2 unchanged sentences
31, 2023 AND DECEMBER 31, 2022
−Removed: September 30, 2022
+Added: March 31, 2023 (Unaudited)
December 31, 2022
1 unchanged sentence
Cash and cash equivalents
−Removed: Accounts receivable – trade, net
−Removed: Other receivables (including $ 138,384 due from related parties – September 30, 2022 and $ 158,384 – December 31, 2021, refer to Note 20)
+Added: Accounts receivable – trade, net of $ 181,761 allowance – March 31, 2023 and $ 146,964 – December 31, 2022
+Added: Other receivables, net of $ 5,000 allowance – March 31, 2023 and $ 0 – December
+Added: 31, 2022 (including $ 138,384 due from related parties – March 31, 2023 and $ 138,384 – December 31, 2022, refer to Note 20)
Inventories, net
11 unchanged sentences
Debt obligations – current portion
−Removed: Warrant derivative liabilities
Income taxes payable
4 unchanged sentences
Contract liabilities – long term
+Added: Lease Deposit
Total liabilities
1 unchanged sentence
Stockholders’ Equity:
−Removed: Common stock, $ 0.001
−Removed: par value per share;
+Added: Common stock, $ 0.001 par value per share;
200,000,000 shares authorized;
shares issued:
−Removed: shares issued and outstanding – September 30, 2022 and 50,904,391
−Removed: shares issued and outstanding – December 31, 2021
+Added: 2,755,224 shares issued – March 31, 2023 and 2,720,170 shares issued – December 31, 2022
Additional paid in capital
7 unchanged sentences
CONSOLIDATED STATEMENTS OF OPERATIONS
−Removed: THE THREE AND NINE MONTHS ENDED
+Added: THE THREE MONTHS ENDED
31, 2023 AND 2022
Three months ended
−Removed: September 30,
−Removed: Nine months ended
−Removed: September 30,
+Added: Three months ended
Service and other
11 unchanged sentences
( 6,803,338 )
−Removed: ( 20,031,610 )
−Removed: ( 9,081,553 )
Other income (expense):
1 unchanged sentence
Interest expense
−Removed: Other income (loss)
−Removed: Gain on extinguishment of debt
Change in fair value of contingent consideration promissory notes
1 unchanged sentence
Change in fair value of warrant derivative liabilities
−Removed: Gain on extinguishment of warrant derivative liabilities
Total other income
3 unchanged sentences
Income tax benefit
−Removed: Net income (loss)
( 5,979,579 )
( 6,698,242 )
−Removed: Net loss (income) attributable to noncontrolling interests of consolidated subsidiary
−Removed: Net income (loss) attributable to common stockholders
+Added: Net (income) loss attributable to noncontrolling interests of consolidated subsidiary
+Added: Net loss attributable to common stockholders
$ ( 6,105,818 )
4 unchanged sentences
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
−Removed: THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021
−Removed: Noncontrolling
+Added: THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022
+Added: Additional Paid In
+Added: Noncontrolling interest in consolidated
Balance, December 31, 2021
1 unchanged sentence
$ ( 68,672,206 )
−Removed: $ ( 90,014,500 )
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
+Added: Repurchase and cancellation of common stock
( 2,063,674 )
( 2,063,768 )
−Removed: Issuance of common stock purchase warrants at exercise price of $ 3.25 per share in connection with the registered direct offerings
+Added: Distribution to noncontrolling interest in consolidated subsidiary
( 6,600,148 )
3 unchanged sentences
$ ( 77,336,028 )
−Removed: Stock-based compensation
−Removed: ( 5,382,487 )
−Removed: ( 5,382,487 )
−Removed: Balance, June 30, 2021
−Removed: $ 122,487,573
−Removed: $ ( 2,157,226 )
−Removed: $ ( 73,675,129 )
−Removed: Issuance of common stock as consideration for acquisition
−Removed: Restricted common stock grant
−Removed: Stock-based compensation
−Removed: Balance, September 30, 2021
−Removed: $ 123,968,757
−Removed: $ ( 2,157,226 )
−Removed: $ ( 65,606,330 )
Balance, December 31, 2022
1 unchanged sentence
$ ( 91,980,234 )
−Removed: Stock-based compensation
−Removed: Restricted common stock grant
−Removed: Restricted common stock forfeitures
−Removed: Repurchase and cancellation of common stock
$ 127,869,342
$ ( 91,980,234 )
−Removed: ( 2,063,768 )
−Removed: Distribution to noncontrolling interest in consolidated subsidiary
−Removed: ( 6,600,148 )
−Removed: ( 6,698,242 )
−Removed: Balance, March 31, 2022
−Removed: $ 124,820,428
−Removed: $ ( 77,332,537 )
Stock-based compensation
−Removed: Restricted common stock forfeitures
−Removed: Repurchase and cancellation of common stock
−Removed: ( 1,849,952 )
+Added: Restricted common stock grant
+Added: Issuance due to rounding from reverse stock split
+Added: Net Income (loss)
( 6,105,818 )
2 unchanged sentences
( 6,105,818 )
−Removed: Balance, June 30, 2022
( 5,979,579 )
+Added: Balance, March 31, 2023
$ 127,984,155
−Removed: Issuance of common stock through warrant exchange agreement
−Removed: Stock-based compensation
−Removed: Net income (loss)
$ ( 98,086,052 )
$ 127,984,155
−Removed: Balance, September 30,
$ ( 98,086,052 )
1 unchanged sentence
CONSOLIDATED STATEMENTS OF CASH FLOWS
−Removed: THE NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021
−Removed: Nine months ended September 30,
+Added: MONTHS ENDED MARCH 31, 2023 AND 2022
+Added: Three months ended
+Added: Three months ended
Cash Flows from Operating Activities:
−Removed: Net income (loss)
$ ( 5,979,579 )
−Removed: Adjustments to reconcile net income (loss) to net cash flows used in operating activities:
+Added: $ ( 6,698,242 )
+Added: Adjustments to reconcile net loss to net cash flows used in operating activities:
Depreciation and amortization
1 unchanged sentence
Change in fair value of warrant derivative liabilities
−Removed: ( 6,726,638 )
−Removed: ( 33,274,039 )
−Removed: Gain on extinguishment of warrant derivative liabilities
Provision for inventory obsolescence
Provision for doubtful accounts receivable
−Removed: Gain on extinguishment of debt
−Removed: Change in fair value of short-term investments
+Added: Provision for doubtful lease receivable
Change in fair value of contingent consideration promissory note
−Removed: Change in operating assets and liabilities:
+Added: Change in operating assets and liabilities (net of assets and liabilities acquired):
(Increase) decrease in:
1 unchanged sentence
Accounts receivable – other
−Removed: ( 3,426,732 )
−Removed: ( 1,448,044 )
−Removed: ( 1,767,724 )
Prepaid expenses
−Removed: ( 3,445,546 )
Operating lease right of use assets
( 2,445,206 )
+Added: ( 2,529,277 )
Increase (decrease) in:
1 unchanged sentence
Accrued expenses
−Removed: Income taxes payable
Operating lease obligations
+Added: Income taxes payable
+Added: Lease deposit
Contract liabilities
3 unchanged sentences
Cash Flows from Investing Activities:
−Removed: Purchases of property, plant and equipment
−Removed: ( 1,947,127 )
+Added: Purchases of furniture, fixtures and equipment
( 1,774,592 )
Additions to intangible assets
−Removed: Cash paid for TicketSmarter acquisition, net of cash acquired
−Removed: ( 8,361,808 )
−Removed: Restricted cash related to TicketSmarter acquisition
Cash paid for acquisition of Medical Billing Company
( 1,153,627 )
−Removed: ( 1,012,552 )
−Removed: Cash paid for asset acquisition of Medical Billing Company
−Removed: ( 2,270,000 )
+Added: Cash paid for asset acquisition from Medical Billing Company
Net cash used in investing activities
( 3,195,346 )
−Removed: ( 17,958,520 )
Cash Flows from Financing Activities:
2 unchanged sentences
Distribution to noncontrolling interest in consolidated subsidiary
−Removed: Net proceeds from sale of common stock in registered direct offerings
−Removed: Proceeds from issuance of common stock upon exercise of pre-funded warrants
+Added: Proceeds-Commercial Extension of Credit – Entertainment Segment
+Added: Payments on Commercial Extension of Credit – Entertainment Segment
Principal payment on contingent consideration promissory notes
−Removed: Net cash (used in) provided by financing activities
+Added: Net cash provided by (used in) financing activities
( 2,195,658 )
−Removed: Net increase (decrease) in cash and cash equivalents
+Added: Net decrease in cash and cash equivalents
( 11,446,676 )
5 unchanged sentences
Supplemental disclosures of non-cash investing and financing activities:
−Removed: Issuance of contingent consideration promissory note for business acquired
−Removed: Issuance of common stock through warrant exchange agreement
−Removed: Assets acquired in business acquisitions
−Removed: Liabilities assumed in the business acquisition
−Removed: Goodwill acquired in business acquisitions
−Removed: Common stock issued as consideration for business acquisition
Restricted common stock grant
Restricted common stock forfeitures
−Removed: Amounts allocated to initial measurement of warrant derivative liabilities in connection with the warrants and pre-funded warrants
+Added: Issuance of contingent consideration promissory note for business and asset acquisitions
+Added: Assets acquired in business acquisitions
+Added: Goodwill acquired in business acquisitions
+Added: Liabilities assumed in business acquisitions
+Added: Commercial Extension of Credit repaid through accrued
+Added: revenue – Entertainment Segment
+Added: and lease liability recorded on extension of lease
Notes to the Unaudited Condensed Consolidated Financial Statements.
7 unchanged sentences
(such merged entity, the “Predecessor Registrant”).
−Removed: 23, 2022 (the “ Effective Time ”), the Predecessor Registrant merged with and into its wholly owned subsidiary,
−Removed: DGLY Subsidiary Inc., a Nevada corporation (the “ Registrant ”), pursuant to an agreement and plan of merger, dated as
−Removed: of August 23, 2022 (the “ Merger Agreement ”), between the Predecessor Registrant and the Registrant, with the 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
as the surviving corporation in the merger (such transaction, the “ Merger ”).
5 unchanged sentences
Agreement or the transactions contemplated thereby.
−Removed: At the Effective Time, pursuant
−Removed: to the Merger Agreement, (i) each outstanding
−Removed: share of Predecessor Registrant’s common stock, par value $ 0.001 per share (the “ Predecessor Common Stock ”)
−Removed: automatically converted into one share of common stock, par value $ 0.001 per share, of the Registrant (“ Registrant Common Stock ”),
−Removed: (ii) each outstanding option, right or warrant to acquire shares of Predecessor Common Stock converted into an option, right or warrant,
−Removed: as applicable, to acquire an equal number of shares of Registrant Common Stock under the same terms and conditions as the original options,
−Removed: rights or warrants, and (iii) the directors and executive officers of the Predecessor Registrant were appointed as directors and executive
−Removed: officers, as applicable, of the Registrant, each to serve in the same capacity and for the same term as such person served with the Predecessor
−Removed: Registrant immediately before the Merger.
+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
business of the Registrant, Digital Ally, Inc.
−Removed: (with its wholly-owned subsidiaries, Digital Ally International, Inc., Shield
−Removed: Products, LLC, Digital Ally Healthcare, LLC, TicketSmarter, Inc., Worldwide Reinsurance, Ltd., Digital Connect, Inc., BirdVu Jets,
−Removed: Inc., Kustom 440, Inc., and its majority-owned subsidiary Nobility Healthcare, LLC, collectively, “Digital Ally,”
−Removed: “Digital,” and the “Company”), is divided into three reportable operating segments:
−Removed: 1) the Video Solutions
−Removed: Segment, 2) the Revenue Cycle Management Segment and 3) the Ticketing Segment.
−Removed: The Video Solutions Segment is our legacy business
−Removed: that produces digital video imaging, storage products, disinfectant and related safety products for use in law enforcement, security
−Removed: and commercial applications.
−Removed: This segment includes both service and product revenues through our subscription models offering cloud
−Removed: 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: The Ticketing Segment acts as an intermediary between ticket buyers and sellers within our secondary ticketing platform,
−Removed: ticketsmarter.com, and we also acquire tickets from primary sellers to then sell through various platforms.
−Removed: The accounting guidance
−Removed: on Segment Reporting establishes standards for reporting information regarding operating segments in annual financial statements and
−Removed: requires selected information of those segments to be presented in financial statements.
−Removed: Such required segment information is
−Removed: included in Note 19.
+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 Entertainment 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 Entertainment Segment acts as an intermediary between
+Added: ticket buyers and sellers within our secondary ticketing platform, ticketsmarter.com, and we also acquire tickets from primary sellers
+Added: to then sell through various platforms.
+Added: The accounting guidance on Segment Reporting establishes standards for reporting information
+Added: regarding operating segments in annual financial statements and requires selected information of those segments to be presented in financial
+Added: Such required segment information is included in Note 19.
+Added: On December 8, 2022, the Company announced that its
+Added: Board of Directors unanimously approved a plan to pursue a separation into two independent, publicly-traded companies to optimize investment
+Added: and capital allocation, accelerate growth, and unlock shareholder value.
+Added: Specifically, the Company plans to spin off (the “Spin-off”)
+Added: its ticketing operating segment, Kustom Entertainment, Inc.
