−Removed: and Procedures.
+Added: Controls and Procedures.
Regarding the Effectiveness of Disclosure Controls and Procedures
−Removed: the supervision and with the participation of our management, including our principal executive officer and principal financial
−Removed: officer, we conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures to
−Removed: provide reasonable assurance of achieving the control objectives, as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act.
−Removed: Based on their evaluation as of December 31, 2023, the end of the period covered by this Annual Report on Form 10-K, our principal
−Removed: executive officer and principal financial officer concluded that our disclosure controls and procedures were not effective at a
−Removed: reasonable assurance level to ensure that the information required to be disclosed in reports filed or submitted under the Exchange
−Removed: Act, including this Annual Report on Form 10-K, was recorded, processed, summarized and reported within the time periods specified
−Removed: in the SEC’s rules and forms, and was accumulated and communicated to management, including our principal executive officer
−Removed: and principal financial officer, as appropriate to allow timely decisions regarding required disclosure.
+Added: the supervision and with the participation of our management, including our principal executive officer and principal financial officer,
+Added: we conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures to provide reasonable
+Added: assurance of achieving the control objectives, as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act.
+Added: Based on their evaluation
+Added: as of December 31, 2024, the end of the period covered by this Annual Report on Form 10-K, our principal executive officer and principal
+Added: financial officer concluded that our disclosure controls and procedures were not effective at a reasonable assurance level to ensure
+Added: that the information required to be disclosed in reports filed or submitted under the Exchange Act, including this Annual Report on Form
+Added: 10-K, was recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and was
+Added: accumulated and communicated to management, including our principal executive officer and principal financial officer, as appropriate
+Added: to allow timely decisions regarding required disclosure.
Report on Internal Control Over Financial Reporting
4 unchanged sentences
and procedures that:
−Removed: to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of our assets;
−Removed: reasonable assurance that the transactions are recorded as necessary to permit preparation of financial statements in accordance
−Removed: with generally accepted accounting principles, and that our receipts and expenditures are being made only in accordance with authorizations
−Removed: of our management and directors;
−Removed: reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that
−Removed: could have a material effect on the financial statements.
+Added: Pertain to the maintenance
+Added: of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of our assets;
+Added: Provide reasonable assurance
+Added: that the transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted
+Added: accounting principles, and that our receipts and expenditures are being made only in accordance with authorizations of our management
+Added: and directors;
+Added: Provide reasonable assurance
+Added: regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material
+Added: effect on the financial statements.
internal control systems, no matter how well designed, have inherent limitations.
13 unchanged sentences
control over financial reporting is not effective.
−Removed: Material Weakness
−Removed: In connection
−Removed: with the audit of our consolidated financial statements as of December 31, 2023 and 2022, we identified a material weakness in our internal
−Removed: control over financial reporting related to timely review and detection of potential accounting misstatements, which in the aggregate,
−Removed: constitute a material weakness.
−Removed: Remediation Activities
−Removed: of our plan to remediate this material weakness, we are performing a full review of our internal control procedures.
+Added: In connection with the audit of our consolidated financial statements as
+Added: of December 31, 2024 and 2023, we identified a material weakness in our internal control over financial reporting related to timely review
+Added: and detection of potential accounting misstatements and a lack of segregation of duties, which in the aggregate, constitute a material
+Added: part of our plan to remediate this material weakness, we are performing a full review of our internal control procedures.
We have implemented,
6 unchanged sentences
in Internal Control Over Financial Reporting
−Removed: have completed the process of integrating our recent business acquisition, which was acquired at the beginning of 2022, into our overall
+Added: have completed the process of integrating our recent business acquisition into our overall
internal control over the financial reporting process.
4 unchanged sentences
appropriate design and operating effectiveness.
+Added: Other Information.
of the Company’s directors or officers adopted or terminated a Rule 10b5-1 trading arrangement or a non-Rule 10b5-1 trading arrangement
during the Company’s fiscal quarter ended December 31, 2024.
−Removed: Regarding Foreign Jurisdictions that Prevent Inspections.
−Removed: Executive Officers and Corporate Governance.
−Removed: names of the members of our Board of Directors and certain information about them as of the date of this Annual Report on Form 10-K are
−Removed: set forth below:
+Added: Disclosure Regarding
+Added: Foreign Jurisdictions that Prevent Inspections.
+Added: Directors, Executive
+Added: Officers and Corporate Governance.
+Added: The names of the members of our Board and our executive officers and certain
+Added: information about them as of December 31, 2024 are set forth below:
of Board of Director Member (4)
−Removed: and Chief Executive Officer
+Added: President and Chief Executive Officer
Richie (1)(2)(3)
2 unchanged sentences
Chairman of Audit Committee
+Added: Anderson (1)(2)(3)
+Added: of Executive Officer (4)
+Added: Officer Since
+Added: President, Chief Financial Officer, Treasurer & Secretary
+Added: Operating Officer
of Audit Committee
1 unchanged sentence
of Nominating Committee
−Removed: address of each executive officer and director listed is 14001 Marshall Drive, Lenexa, Kansas 66215.
+Added: The address of each executive officer and director listed is 6366 College
+Added: Blvd., Overland Park, Kansas 66211.
Board has determined that Messrs.
−Removed: Richie, and Daughtery are “independent directors,” as defined by the rules and
−Removed: listing standards of The Nasdaq Stock Market LLC (“Nasdaq”).
−Removed: In making this determination, the Board considered the transactions
−Removed: and relationships disclosed under “Certain Relationships and Related Transactions” below.
−Removed: Ross has served as Chairman and Chief Executive Officer (“CEO”) since September 2005.
−Removed: From March 1992 to June
+Added: Richie, Daughtery and Anderson are “independent directors,” as defined by the rules and
+Added: listing standards of Nasdaq.
+Added: In making this determination, the Board considered the transactions and relationships disclosed under “Certain
+Added: Relationships and Related Transactions” below.
+Added: Information - Directors
+Added: Ross has served as Chairman, President and Chief Executive Officer (“CEO”) since September 2005.
+Added: From March 1992
+Added: to June 2005, Mr.
Ross was the Chairman and President of American Noble Gas, Inc.
−Removed: (formerly known as Infinity Energy Resources, Inc.), a publicly
−Removed: held oil and gas exploration and development company (“AMGAS”) and served as an officer and director of each of AMGAS’s
−Removed: subsidiaries.
−Removed: He resigned from all his positions with AMGAS in June 2005, except Chairman, but was reappointed President in October 2006.
−Removed: From 1991 until March 1992, he founded and served as President of Midwest Financial, a financial services corporation involved in mergers,
−Removed: acquisitions, and financing for corporations in the Midwest.
−Removed: From 1990 to 1991, Mr.
−Removed: Ross was employed by Duggan Securities, Inc., an
−Removed: investment banking firm in Lenexa, Kansas, where he primarily worked in corporate finance.
−Removed: From 1989 to 1990, he was employed by Stifel,
−Removed: Nicolaus & Co., a member of the New York Stock Exchange, where he was an investment executive.
+Added: (formerly known as Infinity Energy Resources, Inc.),
+Added: a publicly held oil and gas exploration and development company (“AMGAS”) and served as an officer and director of each of
+Added: AMGAS’s subsidiaries.
+Added: He resigned from all his positions with AMGAS in June 2005, except Chairman, but was reappointed President
+Added: in October 2006.
+Added: From 1991 until March 1992, he founded and served as President of Midwest Financial, a financial services corporation
+Added: involved in mergers, acquisitions, and financing for corporations in the Midwest.
From 1990 to 1991, Mr.
−Removed: Ross was self-employed
−Removed: as a business consultant.
+Added: Ross was employed by Duggan
+Added: Securities, Inc., an investment banking firm in Lenexa, Kansas, where he primarily worked in corporate finance.
+Added: From 1989 to 1990, he
+Added: was employed by Stifel, Nicolaus & Co., a member of the New York Stock Exchange, where he was an investment executive.
+Added: Ross was self-employed as a business consultant.
From 1985 to 1987, Mr.
−Removed: Ross was President and founder of Kansas Microwave, Inc., which developed a radar detector
−Removed: From 1981 to 1985, he was employed by Birdview Satellite Communications, Inc., which manufactured and marketed home satellite
−Removed: television systems, initially as a salesman and later as National Sales Manager.
−Removed: Ross estimates he devoted most of his time to Digital
−Removed: Ally and the balance to AMGAS in 2020.
−Removed: In late 2007, AMGAS sold a substantial portion of its operating assets and has not required a
−Removed: substantial amount of his time since such point.
−Removed: Ross holds no public company directorships other than with the Company and AMGAS
−Removed: and has not held any others during the previous five years.
+Added: Ross was President and founder of Kansas Microwave,
+Added: Inc., which developed a radar detector product.
+Added: From 1981 to 1985, he was employed by Birdview Satellite Communications, Inc., which
+Added: manufactured and marketed home satellite television systems, initially as a salesman and later as National Sales Manager.
+Added: Ross estimates
+Added: he devoted most of his time to Digital Ally and the balance to AMGAS in 2020.
+Added: In late 2007, AMGAS sold a substantial portion of its operating
+Added: assets and has not required a substantial amount of his time since such point.
+Added: Ross holds no public company directorships other than
+Added: with the Company and AMGAS and has not held any others during the previous five years.
The Company believes that Mr.
−Removed: Ross’s broad entrepreneurial, financial,
−Removed: and business expertise and his experience with micro-cap public companies and his role as President and Chief Executive Officer give
−Removed: him the qualifications and skills to serve as a Director.
+Added: entrepreneurial, financial, and business expertise and his experience with micro-cap public companies and his role as President and Chief
+Added: Executive Officer give him the qualifications and skills to serve as a Director.
Richie has been the Lead Independent Director of Digital Ally since September 2005.
−Removed: He is also the Chairman of the
−Removed: Compensation Committee and Nominating Committee and a member of the Audit Committee.
+Added: He is also the Chairman of the Compensation
+Added: Committee and Nominating Committee and a member of the Audit Committee.
Since June 1, 1999, Mr.
−Removed: Richie has been a
−Removed: director of AMGAS.
+Added: Richie has been a director of AMGAS.
Additionally, until 2017, Mr.
−Removed: Richie served as a member of the board of directors of Columbia Mutual Funds, (or
−Removed: mutual fund companies acquired by or merged with Columbia Mutual Funds), a family of investment companies managed by Ameriprise
−Removed: Financial, Inc.
−Removed: From 2004 to 2015, he was of counsel to the Detroit law firm of Lewis & Munday, P.C.
+Added: Richie served as a member of the board of directors of Columbia Mutual Funds (or mutual fund companies
+Added: acquired by or merged with Columbia Mutual Funds), a family of investment companies managed by Ameriprise Financial, Inc.
+Added: 2015, he was of counsel to the Detroit law firm of Lewis & Munday, P.C.
From 2007 to 2014, Mr.
−Removed: Richie served as a member of the board of directors of OGE Energy Corp.
−Removed: He holds no other public directorships and has not held any
−Removed: others during the previous five years.
−Removed: Until 2019, Mr.
−Removed: Richie served as the Vice-Chairman of the Board of Trustees and Chairman of
−Removed: the Compensation Committee for the Henry Ford Health System, in Detroit.
−Removed: Richie was formerly Vice President of Chrysler
−Removed: Corporation and General Counsel for automotive legal affairs, where he directed all legal affairs for its automotive operations from
−Removed: 1986 until his retirement in 1997.
−Removed: Before joining Chrysler, he was an associate with the New York law firm of White & Case
−Removed: (1973-1978) and served as director of the New York office of the Federal Trade Commission (1978-1983).
+Added: Richie served as a member of the board
+Added: of directors of OGE Energy Corp.
+Added: He holds no other public directorships and has not held any others during the previous five years.
+Added: Richie served as the Vice-Chairman of the Board of Trustees and Chairman of the Compensation Committee for the Henry Ford Health
+Added: System, in Detroit.
+Added: Richie was formerly Vice President of Chrysler Corporation and General Counsel for automotive legal affairs,
+Added: where he directed all legal affairs for its automotive operations from 1986 until his retirement in 1997.
+Added: Before joining Chrysler, he
+Added: was an associate with the New York law firm of White & Case (1973-1978) and served as director of the New York office of the Federal
+Added: Trade Commission (1978-1983).
Richie received a B.A.
from City College of New York, where he was valedictorian, and a J.D.
−Removed: from the New York University School of Law, where he was
−Removed: awarded an Arthur Garfield Hays Civil Liberties Fellowship.
−Removed: The Company believes that Mr.
−Removed: Richie’s extensive experience as a
−Removed: lawyer and as an officer or director of public companies gives him the qualifications and skills to serve as a Director.
−Removed: Duke Daughtery joined the board of directors of Digital Ally in October 2023.
−Removed: He serves as Chairman of the Audit Committee
−Removed: and is the Board’s financial expert.
+Added: New York University School of Law, where he was awarded an Arthur Garfield Hays Civil Liberties Fellowship.
+Added: The Company believes that
+Added: Richie’s extensive experience as a lawyer and as an officer or director of public companies gives him the qualifications and
+Added: skills to serve as a Director.
+Added: Duke Daughtery joined the board of directors of Digital Ally in October 2023 and he is
+Added: also the chairman of the Audit Committee, and a member of the Compensation Committee and Nominating Committee.
From 1987 to 2019, Mr.
−Removed: Daughtery was an assurance partner and audit practice leader with
−Removed: Grant Thornton and Deloitte & Touche in Kansas City.
−Removed: Daughtery was instrumental in the significant growth of Grant
−Removed: Thornton’s Kansas City audit practice.
−Removed: Daughtery served numerous companies ranging from high growth private equity backed
−Removed: clients, to multi-billion revenue private companies to public companies ranging from smaller public companies to the Fortune 500.
−Removed: Daughtery brings to the board of directors many years of leadership experience as an assurance partner at major accounting firms
−Removed: and extensive experience in developing and executing growth strategies, acquisitions and capital transactions.
−Removed: considers Mr.
+Added: Daughtery was an assurance partner and audit practice leader with Grant Thornton and Deloitte & Touche in Kansas City.
+Added: was instrumental in the significant growth of Grant Thornton’s Kansas City audit practice.
+Added: Daughtery served numerous companies
+Added: ranging from high growth private equity backed clients, to multi-billion dollar revenue private companies, as well as public companies
+Added: ranging from smaller public companies to the Fortune 500.
+Added: Daughtery brings to the board of directors many years of leadership experience
+Added: as an assurance partner at major accounting firms and extensive experience in developing and executing growth strategies, acquisitions
+Added: and capital transactions.
+Added: The Company considers Mr.
Daughtery to be an audit committee financial expert.
−Removed: Daughtery obtained his Bachelor of Arts in Accounting and in
−Removed: Management and Business Administration from Saint Ambrose University.
−Removed: Daughtery holds no public company directorships other than
−Removed: with the Company and has only held the forementioned position in Digital Ally during the previous five years.
+Added: Daughtery obtained his Bachelor
+Added: of Arts in Accounting and in Management and Business Administration from Saint Ambrose University.
+Added: Daughtery holds no public company
+Added: directorships other than with the Company and has only held the aforementioned position in Digital Ally during the previous five years.
From 2019 to 2023, Mr.
1 unchanged sentence
The Company believes that Mr.
−Removed: Daughtery’s extensive experience as an accountant of
−Removed: public companies gives him the qualifications and skills to serve as a director.
+Added: Daughtery’s extensive experience
+Added: as an accountant of public companies gives him the qualifications and skills to serve as a director.
+Added: “Chopper” Anderson joined the board of directors of Digital Ally in December 2024.
+Added: Anderson has served as
+Added: Chief Executive Officer at Alien Audio since 2007.
+Added: He is a renowned bass player known for his exceptional talent and versatility in
+Added: the music industry.
+Added: Anderson graduated from Belmont College in 1977 as one of the first graduates of their newly founded music
+Added: Moving to Nashville, Tennessee in 1975, Mr.
+Added: Anderson became a sought-after session musician, collaborating with a wide
+Added: range of artists across genres like rock, pop, country, and R&B.
+Added: Through a variety of tours, records, and sessions, Mr.
+Added: played the bass guitar with numerous notable artists such as Dolly Parton, Dottie West, Kenny Rogers, Marie Osmond, Lee Roy Parnell,
+Added: and Edwin McCain.
+Added: From 1991 to 2001 Mr.
+Added: Anderson was on tour with Reba McIntire.
+Added: In 2007, he founded his own bass guitar
+Added: manufacturing company, Alien Audio, which is still doing business to date.
+Added: His dynamic bass lines have featured on numerous hit
+Added: albums, earning him a reputation for innovation and reliability.
+Added: His contributions to music have earned him several awards and
+Added: accolades, celebrating his technical proficiency and creative approach.
+Added: His lasting impact on the music world continues to inspire
+Added: both current and future generations of musicians.
+Added: Anderson holds no public company directorships, nor has he held any public
+Added: company directorships within the past five years, and the Company believes that Mr.
+Added: Anderson’s extensive experience in the
+Added: entertainment industry gives him the qualifications and skills to serve as a director.
Directors are elected annually and hold office until the next annual meeting of our stockholders or until their successors are elected
and qualified.
−Removed: Officers are elected annually and serve at the discretion of the Board of Directors.
−Removed: There is no family relationship between
−Removed: any of our directors, director nominees and executive officers.
+Added: Officers are elected annually and serve at the discretion of the Board.
+Added: There is no family relationship between any of
+Added: our directors, director nominees and executive officers.
Board vacancies are filled by a majority vote of the Board.
+Added: Information - Executive Officers
+Added: Heckman has served as our Chief Financial Officer, Secretary and Treasurer since September 2007.
+Added: During the years 2001-2007,
+Added: Heckman provided consulting and business investment services to publicly traded and private companies.
+Added: He has been involved in the
+Added: successful completion of a number of initial public offerings (IPOs), reverse mergers and other transactions;
+Added: drafted, filed and achieved
+Added: SEC effectiveness for Form SB-2 filings;
+Added: assisted in the raising of capital for private companies in a variety of industries;
+Added: and developed
+Added: multiple private placement memorandums.
+Added: From 1983 until 2001, Mr.
+Added: Heckman was employed by Deloitte and Touche, LLP, a subsidiary of Deloitte
+Added: Touche Tohmatsu, one of the largest auditing, consulting, and financial advisory, risk management, and tax services organizations in
+Added: During his 18 years with Deloitte and Touche, LLP, including six years as Accounting and Auditing Partner in the Kansas City
+Added: Heckman specialized in IPOs and public reporting entities.
+Added: He served as partner in charge of a high-technology and emerging/high-growth
+Added: company market segment for cross-discipline marketing efforts, assisted companies in preparing for public offerings and other liquidity
+Added: events, and was involved in numerous initial/secondary financings and merger / acquisition transactions for public and private companies.
+Added: He is experienced in all facets of SEC financial reporting and compliance matters.
+Added: Heckman earned his Bachelor of Arts degree in
+Added: Accounting at the University of Missouri - Columbia.
+Added: Han has served as Chief Operating Officer since November 2021.
+Added: Joining Digital Ally in February 2010, Mr.
+Added: Han served as Lead
+Added: Software Engineer, Software Manager, Vice President of Engineering, and CTO.
+Added: With over two decades of experience in spearheading the
+Added: development of innovative and cutting-edge software and hardware products, Mr.
+Added: Han’s expertise lies in large-scale software development,
+Added: video technology, real-time embedded systems, telecommunications, and intellectual property management.
+Added: From 2005 to 2010, Mr.
+Added: as Senior Staff Engineer for Ingenient Technologies, a leading provider of embedded multimedia system solutions.
+Added: From 2004 to 2005, Mr.
+Added: Han was employed by WMS Gaming, an electronic game entertainment company, where he worked as Core Software Engineer.
+Added: From 2001 to 2003,
+Added: he was employed as a Software Engineer by Tellabs, a telecommunication software and hardware solution provider.
+Added: Han received his
+Added: Master of Science degree in Computer Science at Iowa State University in Ames, Iowa.
+Added: in Certain Legal Proceedings
of Directors and Committee Meetings
−Removed: Board of Directors held four meetings and acted a number of times by unanimous consent resolutions during the fiscal year ended
−Removed: December 31, 2023.
−Removed: Each of our directors attended at least 75% of the meetings of the Board of Directors and the committees on which
−Removed: he was appointed and served in the fiscal year ended December 31, 2023.
−Removed: Our directors are expected, absent exceptional
−Removed: circumstances, to attend all Board meetings and meetings of committees on which they serve and are also expected to attend our
−Removed: annual meeting of stockholders.
−Removed: All directors then in office attended the 2023 annual meeting of stockholders.
+Added: Board held four meetings and acted a number of times by unanimous consent resolutions during the fiscal year ended December 31, 2024.
+Added: Each of our directors attended at least 75% of the meetings of the Board and the committees on which he was appointed and served in the
+Added: fiscal year ended December 31, 2024.
+Added: Our directors are expected, absent exceptional circumstances, to attend all Board meetings and meetings
+Added: of committees on which they serve and are also expected to attend our annual meeting of stockholders.
+Added: All directors then in office attended
+Added: the 2024 annual meeting of stockholders.
of the Board of Directors
−Removed: Board of Directors currently has three committees:
+Added: Board currently has three committees:
an Audit Committee, a Compensation Committee and a Nominating Committee.
