15 unchanged sentences
or otherwise.
−Removed: A variety of factors could cause or contribute to such differences and could adversely impact revenues, profitability,
+Added: A wide variety of factors could cause or contribute to such differences and could adversely impact revenues, profitability,
cash flows and capital needs.
3 unchanged sentences
affected include, but are not limited to:
−Removed: (1) our losses in recent years, and the substantial doubt about our ability to continue as a going concern;
−Removed: (2) economic and other
−Removed: risks for our business from the effects of the COVID-19 pandemic, including the impacts on our law-enforcement and commercial customers,
−Removed: suppliers and employees and on our ability to raise capital as required;
−Removed: (3) our ability to increase revenues, increase our margins and
−Removed: return to consistent profitability in the current economic and competitive environment;
−Removed: (4) our operation in developing markets and uncertainty
−Removed: as to market acceptance of our technology and new products;
−Removed: (5) the availability of funding from federal, state and local governments
−Removed: to facilitate the budgets of law enforcement agencies, including the timing, amount and restrictions on such funding;
−Removed: (6) our ability
−Removed: to maintain or expand our share of the market for our products in the domestic and international markets in which we compete, including
−Removed: increasing our international revenues;
−Removed: (7) our ability to produce our products in a cost-effective manner;
−Removed: (8) competition from larger,
−Removed: more established companies with far greater economic and human resources;
−Removed: (9) our ability to attract and retain quality employees;
+Added: (1) our losses in recent years, and the substantial doubt about our ability to continue as
+Added: a going concern;
+Added: (2) economic and other risks for our business from the effects of the COVID-19 pandemic, including the impacts on our
+Added: law-enforcement and commercial customers, suppliers and employees and on our ability to raise capital as required;
+Added: (3) our ability to
+Added: increase revenues, increase our margins and return to consistent profitability in the current economic and competitive environment;
+Added: our operation in developing markets and uncertainty as to market acceptance of our technology and new products;
+Added: (5) the availability
+Added: of funding from federal, state and local governments to facilitate the budgets of law enforcement agencies, including the timing, amount
+Added: and restrictions on such funding;
+Added: (6) our ability to maintain or expand our share of the market for our products in the domestic and
+Added: international markets in which we compete, including increasing our international revenues;
+Added: (7) our ability to produce our products in
+Added: a cost-effective manner;
+Added: (8) competition from larger, more established companies with far greater economic and human resources;
+Added: ability to attract and retain quality employees;
(10) risks related to dealing with governmental entities as customers;
−Removed: (11) our expenditure of significant resources in anticipation of sales
−Removed: due to our lengthy sales cycle and the potential to receive no revenue in return;
−Removed: (12) characterization of our market by new products
−Removed: and rapid technological change;
−Removed: (13) our dependence on sales of our EVO-HD, DVM-800, DVM-250 and FirstVU products;
−Removed: (14) that stockholders
−Removed: may lose all or part of their investment if we are unable to compete in our markets and return to profitability;
−Removed: (15) defects in our
−Removed: products that could impair our ability to sell our products or could result in litigation and other significant costs;
−Removed: (16) our dependence
−Removed: on a few manufacturers and suppliers for components of our products and our dependence on domestic and foreign manufacturers for certain
−Removed: of our products;
−Removed: (17) our ability to protect technology through patents and to protect our proprietary technology and information, such
−Removed: as trade secrets, through other similar means;
−Removed: (18) our ability to generate more recurring cloud and service revenues;
−Removed: (19) risks related
−Removed: to our license arrangements;
−Removed: (20) the fluctuation of our operation results from quarter to quarter;
−Removed: (21) sufficient voting power by coalitions
−Removed: of a few of our larger stockholders, including directors and officers, to make corporate governance decisions that could have a significant
−Removed: effect on us and the other stockholders;
−Removed: (22) the issuance or sale of substantial amounts of our common stock, or the perception that
−Removed: such sales may occur in the future, which may have a depressive effect on the market price of our securities;
−Removed: (23) potential dilution
−Removed: from the issuance of common stock underlying outstanding options and warrants;
−Removed: (24) our additional securities available for issuance,
−Removed: which, if issued, could adversely affect the rights of the holders of our common stock;
−Removed: (25) the volatility of our stock price due to
−Removed: a number of factors, including, but not limited to, a relatively limited public float;
−Removed: (26) our ability to integrate and realize the
−Removed: anticipated benefits from acquisitions;
−Removed: (27) our ability to maintain the listing of our common stock on the Nasdaq Capital Market.
+Added: (11) our expenditure
+Added: of significant resources in anticipation of sales due to our lengthy sales cycle and the potential to receive no revenue in return;
+Added: characterization of our market by new products and rapid technological change;
+Added: (13) our dependence on sales of our EVO-HD, DVM-800, DVM-250
+Added: and FirstVU products;
+Added: (14) that stockholders may lose all or part of their investment if we are unable to compete in our markets and
+Added: return to profitability;
+Added: (15) defects in our products that could impair our ability to sell our products or could result in litigation
+Added: and other significant costs;
+Added: (16) our dependence on a few manufacturers and suppliers for components of our products and our dependence
+Added: on domestic and foreign manufacturers for certain of our products;
+Added: (17) our ability to protect technology through patents and to protect
+Added: our proprietary technology and information, such as trade secrets, through other similar means;
+Added: (18) our ability to generate more recurring
+Added: cloud and service revenues;
+Added: (19) risks related to our license arrangements;
+Added: (20) the fluctuation of our operation results from quarter
+Added: (21) sufficient voting power by coalitions of a few of our larger stockholders, including directors and officers, to make
+Added: corporate governance decisions that could have a significant effect on us and the other stockholders;
+Added: (22) the issuance or sale of substantial
+Added: amounts of our common stock, or the perception that such sales may occur in the future, which may have a depressive effect on the market
+Added: price of our securities;
+Added: (23) potential dilution from the issuance of common stock underlying outstanding options and warrants;
+Added: our additional securities available for issuance, which, if issued, could adversely affect the rights of the holders of our common stock;
+Added: (25) the volatility of our stock price due to a number of factors, including, but not limited to, a relatively limited public float;
+Added: (26) our ability to integrate and realize the anticipated benefits from acquisitions;
+Added: (27) our ability to maintain the listing of our
+Added: common stock on the Nasdaq Capital Market.
Trends and Recent Developments for the Company
26 unchanged sentences
term of the subscription, typically 3 or 5 years.
−Removed: Cycle Management Operating Segment - We have recently entered the revenue cycle management business late in the second quarter of
−Removed: 2021 with the formation of our wholly owned subsidiary, Digital Ally Healthcare, Inc.
+Added: Cycle Management Operating Segment – We have recently entered the revenue cycle management business late in the second quarter
+Added: of 2021 with the formation of our wholly owned subsidiary, Digital Ally Healthcare, Inc.
and its majority-owned subsidiary Nobility Healthcare.
−Removed: Nobility Healthcare completed its first acquisition on June 30, 2021, when it acquired a private medical billing company, and a
−Removed: second acquisition on August 31, 2021 upon the completion of its acquisition of another private medical billing company, along with two
−Removed: more acquisitions completed during the three months ended March 31, 2022, in which we assist in providing working capital and back-office
−Removed: services to healthcare organizations throughout the country.
−Removed: Our assistance consists of insurance and benefit verification, medical treatment
−Removed: documentation and coding, and collections.
−Removed: Through our expertise and experience in this field, we aim to maximize our customers’
−Removed: service revenues collected, leading to substantial improvements in their operating margins and cash flows.
+Added: Nobility Healthcare completed its first acquisition on June 30, 2021, when it acquired a private medical billing company, and a second
+Added: acquisition on August 31, 2021 upon the completion of its acquisition of another private medical billing company, along with two more
+Added: acquisitions completed during the first quarter of 2022, in which we assist in providing working capital and back-office services to
+Added: healthcare organizations throughout the country.
+Added: Our assistance consists of insurance and benefit verification, medical treatment documentation
+Added: and coding, and collections.
+Added: Through our expertise and experience in this field, we aim to maximize our customers’ service revenues
+Added: collected, leading to substantial improvements in their operating margins and cash flows.
revenue cycle management segment consists of our medical billing subsidiaries.
3 unchanged sentences
generally based on a contractual percentage of total customer collections, for which we recognize our net service fees.
+Added: Entertainment
Operating Segment - We have also recently entered into live entertainment and events ticketing services through the formation of
4 unchanged sentences
of events, including concerts, sporting events, theatres, and performing arts, throughout the country.
−Removed: ticketing operating segment consists of ticketing services provided through TicketSmarter and its online platform, TicketSmarter.com.
+Added: entertainment operating segment consists of entertainment services provided through TicketSmarter and its online platform, TicketSmarter.com.
Revenues of this segment include ticketing service charges generally determined as a percentage of the face value of the underlying ticket
and ticket sales from our ticket inventory which are recognized when the underlying tickets are sold.
−Removed: Ticketing direct expenses include
+Added: Entertainment direct expenses include
the cost of tickets purchased for resale by the Company and held as inventory, credit card fees, ticketing platform expenses, website
1 unchanged sentence
of Operations
−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:
−Removed: Three months ended September 30,
−Removed: Nine months ended September 30,
+Added: financial information for the Company’s reportable business segments is provided for the three months ended March 31, 2023, and
+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: $ (1,919,559 )
Revenue Cycle Management
−Removed: (10,025,236 )
+Added: Entertainment
Total Operating Income (Loss)
1 unchanged sentence
$ (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
−Removed: September 30,
Assets (net of eliminations):
1 unchanged sentence
Revenue Cycle Management
+Added: Entertainment
Total Identifiable Assets
6 unchanged sentences
Results of Operations
−Removed: The following is a summary
−Removed: of our recent operating results on a quarterly basis:
+Added: experienced operating losses for the first quarter of 2023 and all quarters during 2022.
+Added: The following is a summary of our recent operating
+Added: results on a quarterly basis:
For the Three Months Ended:
September 30,
−Removed: September 30,
Total revenue
3 unchanged sentences
Operating income (loss) %
−Removed: Net income (loss) attributable to common stockholders
+Added: Net income (loss)
$ (5,979,579 )
1 unchanged sentence
$ (1,919,071 )
+Added: $ (6,698,242 )
business is subject to substantial fluctuations on a quarterly basis as reflected in the significant variations in revenues and operating
2 unchanged sentences
(1) the timing of large individual
−Removed: (2) the traction gained by products, such as the recently released FirstVu Pro, FirstVu II, FLT-250, and EVO HD;
−Removed: (3) production,
−Removed: quality and other supply chain issues affecting our cost of goods sold;
−Removed: (4) unusual increases in operating expenses, such as the timing
−Removed: of trade shows and stock-based and bonus compensation;
−Removed: (5) the timing of patent infringement litigation settlements (6) ongoing patent
−Removed: and other litigation and related expenses respecting outstanding lawsuits;
−Removed: (7) the impact of COVID-19 and inflation related factors on
−Removed: the economy and our businesses;
+Added: (2) the traction gained by products, such as the recently released FirstVu Pro, FirstVu II, FLT-250, EVO HD, the ThermoVu™
+Added: and the Shield™ lines;
+Added: (3) production, quality and other supply chain issues affecting our cost of goods sold;
+Added: (4) unusual increases
+Added: in operating expenses, such as the timing of trade shows and stock-based and bonus compensation;
+Added: (5) the timing of patent infringement
+Added: litigation settlements (6) ongoing patent and other litigation and related expenses respecting outstanding lawsuits;
+Added: (7) the impact of
+Added: COVID-19 on the economy and our businesses;
and (8) the completion of corporate acquisitions.
−Removed: We reported a net loss of $1,902,475 on revenues of
−Removed: $8,484,153 for the third quarter 2022.