+Added: Upon completion of the Spin-off, the Company’s
+Added: stockholders will own equity in two focused and streamlined businesses.
+Added: Digital Ally, Inc.
+Added: will continue to be a provider
+Added: of video solution technology for law enforcement agencies, commercial fleets, and situational event security solutions.
+Added: Digital Ally will
+Added: also continue to provide working capital and back-office services to a variety of healthcare organizations throughout the country through
+Added: its revenue cycle management subsidiary.
+Added: For the year ending December 31, 2022, these consolidated
+Added: businesses generated approximately $ 37.0 million in annual revenues.
+Added: We believe that Digital Ally, as a stand-alone entity, will be well-positioned
+Added: to accelerate organic growth in its large and attractive end markets, benefit from favorable secular trends, and begin to apply discipline
+Added: and focus throughout the company to enhance profitability and continue to drive growth, new product development and expansion.
+Added: As an independent company, we believe that Digital
+Added: will have greater strategic focus and operational flexibility, while building on its recent momentum and emphasizing the improvement
+Added: of its profit margins and profitability.
+Added: Additionally, the Company expects to benefit from dedicated resources and management, with an
+Added: attention to brand building, innovation, and extended opportunities domestically as well as internationally.
+Added: As Digital Ally has continued
+Added: to build its portfolio of subscriptions and customers that are already in place, we believe that we can continue to maintain stable sales
+Added: through our deferred revenue model;
+Added: however, there will be an equal expectation for growth and expansion across several high-growth adjacent
+Added: Upon completion of the Spin-off, Digital Ally, Inc.
+Added: will be led by Brody J.
+Added: Green, who will serve as Chief Executive Officer.
+Added: The Company intends to continue to be listed on the NASDAQ under
+Added: its current ticker symbol, “DGLY”.
+Added: Kustom will be a multi-disciplinary entertainment
+Added: company, anchored by a premier ticketing technology business, which we believe is poised to achieve substantial scaling opportunities,
+Added: through its TicketSmarter, Inc.
+Added: subsidiary, which offers unique primary and secondary ticketing products to the market.
+Added: Additionally,
+Added: Kustom’s offerings will include a distinctive event marketing and production company, with numerous customization options for events,
+Added: festivals, and concerts, through its Kustom 440, Inc., subsidiary.
+Added: For the year ending December 31, 2022, these standalone
+Added: businesses achieved approximately $20.9 million in annual revenues.
+Added: We believe that this business can achieve above-average growth by
+Added: exploiting its relationships in the sporting and entertainment industries that are intended to support its primary ticketing-related opportunities,
+Added: along with the expectation of the full deployment of the Kustom 440 brand and its line of service offerings.
+Added: Kustom will be able to differentiate
+Added: itself through its ability to provide event services of all sizes, ranging from corporate events to multi-day festivals.
+Added: the ability to offer venue, ticketing, marketing, and production capabilities will make this company a unique and attractive option for
+Added: many partners and investors.
+Added: With the planned separation, TicketSmarter is expected
+Added: to enhance its leadership position in the national secondary ticketing marketplace, while also building a stronger position in the primary
+Added: ticketing market.
+Added: Furthermore, as Kustom 440 was formed in mid-2022, the event marketing and production business will be fully able to
+Added: execute and produce the planned events throughout 2023, as production and investments have already begun.
+Added: Kustom will be led by Stanton E.
+Added: Ross, who will serve as the President
+Added: and Chief Executive Officer.
+Added: Kustom’s shares are expected to be listed on a national exchange under a ticker symbol to be determined
+Added: and announced at a later date.
+Added: The Company may also pursue an alternative disposition
+Added: of Kustom instead of the Spin-Off.
+Added: The Spin-Off or alternative transaction is expected to be completed in the second half of 2023.
of Presentation :
5 unchanged sentences
a fair presentation have been included.
−Removed: Operating results for the three and nine month periods ended September 30, 2022 are not necessarily
−Removed: indicative of the results that may be expected for the year ending December 31, 2022.
+Added: Operating results for the three month period ended March 31, 2023 are not necessarily indicative
+Added: of the results that may be expected for the year ending December 31, 2023.
balance sheet at December 31, 2022 has been derived from the audited financial statements at that date, but does not include all the
14 unchanged sentences
ability to continue as a going concern, management considered the conditions and events that could raise substantial doubt about the
−Removed: Company’s ability to continue as a going concern within 12 months after the Company’s financial statements were issued (November
+Added: Company’s ability to continue as a going concern within 12 months after the Company’s financial statements were issued (May
Management considered the Company’s current financial condition and liquidity sources, including current funds available,
−Removed: forecasted future cash flows and the Company’s obligations due before November 14, 2023.
+Added: forecasted future cash flows and the Company’s obligations due before May 15, 2024.
Company has experienced net losses and cash outflows from operating activities since inception.
−Removed: For the nine months ended September 30,
+Added: For the three months ended March 31,
2023, the Company had a net loss attributable to common stockholders of $ 6,105,818 , net cash used in operating activities of $ 1,216,876 ,
−Removed: $ 3,488,972 used in investing activities and $ 4,425,437 used in financing activities.
−Removed: The Company will have to restore positive operating
−Removed: cash flows and profitability over the next year and/or raise additional capital to fund its operational plans, meet its customary payment
+Added: $ 70,645 used in investing activities and $ 615,045 provided by financing activities.
+Added: The Company will have to restore positive operating cash
+Added: flows and profitability over the next year and/or raise additional capital to fund its operational plans, meet its customary payment
obligations and otherwise execute its business plan.
4 unchanged sentences
The Company has also implemented a marketing and advertisement
−Removed: reduction plan for its ticketing segment, which will focus on reducing and alleviating current obligations from its media marketing agreements
−Removed: and place a hold on entering into any new agreements.
−Removed: The Company believes that its quality control, cost-cutting initiatives, and new
−Removed: product introduction will eventually restore positive operating cash flows and profitability, although it can offer no assurances in
+Added: reduction plan for its entertainment segment, which will focus on reducing and alleviating current obligations from its media marketing
+Added: agreements and place a hold on entering into any new agreements.
+Added: The Company believes that its quality control, cost-cutting initiatives,
+Added: and new product introduction will eventually restore positive operating cash flows and profitability, although it can offer no assurances
+Added: in this regard.
has evaluated the significance of the conditions described above in relation to the Company’s ability to meet its obligations and
concluded that, without additional funding, the Company will not have sufficient funds to meet its obligations within one year from the
−Removed: date the condensed consolidated financial statements were issued.
−Removed: pandemic/Supply Chain :
−Removed: COVID-19 pandemic continues to represent an evolving and fluid situation that presents a wide range of potential impacts of varying durations
−Removed: for different global geographies, including locations where the Company has offices, employees, customers, vendors and other suppliers
−Removed: and business partners.
−Removed: most U.S.-based businesses, the COVID-19 pandemic and efforts to mitigate the same began to have impacts on our business in March 2020.
−Removed: Since that time, although the original effect of the COVID-19 pandemic has eased, we have continued to operate in an uncertain economic
−Removed: environment that is characterized by, business slowdowns or shutdowns, labor shortages, supply chain challenges, changes in government
−Removed: spending and requirements, regulatory challenges, inflationary pressures and market volatility.
−Removed: continue to experience operational challenges as a result of worldwide events including the Russia-Ukraine conflict, continued uncertainty
−Removed: associated with the pandemic, and volatility in global markets, which are compounded by the complex integrated global supply chain for
−Removed: both vendors and customers.
−Removed: As the COVID-19 pandemic dissipates at varying times and rates in different regions around the world, there
−Removed: could be a prolonged negative impact on these global supply chains.
−Removed: Our ability to continue operations at specific facilities will be
−Removed: impacted by the interdependencies of the various participants of these global supply chains, which are largely beyond our direct control.
−Removed: A prolonged shut down of these global supply chains could have a material adverse effect on our business, results of operations, cash
−Removed: flows and financial condition.
−Removed: our suppliers have increased challenges with their workforce (including as a result of illness, absenteeism, reactions to health and
−Removed: safety or government requirements), facility closures, timely access to necessary components, materials and other supplies at reasonable
−Removed: prices, access to capital, and access to fundamental support services (such as shipping and transportation), they may be unable to provide
−Removed: the agreed-upon goods and services in a timely, compliant and cost-effective manner.
−Removed: We have incurred and may in the future incur additional
−Removed: costs and delays in our business resulting from the COVID-19 pandemic, including as a result of higher prices, schedule delays or the
−Removed: need to identify and develop alternative suppliers.
−Removed: In some instances, we may be unable to identify and develop alternative suppliers,
−Removed: incurring additional liabilities under our current contracts and hampering new ones.
−Removed: Our customers have experienced, and may continue
−Removed: to experience, disruptions in their operations and supply chains as a result of the COVID-19 pandemic, which can result in delayed, reduced,
−Removed: or canceled orders, or collection risks, and which may adversely affect our results of operations.
−Removed: Similarly, current, and future restrictions
−Removed: or disruptions of transportation, such as reduced availability of air transport, port closures or delays, and increased border controls,
−Removed: delays or closures, can also impact our ability to meet demand and could materially adversely affect us.
−Removed: spread of COVID-19 caused us to modify our business practices (including employee travel, employee work locations, cancellation of physical
−Removed: participation in meetings, events and conferences, and social distancing measures).
−Removed: To date, we eased many of these modifications.
−Removed: we may, in the future, reinstitute the same or similar changes or take further actions as may be required by government authorities or
−Removed: that we determine are in the best interests of our employees, customers, partners, vendors, and suppliers.
−Removed: Although we managed to continue
−Removed: most of our operations, the future course of the COVID-19 pandemic is uncertain and we cannot assure that this global pandemic, including
−Removed: its economic impact, will not have a material adverse impact on our business, financial position, results of operations and/or cash flows.
+Added: date the unaudited condensed consolidated financial statements were issued.
of Consolidation :
6 unchanged sentences
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 its global ticketing operations.
+Added: formed Shield Products, LLC in May 2020 to facilitate the sales of its Shield™ line of disinfectant/cleanser products and
+Added: ThermoVu® line of temperature monitoring equipment.
+Added: The Company formed Nobility Healthcare, LLC in June 2021 to facilitate the
+Added: operations of its revenue cycle management solutions and back-office services for healthcare organizations.
The Company formed
−Removed: Worldwide Reinsurance Ltd., which is a captive insurance company domiciled in Bermuda.
−Removed: It will provide primarily liability insurance
−Removed: coverage to the Company for which insurance may not be currently available or economically feasible in today’s insurance marketplace.
+Added: TicketSmarter, Inc.
+Added: on September 1, 2021, upon its acquisition of Goody Tickets, LLC and TicketSmarter, LLC, to facilitate its
+Added: global entertainment operations.
+Added: The Company formed Worldwide Reinsurance Ltd.
+Added: in December 2021, which is a captive insurance
+Added: company domiciled in Bermuda.
+Added: It will provide primarily liability insurance coverage to the Company for which insurance may not be
+Added: currently available or economically feasible in today’s insurance marketplace.
The Company formed Digital Connect, Inc.
−Removed: and BirdVu Jets, Inc.
+Added: BirdVu Jets, Inc.
for travel and transportation purposes in 2022.
−Removed: The company formed Kustom
−Removed: in 2022 to create unique entertainment experiences directly for consumers.
+Added: The company formed Kustom 440, Inc.
+Added: in 2022 to create unique
+Added: entertainment experiences directly for consumers.
Value of Financial Instruments :
13 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.
−Removed: Revenues generated
−Removed: by all segments are reported net of sales taxes.
−Removed: Company considers customer purchase orders, which in some cases are governed by master sales agreements, to be the contracts with the
−Removed: In situations where sales are to a distributor, the Company had concluded its contracts are with the distributor as the Company
−Removed: holds a contract bearing enforceable rights and obligations only with the distributor.
−Removed: As part of its consideration for the contract,
−Removed: the Company evaluates certain factors including the customers’ ability to pay (or credit risk).
−Removed: For each contract, the Company
−Removed: considers the promise to transfer products, each of which is distinct, to be the identified performance obligations.
−Removed: In determining the
−Removed: transaction price, the Company evaluates whether the price is subject to refund or adjustment to determine the net consideration to which
−Removed: it expects to be entitled.
−Removed: As the Company’s standard payment terms are less than one year, it has elected the practical expedient
−Removed: under ASC 606-10-32-18 to not assess whether a contract has a significant financing component.
−Removed: The Company allocates the transaction
−Removed: price to each distinct product based on its relative standalone selling price.
−Removed: The product price as specified on the purchase order is
−Removed: considered the standalone selling price as it is an observable input which depicts the price as if sold to a similar customer in similar
−Removed: circumstances.
−Removed: Revenue is recognized when control of the product is transferred to the customer (i.e., when the Company’s performance
−Removed: obligations are satisfied), which typically occurs at shipment.
−Removed: Further in determining whether control has been transferred, the Company
−Removed: considers if there is a present right to payment and legal title, along with risks and rewards of ownership having transferred to the
−Removed: 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.
−Removed: The Company has also elected the practical expedient under ASC 340-40-25-4 to expense commissions for
−Removed: product sales when incurred as the amortization period of the commission asset the Company would have otherwise recognized is less than
+Added: on a gross basis, other than service revenues from the Company’s entertainment and revenue cycle management segments.
