: an officer or employee on such dates .
+Added: various dates in January 2022, the board of directors approved the grant of 9,500 shares of common stock to employees of the Company.
+Added: Most shares will generally vest in varying amounts over the next two to five years , provided that each grantee remains an employee on
+Added: such vesting dates.
+Added: of Restricted Stock
+Added: the year ended December 31, 2022, the Company cancelled 3,250 shares for various reasons.
+Added: Stock Transaction
+Added: October 13, 2022, the Company, entered into a Securities Purchase Agreement (the “Purchase Agreement”) with certain
+Added: institutional investors (the “Preferred Stock Investors”), pursuant to which the Company agreed to issue and sell, in a
+Added: private placement (the “2022 Offering”), 1,400,000
+Added: shares of the Company’s Series A Convertible Redeemable Preferred Stock, par value $ 0.001
+Added: per share (the “Series A Preferred Stock”), and 100,000
+Added: shares of the Company’s Series B Convertible Redeemable Preferred Stock, par value $ 0.001
+Added: per share (the “Series B Preferred Stock”, and together with the Series A Preferred Stock, the “Preferred
+Added: Stock”), at an offering price of $ 9.50
+Added: per share, representing a 5% original issue discount to the stated value of $ 10.00
+Added: per share, for gross aggregate proceeds of $ 15
+Added: million in the 2022 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
+Added: Preferred Stock and, in certain circumstances, by the Company.
+Added: connection with the 2022 Offering, the Company paid A.G.P./Alliance Global Partners (the “Financial Advisor”) an
+Added: aggregate cash fee equal to $ 750,000
+Added: and reimbursed the Financial Advisor for certain of its expenses in an amount not to exceed $135,000 .
+Added: Pursuant to the Purchase Agreement,
+Added: the Company filed on October 17, 2022 certificates of designation (the “Certificates of Designation”) with the Secretary of
+Added: the State of Nevada designating the rights, preferences and limitations of the shares of Series A Preferred Stock and Series B Preferred
+Added: The Certificate of Designation for the Series A Preferred Stock provides, in particular, that the Series A Preferred Stock will
+Added: have no voting rights other than the right to vote on the Amendments on an as-if-converted-to-Common-Stock basis.
+Added: The Certificate of Designation
+Added: for the Series B Preferred Stock provides, in particular, that the Series B Preferred Stock will have no voting rights other than the
+Added: right to vote on the Amendments and each share of Series B Preferred Stock entitles the holder thereof the right to cast 2,500 votes on
+Added: the Amendments .
+Added: The holders of Preferred Stock will be entitled to dividends, on an as-if
+Added: converted-to-Common-Stock basis, equal to dividends actually paid, if any, on shares of Common Stock.
+Added: The Preferred Stock is convertible,
+Added: at the option of the holders and, in certain circumstances, by the Company, into shares of Common Stock at a conversion price of $ 20.00
+Added: The conversion price can be adjusted pursuant to the Certificates of Designation for stock dividends and stock splits, subsequent
+Added: rights offering, pro rata distributions of dividends or other distribution of its assets, or the occurrence of a fundamental transaction
+Added: (as defined in the applicable Certificate of Designation).
+Added: holders of the Series A Preferred Stock and Series B Preferred Stock have the right to require the Company to redeem their shares of
+Added: the relevant series at a price per share equal to 105% of the stated value of such shares commencing (i) after the earlier of (1)
+Added: the receipt of stockholder approval of the Amendments and (2) sixty (60) days after the closing of the 2022 Offering and (ii) before
+Added: the date that is ninety (90) days after such closing.
+Added: The Company has the option to redeem the Series A Preferred Stock and Series B
+Added: Preferred Stock at a price per share equal to 105% of the stated value of such shares commencing after the 90th day following the
+Added: closing of the 2022 Offering, subject to the holders’ rights to convert the shares prior to such redemption .
+Added: proceeds of the 2022 Offering were held in an escrow account, along with the additional amount that would be necessary to fund the
+Added: 105% redemption price until the expiration of the redemption period for the Preferred Stock, as applicable, subject to the earlier
+Added: payment to redeeming holders.
+Added: Upon expiration of the redemption period, any proceeds remaining in the escrow account will be
+Added: disbursed to the Company.
+Added: 2022 Offering closed on October 19, 2022.
+Added: In December 2022, the Company redeemed 1,400,000
+Added: shares of Series A & 100,000
+Added: shares of Series B Preferred Stock, for a redemption price of $ 15,750,000 ,
+Added: with a $ 13,365,000
+Added: carrying amount, resulting in a $ 2,385,000 loss
+Added: on redemption.
+Added: of Common Stock as Consideration for the Potential Spin-Off Transaction.
+Added: December 28, 2022, the Company issued a total of 25,000 shares of common stock as a portion of the consideration paid for the advisory
+Added: services associated with the potential spin-off transaction.
Repurchase Program
−Removed: December 6, 2021, the board of directors of the Company authorized the repurchase of up to $ 10.0
−Removed: million of the Company’s outstanding common stock under the specified terms of a share repurchase program (the
−Removed: During 2021, the Company repurchased 1,734,838
−Removed: shares of its common stock for $ 1,975,079,
−Removed: in accordance with the Program.
−Removed: The Program does not obligate the Company to acquire any specific number of shares and shares may be
−Removed: repurchased in privately negotiated and/or open market transactions, including under plans complying with Rule 10b5-1 under the
−Removed: Securities Exchange Act of 1934, as amended.
−Removed: OF STOCK HOLDERS EQUITY
−Removed: Purchased (1)
−Removed: Shares Purchased as
−Removed: Part of Publicly
−Removed: Approximate Dollar Value of
−Removed: Shares that May Yet Be
−Removed: Purchased Under the
+Added: December 6, 2021, the board of directors of the Company authorized the repurchase of up to $ 10.0 million of the Company’s outstanding
+Added: common stock under the specified terms of a share repurchase program (the “Program”).
+Added: During the year ended December 31,
+Added: 2022, the Company repurchased 186,299 shares of its common stock for $ 4,026,523 , in accordance with the Program.
+Added: SCHEDULE OF STOCK REPURCHASE
December 2021
+Added: February 2022
Total all plans
−Removed: of Treasury Stock
−Removed: December 31, 2021, the Company cancelled its 63,518 shares held in treasury, in addition to the repurchased shares through the Program.
−Removed: Noncontrolling Interests
−Removed: The Company owns a 51 % equity
−Removed: interest in its consolidated subsidiary, Nobility Healthcare.
−Removed: As a result, the noncontrolling shareholders or minority interest is allocated
−Removed: 49 % of the income/loss of Nobility Healthcare which is reflected in the statement of income (loss) as “net income (loss) attributable
−Removed: to noncontrolling interests of consolidated subsidiary”.
−Removed: We reported net income (loss) attributable to noncontrolling interests
−Removed: of consolidated subsidiary of $ 56,453 and $- 0 - for the years ended December 31, 2021 and 2020, respectively.
+Added: June 30, 2022, the board of directors of the Company elected to terminate the Program, effective immediately.