−Removed: Each committee
−Removed: has a written charter approved by the Board of Directors outlining the principal responsibilities of the committee.
−Removed: These charters are
−Removed: also available on the Investor Relations page of our website.
−Removed: All of our directors, other than our Chairman and Chief Executive Officer,
−Removed: have met in executive sessions without management present on a regular basis in 2023 and year-to-date 2024.
+Added: Each committee has a written
+Added: charter approved by the Board, outlining the principal responsibilities of the committee.
+Added: These charters are also available on the Investor
+Added: Relations page of our website.
+Added: All of our directors, other than our Chairman and Chief Executive Officer, have met in executive sessions
+Added: without management present on a regular basis in 2024 and year-to-date 2025.
Audit Committee appoints the Company’s independent auditors, reviews audit reports and plans, accounting policies, financial statements,
27 unchanged sentences
that the SEC requires in our annual proxy statement.
−Removed: Audit Committee is comprised of two Directors, each of whom is independent, as defined by the rules and regulations of the SEC and
+Added: The report of the Audit Committee for the year-ended December 31, 2024 was included
+Added: in our annual proxy statement for 2024.
+Added: Audit Committee is comprised of three Directors, each of whom is independent, as defined by the rules and regulations of the SEC and
Nasdaq Rule 5605(a)(2).
1 unchanged sentence
The members of our Audit Committee
−Removed: Duke Daughtery (Chairman), and Leroy C.
−Removed: The Board of Directors determined that
−Removed: Daughtery qualifies as an “audit committee financial expert,” as defined under the applicable rules and listing standards
−Removed: of Nasdaq and SEC rules and regulations and is independent as noted above.
+Added: Duke Daughtery (Chairman), Leroy C.
+Added: Richie and Charles M.
+Added: The Board determined that Mr.
+Added: Daughtery qualifies as an “audit
+Added: committee financial expert,” as defined under the applicable rules and listing standards of Nasdaq and SEC rules and regulations
+Added: and is independent as noted above.
the Sarbanes-Oxley Act of 2002, all audit and non-audit services performed by the Company’s independent registered public accounting
13 unchanged sentences
authority to pre-approve audit and non-audit services to any member of the Audit Committee but may not delegate such authority to management.
−Removed: Compensation Committee assists our Board of Directors in determining the development plans and compensation of our officers, directors
−Removed: and employees.
+Added: Compensation Committee assists our Board in determining the development plans and compensation of our officers, directors and employees.
Specific responsibilities include approving the compensation and benefits of our executive officers;
−Removed: reviewing the performance
−Removed: objectives and actual performance of our officers;
+Added: reviewing the performance objectives
+Added: and actual performance of our officers;
administering our stock option and other equity compensation plans;
−Removed: and reviewing
−Removed: and discussing with management the compensation discussion and analysis that the SEC requires in our future Form 10-Ks and proxy statements.
−Removed: Compensation Committee is comprised of two Directors, whom the Board considers to be independent under the applicable rules and
−Removed: listing standards of Nasdaq and SEC rules and regulations.
+Added: and reviewing and discussing
+Added: with management the compensation discussion and analysis that the SEC requires in our future Form 10-Ks and proxy statements.
+Added: Compensation Committee is comprised of three Directors, whom the Board considers to be independent under the applicable rules and listing
+Added: standards of Nasdaq and SEC rules and regulations.
The members of our Compensation Committee are Leroy C.
−Removed: Richie (Chairman)
−Removed: Duke Daughtery.
−Removed: The Compensation Committee held two meetings and acted several times by unanimous written consent resolutions
−Removed: during the year ended December 31, 2023.
−Removed: Ross, our Chief Executive Officer, does not participate in the determination of his own
−Removed: compensation or the compensation of directors.
−Removed: However, he makes recommendations to the Compensation Committee regarding the amount
−Removed: and form of the compensation of the other executive officers and key employees, and he often participates in the Compensation
+Added: Richie (Chairman), D.
+Added: Daughtery and Charles M.
+Added: The Compensation Committee held two meetings and acted several times by unanimous written consent
+Added: resolutions during the year ended December 31, 2024.
+Added: Ross, our Chief Executive Officer, does not participate in the determination
+Added: of his own compensation or the compensation of directors.
+Added: However, he makes recommendations to the Compensation Committee regarding the
+Added: amount and form of the compensation of the other executive officers and key employees, and he often participates in the Compensation
Committee’s deliberations about such persons’ compensation.
−Removed: Heckman, our Chief Financial Officer
−Removed: (“CFO”), also assists the Compensation Committee in its deliberations regarding executive officer, director and employee
−Removed: compensation.
−Removed: No other executive officers participate in the determination of the amount or the form of the compensation of
−Removed: executive officers or directors.
−Removed: The Compensation Committee does not utilize the services of an independent compensation consultant
−Removed: to assist in its oversight of executive and director compensation.
−Removed: Nominating Committee assists our Board of Directors by identifying and recommending individuals qualified to become members of our Board
−Removed: of Directors, reviewing correspondence from our stockholders, and establishing, evaluating, and overseeing our corporate governance guidelines.
−Removed: Specific responsibilities include the following:
−Removed: evaluating the composition, size and governance of our Board of Directors and its committees
−Removed: and making recommendations regarding future planning and appointing directors to our committees;
−Removed: establishing a policy for considering
−Removed: stockholder nominees for election to our Board of Directors;
−Removed: and evaluating and recommending candidates for election to our Board of
+Added: Heckman, our Chief Financial Officer (“CFO”),
+Added: also assists the Compensation Committee in its deliberations regarding executive officer, director and employee compensation.
+Added: executive officers participate in the determination of the amount or the form of the compensation of executive officers or directors.
+Added: The Compensation Committee does not utilize the services of an independent compensation consultant to assist in its oversight of executive
+Added: and director compensation.
+Added: Nominating Committee assists our Board by identifying and recommending individuals qualified to become members of our Board, reviewing
+Added: correspondence from our stockholders, and establishing, evaluating, and overseeing our corporate governance guidelines.
+Added: Specific responsibilities
+Added: include the following:
+Added: evaluating the composition, size and governance of our Board and its committees and making recommendations regarding
+Added: future planning and appointing directors to our committees;
+Added: establishing a policy for considering stockholder nominees for election to
+Added: and evaluating and recommending candidates for election to our Board.
Nominating Committee strives for a Board composed of individuals who bring a variety of complementary skills, expertise, or background
8 unchanged sentences
Accordingly, although diversity
−Removed: may be a consideration in the Committee’s process, the Committee and the Board of Directors do not have a formal policy regarding
−Removed: the consideration of diversity in identifying director nominees.
+Added: may be a consideration in the Committee’s process, the Committee and the Board do not have a formal policy regarding the consideration
+Added: of diversity in identifying director nominees.
the Nominating Committee has either identified a prospective nominee or determined that an additional or replacement director is required,
1 unchanged sentence
including candidate interviews, inquiry of the person or persons making the recommendation or nomination, engagement of an outside search
−Removed: firm to gather additional information, or reliance on the knowledge of the members of the Board of Directors or management.
−Removed: In its evaluation
−Removed: of director candidates, including the members of the Board eligible for re-election, the Nominating Committee considers a number of factors,
−Removed: the current size and composition of the Board of Directors, the needs of the Board of Directors and the respective committees
−Removed: of the Board, and such factors as judgment, independence, character and integrity, age, area of expertise, diversity of experience, length
−Removed: of service and potential conflicts of interest.
−Removed: Nominating Committee of the Board selects director nominees and recommends them to the full Board of Directors.
−Removed: In relation to such nomination
−Removed: process, the Nominating Committee:
+Added: firm to gather additional information, or reliance on the knowledge of the members of the Board or management.
+Added: In its evaluation of director
+Added: candidates, including the members of the Board eligible for re-election, the Nominating Committee considers a number of factors, including:
+Added: the current size and composition of the Board, the needs of the Board and the respective committees of the Board, and such factors as
+Added: judgment, independence, character and integrity, age, area of expertise, diversity of experience, length of service and potential conflicts
+Added: Nominating Committee of the Board selects director nominees and recommends them to the full Board.
+Added: In relation to such nomination process,
+Added: the Nominating Committee:
the criteria for the selection of prospective directors and committee members;
16 unchanged sentences
an understanding of the fiduciary responsibilities that are
−Removed: required of a member of the Board of Directors;
+Added: required of a member of the Board;
and the commitment of time and energy necessary to diligently carry out those responsibilities.
−Removed: A candidate for director must agree to abide by our Code of Ethics and Conduct.
−Removed: completing its evaluation, the Nominating Committee makes a recommendation to the full Board of Directors as to the persons who should
−Removed: be nominated to the Board, and the Board of Directors determines the nominees after considering the recommendation and report of the
+Added: candidate for director must agree to abide by our Code of Ethics and Conduct.
+Added: completing its evaluation, the Nominating Committee makes a recommendation to the full Board as to the persons who should be nominated
+Added: to the Board, and the Board determines the nominees after considering the recommendation and report of the Committee.
Nominating Committee is comprised of two Directors, whom the Board considers to be independent under the applicable rules and listing
2 unchanged sentences
The members of our Nominating Committee are Leroy C.
−Removed: Richie (Chairman) and D.
−Removed: Duke Daughtery.
+Added: Richie (Chairman), D.
+Added: Duke Daughtery and Charles M.
of Directors’ Role in the Oversight of Risk Management
face a variety of risks, including credit, liquidity, and operational risks.
−Removed: In fulfilling its risk oversight role, our Board of
−Removed: Directors focuses on the adequacy of our risk management process and overall risk management system.
−Removed: Our Board of Directors believes
−Removed: that an effective risk management system will (i) adequately identify the material risks that we face in a timely manner;
−Removed: implement appropriate risk management strategies that are responsive to our risk profile and specific material risk exposures;
−Removed: integrate consideration of risk and risk management into our business decision-making;
−Removed: and (iv) include policies and procedures that
−Removed: adequately transmit necessary information regarding material risks to senior executives and, as appropriate, to the Board or
−Removed: relevant committee.
−Removed: Board of Directors has designated the Audit Committee to take the lead in overseeing risk management at the Board of Directors level.
−Removed: Accordingly, the Audit Committee schedules time for periodic review of risk management, in addition to its other duties.
−Removed: In this role,
−Removed: the Audit Committee receives reports from management, independent registered public accounting firm, outside legal counsel, and other
−Removed: advisors, and strives to generate serious and thoughtful attention to our risk management process and system, the nature of the material
−Removed: risks we face, and the adequacy of our policies and procedures designed to respond to and mitigate these risks.
−Removed: the Board of Directors has assigned the primary risk oversight to the Audit Committee, it also periodically receives information about
−Removed: our risk management system and the most significant risks that we face.
−Removed: This is principally accomplished through Audit Committee reports
−Removed: to the Board of Directors and summary versions of the briefings provided by management and advisors to the Audit Committee.
−Removed: addition to the formal compliance program, our Board of Directors and the Audit Committee encourage management to promote a corporate
−Removed: culture that understands risk management and incorporates it into our overall corporate strategy and day-to-day business operations.
−Removed: Our risk management structure also includes an ongoing effort to assess and analyze the most likely areas of future risk for us.
−Removed: result, the Board of Directors and the Audit Committee periodically ask our executives to discuss the most likely sources of material
−Removed: future risks and how we are addressing any significant potential vulnerability.
+Added: In fulfilling its risk oversight role, our Board focuses
+Added: on the adequacy of our risk management process and overall risk management system.
+Added: Our Board believes that an effective risk management
+Added: system will (i) adequately identify the material risks that we face in a timely manner;
+Added: (ii) implement appropriate risk management strategies
+Added: that are responsive to our risk profile and specific material risk exposures;
+Added: (iii) integrate consideration of risk and risk management
+Added: into our business decision-making;
+Added: and (iv) include policies and procedures that adequately transmit necessary information regarding
+Added: material risks to senior executives and, as appropriate, to the Board or relevant committee.
+Added: Board has designated the Audit Committee to take the lead in overseeing risk management at the Board level.
+Added: Accordingly, the Audit Committee
+Added: schedules time for periodic review of risk management, in addition to its other duties.
+Added: In this role, the Audit Committee receives reports
+Added: from management, independent registered public accounting firm, outside legal counsel, and other advisors, and strives to generate serious
+Added: and thoughtful attention to our risk management process and system, the nature of the material risks we face, and the adequacy of our
+Added: policies and procedures designed to respond to and mitigate these risks.
+Added: the Board has assigned the primary risk oversight to the Audit Committee, it also periodically receives information about our risk management
+Added: system and the most significant risks that we face.
+Added: This is principally accomplished through Audit Committee reports to the Board and
+Added: summary versions of the briefings provided by management and advisors to the Audit Committee.
+Added: addition to the formal compliance program, our Board and the Audit Committee encourage management to promote a corporate culture that
+Added: understands risk management and incorporates it into our overall corporate strategy and day-to-day business operations.
+Added: Our risk management
+Added: structure also includes an ongoing effort to assess and analyze the most likely areas of future risk for us.
+Added: As a result, the Board and
+Added: the Audit Committee periodically ask our executives to discuss the most likely sources of material future risks and how we are addressing
+Added: any significant potential vulnerability.
Leadership Structure
−Removed: Board of Directors does not have a policy on whether the roles of Chief Executive Officer and Chairman of the Board of Directors should
−Removed: be separate and, if they are to be separate, whether the Chairman of the Board should be selected from the non-employee directors or
−Removed: be an employee.
−Removed: Our Board of Directors believes that it should be free to make a choice from time to time in any manner that is in the
−Removed: best interest of us and our stockholders.
−Removed: The Board of Directors believes that Mr.
−Removed: Ross’s service as both Chief Executive Officer
−Removed: and Chairman of the Board is in the best interest of us and our stockholders.
−Removed: Ross possesses detailed and in-depth knowledge of the
−Removed: issues, opportunities and challenges we face and is thus best positioned to develop agendas, with the input of Mr.
−Removed: Richie, the lead independent
−Removed: director, to ensure that the Board’s time and attention are focused on the most critical matters.
−Removed: His combined role enables decisive
−Removed: leadership, ensures clear accountability, and enhances our ability to communicate our message and strategy clearly and consistently to
−Removed: our stockholders, employees, customers, and suppliers, particularly during times of turbulent economic and industry conditions.
−Removed: Board of Directors also believes that a lead independent director is part of an effective Board leadership structure.
−Removed: To this end, the
−Removed: Board has appointed Mr.
+Added: Board does not have a policy on whether the roles of Chief Executive Officer and Chairman of the Board should be separate and, if they
+Added: are to be separate, whether the Chairman of the Board should be selected from the non-employee directors or be an employee.
+Added: believes that it should be free to make a choice from time to time in any manner that is in the best interest of us and our stockholders.
+Added: The Board believes that Mr.
+Added: Ross’s service as both Chief Executive Officer and Chairman of the Board is in the best interest of
+Added: us and our stockholders.
+Added: Ross possesses detailed and in-depth knowledge of the issues, opportunities and challenges we face and is
+Added: thus best positioned to develop agendas, with the input of Mr.
+Added: Richie, the lead independent director, to ensure that the Board’s
+Added: time and attention are focused on the most critical matters.
+Added: His combined role enables decisive leadership, ensures clear accountability,
+Added: and enhances our ability to communicate our message and strategy clearly and consistently to our stockholders, employees, customers,
+Added: and suppliers, particularly during times of turbulent economic and industry conditions.
+Added: Board also believes that a lead independent director is part of an effective Board leadership structure.
+Added: To this end, the Board has appointed
Richie as the lead independent director.
−Removed: The independent directors meet regularly in executive sessions at which
−Removed: only they are present, and the lead independent director chairs those sessions.
+Added: The independent directors meet regularly in executive sessions at which only they are present,
+Added: and the lead independent director chairs those sessions.
As the lead independent director, Mr.
−Removed: Richie calls meetings
−Removed: of the independent directors as needed;
+Added: Richie calls meetings of the independent
+Added: directors as needed;
sets the agenda for meetings of the independent directors;
−Removed: presides at meetings of the independent
−Removed: is the principal liaison on Board issues between the independent directors and the Chairman and between the independent directors
−Removed: and management;
+Added: presides at meetings of the independent directors;
+Added: the principal liaison on Board issues between the independent directors and the Chairman and between the independent directors and management;
provides feedback to the Chairman and management on the quality, quantity and timeliness of information sent to the Board;
−Removed: is a member of the Compensation Committee that evaluates the CEO’s performance;
−Removed: and oversees the directors’ evaluation of
−Removed: the Board’s overall performance.
−Removed: The Nominating Committee and the Board believe that its leadership structure, which includes the
−Removed: appointment of a lead independent director, is appropriate because it, among other things, provides for an independent director who gives
−Removed: board member leadership and each of the directors, other than Mr.
+Added: of the Compensation Committee that evaluates the CEO’s performance;
+Added: and oversees the directors’ evaluation of the Board’s
+Added: overall performance.
+Added: The Nominating Committee and the Board believe that its leadership structure, which includes the appointment of
+Added: a lead independent director, is appropriate because it, among other things, provides for an independent director who gives board member
+Added: leadership and each of the directors, other than Mr.
Ross, is independent.
−Removed: Our Board of Directors believes that independent
−Removed: directors provide effective oversight of management.
+Added: Our Board believes that the independent directors provide
+Added: effective oversight of management.
Communications with the Board of Directors
−Removed: may communicate with the Board of Directors by writing to us as follows:
+Added: Stockholders may communicate with the Board by writing to us as follows:
Digital Ally, Inc., attention:
−Removed: Corporate Secretary, 14001 Marshall
−Removed: Drive, Lenexa, Kansas 66215.
−Removed: Stockholders who would like their submission directed to a member of the Board of Directors may specify
−Removed: and the communication will be forwarded as appropriate.
+Added: Corporate Secretary, 6366 College Blvd., Overland Park, Kansas 66211.
+Added: Stockholders who would like their
+Added: submission directed to a member of the Board may so specify and the communication will be forwarded as appropriate.
for Director Recommendations and Nominations
Nominating Committee will consider candidates for Board membership suggested by Board members, management and our stockholders.
−Removed: of our Nominating Committee is to consider recommendations for candidates to the Board of Directors from any stockholder of record in
−Removed: accordance with our Bylaws.
−Removed: A director candidate recommended by our stockholders will be considered in the same manner as a nominee recommended
−Removed: by a Board member, management or other sources.
−Removed: In addition, a stockholder may nominate a person directly for election to the Board of
−Removed: Directors at an annual meeting of stockholders, provided the stockholder meets the requirements set forth in our Bylaws.
−Removed: We do not pay
−Removed: a fee to any third party to identify or evaluate or assist in identifying or evaluating potential nominees.
+Added: of our Nominating Committee is to consider recommendations for candidates to the Board from any stockholder of record in accordance with
+Added: the Company’s bylaws (the “Bylaws”).
+Added: A director candidate recommended by our stockholders will be considered in the
+Added: same manner as a nominee recommended by a Board member, management or other sources.
+Added: In addition, a stockholder may nominate a person
+Added: directly for election to the Board at an annual meeting of stockholders, provided the stockholder meets the requirements set forth in
+Added: We do not pay a fee to any third party to identify or evaluate or assist in identifying or evaluating potential nominees.
Recommendations for Director Nominations .
−Removed: Stockholder recommendations for director nominations may be submitted to the
−Removed: Company at the following address:
+Added: Stockholder recommendations for director nominations may be submitted to
+Added: the Company at the following address:
Digital Ally, Inc., Attention:
−Removed: Corporate Secretary, 14001 Marshall Drive, Lenexa, Kansas 66215.
−Removed: recommendations will be forwarded to the Nominating Committee for consideration, provided that they are accompanied by sufficient information
−Removed: to permit the Board to evaluate the qualifications and experience of the nominees, and they are in time for the Nominating Committee
−Removed: to do an adequate evaluation of the candidate before the Annual Meeting.
−Removed: The submission must be accompanied by a written consent of the
−Removed: individual to stand for election if nominated by the Board of Directors and to serve if elected and to cooperate with a background check.
+Added: Corporate Secretary, 6366 College Blvd., Overland
+Added: Park, Kansas 66215.
+Added: Such recommendations will be forwarded to the Nominating Committee for consideration, provided that they are accompanied
+Added: by sufficient information to permit the Board to evaluate the qualifications and experience of the nominees, and they are in time for
+Added: the Nominating Committee to do an adequate evaluation of the candidate before the Annual Meeting.
+Added: The submission must be accompanied by
+Added: a written consent of the individual to stand for election if nominated by the Board and to serve if elected and to cooperate with a background
Nominations of Directors.
13 unchanged sentences
have in such business or with such nominee.
−Removed: At the request of the Board of Directors, any person nominated for election as a director
−Removed: shall furnish to our Secretary the information required to be set forth in a stockholder’s notice of nomination that pertains to
+Added: At the request of the Board, any person nominated for election as a director shall furnish
+Added: to our Secretary the information required to be set forth in a stockholder’s notice of nomination that pertains to the nominee.
be timely in the case of a special meeting or if the date of the annual meeting is changed by more than thirty (30) days from such anniversary
7 unchanged sentences
of Ethics and Conduct
−Removed: Board of Directors has adopted a Code of Ethics and Conduct that is applicable to all of our employees, officers and directors.
−Removed: Our Code of Ethics and Conduct is intended to ensure that our employees, officers and directors act in accordance with the highest
−Removed: ethical standards.