+Added: generated by all segments are reported net of sales taxes.
+Added: Company considers customer purchase orders, which in some cases are governed by master sales agreements, to be customer contracts.
+Added: In situations where sales are to a distributor, the Company has concluded that such contracts are with the distributor as in such
+Added: cases the Company holds contract bearing enforceable rights and obligations only with the distributor.
+Added: As part of its
+Added: consideration for the contract, the Company evaluates certain factors including the customers’ ability to pay (or credit
+Added: For each contract, the Company considers the promise to transfer products, each of which is distinct, to be the identified
+Added: performance obligations.
+Added: In determining the transaction price, the Company evaluates whether the price is subject to refund or
+Added: adjustment to determine the net consideration to which it expects to be entitled.
+Added: As the Company’s standard payment terms are
+Added: less than one year, it has elected the practical expedient under ASC 606-10-32-18 to not assess whether a contract has a significant
+Added: financing component.
+Added: The Company allocates the transaction price to each distinct product based on its relative standalone selling
+Added: The product price as specified on the purchase order is considered the standalone selling price as it is an observable input
+Added: which depicts the price as if sold to a similar customer in similar circumstances.
+Added: Revenue is recognized when control of the product
+Added: is transferred to the customer (i.e.
+Added: when the Company’s performance obligations are satisfied), which typically occurs at
+Added: Further in determining whether control has been transferred, the Company considers if there is a present right to payment
+Added: and legal title, along with risks and rewards of ownership having transferred to the customer.
+Added: Customers do not have a right to
+Added: return the product other than for warranty reasons for which they would only receive repair services or replacement product.
+Added: Company has also elected the practical expedient under ASC 340-40-25-4 to expense commissions for product sales when incurred as the
+Added: amortization period of the commission asset the Company would have otherwise recognized is less than one year.
and other revenue is comprised of revenues from extended warranties, repair services, cloud revenue and software revenue.
11 unchanged sentences
Company reports revenue cycle management revenues on a net basis, as its primary source of revenue is its end-to end service fees which
−Removed: are generally determined as a percentage of the invoice amounts collected.
+Added: is generally determined as a percentage of the invoice amounts collected.
These service fees are reported as revenue monthly upon completion
of the Company’s performance obligation to provide the agreed upon service.
−Removed: Company reports ticketing revenue on a gross or net basis based on management’s assessment of whether the Company is acting as
−Removed: a principal or agent in the transaction.
−Removed: The determination is based upon the evaluation of control over the event ticket, including the
−Removed: right to sell the ticket, prior to its transfer to the ticket buyer.
+Added: Entertainment
+Added: Company reports entertainment revenue on a gross or net basis based on management’s assessment of whether the Company is acting
+Added: as a principal or agent in the transaction.
+Added: The determination is based upon the evaluation of control over the event ticket, including
+Added: the right to sell the ticket, prior to its transfer to the ticket buyer.
Company sells tickets held in inventory, which consists of one performance obligation, being to transfer control of an event ticket to
8 unchanged sentences
Revenues derived from this
−Removed: marketplace primarily consist of service fees from ticketing operations, and consists of one primary performance obligation, which is
−Removed: facilitating the transaction between the buyer and seller, being satisfied at the time the order has been confirmed.
−Removed: As the Company does
−Removed: not control the ticket prior to the transfer, the Company acts as an agent in these transactions.
−Removed: Revenue is recognized on a net basis,
−Removed: net of the amount due to the seller when an order is confirmed.
−Removed: The seller is then obligated to deliver the tickets to the buyer per
−Removed: the seller’s listing, and payment is due at the time of sale.
+Added: marketplace primarily consist of service fees from entertainment operations, and consists of one primary performance obligation, which
+Added: is facilitating the transaction between the buyer and seller, being satisfied at the time the order has been confirmed.
+Added: As the Company
+Added: does not control the ticket prior to the transfer, the Company acts as an agent in these transactions.
+Added: Revenue is recognized on a net
+Added: basis, net of the amount due to the seller when an order is confirmed.
+Added: The seller is then obligated to deliver the tickets to the buyer
+Added: per the seller’s listing, and payment is due at the time of sale.
liabilities consist of deferred revenue and include payments received in advance of performance under the contract and are reported separately
2 unchanged sentences
prepaid cloud services and prepaid installation services and are generally recognized as the respective performance obligations are satisfied.
−Removed: During the three months ended September 30, 2022, the Company recognized revenue of $ 0.7 million related to its contract liabilities.
−Removed: Contract liabilities consist of deferred revenue and include payments received in advance of performance under the contract and are reported
−Removed: separately as current liabilities and non-current liabilities in the Consolidated Balance Sheets.
−Removed: Such amounts consist of extended warranty
−Removed: contracts, prepaid cloud services and prepaid installation services and are generally recognized as the respective performance obligations
−Removed: are satisfied.
+Added: During the three months ended March 31, 2023, the Company recognized revenue of $ 0.5 million related to its contract liabilities.
+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:
SCHEDULE OF CONTRACT LIABILITIES
+Added: March 31, 2023
Additions/Reclass
−Removed: September 30,
+Added: Recognized Revenue
Contract liabilities, current
Contract liabilities, non-current
−Removed: returns and allowances aggregated $ 118,029 and $ 45,298 for the nine months ended September 30, 2022 and year ended December 31, 2021,
−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: March 31, 2022
+Added: Additions/Reclass
+Added: Recognized Revenue
+Added: Contract liabilities, current
+Added: Contract liabilities, non-current
+Added: returns and allowances aggregated $ 116,642 and $ 118,027 for the years ended March 31, 2023 and December 31, 2022, respectively.
+Added: for 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 :
16 unchanged sentences
OF SHORT TERM INVESTMENTS
−Removed: September 30, 2022
+Added: March 31, 2023
Demand deposits
9 unchanged sentences
with major financial institutions.
−Removed: At September 30, 2022 and December 31, 2021, the uninsured balance amounted to $ 4,459,897 and $ 29,836,142 ,
+Added: At March 31, 2023 and December 31, 2022, the uninsured balance amounted to $ 2,021,428 and $ 2,495,189 ,
respectively.
32 unchanged sentences
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: The 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 include:
+Added: identifying similar companies with comparable business factors such as size, growth, profitability, risk and return on investment, and
+Added: 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
17 unchanged sentences
if fair value is not available.
−Removed: The Company last assessed potential impairments of its long-lived assets as of September 30, 2022 and
−Removed: concluded that there was no impairment.
−Removed: assets include sponsorship networks, tradenames, client agreements, deferred patent costs and license agreements.
−Removed: Legal expenses incurred in
−Removed: preparation of patent application have been deferred and will be amortized over the useful life of granted patents.
−Removed: Costs incurred
−Removed: in preparation of applications that are not granted will be charged to expense at that time.
−Removed: The Company has entered into several
−Removed: sublicense agreements under which it has been assigned the exclusive rights to certain licensed materials used in its products.
−Removed: These sublicense agreements generally require upfront payments to obtain the exclusive rights to such material.
−Removed: capitalizes the upfront payments as intangible assets and amortizes such costs over their estimated useful life on a straight-line
+Added: The Company last assessed potential impairments of its long-lived assets as of March 31, 2023 and concluded
+Added: that there was no impairment.
+Added: assets include deferred patent costs and license agreements.
+Added: Legal expenses incurred in preparation of patent application have been deferred
+Added: and will be amortized over the useful life of granted patents.
+Added: Costs incurred in preparation of applications that are not granted will
+Added: be charged to expense at that time.
+Added: The Company has entered into several sublicense agreements under which it has been assigned the exclusive
+Added: rights to certain licensed materials used in its products.
+Added: These sublicense agreements generally require upfront payments to obtain the
+Added: exclusive rights to such material.
+Added: The Company capitalizes the upfront payments as intangible assets and amortizes such costs over their
+Added: estimated useful life on a straight-line method.
accounting guidance on Segment Reporting establishes standards for reporting information regarding operating segments in annual financial
3 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.
19 unchanged sentences
Non-controlling
−Removed: interests in the Company’s Consolidated Financial Statements represents the interest in subsidiaries held by our venture partner.
−Removed: The venture partner holds a noncontrolling interests in the Company’s consolidated subsidiary Nobility Healthcare, LLC.
+Added: interests in the Company’s Consolidated Financial Statements represent the interest in subsidiaries held by our venture partner.
+Added: The venture partner holds a noncontrolling interest in the Company’s consolidated subsidiary Nobility Healthcare, LLC.
Company consolidates the financial statements of all wholly-owned and majority owned subsidiaries, the noncontrolling owners’ share
32 unchanged sentences
on the Company’s financial position and results of operations.
−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 simplifies GAAP for other areas of Topic 740 by clarifying and amending existing guidance.
−Removed: The adoption of this standard did not have a significant impact on the Company’s financial position and results of operations.
June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses” to improve information on credit losses
12 unchanged sentences
by the Securities and Exchange Commission to fiscal years beginning after December 15, 2022, including interim periods within those fiscal
−Removed: The Company will continue to evaluate the effect of adopting ASU 2016-13 will have on the Company’s consolidated financial
−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 adoption of this standard did not have a significant impact on the Company’s financial position and
−Removed: results of operations,
−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 simplifies GAAP for other areas of Topic 740 by clarifying and amending existing guidance.
−Removed: The amendments in ASU 2019-12 are effective for public business entities for fiscal years beginning
−Removed: The adoption of this standard did not have a significant impact on the Company’s financial position
−Removed: and results of operations.
−Removed: consisted of the following at September 30, 2022 and December 31, 2021:
+Added: As such, we adopted ASC 326 effective January 1, 2023.
+Added: The adoption of this standard did not have a significant impact on the Company’s
+Added: financial position and results of operations.
+Added: consisted of the following at March 31, 2023 and December 31, 2022:
SCHEDULE OF INVENTORIES
−Removed: September 30,
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
( 5,230,261 )
−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 $ 181,381 and $ 153,976 as of September 30, 2022 and December 31, 2021, respectively.
+Added: totaled $ 173,630 and $ 171,071 as of March 31, 2023 and December 31, 2022, respectively.
DEBT OBLIGATIONS
1 unchanged sentence
OF DEBT OBLIGATIONS
−Removed: September 30,
Economic injury disaster loan (EIDL)
3 unchanged sentences
Contingent consideration promissory note – Nobility Healthcare Division Acquisition
+Added: Commercial Extension of Credit – Entertainment Segment
Debt obligations
1 unchanged sentence
Debt obligations, long-term
−Removed: obligations mature as follows as of September 30, 2022:
−Removed: SCHEDULE OF MATURITY OF DEBT OBLIGATIONS
−Removed: September 30,
−Removed: 2022 (October 1, 2022 to December 31, 2022)
+Added: obligations mature as follows as of March 31, 2023:
+Added: OF MATURITY OF DEBT OBLIGATIONS
+Added: 2023 (April 1, 2023 to December 31, 2023)
2027 and thereafter
Small Business Administration Notes .
−Removed: May 4, 2020, the Company issued a promissory note in connection with the receipt of the Paycheck Protection Program (“PPP”)
−Removed: Loan of $ 1,417,413 (the “PPP Loan”) under the Small Business Administration’s (the “SBA”) PPP Program under
−Removed: the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”).
−Removed: The PPP Loan had a two -year term and bore interest
−Removed: at a rate of 1.0 % per annum.
−Removed: Monthly principal and interest payments were deferred for nine months after the date of disbursement and
−Removed: total $ 79,851 per month thereafter.
−Removed: The PPP Loan could have been prepaid at any time prior to maturity with no prepayment penalties.
−Removed: The promissory note contained events of default and other provisions customary for a loan of this type.
−Removed: The PPP Loan provided that it
−Removed: may be partially or wholly forgiven if the funds are used for certain qualifying expenses as described in the CARES Act.
−Removed: used the majority of the PPP Loan amount for qualifying expenses.
−Removed: On December 10, 2020, the Company was fully forgiven of its $ 1,417,413
−Removed: Additionally, the Company was fully forgiven, during the three months ended September 30, 2021, of its $ 10,000 EIDL advance
−Removed: received with the PPP Loan.
May 12, 2020, the Company received $ 150,000 in loan funding from the SBA under the EIDL program administered by the SBA, which program
5 unchanged sentences
Monthly principal and interest
−Removed: payments are deferred for thirty months after the date of disbursement and total $ 731 per month thereafter.
+Added: payments are deferred for twenty-four months after the date of disbursement and total $ 731 per month thereafter.
Such note may be prepaid
8 unchanged sentences
Quarterly principal and
−Removed: interest payments are deferred for six months and are due in equal quarterly installments on the seventh business day of each quarter.
+Added: interest payments are deferred for six months and is due in equal quarterly installments on the seventh business day of each quarter.
The principal amount of the June Contingent Note is subject to an earn-out adjustment, being the difference between $ 975,000 (the “June
18 unchanged sentences
consideration promissory note at its estimated fair value of $ 350,000 at the acquisition date.
−Removed: Total principal payments, since its inception,
+Added: Total principal payments, since inception,
on this contingent consideration promissory note totaled $ 143,026 .