+Added: The Program began in December
+Added: 2021, with the Company purchasing a total of 273,041 shares at a cost of $ 6,001,602 through June 30, 2022.
+Added: Noncontrolling
+Added: Company owns a 51 % equity interest in its consolidated subsidiary, Nobility Healthcare.
+Added: As a result, the noncontrolling shareholders
+Added: or minority interest is allocated 49 % of the income/loss of Nobility Healthcare which is reflected in the statement of (income) loss
+Added: as “net (income) loss attributable to noncontrolling interests of consolidated subsidiary”.
+Added: We reported net income attributable
+Added: to noncontrolling interests of consolidated subsidiary of $ 407,933 and $ 56,453 for the year ended December 31, 2022 and 2021, respectively.
RELATED PARTY TRANSACTIONS
−Removed: Rebel Holding, Inc.
−Removed: Secured Promissory Notes
−Removed: October 1, 2020, the Company advanced $ 250,000 to American Rebel Holdings, Inc.
−Removed: (AREB) under a secured promissory note.
−Removed: The CEO, President
−Removed: and Chairman of AREB is the brother of the Company’s CEO, President and Chairman.
−Removed: Such note bears interest at 8 % and is secured
−Removed: by all the tangible and intangible assets of the Company that are not currently secured by other indebtedness.
−Removed: The Company also received
−Removed: warrants to purchase 1,250,000 shares of AREB common stock at an exercise price of $ 0.10 per share with a five-year term.
−Removed: This note had
−Removed: an original maturity date of January 2, 2021 ;
−Removed: however, additional provisions within the note provided for an extension of the maturity
−Removed: date for fourteen months due to AREB’s failure to raise $300,000 in new debt or equity financing prior to the original maturity
−Removed: Upon this extension, the AREB was obligated to make equal monthly payments of principal and interest over the extended period of
−Removed: October 21, 2020, the Company advanced $ 250,000 to AREB under a second secured promissory note.
−Removed: Such note bears interest at 8 % and is
−Removed: secured by inventory manufactured and revenue/accounts receivable derived from a specific purchase order.
−Removed: The Company also received warrants
−Removed: to purchase 1,250,000 shares of AREB common stock at an exercise price of $ 0.10 per share with a five-year term.
−Removed: This note has a maturity
−Removed: date of April 21, 2021 , subject to full repayment upon AREB closing on debt or equity financings of at least $600,000, and the receipt
−Removed: of revenue from the sale of inventory sold under the specific purchase order serving as collateral .
−Removed: On March 1, 2021, the Company advanced
−Removed: an additional $ 117,600 to AREB on terms similar to the previously issued notes.
−Removed: April 21, 2021, the parties agreed to the terms of a Debt Settlement Agreement and Mutual Release regarding the following:
−Removed: (a) the secured
−Removed: promissory note dated October 1, 2020;
−Removed: (b) the secured promissory note dated October 21, 2020;
−Removed: and (c) an advance made by the Company
−Removed: on March 1, 2021.
−Removed: The parties arranged for a lump sum payment aggregating $ 639,956
−Removed: to liquidate all outstanding debt including accrued
−Removed: interest for the two delinquent notes and the advance which lump-sum payment was made on April 21, 2021.
−Removed: No gain or loss was determined
−Removed: on this transaction.
−Removed: Transactions with Affiliate and Member of
−Removed: Board of Director
−Removed: III is currently the Chief Financial Officer and General Counsel for Nobility, LLC, which is the managing member of the
−Removed: Company’s majority owned subsidiary, Nobility Healthcare, LLC.
−Removed: The Company has made payments to Mr.
−Removed: Hoffmann and his
−Removed: affiliates for legal and other services rendered totaling $ 105,926
−Removed: during the year ended December 31, 2021.
−Removed: Furthermore, on January 27, 2022, the Company’s Board of Directors appointed Mr.
−Removed: Hoffmann to become a member of the Board until the next annual meeting of shareholders of the Company at which directors are being
with Managing Member of Nobility Healthcare
−Removed: LLC, is currently the managing member of Nobility Healthcare, LLC.
−Removed: The Company has advanced a total of $ 158,384
−Removed: in the form of working capital loan to Nobility, LLC in order to fund capital expenditures necessary for the initial growth of the
−Removed: joint venture during the year ended December 31, 2021.
−Removed: The outstanding balance of working capital loan was $ 158,384 as of December
−Removed: 31, 2021 and the Company anticipates full repayment of this advance during the year ended
−Removed: December 31, 2022.
+Added: January 27, 2022, the board of directors appointed Christian J.
+Added: Hoffmann, III as a member of the Board, effective immediately.
+Added: is a principal owner and manager of Nobility, LLC which is currently the managing member of our consolidated subsidiary Nobility Healthcare,
+Added: Company has advanced a total of $ 158,384
+Added: in the form of a working capital loan to Nobility,
+Added: LLC in order to fund capital expenditures necessary for the initial growth of the joint venture during 2022.
+Added: The outstanding balance
+Added: of the working capital loan was $ 138,384
+Added: as of December 31, 2022 and the Company anticipates
+Added: full repayment of this advance during the year ended December 31, 2023.
+Added: The Company paid distributions to the noncontrolling in consolidated
+Added: subsidiary totaling $ 15,692
+Added: for the years ended December 31, 2022 and 2021, respectively.
+Added: August 1, 2022, Mr.
+Added: Hoffmann resigned as a member of the Board, effective immediately.
+Added: He remains as a principal owner and manager of
+Added: Nobility, LLC.
NET INCOME (LOSS) PER SHARE
3 unchanged sentences
Year ended December 31,
−Removed: Numerator for basic and diluted income (loss) per share –
−Removed: Net income (loss)
+Added: Numerator for basic and diluted income (loss) per share – Net
+Added: income (loss) attributable to common stockholders
$ ( 21,666,691 )
3 unchanged sentences
Net income (loss) per share:
−Removed: income (loss) per share is based upon the weighted average number of common shares outstanding during the period.
−Removed: For the years ended
−Removed: December 31, 2021 and 2020, all shares issuable upon conversion of convertible debt and the exercise of outstanding stock options and
−Removed: warrants were antidilutive, and, therefore, not included in the computation of diluted income (loss) per share.
+Added: income (loss) per share is based upon the weighted average number of shares of common stock outstanding during the period.
+Added: years ended December 31, 2022 and 2021, all shares issuable upon conversion of convertible debt and the exercise of outstanding
+Added: stock options and warrants were antidilutive, and, therefore, not included in the computation of diluted income (loss) per
DIGITAL ALLY HEALTHCARE VENTURE
2 unchanged sentences
(“Nobility Healthcare”).
−Removed: Digital Ally Healthcare is capitalizing the venture with $ 13.5
−Removed: million to support the venture’s business
−Removed: strategy to make acquisitions of RCM companies.
−Removed: Ally Healthcare owns 51% of the venture that entitles it to 51% of the distributable cash as defined in the venture’s operating
−Removed: agreement plus a cumulative preferred return of 10% per annum on its invested capital.