+Added: Board has adopted a Code of Ethics and Conduct that is applicable to all of our employees, officers and directors.
+Added: of Ethics and Conduct is intended to ensure that our employees, officers and directors act in accordance with the highest ethical
The Code of Ethics and Conduct is available on the Investor Relations page of our website at http://www.digitalally.com
5 unchanged sentences
During the fiscal year ended December 31, 2023, we believe the following reports listed
−Removed: in the table below were required to be filed by such persons pursuant to Section 16(a) and were not filed on a timely basis for each such reporting person:
+Added: in the table below were required to be filed by such persons pursuant to Section 16(a) and were not filed on a timely basis for each
+Added: such reporting person:
of Late Reports
1 unchanged sentence
Ross’ Form 4 was not filed on timely basis.
+Added: Trading Arrangements and Policies
+Added: have a written insider trading policy that applies to our directors, officers, employees and contractors, including our principal executive
+Added: officer, principal financial officer, principal accounting officer or controller, and persons performing similar functions.
+Added: to disclose future amendments to such policy, or any waivers of its requirements, applicable to any principal executive officer, principal
+Added: financial officer, principal accounting officer or controller, or persons performing similar functions or our directors on our website
+Added: identified above or in a current report on Form 8-K that we would file with the SEC.
+Added: directors and executive officers may adopt written plans, known as Rule 10b5-1 plans, in which they will contract with a broker to buy
+Added: or sell shares of our common stock on a periodic basis.
+Added: Under a Rule 10b5-1 plan, a broker executes trades pursuant to parameters established
+Added: by the director or officer when entering into the plan, without further direction from them.
+Added: The director or officer may amend a Rule
+Added: 10b5-1 plan in some circumstances and may terminate a plan at any time.
+Added: Our directors and executive officers also may buy or sell additional
+Added: shares outside of a Rule 10b5-1 plan when they are not in possession of material non-public information subject to compliance with the
+Added: terms of our insider trading policy.
Compensation.
−Removed: following table presents information concerning the total compensation of the Company’s Chief Executive Officer (“CEO”),
−Removed: Chief Financial Officer (“CFO”) and Chief Operating Officer (“COO”) and collectively with the CEO and the CFO,
−Removed: the “Named Executive Officers”) for services rendered to the Company in all capacities for the years ended December 31, 2023
−Removed: and 2022, as required by Item 402(m)(2) of Regulation S-K.
+Added: The Company’s Policies and Practices Related
+Added: to the Grant of Certain Equity Awards Close in Time to the Release of Material Nonpublic Information
+Added: We do not have any formal policy that requires the
+Added: Company to grant, or avoid granting, equity-based compensation at certain times.
+Added: We do not grant equity awards in anticipation of the
+Added: release of material nonpublic information that is likely to result in changes to the price of our common stock, and do not time the public
+Added: release of such information based on award grant dates.
+Added: The timing of any equity grants to executive officers or directors in connection
+Added: with new hires, promotions, or other non-routine grants is tied to the event giving rise to the award (such as an executive officer’s
+Added: commencement of employment or promotion effective date).
+Added: During the year ended December 31, 2024, there were
+Added: no equity grants made to our executive officers during any period beginning four business days before the filing of a periodic report
+Added: or current report disclosing material non-public information and ending one business day after the filing or furnishing of such report
+Added: with the Securities and Exchange Commission.
+Added: following table presents information concerning the total compensation of the Company’s Chief Executive Officer, Chief Financial
+Added: Officer and Chief Operating Officer (“COO”) (collectively, the “Named Executive Officers”) for services rendered
+Added: to the Company in all capacities for the years ended December 31, 2024 and 2023:
Compensation Table
Name and principal position
−Removed: Stock awards ($)
−Removed: Option awards
−Removed: All other compensation ($) (2)
−Removed: $ 374,500 (3)
−Removed: Chairman and CEO
+Added: Chairman, CEO and President
CFO, Treasurer and Secretary
−Removed: $ 107,000 (5)
−Removed: Represents aggregate grant date fair value pursuant to ASC Topic 718 for the respective year for stock options granted.
−Removed: to Note 14 to the consolidated financial statements for a further description of the awards and the underlying assumptions utilized to
−Removed: determine the amount of grant date fair value related to such grants.
−Removed: Amounts included in all other compensation include the following items:
+Added: aggregate grant date fair value pursuant to ASC Topic 718 for the respective year for stock options granted.
+Added: included in all other compensation include the following items:
the employer contribution to the Company’s 401(k) Retirement
1 unchanged sentence
We are required to provide a 100% matching contribution
−Removed: for all who elect to contribute up to 3% of their compensation to the plan and a 50% matching contribution for all employees’ elective
−Removed: deferral between 4% and 5%.
−Removed: The employee (i) is 100% vested at all times in the employee contributions and employer matching contributions;
+Added: for all who elect to contribute up to 3% of their compensation to the plan and a 50% matching contribution for all employees’
+Added: elective deferral between 4% and 5%.
+Added: The employee (i) is 100% vested at all times in the employee contributions and employer matching
+Added: contributions;
(ii) receives Company paid healthcare insurance;
(iii) receives Company paid contributions to health savings accounts;
−Removed: and (iv) receives
−Removed: Company paid life, accident and disability insurance.
+Added: and (iv) receives Company paid life, accident and disability insurance.
See “All Other Compensation Table” below.
−Removed: Stock awards include the following restricted stock granted during 2022 to Mr.
−Removed: 17,500 shares at $21.40 per share that vest 50%
−Removed: on January 7, 2023 and 50% on January 7, 2024, subject to Mr.
−Removed: Ross remaining an employee of the Company at that point in time.
−Removed: Stock awards include the following restricted stock granted during 2022 to Mr.
−Removed: 3,750 shares at $21.40 per share that on January
−Removed: 7, 2023, subject to Mr.
−Removed: Heckman remaining an employee of the Company at that point in time.
−Removed: Stock awards include the following restricted stock granted during 2022 to Mr.
−Removed: 5,000 shares at $21.40 per share that vest 20% annually
−Removed: on the anniversary of January 7 from 2023 to 2027, subject to Mr.
−Removed: Han remaining an employee of the Company at that point in time.
−Removed: Stock awards include the following restricted stock granted during 2023 to Mr.
−Removed: 17,500 shares at $4.99 per share that vest 50% on
+Added: Stock awards include the following restricted stock granted during 2024
+Added: 20,000 shares at $2.13 per share that vest 100% on January 31, 2025, subject to Mr.
+Added: Ross remaining an employee of the Company
+Added: at that point in time.
+Added: Stock awards include the following restricted stock granted during 2024
+Added: 15,000 shares at $2.13 per share, of which 3,000 shares vested immediately on January 31, 2024 at $2.13 per share and the
+Added: remaining to vest 3,000 shares annually beginning on January 31, 2025 through January 31, 2028, subject to Mr.
+Added: Han remaining an employee
+Added: of the Company at that point in time.
+Added: awards include the following restricted stock granted during 2023 to Mr.
+Added: 17,500 shares at $4.99 per share that vested 50% on
January 10, 2024 and 50% on January 10, 2025, subject to Mr.
Ross remaining an employee of the Company at that point in time.
−Removed: Stock awards include the following restricted stock granted during 2023 to Mr.
+Added: awards include the following restricted stock granted during 2023 to Mr.
3,750 shares at $4.99 per share that vested on
April 1, 2023.
−Removed: Stock awards include the following restricted stock granted during 2023 to Mr.
+Added: awards include the following restricted stock granted during 2023 to Mr.
5,000 shares at $4.99 per share that vest 20% annually
2 unchanged sentences
Other Compensation Table
−Removed: Name and Principal Position
−Removed: 401(k) Plan contribution by Company
−Removed: paid healthcare insurance
−Removed: Flexible & health savings account contributions by Company
−Removed: paid life, accident & disability insurance
−Removed: Other Contractual payments
−Removed: Chairman and CEO
+Added: contributions
+Added: Chairman, CEO and President
CFO, Treasurer and Secretary
10 unchanged sentences
The review is generally on an annual basis but may take place more often in the discretion of the Compensation
−Removed: January 7, 2022, the Compensation Committee restored the annual base salaries of Stanton E.
−Removed: Ross, Chief Executive Officer, Thomas J.
−Removed: Heckman, Chief Financial Officer, Treasurer and Secretary, and Peng Han, Chief Operating Officer, at $300,000, $120,000, and $250,000,
−Removed: respectively for 2022.
−Removed: January 10, 2023, the Compensation Committee restored the annual base salaries of Stanton E.
+Added: On January 31, 2024, the Compensation Committee approved the annual base
+Added: salaries of Stanton E.
Ross, Chief Executive Officer, Thomas J.
−Removed: Heckman, Chief Financial Officer, Treasurer and Secretary, and Peng Han, Chief Operating Officer, at $250,000, $120,000, and $250,000,
−Removed: respectively for 2023.
+Added: Heckman, Chief Financial Officer, Treasurer and Secretary, and Peng Han,
+Added: Chief Operating Officer, at $250,000, $120,000, and $250,000, respectively, for 2024.
+Added: However, the officers voluntarily reduced their
+Added: salaries throughout 2024 to the amounts indicated in the Summary Compensation Table to support the Company’s cash flow position.
Compensation Committee plans to review the base salaries for possible adjustments on an annual basis.
Base salary adjustments will be
−Removed: based on both the individual and our performances and will include both objective and subjective criteria specific to each executive’s
+Added: based on both individual and our performances and will include both objective and subjective criteria specific to each executive’s
role and responsibility with us.
Options and Restricted Stock Awards .
−Removed: The Compensation Committee determined stock option and restricted stock awards based on
−Removed: numerous factors, some of which include responsibilities incumbent with the role of each executive with us, tenure with us, as well as
−Removed: our performance.
−Removed: The vesting period of options and restricted stock is also tied, in some instances, to our performance directly related
−Removed: to certain executive’s responsibilities with us.
+Added: The Compensation Committee determined stock option and restricted stock
+Added: awards based on numerous factors, some of which include responsibilities incumbent with the role of each executive with us, tenure with
+Added: us, as well as our performance.
+Added: The vesting period of options and restricted stock is also tied, in some instances, to our performance
+Added: directly related to certain executive’s responsibilities with us.
The Compensation Committee determined that Messrs.
−Removed: Ross, Heckman, and Han were
−Removed: eligible for awards of stock options or restricted stock in 2022 based on their performance.
+Added: were eligible for awards of stock options or restricted stock in 2024 based on their performance.
Refer to the “Grants of Plan-Based
3 unchanged sentences
would be eligible in 2024 for awards of restricted stock or stock options.
−Removed: The Compensation Committee determined to award bonuses to each of the executive officers in 2023 and 2022, as set forth in the
−Removed: foregoing table.
−Removed: Refer to the “Summary Compensation Table” above for the bonuses paid to Messrs.
−Removed: Ross, Heckman, and Han in
−Removed: 2023 and 2022.
−Removed: In fiscal 2023, Messrs.
−Removed: Ross, Heckman, and Han were eligible for bonuses of up to $250,000, $120,000, and $250,000, respectively.
+Added: On January 31, 2024, the Compensation Committee awarded Stanton
+Added: Ross 20,000 shares of restricted common stock that will vest 100% on January 31, 2025 provided that he remains an officer on such dates.
+Added: Peng Han was awarded 15,000 shares of restricted common stock, of which 3,000 shares vested immediately on January 31, 2024 at $2.13 per
+Added: share and the remaining to vest 3,000 shares annually beginning on January 31, 2025 through January 31, 2028, provided that he remains
+Added: an officer on such dates.
+Added: The Compensation Committee determined to award no bonuses to each of the executive officers in 2023 and 2024, as set forth in the foregoing
+Added: Refer to the “Summary Compensation Table” above.
In July 2008, we amended and restated our 401(k) Plan.
−Removed: The amended 401(k) Plan requires us to provide a 100% matching contribution
−Removed: for employees who elect to contribute up to 3% of their compensation to the plan and a 50% matching contribution for employees’
−Removed: elective deferrals between 4% and 5%.
−Removed: We have made matching contributions for executives who elected to contribute to the 401(k) Plan
+Added: The amended 401(k) Plan requires us to provide a 100% matching contribution for
+Added: employees who elect to contribute up to 3% of their compensation to the plan and a 50% matching contribution for employees’ elective
+Added: deferrals between 4% and 5%.
+Added: We have made matching contributions for executives who elected to contribute to the 401(k) Plan during 2024.
Each participant is 100% vested at all times in employee and employer matching contributions.
−Removed: As of December 31, 2023, a
−Removed: total of 66,946 shares of our Common Stock were held in the 401(k) Plan.
−Removed: Heckman, as trustee of the 401(k) Plan, holds the voting
−Removed: power as to the shares of our Common Stock held in the 401(k) Plan.
−Removed: We have no profit-sharing plan in place for our employees.
−Removed: we may consider adding such a plan to provide yet another level of compensation to our compensation plan.
+Added: Heckman, as trustee of the 401(k) Plan,
+Added: holds the voting power as to the shares of our common stock held in the 401(k) Plan.
+Added: We have no profit-sharing plan in place for our
+Added: However, we may consider adding such a plan to provide yet another level of compensation to our compensation plan.
following table presents information concerning the grants of plan-based awards to the Named Executive Officers during the year ended
1 unchanged sentence
of Plan-Based Awards
−Removed: All other stock
−Removed: of shares of stock
−Removed: Exercise or base
−Removed: price of option
−Removed: Grant date fair
−Removed: value of stock
+Added: All other stock awards:
+Added: Number of shares of stock or units:
+Added: Exercise or base price of option awards
+Added: Grant date fair value of stock awards
Chairman and CEO
5 unchanged sentences
These restricted stock awards were made under the Digital Ally, Inc.
−Removed: Stock Option and Restricted Stock Plans and vest over a two-year
−Removed: period (50% on January 10, 2024 and 50% on January 10, 2025) contingent upon whether the individual is still employed by us at that point.
−Removed: These restricted stock awards were made under the Digital Ally, Inc.
−Removed: Stock Option and Restricted Stock Plans and vest over a five-year
−Removed: period (20% on each anniversary of January 10 from 2024 to 2028) contingent upon whether the individual is still employed by us at that
+Added: Stock Option and Restricted Stock Plans and vest over a one-year
+Added: period (100% on January 31, 2025) contingent upon whether the individual is still employed by us at that point.
Stock awards noted represent the aggregate amount of grant date fair value as determined under ASC Topic 718.
Please refer to Note 16
−Removed: to the consolidated financial statements that appear in our Annual Report on Form 10-K, filed with the SEC on March 31, 2023, for a further
+Added: to the consolidated financial statements that appear in our Annual Report on Form 10-K, filed with the SEC on April 1, 2024, for a further
description of the awards and the underlying assumptions utilized to determine the amount of grant date fair value related to such grants.
11 unchanged sentences
payment due based
−Removed: upon successful
−Removed: completion of
+Added: upon successful completion of transaction
Severance payment
4 unchanged sentences
officer voluntarily terminates employment for “Good Reason” or is involuntarily terminated without “Cause.”
−Removed: the retention agreements, a “Change in Control” means (i) one party alone, or acting with others, has acquired or gained
−Removed: control over more than 50% of the voting shares of the Company;
−Removed: (ii) the Company merges or consolidates with or into another entity or
−Removed: completes any other corporate reorganization, if more than 50% of the combined voting power of the surviving entity’s securities
−Removed: outstanding immediately after such merger, consolidation or other reorganization is owned by persons who were not stockholders of the
−Removed: Company immediately prior to such merger, consolidation or other reorganization;
−Removed: (iii) a majority of the Board of Directors is replaced
−Removed: and/or dismissed by the stockholders of the Company without the recommendation of or nomination by the Company’s current Board
−Removed: of Directors;
−Removed: (iv) the Company’s Chief Executive Officer (the “CEO”) is replaced and/or dismissed by stockholders without
−Removed: the approval of the Board of Directors;
−Removed: or (v) the Company sells, transfers or otherwise disposes of all or substantially all of the
−Removed: consolidated assets of the Company and the Company does not own stock in the purchaser or purchasers having more than 50% of the voting
−Removed: power of the entity owning all or substantially all of the consolidated assets of the Company after such purchase.
+Added: Under the retention agreements, a “Change in Control” means
+Added: (i) one party alone, or acting with others, has acquired or gained control over more than 50% of the voting shares of the Company;
+Added: the Company merges or consolidates with or into another entity or completes any other corporate reorganization, if more than 50% of the
+Added: combined voting power of the surviving entity’s securities outstanding immediately after such merger, consolidation or other reorganization
+Added: is owned by persons who were not stockholders of the Company immediately prior to such merger, consolidation or other reorganization;
+Added: (iii) a majority of the Board is replaced and/or dismissed by the stockholders of the Company without the recommendation of or nomination
+Added: by the Company’s current Board;
+Added: (iv) the Company’s CEO is replaced and/or dismissed by stockholders without the approval of
+Added: or (v) the Company sells, transfers or otherwise disposes of all or substantially all of the consolidated assets of the Company
+Added: and the Company does not own stock in the purchaser or purchasers having more than 50% of the voting power of the entity owning all or
+Added: substantially all of the consolidated assets of the Company after such purchase.
Reason” means either (i) a material adverse change in the executive’s status as an executive or other key employee of the
38 unchanged sentences
Option Awards
−Removed: of securities underlying unexercised options (#) exercisable (1)
−Removed: of securities underlying unexercised options (#) unexercisable
−Removed: incentive plan awards:
+Added: Number of securities underlying unexercised options (#) exercisable (1)
+Added: Number of securities underlying unexercised options (#) unexercisable
+Added: Equity incentive plan awards:
Number of securities underlying unexercised unearned options (#)
Option exercise price ($)
−Removed: expiration date
−Removed: of shares or units of stock that have not vested (1)
+Added: Option expiration date
+Added: Number of shares or units of stock that have not vested (1)
Market value of shares or units of stock that have not vested (2)
−Removed: incentive plan awards:
+Added: Equity incentive plan awards:
Number of unearned shares, units or other rights that have not vested
−Removed: incentive plan awards:
+Added: Equity incentive plan awards:
Market or Payout value of unearned shares, units or other rights that have not vested
9 unchanged sentences
Option Awards
−Removed: Number of Shares acquired realized on exercise (#)
+Added: Shares acquired realized on exercise
Value realized
−Removed: on exercise ($)
+Added: Number of Shares acquired on vesting
+Added: Value on vesting
Chairman and CEO
3 unchanged sentences
on the closing market price of our common stock of $2.13 on January 31, 2024, the date of vesting for 3,000 shares of common stock,
−Removed: and the closing market price of our Common Stock of $4.62 on March 31, 2023, the date of vesting for 3,750 shares of Common Stock
−Removed: on the closing market price of our Common Stock of $4.78 on January 7, 2023, the date of vesting for 1,000 shares of Common Stock
+Added: the closing market price of our common stock of $2.09 on January 7, 2024, the date of vesting for and the closing market price of
+Added: our common stock of $2.19 on January 10, 2024, the date of vesting for 1,000 shares of common stock for Mr.
number of stock options and restricted stock awards that an employee, director, or consultant may receive under our Plans (defined below
1 unchanged sentence
the administrator and therefore cannot be determined in advance.
−Removed: The Board of Directors’ policy in 2023 was to grant officers an
−Removed: award of 17,500 restricted shares of Common Stock to our CEO and 3,750 restricted shares of Common Stock to our CFO/Treasurer and each
−Removed: non-employee director an award of options to purchase 5,000 shares of Common Stock, all subject to vesting requirements.
+Added: The Board’s policy in 2024 was to grant officers an award of 20,000
+Added: restricted shares of common stock to our CEO and 15,000 restricted shares of common stock to our COO and each non-employee director no
+Added: award of options or restricted stock, all subject to vesting requirements.
following table sets forth (a) the aggregate number of shares of common stock subject to options granted under the Plans during the year
ended December 31, 2024 and (b) the average per share exercise price of such options.
−Removed: Options and Restricted Stock Grants
+Added: Share Exercise
Name of Individual or Group
−Removed: Number of Restricted
−Removed: Shares of Common
Stock Granted
−Removed: Share Exercise
Ross, Chairman of the Board of Directors & CEO
5 unchanged sentences
All employees who are not executive officers, as a group
−Removed: non-employee directors received the stock option grants noted in the “Director Compensation” table below for their service
−Removed: on the Board of Directors in 2023, including on the Audit, Nominating and Compensation Committees.
+Added: non-employee directors received no stock option or restricted stock grants as noted in the “Director Compensation” table
+Added: below for their service on the Board in 2024, including on the Audit, Nominating and Compensation Committees.
compensation for the year ended December 31, 2024 was as follows:
−Removed: Fees earned or paid in
+Added: Fees earned or paid in cash
+Added: Option awards
Ross, Chairman of the Board of Directors (1)
−Removed: Duke Daughtery
+Added: D Duke Daughtery (2)
+Added: Charles M Anderson (3)
a Named Executive Officer, Mr.
2 unchanged sentences
services as a director.
−Removed: November 17, 2023, our board of directors adopted a clawback policy (the “Clawback Policy”) permitting the Company to
−Removed: seek the recovery of incentive compensation received by any of the Company’s current and former executive officers (as
−Removed: determined by the board in accordance with Section 10D of the Exchange Act) and such other senior executives/employees who may from
−Removed: time to time be deemed subject to the Clawback Policy by the board (collectively, the “Covered Executives”).