+Added: We reported a net loss of $5,979,579 on
+Added: revenues of $7,697,190 for first quarter of 2023.
Sheet Arrangements
6 unchanged sentences
that represent commitments to future payments for goods and services.
−Removed: the Three Months Ended September 30, 2022 and 2021
+Added: the Three Months Ended March 31, 2022 and 2021
of Operations
immediately below and discussed in more detail in the subsequent subsections is an analysis of our operating results for the three months
−Removed: ended September 30, 2022 and 2021, represented as a percentage of total revenues for each such quarter:
−Removed: Three Months Ended
−Removed: September 30,
+Added: ended March 31, 2023 and 2022, represented as a percentage of total revenues for each such quarter:
+Added: Months Ended March 31,
Cost of revenue
12 unchanged sentences
Net income/(loss)
−Removed: Net loss attributable to noncontrolling interests of consolidated subsidiary
+Added: Net income (loss) attributable to noncontrolling interests of consolidated subsidiary
Net income (loss) attributable to common stockholders
2 unchanged sentences
operating segments generate two types of revenues:
−Removed: revenues primarily include video operating segment hardware sales of in-car and body-worn cameras, along with sales of our ThermoVu TM
+Added: revenues primarily includes video operating segment hardware sales of in-car and body-worn cameras, along with sales of our ThermoVu TM
units, disinfectants, and personal protective equipment.
Additionally, product revenues also include the sale of tickets by our
−Removed: ticketing operating segment that have been purchased or received through our sponsorships and partnerships and held in inventory by our
−Removed: ticketing segment until their sale.
+Added: entertainment operating segment that have been purchased or received through our sponsorships and partnerships and held in inventory
+Added: by our entertainment segment until their sale.
and other revenues consist of cloud and warranty services revenues from our subscription plan and storage offerings of our video
solutions segment.
−Removed: Our ticketing operating segments’ secondary ticketing marketplace revenues are included in service revenue.
+Added: Our entertainment operating segments’ secondary ticketing marketplace revenues are included in service revenue.
We recognize service revenue from sales generated through its secondary ticketing marketplace as we collect net services fees on secondary
9 unchanged sentences
The distributor retains the margin
−Removed: as its compensation for its role in the transaction.
−Removed: The distributor generally maintains product inventory, customer receivables
−Removed: and all related risks and rewards of ownership.
−Removed: Revenue is recorded when the product is shipped to the distributor consistent with
−Removed: the terms of the distribution agreement.
+Added: as compensation for its role in the transaction.
+Added: The distributor generally maintains product inventory, customer receivables and
+Added: all related risks and rewards of ownership.
+Added: Revenue is recorded when the product is shipped to the distributor consistent with the
+Added: terms of the distribution agreement.
parts and services for domestic and international customers are generally handled by our inside customer service employees.
4 unchanged sentences
Service revenues are generally determined as a
−Removed: percentage of the amount of medical billings collected by the customer.
−Removed: ticketing operating segment sells our products and services to customers in the following manner:
−Removed: ticketing operating segment generates product revenues from the sale of tickets directly to consumers for a particular event that
−Removed: the ticketing operating segment has previously purchased and held in inventory for ultimate resale to the end consumer.
−Removed: Service sales
−Removed: through TicketSmarter are driven largely in part by the usage of the TicketSmarter.com marketplace by buyers and sellers, in which
−Removed: the Company collects service fees for each transaction completed through this platform.
+Added: percentage of the dollar amount of medical billings collected by the customer.
+Added: entertainment operating segment sells our products and services to customers in the following manner:
+Added: entertainment operating segment generates product revenues from the sale of tickets directly to consumers for a particular event
+Added: that the entertainment operating segment has previously purchased and held in inventory for ultimate resale to the end consumer.
+Added: Service sales through TicketSmarter, are driven largely in part to the usage of the TicketSmarter.com marketplace by buyers and sellers,
+Added: in which the Company collects service fees for each transaction completed through this platform.
may discount our prices on specific orders based upon the size of the order, the specific customer and the competitive landscape.
−Removed: Omicron variant of COVID-19 and nationwide inflationary concerns had an impact on all of our operating segment revenue streams for the
−Removed: three months ended September 30, 2022.
−Removed: In particular, it had a negative impact generally on our video solutions operating segment legacy
−Removed: products and, specifically, our commercial event recorder hardware (DVM-250 Plus) and in-car hardware for law enforcement (DVM-800) during
−Removed: Ticketing operating segment revenues also continue to be negatively impacted due to the continued public caution surrounding
−Removed: the COVID-19 pandemic and the impacts of inflation on consumer’s discretionary spending.
revenues by operating segment is as follows:
−Removed: Three Months Ended
−Removed: September 30,
+Added: Three Months Ended March
Product Revenues:
1 unchanged sentence
Revenue Cycle Management
+Added: Entertainment
Total Product Revenues
−Removed: revenues for the three months ended September 30, 2022 and 2021 were $3,062,373 and $1,356,454 respectively, an increase of $1,705,919
+Added: revenues for the three months ended March 31, 2023 and 2022 were $2,453,810 and $2,410,060 respectively, an increase of $43,750 (2%),
due to the following factors:
−Removed: generated by the new ticketing operating segment began with the Company’s September 2021 acquisition of TicketSmarter.
−Removed: new ticketing operating segment generated $1,713,808 in product revenues for the three months ended September 30, 2022, compared
−Removed: to $-0- for the three months ended September 30, 2021.
−Removed: This product revenue relates to the resale of tickets purchased for live events,
−Removed: including sporting events, concerts, and theatre, then sold through various platforms to customers.
−Removed: Company’s video segment operating segment generated revenues totaling $1,348,565 during the three months ended September 30,
−Removed: 2022 compared to $1,356,454 for the three months ended September 30, 2021 due to slowing sales of our ThermoVu TM product
−Removed: lines related to our COVID-19 response.
−Removed: The Company launched two product lines in direct response to the increased safety precautions
−Removed: that organizations and individuals are taking due to the COVID-19 pandemic.
−Removed: ThermoVu™ was launched as a non-contact temperature-screening
−Removed: instrument that measures temperature through the wrist and controls entry to facilities when temperature measurements exceed pre-determined
−Removed: ThermoVu™ has optional features such as facial recognition to improve facility security by restricting access based
−Removed: on temperature and/or facial recognition reasons.
−Removed: ThermoVu™ provides an instant pass/fail audible tone with its temperature
−Removed: display and controls access to facilities based on such results.
−Removed: ThermoVu TM has been applied in schools, dental offices,
−Removed: hospitals, office buildings, and other public venues.
−Removed: The Company also launched its Shield™ disinfectant/sanitizer product
−Removed: lines to fulfill demand by current customers and others for a disinfectant and sanitizer that is less harsh than many of the traditional
−Removed: products now widely distributed.
−Removed: The Shield™ Cleanser product line contains a cleanser with no harsh chemicals or fumes.
−Removed: Company is beginning to experience decreased demand for these product lines as the COVID-19 pandemic begins to subside.
−Removed: In general, our video solutions operating segment has experienced decreased
−Removed: demand on its product revenues due to price-cutting and competitive actions by our competitors, adverse marketplace effects related to
−Removed: our patent litigation proceedings and our recent financial condition.
−Removed: We introduced our new body-worn cameras, the FirstVu Pro and FirstVu
−Removed: II, in the fourth quarter of 2021, and we continue to see increased traction with these products through the first three quarters of 2022.
−Removed: The Company hopes the interest throughout the marketplace continues to grow for these new products as the market is able to review and
−Removed: test these new products.
−Removed: video solutions operating segment management has been focusing on migrating customers, and in particular commercial customers, from
−Removed: a hardware sale to a service fee model.
−Removed: Therefore, we expect a reduction in commercial hardware sales (principally DVM-250’s,
−Removed: FLT-250’s, and our body-worn camera line) as we convert these customers to a service model under which we provide the hardware
−Removed: as part of a recurring monthly service fee.
−Removed: In that respect, we introduced a monthly subscription agreement plan for our body worn
−Removed: cameras and related equipment during the second quarter of 2020 that allowed law enforcement agencies to pay a monthly service fee
−Removed: to obtain body worn cameras without incurring a significant upfront capital outlay.
−Removed: This program has continued to gain traction,
−Removed: resulting in decreased product revenues and increased service revenues.
−Removed: We expect this program to continue to gain momentum, resulting
−Removed: in recurring revenues over a span of three to five years.
+Added: generated by the new entertainment operating segment began with the Company’s September 2021 acquisition of TicketSmarter.
+Added: The new entertainment operating segment generated $1,260,789 in product revenues for the three months ended March 31, 2023, compared
+Added: to $1,073,830 for the three months ended March 31, 2022.
+Added: This product revenue relates to the resale of tickets purchased for live
+Added: events, including sporting events, concerts, and theatre, then sold through various platforms to customers.
+Added: Company’s video segment operating segment generated revenues totaling $1,193,021 during the three months ended March 31, 2023
+Added: compared to $1,336,230 for the three months ended March 31, 2022.
+Added: In general, our video solutions operating segment has experienced
+Added: pressure on its product revenues as our in-car and body-worn systems are facing increased competition because our competitors have
+Added: released new products with advanced features.
+Added: Additionally, our law enforcement revenues declined compared to the same period in
+Added: 2022 due to price-cutting and competitive actions by our competitors, adverse marketplace effects related to our patent litigation
+Added: proceedings and our recent financial condition.
+Added: video solutions operating segment management has continued to focus on migrating commercial customers, from a hardware sale to a
+Added: service fee model.
+Added: Therefore, we expect a reduction in commercial hardware sales (principally DVM-250’s, FLT-250’s, and
+Added: a portion of our body-worn camera line) as we convert these customers to a service model under which we provide the hardware as part
+Added: of a recurring monthly service fee.
+Added: In that respect, we introduced a monthly subscription agreement plan for our body worn cameras
+Added: and related equipment during the second quarter of 2020 that allowed law enforcement agencies to pay a monthly service fee to obtain
+Added: body worn cameras without incurring a significant upfront capital outlay.
+Added: This program has gained some traction, resulting in decreased
+Added: product revenues and increasing our service revenues.
+Added: We expect this program to continue to hold traction, resulting in recurring
+Added: revenues over a span of three to five years.
and other revenues by operating segment is as follows:
−Removed: Three Months Ended
−Removed: September 30,
+Added: Three Months Ended March 31,
Service and Other Revenues:
1 unchanged sentence
Revenue Cycle Management
+Added: Entertainment
Total Service and Other Revenues
−Removed: and other revenues for the three months ended September 30, 2022 and 2021 were $5,421,780 and $3,283,368, respectively, an increase of
+Added: and other revenues for the three months ended March 31, 2023 and 2022 were $5,243,380 and $7,884,721, respectively, a decrease of $2,641,341
(33%), due to the following factors:
−Removed: revenues generated by the video solutions operating segment were $412,819 and $264,594 for the three months ended September 30, 2022
+Added: revenues generated by the video solutions operating segment were $422,823 and $270,925 for the three months ended March 31, 2023
and 2022, respectively, an increase of $151,898 (56%).
1 unchanged sentence
primarily due to the deployment of our cloud-based EVO-HD in-car system and our next generation body-worn camera products, which
−Removed: contributed to our increased cloud revenues in the three months ended September 30, 2022.
+Added: contributed to our increased cloud revenues in the three months ended March 31, 2023.
We expect this trend to continue throughout
2023 as the migration from local storage to cloud storage continues in our customer base.
−Removed: solutions operating segment revenues from extended warranty services were $201,118 and $298,840 for the three months ended September
−Removed: 30, 2022 and 2021, respectively, a decrease of $97,722 (33%).