−Removed: Nobility will receive a management fee and 49%
−Removed: of the distributable cash, subordinated to Digital Ally Healthcare’s preferred return .
+Added: Digital Ally Healthcare is capitalizing the venture with $ 13.5 million to support the venture’s
+Added: business strategy to make acquisitions of RCM companies.
+Added: Digital Ally Healthcare owns 51% of the venture that entitles it to 51% of the
+Added: distributable cash as defined in the venture’s operating agreement plus a cumulative preferred return of 10% per annum on its invested
+Added: Nobility will receive a management fee and 49% of the distributable cash, subordinated to Digital Ally Healthcare’s preferred
The venture comprises the Company’s revenue cycle management segment.
−Removed: June 30, 2021, the Company’s revenue cycle management segment completed the acquisition of a private medical billing company
−Removed: (the “Healthcare Acquisition”).
+Added: June 30, 2021, the Company’s revenue cycle management segment completed the acquisition of a private medical billing company (the
+Added: “Healthcare Acquisition”).
In accordance with the stock purchase agreement, the Company’s revenue cycle management
segment agreed to a non-refundable initial payment (the “Initial Payment Amount”) of $ 850,000 .
−Removed: In addition to the Initial Payment Amount, the Company’s revenue cycle management segment agreed to issue a promissory note
−Removed: to the stockholders of the Healthcare Acquisition in the principal amount of $ 350,000
−Removed: that is subject to an earn-out adjustment.
−Removed: estimate of the fair value of this Contingent Note at December 31, 2021 is $ 317,212 .
−Removed: The gain associated with the adjustment in
−Removed: the estimated fair value of this contingent promissory note is recorded as a gain in the Consolidated Statements
−Removed: of Operations for the year ended December 31, 2021.
−Removed: Lastly, the Company’s revenue cycle management segment agreed to pay
−Removed: $ 162,552 representing the principal and accrued interest balance due under a promissory note issued to the selling
−Removed: shareholders prior to the acquisition closing date.
−Removed: The Company’s revenue cycle management segment anticipates the
−Removed: estimated fair value of the contingent promissory note to be paid in full, therefore, the total aggregate purchase price was determined
−Removed: to be approximately $ 1,376,509 .
−Removed: Total acquisition related costs aggregated $ 164,630 ,
−Removed: which was expensed as incurred.
−Removed: Subsequent to the acquisition date, the Company received further information regarding the purchased
−Removed: assets and assumed liabilities.
−Removed: As a result, the initial allocation of the purchase price was adjusted by increasing accounts receivable
−Removed: by $ 75,000 with a corresponding reduction of goodwill during the year ended December 31, 2021.
+Added: In addition to the Initial
+Added: Payment Amount, the Company’s revenue cycle management segment agreed to issue a promissory note to the stockholders of the Healthcare
+Added: Acquisition in the principal amount of $ 350,000 that is subject to an earn-out adjustment.
+Added: Management’s estimate of the fair value
+Added: of this Contingent Note at December 31, 2021 is $ 317,212 .
+Added: The gain associated with the adjustment in the estimated fair value of this
+Added: contingent promissory note is recorded as a gain in the Consolidated Statements of Operations for the year ended December 31, 2021.
+Added: the Company’s revenue cycle management segment agreed to pay $ 162,552 representing the principal and accrued interest balance due
+Added: under a promissory note issued to the selling shareholders prior to the acquisition closing date.
+Added: The Company’s revenue cycle management
+Added: segment anticipates the estimated fair value of the contingent promissory note to be paid in full, therefore, the total aggregate purchase
+Added: price was determined to be approximately $ 1,376,509 .
+Added: Total acquisition related costs aggregated $ 164,630 , which was expensed as incurred.
+Added: Subsequent to the acquisition date, the Company received further information regarding the purchased assets and assumed liabilities.
+Added: As a result, the initial allocation of the purchase price was adjusted by increasing accounts receivable by $ 75,000 with a corresponding
+Added: reduction of goodwill during the year ended December 31, 2021.
Company accounts for business combinations using the acquisition method and that the Company has early adopted the amendments of Regulation
3 unchanged sentences
not required to be presented.
−Removed: Under the acquisition method, the purchase price of the Healthcare Acquisition has been allocated to
−Removed: the acquired tangible and identifiable intangible assets and assumed liabilities based on their estimated fair values at the time of
−Removed: the Healthcare Acquisition.
−Removed: This allocation involves a number of assumptions, estimates, and judgments that could materially affect the
−Removed: timing or amounts recognized in our financial statements.
−Removed: Our assumptions and estimates are based upon information
−Removed: obtained from the management of the Company’s revenue cycle management segment.
−Removed: The acquisition was structured as stock
−Removed: purchase, therefore the excess purchase price over the fair value of net tangible assets acquired was recorded as goodwill, which will
−Removed: not be amortized for income tax filing purposes.
−Removed: The results of operations of acquired businesses are included in the consolidated
−Removed: financial statements from the acquisition date.
−Removed: purchase price of the Healthcare Acquisition was allocated to the tangible assets, and assumed liabilities
−Removed: based on their preliminary estimated fair values at the time of the Healthcare Acquisition.
−Removed: The Company expects to retain the
−Removed: services of independent valuation firm to determine the fair value of these identifiable intangible assets.
−Removed: Once determined, the Company
−Removed: will 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 June 30, 2021.
−Removed: The preliminary estimated fair value of assets acquired and liabilities
−Removed: assumed in the Healthcare Acquisition were as follows:
−Removed: SCHEDULE OF PRELIMINARY FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
+Added: Under the acquisition method, the purchase price of the Healthcare Acquisition has been allocated to the
+Added: acquired tangible and identifiable intangible assets and assumed liabilities based on their estimated fair values at the time of the
+Added: Healthcare Acquisition.
+Added: This allocation involves a number of assumptions, estimates, and judgments that could materially affect the timing
+Added: or amounts recognized in our financial statements.
+Added: Our assumptions and estimates are based upon information obtained from the management
+Added: of the Company’s revenue cycle management segment.
+Added: The acquisition was structured as stock purchase, therefore the excess purchase
+Added: price over the fair value of net tangible assets acquired was recorded as goodwill, which will not be amortized for income tax filing
+Added: The results of operations of acquired businesses are included in the consolidated financial statements from the acquisition
+Added: purchase price of the Healthcare Acquisition was allocated to the tangible assets, and assumed liabilities based on their
+Added: preliminary estimated fair values at the time of the Healthcare Acquisition.