−Removed: The estimated fair value of the June Contingent Note at September 30,
−Removed: 2022 is $ 205,865 , representing an increase in its estimated fair value of $ 20,481 as compared to its estimated fair value as of June
−Removed: Therefore, the Company recorded a loss of $ 20,481 in the Consolidated Statements of Operations for the three months ended September
−Removed: The Company recorded a gain of $ 27,139 in the Consolidated Statements of Operations for the nine months ended September 30,
+Added: The estimated fair value of the June Contingent Note at March 31,
+Added: 2023 is $ 147,047 , representing a reduction in its estimated fair value of $ 29,409 as compared to its estimated fair value as of December
+Added: This reduction only relates to the principal payments made for the three months ended March 31, 2023.
+Added: Therefore, the Company
+Added: recorded no gain or loss in the Consolidated Statements of Operations for the three months ended March 31, 2023.
August 31, 2021, Nobility Healthcare issued another contingent consideration promissory note (the “August Contingent Payment Note”)
22 unchanged sentences
contingent consideration promissory note at its estimated fair value of $ 650,000 at the acquisition date.
−Removed: Principal payments, since its
+Added: Total principal payments, since
inception, on this contingent consideration promissory note totaled $ 357,779 .
The estimated fair value of the August Contingent Note
−Removed: at September 30, 2022 is $ 436,449 , representing an increase in its estimated fair value of $ 79,153 as compared to is estimated fair
−Removed: value as of June 30, 2022.
−Removed: Therefore, the Company recorded a loss of $ 79,153 in the Consolidated Statements of Operations for the three
−Removed: months ended September 30, 2022.
−Removed: The Company recorded a loss of $ 14,576 in the Consolidated Statements of Operations for the nine months
−Removed: ended September 30, 2022.
+Added: at March 31, 2023 is $ 324,129 , representing a reduction in its estimated fair value of $ 64,826 as compared to its estimated fair value
+Added: as of December 31, 2022.
+Added: This reduction only relates to the principal payments made for the three months ended March 31, 2023.
+Added: the Company recorded no gain or loss in the Consolidated Statements of Operations for the three months ended March 31, 2023
January 1, 2022, Nobility Healthcare issued another contingent consideration promissory note (the “January Contingent Payment Note”)
21 unchanged sentences
Principal payments, since its inception, on this contingent consideration promissory note totaled $ 146,843 .
−Removed: The estimated fair value of
−Removed: the January Contingent Note at September 30, 2022 is $ 449,507 , representing an increase in its estimated fair value of $ 39,244 as compared
−Removed: to is estimated fair value as of June 30, 2022.
−Removed: Therefore, the Company recorded a loss of $ 39,244 in the Consolidated Statements of Operations
−Removed: for the three months ended September 30, 2022.
−Removed: The Company recorded a gain of $ 229,605 in the Consolidated Statements of Operations for
−Removed: the nine months ended September 30, 2022.
+Added: The estimated fair value
+Added: of the January Contingent Note at March 31, 2023 is $ 6,926 , representing a reduction in its estimated fair value of $ 175,146 as compared
+Added: to its estimated fair value as of December 31, 2022.
+Added: Therefore, the Company recorded a gain of $ 175,146 in the Consolidated Statements
+Added: of Operations for the three months ended March 31, 2023.
February 1, 2022, Nobility Healthcare issued another contingent consideration promissory note (the “February Contingent Payment
3 unchanged sentences
Quarterly principal
−Removed: and interest payments are deferred for seven months and are due in equal quarterly installments on the tenth business day of each quarter.
+Added: and interest payments are deferred for seven months and is due in equal quarterly installments on the tenth business day of each quarter.
The principal amount of the February Contingent Payment Note is subject to an earn-out adjustment, being the difference between $ 440,000
14 unchanged sentences
Management has recorded the contingent consideration promissory note at its estimated fair value of $ 105,000 at the acquisition
−Removed: The estimated fair value of the February Contingent Note at September 30, 2022 is $ 0 , representing no change in its estimated fair
−Removed: value as compared to is estimated fair value as of June 30, 2022.
−Removed: Therefore, the Company recorded a no change and a gain of $ 105,000
−Removed: in the Consolidated Statements of Operations for the three and nine months ended September 30, 2022, respectively.
−Removed: There were no principal
−Removed: payments on this contingent consideration promissory note during the three months ended September 30, 2022.
+Added: Principal payments, since its inception, on this contingent consideration promissory note totaled $ 543 .
+Added: The estimated fair value
+Added: of the February Contingent Note at March 31, 2023 is $ 20,928 , representing an increase in its estimated fair value of $ 17,125 as compared
+Added: to its estimated fair value as of December 31, 2022.
+Added: Therefore, the Company recorded a loss of $ 17,125 in the Consolidated Statements
+Added: of Operations for the three months ended March 31, 2023.
+Added: Commercial Extension of Credit
+Added: February 23, 2023, the Company’s Entertainment segment entered into an extension of credit in the form of a loan to use in marketing
+Added: and operating its business in accordance with the Private Label Agreement previously entered into with the Lender.
+Added: The Lender agreed
+Added: to extend, subject to the conditions hereof, and Borrower agreed to take, a Loan for Principal Sum of $ 1,000,000 .
+Added: shall retain 25% of each remittance owed to Borrower under the terms of the Private Label Agreement.
+Added: Such remittances shall include regular
+Added: weekly remittances and any additional incentive payments to which the Borrower may be entitled.
+Added: The 25% withholding of the Borrower’s
+Added: applicable remittance shall be deemed a “Payment” under the terms of this Note, and Payments shall continue until the earlier
+Added: of (i) repayment of the Principal Sum, accrued Interest, and a fee of $35,000.00 or (ii) expiration of the Private Label Agreement on
+Added: December 31, 2023 .
+Added: of the three months ended March 31, 2023, the Company’s Entertainment segment had repaid $ 291,143 towards the
+Added: principal on the loan through remittances and had an outstanding balance of $ 708,857 .
FAIR VALUE MEASUREMENT
9 unchanged sentences
following table represents the Company’s hierarchy for its financial assets and liabilities measured at fair value on a recurring
−Removed: basis as of September 30, 2022 and December 31, 2021:
+Added: basis as of March 31, 2023 and December 31, 2022:
SCHEDULE OF FINANCIAL ASSETS AND LIABILITIES MEASURED AT FAIR VALUE ON RECURRING BASIS
−Removed: September 30, 2022
−Removed: Warrant derivative liabilities
−Removed: Contingent consideration promissory notes and
−Removed: contingent consideration earn-out agreement
+Added: March 31, 2023
+Added: Contingent consideration promissory notes and contingent consideration earn-out agreement
Liabilities, fair value
December 31, 2022
−Removed: Warrant derivative liabilities
Contingent consideration promissory notes and contingent consideration earn-out agreement
Liabilities, fair value
−Removed: following table represents the change in Level 3 tier value measurements for the periods ended September 30, 2022:
+Added: following table represents the change in Level 3 tier value measurements for the three months ended March 31, 2023:
SCHEDULE OF FAIR VALUE MEASUREMENTS CHANGE IN LEVEL 3 INPUTS
−Removed: Consideration
−Removed: Promissory Notes
−Removed: Warrant Derivative
+Added: Contingent Consideration Promissory Notes
Balance, December 31, 2022
−Removed: Issuance of contingent consideration promissory note - Revenue Cycle Management Segment Acquisition
−Removed: Issuance of contingent consideration promissory note - Revenue Cycle Management Segment Acquisition
Principal payments on contingent consideration promissory notes – Revenue Cycle Management Acquisitions
Change in fair value of contingent consideration promissory notes – Revenue Cycle Management Acquisitions
−Removed: Change in fair value of warrant derivative liabilities
Balance, March 31, 2023
−Removed: Principal payments on contingent consideration promissory notes – Revenue Cycle Management Acquisitions
−Removed: Change in fair value of contingent consideration promissory notes - Revenue Cycle Management Acquisitions
−Removed: Change in fair value of warrant derivative liabilities
−Removed: ( 5,413,618 )
−Removed: Balance, June 30, 2022
−Removed: Principal payments on contingent consideration promissory notes – Revenue Cycle Management Acquisitions
−Removed: Change in fair value of contingent consideration promissory notes - Revenue Cycle Management Acquisitions
−Removed: Change in fair value of warrant derivative liabilities
−Removed: ( 1,164,849 )
−Removed: Gain on extinguishment of warrant derivative liabilities
−Removed: Issuance of common stock through warrant exchange agreement
−Removed: ( 4,495,500 )
−Removed: Balance, September 30, 2022
ACCRUED EXPENSES
−Removed: expenses consisted of the following at September 30, 2022 and December 31, 2021:
+Added: expenses consisted of the following at March 31, 2023 and December 31, 2022:
SCHEDULE OF ACCRUED EXPENSES
−Removed: September 30,
Accrued warranty expense
5 unchanged sentences
Total accrued expenses
−Removed: warranty expense was comprised of the following for the nine months ended September 30, 2022:
+Added: warranty expense was comprised of the following for the three months ended March 31, 2023:
SCHEDULE OF ACCRUED WARRANTY EXPENSE
3 unchanged sentences
Ending balance
−Removed: effective tax rate for the three months ended September 30, 2022 and 2021 varied from the expected statutory rate due to the Company
−Removed: continuing to provide a 100 % valuation allowance on net deferred tax assets.
−Removed: The Company determined that it was appropriate to continue
−Removed: the full valuation allowance on net deferred tax assets as of September 30, 2022, primarily because of the Company’s history of
−Removed: operating losses.
−Removed: Company has incurred operating losses in recent years, and it continues to be in a three-year cumulative loss position at September 30,
+Added: effective tax rate for the three months ended March 31, 2023 and 2022 varied from the expected statutory rate due to the Company continuing
+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 March 31, 2023, primarily because of the Company’s history of operating losses.
+Added: Company has incurred operating losses in recent years, and it continues to be in a three-year cumulative loss position at March 31, 2023.
Accordingly, the Company determined there was not sufficient positive evidence regarding its potential for future profits to outweigh
the negative evidence of our three-year cumulative loss position under the guidance provided in ASC 740.
−Removed: Therefore, it determined to
−Removed: continue to provide a 100 % valuation allowance on its net deferred tax assets.
−Removed: The Company expects to continue to maintain a full valuation
−Removed: allowance until it determines that it can sustain a level of profitability that demonstrates its ability to realize these assets.
−Removed: the extent the Company determines that the realization of some or all of these benefits is more likely than not based upon expected future
−Removed: taxable income, a portion or all of the valuation allowance will be reversed.
−Removed: The Company has available to it approximately $ 81.4 million
−Removed: (based on its December 31, 2021 tax return) in net operating loss carryforwards to offset future taxable income as of September 30, 2022.
+Added: Therefore, it is determined
+Added: to continue to provide a 100 % valuation allowance on its net deferred tax assets.
+Added: The Company expects to continue to maintain a full
+Added: valuation allowance until it determines that it can sustain a level of profitability that demonstrates its ability to realize these assets.
+Added: To the extent the Company determines that the realization of some or all of these benefits is more likely than not based upon expected
+Added: future taxable income, a portion or all of the valuation allowance will be reversed.
+Added: The Company has available to it approximately $ 113.3
+Added: million (based on its December 31, 2022 tax return) in net operating loss carryforwards to offset future taxable income as of March 31,
PREPAID EXPENSES
−Removed: expenses were the following at September 30, 2022 and December 31, 2021:
+Added: expenses were the following at March 31, 2023 and December 31, 2022:
SCHEDULE OF PREPAID EXPENSE
−Removed: September 30,
Prepaid inventory
2 unchanged sentences
PROPERTY, PLANT AND EQUIPMENT
−Removed: plant and equipment consisted of the following at September 30, 2022 and December 31, 2021:
+Added: plant and equipment consisted of the following at March 31, 2023 and December 31, 2022:
SCHEDULE OF PROPERTY, PLANT AND EQUIPMENT
−Removed: September 30,
−Removed: Office furniture, fixtures and equipment
+Added: Office furniture, fixtures, equipment, and aircraft
Warehouse and production equipment
1 unchanged sentence
Building improvements
−Removed: Rental equipment
accumulated depreciation and amortization
+Added: ( 1,056,371 )
Net property, plant and equipment
−Removed: expense for the nine months ended September 30, 2022 and September 30, 2021 was $ 381,014 and $ 177,959 , respectively, and is included
−Removed: in general and administrative expenses.
+Added: Depreciation expense for the three months ended March
+Added: 31, 2023 and March 31, 2022 was $ 171,631 and $ 135,438 , respectively, and is included in general and administrative expenses.
OPERATING LEASE
9 unchanged sentences
The remaining lease term for the Company’s office and warehouse operating
−Removed: lease as of September 30, 2022, was fifty-one months .
+Added: lease as of March 31, 2023, was forty-five months .
The Company’s previous office and warehouse space lease expired in April 2020
5 unchanged sentences
The remaining lease term for the Company’s copier operating
−Removed: lease as of September 30, 2022, was thirteen months .
−Removed: June 30, 2021, the Company completed the acquisition of a private medical billing company, through its revenue cycle management
+Added: lease as of March 31, 2023, was seven months .
+Added: June 30, 2021, the Company completed the acquisition of a private medical billing company, through its revenue cycle management segment.
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 to $ 2,774 , with a termination date of July 2024 .