−Removed: However, the continued effects from the COVID-19 pandemic have adversely
−Removed: affected our sales of DVM-800 hardware systems resulting in a decrease in their sales in the three months ended September 30, 2022
−Removed: compared to the same period in 2021.
−Removed: new ticketing operating segment generated service revenues totaling $2,662,306 and $2,050,679 for the three months ended September
+Added: solutions operating segment revenues from extended warranty services were $211,847 and $199,491 for the three months ended March
31, 2023 and 2022, respectively, an increase of $12,356 (6%).
−Removed: The Company completed the acquisitions of Goody Tickets, LLC and
−Removed: TicketSmarter, LLC on September 1, 2021, thus resulting in the new revenue stream for the Company.
−Removed: TicketSmarter collects fees on
−Removed: transactions administered through the TicketSmarter.com platform for the buying and selling of tickets for live events throughout
−Removed: We expect our ticketing operating segment to continue to present a strong revenue outlook moving forward.
−Removed: new revenue cycle management operating segment generated service revenues totaling $2,015,112 and $560,483 for the three months ended
−Removed: September 30, 2022 and 2021, respectively, an increase of $1,454,629 (260%).
+Added: This correlates with the increase in sales of DVM-800 hardware systems
+Added: resulting in an increase in their associated extended warranty.
+Added: entertainment operating segment generated service revenues totaling $2,755,447 and $5,306,945 for the three months ended March 31,
+Added: 2023 and 2022, respectively, a decrease of $2,551,498 (48%).
+Added: The Company completed the acquisitions of Goody Tickets, LLC and TicketSmarter,
+Added: LLC on September 1, 2021, thus resulting in the new revenue stream for the Company.
+Added: TicketSmarter collects fees on transactions administered
+Added: through the TicketSmarter.com platform for the buying and selling of tickets for live events throughout the country.
+Added: We expect our
+Added: entertainment operating segment to continue to present a strong revenue outlook moving forward.
+Added: revenue cycle management operating segment generated service revenues totaling $1,781,590 and $1,903,957 for the three months ended
+Added: March 31, 2023 and 2022, respectively, a decrease of $122,367 (6%).
Our revenue cycle management operating segment has completed
four acquisitions since formation in June of 2021, thus resulting in the new service revenue stream added in the three months ended
−Removed: September 30, 2022.
−Removed: Our revenue cycle management operating segment provides revenue cycle management solutions and back-office services
−Removed: to healthcare organizations throughout the country.
−Removed: We expect our revenue cycle management segment to continue to present a strong
−Removed: revenue outlook moving forward.
−Removed: revenues for the three months ended September 30, 2022 and 2021 were $8,484,153 and $4,639,822, respectively, an increase of $3,844,331
−Removed: (83%), due to the reasons noted above.
−Removed: of Product Revenue
−Removed: cost of product revenue sold for the three months ended September 30, 2022, and 2021 was $3,262,457 and $1,197,217, respectively, an
−Removed: increase of $2,065,240 (173%).
−Removed: Overall cost of goods sold for products as a percentage of product revenues for the three months ended
−Removed: September 30, 2022, and 2021 were 93% and 70%, respectively.
−Removed: Cost of products sold by operating segment is as follows:
−Removed: September 30,
−Removed: of Product Revenues:
−Removed: Cycle Management
−Removed: Cost of Product Revenues
−Removed: increase in cost of goods sold for our video solutions segment products is directly correlated with the increase in product costs for
−Removed: the three months ended September 30, 2022 compared to the three months ended September 30, 2021.
−Removed: In addition, the video solutions segment
−Removed: recorded valuation allowances for its older product lines and a portion of its Shield products during the third quarter of 2022, directly
−Removed: increasing cost of goods sold for the period.
−Removed: Cost of product sold as a percentage of product revenues for the video solutions segment
−Removed: increased to 107% for the three months ended September 30, 2022 as compared to 88% for the three months ended September 30, 2021.
−Removed: increase in ticketing operating segment cost of product sold is due to the acquisition of TicketSmarter in the third quarter of 2021,
−Removed: resulting in an increase to cost of product revenue of $2,001,162 for the three months ended September 30, 2022, compared to $-0- for
−Removed: the three months ended September 30, 2021.
−Removed: Cost of product sold as a percentage of product revenues for the ticketing solutions was 117%
−Removed: for the three months ended September 30, 2022.
−Removed: The Ticketing Segment recorded an allowance for unsold and under-market tickets during
−Removed: the first quarter of 2022 due to event cancellations and restrictions imposed on the size and type of gatherings related to the Omicron
−Removed: recorded $3,771,424 and $3,915,089 in reserves for obsolete and excess inventories at September 30, 2022 and December 31, 2021, respectively.
−Removed: Total raw materials and component parts were $4,960,740 and $3,062,046 at September 30, 2022 and December 31, 2021, respectively, an
−Removed: increase of $1,898,694 (62%).
−Removed: Finished goods balances were $9,769,951 and $10,512,577 at September 30, 2022 and December 31, 2021, respectively,
−Removed: a decrease of $742,626 (7%) which was attributable to a decrease in finished goods from our newly acquired ticketing segment.
−Removed: decrease in the inventory reserve is primarily due to the reduction in finished goods and movement of excess inventory.
−Removed: We believe the
−Removed: reserves are appropriate given our inventory levels as of September 30, 2022.
−Removed: of Service Revenue
−Removed: cost of service revenue sold for the three months ended September 30, 2022, and 2021 was $4,626,196 and $2,042,035, respectively, an
−Removed: increase of $2,584,160 (126.5%).
−Removed: Overall cost of goods sold for services as a percentage of service revenues for the three months ended
−Removed: September 30, 2022, and 2021 were 85% and 62%, respectively.
−Removed: Cost of service revenues by operating segment is as follows:
−Removed: September 30,
−Removed: of Service Revenues:
−Removed: Cycle Management
−Removed: Cost of Service Revenues
−Removed: increase in cost of service revenues for our video solutions segment is commensurate with the increase in service revenues in the three
−Removed: months ended September 30, 2022 compared to the three months ended September 30, 2021.
−Removed: Cost of service revenues as a percentage of service
−Removed: revenues for the video solutions segment increased to 42% for the three months ended September 30, 2022 as compared to 36% for the three
−Removed: months ended September 30, 2021.
−Removed: increase in revenue cycle management operating segment cost of service revenue is due to the four acquisitions of medical billing companies
−Removed: completed since June 2021.
−Removed: Cost of service revenues as a percentage of service revenues for the revenue cycle management operating segment
−Removed: was 57% for the three months ended September 30, 2022.
−Removed: increase in ticketing operating segment cost of service revenues is due to the 2021 acquisition of TicketSmarter, resulting in an increase
−Removed: to cost of service revenue of $3,161,344 for the three months ended September 30, 2022, compared to $1,438,237 for the three months ended
−Removed: September 30, 2021.
−Removed: Cost of service revenues as a percentage of service revenues for the ticketing segment was 119% for the three months
−Removed: ended September 30, 2022.
−Removed: gross profit for the three months ended September 30, 2022 and 2021 was $595,500 and $1,400,570, respectively, a decrease of $805,070
−Removed: Gross profit by operating segment was as follows:
−Removed: Three Months Ended
−Removed: September 30,
−Removed: Cycle Management
−Removed: overall decrease is attributable to the large overall increase in revenues for the three months ended September 30, 2022, offset by an increase
−Removed: in the overall cost of sales as a percentage of overall revenues to 93% for the three months ended September 30, 2022 from 70% for the
−Removed: three months ended September 30, 2021.
−Removed: Our goal is to improve our margins over the longer term based on the expected margins generated
−Removed: by our new recent revenue cycle management and ticketing operating segments together with our video solutions operating segment and its
−Removed: expected margins from our EVO-HD, DVM-800, VuLink, FirstVu Pro, FirstVu II, FirstVu HD, ThermoVu TM , Shield TM disinfectants
−Removed: and our cloud evidence storage and management offering, provided that they gain traction in the marketplace and subject to a normalizing
−Removed: economy in the wake of the COVID-19 pandemic and current inflationary concerns.
−Removed: In addition, if revenues from the video solutions segment
−Removed: increase, we will seek to further improve our margins from this segment through expansion and increased efficiency utilizing fixed manufacturing
−Removed: overhead components.
−Removed: We plan to continue our initiative to more efficient management of our supply chain through outsourcing production,
−Removed: quantity purchases and more effective purchasing practices.
−Removed: General and Administrative Expenses
−Removed: general and administrative expenses were $7,162,523 and $4,999,543 for the three months ended September 30, 2022 and 2021, respectively,
−Removed: an increase of $2,162,980 (43.3%).
−Removed: The increase was primarily attributable to the recent acquisitions completed in the third quarter
−Removed: Our selling, general and administrative expenses as a percentage of sales decreased to 84% for the three months ended September
−Removed: 30, 2022 compared to 108% in the same period in 2021.
−Removed: The significant components of selling, general and administrative expenses are
−Removed: Three months ended
−Removed: September 30,
−Removed: Research and development expense
−Removed: Selling, advertising and promotional expense
−Removed: General and administrative expense
−Removed: and development expense.
−Removed: We continue to focus on bringing new products to market, including updates and improvements to current
−Removed: Our research and development expenses totaled $616,174 and $492,221 for the three months ended September 30, 2022 and 2021,
−Removed: respectively, an increase of $123,953 (25.2%).
−Removed: Most of our engineers are dedicated to research and development activities for new products,
−Removed: primarily the new generation of body-worn cameras, EVO-HD and non-mirror based DVM-250 that can be located in multiple places in a vehicle.
−Removed: We expect our research and development activities will continue to trend higher in future quarters as we continue to expand our product
−Removed: offerings based on our new body-worn camera and EVO-HD product platform and as we outsource more development projects.
−Removed: We consider our
−Removed: research and development capabilities and new product focus to be a competitive advantage and intend to continue to invest in this area
−Removed: on a prudent basis and consistent with our financial resources.
−Removed: advertising and promotional expenses.
−Removed: Selling, advertising and promotional expense totaled $1,832,916 and $1,511,682 for the
−Removed: three months ended September 30, 2022 and 2021, respectively, an increase of $321,234 (21.3%).
−Removed: Promotional and advertising expenses represent
−Removed: the primary component of these costs and totaled $1,368,996 during the three months ended September 30, 2022, compared to $1,106,284
−Removed: during the three months ended September 30, 2021, an increase of $262,712 (23.7%).
−Removed: The increase is primarily attributable to the 2022
−Removed: sponsorship of NASCAR and IndyCar.
−Removed: Additionally, TicketSmarter remains active in sponsorship and advertising.
−Removed: and administrative expense .
−Removed: General and administrative expenses totaled $4,713,433 and $2,995,640 for the three months ended
−Removed: September 30, 2022 and 2021, respectively, an increase of $1,717,793 (57.3%).
−Removed: The increase in general and administrative expenses in
−Removed: the three months ended September 30, 2022 compared to the same period in 2021 is primarily attributable to an increase in administrative
−Removed: salaries, as payroll continues to increase with the new acquisition completed by the Company’s healthcare venture during the first
−Removed: half of 2022.
−Removed: General and administrative expense also increased due to a substantial increase in depreciation and amortization, rent
−Removed: expenses, and legal and professional expenses for the three months ended September 30, 2022 compared to the same period in 2021, as a
−Removed: result of the numerous acquisitions completed by the Company that were not relevant to the same period in 2021.
−Removed: the reasons stated above, our operating loss was $6,567,023 and $3,598,973 for the three months ended September 30, 2022 and 2021, respectively,
−Removed: an increase of $2,968,050 (82.5%).
−Removed: Operating loss as a percentage of revenues improved to 77% in the three months ended September 30,
−Removed: 2022 from 78% in the same period in 2021.