+Added: The preliminary and final estimated fair value of assets acquired and liabilities assumed
+Added: in the Healthcare Acquisition were as follows:
+Added: SCHEDULE OF PRELIMINARY
+Added: FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
+Added: Purchase price allocation
+Added: June 30, 2021
+Added: June 30, 2022
Assets acquired:
−Removed: Tangible assets acquired, consisting of acquired cash, accounts receivable
−Removed: and right of use asset
−Removed: Liabilities assumed consisting of a promissory note issued
−Removed: by the selling shareholders which was paid off at closing, net of lease liability assumed
−Removed: Total assets acquired and liabilities assumed
+Added: Tangible assets acquired, consisting of acquired cash, accounts receivable and right of use asset
+Added: assets acquired – Client Agreements
+Added: Intangible assets acquired – client agreements
+Added: Liabilities assumed consisting of a promissory note issued by the selling shareholders which was paid off at closing, net of lease liability assumed
+Added: Liabilities assumed pursuant to stock purchase agreement
+Added: Net assets acquired and liabilities assumed
Consideration:
Cash paid at Healthcare Acquisition date
−Removed: Contingent consideration
+Added: Contingent consideration earn-out agreement
Total Healthcare Acquisition purchase price
+Added: following table sets forth the components of identifiable intangible assets acquired and their estimated useful lives in years as of
+Added: the date of acquisition:
+Added: OF IDENTIFIABLE INTANGIBLE ASSETS ACQUIRED AND THEIR ESTIMATED USEFUL LIVES
+Added: Amortization through
+Added: Identifiable intangible assets:
+Added: Client agreements
+Added: the period from the date of the Healthcare Acquisition to June 30, 2022, the Company adjusted its preliminary fair value estimates and
+Added: estimated useful lives based upon information obtained through June 30, 2022, which resulted in adjustments to the preliminary allocation
+Added: of the purchase price.
+Added: These adjustments primarily related to estimated identifiable intangible asset fair values of client agreements
+Added: and goodwill.
the measurement period (which is the period required to obtain all necessary information that existed at the acquisition date, or to
5 unchanged sentences
Obligations”.
−Removed: August 31, 2021, the Company’s revenue cycle management segment completed the acquisition of another private medical
−Removed: billing company (the “Medical Billing Acquisition”).
−Removed: In accordance with the stock purchase agreement, Nobility Healthcare
−Removed: agreed to a non-refundable initial payment (the “Initial Payment Amount”) of $ 2,270,000 .
−Removed: In addition to the Initial Payment Amount, the Company’s revenue cycle management segment agreed to issue a contingent
−Removed: promissory note to the stockholders of the Medical Billing Acquisition in the principal amount of $ 650,000
−Removed: that is subject to an earn-out adjustment.
−Removed: Company’s revenue cycle management segment anticipates the estimated fair value of the contingent promissory note to be paid in
−Removed: full, therefore, the total aggregate purchase price was determined to be approximately $ 2,920,000 .
−Removed: Total acquisition related costs aggregated $ 5,602 ,
−Removed: which was expensed as incurred.
−Removed: Company accounts for business combinations using the acquisition method and that the Company has early adopted the amendments of Regulation
−Removed: S-X dated May 21, 2020 and has concluded that this acquisition was not significant.
−Removed: Accordingly, the presentation of the assets acquired,
−Removed: historical financial statements under Rule 3-05 and related pro forma information under Article 11 of Regulation S-X, respectively, are
−Removed: not required to be presented.
−Removed: Under the acquisition method, the purchase price of the Medical Billing Acquisition has been allocated
−Removed: to the acquired tangible and identifiable intangible assets and assumed liabilities based on their estimated fair values at the time
−Removed: of the Medical Billing Acquisition.
−Removed: This allocation involves a number of assumptions, estimates, and judgments that could materially
−Removed: affect the timing or amounts recognized in our financial statements.
−Removed: The acquisition was structured as stock purchase, therefore the
−Removed: excess purchase price over the fair value of net tangible assets acquired was recorded as goodwill, which will not be amortized for income
−Removed: tax filing purposes.
−Removed: The results of operations of acquired businesses are included in the consolidated financial statements from
−Removed: the acquisition date.
−Removed: purchase price of the Medical Billing Acquisition was allocated to the tangible assets, and assumed liabilities
−Removed: based on their preliminary estimated fair values at the time of the Medical Billing Acquisition.
−Removed: The Company expects to retain
−Removed: the services of independent valuation firm to determine the fair value of these identifiable intangible assets.
−Removed: Once determined, the
−Removed: Company will reallocate the purchase price of the acquisition based on the results of the independent evaluation if they are materially
−Removed: different from the allocations as recorded on August 31, 2021.
−Removed: The preliminary estimated fair value of assets acquired, and
−Removed: liabilities assumed in the Medical Billing Acquisition were as follows:
−Removed: SCHEDULE OF PRELIMINARY FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
+Added: August 31, 2021, the Company’s revenue cycle management segment completed the acquisition of another private medical billing company
+Added: (the “Medical Billing Acquisition”).
+Added: In accordance with the stock purchase agreement, Nobility Healthcare agreed to a non-refundable
+Added: initial payment (the “Initial Payment Amount”) of $ 2,270,000 .
+Added: In addition to the Initial Payment Amount, the Company’s
+Added: revenue cycle management segment agreed to issue a contingent promissory note to the stockholders of the Medical Billing Acquisition
+Added: in the principal amount of $ 650,000 that is subject to an earn-out adjustment.
+Added: The Company’s revenue cycle management segment anticipates
+Added: the estimated fair value of the contingent promissory note to be paid in full, therefore, the total aggregate purchase price was determined
+Added: to be approximately $ 2,920,000 .
+Added: Total acquisition related costs aggregated $ 5,602 , which was expensed as incurred.
+Added: The Company accounts for business combinations using the acquisition method
+Added: and that the Company has early adopted the amendments of Regulation S-X dated May 21, 2020 and has concluded that this acquisition was
+Added: not significant.
+Added: Accordingly, the presentation of the assets acquired, historical financial statements under Rule 3-05 and related pro
+Added: forma information under Article 8 of Regulation S-X, respectively, are not required to be presented.
+Added: Under the acquisition method, the
+Added: purchase price of the Healthcare Acquisition has been allocated to the acquired tangible and identifiable intangible assets and assumed
+Added: liabilities based on their estimated fair values at the time of the Healthcare Acquisition.
+Added: This allocation involves a number of assumptions,
+Added: estimates, and judgments that could materially affect the timing or amounts recognized in our financial statements.
+Added: Our assumptions and
+Added: estimates are based upon information obtained from the management of the Company’s revenue cycle management segment.
+Added: The acquisition
+Added: was structured as stock purchase, therefore the excess purchase price over the fair value of net tangible assets acquired was recorded
+Added: as goodwill, which will not be amortized for income tax filing purposes.
+Added: The results of operations of acquired businesses are included
+Added: in the consolidated financial statements from the acquisition date.
+Added: purchase price of the Medical Billing Acquisition was allocated to the tangible assets, and assumed liabilities based on their
+Added: preliminary estimated fair values at the time of the Medical Billing Acquisition.