+Added: lease terms include monthly payments ranging from $ 2,648 to $ 2,774 , with a termination date of July 2024 .
The Company is responsible
1 unchanged sentence
The Company took
−Removed: possession of the leased facilities on September 30, 2021.
−Removed: The remaining lease term for the Company’s office and warehouse operating
−Removed: lease as of September 30, 2022, was twenty-two months.
+Added: possession of the leased facilities on June 30, 2021.
+Added: The remaining lease term for the Company’s office operating lease as of March
+Added: 31, 2023, was sixteen months .
August 31, 2021, the Company completed the acquisition of a private medical billing company, through its revenue cycle management segment.
5 unchanged sentences
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 September 30, 2022, was six months .
−Removed: September 1, 2021, the Company completed the TicketSmarter Acquisition, in its ticketing segment.
−Removed: Upon completion of this acquisition,
−Removed: the Company became responsible for the operating lease for TicketSmarter Inc.’s office space.
−Removed: The lease terms include monthly payments
−Removed: ranging from $ 7,211 to $ 7,364 , with a termination date of December 2022 .
−Removed: The Company is responsible for property taxes, utilities, insurance
−Removed: and its proportionate share of common area costs related to this location.
−Removed: The Company took possession of the leased facilities on September
−Removed: The remaining lease term for the Company’s office and warehouse operating lease as of September 30, 2022 was three months .
+Added: The Company signed an eighty-four-month extension for the lease, the extension
+Added: terms include monthly payments ranging from $ 7,436 to $ 8,877 , with a termination date of March 2030 .
+Added: The remaining lease term for the
+Added: Company’s operating lease as of March 31, 2023 was eighty-four months .
+Added: September 1, 2021, the Company completed the acquisition of Goody Tickets, LLC and TicketSmarter, LLC through TicketSmarter.
+Added: Upon completion
+Added: of this acquisition, the Company became responsible for the operating lease for TicketSmarter’s office space.
+Added: The lease terms include
+Added: monthly payments ranging from $ 7,211 to $ 7,364 thereafter, with a termination date of December 2022 .
+Added: The Company is responsible for property
+Added: taxes, utilities, insurance and its proportionate share of common area costs related to this location.
+Added: The Company took possession of
+Added: the leased facilities on September 1, 2021.
+Added: The Company signed a six-month extension for the lease, extending the remaining lease term
+Added: for the Company’s office and the remaining lease term for the Company’s operating lease as of March 31, 2023 was three months.
+Added: The Company plans to relocate the entertainment operating segment acquired operations to existing owned or leased facilities upon termination
+Added: of this operating lease.
January 1, 2022, the Company completed the acquisition of a private medical billing company, through its revenue cycle management segment.
5 unchanged sentences
possession of the leased facilities on January 1, 2022.
−Removed: The remaining lease term for the Company’s office and warehouse operating
−Removed: lease as of September 30, 2022, was thirty-three months .
+Added: The remaining lease term for the Company’s office operating lease as of
+Added: March 31, 2023, was twenty-seven months .
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 six operating leases was approximately $ 140,967 and $ 415,269 , during the three and nine months ended September
−Removed: 30, 2022, respectively.
−Removed: weighted-average remaining lease term related to the Company’s lease liabilities as of September 30, 2022 was 3.5 years.
+Added: Total lease expense under the six operating leases was approximately $ 142,402 during the three months ended March 31, 2023.
+Added: weighted-average remaining lease term related to the Company’s lease liabilities as of March 31, 2023 was 4.8 years.
discount rate implicit within the Company’s operating leases was not generally determinable and therefore the Company determined
2 unchanged sentences
the operating lease liabilities reflect a weighted average discount rate of 8 %.
−Removed: following sets forth the operating lease right of use assets and liabilities as of September 30, 2022:
+Added: following sets forth the operating lease right of use assets and liabilities as of March 31, 2023:
SCHEDULE OF OPERATING LEASES RIGHT OF USE ASSETS AND LIABILITIES
3 unchanged sentences
Total operating lease obligations
+Added: components of lease expense were as follows for the three months ended March 31, 2023:
+Added: OF LEASE EXPENSE
+Added: Selling, general and administrative expenses
are the minimum lease payments for each year and in total:
1 unchanged sentence
Year ending December 31:
−Removed: 2022 (October 1, to December 31, 2022)
+Added: 2023 (April 1, to December 31, 2023)
Total undiscounted minimum future lease payments
2 unchanged sentences
GOODWILL AND OTHER INTANGIBLE ASSETS
−Removed: assets consisted of the following at September 30, 2022 and December 31, 2021:
+Added: assets consisted of the following at March 31, 2023 and December 31, 2022:
SCHEDULE OF INTANGIBLE ASSETS
−Removed: September 30, 2022
+Added: March 31, 2023
December 31, 2022
2 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
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
3 unchanged sentences
patent or trademark is denied, then the amount deferred will be immediately charged to expense.
−Removed: expense for the three months ended September 30, 2022 and 2021 was $ 460,489 and $ 40,211 , respectively, and $ 1,177,759 and $ 100,069 , for
−Removed: the nine months ended September 30, 2022 and 2021, respectively.
−Removed: Estimated amortization for intangible assets with definite lives for
−Removed: the next five years ending December 31 and thereafter is as follows:
+Added: expense for the three months ended March 31, 2023 and 2022 was $ 371,478 and $ 357,966 , respectively.
+Added: Estimated amortization for intangible
+Added: assets with definite lives for the next five years ending December 31 and thereafter is as follows:
SCHEDULE OF ESTIMATED AMORTIZATION FOR INTANGIBLE ASSETS
Year ending December 31:
−Removed: 2022 (October 1, to December 31, 2022)
+Added: 2023 (April 1, to December 31, 2023)
2027 and thereafter
−Removed: assets were the following at September 30, 2022 and December 31, 2021:
+Added: assets were the following at March 31, 2023 and December 31, 2022:
SCHEDULE OF OTHER ASSETS
−Removed: September 30,
Lease receivable
2 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 confirmed
−Removed: cases, business slowdowns or shutdowns, labor shortages, supply chain challenges, changes in government spending and requirements, regulatory
−Removed: challenges, inflationary pressures and market volatility.
−Removed: operate within the complex integrated global supply chain for both vendors and customers.
−Removed: As the COVID-19 pandemic dissipates at varying
−Removed: times and rates in different regions around the world, there could be a prolonged negative impact on these global supply chains.
−Removed: ability to continue operations at specific facilities will be impacted by the interdependencies of the various participants of these
−Removed: global supply chains, which are largely beyond our direct control.
−Removed: A prolonged shut down of these global supply chains could have a material
−Removed: adverse effect on our business, results of operations, cash flows and financial condition.
−Removed: our suppliers have increased challenges with their workforce (including as a result of illness, absenteeism, reactions to health and
−Removed: safety or government requirements), facility closures, timely access to necessary components, materials and other supplies at reasonable
−Removed: prices, access to capital, and access to fundamental support services (such as shipping and transportation), they may be unable to provide
−Removed: the agreed-upon goods and services in a timely, compliant and cost-effective manner.
−Removed: We have incurred and may in the future incur additional
−Removed: costs and delays in our business resulting from the COVID-19 pandemic, including as a result of higher prices, schedule delays or the
−Removed: need to identify and develop alternative suppliers.
−Removed: In some instances, we may be unable to identify and develop alternative suppliers,
−Removed: incurring additional liabilities under our current contracts and hampering new ones.
−Removed: Our customers have experienced, and may continue
−Removed: to experience, disruptions in their operations and supply chains as a result of the COVID-19 pandemic, which can result in delayed, reduced,
−Removed: or canceled orders, or collection risks, and which may adversely affect our results of operations.
−Removed: Similarly, current, and future restrictions
−Removed: or disruptions of transportation, such as reduced availability of air transport, port closures or delays, and increased border controls,
−Removed: delays or closures, can also impact our ability to meet demand and could materially adversely affect us.
−Removed: spread of COVID-19 caused us to modify our business practices (including employee travel, employee work locations, cancellation of physical
−Removed: participation in meetings, events and conferences, and social distancing measures).
−Removed: To date, we have eased many of these modifications.
−Removed: However, we may in the future reinstitute the same or similar changes or 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.
11 unchanged sentences
of our prevailing, the availability of insurance, and the severity of any potential loss.
−Removed: We re-evaluate and update accruals as matters
+Added: We reevaluate and update accruals as matters
progress over time.
16 unchanged sentences
However, there can be no assurances as to the outcome of the dispute.
−Removed: the ultimate resolutions are unknown, based on the information currently available, we do not expect that this lawsuit will individually,
−Removed: or in the aggregate, have a material adverse effect to our results of operations, financial condition and cash flows.
+Added: the ultimate resolution is unknown, based on the information currently available, we do not expect that these lawsuits will individually,
+Added: or in the aggregate, have a material adverse effect to our results of operations, financial condition or cash flows.
However, the outcome
2 unchanged sentences
coverage and will not have a material adverse effect on our operating results, financial condition or cash flows.
−Removed: 7, 2022, the Company, received a written notification (the “Notice”) from the Listing Qualifications Department of The Nasdaq
−Removed: Stock Market LLC (“Nasdaq”) notifying the Company that it was not in compliance with the minimum bid price requirement for
−Removed: continued listing on the Nasdaq Capital Market, as set forth under Nasdaq Listing Rule 5550(a)(2) (the “Minimum Bid Price Requirement”),
−Removed: because the closing bid price of the Company’s common stock was below $ 1.00 per
−Removed: share for the previous thirty (30) consecutive business days.
−Removed: The Notice has no immediate effect on the listing of the Common Stock,
−Removed: which will continue to trade uninterrupted on the Nasdaq Capital Market under the ticker “DGLY.”
+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.”
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,
1 unchanged sentence
If at any time during the Compliance
−Removed: Period, the bid price of the Common Stock closes at or above $ 1.00 per share for a minimum of ten (10) consecutive business days,
−Removed: Nasdaq will provide the Company with written confirmation of compliance with the Minimum Bid Price Requirement and the matter will be
−Removed: the event the Company does not regain compliance with the Minimum Bid Price Requirement by January 3, 2023, the Company may be eligible
−Removed: for an additional 180-calendar day grace period.
−Removed: To qualify, the Company will be required to meet the continued listing requirement for
−Removed: market value of publicly held shares and all other initial listing standards for the Nasdaq Capital Market, with the exception of the
−Removed: Minimum Bid Price Requirement, and will need to provide written notice to Nasdaq of its intent to regain compliance with such requirement
−Removed: during such second compliance period.
−Removed: the Company does not regain compliance within the allotted compliance period(s), including any extensions that may be granted by Nasdaq,
−Removed: Nasdaq will provide notice that the Common Stock will be subject to delisting from the Nasdaq Capital Market.
+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: February 23, 2023, the Company received notice from Nasdaq confirming that the Company has cured its bid price deficiency and has fully
+Added: regained compliance with the Minimum Bid Price Requirement.
STOCK-BASED COMPENSATION
Company recorded pre-tax compensation expense related to the grant of stock options and restricted stock issued of $ 114,848 and $ 394,749
−Removed: for the three months ended September 30, 2022 and 2021, and $ 1,028,084 and $ 1,186,771 for the nine months ended September 30, 2022 and
−Removed: 2021, respectively.
−Removed: of September 30, 2022, the Company had adopted nine separate stock option and restricted stock plans:
+Added: for the three months ended March 31, 2023 and 2022, respectively.
+Added: of March 31, 2023, the Company had adopted ten separate stock option and restricted stock plans:
(i) the 2005 Stock Option and Restricted
3 unchanged sentences
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.”
−Removed: Plans permit the grant of stock options or restricted stock to the Company’s employees, non-employee directors and others for up
−Removed: to a total of 6,675,000 shares of common stock.
−Removed: The 2005 Plan terminated during 2015 with 21,553 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: September 30, 2022 total 5,689 .
+Added: (viii) the 2018 Stock Option and Restricted Stock Plan (the “2018 Plan”), (ix) the 2020 Stock Option and Restricted Stock
+Added: Plan (the “2020 Plan”), and (x) the 2022 Stock Option and Restricted Stock Plan (the “2022 Plan”).
+Added: The 2005 Plan,
+Added: 2006 Plan, 2007 Plan, 2008 Plan, 2011 Plan, 2013 Plan, 2015 Plan, 2018 Plan, 2020 Plan and 2022 Plan are referred to as the “Plans.”
+Added: Plans permit the grant of stock options or restricted stock to its employees, non-employee directors and others for up to a total of
+Added: 333,750 shares of common stock.
The 2005 Plan terminated during 2015 with 1,078 shares not awarded or underlying options, which shares
are now unavailable for issuance.
−Removed: Stock options granted under the 2006 Plan that remain unexercised and outstanding as of September 30,
−Removed: 2022 total 10,625 .
+Added: Stock options granted under the 2005 Plan that remain unexercised and outstanding as of March 31, 2023
The 2006 Plan terminated during 2016 with 2,739 shares not awarded or underlying options, which shares are now unavailable
for issuance.
−Removed: There are no stock options granted under the 2007 Plan that remain unexercised and outstanding as of September 30, 2022.
−Removed: The 2008 Plan terminated during 2018 with 40,499 shares not awarded or underlying options, which shares are now unavailable for issuance.