−Removed: to be recovered will be the excess of the incentive compensation paid to the Covered Executive based on the erroneous data over the
−Removed: incentive compensation that would have been paid to the Covered Executive had it been based on the restated results, as determined
−Removed: by the board.
−Removed: If the board cannot determine the amount of excess incentive compensation received by the Covered Executive directly
−Removed: from the information in the accounting restatement, then it will make its determination based on a reasonable estimate of the effect
−Removed: of the accounting restatement.
−Removed: Refer to Exhibit 97 of this Annual Report for the Company’s Clawback Policy.
−Removed: Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.
−Removed: following table sets forth, as of April 1, 2024, information regarding beneficial ownership of our Common Stock for:
+Added: Board suspended their cash fees for the second, third and fourth quarters of 2024.
+Added: The amounts shown represent the respective Director’s
+Added: accrued but unpaid fees for the first quarter of 2024.
+Added: Anderson was appointed to the Board on December 17, 2024.
+Added: Therefore, he received no director fees or stock-based compensation for
+Added: services as a director during the year ended December 31, 2024.
+Added: November 17, 2023, our Board adopted a clawback policy (the “Clawback Policy”) permitting the Company to seek the recovery
+Added: of incentive compensation received by any of the Company’s current and former executive officers (as determined by the board in
+Added: accordance with Section 10D of the Exchange Act) and such other senior executives/employees who may from time to time be deemed subject
+Added: to the Clawback Policy by the board (collectively, the “Covered Executives”).
+Added: The amount to be recovered will be the excess
+Added: of the incentive compensation paid to the Covered Executive based on the erroneous data over the incentive compensation that would have
+Added: been paid to the Covered Executive had it been based on the restated results, as determined by the board.
+Added: If the board cannot determine
+Added: the amount of excess incentive compensation received by the Covered Executive directly from the information in the accounting restatement,
+Added: then it will make its determination based on a reasonable estimate of the effect of the accounting restatement.
+Added: Stock Options Held by Directors
+Added: following table presents information concerning the outstanding equity awards for the Board as of December 31, 2024:
+Added: Equity Awards at Fiscal Year-End
+Added: unexercisable
+Added: Chairman, CEO and President
+Added: Lead Outside Director
+Added: D Duke Daughtery
+Added: Charles M Anderson
+Added: Versus Performance
+Added: following table sets forth compensation information for our Chief Executive Officer, Stanton E.
+Added: Ross, referred to in the tables below
+Added: as the PEO, and our Chief Financial Officer, Thomas J.
+Added: Heckman, and our Chief Operating Officer, Peng Han, referred to in the tables
+Added: below as the Non-PEO NEOs, for purposes of comparing their respective compensation to our net loss, calculated in accordance with SEC
+Added: regulations, for the fiscal years ended December 31, 2024 and 2023.
+Added: Table Total for
+Added: Actually Paid
+Added: dollar amounts reported are the amounts of total compensation reported for Mr.
+Added: Ross in the Summary Compensation Table for the fiscal
+Added: years ended December 31, 2024 and 2023.
+Added: dollar amounts reported represent the amount of “compensation actually paid”, as computed in accordance with SEC rules.
+Added: The dollar amounts reported are the amounts of total compensation reported for Mr.
+Added: Ross during the applicable year, but also include
+Added: (i) the year-end fair value of equity awards granted during the reported year that are outstanding and unvested, (ii) the change
+Added: in the fair value of equity awards that were outstanding and unvested at the end of the prior year, measured through the date on
+Added: which the awards vested, or through the end of the reported fiscal year, and (iii) the fair value of equity awards that were issued
+Added: and vested during the reported fiscal year.
+Added: See the table under “PEO Equity Award Adjustment Breakout” below for further
+Added: dollar amounts reported are the average total compensation reported for our Non-PEO NEO in the Summary Compensation Table for the
+Added: fiscal years ended December 31, 2024 and 2023.
+Added: dollar amounts reported represent the average amount of “compensation actually paid”, as computed in accordance with
+Added: SEC rules, for our Non-PEO NEOs.
+Added: The dollar amounts reported are the average total compensation reported for our Non-PEO NEOs in
+Added: the Summary Compensation Table for the fiscal years ended December 31, 2024 and 2023, but also include (i) the year-end fair value
+Added: of equity awards granted during the reported year that are outstanding and unvested, (ii) the change in the fair value of equity
+Added: awards that were outstanding and unvested at the end of the prior year, measured through the date on which the awards vested, or
+Added: through the end of the reported fiscal year, and (iii) the fair value of equity awards that were issued and vested during the reported
+Added: See the table under “Non-PEO NEOs Equity Award Adjustment Breakout” below for further information.
+Added: Equity Award Adjustment Breakout
+Added: calculate the amounts in the “Compensation Actually Paid to PEO” column in the table above, the following amounts were deducted
+Added: from and added to (as applicable) our PEO’s “Total” compensation as reported in the Summary Compensation Table:
+Added: the grant date fair value of the equity awards to our PEO, as reported in the Summary Compensation Table.
+Added: NEOs Equity Award Adjustment Breakout
+Added: calculate the amounts in the “Compensation Actually Paid to Non-PEO NEOs” column in the table above, the following amounts
+Added: were deducted from and added to (as applicable) the “Total” compensation of our Non-PEO NEOs as reported in the Summary Compensation
+Added: Reported Value of Equity
+Added: Fair Value as of Year End
+Added: for Awards Granted
+Added: Fair Value Year over Year
+Added: Increase or Decrease in
+Added: Fair Value Increase or Decrease from Prior Year end for Awards
+Added: Actually Paid
+Added: the amounts are average for Non-PEO NEOs.
+Added: the grant date fair value of the equity awards to our Non-PEO NEOs, as reported in the Summary Compensation Table.
+Added: Security Ownership of
+Added: Certain Beneficial Owners and Management and Related Stockholder Matters.
person, or group of affiliated persons, known by us to beneficially own more than 5% of our common stock;
11 unchanged sentences
is a member but are not deemed outstanding for computing the percentage of any other person.
−Removed: otherwise indicated, the address of each beneficial owner listed in the table below is c/o Digital Ally, Inc., 14001 Marshall Drive.,
−Removed: Lenexa, KS 66215.
+Added: Unless otherwise indicated, the address of each beneficial owner listed
+Added: in the table below is c/o Digital Ally, Inc., 6366 College Blvd., Overland Park, KS 66211
Number of Shares of Common
3 unchanged sentences
Duke Daughtery
−Removed: All executive officers and directors as a group (five individuals)
−Removed: less than 1%.
−Removed: on 2,800,754 shares of Common Stock issued and outstanding as of April 1, 2024 and, with respect only to the ownership by all executive
−Removed: officers and directors as a group.
+Added: All executive officers and directors as a group (six individuals)
+Added: Represents less than 1%.
+Added: on 115,601,371 shares of common stock issued and outstanding as of April 30, 2025 and, with respect only to the ownership by all
+Added: executive officers and directors as a group.
Ross’s total shares of common stock include 17,500 restricted shares that are subject to forfeiture to us.
Richie’s total shares of common stock include 16,250 shares of common stock to be received upon the exercise of vested options.
−Removed: Heckman’s total shares of Common Stock include 66,946 shares of Common Stock held in the Company’s 401(k) Plan (on December
−Removed: 31, 2023) as to which Mr.
−Removed: Heckman has voting power as trustee of the 401(k) Plan.
+Added: Heckman’s total shares of common stock include 85,401 shares of common stock held in the Company’s 401(k) Retirement
+Added: Savings Plan (the “401(k) Plan”) (on December 31, 2024) as to which Mr.
+Added: Heckman has voting power as trustee of the 401(k)
Han’s total shares of common stock include (i) 17,000 restricted shares that are subject to forfeiture to us and (ii) 331 shares
of common stock to be received upon the exercise of vested options.
−Removed: Authorized for Issuance Under Equity Compensation Plans
−Removed: Board of Directors adopted the 2005 Stock Option and Restricted Stock Plan (the “2005 Plan”) on September 1, 2005.
−Removed: Plan authorized us to reserve 15,625 shares of our Common Stock for issuance upon exercise of options and grant of restricted stock awards.
−Removed: The 2005 Plan terminated in 2015 with 1,078 shares of Common Stock reserved for awards that are now unavailable for issuance.
−Removed: Stock options
−Removed: granted under the 2005 Plan that remain unexercised and outstanding as of December 31, 2023 total 284.
−Removed: January 17, 2006, our Board adopted the 2006 Stock Option and Restricted Stock Plan (the “2006 Plan”).
−Removed: The 2006 Plan authorizes
−Removed: us to reserve 9,375 shares of Common Stock for future grants under it.
−Removed: The 2006 Plan terminated in 2016 with 2,739 shares of Common Stock
−Removed: reserved for awards that are now unavailable for issuance.
−Removed: Stock options granted under the 2006 Plan that remain unexercised and outstanding
−Removed: as of December 31, 2023 total 531.
−Removed: January 24, 2007, our Board adopted the 2007 Stock Option and Restricted Stock Plan (the “2007 Plan”).
−Removed: The 2007 Plan authorizes
−Removed: us to reserve 9,375 shares of Common Stock for future grants under it.
−Removed: The 2007 Plan terminated in 2017 with 4,733 shares of Common Stock
−Removed: reserved for awards that are now unavailable for issuance.
−Removed: There are no stock options granted under the 2007 Plan that remain unexercised
−Removed: and outstanding as of December 31, 2023.
−Removed: January 2, 2008, our Board adopted the 2008 Stock Option and Restricted Stock Plan (the “2008 Plan”).
−Removed: The 2008 Plan authorizes
−Removed: us to reserve 6,250 shares of Common Stock for future grants under it.
−Removed: The 2008 Plan terminated in 2018 with 2,025 shares of Common Stock
−Removed: reserved for awards that are now unavailable for issuance.
−Removed: There are no stock options granted under the 2008 Plan that remain unexercised
−Removed: and outstanding as of December 31, 2023.
−Removed: March 18, 2011, our Board adopted the 2011 Stock Option and Restricted Stock Plan (the “2011 Plan”).
−Removed: The 2011 Plan authorizes
−Removed: us to reserve 3,125 shares of Common Stock for future grants under it.
−Removed: At December 31, 2023, there were 438 shares of Common Stock reserved
−Removed: for awards available for issuance under the 2011 Plan.
−Removed: Stock options granted under the 2011 Plan that remain unexercised and outstanding
−Removed: as of December 31, 2023 total 50.
−Removed: March 22, 2013, our Board adopted the 2013 Stock Option and Restricted Stock Plan (the “2013 Plan”).
−Removed: The 2013 Plan was amended
−Removed: on March 28, 2014 and November 14, 2014 to increase the number of shares of Common Stock authorized and reserved for issuance under the
−Removed: 2013 Plan to a total of 15,000.
−Removed: At December 31, 2023, there were no shares of Common Stock reserved for awards available for issuance
−Removed: under the 2013 Plan.
−Removed: Stock options granted under the 2013 Plan that remain unexercised and outstanding as of December 31, 2023 total
−Removed: March 27, 2015, our Board of Directors adopted the 2015 Stock Option and Restricted Stock Plan (the “2015 Plan”).
−Removed: Plan was amended on February 25, 2016 and May 31, 2017 to increase the number of shares of Common Stock authorized and reserved for issuance
−Removed: under the 2015 Plan to a total of 62,500.
−Removed: At December 31, 2023, there were no shares of Common Stock reserved for awards available for
−Removed: issuance under the 2015 Plan, as amended.
−Removed: Stock options granted under the 2015 Plan that remain unexercised and outstanding as of December
−Removed: 31, 2023 total 6,500.
−Removed: April 12, 2018, our Board of Directors adopted the 2018 Stock Option and Restricted Stock Plan (the “2018 Plan”).
−Removed: Plan was amended on May 21, 2019 to increase the number of shares of Common Stock authorized and reserved for issuance under the 2018
−Removed: Plan to a total of 87,500.
−Removed: At December 31, 2023, there were 31,275 shares of Common Stock reserved for awards available for issuance
−Removed: under the 2018 Plan.
−Removed: Stock options granted under the 2018 Plan that remain unexercised and outstanding as of December 31, 2023 total
−Removed: Board of Directors adopted the 2020 Stock Option and Restricted Stock Plan (the “2020 Plan”) on June 30, 2020 and the Company’s
−Removed: stockholders approved the 2020 Plan at the Annual Meeting held on September 9, 2020.
−Removed: The Company’s stockholders approved an amendment
−Removed: to the 2020 Plan at the Annual Meeting held on June 22, 2021 which increased the number of shares of Common Stock authorized and reserved
−Removed: for issuance under the 2020 Plan to a total of 125,000.
−Removed: At December 31, 2023, there were 12,042 shares of Common Stock reserved for awards
−Removed: available for issuance under the 2020 Plan.
−Removed: Stock options granted under the 2020 Plan that remain unexercised and outstanding as of December
−Removed: 31, 2023 total 29,000.
−Removed: Board of Directors adopted the 2022 Stock Option and Restricted Stock Plan (the “2022 Plan”) on October 28, 2022 and the
−Removed: Company’s stockholders approved the 2022 Plan at the Annual Meeting held on December 7, 2022.
−Removed: The number of shares of Common Stock
−Removed: authorized and reserved for issuance under the 2022 Plan totals 125,000.
−Removed: At December 31, 2023, there were no shares of Common Stock reserved
−Removed: for awards available for issuance under the 2022 Plan.
−Removed: Stock options granted under the 2022 Plan that remain unexercised and outstanding
−Removed: as of December 31, 2023 total 125,000.
−Removed: 2005 Plan, 2006 Plan, 2007 Plan, 2008 Plan, 2011 Plan, 2013 Plan, 2015 Plan, 2018 Plan, 2020 Plan, and 2022 Plan are collectively referred
−Removed: to as the “Plans.”
−Removed: Plans authorize us to grant (i) to the key employees incentive stock options (except for the 2007 Plan) to purchase shares of Common
−Removed: Stock and non-qualified stock options to purchase shares of Common Stock and restricted stock awards, and (ii) to non-employee directors
−Removed: and consultants’ non-qualified stock options and restricted stock.
−Removed: The Compensation Committee of our Board (the “Compensation
−Removed: Committee”) administers the Plans by making recommendations to the Board or determinations regarding the persons to whom options
−Removed: or restricted stock should be granted and the amount, terms, conditions and restrictions of the awards.
−Removed: Plans allow for the grant of incentive stock options (except for the 2007 Plan), non-qualified stock options and restricted stock awards.
−Removed: Incentive stock options granted under the Plans must have an exercise price at least equal to 100% of the fair market value of the Common
−Removed: Stock as of the date of grant.
−Removed: Incentive stock options granted to any person who owns, immediately after the grant, stock possessing
−Removed: more than 10% of the combined voting power of all classes of our stock, or of any parent or subsidiary corporation, must have an exercise
−Removed: price at least equal to 110% of the fair market value of the Common Stock on the date of grant.
−Removed: Non-statutory stock options may have
−Removed: exercise prices as determined by our Compensation Committee.
−Removed: Compensation Committee is also authorized to grant restricted stock awards under the Plans.
−Removed: A restricted stock award is a grant of shares
−Removed: of the Common Stock that is subject to restrictions on transferability, risk of forfeiture and other restrictions and that may be forfeited
−Removed: in the event of certain terminations of employment or service prior to the end of a restricted period specified by the Compensation Committee.
−Removed: have filed various registration statements on Form S-8 and amendments to previously filed Form S-8’s with SEC, which registered
−Removed: a total of 408,750 shares of Common Stock issued or to be issued underlying the awards under the Plans.
−Removed: following table sets forth certain information regarding the Plans as of December 31, 2023:
−Removed: Compensation Plan Information
+Added: Securities Authorized for Issuance Under Equity
+Added: Compensation Plans
+Added: As of December 31, 2024, the Company
+Added: had adopted ten separate stock option and restricted stock plans:
+Added: (i) the 2005 Stock Option and Restricted Stock Plan (the “2005
+Added: Plan”), (ii) the 2006 Stock Option and Restricted Stock Plan (the “2006 Plan”), (iii) the 2007 Stock Option and Restricted
+Added: Stock Plan (the “2007 Plan”), (iv) the 2008 Stock Option and Restricted Stock Plan (the “2008 Plan”), (v) the
+Added: 2011 Stock Option and Restricted Stock Plan (the “2011 Plan”), (vi) the 2013 Stock Option and Restricted Stock Plan (the “2013
+Added: Plan”), (vii) the 2015 Stock Option and Restricted Stock Plan (the “2015 Plan”), (viii) the 2018 Stock Option and Restricted
+Added: Stock Plan (the “2018 Plan”), (ix) the 2020 Stock Option and Restricted Stock Plan (the “2020 Plan”), and (x)
+Added: the 2022 Stock Option and Restricted Stock Plan (the “2022 Plan”).
+Added: The 2005 Plan, 2006 Plan, 2007 Plan, 2008 Plan, 2011 Plan,
+Added: 2013 Plan, 2015 Plan, 2018 Plan, 2020 Plan and 2022 Plan are referred to as the “Plans.”
+Added: Stock option grants.
+Added: The Company believes that such awards better align the interests of our employees with those of its stockholders.
+Added: Option awards have been
+Added: granted with an exercise price equal to the market price of its stock at the date of grant with such option awards generally vesting based
+Added: on the completion of continuous service and having ten-year contractual terms.
+Added: These option awards typically provide for accelerated vesting
+Added: if there is a change in control (as defined in the Plans).
+Added: The Company has registered all shares of common stock that are issuable under
+Added: its Plans with the SEC.
+Added: A total of 137,042 shares remained available for awards under the various Plans as of December 31, 2024.
+Added: The Plans authorize us to grant
+Added: (i) to the key employees incentive stock options (except for the 2007 Plan) to purchase shares of Common Stock and non-qualified stock
+Added: options to purchase shares of Common Stock and restricted stock awards, and (ii) to non-employee directors and consultants’ non-qualified
+Added: stock options and restricted stock.
+Added: The Compensation Committee of our Board (the “Compensation Committee”) administers the
+Added: Plans by making recommendations to the Board or determinations regarding the persons to whom options or restricted stock should be granted
+Added: and the amount, terms, conditions and restrictions of the awards.
+Added: The Plans allow for the grant
+Added: of incentive stock options (except for the 2007 Plan), non-qualified stock options and restricted stock awards.
+Added: Incentive stock options
+Added: granted under the Plans must have an exercise price at least equal to 100% of the fair market value of the Common Stock as of the date
+Added: Incentive stock options granted to any person who owns, immediately after the grant, stock possessing more than 10% of the combined
+Added: voting power of all classes of our stock, or of any parent or subsidiary corporation, must have an exercise price at least equal to 110%
+Added: of the fair market value of the Common Stock on the date of grant.
+Added: Non-statutory stock options may have exercise prices as determined
+Added: by our Compensation Committee.
+Added: The Compensation Committee is
+Added: also authorized to grant restricted stock awards under the Plans.
+Added: A restricted stock award is a grant of shares of the Common Stock that
+Added: is subject to restrictions on transferability, risk of forfeiture and other restrictions and that may be forfeited in the event of certain
+Added: terminations of employment or service prior to the end of a restricted period specified by the Compensation Committee.
+Added: We have filed various registration
+Added: statements on Form S-8 and amendments to previously filed Form S-8’s with SEC, which registered a total of 408,750 shares of Common
+Added: Stock issued or to be issued underlying the awards under the Plans.
+Added: The following table sets forth
+Added: certain information regarding the Plans as of December 31, 2024:
+Added: Equity Compensation Plan Information
Plan category
5 unchanged sentences
Total all plans
−Removed: Relationships and Related Transactions, and Director Independence.
−Removed: 2023, a trust, the beneficiaries of which are the Chief Executive Officer of TicketSmarter, and his spouse, contributed cash in the
−Removed: amount of $2,700,000 to support TicketSmarter’s operations and to repay approved debts and obligations of TicketSmarter in
−Removed: exchange for the TicketSmarter Related Party Note (the “TickerSmarter Related Party Note”).
−Removed: The TicketSmarter Related Party Note
−Removed: bears interest of 13.25% per annum with weekly repayments of the principal amount of $54,000.00 each, together with accrued
−Removed: interest, for fifty weeks, or until the principal is paid in full, commencing on January 2, 2024.
−Removed: The use of proceeds of the
−Removed: TicketSmarter Related Party Note was to resolve numerous outstanding payables at a discounted rate, the discount received is
−Removed: recognized as a gain on extinguishment of liabilities on the statement of operations.
−Removed: Additionally, these negotiations relieved
−Removed: TicketSmarter of numerous future obligations following fiscal year 2023.
−Removed: Accountant Fees and Services.
+Added: Certain Relationships
+Added: and Related Transactions, and Director Independence.
+Added: Transactions with Managing Member of Nobility
+Added: The Company accrued reimbursable
+Added: expenses payable to Nobility, LLC totaling $245,716 and $619,301 as of December 31, 2024 and 2023, respectively.
+Added: Total management fees
+Added: accrued and payable in accordance with the operating agreement totaled $38,625 and $49,014 as of December 31, 2024 and 2023, respectively.
+Added: The company recorded management fee expense of $67,905 and $169,075 for the years ended December 31, 2024 and 2023, respectively.