+Added: The preliminary and final estimated fair value of assets acquired, and liabilities
+Added: assumed in the Medical Billing Acquisition were as follows:
+Added: OF PRELIMINARY FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
+Added: Preliminary As
+Added: Purchase price
+Added: Preliminary As
+Added: September 30,
+Added: September 30,
Assets acquired:
Tangible assets acquired
−Removed: assumed pursuant to stock purchase agreement
+Added: Identifiable intangible assets acquired – client agreements
+Added: Liabilities assumed pursuant to stock purchase agreement
+Added: Net assets acquired and liabilities assumed
+Added: Consideration:
+Added: Cash paid at Healthcare Acquisition date
+Added: Contingent consideration earn-out agreement
+Added: Total Healthcare Acquisition purchase price
+Added: following table sets forth the components of identifiable intangible assets acquired and their estimated useful lives in years as of
+Added: the date of acquisition:
+Added: OF IDENTIFIABLE INTANGIBLE ASSET ACQUIRED AND THEIR ESTIMATED USEFUL LIVES
+Added: Amortization through
+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.
+Added: the measurement period (which is the period required to obtain all necessary information that existed at the acquisition date, or to
+Added: conclude that such information is unavailable, not to exceed one year), additional assets or liabilities may be recognized, or there
+Added: could be changes to the amounts of assets or liabilities previously recognized on a preliminary basis, if new information is obtained
+Added: about facts and circumstances that existed as of the acquisition date that, if known, would have resulted in the recognition of these
+Added: assets or liabilities as of that date.
+Added: The change in fair value of the contingent consideration is more fully described in Note 10, “Debt
+Added: Obligations”.
+Added: January 1, 2022, the Company’s revenue cycle management segment completed the acquisition of another private medical billing company
+Added: (the “Medical Billing Acquisition”).
+Added: In accordance with the stock purchase agreement, Nobility Healthcare agreed to a non-refundable
+Added: initial payment (the “Initial Payment Amount”) of $ 1,153,626 .
+Added: In addition to the Initial Payment Amount, the Company’s
+Added: revenue cycle management segment agreed to issue a contingent promissory note to the stockholders of the Medical Billing Acquisition
+Added: in the principal amount of $ 750,000 that is subject to an earn-out adjustment.
+Added: The Company’s revenue cycle management segment anticipates
+Added: the estimated fair value of the contingent promissory note to be paid in full, therefore, the total aggregate purchase price was determined
+Added: to be approximately $ 1,903,626 .
+Added: Total acquisition related costs aggregated $ 7,996 , which was expensed as incurred.
+Added: The Company accounts for
+Added: business combinations using the acquisition method and that the Company has early adopted the amendments of Regulation S-X dated May
+Added: 21, 2020 and has concluded that this acquisition was not significant.
+Added: Accordingly, the presentation of the assets acquired, historical
+Added: financial statements under Rule 3-05 and related pro forma information under Article 8 of Regulation S-X, respectively, are not required
+Added: to be presented.
+Added: Under the acquisition method, the purchase price of the Healthcare Acquisition has been allocated to the acquired tangible
+Added: and identifiable intangible assets and assumed liabilities based on their estimated fair values at the time of the Healthcare Acquisition.
+Added: This allocation involves a number of assumptions, estimates, and judgments that could materially affect the timing or amounts recognized
+Added: in our financial statements.
+Added: Our assumptions and estimates are based upon information obtained from the management of the Company’s
+Added: revenue cycle management segment.
+Added: The acquisition was structured as stock purchase, therefore the excess purchase price over the fair
+Added: value of net tangible assets acquired was recorded as goodwill, which will not be amortized for income tax filing purposes.
+Added: of operations of acquired businesses are included in the consolidated financial statements from the acquisition date.
+Added: purchase price of the Medical Billing Acquisition was allocated to the tangible assets, and assumed liabilities based on their preliminary
+Added: estimated fair values at the time of the Medical Billing Acquisition.
+Added: There was no change from the preliminary estimated fair value to the final estimated fair value of assets acquired,
+Added: and liabilities assumed in the Healthcare Acquisition, those value were as follows:
+Added: OF PRELIMINARY FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
+Added: Assets acquired:
+Added: Tangible assets acquired
+Added: Liabilities assumed pursuant to stock purchase agreement
Total assets acquired and liabilities assumed
1 unchanged sentence
Cash paid at acquisition date
−Removed: Contingent consideration
+Added: Contingent consideration promissory note
Total acquisition purchase price
6 unchanged sentences
Obligations”.
+Added: February 1, 2022, the Company’s revenue cycle management segment completed an asset acquisition from another private medical billing
+Added: company (the “Medical Billing Asset Acquisition”).
+Added: In accordance with the asset purchase agreement, Nobility Healthcare agreed
+Added: to a non-refundable initial payment (the “Initial Payment Amount”) of $ 230,000 .
+Added: In addition to the Initial Payment Amount,
+Added: the Company’s revenue cycle management segment agreed to issue a contingent promissory note to the stockholders of the Medical
+Added: Billing Asset Acquisition in the principal amount of $ 105,000 that is subject to an earn-out adjustment.
+Added: The Company’s revenue
+Added: cycle management segment anticipates the estimated fair value of the contingent promissory note to be paid in full, therefore, the total
+Added: aggregate purchase price was determined to be approximately $ 335,000 .
+Added: Total acquisition related costs aggregated $ 10,322 , which was expensed
+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.
+Added: All acquisition costs were expensed as incurred.
+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:
+Added: OF PRELIMINARY FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
+Added: Assets acquired:
+Added: Intangible assets acquired – client agreements
+Added: Total assets acquired and liabilities assumed
+Added: Consideration:
+Added: Cash paid at acquisition date
+Added: Contingent consideration promissory note
+Added: Total acquisition purchase price
+Added: following table sets forth the components of identifiable intangible assets acquired and their estimated useful lives in years as of
+Added: the date of acquisition:
+Added: SCHEDULE OF IDENTIFIABLE
+Added: INTANGIBLE ASSETS ACQUIRED AND THEIR ESTIMATED USEFUL LIVES
+Added: Amortization through
+Added: Identifiable intangible assets:
+Added: Client agreements
+Added: change in fair value of the contingent consideration is more fully described in Note 10, “Debt Obligations” and will be estimated
+Added: on a quarterly basis.
TICKETSMARTER ACQUISITION
5 unchanged sentences
TicketSmarter,
−Removed: comprises the Company’s ticketing business segment.
+Added: comprises the Company’s entertainment business segment.
In accordance with the stock purchase agreement, the Company agreed
−Removed: to an initial payment (the “Initial Payment Amount”) of $ 9,403,600
−Removed: through a combination of cash and common stock.
−Removed: In addition to the Initial Payment Amount, the Company agreed to issue an earn-out agreement to the stockholders of Goody Tickets and
−Removed: TicketSmarter LLC in the contingent amount of $ 4,244,400
−Removed: that is subject to an earn-out adjustment based
−Removed: on actual EBITDA achieved in 2021, of which the Company gave a fair value of $ 3,700,000 on the date of acquisition.
−Removed: However, following
−Removed: the completion of 2021, it was determined that the actual EBITDA threshold for any earn-out adjustment to be paid was not met.
−Removed: in accordance with U.S.
−Removed: GAAP, the fair value of the contingent earn-out is reduced to zero, and the associated gain related to this revaluation
−Removed: is recorded in our Consolidated Statements of Operations for the year ended December 31, 2021.