−Removed: There were no stock options granted under the 2008 Plan that remain unexercised and outstanding as of September 30, 2022.
−Removed: Company believes that such awards better align the interests of our employees with those of its stockholders.
+Added: Stock options granted under the 2006 Plan that remain unexercised and outstanding as of March 31, 2023 total 531 .
+Added: Plan terminated during 2017 with 4,733 shares not awarded or underlying options, which shares are now unavailable for issuance.
+Added: are no stock options granted under the 2007 Plan that remain unexercised and outstanding as of March 31, 2023.
+Added: The 2008 Plan terminated
+Added: during 2018 with 2,025 shares not awarded or underlying options, which shares are now unavailable for issuance.
+Added: There are no stock options
+Added: granted under the 2008 Plan that remain unexercised and outstanding as of March 31, 2023.
option grants.
−Removed: The Board of Directors has granted stock options under the Plans.
−Removed: These option awards have been granted with an
−Removed: exercise price equal to the market price of the Company’s stock at the date of grant with such option awards generally vesting
−Removed: based on the completion of continuous service and having ten-year contractual terms.
−Removed: These option awards typically provide for accelerated
−Removed: vesting if there is a change in control (as defined in the Plans).
−Removed: The Company has registered all shares of common stock that are issuable
−Removed: under its Plans with the SEC.
−Removed: A total of 190,845 shares remained available for awards under the various Plans as of September 30, 2022.
+Added: The Company believes that such awards better align the interests of our employees with those of its stockholders.
+Added: Option awards have been granted with an exercise price equal to the market price of its stock at the date of grant with such option awards
+Added: generally vesting based on the completion of continuous service and having ten-year contractual terms.
+Added: These option awards typically
+Added: provide for accelerated vesting if there is a change in control (as defined in the Plans).
+Added: The Company has registered all shares of common
+Added: stock that are issuable under its Plans with the SEC.
+Added: A total of 137,042 shares remained available for awards under the various Plans
+Added: as of March 31, 2023.
fair value of each option award is estimated on the date of grant using a Black-Scholes option valuation model.
−Removed: summary of all stock option activity under the Plans for the nine months ended September 30, 2022 is as follows:
+Added: summary of all stock option activity under the Plans for the three months ended March 31, 2023 is as follows:
SUMMARY OF STOCK OPTIONS OUTSTANDING
1 unchanged sentence
Outstanding at December 31, 2022
−Removed: Outstanding at September 30, 2022
−Removed: Exercisable at September 30, 2022
−Removed: fair value of each option award is estimated on the date of grant using a Black-Scholes option valuation model.
−Removed: The total estimated grant
−Removed: date fair value stock options issued during the nine months ended September 30, 2022 was $ 22,768 .
−Removed: Following are certain estimates and
−Removed: assumptions utilized as of the issuance date to determine the grant-date fair value of the stock options issued during 2022:
−Removed: SCHEDULE OF FAIR VALUE OF STOCK OPTIONS ASSUMPTION
−Removed: Volatility – range
−Removed: Risk-free rate
−Removed: Contractual term
−Removed: Exercise price
+Added: Outstanding at March 31, 2023
+Added: Exercisable at March 31, 2023
Plans allow for the cashless exercise of stock options.
2 unchanged sentences
There were no shares surrendered pursuant to cashless exercises
−Removed: during the nine months ended September 30, 2022 and 2021.
−Removed: aggregate intrinsic value of options outstanding was $- 0 - and $- 0 -, at September 30, 2022 and December 31, 2021, respectively.
+Added: during the three months ended March 31, 2023 and 2022.
+Added: aggregate intrinsic value of options outstanding was $- 0 - and $- 0 -, at March 31, 2023 and December 31, 2022, respectively.
The aggregate
−Removed: intrinsic value of options exercisable was $- 0 - and $- 0 -, at September 30, 2022 and December 31, 2021, respectively.
−Removed: of September 30, 2022, the unrecognized portion of stock compensation expense on all existing stock options was $- 0 -.
+Added: intrinsic value of options exercisable was $- 0 - and $- 0 -, at March 31, 2023 and December 31, 2022, respectively.
+Added: of March 31, 2023, the unrecognized portion of stock compensation expense on all existing stock options was $- 0 -.
following table summarizes the range of exercise prices and weighted average remaining contractual life for outstanding and exercisable
−Removed: options under the Company’s option plans as of September 30, 2022:
+Added: options under the Company’s option plans as of March 31, 2023:
SCHEDULE OF SHARES AUTHORIZED UNDER STOCK OPTION PLANS BY EXERCISE PRICE RANGE
+Added: Outstanding options
+Added: Exercisable options
+Added: Exercise price
+Added: Weighted average
contractual life
+Added: Weighted average
contractual life
+Added: $ 0.01 to $ 49.99
+Added: $ 50.00 to $ 69.99
+Added: $ 70.00 to $ 89.99
stock grants.
9 unchanged sentences
and the right to receive cash dividends.
−Removed: summary of all restricted stock activity under the Plans for the nine months ended September 30, 2022 is as follows:
+Added: summary of all restricted stock activity under the Plans for the three months ended March 31, 2023 is as follows:
SUMMARY OF RESTRICTED STOCK ACTIVITY
−Removed: grant date fair
+Added: Number of Restricted
Nonvested balance, December 31, 2022
−Removed: Nonvested balance, September 30, 2022
+Added: Nonvested balance, March 31, 2023
Company estimated the fair market value of these restricted stock grants based on the closing market price on the date of grant.
−Removed: September 30, 2022, there were $ 627,217 of total unrecognized compensation costs related to all remaining non-vested restricted stock
−Removed: grants, which will be amortized over the next fifty-two months in accordance with their respective vesting scale.
+Added: March 31, 2023, there were $ 559,045 of total unrecognized compensation costs related to all remaining non-vested restricted stock grants,
+Added: which will be amortized over the next fifty-eight months in accordance with their respective vesting scale.
nonvested balance of restricted stock vests as follows:
SCHEDULE OF NON-VESTED BALANCE OF RESTRICTED STOCK
−Removed: 2022 (October 1, 2022 through December 31, 2022)
+Added: 2023 (April 1, 2023 through December 31, 2023)
COMMON STOCK PURCHASE WARRANTS
Company has issued common stock purchase warrants in conjunction with various debt and equity issuances.
−Removed: The warrants are either immediately
−Removed: exercisable or have a delayed initial exercise date, no more than six months from their respective issue date and allow the holders to
−Removed: purchase up to 1,349,178 shares of common stock at $ 2.60 to $ 3.36 per share as of September 30, 2022.
−Removed: The warrants expire from February
−Removed: 23, 2023 through July 31, 2023 and under certain circumstances allow for cashless exercise.
+Added: The warrants are either
+Added: immediately exercisable or have a delayed initial exercise date, no more than six months from their respective issue date and allow
+Added: the holders to purchase up to 39,162
+Added: shares of common stock at $ 52.00
+Added: to $60.00 per share as of March 31, 2023.
+Added: warrants expire from April 3, 2023 through July 31, 2023 and under certain circumstances allow for cashless
January 14, 2021 and February 1, 2021, the Company issued warrants to purchase a total of 2,127,500 shares of Common Stock.
−Removed: issued on January 14, 2021 consist of (i) pre-funded warrants to purchase up to 7,200,000 shares of common stock and (ii) common stock
−Removed: purchase warrants (“January Warrants”) to purchase up to an aggregate of 10,000,000 shares of common stock.
−Removed: issued on February 1, 2021 consist of (i) pre-funded warrants to purchase up to 11,050,000 shares
−Removed: of common stock and (ii) common stock purchase warrants (“February Warrants”)
−Removed: to purchase up to an aggregate of 14,300,000 shares of common stock.
−Removed: The warrant terms provide for net cash settlement outside
−Removed: the control of the Company under certain circumstances in the event of tender offers.
−Removed: As such, the Company is required to treat these
−Removed: warrants as derivative liabilities which are valued at their estimated fair value at their issuance date and at each reporting date with
−Removed: any subsequent changes reported in the consolidated statements of operations as the change in fair value of warrant derivative liabilities.
−Removed: Furthermore, the Company re-values the fair value of warrant derivative liability as of the date the warrant is exercised with the resulting
−Removed: warrant derivative liability transitioned to change in fair value of warrant derivative liabilities through the consolidated statement
−Removed: of operations.
−Removed: August 19, 2021, the Company entered into a Warrant Exchange Agreement (the “Exchange Agreement”) with certain investors
−Removed: cancelling February Warrants exercisable for an aggregate of 7,681,540 shares of common stock in consideration for its issuance of new
−Removed: warrants (the “Exchange Warrants”) to such investors, exercisable for an aggregate of up to 7,681,540 shares of common stock.
−Removed: The Company also issued warrants (the “Replacement Original Warrants”) replacing the February Warrants for the remaining
−Removed: shares of common stock exercisable thereunder, representing an aggregate of 6,618,460 shares of common stock, and extended the expiration
−Removed: date of the February Warrants to September 18, 2026 .
−Removed: The Exchange Warrants provide for an initial exercise price of $ 3.25 per share,
−Removed: subject to customary adjustments thereunder, and are immediately exercisable upon issuance for cash and on a cashless basis.
−Removed: of the exchange, the Company calculated the fair value, using the Black-Scholes method, of the cancelled February Warrants and the newly
−Removed: issued Exchange Warrants, the difference in fair value measurement of the respective warrants was attributed to warrant modification
−Removed: expense in the consolidated statement of operations.
−Removed: the date of the exchange, the cancelled February Warrants and Exchange Warrants were valued at $ 11,818,644 and $ 12,114,424 using the
−Removed: original and modified expiry date of the warrants, respectively, using the Black-Scholes method.
−Removed: The difference of $ 295,780 was accordingly
−Removed: recorded as a warrant modification expense in the consolidated statement of operations during 2021.
+Added: terms provide for net cash settlement outside the control of the Company under certain circumstances in the event of tender offers.
+Added: such, the Company is required to treat these warrants as derivative liabilities which are valued at their estimated fair value at their
+Added: issuance date and at each reporting date with any subsequent changes reported in the consolidated statements of operations as the change
+Added: in fair value of warrant derivative liabilities.
+Added: Furthermore, the Company re-values the fair value of warrant derivative liability as
+Added: of the date the warrant is exercised with the resulting warrant derivative liability transitioned to change in fair value of warrant
+Added: derivative liabilities through the consolidated statement of operations.
+Added: August 19, 2021, the Company entered into a Warrant Exchange Agreement (the “Exchange Agreement”) with the Investors cancelling
+Added: February Warrants exercisable for an aggregate of 384,077 shares of Common Stock in consideration for its issuance of (i) new warrants
+Added: (the “Exchange Warrants”) to the Investors exercisable for an aggregate of up to 384,077 shares of Common Stock.
+Added: also issued warrants (the “Replacement Original Warrants”) replacing the February Warrants for the remaining shares of Common
+Added: Stock exercisable thereunder, representing an aggregate of 330,923 shares of Common Stock, and extended the expiration date of the February
+Added: Warrants to September 18, 2026 .
+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
+Added: statement of operations.
+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.
SCHEDULE OF WARRANT MODIFICATION
+Added: Original terms at August 19, 2021
+Added: Modified terms at August 19, 2021
Volatility - range
3 unchanged sentences
Common stock issuable under the warrants
−Removed: August 23, 2022, the Company entered into a Warrant Exchange Agreement (the “Warrant Exchange Agreements”) with certain
−Removed: investors (the “Investors”), pursuant to which the Company agreed to issue to the Investors an
−Removed: aggregate of 6,075,000
−Removed: shares of Common Stock in exchange for the cancellation by the Investors of the January Warrants, the Exchange Warrants and the
−Removed: Replacement Originals Warrants.
−Removed: On the date of the exchange, the Company calculated the fair value of the issuance of common shares
−Removed: pursuant to the Warrant Exchange Agreements, attributing that value to common stock and additional paid in capital.
−Removed: The remaining value of the warrant derivative liability was attributed
−Removed: to an income from change in fair market value of warrant derivative liabilities and gain on extinguishment of warrant derivative liabilities
−Removed: in the consolidated statement of operations.
−Removed: On the date of the Warrant Exchange Agreement, using the Black-Scholes method, the fair value
−Removed: of the warrant derivative liability was $ 8.1 million, compared to $ 9.3 million at June 30, 2022, resulting in income from change in fair
−Removed: market value of warrant derivative liabilities of $ 1.2 million during the three months ended September 30, 2022.
−Removed: Further, the value of
−Removed: the issued shares of Common Stock was $ 4.5 million, applied to additional paid in capital, resulting in a gain on the extinguishment of
−Removed: warrant derivative liabilities of $ 3.6 million during the three months ended September 30, 2022.
+Added: August 23, 2022, the Company entered into Warrant Exchange Agreements (the “Warrant Exchange Agreements”) with certain investors
+Added: (the “Investors”), pursuant to which the Company agreed to issue to the Investors an aggregate of 303,750 shares of Common
+Added: Stock in exchange for the cancellation by the Investors of the January Warrants, the Exchange Warrants and the Replacement Originals
+Added: On the date of the exchange, the Company calculated the fair value of the issuance of shares of common stock pursuant to the
+Added: Warrant Exchange Agreements, attributing that value to common stock and additional paid in capital.