+Added: Transactions with Related Party of TicketSmarter
+Added: On September 22, 2023, a trust,
+Added: the beneficiaries of which are TicketSmarter’s Chief Executive Officer and his spouse, made a loan in the amount of $2,325,000 to
+Added: TicketSmarter to support TicketSmarter’s operations.
+Added: On October 2, 2023 an additional $375,000 was advanced to Ticketsmarter.
+Added: transaction was recorded as a related party note payable (the “TicketSmarter Related Party Note”).
+Added: The TicketSmarter Related
+Added: Party Note bears interest of 13.25% per annum with repayment beginning January 2, 2024.
+Added: As of December 31, 2024 and 2023, the entire TicketSmarter
+Added: Related Party note balance totaled $2,700,000, and is classified as current, with an accrued interest balance of $488,711 and $95,031,
+Added: respectively.
+Added: The use of proceeds of the TicketSmarter Related Party Note was to resolve numerous outstanding payables at a discounted
+Added: rate, the discount received to resolve such outstanding payables is recognized as a gain on extinguishment of liabilities on the statement
+Added: of operations.
+Added: Additionally, these negotiations relieved TicketSmarter of numerous future obligations following fiscal year 2023.
+Added: On August 19, 2024, the parties
+Added: agreed to amend the note whereby the repayment dates were extended to begin on January 2, 2025 and continue at $54,000 for 50 consecutive
+Added: weeks plus interest.
+Added: The parties did not change any other provisions or terms of the note.
+Added: The amendment was determined to be a modification
+Added: of the note rather than an extinguishment and reissuance of a new note.
+Added: No payments have been made to date in 2025.
+Added: Company Related Party Note
+Added: On August 22, 2024, Digital Ally’s
+Added: Chief Executive Officer, made a loan in the amount of $100,000 to the Company to support its operations.
+Added: In addition, on October 24,
+Added: 2024, Digital Ally’s Chief Executive Officer, made an additional loan in the amount of $40,000 to the Company to support its operations.
+Added: These transactions were recorded as related party notes payable (the “Company Related Party Notes”).
+Added: The Company Related
+Added: Party Notes bear interest at prime rate (8.00% as of December 31, 2024) per annum with repayment due on demand.
+Added: As of December 31, 2024,
+Added: the entire Company Related Party note of $140,000, is classified as current, with an accrued interest balance of $3,465.
+Added: Principal Accountant
+Added: Fees and Services.
+Added: and Related Fees
following table is a summary of the fees billed to us by RBSM LLP for the fiscal years ended December 31, 2024 and 2023:
6 unchanged sentences
Audit-Related
−Removed: Consists of fees billed for assurance and related services that are reasonably related to the performance of the
−Removed: audit or review of our financial statements and are not reported under “Audit Fees.” These services include employee benefit
−Removed: plan audits, consents issued for certain filings with the SEC, accounting consultations in connection with acquisitions, attest services
−Removed: that are not required by statute or regulation, and consultations concerning financial accounting and reporting standards.
+Added: Consists of fees billed for assurance and related services that are reasonably related to the performance of the audit
+Added: or review of our financial statements and are not reported under “Audit Fees.” These services include employee benefit plan
+Added: audits, consents issued for certain filings with the SEC, accounting consultations in connection with acquisitions, attest services that
+Added: are not required by statute or regulation, and consultations concerning financial accounting and reporting standards.
Tax fees consist of fees billed for professional services related to tax compliance, tax advice and tax planning.
2 unchanged sentences
Consists of fees for products and services other than the services reported above.
−Removed: Policy of Services Performed by Independent Registered Public Accounting Firm.
−Removed: The Audit Committee’s policy is to pre–approve
−Removed: all audit and non–audit related services, tax services and other services.
−Removed: Pre–approval is generally provided for up to one
−Removed: year, and any pre–approval is detailed as to the particular service or category of services and is generally subject to a specific
−Removed: The Audit Committee has delegated the pre–approval authority to its chairperson when expedition of services is necessary.
−Removed: The independent registered public accounting firm and management are required to periodically report to the full Audit Committee regarding
−Removed: the extent of services provided by the independent registered public accounting firm in accordance with this pre–approval and the
−Removed: fees for the services performed to date.
−Removed: and Financial Statement Schedules.
−Removed: following documents are filed as part of this Annual Report on Form 10-K:
−Removed: Financial Statements :
−Removed: consolidated financial statements required to be included in Part II, Item 8, Financial Statements and Supplementary Data, begin
−Removed: on Page F-1 and are submitted as a separate section of this Annual Report on Form 10-K.
+Added: Audit Committee’s practice is to consider and approve in advance all proposed audit and non-audit services to be provided by our
+Added: independent registered public accounting firm.
+Added: All the fees shown above were pre-approved by the Audit Committee.
+Added: Exhibits and Financial
Statement Schedules.
−Removed: schedules are omitted because they are not applicable or are not required, or because the required information is included in the
−Removed: consolidated financial statements or notes in this Annual Report on Form 10-K.
+Added: The following documents
+Added: are filed as part of this Annual Report on Form 10-K:
+Added: Consolidated Financial
+Added: The consolidated financial
+Added: statements required to be included in Part II, Item 8, Financial Statements and Supplementary Data, begin on Page F-1 and are submitted
+Added: as a separate section of this Annual Report on Form 10-K.
+Added: Financial Statement
+Added: All schedules are omitted
+Added: because they are not applicable or are not required, or because the required information is included in the consolidated financial
+Added: statements or notes in this Annual Report on Form 10-K.
+Added: Description of Exhibit
Agreement and Plan of Merger, dated August 23, 2022, between Digital Ally, Inc.
and DGLY Subsidiary.
−Removed: Agreement and Plan of Merger, dated June 1, 2023, by and among Clover Leaf Capital Corp., CL Merger Sub, Inc., Yntegra Capital Investments LLC, in the capacity as the Purchaser Representative, Kustom Entertainment, Inc.
+Added: Mutual Termination and Release Agreement, dated November 7, 2024, by and among Clover Leaf Capital Corp., CL Merger Sub, Inc., Yntegra Capital Investments LLC, in the capacity as the Purchaser Representative, Kustom Entertainment, Inc.
and Digital Ally, Inc.
Articles of Incorporation.
+Added: Articles of Merger.
Certificate of Amendment to Digital Ally, Inc.’s Articles of Incorporation, dated December 8, 2022.
Certificate of Amendment to Articles of Incorporation of Digital Ally, Inc., dated February 6, 2023.
+Added: Certificate of Correction to Articles of Incorporation of Digital Ally, Inc., dated October 28, 2024.
+Added: Certificate of Correction to Articles of Incorporation of Digital Ally, Inc., dated October 30, 2024.
+Added: Amendment to Bylaws
Form of Common Stock Certificate.
−Removed: Form of Certificate of Designation of Series A Convertible Redeemable Preferred Stock.
−Removed: Form of Certificate of Designation of Series B Convertible Redeemable Preferred Stock.
−Removed: Form of Common Stock Purchase Warrant of Digital Ally, Inc., dated August 5, 2019.
−Removed: Form of Pre-Funded Common Stock Purchase Warrant of Digital Ally, dated February 1, 2021.
−Removed: Form of Common Stock Purchase Warrant of Digital Ally, dated February 1, 2021.
−Removed: Form of Senior Secured Convertible Note, issued by Digital Ally, Inc., dated April 5, 2023.
+Added: Form of Registration Rights Agreement, dated October 13, 2022, by and among Digital Ally, Inc.
+Added: and the investors named therein.
+Added: Form of Registration Rights Agreement, dated April 5, 2023, between Digital Ally, Inc.
+Added: and certain Purchasers, who are signatories thereto.
Form of Warrant of Digital Ally, Inc., dated April 5, 2023.
Revolving Note, dated October 26, 2023, issued by Digital Ally, Inc.to Kompass Kapital Funding, LLC.
+Added: Form of Senior Secured Promissory Note, issued by Digital Ally, Inc., dated March 1, 2024
+Added: Certificate of Withdrawal of Certificate of Designation of Series A Convertible Redeemable Preferred Stock
+Added: Certificate of Withdrawal of Certificate of Designation of Series B Convertible Redeemable Preferred Stock
+Added: Form of Series A Warrant of Digital Ally, Inc., dated June 25, 2024.
+Added: Form of Series B Warrant of Digital Ally, Inc., dated June 25, 2024.
+Added: Form of Pre-Funded Warrant of Digital Ally, Inc., dated June 25, 2024.
+Added: Form of Series A Warrant of Digital Ally, Inc., dated February 14, 2025.
+Added: Form of Series B Warrant of Digital Ally, Inc., dated February 14, 2025.
+Added: Form of Pre-Funded Warrant of Digital Ally, Inc., dated February 14, 2025.
Description of the Registrant’s Securities Registered Pursuant to Section 12 of the Securities Exchange Act of 1934.
23 unchanged sentences
and Brickell Key Investments LP.
−Removed: Form of Securities Purchase Agreement, dated as of January 11, 2021, by and between Digital Ally, Inc.
−Removed: and the Investors.
−Removed: Form of Placement Agency Agreement, dated January 27, 2021, by and between Digital Ally, Inc.
−Removed: and Kingswood Capital Markets, division of Benchmark Investments, Inc.
−Removed: Form of Securities Purchase Agreement, dated as of January 27, 2021, by and between Digital Ally, Inc.
−Removed: and the Investors.
Commercial Real Estate Sales Contract, dated February 24, 2021, between Digital Ally, Inc.
1 unchanged sentence
Form of Operating Agreement of Nobility Healthcare, LLC, dated June 1, 2021.
−Removed: Warrant Exchange Agreement, dated August 19, 2021, by and among Digital Ally, Inc.
−Removed: and the warrant holders who are signatories thereto.
Unit Purchase Agreement, dated September 2, 2021.
−Removed: of Exchange Agreement, dated August 23, 2022.
+Added: Form of Exchange Agreement, dated August 23, 2022.
Form of Securities Purchase Agreement, dated October 13, 2022, between Digital Ally, Inc.
and the investors thereto.
−Removed: Form of Registration Rights Agreement, dated October 13, 2022, by and among Digital Ally, Inc.
−Removed: and the investors named therein.
Form of Securities Purchase Agreement, dated April 5, 2023, between Digital Ally, Inc.
9 unchanged sentences
and its direct and indirect subsidiaries and a lender.
−Removed: Form of Registration Rights Agreement, dated April 5, 2023, between Digital Ally, Inc.
−Removed: and certain Purchasers, who are signatories thereto.
Loan and Security Agreement, dated October 26, 2023, by and between Digital Ally, Inc., Digital Ally Healthcare, LLC, and Kompass Kapital Funding, LLC.
2 unchanged sentences
Lock-Up Agreement, dated June 1, 2023, by and between Clover Leaf Capital Corp., Yntegra Capital Investments, LLC, and Digital Ally, Inc.
+Added: Amendment to Lock-Up Agreement, dated June 24, 2024, by and between Clover Leaf Capital Corp., Yntegra Capital Investments, LLC, and Digital Ally, Inc.
+Added: Form of Note Purchase Agreement, dated March 1, 2024, by and between Digital Ally, Inc., Kustom Entertainment, Inc., and Mosh Man LLC
+Added: Amendment to Note Purchase Agreement, dated September 25, 2024, by and between Digital Ally, Inc., Kustom Entertainment, Inc., and Mosh Man LLC
+Added: Form of Security Agreement, dated March 1, 2024, by and between Digital Ally, Inc., Kustom Entertainment, Inc., and any Additional Grantor
+Added: Form of Asset Purchase Agreement, dated March 1, 2024, by and between JC Entertainment, LLC, and Kustom 440, Inc.
+Added: Form of Securities Purchase Agreement, dated June 25, 2024, between Digital Ally, Inc.
+Added: and the investors thereto.
+Added: Letter Agreement, dated July 13, 2024, by and between Digital Ally, Inc., Kustom Entertainment, Inc., and Mosh Man LLC
+Added: Letter Agreement, dated September 12, 2024, by and between Digital Ally, Inc., Kustom Entertainment, Inc., and Mosh Man LLC
+Added: Purchase and Sale Agreement, dated August 2, 2024, by and between Digital Ally, Inc.
+Added: and Serenity Now, LLC
+Added: Form of Securities Purchase Agreement, dated November 6, 2024, between Digital Ally, Inc.
+Added: and the investors thereto.
+Added: Amendment to Securities Purchase Agreement, dated December 11, 2024, between Digital Ally, Inc.
+Added: and the investors thereto.
+Added: Form of Subsidiary Guaranty, dated November 13, 2024, by and among Digital Ally, Inc.
+Added: and its direct and indirect subsidiaries.
Code of Ethics and Code of Conduct.
22 unchanged sentences
by specific reference in such filing or document.
−Removed: as an exhibit to the Company’s Annual Report on Form 10KSB for the Year ended December 31, 2007.
−Removed: as an exhibit to the Company’s October 2006 Form SB-2.
−Removed: as an exhibit to the Company’s Annual Report on Form 10K for the Year ended December 31, 2009.
−Removed: as an exhibit to the Company’s Form 8-K filed June 1, 2011.
−Removed: as an exhibit to the Company’s Form S-8 filed May 23, 2016.
−Removed: as an exhibit to the Company’s Form 8-K filed August 25, 2017.
−Removed: as an exhibit to the Company’s Form 8-K filed April 4, 2018.
−Removed: as an exhibit to the Company’s Form 8-K filed August 2, 2018.
−Removed: as an exhibit to the Company’s Registration Statement on Form S-8 filed August 20, 2018.
−Removed: as an exhibit to the Company’s Form 8-K filed August 5, 2019.
−Removed: as an exhibit to the Company’s Registration Statement on Form S-8 filed November 16, 2020.
−Removed: as an exhibit to the Company’s Form 8-K filed January 12, 2021.
−Removed: as an exhibit to the Company’s Form 8-K filed January 28, 2021.
−Removed: as Appendix A to the Company’s Definitive Proxy Statement on Schedule 14A filed April 27, 2021.
−Removed: as an exhibit to the Company’s Form 8-K filed May 3, 2021.
−Removed: as an exhibit to the Company’s Form 8-K filed June 9, 2021.
−Removed: as an exhibit to the Company’s Form 8-K filed August 19, 2021.
−Removed: as an exhibit to the Company’s Form 8-K filed September 9, 2021.
−Removed: as an exhibit to the Company’s Form 8-K filed August 23, 2022.
−Removed: as an exhibit to the Company’s Form 8-K filed October 19, 2022.
−Removed: as Appendix A to the Company’s Definitive Proxy Statement on Schedule 14A filed October 28, 2022.
−Removed: as an exhibit to the Company’s Form 8-K filed December 8, 2022.
−Removed: as an exhibit to the Company’s Form 8-K filed February 7, 2023.
−Removed: as an exhibit to the Company’s Registration Statement on Form S-8 filed February 28, 2023.
−Removed: as an exhibit to the Company’s Annual Report on Form 10K for the Year ended December 31, 2022.
−Removed: as an exhibit to the Company’s Form 8-K filed April 7, 2023.
−Removed: as an exhibit to the Company’s Form 8-K filed June 6, 2023.
−Removed: as an exhibit to the Company’s Form 8-K filed October 27, 2023.
+Added: Filed as an exhibit to the Company’s Annual Report on Form 10KSB for the Year ended December 31, 2007.
+Added: Filed as an exhibit to the Company’s October 2006 Form SB-2.
+Added: Filed as an exhibit to the Company’s Annual Report on Form 10K for the Year ended December 31, 2009.
+Added: Filed as an exhibit to the Company’s Form 8-K filed June 1, 2011.
+Added: Filed as an exhibit to the Company’s Form S-8 filed May 23, 2016.
+Added: Filed as an exhibit to the Company’s Form 8-K filed August 2, 2018.
+Added: Filed as an exhibit to the Company’s Registration Statement on Form S-8 filed August 20, 2018.
+Added: Filed as an exhibit to the Company’s Registration Statement on Form S-8 filed November 16, 2020.
+Added: Filed as Appendix A to the Company’s Definitive Proxy Statement on Schedule 14A filed April 27, 2021.
+Added: Filed as an exhibit to the Company’s Form 8-K filed May 3, 2021.
+Added: Filed as an exhibit to the Company’s Form 8-K filed June 9, 2021.
+Added: Filed as an exhibit to the Company’s Form 8-K filed September 9, 2021.
+Added: Filed as an exhibit to the Company’s Form 8-K filed August 23, 2022.
+Added: Filed as an exhibit to the Company’s Form 8-K filed October 19, 2022.
+Added: Filed as Appendix A to the Company’s Definitive Proxy Statement on Schedule 14A filed October 28, 2022.
+Added: Filed as an exhibit to the Company’s Form 8-K filed December 8, 2022.
+Added: Filed as an exhibit to the Company’s Form 8-K filed February 7, 2023.
+Added: Filed as an exhibit to the Company’s Registration Statement on Form S-8 filed February 28, 2023.
+Added: Filed as an exhibit to the Company’s Annual Report on Form 10K for the Year ended December 31, 2022.
+Added: Filed as an exhibit to the Company’s Form 8-K filed April 7, 2023.
+Added: Filed as an exhibit to the Company’s Form 8-K filed June 6, 2023.
+Added: Filed as an exhibit to the Company’s Form 8-K filed October 27, 2023.
+Added: Filed as an Exhibit to the Company’s Form 8-K filed March 5, 2024
+Added: Filed as an Exhibit to the Company’s Form 8-K filed April 5, 2024
+Added: Filed as an Exhibit to the Company’s Form 8-K filed June 28, 2024
+Added: Filed as an Exhibit to the Company’s Form 8-K filed July 18, 2024
+Added: Filed as an Exhibit to the Company’s Form 8-K filed August 6, 2024
+Added: Filed as an Exhibit to the Company’s Form 8-K filed September 13, 2024
+Added: Filed as an Exhibit to the Company’s Form 8-K filed September 27, 2024
+Added: Filed as an Exhibit to the Company’s Form 8-K filed November 1, 2024
+Added: Filed as an Exhibit to the Company’s Form 8-K filed November 7, 2024
+Added: Filed as an Exhibit to the Company’s Form 8-K filed November 8, 2024
+Added: Filed as an Exhibit to the Company’s Form 8-K filed December 11, 2024
+Added: Filed as an Exhibit to the Company’s Form 8-K filed November 15, 2024
+Added: Filed as an Exhibit to the Company’s Form 8-K filed February 19, 2025
+Added: Filed as an Exhibit to the Company’s Annual Report on Form 10-K filed April 1, 2024
financial statement schedules have been provided because the information is not required or is shown either in the financial statements
2 unchanged sentences
on its behalf by the undersigned, thereunto duly authorized.
−Removed: Nevada corporation
+Added: DIGITAL ALLY, INC.,
+Added: a Nevada corporation
Executive Officer
Executive Officer)
−Removed: April 1, 2024
person whose signature appears below authorizes Stanton E.
5 unchanged sentences
registrant and in the capacities and on the dates indicated.
−Removed: April 1, 2024
−Removed: Ross, Director and Chief Executive Officer
−Removed: April 1, 2024
+Added: Ross, Director
+Added: and Chief Executive Officer
Richie, Director
Duke Daughtery
−Removed: April 1, 2024
Duke Daughtery
−Removed: April 1, 2024
Heckman, Chief Financial Officer, Secretary, Treasurer and
−Removed: Principal Accounting Officer
−Removed: (Principal Financial Officer and Principal Accounting Officer)
+Added: Accounting Officer
+Added: Financial Officer and Principal Accounting Officer)
AND SUBSIDIARIES
4 unchanged sentences
Consolidated Statements of Operations for the Years Ended December 31, 2024 and 2023
−Removed: Consolidated Statements of Stockholders’ Equity for the Years Ended December 31, 2023 and 2022
+Added: Statements of Stockholders’ Equity (Deficit) for the Years Ended December 31, 2024 and 2023
Consolidated Statements of Cash Flows for the Years Ended December 31, 2024 and 2023
6 unchanged sentences
and subsidiaries
+Added: Overland Park,
on the Consolidated Financial Statements
−Removed: have audited the accompanying consolidated balance sheets of Digital Ally, Inc.
−Removed: and its subsidiaries (the Company) as of December 31,
−Removed: 2023 and 2022, the related consolidated statements of operations, stockholders’ equity and cash flows for each of the years in
−Removed: the two year period ended December 31, 2023, and the related notes (collectively referred to as the financial statements).
−Removed: In our opinion,
−Removed: the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and
−Removed: 2022, and the results of its operations and its cash flow for each of the years in the two year period ended December 31, 2023, in conformity
−Removed: with accounting principles generally accepted in the United States of America.
+Added: We have audited the accompanying consolidated balance sheets of Digital Ally, Inc.
+Added: and its subsidiaries (the Company)
+Added: as of December 31, 2024 and 2023, the related consolidated statements of operations, stockholders’ (deficit) equity and cash flows
+Added: for each of the years in the two year period ended December 31, 2024, and the related notes (collectively referred to as the consolidated
+Added: financial statements).
+Added: In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position
+Added: of the Company as of December 31, 2024 and 2023, and the results of its operations and its cash flow for each of the years in the two
+Added: year period ended December 31, 2024, in conformity with accounting principles generally accepted in the United States of America.
Company’s Ability to Continue as a Going Concern
−Removed: accompanying financial statements have been prepared assuming that the Company will continue as a going concern.