−Removed: Lastly, included in the agreement, the
−Removed: Company agreed to place $ 500,000
−Removed: in escrow, subject to a working capital adjustment
−Removed: based on actual working capital amounts on the acquisition date as defined in the agreement, this amount was subject to disbursement
−Removed: 45 days following the close of the acquisition.
−Removed: The parties completed the working capital adjustment resulting in the Company retaining
−Removed: of the escrow amount with the $ 202,274
−Removed: released to the Sellers.
−Removed: The total acquisition
−Removed: related costs aggregated $ 40,625 ,
−Removed: which was expensed as incurred.
−Removed: Company accounts for business combinations using the acquisition method and that the Company has early adopted the amendments of Regulation
−Removed: S-X dated May 21, 2020 and has concluded that this acquisition was not significant.
−Removed: Accordingly, the presentation of the assets acquired,
−Removed: historical financial statements under Rule 3-05 and related pro forma information under Article 11 of Regulation S-X, respectively, are
−Removed: not required to be presented.
−Removed: Under the acquisition method, the purchase price of the TicketSmarter Acquisition has been allocated
−Removed: to Goody Tickets’ and TicketSmarter LLC’s acquired tangible and identifiable intangible assets and assumed liabilities based
−Removed: on their estimated fair values at the time of the TicketSmarter Acquisition.
−Removed: This allocation involves a number of assumptions, estimates,
−Removed: and judgments that could materially affect the timing or amounts recognized in our financial statements.
−Removed: The TicketSmarter Acquisition
−Removed: was structured as a stock purchase, however the parties agreed to coordinate the election to invoke IRS Section 338(h)(10) relative to
−Removed: this transaction for tax purposes.
−Removed: Therefore, the excess purchase price over the fair value of net tangible assets acquired was recorded
−Removed: as goodwill, which will be amortized over 15
−Removed: years for income tax filing purposes.
+Added: to an initial payment (the “Initial Payment Amount”) of $ 9,403,600 through a combination of cash and common stock.
+Added: to the Initial Payment Amount, the Company agreed to issue an earn-out agreement to the stockholders of Goody Tickets and TicketSmarter
+Added: LLC in the contingent amount of $ 4,244,400 that is subject to an earn-out adjustment based on actual EBITDA achieved in 2021, of which
+Added: the Company gave a fair value of $ 3,700,000 on the date of acquisition.
+Added: However, following the completion of 2021, it was determined
+Added: that the actual EBITDA threshold for any earn-out adjustment to be paid was not met.
+Added: Thus, in accordance with U.S.
+Added: GAAP, the fair value
+Added: of the contingent earn-out is reduced to zero, and the associated gain related to this revaluation is recorded in our Consolidated Statements
+Added: of Operations for the year ended December 31, 2021.
+Added: Lastly, included in the agreement, the Company agreed to place $ 500,000 in escrow,
+Added: subject to a working capital adjustment based on actual working capital amounts on the acquisition date as defined in the agreement,
+Added: this amount was subject to disbursement 45 days following the close of the acquisition.
+Added: The parties completed the working capital adjustment
+Added: resulting in the Company retaining $ 297,726 of the escrow amount with the $ 202,274 released to the Sellers.
+Added: The total acquisition related
+Added: costs aggregated $ 40,625 , which was expensed as incurred.
+Added: The Company accounts for business combinations using the acquisition method
+Added: and that the Company has early adopted the amendments of Regulation S-X dated May 21, 2020 and has concluded that this acquisition was
+Added: not significant.
+Added: Accordingly, the presentation of the assets acquired, historical financial statements under Rule 3-05 and related pro
+Added: forma information under Article 11 of Regulation S-X, respectively, are not required to be presented.
+Added: Under the acquisition method, the
+Added: purchase price of the TicketSmarter Acquisition has been allocated to Goody Tickets’ and TicketSmarter LLC’s acquired tangible
+Added: and identifiable intangible assets and assumed liabilities based on their estimated fair values at the time of the TicketSmarter Acquisition.
+Added: This allocation involves a number of assumptions, estimates, and judgments that could materially affect the timing or amounts recognized
+Added: in our financial statements.
+Added: The TicketSmarter Acquisition was structured as a stock purchase;
+Added: however the parties agreed to coordinate
+Added: the election to invoke IRS Section 338(h)(10) relative to this transaction for tax purposes.
+Added: Therefore, the excess purchase price over
+Added: the fair value of net tangible assets acquired was recorded as goodwill, which will be amortized over 15 years for income tax filing purposes.
Likewise, the other acquired assets were stepped up to fair value and is deductible for income tax purposes.
2 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
−Removed: of the TicketSmarter Acquisition.
−Removed: The Company retained the services of an independent valuation firm to determine the fair value
−Removed: of these identifiable intangible assets.
−Removed: The Company will continue to evaluate the fair value of the identified intangible assets.
−Removed: The preliminary estimated fair value of assets acquired, and liabilities assumed in the TicketSmarter Acquisition were as follows:
−Removed: SCHEDULE OF PRELIMINARY FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ASSUMED IN THE TICKET SMARTER ACQUISITION
−Removed: Assets acquired:
−Removed: Preliminary purchase price
+Added: goodwill, identifiable intangible assets, and assumed liabilities based on their preliminary estimated fair values at the time of the
+Added: TicketSmarter Acquisition.
+Added: The Company retained the services of an independent valuation firm to determine the fair value of these identifiable
+Added: intangible assets.
+Added: The preliminary and final estimated
+Added: fair value of assets acquired, and liabilities assumed in the TicketSmarter Acquisition were as follows:
+Added: OF PARLIAMENT AND FINAL ESTIMATED FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ASSUMED ACQUISITION
+Added: Final as allocated
+Added: Purchase price allocation
+Added: Final as allocated
September 30, 2021
+Added: December 31, 2021
Assets acquired:
4 unchanged sentences
( 5,128,964 )
+Added: Liabilities assumed pursuant to stock purchase agreement
Net assets acquired and liabilities assumed
8 unchanged sentences
the date of acquisition:
−Removed: SCHEDULE OF COMPONENTS OF
−Removed: IDENTIFIABLE INTANGIBLE ASSETS ACQUIRED AND ESTIMATED USEFUL LIVES
−Removed: Amortization through December
−Removed: Estimated useful life
+Added: SCHEDULE OF COMPONENTS
+Added: OF IDENTIFIABLE INTANGIBLE ASSETS ACCRUED AND ESTIMATED USEFUL LIVES
+Added: Amortization through
+Added: December 31, 2022
Identifiable 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: The primary area of the acquisition accounting that had not yet been finalized as of December 31, 2021 related to identifiable intangible
−Removed: assets, which could result in a change to goodwill.
−Removed: During the measurement
−Removed: period (which is the period required to obtain all necessary information that existed at the acquisition date, or to conclude that such
−Removed: information is unavailable, not to exceed one year), additional assets or liabilities may be recognized, or there could be changes to
−Removed: the amounts of assets or liabilities previously recognized on a preliminary basis, if new information is obtained about facts and circumstances
−Removed: that existed as of the acquisition date that, if known, would have resulted in the recognition of these assets or liabilities as of that
−Removed: The change in fair value of the contingent consideration is more fully described in Note 8, “Debt Obligations”.