−Removed: income increased to $13,333 for the three months ended September 30, 2022, from $90,036 in the same period of 2021, which reflects our
−Removed: change cash and cash equivalent levels in the third quarter of 2022 compared to the third quarter of 2021.
−Removed: The Company held significant
−Removed: cash and cash equivalents throughout the third quarter of 2021, allowing a full three months of interest income due to the two completed
−Removed: registered direct offerings in the first quarter of 2021 which yielded net proceeds of approximately $66.4 million.
−Removed: We incurred interest expense of
−Removed: $14,255 and $5,675 during the three months ended September 30, 2022 and 2021, respectively.
−Removed: The increase is attributable to the contingent
−Removed: earn-out notes associated with the four Nobility Healthcare acquisitions, currently at a total balance of $1,091,821 for the four notes,
−Removed: with interest rates of 3.00% per annum.
−Removed: in Fair Value of Short-Term Investments
−Removed: recognized a loss on change in fair value of short-term investments totaling $-0- and $21,656 during the three months ended September
−Removed: 30, 2022 and 2021, respectively.
−Removed: Such short-term investments are included in cash and cash equivalents as they contain original maturities
−Removed: of ninety (90) days or less.
−Removed: in Fair Value of Contingent Consideration Promissory Notes
−Removed: The Company recognized a loss
−Removed: on the change in fair value of contingent consideration promissory notes of $138,877 and $-0- during the three months ended September
−Removed: 30, 2022 and 2021, respectively.
−Removed: This is in connection with the four acquisitions made by our revenue cycle management segment.
−Removed: in Fair Value of Derivative Liabilities
−Removed: the first quarter of 2021, the Company issued detachable warrants to purchase a total of 42,500,000 shares of Common Stock in association
−Removed: with the two registered direct offerings previously described.
−Removed: The underlying warrant agreement terms provide for net cash settlement
−Removed: outside the control of the Company in the event of tender offers under certain circumstances.
−Removed: As such, the Company is required to treat
−Removed: these warrants as derivative liabilities which are valued at their estimated fair value at their issuance date and at each reporting
−Removed: date with any subsequent changes reported in the condensed consolidated statement of operations as the change in fair value of warrant
−Removed: derivative liabilities.
−Removed: The change in fair value of the warrant derivative liabilities from June 30, 2022, to September 30, 2022, totaled
−Removed: $1,164,849 which was recognized as a gain in the third quarter of 2022.
−Removed: The Company determined the fair value of such warrants as of
−Removed: June 30, 2022, and as of August 23, 2022, to be $9,285,143 and $0, respectively.
−Removed: on Extinguishment of Warrant Derivative Liabilities
−Removed: The Company recognized a gain
−Removed: on the change in fair value of contingent consideration promissory notes of $3,624,794 and $-0- during the three months ended September
−Removed: 30, 2022 and 2021, respectively.
−Removed: This is in connection with the Warrant Exchange Agreement executed by the Company on August 23, 2022.
−Removed: before Income Tax Benefit
−Removed: As a result of the above results
−Removed: of operations, we reported a loss before income tax benefit of $1,919,071 and income of $8,048,936 for the three months ended September
−Removed: 30, 2022 and 2021, respectively, an increase of $9,968,007 (123.8%).
−Removed: did not record an income tax expense related to our income for the three months ended September 30, 2022 due to our overall net operating
−Removed: loss carryforwards available.
−Removed: We have further determined to continue providing a full valuation reserve on our net deferred tax assets
−Removed: as of September 30, 2022.
−Removed: We had approximately $81.4 million of net operating loss carryforwards and $1.8 million of research and development
−Removed: tax credit carryforwards as of September 30, 2022 available to offset future net taxable income.
−Removed: As a result of the above results
−Removed: of operations, we reported a net loss of $1,919,071 and net income of $8,048,936 for the three months ended September 30, 2022 and 2021,
−Removed: respectively, an increase of $9,968,007 (123.8%).
−Removed: Income Attributable to Noncontrolling Interests of Consolidated Subsidiary
−Removed: The Company owns a 51% equity
−Removed: interest in its consolidated subsidiary, Nobility Healthcare.
−Removed: As a result, the noncontrolling shareholders or minority interest is allocated
−Removed: 49% of the income of Nobility Healthcare which is reflected in the statement of income as “net income attributable to noncontrolling
−Removed: interests of consolidated subsidiary”.
−Removed: We reported net loss attributable to noncontrolling interests of consolidated subsidiary
−Removed: of $16,596 and $19,863 for the three months ended September 30, 2022 and 2021, respectively.
−Removed: Loss Attributable to Common Stockholders
−Removed: As a result of the above, we
−Removed: reported a net loss attributable to common stockholders of $1,902,475 and net income of $8,068,799 for the three months September 30,
−Removed: 2022 and 2021, respectively, an increase of $9,971,275 (123.6%).
−Removed: and Diluted Loss per Share
−Removed: basic and diluted loss per share was $0.04 and income per share was $0.16 for the three months ended September 30, 2022 and 2021, respectively.
−Removed: Basic loss per share is based upon the weighted average number of common shares outstanding during the period.
−Removed: For the three months ended
−Removed: September 30, 2022 and 2021, all shares issuable upon conversion of convertible debt and the exercise of outstanding stock options and
−Removed: warrants were antidilutive, and, therefore, not included in the computation of diluted loss per share.
−Removed: the Nine months Ended September 30, 2022 and 2021
−Removed: of Operations
−Removed: immediately below and discussed in more detail in the subsequent subsections is an analysis of our operating results for the nine months
−Removed: ended September 30, 2022 and 2021, represented as a percentage of total revenues for each such quarter:
−Removed: Nine months Ended
−Removed: September 30,
−Removed: Cost of revenue
−Removed: Selling, general and administrative expenses:
−Removed: Research and development expense
−Removed: Selling, advertising and promotional expense
−Removed: General and administrative expense
−Removed: Total selling, general and administrative expenses
−Removed: Operating loss
−Removed: Change in fair value of contingent consideration promissory notes
−Removed: Change in fair value of derivative liabilities
−Removed: Other income and interest income (expense), net
−Removed: Income (loss) before income tax benefit
−Removed: Income tax (provision)
−Removed: Net income/(loss)
−Removed: Net loss attributable to noncontrolling interests of consolidated subsidiary
−Removed: Net income (loss) attributable to common stockholders
−Removed: Net income/(loss) per share information:
−Removed: revenues by operating segment is as follows:
−Removed: Nine months Ended
−Removed: September 30,
−Removed: Product Revenues:
−Removed: Video Solutions
−Removed: Revenue Cycle Management
−Removed: Total Product Revenues
−Removed: revenues for the nine months ended September 30, 2022 and 2021 were $7,682,614 and $4,988,364 respectively, an increase of $2,694,250
−Removed: (54%), due to the following factors:
−Removed: generated by the new ticketing operating segment began with the Company’s September 2021 acquisition of TicketSmarter.
−Removed: new ticketing operating segment generated $3,593,577 in product revenues for the nine months ended September 30, 2022, compared to
−Removed: $-0- for the nine months ended September 30, 2021.
−Removed: This product revenue relates to the resale of tickets purchased for live events,
−Removed: including sporting events, concerts, and theatre, then sold through various platforms to customers.
−Removed: Company’s video segment operating segment generated revenues totaling $4,089,037 during the nine months ended September 30,
−Removed: 2022 compared to $4,988,364 for the nine months ended September 30, 2021 due to slowing sales of our ThermoVu TM product
−Removed: lines related to our COVID-19 response.
−Removed: The Company launched two product lines in direct response to the increased safety precautions
−Removed: that organizations and individuals are taking due to the COVID-19 pandemic.
−Removed: ThermoVu™ was launched as a non-contact temperature-screening
−Removed: instrument that measures temperature through the wrist and controls entry to facilities when temperature measurements exceed pre-determined
−Removed: ThermoVu™ has optional features such as facial recognition to improve facility security by restricting access based
−Removed: on temperature and/or facial recognition reasons.
−Removed: ThermoVu™ provides an instant pass/fail audible tone with its temperature
−Removed: display and controls access to facilities based on such results.
−Removed: ThermoVu TM has been applied in schools, dental office,
−Removed: hospitals, office buildings, and other public venues.
−Removed: The Company also launched its Shield™ disinfectant/sanitizer product
−Removed: lines to fulfill demand by current customers and others for a disinfectant and sanitizer that is less harsh than many of the traditional
−Removed: products now widely distributed.
−Removed: The Shield™ Cleanser product line contains a cleanser with no harsh chemicals or fumes.
−Removed: Company is beginning to experience decreased demand on these product lines as the COVID-19 pandemic begins to subside.
−Removed: general, our video solutions operating segment has experienced decreased demand on its product revenues due to price-cutting and
−Removed: competitive actions by our competitors, adverse marketplace effects related to our patent litigation proceedings and our recent financial
−Removed: We introduced our new body-worn cameras, the FirstVu Pro and FirstVu II, in the fourth quarter of 2021, and we have begun
−Removed: to see increased traction with these products in the first nine months of 2022.
−Removed: The Company hopes the interest throughout the marketplace
−Removed: continues to grow for these new products as the market is able to review and test these new products.
−Removed: video solutions operating segment management has been focusing on migrating customers, and in particular commercial customers, from
−Removed: a hardware sale to a service fee model.
−Removed: Therefore, we expect a reduction in commercial hardware sales (principally DVM-250’s,
−Removed: FLT-250’s, and our body-worn camera line) as we convert these customers to a service model under which we provide the hardware
−Removed: as part of a recurring monthly service fee.
−Removed: In that respect, we introduced a monthly subscription agreement plan for our body worn
−Removed: cameras and related equipment during the second quarter of 2020 that allowed law enforcement agencies to pay a monthly service fee
−Removed: to obtain body worn cameras without incurring a significant upfront capital outlay.
−Removed: This program has continued to gain traction,
−Removed: resulting in decreased product revenues and increased service revenues.
−Removed: We expect this program to continue to gain momentum, resulting
−Removed: in recurring revenues over a span of three to five years.
−Removed: and other revenues by operating segment is as follows:
−Removed: September 30,
−Removed: and Other Revenues:
−Removed: Cycle Management
−Removed: Service and Other Revenues
−Removed: and other revenues for the nine months ended September 30, 2022 and 2021 were $20,447,778 and $4,680,959, respectively, an increase of
−Removed: $15,766,819 (337%), due to the following factors:
−Removed: revenues generated by the video solutions operating segment were $1,012,129 and $753,332 for the nine months ended September 30,
−Removed: 2022 and 2021, respectively, an increase of $258,797 (34%).
−Removed: We have experienced increased interest in our cloud solutions for law
−Removed: enforcement primarily due to the deployment of our cloud-based EVO-HD in-car system and our next generation body-worn camera products,
−Removed: which contributed to our increased cloud revenues in the nine months ended September 30, 2022.
−Removed: We expect this trend to continue throughout
−Removed: 2022 as the migration from local storage to cloud storage continues in our customer base.
−Removed: Video solutions operating segment revenues from extended warranty services
−Removed: were $601,460 and $786,147 for the nine months ended September 30, 2022 and 2021, respectively, a decrease of $184,687 (23%).
−Removed: The continued
−Removed: effects from the COVID-19 pandemic have adversely affected our sales of DVM-800 hardware systems resulting in a decrease in their sales
−Removed: in the nine months ended September 30, 2022 compared to the same period in 2021.
−Removed: new ticketing operating segment generated service revenues totaling $12,344,275 and $2,050,679 for the nine months ended September
−Removed: 30, 2022 and 2021, respectively, an increase of $10,293,596 (502%).
−Removed: The Company completed the acquisitions of Goody Tickets, LLC
−Removed: and TicketSmarter, LLC on September 1, 2021, thus resulting in the new revenue stream for the Company.