+Added: The remaining value of the warrant
+Added: derivative liability was attributed to an income from change in fair market value of warrant derivative liabilities and gain on extinguishment
+Added: of warrant derivative liabilities in the consolidated statement of operations.
+Added: On the date of the Warrant Exchange Agreement, using the
+Added: Black-Scholes method, the fair value of the warrant derivative liability was $ 8.1 million, compared to $ 9.3 million at June 30, 2022,
+Added: resulting in income from change in fair market value of warrant derivative liabilities of $ 1.2 million during the year ended December
+Added: Further, the value of the issued shares of Common Stock was $ 4.5 million, applied to additional paid in capital, resulting
+Added: in a gain on the extinguishment of warrant derivative liabilities of $ 3.6 million during the year ended December 31, 2022.
+Added: August 23, 2022
Volatility - range
16 unchanged sentences
result in a material change in our Level 3 fair value.
−Removed: following table summarizes information about shares issuable under warrants outstanding during the nine months ended September 30, 2022:
−Removed: OF WARRANT ACTIVITY
+Added: following table summarizes information about shares issuable under warrants outstanding during the three months ended March 31, 2023:
+Added: SUMMARY OF WARRANT ACTIVITY
exercise price
1 unchanged sentence
Forfeited/cancelled
−Removed: ( 24,659,420 )
−Removed: Vested Balance, September 30, 2022
−Removed: total intrinsic value of all outstanding warrants aggregated $- 0 - as of September 30, 2022, and the weighted average remaining term is
+Added: Vested Balance, March 31, 2023
+Added: total intrinsic value of all outstanding warrants aggregated $- 0 - as of March 31, 2023, and the weighted average remaining term is four
following table summarizes the range of exercise prices and weighted average remaining contractual life for outstanding and exercisable
−Removed: warrants to purchase shares of common stock as of September 30, 2022:
+Added: warrants to purchase shares of common stock as of March 31, 2023:
SUMMARY OF RANGE OF EXERCISE PRICES AND WEIGHTED AVERAGE REMAINING CONTRACTUAL LIFE OF WARRANTS
2 unchanged sentences
Number of warrants
+Added: Weighted average
contractual life
STOCKHOLDERS’ EQUITY
−Removed: of Restricted Stock
−Removed: the nine months ended September 30, 2022, the Company cancelled 65,000 restricted shares of common stock due to forfeiture reasons.
−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: During the nine months ended September
−Removed: 30, 2022, the Company repurchased 3,725,986 shares of its common stock for $ 4,026,523 , in accordance with the Program.
−Removed: SCHEDULE OF STOCK REPURCHASE
−Removed: December 2021
−Removed: February 2022
−Removed: Total all plans
−Removed: June 30, 2022, the board of directors of the Company elected to terminate the Program, effective immediately.
−Removed: The Program began in December
−Removed: 2021, with the Company purchasing a total of 5,460,824 shares at a cost of $ 6,001,602 through June 30, 2022.
+Added: Issuance of Restricted Common Stock
+Added: January 10, 2023, the board of directors approved the grant of 22,500 shares of common stock to officers of the Company.
+Added: will generally vest over a period of one to five years on their respective anniversary dates in January through January 2028, provided
+Added: that each grantee remains an officer or employee on such dates.
+Added: Additionally, the board of directors approved the grant of 12,500 restricted
+Added: common shares to certain new employees of the Company.
+Added: Such shares will generally vest over a period of one to two years on their respective
+Added: anniversary dates in January through January 2025, provided that each grantee remains an employee of the company on such dates.
+Added: Reverse Stock Split
+Added: On February 6, 2023, we filed a Certificate
+Added: of Amendment to the Articles of Incorporation, as amended, with the Secretary of State of the State of Nevada to effect a 1-for-20
+Added: reverse stock split (the “Reverse Stock Split”) of the shares of our common stock.
+Added: The Reverse Stock Split was effective
+Added: as of time of filing.
+Added: No fractional shares were issued in connection with the Reverse Stock Split.
+Added: Any fractional shares of our Common
+Added: Stock that would have otherwise resulted from the Reverse Stock Split were rounded up to the nearest whole number.
+Added: In connection with
+Added: the Reverse Stock Split, our board approved appropriate and proportional adjustments to all outstanding securities or other rights convertible
+Added: or exercisable into shares of our Common Stock, including, without limitation, all preferred stock, warrants, options, and other equity
+Added: compensation rights.
+Added: All historical share and per-share amounts reflected throughout our consolidated financial statements and other financial
+Added: information in this Report have been adjusted to reflect 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 not affected by the Reverse Stock Split.
Noncontrolling
3 unchanged sentences
as “net (income) loss attributable to noncontrolling interests of consolidated subsidiary”.
−Removed: We reported net loss attributable
−Removed: to noncontrolling interests of consolidated subsidiary of $ 16,596 and a net loss of $ 19,863 for the three months ended September 30,
−Removed: 2022 and 2021, and a net income of $ 268,636 and a net loss of $ 19,863 for the nine months ended September 30, 2022 and 2021, respectively.
+Added: We reported net (income) loss
+Added: attributable to noncontrolling interests of consolidated subsidiary of ($ 126,239 ) and $ 98,094 for the three months ended March 31, 2023
+Added: and 2022, respectively.
NET EARNINGS (LOSS) PER SHARE
−Removed: calculation of the weighted average number of shares outstanding and loss per share outstanding for the three and nine months ended September
+Added: calculation of the weighted average number of shares outstanding and loss per share outstanding for the three months ended March 31,
2023 and 2022 are as follows:
−Removed: SCHEDULE OF WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING AND LOSS PER SHARE OUTSTANDING
−Removed: September 30,
−Removed: Nine months Ended
−Removed: September 30,
−Removed: Numerator for basic and diluted income per share – Net income (loss) attributable to common stockholders
+Added: OF WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING AND LOSS PER SHARE OUTSTANDING
+Added: months ended March 31,
+Added: Numerator for basic and diluted income (loss) per share – Net income (loss)
$ ( 6,105,818 )
$ ( 6,600,148 )
−Removed: Denominator for basic loss per share – weighted average shares outstanding
−Removed: Dilutive effect of shares issuable under stock options and warrants outstanding
−Removed: Denominator for diluted loss per share – adjusted weighted average shares outstanding
−Removed: Net loss per share:
+Added: Denominator for basic income (loss) per share – weighted average shares outstanding
+Added: Dilutive effect of shares issuable upon conversion of convertible debt and the exercise of stock options and warrants outstanding
+Added: Denominator for diluted income (loss) per share – adjusted weighted average shares outstanding
+Added: Net income (loss) per share:
income (loss) per share is based upon the weighted average number of common shares outstanding during the period.
−Removed: For the three and nine
−Removed: months ended September 30, 2022 and 2021, all shares issuable upon the exercise of outstanding stock
−Removed: options and warrants were antidilutive, and, therefore, not included in the computation of diluted income (loss) per share.
+Added: For the three months
+Added: ended March 31, 2023 and 2022, all shares issuable upon conversion of convertible debt and the exercise of outstanding stock options
+Added: and warrants were antidilutive and, therefore, not included in the computation of diluted income (loss) per share.
DIGITAL ALLY HEALTHCARE VENTURE
47 unchanged sentences
estimated fair values at the time of the Healthcare Acquisition.
−Removed: The Company retained the services of an independent valuation firm to
−Removed: determine the fair value of these identifiable intangible assets.
−Removed: The Company will continue to evaluate the fair value of the identified
−Removed: intangible assets.
−Removed: The preliminary and final estimated fair value of assets acquired, and liabilities assumed in the Healthcare Acquisition
−Removed: were as follows:
−Removed: OF PRELIMINARY AND FINAL ESTIMATED FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
+Added: The preliminary and final estimated fair value of assets acquired and
+Added: liabilities assumed in the Healthcare Acquisition were as follows:
+Added: SCHEDULE OF PRELIMINARY
+Added: FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
Purchase price allocation
3 unchanged sentences
Tangible assets acquired, consisting of acquired cash, accounts receivable and right of use asset
−Removed: Intangible assets acquired – Client Agreements
+Added: assets acquired – Client Agreements
Intangible assets acquired – client agreements
6 unchanged sentences
Total Healthcare Acquisition purchase price
−Removed: The following table sets forth
−Removed: the components of identifiable intangible assets acquired and their estimated useful lives in years as of the date of acquisition:
−Removed: SCHEDULE OF IDENTIFIABLE INTANGIBLE ASSETS ACQUIRED AND THEIR ESTIMATED USEFUL LIVES
+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
Amortization through
−Removed: September 30,
+Added: March 31, 2023
Identifiable intangible assets:
Client agreements
−Removed: For the period from the date of
−Removed: the Healthcare Acquisition to June 30, 2022, the Company adjusted its preliminary fair value estimates and estimated useful lives based
−Removed: upon information obtained through June 30, 2022, which resulted in adjustments to the preliminary allocation of the purchase price.
−Removed: adjustments primarily related to estimated identifiable intangible asset fair values of client agreements and goodwill.
+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
31 unchanged sentences
acquisition date.
−Removed: The purchase price of the Medical
−Removed: Billing Acquisition was allocated to the tangible assets, and assumed liabilities based on their preliminary estimated fair values at
−Removed: the time of the Medical Billing Acquisition.
−Removed: The Company retained the services of an independent valuation firm to determine the fair
−Removed: value of these identifiable intangible assets.
−Removed: The Company will continue to evaluate the fair value of the identified intangible assets.
−Removed: The preliminary and final estimated fair value of assets acquired, and liabilities assumed in the Healthcare Acquisition were as follows:
+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: The preliminary and final estimated fair value of assets acquired,
+Added: and liabilities assumed in the Medical Billing Acquisition were as follows:
OF PRELIMINARY FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
Preliminary As
+Added: Purchase price
Preliminary As
September 30,
+Added: September 30,
Assets acquired:
7 unchanged sentences
Total Healthcare Acquisition purchase price
−Removed: The following table sets forth
−Removed: the components of identifiable intangible assets acquired and their estimated useful lives in years as of the date of acquisition:
−Removed: SCHEDULE OF IDENTIFIABLE INTANGIBLE ASSETS ACQUIRED AND THEIR ESTIMATED USEFUL LIVES
+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
Amortization through
−Removed: September 30,
+Added: March 31, 2023
Identifiable intangible assets:
38 unchanged sentences
acquisition date.
−Removed: The purchase price of the Medical
−Removed: Billing Acquisition was allocated to the tangible assets, and assumed liabilities based on their preliminary estimated fair values at
−Removed: the time of the Medical Billing Acquisition.
−Removed: The Company retained the services of an independent valuation firm to determine the fair
−Removed: value of these identifiable intangible assets.
−Removed: The Company will continue to evaluate the fair value of the identified intangible assets.
−Removed: There was no change from the preliminary estimated fair value to the final estimated fair value of assets acquired, and liabilities assumed
−Removed: in the Healthcare Acquisition, those value were as follows:
−Removed: SCHEDULE OF PRELIMINARY FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
+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
+Added: the final estimated fair value of assets acquired, and liabilities assumed in the Healthcare Acquisition, those value were as follows:
+Added: OF PRELIMINARY FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
+Added: Final purchase
+Added: price allocation
Assets acquired:
24 unchanged sentences
Total acquisition related costs aggregated $ 10,322 , which was expensed
−Removed: accordance with ASC 805, “Business Combinations”, the acquisition method of accounting is used, and recognition of the assets
+Added: accordance ASC 805, “Business Combinations”, the acquisition method of accounting is used, and recognition of the assets
acquired is at fair value as of the acquisition dates.
4 unchanged sentences
assets acquired were agreed to by both buyer and seller.
−Removed: The estimated fair value of intangible assets acquired in the Medical Billing
+Added: The acquisition was structured as asset purchase and are included in the consolidated
+Added: financial statements from the acquisition date.
+Added: The preliminary estimated fair value of intangible assets acquired in the Medical Billing
Asset Acquisition were as follows:
−Removed: SCHEDULE OF PRELIMINARY FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
+Added: OF PRELIMINARY FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
Assets acquired:
5 unchanged sentences
Total acquisition purchase price
−Removed: The following table sets forth
−Removed: the components of identifiable intangible assets acquired and their estimated useful lives in years as of the date of acquisition:
−Removed: SCHEDULE OF IDENTIFIABLE INTANGIBLE ASSETS ACQUIRED AND THEIR ESTIMATED USEFUL LIVES
+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
Amortization through
−Removed: September 30,
Identifiable intangible assets:
9 unchanged sentences
TicketSmarter, Inc.
−Removed: comprises the Company’s ticketing business segment.
−Removed: In accordance with the stock purchase agreement, the Company
−Removed: agreed to an initial payment (the “Initial Payment Amount”) of $ 9,403,600 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 that is subject to an earn-out adjustment based on actual EBITDA achieved in
−Removed: 2021, of which the Company gave a fair value of $ 3,700,000 on the date of acquisition.
−Removed: However, following the completion of 2021, it
−Removed: was determined that the actual EBITDA threshold for any earn-out adjustment to be paid was not met.
+Added: comprises the Company’s entertainment business segment.