−Removed: 21 - SEGMENT DATA
−Removed: accounting guidance on Segment Reporting establishes standards for reporting information regarding operating segments in annual
−Removed: financial statements and requires selected information of those segments to be presented in financial statements.
−Removed: Operating segments
−Removed: are identified as components of an enterprise for which separate discrete financial information is available for evaluation by the
−Removed: chief operating decision maker (the Company’s Chief Executive Officer or “CODM”) in making decisions on how to
−Removed: allocate resources and assess performance.
−Removed: The Company’s three operating segments are Video Solutions, Revenue Cycle
−Removed: Management, and Ticketing, each of which has specific personnel responsible for that business and reports to the CODM.
−Removed: expenses capture the Company’s corporate administrative activities, is also to be reported in the segment information.
−Removed: Company’s captive insurance subsidiary provides services to the Company’s other business segments and not to outside
−Removed: Therefore, its operations are eliminated in consolidation and is not considered a separate business segment for financial
−Removed: reporting purposes.
+Added: There were no adjustments to the allocation of the purchase price during the year ended December 31, 2022.
+Added: the measurement period (which is the period required to obtain all necessary information that existed at the acquisition date, or to
+Added: conclude that such information is unavailable, not to exceed one year), additional assets or liabilities may be recognized, or there
+Added: could be changes to the amounts of assets or liabilities previously recognized on a preliminary basis, if new information is obtained
+Added: about facts and circumstances that existed as of the acquisition date that, if known, would have resulted in the recognition of these
+Added: assets or liabilities as of that date.
+Added: The change in fair value of the contingent consideration is more fully described in Note 10, “Debt
+Added: Obligations”.
+Added: accounting guidance on Segment Reporting establishes standards for reporting information regarding operating segments in annual financial
+Added: statements and requires selected information of those segments to be presented in financial statements.
+Added: Operating segments are identified
+Added: as components of an enterprise for which separate discrete financial information is available for evaluation by the chief operating decision
+Added: maker (the Company’s Chief Executive Officer or “CODM”) in making decisions on how to allocate resources and assess
+Added: The Company’s three operating segments are Video Solutions, Revenue Cycle Management, and Entertainment, each of which
+Added: has specific personnel responsible for that business and reports to the CODM.
+Added: Corporate expenses capture the Company’s corporate
+Added: administrative activities, is also to be reported in the segment information.
+Added: The Company’s captive insurance subsidiary provides
+Added: services to the Company’s other business segments and not to outside customers.
+Added: Therefore, its operations are eliminated in consolidation
+Added: and is not considered a separate business segment for financial reporting purposes.
Video Solutions Segment encompasses our law, commercial, and shield divisions.
3 unchanged sentences
the country, as a monthly service fee.
−Removed: The Ticketing Segment we act 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.
+Added: The Entertainment Segment acts as an intermediary between ticket buyers and sellers within our
+Added: secondary ticketing platform, ticketsmarter.com, and we also acquire tickets from primary sellers to then sell through various platforms.
Company’s corporate administration activities are reported in the corporate line item.
7 unchanged sentences
2022, and December 31, 2021:
−Removed: OF SEGMENT REPORTING
+Added: SCHEDULE OF SEGMENT REPORTING
Years Ended December 31,
2 unchanged sentences
Revenue Cycle Management
+Added: Entertainment
Total Net Revenues
+Added: Total net revenues
Gross Profit:
Video Solutions
+Added: $ ( 1,250,277 )
Revenue Cycle Management
+Added: Entertainment
Total Gross Profit
+Added: Total gross profit
Operating Income (loss):
3 unchanged sentences
Revenue Cycle Management
+Added: Entertainment
( 7,369,241 )
( 13,443,001 )
+Added: ( 10,592,909 )
Total Operating Income (Loss)
1 unchanged sentence
$ ( 14,760,910 )
+Added: Total operating income (loss)
+Added: $ ( 29,733,258 )
+Added: $ ( 14,760,910 )
Depreciation and Amortization:
1 unchanged sentence
Revenue Cycle Management
+Added: Entertainment
Total Depreciation and Amortization
+Added: Total depreciation and amortization
Assets (net of eliminations):
1 unchanged sentence
Revenue Cycle Management
+Added: Entertainment
Total Identifiable Assets
−Removed: segments recorded noncash items effecting the gross profit and operating income (loss) through the established inventory reserves based
−Removed: on estimates of excess and/or obsolete current and non-current inventory.
−Removed: The Company recorded a reserve for excess and obsolete inventory
−Removed: in the video solutions segment of $ 3,353,458 and a reserve for the ticketing segment of $ 561,631 .
−Removed: The segment net revenues reported
−Removed: above represent sales to external customers.
−Removed: Segment gross profit represents net revenues less cost of revenues.
−Removed: Segment operating income,
−Removed: which is used in management’s evaluation of segment performance, represents net revenues, less cost of revenues, less all operating
+Added: segments recorded noncash items effecting the gross profit and operating income (loss) through the established inventory reserves
+Added: based on estimates of excess and/or obsolete current and non-current inventory.
+Added: The Company recorded a reserve for excess and
+Added: obsolete inventory in the video solutions segment of $ 5,230,261
+Added: and a reserve for the entertainment segment of $ 259,280 as of December 31, 2022 .
+Added: segment net revenues reported above represent sales to external customers.
+Added: Segment gross profit represents net revenues less cost of
+Added: Segment operating income, which is used in management’s evaluation of segment performance, represents net revenues, less
+Added: cost of revenues, less all operating expenses.
Identifiable assets are those assets used by each segment in its operations.
−Removed: Corporate assets primarily consist of cash, property,
−Removed: plant and equipment, accounts receivable, inventories, and other assets.
+Added: assets primarily consist of cash, property, plant and equipment, accounts receivable, inventories, and other assets.
SUBSEQUENT EVENTS
−Removed: of Third Medical Billing Company
−Removed: January 1, 2022, the Company’s revenue cycle management segment completed the acquisition of 100 %
−Removed: of the capital stock of a third medical billing company for a total purchase price of approximately $ 1.90
−Removed: The purchase price includes approximately $ 1.15 million
−Removed: in cash at closing and a $ 750,000 contingent
−Removed: consideration promissory note bearing interest at 3 %
−Removed: per annum subject to adjustment based on revenues achieved over an approximate 18-month period after closing, maturing
−Removed: in July of 2024 .
−Removed: This closely-held company provides revenue cycle management (RCM) and other services for over 180 dental
−Removed: practices located throughout the United States with an annual revenue run rate of approximately $ 3.5 million.