−Removed: TicketSmarter collects fees
−Removed: on transactions administered through the TicketSmarter.com platform for the buying and selling of tickets for live events throughout
−Removed: We expect our ticketing operating segment to continue to present a strong revenue outlook moving forward.
−Removed: new revenue cycle management operating segment generated service revenues totaling $6,039,807 and $560,484 for the nine months ended
−Removed: September 30, 2022 and 2021, respectively, an increase of $5,479,324 (978%).
−Removed: Our revenue cycle management operating segment has completed
−Removed: four acquisitions since formation in June of 2021, thus resulting in the new service revenue stream added in the nine months ended
−Removed: September 30, 2022.
+Added: March 31, 2022.
Our revenue cycle management operating segment provides revenue cycle management solutions and back-office services
2 unchanged sentences
revenue outlook moving forward.
−Removed: revenues for the nine months ended September 30, 2022 and 2021 were $28,130,392 and $9,669,323, respectively, an increase of $18,461,069
+Added: revenues for the three months ended March 31, 2023 and 2022 were $7,697,190 and $10,294,781, respectively, a decrease of $2,597,591 (25%),
due to the reasons noted above.
of Product Revenue
−Removed: cost of product revenue sold for the nine months ended September 30, 2022, and 2021 was $8,154,984 and $3,776,185, respectively, an increase
+Added: cost of product revenue sold for the three months ended March 31, 2023, and 2022 was $2,315,180 and $2,822,051, respectively, a decrease
of $520,951 (18%).
−Removed: Overall cost of goods sold for products as a percentage of product revenues for the nine months ended September
+Added: Overall cost of goods sold for products as a percentage of product revenues for the three months ended March 31, 2023,
and 2022 were 94% and 117%, respectively.
Cost of products sold by operating segment is as follows:
−Removed: September 30,
−Removed: of Product Revenues:
−Removed: Cycle Management
+Added: Three Months Ended March 31,
Cost of Product Revenues:
+Added: Video Solutions
+Added: Revenue Cycle Management
+Added: Entertainment
+Added: Total Cost of Product Revenues
decrease in cost of goods sold for our video solutions segment products is directly correlated with the decrease in product sales for
−Removed: the nine months ended September 30, 2022 compared to the nine months ended September 30, 2021.
−Removed: In addition, the video solutions segment
−Removed: recorded valuation allowances for its older product lines and a portion of its Shield products during the first nine months of 2022,
−Removed: directly increasing cost of goods sold for the period.
−Removed: Cost of product sold as a percentage of product revenues for the video solutions
−Removed: segment increased to 92% for the nine months ended September 30, 2022 as compared to 76% for the nine months ended September 30, 2021.
−Removed: increase in ticketing operating segment cost of product sold is due to the acquisition of TicketSmarter in the third quarter of 2021,
−Removed: resulting in an increase to cost of product revenue of $4,386,571 for the nine months ended September 30, 2022, compared to $-0- for
−Removed: the nine months ended September 30, 2021.
−Removed: Cost of product sold as a percentage of product revenues for the ticketing solutions was 122%
−Removed: for the nine months ended September 30, 2022.
−Removed: The Ticketing Segment recorded an allowance for unsold and under-market tickets during
−Removed: the first quarter 2022 due to event cancellations and restrictions imposed on the size and type of gatherings related to the Omicron
−Removed: recorded $3,771,424 and $3,915,089 in reserves for obsolete and excess inventories at September 30, 2022 and December 31, 2021, respectively.
−Removed: Total raw materials and component parts were $4,960,740 and $3,062,046 at September 30, 2022 and December 31, 2021, respectively, an
−Removed: increase of $1,898,694 (62%).
−Removed: Finished goods balances were $9,769,951 and $10,512,577 at September 30, 2022 and December 31, 2021, respectively,
−Removed: a decrease of $742,626 (7%) which was attributable to a decrease in finished goods from our newly acquired ticketing segment.
−Removed: decrease in the inventory reserve is primarily due to the reduction in finished goods and movement of excess inventory.
−Removed: We believe the
−Removed: reserves are appropriate given our inventory levels as of September 30, 2022.
+Added: the three months ended March 31, 2023 compared to the three months ended March 31, 2022.
+Added: In addition, the Video Solutions Segment recorded
+Added: valuation allowances for its older product lines and a portion of its Shield products during the first quarter of 2023.
+Added: Cost of product
+Added: sold as a percentage of product revenues for the video solutions segment decreased to 87% for the three months ended March 31, 2023 as
+Added: compared to 111% for the three months ended March 31, 2022.
+Added: decrease in entertainment operating segment cost of product sold directly correlates to the decrease in product revenues for the three
+Added: months ended March 31, 2023 compared to March 31, 2022, resulting in cost of product revenue of $1,263,506 for the three
+Added: months ended March 31, 2022, compared to $1,344,336 for the three months ended March 31, 2022.
+Added: Cost of product sold as
+Added: a percentage of product revenues for the entertainment segment was 100% for the three months ended March 31, 2023 as compared to 125% for the three months ended March 31, 2022.
+Added: We recorded $5,409,107 and $5,489,541
+Added: in reserves for obsolete and excess inventories at March 31, 2023 and December 31, 2022, respectively.
+Added: Total raw materials, component
+Added: parts, and work-in-progress were $3,934,946 and $4,512,329 at March 31, 2023 and December 31, 2022, respectively, a decrease of $577,383
+Added: Finished goods balances were $7,395,240 and $7,816,618 at March 31, 2023 and December 31, 2022, respectively, a decrease of $421,378
+Added: (5%) which was attributable to a decrease in finished goods from our entertainment segment.
+Added: The small decrease in the inventory reserve
+Added: is primarily due to the reduction in finished goods and movement of excess inventory, offset by the increase in reserve at the entertainment
+Added: We believe the reserves are appropriate given our inventory levels as of March 31, 2023.
of Service Revenue
−Removed: cost of service revenue sold for the nine months ended September 30, 2022, and 2021 was $15,721,210 and $2,419,884, respectively, an
−Removed: increase of $13,301,326 (550%).
−Removed: Overall cost of goods sold for services as a percentage of service revenues for the nine months ended
−Removed: September 30, 2022, and 2021 were 77% and 52%, respectively.
−Removed: Cost of service revenues by operating segment is as follows:
−Removed: Nine months Ended
−Removed: September 30,
−Removed: of Service Revenues:
−Removed: Cycle Management
+Added: Overall cost of service revenue
+Added: sold for the three months ended March 31, 2023, and 2022 was $3,851,298 and $5,533,111, respectively, a decrease of $1,681,813 (30%).
+Added: Overall cost of goods sold for services as a percentage of service revenues for the three months ended March 31, 2023, and 2022 were 73%
+Added: and 70%, respectively.
+Added: Cost of service revenues by operating shipment is as follows:
+Added: Three Months Ended March 31,
Cost of Service Revenues:
−Removed: increase in cost of service revenues for our video solutions segment is commensurate with the increase in service revenues in the nine
−Removed: months ended September 30, 2022 compared to the nine months ended September 30, 2021.
−Removed: Cost of service revenues as a percentage of service
−Removed: revenues for the video solutions segment increased to 41% for the nine months ended September 30, 2022 as compared to 30% for the nine
−Removed: months ended September 30, 2021.
−Removed: increase in revenue cycle management operating segment cost of service revenue is due to the four acquisitions of medical billing companies
−Removed: completed since June 2021.
−Removed: Cost of service revenues as a percentage of service revenues for the revenue cycle management operating segment
−Removed: was 58% for the nine months ended September 30, 2022.
−Removed: increase in ticketing operating segment cost of service revenues is the due to the 2021 acquisition of TicketSmarter, resulting in an
−Removed: increase to cost of service revenue of $11,360,849 for the nine months ended September 30, 2022, compared to $1,438,237 for the nine
−Removed: months ended September 30, 2021.
−Removed: Cost of service revenues as a percentage of service revenues for the ticketing segment was 92% for the
−Removed: nine months ended September 30, 2022.
−Removed: gross profit for the nine months ended September 30, 2022 and 2021 was $4,254,198 and $3,473,254, respectively, an increase of $780,944
−Removed: Gross profit by operating segment was as follows:
−Removed: Nine months Ended
−Removed: September 30,
−Removed: Cycle Management
−Removed: overall increase is attributable to the large overall increase in revenues for the nine months ended September 30, 2022 and an increase
−Removed: in the overall cost of sales as a percentage of overall revenues to 85% for the nine months ended September 30, 2022 from 64% for the
−Removed: nine months ended September 30, 2021.
−Removed: Our goal is to improve our margins over the longer term based on the expected margins generated
−Removed: by our new recent revenue cycle management and ticketing operating segments together with our video solutions operating segment and its
−Removed: expected margins from our EVO-HD, DVM-800, VuLink, FirstVu Pro, FirstVu II, FirstVu HD, ThermoVu TM , Shield TM disinfectants
−Removed: and our cloud evidence storage and management offering, provided that they gain traction in the marketplace and subject to a normalizing
−Removed: economy in the wake of the COVID-19 pandemic and current inflationary concerns.
−Removed: In addition, if revenues from the video solutions segment
−Removed: increase, we will seek to further improve our margins from this segment through expansion and increased efficiency utilizing fixed manufacturing
−Removed: overhead components.
−Removed: We plan to continue our initiative to more efficient management of our supply chain through outsourcing production,
−Removed: quantity purchases and more effective purchasing practices.
+Added: Video Solutions
+Added: Revenue Cycle Management
+Added: Entertainment
+Added: Total Cost of Service Revenues
+Added: increase in cost of service revenues for our video solutions segment is commensurate with the increase in service revenues in the three
+Added: months ended March 31, 2023 compared to the three months ended March 31, 2022.
+Added: Cost of service revenues as a percentage of service revenues
+Added: for the video solutions segment increased to 46% for the three months ended March 31, 2023 as compared to 39% for the three months ended
+Added: March 31, 2022.
+Added: of service revenues as a percentage of service revenues for the revenue cycle management operating segment was 56% for the three months
+Added: ended March 31, 2023 as compared to 63% for the three months ended March 31, 2022.
+Added: decrease in entertainment operating segment cost of service revenues is commensurate with the decrease in service revenues in the three
+Added: months ended March 31, 2023, compared to the three months ended March 31, 2022.
+Added: Cost of service revenues as a percentage of service revenues
+Added: for the entertainment segment was 91% for the three months ended March 31, 2023 as compared to 77% for the three months ended March 31,
+Added: Overall gross profit for the three
+Added: months ended March 31, 2022 and 2021 was $1,544,792 and $1,939,619, respectively, a decrease of $394,827 (20%).
+Added: Gross profit by operating
+Added: segment was as follows:
+Added: Months Ended March 31,
+Added: Gross Profit:
+Added: Video Solutions
+Added: Revenue Cycle Management
+Added: Entertainment
+Added: Total Gross Profit
+Added: overall decrease is attributable to the decrease in revenues for the three months ended March 31, 2023 and a decrease in the overall
+Added: cost of sales as a percentage of overall revenues to 80% for the three months ended March 31, 2023 from 81% for the three months ended
+Added: March 31, 2022.
+Added: Our goal is to improve our margins over the longer term based on the expected margins generated by our new recent revenue
+Added: cycle management and entertainment operating segments together with our video solutions operating segment and its expected margins from
+Added: our EVO-HD, DVM-800, VuLink, FirstVu Pro, FirstVu II, Shield TM disinfectants and our cloud evidence storage and management
+Added: offering, provided that they gain traction in the marketplace.
+Added: In addition, if revenues from the video solutions segment increase, we
+Added: will seek to further improve our margins from this segment through expansion and increased efficiency utilizing fixed manufacturing overhead
+Added: We plan to continue our initiative to more efficient management of our supply chain through outsourcing production, quantity
+Added: purchases and more effective purchasing practices.