−Removed: As discussed in Note
−Removed: 1 to the financial statements, the Company has incurred substantial operating losses and will require additional capital to continue
−Removed: as a going concern.
−Removed: This raises substantial doubt about the Company’s ability to continue as a going concern.
−Removed: plans regarding these matters are also described in Note 1.
−Removed: The financial statements do not include any adjustments to reflect the possible
−Removed: future effects on the recoverability and classification of assets or the amounts and classification of liabilities that may result from
−Removed: the outcome of this uncertainty.
−Removed: financial statement are the responsibility of the Company’s management.
−Removed: Our responsibility is to express an opinion on the Company’s
−Removed: financial statements based on our audits.
−Removed: We are a public accounting firm registered with the Public Company Accounting Oversight Board
−Removed: (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with U.S.
−Removed: federal securities laws
−Removed: and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
−Removed: conducted our audits in accordance with the standards of the PCAOB.
−Removed: Those standards require that we plan and perform the audit to obtain
−Removed: reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud.
−Removed: is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.
−Removed: As part of our audits,
−Removed: we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion
−Removed: on the effectiveness of the Company’s internal control over financial reporting.
−Removed: Accordingly, we express no such opinion.
−Removed: New York, NY Washington DC Mumbai & Pune, India Boca Raton, FL
−Removed: San Francisco, CA Las Vegas, NV Beijing, China Athens, Greece
−Removed: ANTEA International with affiliated offices worldwide
−Removed: audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error
−Removed: or fraud, and performing procedures that respond to those risks.
−Removed: Such procedures included examining, on a test basis, evidence regarding
−Removed: the amounts and disclosures in the financial statements.
−Removed: Our audits also included evaluating the accounting principles used and significant
−Removed: estimates made by management, as well as evaluating the overall presentation of the financial statements.
−Removed: We believe that our audits
−Removed: provide a reasonable basis for our opinion.
+Added: The accompanying consolidated financial statements have been prepared assuming that the Company will continue as
+Added: a going concern.
+Added: As discussed in Note 1 to the consolidated financial statements, the Company has incurred substantial operating losses
+Added: and will require additional capital to continue as a going concern.
+Added: This raises substantial doubt about the Company’s ability to
+Added: continue as a going concern.
+Added: Management’s plans regarding these matters are also described in Note 1.
+Added: The consolidated financial
+Added: statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or
+Added: the amounts and classification of liabilities that may result from the outcome of this uncertainty.
+Added: These consolidated financial statements are the responsibility of the Company’s management.
+Added: Our responsibility
+Added: is to express an opinion on the Company’s consolidated financial statements based on our audits.
+Added: We are a public accounting firm
+Added: registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect
+Added: to the Company in accordance with U.S.
+Added: federal securities laws and the applicable rules and regulations of the Securities and Exchange
+Added: Commission and the PCAOB.
+Added: We conducted our audits in accordance with the standards of the PCAOB.
+Added: Those standards require that we plan and perform
+Added: the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether
+Added: due to error or fraud.
+Added: The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial
+Added: As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for
+Added: the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.
+Added: we express no such opinion.
+Added: Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial
+Added: statements, whether due to error or fraud, and performing procedures that respond to those risks.
+Added: Such procedures included examining,
+Added: on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements.
+Added: Our audits also included evaluating
+Added: the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated
+Added: financial statements.
+Added: We believe that our audits provide a reasonable basis for our opinion.
Audit Matters
5 unchanged sentences
accounts or disclosures to which they relate.
−Removed: Indefinite Life Intangibles and Other Intangibles Impairment Assessments – Entertainment/Ticketing Reporting Unit – Refer
−Removed: to Notes 1, 8 and 22 to the consolidated financial statements
+Added: Indefinite Life Intangibles and Other Intangibles Impairment Assessments – Entertainment Segment – Refer to Notes 1 and 8
+Added: to the consolidated financial statements
Audit Matter Description
−Removed: described in Note 22 to the consolidated financial statements, the Company’s goodwill and indefinite life intangible asset balance
−Removed: was $5,886,547 and $600,000, respectively as of December 31, 2023.
+Added: described in Note 8 to the financial statements, the Company’s goodwill and indefinite life intangible asset balance was $5,805,507
+Added: and $699,000, respectively as of December 31, 2024.
The Company also has amortizable identifiable intangible assets of $1,866,667 –
−Removed: $5,600,000 and $600,000 which are being amortized over 5 years and 4 years, respectively, and are related to the Entertainment/Ticketing
−Removed: reporting unit.
−Removed: Management tests these assets annually for impairment or more frequently when potential impairment triggering events
−Removed: Goodwill is tested for impairment by comparing the estimated fair value of a reporting unit to its carrying value.
−Removed: uses a market approach to estimate the fair value of its reporting unit.
−Removed: The key assumptions and estimates utilized in the market approach
−Removed: primarily include market multiples, peer group and comparable transaction selection and selection of relevant financial matrices for
−Removed: concluding the fair value of reporting unit, and future levels of revenue growth.
+Added: sponsorship agreement network and $100,000 – SEO content, which are being amortized over 5 years and 4 years, respectively, and
+Added: are related to the entertainment segment.
+Added: Management tests these assets annually for impairment or more frequently when potential impairment
+Added: triggering events are present.
+Added: Goodwill is tested for impairment by comparing the estimated fair value of a reporting unit to its carrying
+Added: Management uses a weighting of income and market approaches to estimate the fair value of its reporting unit.
+Added: The key assumptions
+Added: and estimates utilized in the weighting of income and market approaches primarily include future levels of revenue growth, gross profit
+Added: margin, EBITDA as a percentage of revenue, cash-free debt-free net working capital as a percentage of revenue, capital expenditures as
+Added: a percentage of revenue, discount rate, selection of guideline public companies and revenue market multiples.
principal considerations for our determination that performing procedures relating to the goodwill and intangible asset impairment assessments
−Removed: of the Entertainment/Ticketing reporting unit is a critical audit matter because (i) the significant judgment used by management when
−Removed: determining the fair value estimates of the reporting units;
−Removed: (ii) the high degree of auditor judgment, subjectivity and effort in performing
−Removed: procedures and evaluating the significant assumptions used in management’s fair value estimates;
−Removed: and (iii) the audit effort involved
−Removed: in the use of professionals with specialized skill and knowledge.
+Added: of the entertainment reporting unit is a critical audit matter because (i) the significant judgment used by management when determining
+Added: the fair value estimates of the reporting units;
+Added: (ii) the high degree of auditor judgment, subjectivity and effort in performing procedures
+Added: and evaluating the significant assumptions used in management’s fair value estimates;
+Added: and (iii) the audit effort involved in the
+Added: use of professionals with specialized skill and knowledge.
the Critical Audit Matter Was Addressed in the Audit
−Removed: the matter involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the consolidated
−Removed: financial statements.
−Removed: procedures included, among others, (i) testing management’s process for determining the fair value estimates of the entertainment/ticketing
−Removed: reporting unit;
−Removed: (ii) testing the completeness and accuracy of the underlying data used in the market approach;
−Removed: and (iii) evaluating
−Removed: the reasonableness of the significant assumptions used by management related to market multiples, peer group and comparable transaction
−Removed: selection and selection of relevant financial matrices for concluding the fair value of reporting unit and future levels of revenue
−Removed: management’s assumptions related to the future levels of revenue growth and involved evaluating whether the assumptions were
−Removed: reasonable considering (i) current and past performance of the reporting units;
−Removed: (ii) the consistency with external market and industry
−Removed: and (iii) whether these assumptions were consistent with evidence obtained in other areas of the audit.
−Removed: Professionals
−Removed: with specialized skill and knowledge were used to assist in evaluating (i) the appropriateness of the market approach and (ii) the
−Removed: reasonableness of significant assumptions related to the market multiples, peer group and comparable transaction selection and selection
−Removed: of relevant financial matrices for concluding the fair value of reporting unit and future levels of revenue growth.
−Removed: We have served as the Company’s auditor since 2019.
−Removed: April 1, 2024
−Removed: PCAOB ID Number 587
−Removed: New York, NY Washington DC Mumbai & Pune, India Boca Raton, FL
−Removed: San Francisco, CA Las Vegas, NV Beijing, China Athens, Greece
+Added: the matter involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the financial
+Added: These procedures included,
+Added: among others, (i) testing management’s process for determining the fair value estimates of the entertainment segment;
+Added: testing the completeness and accuracy of the underlying data used in the income and market approach;
+Added: and (iii) evaluating the reasonableness
+Added: of the significant assumptions used by management related to future levels of revenue growth, gross profit margin, EBITDA as a percentage
+Added: of revenue, cash-free debt-free net working capital as a percentage of revenue, capital expenditures as a percentage of revenue,
+Added: discount rate, selection of guideline public companies and revenue market multiples.
+Added: Evaluating management’s
+Added: assumptions related to the future levels of revenue growth, gross profit margin, EBITDA as a percentage of revenue, cash-free debt-free
+Added: net working capital as a percentage of revenue, capital expenditures as a percentage of revenue, discount rate, selection of guideline
+Added: public companies and revenue market multiples and involved evaluating whether the assumptions were reasonable considering (i) current
+Added: and past performance of the entertainment segment;
+Added: (ii) the consistency with external market and industry data;
+Added: and (iii) whether these
+Added: assumptions were consistent with evidence obtained in other areas of the audit.
+Added: Professionals with specialized
+Added: skill and knowledge were used to assist in evaluating (i) the appropriateness of the income and market approach and (ii) the reasonableness
+Added: of significant assumptions related to the future levels of revenue growth, gross profit margin, EBITDA as a percentage of revenue,
+Added: cash-free debt-free net working capital as a percentage of revenue, capital expenditures as a percentage of revenue, discount rate,
+Added: selection of guideline public companies and revenue market multiples.
+Added: and Other Intangibles arising from the acquisition of Country Stampede – Refer to Notes 1 and 21 to the consolidated financial
+Added: Audit Matter Description
+Added: disclosed in Note 1, Goodwill arises in connection with acquisitions.
+Added: The excess purchase price over the fair value of net tangible assets
+Added: and identifiable intangible assets acquired is recorded as goodwill.
+Added: disclosed in Note 21, on March 1, 2024, the Company completed an acquisition referred to as the Country Stampede Acquisition in accordance
+Added: with the asset purchase agreement.
+Added: The consideration included payment of cash of $542,959 of which $400,000 was paid on March 1, 2024
+Added: and remainder on or before thirty days.
+Added: Auditing the accounting for the acquisition was complex due to the significant estimation uncertainty
+Added: in determining the fair values of identified intangible assets, which consisted of trademarks and trade names of $300,000 and Goodwill
+Added: principal considerations for our determination that performing procedures relating to the intangible assets acquired with the Country
+Added: Stampede Acquisition is a critical audit matter because (i) the significant judgment used by management when determining the fair value
+Added: estimates of the intangible assets acquired;
+Added: (ii) the high degree of auditor judgment, subjectivity and effort in performing procedures
+Added: and evaluating the significant assumptions used in management’s fair value estimates;
+Added: and (iii) the audit effort involved in the
+Added: use of professionals with specialized skill and knowledge.
+Added: the Critical Audit Matter Was Addressed in the Audit
+Added: personnel with specialized knowledge and skill in valuation to assist in:
+Added: a) assessing the appropriateness of valuation methodology
+Added: for the trademarks and trade names using Relief from Royalty, b) evaluating the reasonableness of the growth rates, percent of revenues
+Added: lost without existing agreements, discount rate used in the income approach.
+Added: Evaluate the reasonableness
+Added: of management’s significant estimates and assumptions including revenue growth rates, percent of revenues lost without existing
+Added: agreements and discount rate in the valuation of the trademarks and trade names.
+Added: Evaluate if there have
+Added: been events and circumstances that might indicate that intangible asset and goodwill has been impaired.
+Added: have served as the Company’s auditor since 2019.
+Added: ID Number 587
+Added: York, NY Washington DC Mumbai & Pune, India Boca Raton, FL
+Added: TX San Francisco, CA Las Vegas, NV Beijing, China Athens, Greece
ANTEA International with affiliated offices worldwide
4 unchanged sentences
Accounts receivable-trade, less allowance for doubtful accounts of $ 314,304 – 2024 and $ 200,668 – 2023
−Removed: Other receivables, net of $ 5,000 allowance – 2023 and $ 0 - 2022 (including $- 0 - due from related parties – 2023 and $ 138,384 – 2022, refer to Note 19)
+Added: Other receivables, net of $ 25,000 allowance – 2024 and $ 5,000 - 2023
Inventories, net
4 unchanged sentences
Operating lease right of use assets, net
−Removed: Liabilities and Equity
+Added: Liabilities and Equity (Deficit)
Current liabilities:
15 unchanged sentences
Commitments and contingencies
+Added: Stockholders’ Equity (Deficit):
+Added: Preferred stock, $ 0.001 par value per share, 10,000,000 shares authorized;
+Added: none issued or outstanding – 2024 and 2023
Common stock, $ 0.001 par value;
4 unchanged sentences
Noncontrolling interest in consolidated subsidiary
+Added: ( 1,198,286 )
Accumulated deficit
1 unchanged sentence
( 117,668,781 )
−Removed: Total liabilities and equity
+Added: Total equity (deficit)
+Added: ( 9,013,430 )
+Added: Total liabilities and equity (deficit)
Notes to Consolidated Financial Statements.
11 unchanged sentences
General and administrative expense
+Added: Goodwill and intangible asset impairment charge
Total selling, general and administrative expenses
6 unchanged sentences
( 3,815,323 )
−Removed: Other expense
−Removed: Loss on accrual for legal settlement
( 3,134,253 )
−Removed: Loss on conversion of convertible debt
+Added: Loss on litigation
( 1,959,396 )
−Removed: Change in fair value of short-term investments
+Added: ( 1,792,308 )
+Added: Loss on extinguishment of convertible debt
+Added: ( 1,112,705 )
+Added: Loss on disposal of intangibles
Change in fair value of warrant derivative liabilities
+Added: ( 1,240,407 )
Change in fair value of contingent consideration promissory notes and earn-out agreements
Gain on the extinguishment of liabilities
−Removed: Gain on extinguishment of warrant derivative liabilities
+Added: Loss on extinguishment of debt
Gain on sale of property, plant and equipment
−Removed: Total other income (loss)
+Added: Total other expense
( 6,514,185 )
+Added: ( 3,223,396 )
Loss before income tax benefit (provision)
4 unchanged sentences
( 25,463,949 )
−Removed: Net income attributable to noncontrolling interests of consolidated subsidiary
−Removed: Loss on redemption – Series A & B convertible redeemable preferred stock
−Removed: ( 2,385,000 )
+Added: Net (income) loss attributable to noncontrolling interests of consolidated subsidiary
Net loss attributable to common stockholders
4 unchanged sentences
Notes to Consolidated Financial Statements.
−Removed: CONSOLIDATED STATEMENTS OF EQUITY
+Added: STATEMENTS OF EQUITY (DEFICIT)
ENDED DECEMBER 31, 2024 AND 2023
6 unchanged sentences
Restricted common stock forfeitures
−Removed: Distribution to noncontrolling interest in consolidated subsidiary
−Removed: Issuance of common stock under rule 144 restrictions related to contemplated spin-off transaction
−Removed: Repurchase and cancellation of common stock
−Removed: ( 4,026,337 )
−Removed: ( 4,026,523 )
−Removed: Issuance of common stock through warrant exchange agreement
−Removed: Loss on redemption of Series A and Series B Preferred Stock
−Removed: ( 2,385,000 )
−Removed: ( 2,385,000 )
+Added: Conversion of convertible note into common stock
+Added: Issuance due to rounding from reverse stock split
( 25,688,547 )
8 unchanged sentences
Restricted common stock forfeitures
−Removed: Conversion of convertible note into common stock
−Removed: Issuance due to rounding from reverse stock split
+Added: Sale of common stock and pre-funded warrants, net of offering costs
+Added: Fair value of warrants issued along with sale of common stock
( 2,075,300 )
( 2,075,300 )
+Added: Issuance of commitment shares in connection with bridge financing
+Added: Issuance of common stock upon exercise of pre-funded warrants
+Added: Allocation of fair value of Series B warrants approved by shareholders
+Added: Transition of warrant derivative liability to equity upon exercise of Series
+Added: Issuance of common stock upon exercise of common stock purchase warrants
+Added: ( 1,871,578 )
+Added: ( 19,844,147 )
+Added: ( 21,715,725 )
Balance, December 31, 2024
3 unchanged sentences
$ ( 9,013,430 )
+Added: $ 129,691,976
+Added: $ ( 1,198,286 )
+Added: $ ( 137,512,928 )
+Added: $ ( 9,013,430 )
Notes to Consolidated Financial Statements.
−Removed: CONSOLIDATED STATEMENTS OF CASH FLOWS
+Added: STATEMENTS OF CASH FLOWS
ENDED DECEMBER 31, 2024 AND 2023
5 unchanged sentences
Gain on sale of property, plant and equipment
+Added: Loss on disposal of intangible assets
+Added: Goodwill and intangible asset impairment charge
Stock based compensation
3 unchanged sentences
Convertible debt discount amortization
−Removed: Loss on conversion of debt
Loss on extinguishment of convertible debt
−Removed: Loss on accrual for legal settlement
+Added: Loss on extinguishment of debt
+Added: Loss on litigation
Provision for doubtful accounts receivable
3 unchanged sentences
( 1,846,642 )
−Removed: ( 6,726,638 )
−Removed: Gain on extinguishment of warrant derivative liabilities
−Removed: ( 3,624,794 )
Provision for inventory obsolescence
+Added: ( 2,372,806 )
Change in operating assets and liabilities:
6 unchanged sentences
( 1,343,751 )
−Removed: ( 3,048,382 )
Increase (decrease) in:
8 unchanged sentences
( 9,893,838 )
−Removed: ( 18,580,385 )
Cash Flows from Investing Activities:
Purchases of property, plant and equipment
−Removed: ( 2,068,508 )
Proceeds from sale of property, plant and equipment
1 unchanged sentence
Proceeds from sale of intangible assets
−Removed: Cash paid for acquisition of Medical Billing Company
−Removed: ( 1,153,627 )
−Removed: Cash paid for asset acquisition of Medical Billing Company
−Removed: Net cash used in investing activities
−Removed: ( 2,940,591 )
+Added: Cash paid for acquisition of Country Stampede
+Added: Proceeds from sale of land and building
+Added: Net cash provided by (used in) investing activities
Cash Flows from Financing Activities:
−Removed: Repurchase and cancellation of common stock
−Removed: ( 4,026,523 )
−Removed: Distribution to noncontrolling interest in consolidated subsidiary
+Added: Net proceeds of equity offering with detachable warrants
+Added: Net proceeds of senior promissory notes with commitment shares
Net proceeds of convertible debt with detachable warrants
2 unchanged sentences
Proceeds – Commercial Extension of Credit – Entertainment Segment
+Added: Payments on Commercial Extension of Credit – Entertainment Segment
+Added: ( 1,367,715 )
Proceeds – Merchant Advances – Video Solutions Segment
+Added: Payments on Merchant Advances – Video Solutions Segment
+Added: ( 1,551,250 )
Payments on convertible debt
( 3,162,500 )
−Removed: Payments on Commercial Extension of Credit – Entertainment Segment
+Added: Proceeds – Merchant Advances – Entertainment Segment
+Added: Payments on Merchant Advances – Entertainment Segment
( 2,714,456 )
−Removed: Payments on Merchant Advances – Video Solutions Segment
Principal payment on EIDL loan
Principal payment on contingent consideration promissory notes
−Removed: Proceeds from issuance of Series A & B convertible redeemable preferred shares, net of issuance costs
−Removed: Redemption of Series A & B convertible redeemable preferred shares
−Removed: ( 15,750,000 )
−Removed: Net cash provided by (used in) financing activities
−Removed: ( 6,954,617 )
+Added: Proceeds from issuance of common shares upon exercise of Series B warrants
+Added: Net cash provided by financing activities
Net decrease in cash, cash equivalents and restricted cash
( 2,754,050 )
−Removed: ( 28,475,593 )
Cash, cash equivalents and restricted cash, beginning of year
6 unchanged sentences
Restricted common stock forfeitures
−Removed: Issuance of contingent consideration earn-out agreement for business acquisitions
−Removed: Issuance of contingent consideration promissory note for asset acquisitions
+Added: Commercial extension of credit repaid through accrued revenue – Entertainment segment
+Added: ROU and lease liability recorded on extension (termination) of lease
Assets acquired in business acquisitions
1 unchanged sentence
Liabilities assumed in business acquisitions
−Removed: ROU and lease liability recorded on extension of lease
−Removed: Common stock issued due to rounding from reverse stock split
+Added: Adjustments of accounts payable with the sale proceeds of property, plant and equipment
+Added: Fair value of warrants issued with sale of shares
+Added: Transition of warrant derivative liability to equity upon exercise of warrants
+Added: Reduction in proceeds from sale of building for loan, prepaid rent, and other accrued expenses
+Added: Issuance of common stock upon exercise of pre-funded warrants
+Added: Payments to vendors directly from proceeds of sale of common stock
+Added: Issuance of commitment shares in connection with bridge financing
Conversion of convertible notes payable into common stock
−Removed: Issuance of common stock through warrant exchange agreement
Debt discount on convertible note
6 unchanged sentences
(such merged entity, the “Predecessor Registrant”).