−Removed: Meeting of Shareholders
−Removed: January 11, 2022, the Company held a special meeting of its stockholders (the “Special
−Removed: Set forth below are the two proposals that were voted on at the Special Meeting and the results of the voting for each:
−Removed: 1 – To approve an amendment to the Company’s Articles of Incorporation, as amended, to increase the number of authorized
−Removed: shares of the Company’s capital stock that the Company may issue from 100,000,000 shares to 300,000,000 shares, of which all 300,000,000
−Removed: shares shall be classified as Common Stock (“Proposal No.
−Removed: The Company’s stockholders did not approve Proposal
−Removed: 2 – To approve an adjournment of the Special Meeting, if necessary or appropriate, to solicit additional proxies (“Proposal
−Removed: The Company’s stockholders did not approve Proposal No.
−Removed: of Christian J.
−Removed: Hoffmann III to Board of Directors
−Removed: January 27, 2022, the Board of Directors appointed Christian J.
−Removed: Hoffmann, III as a member of the Board, effective immediately, to hold
−Removed: office until the next meeting of shareholders of the Company at which directors are being elected or as set forth in the Company’s
−Removed: Hoffmann, co-founded Nobility, LLC (“Nobility”), a medical billing and revenue cycle management company, in 2014
−Removed: where he has served as the Chief Financial Officer and General Counsel.
−Removed: On June 4, 2021, the Company and Nobility launched Nobility Healthcare,
−Removed: LLC, a subsidiary of the Company, to provide revenue cycle management services for the healthcare industry.
−Removed: During 2020 and 2021,
−Removed: Hoffmann also served as an outside counsel to the Board on specific matters as requested.
−Removed: as disclosed herein, there are no other arrangements
−Removed: or understandings between Mr.
−Removed: Hoffmann and any other persons pursuant to which he was appointed as a member of the Board.
−Removed: There are also
−Removed: no family relationships between any of the Company’s directors or officers and Mr.
−Removed: All related party transactions
−Removed: involving Mr.
−Removed: Hoffmann that are reportable under Item 404(a) of Regulation S-K are disclosed in Part III, Item 13 of this Annual Report
−Removed: on Form 10-K.
−Removed: Hoffmann will receive standard board compensation for his service as a director.
−Removed: of Fourth Medical Billing Company
−Removed: February 1, 2022, the Company’s revenue cycle management segment completed the acquisition of 100 %
−Removed: of the assets of a fourth medical billing company for a total purchase price of $ 335,000 .
−Removed: The purchase price includes $ 230,000
−Removed: in cash at closing and a $ 105,000
−Removed: contingent consideration promissory note bearing
−Removed: interest at 3 %
−Removed: per annum subject to adjustment based on revenues achieved over an approximate 18-month period after closing, maturing in August
−Removed: The acquisition provides revenue cycle management (RCM) and other services throughout the southwestern portion of
−Removed: United States with an annual revenue run rate of approximately $ 440,000 .
−Removed: of Intent to Acquire Medical Billing Company
−Removed: March 16, 2022, the Company’s revenue cycle management segment entered a letter of intent to acquire 100 %
−Removed: of the capital stock of a medical billing company located in the Southern portion of the United States for a total purchase price of
−Removed: (the “Target”).
−Removed: price includes $ 3.25
−Removed: million in cash at closing and a $ 1,750,000
−Removed: contingent consideration promissory note
−Removed: bearing interest at 4 %
−Removed: per annum subject to adjustment based on revenues
−Removed: achieved over an approximate 24-month period after closing.
−Removed: The letter of intent is subject to satisfactory completion of due
−Removed: diligence procedures, review of legal, financial, tax and other matters concerning the Target’s business.
−Removed: The letter of intent
−Removed: is also not binding until the parties mutually agree to the terms of the underlying definitive agreements including the receipt of all
−Removed: approvals and consents considered necessary by both parties.
−Removed: The parties are currently negotiating the final definitive agreements and
−Removed: anticipate a closing date on or around May 31, 2022.
−Removed: However, there can be no assurances that the parties will complete
−Removed: the acquisition of the Target and on what terms will be included in the final definitive agreements.
Issuance of Restricted Common Stock
−Removed: March 23, 2022, the board of directors approved the grant of 190,000 restricted common shares to
−Removed: certain new employees of the Company.
−Removed: A total of 5,000 shares vested immediately upon issuance and the remainder vest over a period of
−Removed: one to five years.
−Removed: Such shares will generally vest over a period of one to five years on their respective anniversary dates in January
−Removed: through January 2027, provided that each grantee remains an employee on such dates.
−Removed: Repurchase Program
−Removed: December 6, 2021, the Board of Directors of the Company authorized the repurchase of up to $ 10.0 million of the Company’s outstanding
−Removed: common stock under the specified terms of a share repurchase program (the “Program”).
−Removed: Subsequent to December 31, 2021, the
−Removed: Company repurchased 2,163,341 shares of its common stock for $ 2,312,054 , in accordance with the Program.
−Removed: The Program does not obligate
−Removed: the Company to acquire any specific number of shares and shares may be repurchased in privately negotiated and/or open market transactions,
−Removed: including under plans complying with Rule 10b5-1 under the Securities Exchange Act of 1934, as amended.
+Added: January 9, 2023, the compensation committee (“the “Compensation Committee”) of the board of directors awarded
+Added: shares of restricted common stock that will vest one half on January 10, 2024 and one half on January 10, 2025 provided that he
+Added: remains an officer on such dates.
+Added: Peng Han was awarded 5,000
+Added: shares of restricted common stock that will vest 1,000
+Added: shares on January 10, 2024, January 10, 2025, January 10, 2026, January 10, 2027 and January 10, 2028 provided that he remains an
+Added: officer on such dates.
+Added: The Compensation Committee awarded employees a total of 12,500
+Added: shares of restricted common stock that will vest one half on January 10, 2024 and one half on January 10, 2025 provided that they
+Added: remain employees on such dates.
+Added: On February 6, 2023, we filed a Certificate of Amendment to the Articles
+Added: of Incorporation, as amended, with the Secretary of State of the State of Nevada to effect a 1-for-20 reverse stock split (the “Reverse Stock Split”) of the shares of our common
+Added: The Reverse Stock Split was effective as of time of filing.
+Added: No fractional shares were issued in connection
+Added: with the Reverse Stock Split.
+Added: Any fractional shares of our Common Stock that would have otherwise resulted from the Reverse Stock Split
+Added: were rounded up to the nearest whole number.
+Added: In connection with the Reverse Stock Split, our board approved appropriate and proportional
+Added: adjustments to all outstanding securities or other rights convertible or exercisable into shares of our Common Stock, including, without
+Added: limitation, all preferred stock, warrants, options, and other equity compensation rights.
+Added: All historical share and per-share amounts
+Added: reflected throughout our consolidated financial statements and other financial information in this Report have been adjusted to reflect
+Added: the Reverse Stock Split as if the split occurred as of the earliest period presented.
+Added: The par value per share of our common stock was
+Added: not affected by the Reverse Stock Split.
+Added: Nasdaq Compliance
+Added: 23, 2023, the Company received notice from Nasdaq confirming that the Company has cured its bid price deficiency and has fully regained compliance
+Added: with the Minimum Bid Price Requirement.
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.