General and Administrative Expenses
−Removed: general and administrative expenses were $24,285,808 and $12,554,807 for the nine months ended September 30, 2022 and 2021, respectively,
−Removed: an increase of $11,731,001 (93%).
−Removed: The increase was primarily attributable to the recent acquisitions completed in the third quarter of
−Removed: Our selling, general and administrative expenses as a percentage of sales decreased to 86% for the nine months ended September
−Removed: 30, 2022 compared to 130% in the same period in 2021.
−Removed: The significant components of selling, general and administrative expenses are
−Removed: Nine months ended
−Removed: September 30,
+Added: Selling, general and administrative
+Added: expenses were $7,717,598 and $8,742,957 for the three months ended March 31, 2023 and 2022, respectively, a decrease of $1,025,359 (12%).
+Added: The decrease was primarily attributable to the reduction in new sponsorships being entered into by the Company.
+Added: Our selling, general and
+Added: administrative expenses as a percentage of sales increased to 100% for the three months ended March 31, 2023 compared to 85% in the same
+Added: period in 2022.
+Added: The significant components of selling, general and administrative expenses are as follows:
+Added: Three months ended March 31,
Research and development expense
1 unchanged sentence
General and administrative expense
−Removed: and development expense.
−Removed: We continue to focus on bringing new products to market, including updates and improvements to current
−Removed: Our research and development expenses totaled $1,654,395 and $1,402,185 for the nine months ended September 30, 2022 and 2021,
−Removed: respectively, an increase of $252,210 (18%).
−Removed: Most of our engineers are dedicated to research and development activities for new products,
−Removed: primarily the new generation of body-worn cameras, EVO-HD and non-mirror based DVM-250 that can be located in multiple places in a vehicle.
−Removed: We expect our research and development activities will continue to trend higher in future quarters as we continue to expand our product
−Removed: offerings based on our new body-worn camera and EVO-HD product platform and as we outsource more development projects.
−Removed: We consider our
−Removed: research and development capabilities and new product focus to be a competitive advantage and intend to continue to invest in this area
−Removed: on a prudent basis and consistent with our financial resources.
−Removed: advertising and promotional expenses.
−Removed: Selling, advertising and promotional expense totaled $7,375,364 and $2,978,620 for the
−Removed: nine months ended September 30, 2022 and 2021, respectively, an increase of $4,396,744 (148%).
−Removed: Promotional and advertising expenses represent
−Removed: the primary component of these costs and totaled $6,119,294 during the nine months ended September 30, 2022, compared to $1,677,455 during
−Removed: the nine months ended September 30, 2021, an increase of $4,441,839 (265%).
−Removed: The increase is primarily attributable to the 2022 sponsorship
−Removed: of NASCAR and IndyCar.
−Removed: Additionally, TicketSmarter remains in sponsorship and advertising.
−Removed: TicketSmarter accounted for $3,335,723 of
−Removed: the total promotional and advertising expense for the nine months ended September 30, 2022.
−Removed: and administrative expense .
−Removed: General and administrative expenses totaled $15,256,049 and $8,174,002 for the nine months ended
−Removed: September 30, 2022 and 2021, respectively, an increase of $7,082,047 (87%).
−Removed: The increase in general and administrative expenses in the
−Removed: nine months ended September 30, 2022 compared to the same period in 2021 is primarily attributable to an increase in administrative salaries,
−Removed: as payroll continues to increase with the new acquisition completed by the Company’s healthcare venture during the first half of
−Removed: General and administrative expense also increased due to a substantial increase in depreciation and amortization, rent expenses,
−Removed: and legal and professional expenses for the nine months ended September 30, 2022 compared to the same period in 2021, as a result of
−Removed: the numerous acquisitions completed by the Company that were not relevant to the same period in 2021.
−Removed: the reasons stated above, our operating loss was $20,031,610 and $9,081,553 for the nine months ended September 30, 2022 and 2021, respectively,
−Removed: a decrease of $10,950,057 (121%).
−Removed: Operating loss as a percentage of revenues improved to 71% in the nine months ended September 30, 2022
−Removed: from 94% in the same period in 2021.
−Removed: income decreased to $116,928 for the nine months ended September 30, 2022, from $222,497 in the same period of 2021, which reflects our
−Removed: change in cash and cash equivalent levels in the third quarter of 2022 compared to the third quarter of 2021.
−Removed: The Company held significant
−Removed: cash and cash equivalents throughout the third quarter of 2021, allowing a full nine months of interest income due to the two completed
−Removed: registered direct offerings in the first quarter of 2021 which yielded net proceeds of approximately $66.4 million.
−Removed: We incurred interest expense of
−Removed: $39,766 and $8,466 during the nine months ended September 30, 2022 and 2021, respectively.
−Removed: The increase is attributable to the contingent
−Removed: earn-out notes associated with the four Nobility Healthcare acquisitions, currently at a total balance of $1,091,821 for the four notes,
−Removed: with interest rates of 3.00% per annum.
+Added: Research and development
+Added: We continue to focus on bringing new products to market, including updates and improvements to current products.
+Added: research and development expenses totaled $934,939 and $498,000 for the three months ended March 31, 2023 and 2022, respectively, an increase
+Added: of $436,939 (88%).
+Added: Most of our engineers are dedicated to research and development activities for new products, primarily the new generation
+Added: of body-worn cameras, EVO-HD and EVO Fleet that can be located in multiple places in a vehicle.
+Added: We expect our research and development
+Added: activities will continue to trend higher in future quarters as we continue to expand our product offerings based on our new body-worn
+Added: camera and EVO-HD product platform and as we outsource more development projects.
+Added: We consider our research and development capabilities
+Added: and new product focus to be a competitive advantage and intend to continue to invest in this area on a prudent basis and consistent with
+Added: our financial resources.
+Added: Selling, advertising and
+Added: promotional expenses.
+Added: Selling, advertising and promotional expense totaled $1,847,489 and $2,779,404 for the three months ended
+Added: March 31, 2023 and 2022, respectively, a decrease of $931,915 (34%).
+Added: Promotional and advertising expenses represent the primary component
+Added: of these costs and totaled $1,462,541 during the three months ended March 31, 2023, compared to $2,389,063 during the three months ended
+Added: March 31, 2022, a decrease of $926,522 (39%).
+Added: The decrease is primarily attributable to the reduction in new sponsorships being entered
+Added: into by the Company.
+Added: Additionally, TicketSmarter remains active in sponsorship and advertising, as it continues to build its brand and
+Added: gain recognition.
+Added: General and administrative
+Added: General and administrative expenses totaled $4,935,170 and $5,465,553 for the three months ended March 31, 2023 and 2022,
+Added: respectively, a decrease of $530,383 (10%).
+Added: The decrease in general and administrative expenses in the three months ended March 31, 2023
+Added: compared to the same period in 2022 is primarily attributable to a decrease in administrative salaries, as payroll begins to adjust from
+Added: the new acquisitions completed by the Company.
+Added: General and administrative expenses also decreased due to a decline in rent expenses, and
+Added: legal and professional expenses for the three months ended March 31, 2023 compared to the same period in 2022.
+Added: For the reasons stated above,
+Added: our operating loss was $6,172,806 and $6,803,338 for the three months ended March 31, 2023 and 2022, respectively, a decrease of $630,532
+Added: Operating loss as a percentage of revenues increased to 80% in the three months ended March 31, 2023 from 66% in the same period
+Added: income decreased to $15,477 for the three months ended March 31, 2023, from $71,362 in the same period of 2022, which reflects our change
+Added: in cash and cash equivalent levels in the first quarter of 2023 compared to the first quarter of 2022.
+Added: The Company held significant cash
+Added: and cash equivalents throughout the first quarter of 2022, allowing a full three months of interest income due to the two completed registered
+Added: direct offerings in the first quarter of 2021 which yielded net proceeds of approximately $66.4 million.
+Added: incurred interest expenses of $5,664 and $17,009 during the three months ended March 31, 2023 and 2022, respectively.
+Added: The decrease is
+Added: attributable to a reduction in the contingent earn-out notes associated with the four Nobility Healthcare acquisitions, currently at
+Added: a total balance of $499,029 for the four notes, with interest rates of 3.00% per annum.
in Fair Value of Short-Term Investments
−Removed: recognized a loss on change in fair value of short-term investments totaling $84,818 and $28,210 during the nine months ended September
+Added: recognized a loss on change in fair value of short-term investments totaling $-0- and $84,818 during the three months ended March 31,
2023 and 2022, respectively.
−Removed: Such short-term investments are included in cash and cash equivalents as they contain original maturities
+Added: Such short-term investments were included in cash and cash equivalents as they contain original maturities
of ninety (90) days or less.
in Fair Value of Contingent Consideration Promissory Notes
−Removed: The Company recognized a gain
−Removed: on the change in fair value of contingent consideration promissory notes of $347,169 and $-0- during the nine months ended September 30,
−Removed: 2022 and 2021, respectively.
−Removed: This is in connection with the four acquisitions made by our revenue cycle management segment.
+Added: Company recognized a gain on the change in fair value of contingent consideration promissory notes of $158,021 compared to a loss of
+Added: $56,050 during the three months ended March 31, 2023 and 2022, respectively.
+Added: This is in connection with the four acquisitions made by
+Added: our revenue cycle management segment.
in Fair Value of Derivative Liabilities
7 unchanged sentences
derivative liabilities.
−Removed: The change in fair value of the warrant derivative liabilities from December 31, 2021, to September 30, 2022,
−Removed: totaled $6,726,638 which was recognized as a gain in the third quarter of 2022.
−Removed: The Company determined the fair value of such warrants
−Removed: as of December 31, 2021, and as of August 23, 2022, to be $14,846,932 and $0, respectively.
−Removed: on Extinguishment of Warrant Derivative Liabilities
−Removed: The Company recognized a gain on the change in fair value of contingent consideration promissory
−Removed: notes of $3,624,794 and $-0- during the nine months ended September 30, 2022 and 2021, respectively.
−Removed: This is in connection with the Warrant
−Removed: Exchange Agreement executed by the Company on August 23, 2022.
−Removed: Income/(Loss)
+Added: There was no change in fair value of the warrant derivative liabilities from December 31, 2022 to March 31, 2023,
+Added: and the change in fair value of the warrant derivative liabilities from December 31, 2021, to March 31, 2022, totaled $148,171 which
+Added: was recognized as a gain in the first quarter of 2022.
+Added: The Company determined the fair value of such warrants as of December 31, 2022,
+Added: and as of March 31, 2023, to be $-0- and $-0-, respectively.
before Income Tax Benefit
As a result of the above results
−Removed: of operations, we reported an income/(loss) before income tax benefit of ($9,299,498) and $24,388,307 for the nine months ended September
−Removed: 30, 2022 and 2021, respectively, a decrease of $33,687,805 (138.1%).
−Removed: did not record an income tax expense related to our income for the nine months ended September 30, 2022 due to our overall net operating
+Added: of operations, we reported a loss before income tax benefit of $5,979,579 and $6,698,242 for the three months ended March 31, 2023 and
+Added: 2022, respectively, a decrease of $718,663 (11%).
+Added: did not record an income tax expense related to our income for the three months ended March 31, 2023 due to our overall net operating
loss carryforwards available.
We have further determined to continue providing a full valuation reserve on our net deferred tax assets
−Removed: as of September 30, 2022.
+Added: as of March 31, 2023.
We had approximately $113.3 million of net operating loss carryforwards and $1.8 million of research and development
−Removed: tax credit carryforwards as of September 30, 2022 available to offset future net taxable income.
−Removed: Income/(Loss)
+Added: tax credit carryforwards as of March 31, 2023 available to offset future net taxable income.