−Removed: August 23, 2022 (the “ Effective Time ”), the Predecessor Registrant merged with and into its wholly owned subsidiary,
−Removed: DGLY Subsidiary Inc., a Nevada corporation (the “ Registrant ”), pursuant to an agreement and plan of merger, dated
−Removed: as of August 23, 2022 (the “ Merger Agreement ”), between the Predecessor Registrant and the Registrant, with the Registrant
−Removed: as the surviving corporation in the merger (such transaction, the “ Merger ”).
−Removed: At the Effective Time, Articles of Merger
−Removed: were filed with the Secretary of State of the State of Nevada, pursuant to which the Registrant was renamed “Digital Ally, Inc.”
−Removed: and, by operation of law, succeeded to the assets, continued the business and assumed the rights and obligations of the Predecessor Registrant
−Removed: immediately prior to the Merger.
−Removed: Under the Nevada Revised Statutes, shareholder approval was not required in connection with the Merger
−Removed: Agreement or the transactions contemplated thereby.
−Removed: the Effective Time, pursuant to the Merger Agreement, (i) each outstanding share of Predecessor Registrant’s common stock, par
−Removed: value $ 0.001 per share (the “ Predecessor Common Stock ”) automatically converted into one share of common stock, par
−Removed: value $ 0.001 per share, of the Registrant (“ Registrant Common Stock ”), (ii) each outstanding option, right or warrant
−Removed: to acquire shares of Predecessor Common Stock converted into an option, right or warrant, as applicable, to acquire an equal number of
−Removed: shares of Registrant Common Stock under the same terms and conditions as the original options, rights or warrants, and (iii) the directors
−Removed: and executive officers of the Predecessor Registrant were appointed as directors and executive officers, as applicable, of the Registrant,
−Removed: each to serve in the same capacity and for the same term as such person served with the Predecessor Registrant immediately before the
business of the Registrant, Digital Ally, Inc.
36 unchanged sentences
per share of the Company’s common stock was not affected by the Reverse Stock Split.
+Added: Business Combination
June 2023, the Company, entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Clover Leaf Capital Corp.,
7 unchanged sentences
Pursuant to the Merger Agreement, subject to the terms and conditions set forth therein
−Removed: upon the consummation of the transactions contemplated by the Merger Agreement (the “Closing”), Merger Sub will merge with
+Added: upon the consummation of the transactions contemplated by the Merger Agreement (the “Closing”), Merger Sub would merge with
and into Kustom, with Kustom continuing as the surviving corporation in the Merger and a wholly owned subsidiary of Clover Leaf.
−Removed: the Closing which is subject to the approval of Clover Leaf’s shareholders and the satisfaction or waiver of certain other customary
+Added: the Closing which was subject to the approval of Clover Leaf’s shareholders and the satisfaction or waiver of certain other customary
closing conditions, the common stock of the combined company is expected to be listed on the Nasdaq under a mutually agreed new ticker
symbol that reflects the name “Kustom Entertainment”.
+Added: November 8, 2024, Clover Leaf and Kustom mutually agreed to terminate their previously announced Merger Agreement and Plan of Merger
+Added: effective as of November 7, 2024 by entering into a mutual termination and release agreement among the parties.
+Added: The parties released
+Added: each other of all obligations related to the Merger Agreement.
following is a summary of the Company’s Significant Accounting Policies:
17 unchanged sentences
insurance coverage to the Company for which insurance may not be currently available or economically feasible in today’s insurance
−Removed: The Company formed Digital Connect, Inc.
−Removed: and BirdVu Jets, Inc.
−Removed: for travel and transportation purposes in 2022.
−Removed: formed Kustom 440, Inc.
−Removed: in 2022 to create unique entertainment experiences directly for consumers, and Kustom Entertainment, Inc.
−Removed: 2023 to serve as the participant in the Business Combination.
+Added: The Company formed Kustom 440, Inc.
+Added: in 2022 to create unique entertainment experiences directly for consumers.
Value of Financial Instruments :
15 unchanged sentences
generated by all segments are reported net of sales taxes.
−Removed: Company considers customer purchase orders, which in some cases are governed by master sales agreements, to be the contracts with the
−Removed: In situation where sales are to a distributor, the Company had concluded its contracts are with the distributor as the Company
−Removed: holds a contract bearing enforceable rights and obligations only with the distributor.
−Removed: As part of part of its consideration for the contract,
−Removed: the Company evaluates certain factors including the customers’ ability to pay (or credit risk).
−Removed: For each contract, the Company
−Removed: considers the promise to transfer products, each of which is distinct, to be the identified performance obligations.
−Removed: In determining the
−Removed: transaction price, the Company evaluates whether the price is subject to refund or adjustment to determine the net consideration to which
−Removed: it expects to be entitled.
−Removed: As the Company’s standard payment terms are less than one year, it has elected the practical expedient
−Removed: under ASC 606-10-32-18 to not assess whether a contract has a significant financing component.
−Removed: The Company allocates the transaction
−Removed: price to each distinct product based on its relative standalone selling price.
−Removed: The product price as specified on the purchase order is
−Removed: considered the standalone selling price as it is an observable input which depicts the price as if sold to a similar customer in similar
−Removed: circumstances.
−Removed: Revenue is recognized when control of the product is transferred to the customer (i.e.
−Removed: when the Company’s performance
−Removed: obligations is satisfied), which typically occurs at shipment.
−Removed: Further in determining whether control has been transferred, the Company
−Removed: considers if there is a present right to payment and legal title, along with risks and rewards of ownership having transferred to the
−Removed: Customers do not have a right to return the product other than for warranty reasons for which they would only receive repair
−Removed: services or replacement products.
−Removed: The Company has also elected the practical expedient under ASC 340-40-25-4 to expense commissions for
−Removed: product sales when incurred as the amortization period of the commission asset the Company would have otherwise recognized is less than
+Added: Company considers customer purchase orders, which in some cases are governed by master sales agreements, to be the contracts with
+Added: the customer.
+Added: In situations where sales are to a distributor, the Company has concluded its contracts are with the distributor as
+Added: the Company holds a contract bearing enforceable rights and obligations only with the distributor.
+Added: As part of its consideration for
+Added: the contract, the Company evaluates certain factors including the customers’ ability to pay (or credit risk).
+Added: contract, the Company considers the promise to transfer products, each of which is distinct, to be the identified performance
+Added: In determining the transaction price, the Company evaluates whether the price is subject to refunds or adjustment to
+Added: determine the net consideration to which it expects to be entitled.
+Added: As the Company’s standard payment terms are generally less
+Added: than one year for product sales (although some subscriptions for services may reach out 3-5 years), it has elected the practical expedient under ASC 606-10-32-18 to not assess whether a contract has a significant
+Added: financing component.
+Added: The Company allocates the transaction price to each distinct product based on its relative standalone selling
+Added: The product price, as specified on the purchase order, is considered the standalone selling price as it is an observable
+Added: input which depicts the price as if sold to a similar customer in similar circumstances.
+Added: Revenue is recognized when control of the
+Added: product is transferred to the customer (i.e.
+Added: when the Company’s performance obligations is satisfied), which typically occurs
+Added: Further in determining whether control has been transferred, the Company considers if there is a present right to
+Added: payment and legal title, along with risks and rewards of ownership having transferred to the customer.
+Added: Customers do not have a right
+Added: to return the product other than for warranty reasons for which they would only receive repair services or replacement products.
+Added: Company has also elected the practical expedient under ASC 340-40-25-4 to expense commissions for product sales when incurred as the
+Added: amortization period of the commission asset the Company would have otherwise recognized is less than one year.
and other revenue is comprised of revenues from extended warranties, repair services, cloud revenue and software revenue.
12 unchanged sentences
is generally determined as a percentage of the invoice amounts collected.
−Removed: These service fees are reported as revenue monthly upon completion
+Added: These service fees are reported as monthly revenue upon completion
of the Company’s performance obligation to provide the agreed upon service.
7 unchanged sentences
The Company acts as the principal in these transactions as the ticket is owned by the Company
−Removed: at the time of sale, therefore controlling the ticket prior to transferring to the customer.
+Added: at the time of the sale, therefore controlling the ticket prior to transferring to the customer.
In these transactions, revenue is recorded
21 unchanged sentences
Total contract liabilities consist of the following:
−Removed: OF CONTRACT LIABILITIES
+Added: SCHEDULE OF CONTRACT LIABILITIES
December 31, 2024
18 unchanged sentences
of Estimates :
−Removed: preparation of the consolidated financial statements in conformity with accounting principles generally accepted in the United
−Removed: States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities
−Removed: and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and
−Removed: expenses during the reporting period.
+Added: preparation of the consolidated financial statements in conformity with accounting principles generally accepted in the United States
+Added: of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure
+Added: of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during
+Added: the reporting period.
Actual results could differ from those estimates.
−Removed: Management utilizes various other estimates,
−Removed: including but not limited to, determining the estimated lives of long-lived assets, determining the potential impairment of
−Removed: long-lived assets, the fair value of warrants, options, the recognition of revenue, inventory valuation reserve, allowances for
−Removed: doubtful accounts and other receivables, incremental borrowing rate on leases, the valuation allowance for deferred tax assets and other legal
−Removed: claims and contingencies.
−Removed: The results of any changes in accounting estimates are reflected in the financial statements in the period
−Removed: in which the changes become evident.
−Removed: Estimates and assumptions are reviewed periodically, and the effects of revisions are reflected
−Removed: in the period that they are determined to be necessary.
+Added: Management utilizes various other estimates, including but not
+Added: limited to, determining the estimated lives of long-lived assets, determining the potential impairment of long-lived assets, the fair
+Added: value of warrants, options, the recognition of revenue, inventory valuation reserve, allowances for doubtful accounts and other receivables,
+Added: incremental borrowing rate on leases, the valuation allowance for deferred tax assets and other legal claims and contingencies.
+Added: of any changes in accounting estimates are reflected in the financial statements in the period in which the changes become evident.
+Added: and assumptions are reviewed periodically, and the effects of revisions are reflected in the period that they are determined to be necessary.
and cash equivalents :
and cash equivalents include funds on hand, in bank and short-term investments with original maturities of ninety (90) days or less.
−Removed: The following table shows the Company’s cash and cash equivalents by significant investment category as of December 31, 2023 and
−Removed: OF SHORT TERM INVESTMENTS
−Removed: December 31, 2023
−Removed: Demand deposits
−Removed: Short-term investments with original maturities of 90 days or less (Level 1):
−Removed: Money market funds
−Removed: December 31, 2022
−Removed: Demand deposits
−Removed: Short-term investments with original maturities of 90 days or less (Level 1):
−Removed: Money market funds
Company maintains its cash and cash equivalents in banks insured by the Federal Deposit Insurance Corporation (FDIC) in accounts that
1 unchanged sentence
The Company minimizes this risk by placing its cash deposits
−Removed: with numerous major financial institutions.
−Removed: At December 31, 2023 and 2022, the uninsured balance amounted to $ 29,700 and $ 2,495,189 ,
−Removed: respectively.
+Added: with major financial institutions.
+Added: At December 31, 2024 and December 31, 2023, the uninsured balance amounted to $ 0 and $ 29,700 , respectively.
cash of $- 0 - and $ 97,600 was included in other assets as of December 31, 2024 and 2023, respectively.
Restricted cash consists of bank
−Removed: deposits that collateralize our debt obligations.
−Removed: following table provides a reconciliation of cash and cash equivalents in the consolidated balance sheets to cash, cash equivalents
−Removed: and restricted cash in the consolidated statements of cash flows:
−Removed: OF RECONCILIATION OF CASH AND CASH EQUIVALENTS
+Added: deposits that collateralize a debt obligation.
+Added: Such debt obligation was paid off as of December 31, 2024.
+Added: following table provides a reconciliation of cash and cash equivalents in the consolidated balance sheets to cash, cash equivalents and
+Added: restricted cash in the consolidated statements of cash flows:
+Added: SCHEDULE OF RECONCILIATION OF CASH AND CASH EQUIVALENTS
+Added: December 31, 2024
+Added: December 31, 2023
Cash and cash equivalents
1 unchanged sentence
Total cash, cash equivalents and restricted cash in the statements of cash flows
−Removed: receivable are carried at original invoice amount less an estimate made for doubtful receivables based on a review of all outstanding
+Added: receivables are carried at original invoice amount less an estimate made for doubtful receivables based on a review of all outstanding
amounts on a weekly basis.
7 unchanged sentences
and Other Intangibles :
−Removed: - In connection with acquisitions, the Company applies the provisions of ASC 805, Business Combinations , using the acquisition
−Removed: method of accounting.
−Removed: The excess purchase price over the fair value of net tangible assets and identifiable intangible assets acquired
−Removed: is recorded as goodwill.
−Removed: In accordance with ASC 350, Intangibles - Goodwill and Other , the Company assesses goodwill for impairment
−Removed: annually as of December 31, and more frequently if events and circumstances indicate that goodwill might be impaired.
+Added: - In connection with acquisitions, the Company applies the provisions of ASC 805, Business Combinations, using the acquisition method
+Added: of accounting.
+Added: The excess purchase price over the fair value of net tangible assets and identifiable intangible assets acquired is recorded
+Added: In accordance with ASC 350, Intangibles - Goodwill and Other, the Company assesses goodwill for impairment annually as of
+Added: December 31st, and more frequently if events and circumstances indicate that goodwill might be impaired.
impairment testing is performed at the reporting unit level.
15 unchanged sentences
by which the carrying amount exceeded the reporting unit’s fair value.
−Removed: Company determines the fair value of its reporting units using the market approach.
−Removed: Under the market approach, we estimate the fair value
−Removed: based on multiples of comparable public companies and precedent transactions.
−Removed: Significant estimates in the market approach include:
−Removed: similar companies with comparable business factors such as size, growth, profitability, risk and return on investment, and assessing
−Removed: comparable revenue and operating income multiples in estimating the fair value of the reporting unit.
+Added: Company determines the fair value of its reporting units using a weighting of the income and market valuation approaches.
+Added: approach applies a fair value methodology to each reporting unit based on discounted cash flows.
+Added: This analysis requires significant judgments,
+Added: including estimation of future cash flows, which is dependent on internally-developed forecasts of revenue and profitability, estimation
+Added: of the long-term rate of growth for our business, estimation of the useful life over which cash flows will occur, and determination of
+Added: our weighted average cost of capital, which is risk-adjusted to reflect the specific risk profile of the reporting unit being tested.
+Added: Under the market approach, we estimate the fair value based on multiples of comparable public companies and precedent transactions.
+Added: estimates in the income and market approach include:
+Added: future levels of revenue growth, gross profit margin, EBITDA as a percentage of
+Added: revenue, cash-free debt-free net working capital as a percentage of revenue, capital expenditures as a percentage of revenue, discount
+Added: rate, selection of guideline public companies and revenue market multiples.
and Other Intangible Assets - The Company periodically assesses potential impairments of its long-lived assets in accordance with
5 unchanged sentences
The Company has determined that the lowest level for which identifiable cash flows are available is the operating segment level.
−Removed: considered by the Company include, but are not limited to, significant underperformance relative to historical or projected operating
+Added: considered by the Company include, but are not limited to, significant underperformance relative to historical or projected
+Added: operating results;
significant changes in the manner of use of the acquired assets or the strategy for the overall business;
−Removed: and significant negative
−Removed: industry or economic trends.
−Removed: When the carrying value of a long-lived asset may not be recoverable based upon the existence of one or
−Removed: more of the above indicators of impairment, the Company estimates the future undiscounted cash flows expected to result from the use
−Removed: of the asset and its eventual disposition.
−Removed: If the sum of the expected future undiscounted cash flows and eventual disposition is less
−Removed: than the carrying amount of the asset, the Company recognizes an impairment loss.
−Removed: An impairment loss is reflected as the amount by which
−Removed: the carrying amount of the asset exceeds the fair value of the asset, based on the fair value if available, or discounted cash flows,
−Removed: if fair value is not available.
−Removed: The Company assessed potential impairments of its long-lived assets as of December 31, 2023 and concluded
−Removed: that there was no impairment.
−Removed: assets such as property, plant and equipment and purchased intangible assets subject to amortization are reviewed for impairment whenever
−Removed: events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.
−Removed: If circumstances require a long-lived
−Removed: asset or asset group be tested for possible impairment, the Company first compares undiscounted cash flows expected to be generated by
−Removed: that asset or asset group to its carrying value.
−Removed: If the carrying value of the long-lived asset or asset group is not recoverable on an
−Removed: undiscounted cash flow basis, an impairment is recognized to the extent that the carrying value exceeds its fair value.
−Removed: Fair value is
−Removed: determined through various valuation techniques, including discounted cash flow models, quoted market values and third-party appraisals,
−Removed: as considered necessary.
−Removed: assets include deferred patent costs and license agreements and intangibles related to acquisitions.
−Removed: Legal expenses incurred in preparation of
−Removed: patent application have been deferred and will be amortized over the useful life of granted patents.
−Removed: Costs incurred in preparation
−Removed: of applications that are not granted will be charged to expense at that time.
−Removed: The Company has entered into several sublicense
−Removed: agreements under which it has been assigned the exclusive rights to certain licensed materials used in its products.
−Removed: sublicense agreements generally require upfront payments to obtain the exclusive rights to such material.
−Removed: The Company capitalizes
−Removed: the upfront payments as intangible assets and amortizes such costs over their estimated useful life on a straight-line
+Added: significant negative industry or economic trends.
+Added: When the carrying value of a long-lived asset may not be recoverable based upon
+Added: the existence of one or more of the above indicators of impairment, the Company estimates the future undiscounted cash flows
+Added: expected to result from the use of the asset and its eventual disposition.
+Added: If the sum of the expected future undiscounted cash flows
+Added: and eventual disposition is less than the carrying amount of the asset, the Company recognizes an impairment loss.
+Added: An impairment
+Added: loss is reflected as the amount by which the carrying amount of the asset exceeds the fair value of the asset, based on the fair
+Added: value if available, or discounted cash flows, if fair value is not available.
+Added: The Company assessed potential impairments of its
+Added: long-lived assets as of an interim date of September 30, 2024 and concluded that there was an impairment which was recorded during the year ended December 31, 2024.
+Added: Subsequent to completing
+Added: our 2023 annual impairment test, no events or changes in circumstances were noted that required an interim goodwill impairment test
+Added: until the fiscal third quarter of 2024, when events occurred that we considered triggering events.
+Added: the third fiscal quarter of 2024, management determined that triggering events had occurred resulting from the additional decline in
+Added: demand for our services, prolonged economic uncertainty, the split-off transaction did not occur when and as expected and a further decrease
+Added: in our stock price.
+Added: Therefore, we performed an interim impairment test as of September 30, 2024.
+Added: Refer to Note 8.
+Added: Goodwill and Other
+Added: Intangible Assets for additional details on the interim impairment test, valuation methodologies, and inputs used in the fair value measurements.
+Added: The Company also assessed potential impairments of its long-lived assets as of December 31, 2024 and concluded that there was no additional
+Added: impairment as compared to its September 30, 2024 interim assessment.
+Added: assets include deferred patent costs, license agreements, trademarks and trade names.
+Added: Legal expenses incurred in preparation of patent
+Added: application have been deferred and will be amortized over the useful life of granted patents.
+Added: Costs incurred in preparation of applications
+Added: that are not granted will be charged to expense at that time.
+Added: The Company has entered into several sublicense agreements under which
+Added: it has been assigned the exclusive rights to certain licensed materials used in its products.
+Added: These sublicense agreements generally require
+Added: upfront payments to obtain exclusive rights to such material.
+Added: The Company capitalizes the upfront payments as intangible assets and amortizes
+Added: such costs over their estimated useful life on a straight-line method.
+Added: value of assets and liabilities acquired in business combinations :
+Added: Company allocates the amount it pays for each acquisition to the assets acquired and liabilities assumed based on their fair values at
+Added: the date of acquisition, including identifiable intangible assets which arise from a contractual or legal right or are separable from
+Added: The Company bases the fair value of identifiable intangible assets acquired in a business combination on detailed valuations
+Added: that use information and assumptions provided by management to valuation specialists, which consider management’s best estimates
+Added: of inputs and assumptions that a market participant would use.
+Added: The Company allocates any excess purchase price that exceeds
+Added: the fair value of the net tangible and identifiable intangible assets acquired to goodwill.
+Added: The use of alternative valuation assumptions,
+Added: including estimated growth rates, cash flows, discount rates and estimated useful lives could result in different purchase price allocations
+Added: and amortization expense in current and future periods.
+Added: Transaction costs associated with these acquisitions are expensed as incurred
+Added: through selling, general and administrative expense on the consolidated statement of operations.
+Added: In those circumstances where an acquisition
+Added: involves a contingent consideration arrangement, the Company recognizes a liability equal to the fair value of the contingent payments
+Added: expected to be made as of the acquisition date.
+Added: The Company re-measures this liability each reporting period and records changes in the
+Added: fair value through operating income within the consolidated statements of operations.
Inventories :
5 unchanged sentences
include material, labor and manufacturing overhead.
−Removed: Inventories for the entertainment segment consists of tickets to live events purchased,
+Added: Inventories for the entertainment segment consist of tickets to live events purchased,
which are held at lower of cost or net realizable value and written-off after the event has occurred.