+Added: In accordance with the stock purchase agreement, the
+Added: Company agreed to an initial payment (the “Initial Payment Amount”) of $ 9,403,600 through a combination of cash and common
+Added: In addition to the Initial Payment Amount, the Company agreed to issue an earn-out agreement to the stockholders of Goody Tickets
+Added: and TicketSmarter LLC in the contingent amount of $ 4,244,400 that is subject to an earn-out adjustment based on actual EBITDA achieved
+Added: in 2021, of which the Company gave a fair value of $ 3,700,000 on the date of acquisition.
+Added: However, following the completion of 2021,
+Added: it was determined that the actual EBITDA threshold for any earn-out adjustment to be paid was not met.
Thus, in accordance with U.S.
−Removed: the fair value of the contingent earn-out is reduced to zero, and the associated gain related to this revaluation is recorded in our
−Removed: Consolidated Statements of Operations for the year ended December 31, 2021.
−Removed: Lastly, included in the agreement, the Company agreed to
−Removed: place $ 500,000 in escrow, subject to a working capital adjustment based on actual working capital amounts on the acquisition date as
−Removed: defined in the agreement.
+Added: GAAP, the fair value of the contingent earn-out is reduced to zero, and the associated gain related to this revaluation is recorded in
+Added: our Consolidated Statements of Operations for the year ended December 31, 2021.
+Added: Lastly, included in the agreement, the Company agreed
+Added: to place $ 500,000 in escrow, subject to a working capital adjustment based on actual working capital amounts on the acquisition date
+Added: as defined in the agreement.
This amount was subject to disbursement 45 days following the close of the acquisition.
23 unchanged sentences
purchase price of the TicketSmarter Acquisition was allocated to Goody Tickets’ and TicketSmarter LLC’s tangible assets,
−Removed: goodwill, identifiable intangible assets, and assumed liabilities based on their preliminary estimated fair values at the time of
−Removed: the TicketSmarter Acquisition.
−Removed: The Company retained the services of an independent valuation firm to determine the fair value of
−Removed: these identifiable intangible assets.
+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.
The Company will continue to evaluate the fair value of the identified intangible assets.
−Removed: preliminary and final estimated fair value of assets acquired, and liabilities assumed in the TicketSmarter Acquisition were as
−Removed: OF PRELIMINARY AND FINAL ESTIMATED FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ASSUMED ACQUISITION
−Removed: Final as allocated
−Removed: Final as allocated
+Added: The preliminary 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: purchase price allocation
September 30,
18 unchanged sentences
the date of acquisition:
−Removed: OF COMPONENTS OF IDENTIFIABLE INTANGIBLE ASSETS ACQUIRED AND ESTIMATED USEFUL LIVES
−Removed: September 30,
−Removed: intangible assets:
−Removed: agreement network
−Removed: engine optimization/content
+Added: SCHEDULE OF COMPONENTS
+Added: OF IDENTIFIABLE INTANGIBLE ASSETS ACCRUED AND ESTIMATED USEFUL LIVES
+Added: Amortization through
+Added: March 31, 2023
+Added: Identifiable intangible assets:
+Added: Sponsorship agreement network
+Added: Search engine optimization/content
the period from the date of the TicketSmarter Acquisition to December 31, 2021, the Company adjusted its preliminary fair value estimates
3 unchanged sentences
related to the sponsorship agreement network), the estimated fair value of the contingent earn-out agreement liability and goodwill.
−Removed: There were no adjustments to the allocation of the purchase price during the three and nine months ended September 30, 2022.
+Added: There were no adjustments to the allocation of the purchase price during the three months ended March 31, 2023.
the measurement period (which is the period required to obtain all necessary information that existed at the acquisition date, or to
10 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.
Corporate expenses capture the Company’s corporate
−Removed: administrative activities, and are also to be reported in the segment information.
+Added: administrative activities, is also to be reported in the segment information.
The Company’s captive insurance subsidiary provides
1 unchanged sentence
Therefore, its operations are eliminated in consolidation
−Removed: and it is not considered a separate business segment for financial reporting purposes.
+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 acts as an intermediary between ticket buyers and sellers within our secondary
−Removed: ticketing platform, ticketsmarter.com, and we also acquire tickets from primary sellers to then sell through various platforms.
+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.
5 unchanged sentences
cash, invested cash (if any), refundable income taxes (if any), and deferred income taxes.
−Removed: financial information for the Company’s reportable business segments is provided for the indicated periods and as of September
−Removed: 30, 2022, and September 30, 2021:
+Added: financial information for the Company’s reportable business segments is provided for the indicated periods and as of March 31,
+Added: 2023, and March 31, 2022:
SCHEDULE OF SEGMENT REPORTING
−Removed: Three months ended
−Removed: September 30,
−Removed: Nine months ended
−Removed: September 30,
+Added: Three Months Ended March 31,
Net Revenues:
1 unchanged sentence
Revenue Cycle Management
+Added: Entertainment
Total Net Revenues
−Removed: Gross Profit (Loss):
+Added: Gross Profit:
Video Solutions
Revenue Cycle Management
+Added: Entertainment
Total Gross Profit
3 unchanged sentences
$ ( 1,658,144 )
−Removed: $ ( 4,327,049 )
−Removed: $ ( 1,919,559 )
Revenue Cycle Management
−Removed: ( 2,149,412 )
−Removed: ( 5,915,953 )
+Added: Entertainment
( 1,233,006 )
5 unchanged sentences
$ ( 6,803,338 )
−Removed: $ ( 20,031,610 )
−Removed: $ ( 9,081,553 )
Depreciation and Amortization:
1 unchanged sentence
Revenue Cycle Management
+Added: Entertainment
Total Depreciation and Amortization
2 unchanged sentences
Revenue Cycle Management
+Added: Entertainment
Total Identifiable Assets
−Removed: segments recorded noncash items affecting the gross profit and operating income (loss) through the established inventory reserves based
+Added: segments recorded noncash items effecting the gross profit and operating income (loss) through the established inventory reserves based
on estimates of excess and/or obsolete current and non-current inventory.
The Company recorded a reserve for excess and obsolete inventory
−Removed: in the video solutions segment of $ 3,227,488 and a reserve for the ticketing segment of $ 543,936 .
+Added: in the video solutions segment of $ 5,089,903 and a reserve for the entertainment segment of $ 319,204 .
segment net revenues reported above represent sales to external customers.
6 unchanged sentences
with Managing Member of Nobility Healthcare
−Removed: January 27, 2022, the Board of Directors appointed Christian J.
−Removed: Hoffmann, III as a member of the Board, effective immediately.
−Removed: is a principal owner and manager of Nobility, LLC which is currently the managing member of our consolidated subsidiary Nobility Healthcare,
LLC is currently the managing member of Nobility Healthcare, LLC.
1 unchanged sentence
capital loan to Nobility, LLC in order to fund capital expenditures necessary for the initial growth of the joint venture during 2021.
−Removed: The outstanding balance of the working capital loan was $ 138,384 as of September 30, 2022 and the Company anticipates full repayment
−Removed: of this advance during the year ended December 31, 2022.
−Removed: During the nine months ended September 30, 2022, the Company paid distributions
−Removed: to the noncontrolling in consolidated subsidiary totaling $ 15,692 .
−Removed: August 1, 2022, Mr.
−Removed: Hoffmann resigned as a member of the Board, effective immediately.
−Removed: He remains as a principal owner and manager of
−Removed: Nobility, LLC which is currently the managing member of our consolidated subsidiary Nobility Healthcare, LLC.
+Added: The outstanding balance of the working capital loan was $ 138,384 as of March 31, 2023 and the Company anticipates full repayment of this
+Added: advance during the year ended December 31, 2023.
SUBSEQUENT EVENTS
−Removed: Stock Transaction
−Removed: October 13, 2022, the Company, entered into a Securities Purchase Agreement (the “Purchase Agreement”) with certain institutional
−Removed: investors (the “Preferred Stock Investors”), pursuant to which the Company agreed to issue and sell, in a private placement
−Removed: (the “Offering”), 1,400,000
−Removed: shares of the Company’s Series A Convertible
−Removed: Redeemable Preferred Stock, par value $ 0.001
−Removed: per share (the “Series A Preferred Stock”),
−Removed: shares of the Company’s Series B Convertible
−Removed: Redeemable Preferred Stock, par value $ 0.001
−Removed: per share (the “Series B Preferred Stock”,
−Removed: and together with the Series A Preferred Stock, the “Preferred Stock”), at an offering price of $ 9.50
−Removed: per share, representing a 5% original issue discount
−Removed: to the stated value of $ 10.00
−Removed: per share, for gross aggregate proceeds of $ 15
−Removed: million in the Offering, before the deduction of discounts, fees and offering expenses.
−Removed: The shares of Preferred Stock will,
−Removed: under certain circumstances, be convertible into shares of the Company’s common stock, at the option of the holders of the Preferred
−Removed: Stock and, in certain circumstances, by the Company.
−Removed: In connection with the Offering, the Company agreed to pay A.G.P./Alliance Global
−Removed: Partners (the “Financial Advisor”) an aggregate cash fee equal to $ 750,000 and to reimburse the Financial Advisor for certain
−Removed: of its expenses in an amount not to exceed $135,000.
−Removed: Company has called an annual meeting of stockholders to consider amendments (the “Amendments”) to the Company’s Articles
−Removed: of Incorporation (the “Charter”), (i) to authorize an increase in the number of shares of Common Stock that the Company is
−Removed: authorized to issue under the Charter (the “Authorized Share Increase Amendment”) and (ii) to authorize the Company, in the
−Removed: sole and absolute discretion of the Board of Directors, to effect a reverse stock split of the outstanding shares of Common Stock by a
−Removed: ratio to be determined by the Board of Directors (the “Reverse Stock Split Amendment” and, together with the Authorized Share
−Removed: Increase Amendment, the “Amendments”).
−Removed: of the Series A Preferred Stock and Series B Preferred Stock have the right to require the Company to redeem their shares of the relevant
−Removed: series at a price per share equal to 105% of the stated value of such shares commencing (i) after the earlier of (1) the receipt of stockholder
−Removed: approval of the Amendments and (2) sixty (60) days after the closing of the Offering and (ii) before the date that is ninety (90) days
−Removed: after such closing.
−Removed: The Company has the option to redeem the Series A Preferred Stock and Series B Preferred Stock at a price per share
−Removed: equal to 105% of the stated value of such shares commencing after the 90th day following the closing of the Offering, subject to the holders’
−Removed: rights to convert the shares prior to such redemption.
−Removed: of the Offering are being held in an escrow account, along with the additional amount that would be necessary to fund the 105% redemption
−Removed: price until the expiration of the redemption period for the Preferred Stock, as applicable, subject to the earlier payment to redeeming
−Removed: Upon expiration of the redemption period, any proceeds remaining in the escrow account will be disbursed to the Company.
−Removed: The Offering closed on October
+Added: April 5, 2023, Digital Ally, Inc.
+Added: (the “Company”) entered into and consummated the initial closing (the “First Closing”)
+Added: of the transactions contemplated by a Securities Purchase Agreement, dated as of April 5, 2023 (the “Purchase Agreement”),
+Added: between the Company and certain investors (the “Purchasers”).
+Added: the First Closing, the Company issued and sold to the Purchasers Senior Secured Convertible Notes in the aggregate original principal
+Added: amount of $ 3,000,000 (the “Notes”) and warrants (the “Warrants”).
+Added: The Purchase Agreement provided for a ten percent
+Added: ( 10 %) original interest discount resulting in gross proceeds to the Company of $ 2,700,000 .
+Added: No interest accrues under the Notes.
+Added: are exercisable for an aggregate 1,125,000 shares comprised of 375,000 warrants at an exercise price of $ 5.50 per share of the Company’s
+Added: common stock (the “Common Stock”), 375,000 warrants at an exercise price of $ 6.50 per share of Common Stock, and 375,000
+Added: warrants at an exercise price of $ 7.50 per share of Common Stock.
+Added: to certain conditions, within 18 months from the Effectiveness Date (as defined below) and while the Notes remain outstanding, the Purchasers
+Added: have the right to require the Company to consummate a second closing of up to an additional $ 3,000,000 of Notes and Warrants on the
+Added: same terms and conditions as the First Closing, except that the Notes may be subordinate to a mortgage on the Company’s headquarters
+Added: building (the “Bank Mortgage”).
+Added: Notes are convertible into shares of Common Stock at the election of the Purchasers at any time at a fixed conversion price of $ 5.00
+Added: (the “Conversion Price”) per share of Common Stock.
+Added: The Conversion Price is subject to customary adjustments for stock dividends,
+Added: stock splits, reclassifications and the like, and subject to price-based adjustment in the event of any issuances of Common Stock, or
+Added: securities convertible, exercisable or exchangeable for, Common Stock at a price below the then-applicable Conversion Price (subject
+Added: to certain exceptions).
+Added: Subject to certain conditions, including certain equity conditions, the Company may redeem some or all of the
+Added: then outstanding principal amount of the Note for cash in an amount equal to 110 % of the outstanding principal amount of the Notes (the
+Added: “Optional Redemption Amount”).
+Added: In addition, the Purchasers may, at their option, demand repayment at the Optional Redemption
+Added: Amount upon five (5) business days’ written notice following (i) the closing by the Company of the Bank Mortgage, or (ii) a sale
+Added: by the Company of Common Stock or Common Stock equivalents.
*************************************
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.