As a result of the above results
−Removed: of operations, we reported a net income/(loss) of $(9,299,498) and $24,388,307 for the nine months ended September 30, 2022 and 2021,
−Removed: respectively, a decrease of $33,687,805 (138.1%).
−Removed: Income Attributable to Noncontrolling Interests of Consolidated Subsidiary
−Removed: The Company owns a 51% equity
−Removed: interest in its consolidated subsidiary, Nobility Healthcare.
−Removed: As a result, the noncontrolling shareholders or minority interest is allocated
−Removed: 49% of the income of Nobility Healthcare which is reflected in the statement of income as “net income attributable to noncontrolling
−Removed: interests of consolidated subsidiary”.
−Removed: We reported net income attributable to noncontrolling interests of consolidated subsidiary
−Removed: of $268,636 and net loss of $19,863 for the nine months ended September 30, 2022 and 2021, respectively.
−Removed: Income/(Loss) Attributable to Common Stockholders
+Added: of operations, we reported a net loss of $5,979,579 and $6,698,242 for the three months ended March 31, 2023 and 2022, respectively, a
+Added: decrease of $718,663 (11%).
+Added: Income/(Loss) Attributable to Noncontrolling Interests of Consolidated Subsidiary
+Added: Company owns a 51% equity interest in its consolidated subsidiary, Nobility Healthcare.
+Added: As a result, the noncontrolling shareholders
+Added: or minority interest is allocated 49% of the income/(loss) of Nobility Healthcare which is reflected in the statement of income (loss)
+Added: as “net income (loss) attributable to noncontrolling interests of consolidated subsidiary”.
+Added: We reported net income/(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.
+Added: Loss Attributable to Common Stockholders
As a result of the above, we reported
−Removed: a net income/(loss) attributable to common stockholders of ($9,568,134) and $24,408,170 for the years nine months September 30, 2022 and
−Removed: 2021, respectively, a decrease of $33,976,304 (139.2%).
−Removed: and Diluted Income/(Loss) per Share
−Removed: basic and diluted loss per share was ($0.19) and $0.49 for the nine months ended September 30, 2022 and 2021, respectively.
−Removed: per share is based upon the weighted average number of common shares outstanding during the period.
−Removed: For the nine months ended September
−Removed: 30, 2022 and 2021, all shares issuable upon conversion of convertible debt and the exercise of outstanding stock options and warrants
−Removed: were antidilutive, and, therefore, not included in the computation of diluted loss per share.
+Added: a net loss attributable to common stockholders of $6,105,818 and $6,600,148 for the years three months March 31, 2023 and 2022, respectively,
+Added: a decrease of $494,330 (7%).
+Added: and Diluted Loss per Share
+Added: basic and diluted loss per share was $2.22 and $2.59 for the three months ended March 31, 2023 and 2022, respectively.
+Added: Basic loss per
+Added: share is based upon the weighted average number of common shares outstanding during the period.
+Added: For the three months ended March 31,
+Added: 2023 and 2022, all shares issuable upon conversion of convertible debt and the exercise of outstanding stock options and warrants were
+Added: antidilutive, and, therefore, not included in the computation of diluted loss per share.
and Capital Resources
1 unchanged sentence
We have experienced net losses and cash outflows from operating activities since inception.
−Removed: Based upon our
−Removed: current operating forecast, we anticipate that we will need to restore positive operating cash flows and/or raise additional capital
−Removed: in the short-term to fund operations, meet our customary payment obligations and otherwise execute our business plan over the next
−Removed: We are continuously in discussions to raise additional capital, which may include a variety of equity and debt
−Removed: however, there can be no assurance that our capital raising initiatives will be successful.
−Removed: Our recurring losses and
−Removed: level of cash used in operations, along with uncertainties concerning our ability to raise additional capital, raise substantial
−Removed: doubt about our ability to continue as a going concern.
+Added: Based upon our current
+Added: operating forecast, we anticipate that we will need to restore positive operating cash flows and/or raise additional capital in the short-term
+Added: to fund operations, meet our customary payment obligations and otherwise execute our business plan over the next 12 months.
+Added: We are continuously
+Added: in discussions to raise additional capital, which may include a variety of equity and debt instruments;
+Added: however, there can be no assurance
+Added: that our capital raising initiatives will be successful.
+Added: Our recurring losses and level of cash used in operations, along with uncertainties
+Added: concerning our ability to raise additional capital, raise substantial doubt about our ability to continue as a going concern.
cash equivalents:
−Removed: As of September 30, 2022, we had cash and cash equivalents with an aggregate balance of $6,295,391, a decrease
−Removed: from a balance of $32,007,792 at December 31, 2021.
+Added: As of March 31, 2023, we had cash and cash equivalents with an aggregate balance of $2,859,723, a decrease from
+Added: a balance of $3,532,199 at December 31, 2022.
Summarized immediately below and discussed in more detail in the subsequent subsections
−Removed: are the main elements of the $25,712,401 net decrease in cash during the nine months ended September 30, 2022:
+Added: are the main elements of the $672,476 net decrease in cash during the three months ended March 31, 2023:
of net cash used in operating activities.
−Removed: Net cash used in operating
−Removed: activities was $17,797,992 and $12,230,781 for the nine months ended September 30, 2022 and 2021, respectively, an increase of $5,567,211.
−Removed: The decrease is attributable to the net loss incurred for the first nine months of 2022, the non-cash gain attributable to the change
−Removed: in value of the warrant derivative liability, and the usage of cash to increase accounts receivable, prepaid expenses, and other operating
−Removed: assets during the nine months ended September 30, 2022 compared to the same period in 2021.
+Added: Net cash used in operating activities was $1,216,876 and $6,055,672 for the three months
+Added: ended March 31, 2023 and 2022, respectively, a decrease of $4,838,796.
+Added: The improvement is attributable to the non-cash gain attributable
+Added: to the change in value of the warrant derivative liability no longer being applicable to 2023, as well as the decline in the usage
+Added: of cash to increase accounts receivable, prepaid expenses, and other operating assets during the three months ended March 31, 2023
+Added: compared to the same period in 2022.
of net cash used in investing activities.
−Removed: Cash used in investing activities was $3,488,972 and $17,958,520 for the nine months ended
−Removed: September 30, 2022 and 2021, respectively.
−Removed: During the nine months ended September 30, 2022, we made capital expenditures for:
−Removed: building improvements of the newly purchased office and warehouse building, and transportation assets;
−Removed: (ii) patent applications on
−Removed: our proprietary technology utilized in our new products and included in intangible assets;
−Removed: and (iii) the closing of a business and
−Removed: asset acquisition.
−Removed: of net cash used in financing activities.
−Removed: Cash used in financing activities was $4,425,437 and cash provided by financing activities
−Removed: was $66,570,600 for the nine months ended September 30, 2022 and 2021, respectively.
−Removed: During the first nine months of 2022, the Company
−Removed: repurchased its common stock on the open market pursuant to the stock repurchase plan, and made principal payments on contingent
−Removed: consideration promissory notes.
−Removed: During 2021, we raised substantial funds through the completion of two registered direct offerings
−Removed: of our common stock.
−Removed: had $6,295,391 of cash and cash equivalents and net positive working capital $20,745,139 as of September 30, 2022.
−Removed: Accounts receivable
−Removed: and other receivables balances represented $8,192,899 of our net working capital at September 30, 2022.
−Removed: We believe we will be able to
−Removed: collect our outstanding receivables on a timely basis and reduce the overall level during the balance of 2022, which could provide positive
−Removed: cash flow to support our operations during 2022.
−Removed: Inventory represents $10,963,916 of our net working capital at September 30, 2022, and
−Removed: finished goods represented $9,769,951 of total inventory at September 30, 2022.
−Removed: We are actively managing the level of inventory and our
−Removed: goal is to reduce such level during the balance of 2022 by our sales activities, the increase of which should provide additional cash
−Removed: flow to help support our operations during 2022.
+Added: Cash used in investing activities was $70,645 and $3,195,346 for the three months ended
+Added: March 31, 2023 and 2022, respectively.
+Added: During the three months ended March 31, 2023, we made capital expenditures for:
+Added: improvements of the newly purchased office and warehouse building;
+Added: and (ii) patent applications on our proprietary technology utilized
+Added: in our new products and included in intangible assets.
+Added: $615,045 of net cash provided by financing activities.
+Added: Cash provided by
+Added: (used in) financing activities was $615,045 and ($2,195,658) for the three months ended March 31, 2023 and 2022, respectively.
+Added: the first three months of 2023, we most notably made principal payments on contingent consideration promissory notes, received a Commercial
+Added: Extension of Credit for our Entertainment Segment and made principal payments on that extension of credit.
+Added: During the first three months
+Added: of 2022 the Company repurchased its common stock on the open market pursuant to the stock repurchase plan, as well as principal payments
+Added: on contingent consideration promissory notes.
+Added: had $2,859,723 of cash and cash equivalents and net positive working capital $3,937,426 as of March 31, 2023.
+Added: Accounts receivable and
+Added: other receivables balances represented $4,791,301 of our net working capital at March 31, 2023.
+Added: We intend to collect our outstanding
+Added: receivables on a timely basis and reduce the overall level during 2023, which would help to provide positive cash flow to support our
+Added: operations during 2023.
+Added: Inventory represents $5,921,079 of our net working capital at March 31, 2023.
+Added: We are actively managing the level
+Added: of inventory and our goal is to reduce such level during the balance of 2023 by our sales activities, the increase of which should provide
+Added: additional cash flow to help support our operations during 2023.
Expenditures:
−Removed: had the following material commitments for capital expenditures at September 30, 2022:
−Removed: Repurchase Program - On December 6, 2021, the board of directors of the Company authorized the repurchase of up to $10.0 million
−Removed: of the Company’s outstanding common stock under the specified terms of a share repurchase program (the “Program”).
−Removed: During the nine months ended September 30, 2022, the Company repurchased 3,725,986 shares of its common stock for $4,026,523, in accordance
−Removed: with the Program.
−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.
−Removed: Lease commitments.
−Removed: 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: The following sets forth the operating lease right of use assets and liabilities as of September 30, 2022:
−Removed: following sets forth the operating lease right of use assets and liabilities as of September 30, 2022:
+Added: had the following material commitments for capital expenditures at March 31, 2023:
+Added: The following sets forth the operating lease right of use assets and liabilities as of March 31, 2023:
+Added: following sets forth the operating lease right of use assets and liabilities as of March 31, 2023:
Operating lease right of use assets
2 unchanged sentences
Total operating lease obligations
+Added: components of lease expense were as follows for the three months ended March 31, 2023:
+Added: Selling, general and administrative expenses
are the minimum lease payments for each year and in total:
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
obligations – Outstanding debt obligations comprises the following:
−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: September 30,
−Removed: 2022 (October 1, 2022 to December 31, 2022)
+Added: obligations mature as follows as of March 31, 2023:
+Added: 2023 (April 1, 2023 to December 31, 2023)
2028 and thereafter
14 unchanged sentences
for Income Taxes.
+Added: Preferred Stock.
Recognition / Allowances for Doubtful Accounts.
35 unchanged sentences
These service fees are reported as revenue monthly upon completion of our performance obligation to provide the agreed upon services.
−Removed: for our ticketing segment is recorded on a gross or net basis based on management’s assessment of whether we are acting as a principal
−Removed: or agent in the transaction.
−Removed: The determination is based upon the evaluation of control over the event ticket, including the right to
−Removed: sell the ticket, prior to its transfer to the ticket buyer.
+Added: for our entertainment segment is recorded on a gross or net basis based on management’s assessment of whether we are acting as
+Added: a principal or agent in the transaction.
+Added: The determination is based upon the evaluation of control over the event ticket, including the
+Added: right to sell the ticket, prior to its transfer to the ticket buyer.
sell our tickets held in inventory, which consists of one performance obligation, being to transfer control of an event ticket to the
7 unchanged sentences
Revenues derived from this marketplace
−Removed: primarily consist of service fees from ticketing operations, and consists of one primary performance obligation, which is facilitating
+Added: primarily consist of service fees from entertainment operations, and consists of one primary performance obligation, which is facilitating
the transaction between the buyer and seller, being satisfied at the time the order has been confirmed.
2 unchanged sentences
Revenue is recognized on a net basis, net of the amount due to the seller
−Removed: when an order is confirmed.
−Removed: The seller is then obligated to deliver the tickets to the buyer per the seller’s listing.
+Added: when an order is confirmed, the seller is then obligated to deliver the tickets to the buyer per the seller’s listing.
is due at the time of sale.
11 unchanged sentences
of $248.0 million since we commenced deliveries during 2006.
−Removed: our ticketing segment, our customers are mainly online visitors that pay at the time of the transaction, and we collect the service fees
−Removed: charged with the transaction, thus leading to minimal risk for uncollectible accounts, to which we then consider a specific reserve for
−Removed: bad debts based on their individual circumstances.
+Added: our entertainment segment, our customers are mainly online visitors that pay at the time of the transaction, and we collect the service
+Added: fees charged with the transaction.
+Added: Thus, leading to minimal risk for uncollectible accounts, to which we then consider a specific reserve
+Added: for bad debts based on their individual circumstances.
As we continue to learn more about the collectability related to this recent acquisition,
14 unchanged sentences
In addition, we adjust the carrying value of inventory if the current market value of that inventory is below its cost.
−Removed: consisted of the following at September 30, 2022 and December 31, 2021:
−Removed: September 30,
+Added: consisted of the following at March 31, 2023 and December 31, 2022:
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
−Removed: Reserve for excess and obsolete inventory – ticketing segment
+Added: Reserve for excess and obsolete inventory – entertainment segment
Total inventories
2 unchanged sentences
to changing technology and customer requirements.
−Removed: As reflected above, our inventory reserves represented 25.6% of the gross inventory
−Removed: balance at September 30, 2022, compared to 28.8% of the gross inventory balance at December 31, 2021.
−Removed: We had $3,771,424 and $3,915,089
−Removed: in reserves for obsolete and excess inventories at September 30, 2022 and December 31, 2021, respectively.
−Removed: Total raw materials and component
−Removed: parts were $4,960,740 and $3,062,046 at September 30, 2022 and December 31, 2021, respectively, an increase of $1,898,694 (62.0%).
−Removed: goods balances were $9,769,951 and $10,512,579 at September 30, 2022 and December 31, 2021, respectively, a decrease of $742,628 (7.1%).
−Removed: The decrease in finished goods was primarily attributable to a reduction in ticketing inventory of $403,539 at September 30, 2022 compared
−Removed: to December 31, 2021.
−Removed: The slight decrease in the inventory reserve is primarily due to the reduction in finished goods that had a reserve
−Removed: placed on them prior to sale.
−Removed: The remaining reserve for inventory obsolescence is generally provided for the level of component parts
−Removed: of the older versions of our printed circuit boards and the phase out of our DVM-750, DVM-500 Plus and LaserAlly legacy products.
−Removed: Additionally,
−Removed: the Company determined a reasonable reserve for inventory held at the ticket operating segment, in which some inventory items sell below
−Removed: cost or go unsold, thus having to be fully written-off following the event date.
−Removed: We believe the reserves are appropriate given our inventory
−Removed: levels at September 30, 2022.
−Removed: actual future demand or market conditions are less favorable than those projected by management or there are significant engineering
−Removed: changes to our products that are not anticipated and appropriately managed, additional inventory write-downs may be required in excess
−Removed: of the inventory reserves already established.
+Added: As reflected above, our inventory reserves represented 48% of the gross inventory balance
+Added: at March 31, 2023, compared to 45% of the gross inventory balance at December 31, 2022.
+Added: We had $5,409,107 and $5,489,541 in reserves for
+Added: obsolete and excess inventories at March 31, 2023 and December 31, 2022, respectively.
+Added: Total raw materials, component parts, and work-in-process
+Added: were $3,934,946 and $4,512,329 at March 31, 2023 and December 31, 2022, respectively, a decrease of $577,383 (13%).
+Added: Finished goods balances
+Added: were $7,395,240 and $7,816,618 at March 31, 2023 and December 31, 2022, respectively, a decrease of $421,378 (5%).
+Added: The small decrease
+Added: in the inventory reserve is primarily due to the reduction in finished goods and movement of excess inventory.
+Added: Additionally, the Company
+Added: determined a reasonable reserve for inventory held at the ticket operating segment, in which some inventory items sell below cost or go
+Added: unsold, thus having to be fully written-off following the event date.
+Added: We believe the reserves are appropriate given our inventory levels
+Added: as of March 31, 2023.
+Added: actual future demand or market conditions are less favorable than those projected by management or significant engineering changes to
+Added: our products that are not anticipated and appropriately managed, additional inventory write-downs may be required in excess of the inventory
+Added: reserves already established.
and other intangible assets.
67 unchanged sentences
quality and minimize claims.
−Removed: Our warranty reserves were decreased to $10,040 as of September 30, 2022 compared to $13,742 as of December
−Removed: 31, 2021 as we began to slow our warranty exposures through the roll-off of DVM-750 and DVM-800 units from warranty coverage.
−Removed: warranty exposure on the DVM-800 and DVM-250plus are the responsibility of the contract manufacturers which reduced our overall warranty
−Removed: exposure as these are very popular products in our line.
−Removed: There is a risk that we will have higher warranty claim frequency rates and
−Removed: average cost of claims than our history has indicated on our legacy mirror products on our new products for which we have limited experience.
−Removed: Actual experience could differ from the amounts estimated requiring adjustments to these liabilities in future periods.
−Removed: derivative liabilities.
−Removed: On January 14, 2021 and February 1, 2021, the Company issued warrants to purchase a total of 42,550,000
−Removed: shares of Common Stock.
−Removed: The warrant terms provide for net cash settlement outside the control of the Company under certain circumstances
−Removed: in the event of tender offers.
−Removed: As such, the Company is required to treat these warrants as derivative liabilities which are valued at
−Removed: their estimated fair value at their issuance date and at each reporting date with any subsequent changes reported in the consolidated
−Removed: statements of operations as the change in fair value of warrant derivative liabilities.
−Removed: Furthermore, the Company revalues the fair value
−Removed: of warrant derivative liability as of the date the warrant is exercised with the resulting warrant derivative liability transitioned
−Removed: On August 23, 2022, the Company
−Removed: entered into a Warrant Exchange Agreement (the “Warrant Exchange Agreements”) with each of the Investors, pursuant to which
−Removed: the Company agreed to issue to the Investors an aggregate of 6,075,000 shares of Common Stock in exchange for the cancellation by the
−Removed: Investors of the January Warrants, the Exchange Warrants and the Replacement Originals Warrants.
−Removed: On the date of the exchange, the Company
−Removed: calculated the fair value of the issuance of common shares pursuant to the Warrant Exchange Agreements, attributing that value to common
−Removed: stock and additional paid in capital.
−Removed: The remaining value of the warrant derivative liability was attributed to an income from change
−Removed: in fair market value of warrant derivative liabilities and gain on extinguishment of warrant derivative liabilities in the consolidated
−Removed: statement of operations.
−Removed: On the date of the Warrant Exchange Agreement, the fair value of the warrant derivative liability was $8.1 million,
−Removed: compared to $9.3 million at June 30, 2022, resulting in income from change in fair market value of warrant derivative liabilities of $1.2
−Removed: million during the three months ended September 30, 2022.
−Removed: Further, the value of the issued shares of Common Stock was $4.5 million, applied
−Removed: to additional paid in capital, resulting in a gain on the extinguishment of warrant derivative liabilities of $3.6 million during the
−Removed: three months ended September 30, 2022.
−Removed: The Company has utilized the following assumptions in its Black-Scholes option valuation model
−Removed: to calculate the estimated fair value of the warrant derivative liabilities as of their date of issuance and as of August 23, 2022:
−Removed: Issuance date assumptions
−Removed: August 23, 2022 assumptions
−Removed: Volatility - range
−Removed: 106.6 – 166.6
−Removed: Risk-free rate
−Removed: Remaining contractual term
−Removed: 0.01 – 5 years
−Removed: 3.4 – 4.1 years
−Removed: Exercise price
−Removed: Common stock issuable under the warrants
+Added: Our warranty reserves were increased to $19,261 as of March 31, 2023 compared to $15,694 as of December
+Added: 31, 2022 due to newer products gaining a long history of claims to consider, which was slightly offset as we begin to slow our warranty
+Added: exposures through the roll-off of DVM-750 and DVM-800 units from warranty coverage.
+Added: Standard warranty exposure on the DVM-800 and DVM-250plus
+Added: are the responsibility of the contract manufacturers which reduced our overall warranty exposure as these are very popular products in
+Added: There is a risk that we will have higher warranty claim frequency rates and average cost of claims than our history has indicated
+Added: on our legacy mirror products on our new products for which we have limited experience.
+Added: Actual experience could differ from the amounts
+Added: estimated requiring adjustments to these liabilities in future periods.
Compensation Expense .
2 unchanged sentences
stock-price volatility assumption is based on historical volatilities of the underlying stock that are obtained from public data sources
−Removed: and there were 25,000 stock options granted during the nine months ended September 30, 2022.
+Added: and there were no stock options granted during the three months ended March 31, 2023.
factors change and we develop different assumptions in future periods, the compensation expense that we record in the future may differ
21 unchanged sentences
all or some portion of the deferred tax asset will not be realized.
−Removed: As of September 30, 2022, we have fully reserved all of our deferred
+Added: As of March 31, 2023, we have fully reserved all of our deferred
Based on a review of our deferred tax assets and recent operating performance, we determined that our valuation allowance
−Removed: should be decreased by $7,615,000 to a balance of $16,980,000 to fully reserve our deferred tax assets at December 31, 2021.
+Added: should be increased by $17,220,000 to a balance of $34,200,000 to fully reserve our deferred tax assets at December 31, 2022.
We determined
−Removed: that it was appropriate to continue to provide a full valuation reserve on our net deferred tax assets as of September 30, 2022, because
+Added: that it was appropriate to continue to provide a full valuation reserve on our net deferred tax assets as of March 31, 2023, because
of the overall net operating loss carryforwards available.
10 unchanged sentences
financial reporting purposes.
−Removed: We have no recorded liability as of September 30, 2022 representing uncertain tax positions.
+Added: We have no recorded liability as of March 31, 2023 representing uncertain tax positions.
have generated substantial deferred income tax assets related to our operations primarily from the charge to compensation expense taken
15 unchanged sentences
and Seasonality
−Removed: inflation in the United States and abroad has increased and become more prominent, inflationary pressures adversely affected all of the
−Removed: Company’s reporting segments’ gross margins during the first nine months of fiscal year 2022, and are expected to persist
−Removed: for the remainder of fiscal year 2022 and beyond.
−Removed: We do not believe that our Video Solutions and Revenue Cycle Management segments business
−Removed: is seasonal in nature;
−Removed: however, the Ticketing Segment is expected to generate higher revenues during the second half of the calendar
−Removed: year than in the first half due to the increased sporting events throughout the country during the second half of the calendar year in
−Removed: comparison to the first half.
+Added: has not materially affected us during the past fiscal year.
+Added: We do not believe that our Video Solutions and Revenue Cycle Management segments
+Added: business is seasonal in nature, however;
+Added: the Entertainment Segment is expected to generate higher revenues during the second half of
+Added: the calendar year than in the first half.
Quantitative and Qualitative Disclosures about Market Risk.
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.