1 unchanged sentence
segment are carried at lower of cost or net realizable value and fully written off at the time the event occurs if the ticket is unsold
−Removed: and remaining in inventory after the completion of the event.
+Added: and remains in inventory after the completion of the event.
Management has established inventory reserves based on estimates of excess
10 unchanged sentences
However, if there has been no recent usage for a consumable service spare part, but the part is still necessary to
−Removed: support systems under service contracts, the part is considered to be non-current and included within non-current inventories within
−Removed: our consolidated balance sheet.
+Added: support systems under service contracts, the part is non-current and included within non-current inventories within our consolidated
+Added: balance sheet.
Consumables are charged to cost of goods sold when issued during the service call.
20 unchanged sentences
Operating leases are included in the right of use assets
−Removed: (ROU) and operating lease liabilities on the consolidated balance sheet as of December 31, 2023.
−Removed: Finance leases would be included in
−Removed: property, plant and equipment, net and long-term debt and finance lease obligations on the balance sheet.
−Removed: The Company had operating leases
−Removed: for copiers, offices and warehouse space at December 31, 2023 but no financing leases.
+Added: (ROU) and operating lease liabilities on the consolidated balance sheet as of December 31, 2024 and 2023.
+Added: Finance leases would be included
+Added: in property, plant and equipment, net and long-term debt and finance lease obligations on the balance sheet.
+Added: The Company had operating
+Added: leases for copiers, offices and warehouse space on December 31, 2024 and 2023 but no financing leases.
assets and lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at commencement
53 unchanged sentences
Company is subject to taxation in the United States and various states.
−Removed: As of December 31, 2023, the Company’s tax returns filed
−Removed: for 2020, 2021 and 2022 and to be filed for 2023 are subject to examination by the relevant taxing authorities.
−Removed: With a few exceptions,
−Removed: as of December 31, 2023, the Company is no longer subject to Federal, state, or local examinations by tax authorities for taxable years
−Removed: prior to 2020.
+Added: The Company’s 2022 federal tax return was recently examined by the Internal Revenue Service resulting in no proposed adjustments.
and Development Expenses :
4 unchanged sentences
products are released soon after technological feasibility has been established.
−Removed: Costs incurred subsequent to achievement of technological
−Removed: feasibility were not significant, and software development costs were expensed as incurred during 2023 and 2022.
+Added: Costs incurred after achievement of technological feasibility
+Added: were not significant, and software development costs were expensed as incurred during 2024 and 2023.
Derivative Liabilities :
5 unchanged sentences
be classified as an asset or a liability rather than as equity.
−Removed: We have determined because the terms of the warrants issued during the
−Removed: first quarter of 2021, and remain outstanding, include a provision that entitles all the warrant holders to receive cash for their warrants
−Removed: in the event of a qualifying cash tender offer, while only certain of the holders of the underlying shares of common stock would be entitled
−Removed: to cash, our warrants should be classified as liability measured at fair value, with changes in fair value each period reported in earnings.
−Removed: Volatility in the price of our common stock may result in significant changes in the value of the derivatives and resulting gains and
−Removed: losses on our statement of operations.
+Added: We have determined that because the terms of the various warrants issued
+Added: and remain outstanding, include a provision that entitles all the warrant holders to receive cash for their warrants in the event of
+Added: a qualifying cash tender offer, while only certain of the holders of the underlying shares of common stock would be entitled to cash,
+Added: our warrants should be classified as liability measured at fair value, with changes in fair value each period reported in earnings.
+Added: in the price of our common stock may result in significant changes in the value of the derivatives and resulting gains and losses on
+Added: our statement of operations.
Compensation :
10 unchanged sentences
estimate compensation expense are determined as follows:
−Removed: term is determined using the contractual term and vesting period of the award;
−Removed: volatility of award grants made in the Company’s plan is measured using the weighted average of historical daily changes in
−Removed: the market price of the Company’s common stock over the period equal to the expected term of the award;
−Removed: dividend rate is determined based on expected dividends to be declared;
−Removed: interest rate is equivalent to the implied yield on zero-coupon U.S.
−Removed: Treasury bonds with a maturity equal to the expected term of
−Removed: are accounted for as they occur.
+Added: Expected term is determined
+Added: using the contractual term and vesting period of the award;
+Added: Expected volatility of
+Added: award grants made in the Company’s plan is measured using the weighted average of historical daily changes in the market price
+Added: of the Company’s common stock over the period equal to the expected term of the award;
+Added: Expected dividend rate
+Added: is determined based on expected dividends to be declared;
+Added: Risk-free interest rate
+Added: is equivalent to the implied yield on zero-coupon U.S.
+Added: Treasury bonds with a maturity equal to the expected term of the awards;
+Added: Forfeitures are accounted
+Added: for as they occur.
accounting guidance on Segment Reporting establishes standards for reporting information regarding operating segments in annual financial
9 unchanged sentences
and is not considered a separate business segment for financial reporting purposes.
+Added: The Company adopted
+Added: ASU 2023-07 in 2024 and applied the amendment retrospectively to all periods presented in the Company’s consolidated financial
+Added: See Note 22, Operating Segments, for more information.
Consideration
3 unchanged sentences
the acquisition date.
−Removed: The Company remeasures this liability each reporting period and records changes in the fair value through the consolidated
−Removed: statement of operations.
−Removed: and Cancellation of Shares
−Removed: time to time, the Board may authorize share repurchases of common stock.
−Removed: repurchased under Board authorizations are held in treasury for general corporate purposes and cancelled when it is determined appropriate
−Removed: by management.
−Removed: The Company accounts for repurchases of common stock under the cost method.
−Removed: Shares repurchased and cancelled during the
−Removed: period were recorded as a reduction to stockholders’ equity.
−Removed: See further discussion of the Company’s share repurchase program
−Removed: in Note 18–Stockholders’ Equity.
+Added: The Company remeasures this liability for each reporting period and records changes in the fair value through the
+Added: consolidated statement of operations.
Non-Controlling
6 unchanged sentences
Consolidated Statements of Operations.
−Removed: Preferred Stock
−Removed: stock may be classified as a liability, temporary equity (i.e., mezzanine equity) or permanent equity.
−Removed: In order to determine the appropriate
−Removed: classification, an evaluation of the cash redemption features is required.
−Removed: Where there exists an absolute right of redemption presently
−Removed: or in the future, the preferred stock would be classified as a liability.
−Removed: If redemption is contingently redeemable upon the occurrence
−Removed: of an event that is outside of the issuer’s control, it should be classified as mezzanine equity.
−Removed: The probability that the redemption
−Removed: event will occur is irrelevant.
−Removed: If no redemption features exist, or if a contingent redemption feature is within the Company’s
−Removed: control, the preferred stock would be considered equity.
−Removed: receivable are carried at the original invoice amount less the total payments received pertaining to each individual customer’s
+Added: receivables are carried at the original invoice amount less the total payments received pertaining to each individual customer’s
lease agreement.
−Removed: These agreements range from three to five years and are removed from lease receivables upon termination of the agreement.
+Added: These agreements range from three to five years and are removed from lease receivable upon termination of the agreement.
The Company determines if an allowance for doubtful accounts by regularly evaluating individual customer lease receivables and considering
a customer’s financial condition, credit history, and current economic conditions.
−Removed: No allowance was deemed necessary for the year
−Removed: ended December 31, 2023.
−Removed: receivable are carried at the original note amount less an estimate made for doubtful receivables based on a review of all outstanding
−Removed: notes on a quarterly basis.
−Removed: The Company determines the allowance for doubtful accounts by regularly evaluating each note receivable and
−Removed: considering the borrower’s financial condition, credit history, and current economic conditions.
−Removed: The Company entered into a promissory
−Removed: note, through its entertainment segment, as part of a co-marketing agreement, with a principal amount of $ 3,000,000 .
−Removed: Principal payment,
−Removed: since its inception, on this promissory note totaled $ 2,849,846 as of December 31, 2023, resulting in a remaining balance of $ 150,154
−Removed: maturing December 31, 2023 .
+Added: The allowance for uncollectible accounts totaled $ 25,000 and $ 5,000 as of December 31, 2024 and 2023, respectively.
Accounting Standards
−Removed: November 2023, the FASB issued Accounting Standards Update No.
−Removed: 2023-07, “Segment Reporting (Topic 280):
−Removed: Improvements to Reportable
−Removed: Segment Disclosures” (“ASU 2023-07”), which is intended to improve reportable segment disclosure requirements, primarily
−Removed: through enhanced disclosures about significant segment expenses.
−Removed: The guidance is effective for fiscal years beginning after December
−Removed: 15, 2023, and interim periods within fiscal years beginning after December 15, 2024.
−Removed: Early adoption is permitted.
−Removed: The guidance is to
−Removed: be applied retrospectively to all prior periods presented in the financial statements.
−Removed: Upon transition, the segment expense categories
−Removed: and amounts disclosed in the prior periods should be based on the significant segment expense categories identified and disclosed in
−Removed: the period of adoption.
−Removed: We are currently evaluating the potential impact of adopting this new guidance on our consolidated financial
−Removed: statements and related disclosures.
−Removed: December 2023, the FASB issued Accounting Standards Update No.
−Removed: 2023-09, “Income Taxes (Topic 740):
−Removed: Improvements to Income Tax Disclosures”
−Removed: (“ASU 2023-09”), which modifies the rules on income tax disclosures to require entities to disclose (1) specific categories
−Removed: in the rate reconciliation, (2) the income or loss from continuing operations before income tax expense or benefit (separated between
−Removed: domestic and foreign) and (3) income tax expense or benefit from continuing operations (separated by federal, state and foreign).
−Removed: 2023-09 also requires entities to disclose their income tax payments to international, federal, state and local jurisdictions, among
−Removed: other changes.
−Removed: The guidance is effective for annual periods beginning after December 15, 2024.
−Removed: Early adoption is permitted for annual
−Removed: financial statements that have not yet been issued or made available for issuance.
−Removed: ASU 2023-09 should be applied on a prospective basis,
−Removed: but retrospective application is permitted.
−Removed: We are currently evaluating the potential impact of adopting this new guidance on our consolidated
−Removed: financial statements and related disclosures.
+Added: Adopted Accounting Standard Updates.
+Added: - ASU 2023-07, Improvements to Reportable Segment Disclosures , which requires companies
+Added: to disclose significant segment expenses provided to the chief operating decision maker (“CODM”) and a description of other
+Added: segment items.
+Added: Additionally, all existing annual disclosures must be provided on an interim basis.
+Added: This ASU is effective for annual periods
+Added: beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024.
+Added: This ASU is required to
+Added: be applied retrospectively to all prior periods presented in the consolidated financial statements.
+Added: The Company adopted ASU 2023-07 in
+Added: 2024 and applied the amendment retrospectively to all periods presented in the Company’s consolidated financial statements.
+Added: Note 22, Operating Segments, for more information.
+Added: Issued Accounting Pronouncements.
+Added: - ASU 2023-09, Improvements to Income Tax Disclosures, requires improved disclosures related
+Added: to the rate reconciliation and income taxes paid.
+Added: This ASU requires companies to reconcile the income tax expense attributable to continuing
+Added: operations to the U.S.
+Added: statutory federal income tax rate applied to pre-tax income from continuing operations.
+Added: Additionally, this ASU
+Added: requires companies to disclose the total amount of income taxes paid during the period.
+Added: This ASU is effective for annual periods beginning
+Added: after December 15, 2024, with early adoption permitted.
+Added: The guidance is required to be applied on a prospective basis with the option
+Added: to apply retrospectively to all prior periods presented in the consolidated financial statements.
+Added: The Company is currently evaluating
+Added: the impact to the Company’s consolidated financial statements.
+Added: 2024-03, Disaggregation of Income Statement Expenses, requires disaggregated disclosures in the notes to the consolidated financial
+Added: statements of certain categories of expenses that are included in expense line items on the Consolidated Statement of Income.
+Added: is effective for annual periods beginning after December 15, 2026 and interim reporting periods beginning after December 15, 2027, with
+Added: early adoption permitted.
+Added: The guidance is required to be applied on a prospective basis with the option to apply retrospectively to all
+Added: prior periods presented in the consolidated financial statements.
+Added: The Company is currently evaluating the impact to the Company’s
+Added: consolidated financial statements.
+Added: 2024-04, Induced Conversions of Convertible Debt Instruments, clarifies the requirement for determining whether certain settlements
+Added: of convertible debt instruments should be accounted for as induced conversions or extinguishments.
+Added: This ASU is effective for annual periods
+Added: beginning after December 15, 2025.
+Added: Early adoption is permitted and can be applied either on a prospective basis or retrospective basis.
+Added: The Company is currently evaluating the impact of this ASU to the Company’s consolidated financial statements, however the Company
+Added: does not anticipate this guidance having a material impact to the consolidated financial stat
+Added: other recent accounting pronouncements issued by the Financial Accounting Standards Board (“FASB”) are not expected to have
+Added: a significant impact on the Company’s consolidated financial statements and related disclosures.
Concern Matters and Management’s Plans
−Removed: accompanying consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of
−Removed: assets and the satisfaction of liabilities in the normal course of business.
−Removed: The Company incurred substantial operating losses in
−Removed: the years ended December 31, 2023 and December 31, 2022 primarily due to reduced gross margins caused by a combination of
−Removed: competitors’ introduction of newer products with more advanced features together with significant price cutting of their
−Removed: products and the recent acquisitions with much smaller margins than the video solutions segment, historically.
−Removed: The Company incurred
−Removed: operating losses of approximately $ 22.2
−Removed: million for the year ended December 31, 2023 and $ 29.7
−Removed: million during the year ended December 31, 2022 and it had an accumulated deficit of $ 117.7
+Added: accompanying consolidated financial statements have been prepared on a going-concern basis, which contemplates the realization of assets
+Added: and the satisfaction of liabilities in the normal course of business.
+Added: The Company incurred substantial operating losses in the years
+Added: ended December 31, 2024 and December 31, 2023 primarily due to reduced gross margins caused by a combination of competitors’ introduction
+Added: of newer products with more advanced features together with significant price cutting of their products and the recent acquisitions with
+Added: much smaller margins than the video solutions segment, historically.
+Added: The Company incurred operating losses of approximately $ 15.2 million
+Added: for the year ended December 31, 2024 and $ 22.2 million during the year ended December 31, 2023 and it had an accumulated deficit of $ 137.5
million as of December 31, 2024.
−Removed: These matters raise substantial doubt about Company’s ability to continue as a going
−Removed: In recent years the Company has accessed the public and private capital markets to raise funding through the issuance of
−Removed: debt and equity.
−Removed: In that regard, the Company raised approximately $ 66.6 million
−Removed: in the year ended December 31, 2021 through two underwritten public offerings.
−Removed: These equity raises were utilized to fund its
−Removed: operations and acquisitions.
−Removed: Management expects to continue this pattern until it achieves positive cash flows from operations,
−Removed: although it can offer no assurance in this regard.
+Added: These matters raise substantial doubt about Company’s ability to continue as a going concern.
+Added: In recent years the Company has accessed the public and private capital markets to raise funding through the issuance of debt and equity.
+Added: In that regard, the Company raised approximately $ 4.9 million in the year ended December 31, 2024 through a private placement transaction
+Added: and an underwritten public offering.
+Added: During February 2025, the Company raised net proceeds of approximately $ 13.48 million through an
+Added: underwritten public offering.
+Added: These equity raises were utilized to fund its operations and acquisitions.
+Added: Management expects this pattern
+Added: to continue until it achieves positive cash flow from operations, although it can offer no assurance in this regard.
Company will have to restore positive operating cash flows and profitability over the next year and/or raise additional capital to fund
9 unchanged sentences
Company has significantly cut costs in its entertainment segment through the removal of several large partnerships and sponsorships.
−Removed: These were not yielding the results management expected;
−Removed: thus, it is not expected that these costs with significantly hinder total revenues
+Added: These did not yield the results management expected;
+Added: thus, it is not expected that these costs will significantly hinder total revenues
in 2025 and beyond.
+Added: Company has significantly cut costs in its video segment through the reduction in headcount and relocating to smaller and less costly
+Added: facilities after completing the sale of its warehouse/office building.
addition to the initiatives described above, the Board of Directors is conducting a review of a full range of strategic alternatives
3 unchanged sentences
implementation of the Company’s business plan.
−Removed: There can be no assurance that any additional transactions or financings will result
+Added: There can be no assurance that any additional transactions or financing will result
from this process.
−Removed: that regard, the Company, entered into an Agreement and Plan of Merger with Clover Leaf Capital Corp., with a focus and mission to own
−Removed: and produce events, festivals, and entertainment alongside its evolving primary and secondary ticketing technologies.
−Removed: Pursuant to the
−Removed: Merger Agreement, the entertainment segment will become a separate publicly traded Company while the video and revenue cycle management
−Removed: segments will be retained by Digital Ally, Inc.
on the uncertainties described above, the Company believes its business plan does not alleviate the existence of substantial doubt about
3 unchanged sentences
CONCENTRATION OF CREDIT RISK AND MAJOR CUSTOMERS
−Removed: instruments that potentially subject the Company to concentrations of credit risk consist of accounts receivable.
+Added: instruments that potentially subject the Company to concentration of credit risk consist of accounts receivable.
Sales to domestic customers
5 unchanged sentences
receivable are presented net of an allowance for doubtful accounts.
−Removed: The allowance for doubtful accounts totaled $ 200,668
−Removed: as of December 31, 2023 and
−Removed: $ 152,736 as of December 31, 2022.
+Added: The allowance for doubtful accounts totaled $ 314,304 as of December
+Added: 31, 2024 and $ 200,668 as of December 31, 2023.
Company maintains its cash and cash equivalents in banks insured by the Federal Deposit Insurance Corporation (FDIC) in accounts that
3 unchanged sentences
At December 31, 2024 and 2023, the uninsured balance amounted to $- 0 - and $ 29,700 , respectively.
−Removed: The Company uses primarily a network of unaffiliated distributors for international sales and an employee-based direct sales force for
−Removed: domestic sales.
+Added: Company uses primarily a network of unaffiliated distributors for international sales and an employee-based direct sales force for domestic
No international distributor individually exceeded 10 % of total revenues.
−Removed: No one individual customer receivable balance
−Removed: exceeded 10 % of total accounts receivable as of December 31, 2023.
+Added: No one individual customer receivable balance exceeded
+Added: 10 % of total accounts receivable as of December 31, 2024 and 2023.
Company’s video solutions segment purchases finished circuit boards and other proprietary component parts from suppliers located
9 unchanged sentences
allowance for doubtful accounts receivable was comprised of the following for the years ended December 31, 2024 and 2023:
−Removed: OF ALLOWANCE FOR DOUBTFUL ACCOUNTS
+Added: SCHEDULE OF ALLOWANCE FOR DOUBTFUL ACCOUNTS
December 31, 2024
5 unchanged sentences
OTHER RECEIVABLES
−Removed: receivables were the following at December 31, 2023 and December 31, 2022:
−Removed: SCHEDULE OF OTHER
+Added: receivables were the following at December 31, 2024 and 2023:
+Added: SCHEDULE OF OTHER RECEIVABLES
+Added: December 31, 2024
+Added: December 31, 2023
Notes receivable
1 unchanged sentence
Total other receivables
−Removed: receivable decreased by over $ 1.4 million at December 31, 2023 compared to December 31, 2022, primarily due to payments on a note receivable
−Removed: issued by the Company during 2022.
−Removed: The Company entered into a promissory note, through its entertainment segment, as part of a co-marketing
−Removed: agreement, with a principal amount of $ 3,000,000 .
−Removed: Principal payment, since its inception, on this promissory note totaled $ 2,849,846
−Removed: as of December 31, 2023, resulting in a remaining balance of $ 150,154 maturing December 31, 2023.
−Removed: Lease receivable increased by $ 0.6
−Removed: million primarily due to increased sales under the Company’s subscription model during 2023.
−Removed: The Company determines if an allowance
−Removed: for doubtful accounts by regularly evaluating notes receivable and individual customer lease receivables, by considering a customer’s
−Removed: financial condition, credit history, and current economic conditions.
−Removed: The Company recorded an allowance of $ 5,000 and $- 0 - for the years
−Removed: ended December 31, 2023 and 2022.
−Removed: Other receivables relate to a related party receivable further described in Note 19.
consisted of the following at December 31, 2024 and 2023:
−Removed: OF INVENTORIES
+Added: SCHEDULE OF INVENTORIES
+Added: December 31, 2024
+Added: December 31, 2023
Raw material and component parts– video solutions segment
12 unchanged sentences
expenses were the following at December 31, 2024 and 2023:
−Removed: OF PREPAID EXPENSE
+Added: SCHEDULE OF PREPAID EXPENSE
+Added: December 31, 2024
+Added: December 31, 2023
Prepaid inventory
1 unchanged sentence
Total prepaid expenses
−Removed: expenses decreased by approximately $ 2.1 million primarily due to a decline in prepaid inventory purchases and advertising in 2023.
PROPERTY, PLANT AND EQUIPMENT
plant and equipment consisted of the following at December 31, 2024 and 2023:
−Removed: OF PROPERTY, PLANT AND EQUIPMENT
+Added: SCHEDULE OF PROPERTY, PLANT AND EQUIPMENT
+Added: December 31, 2024
+Added: December 31, 2023
Office furniture, fixtures, equipment, and aircraft
8 unchanged sentences
or charged to income.
−Removed: The Company retired fixed assets during 2023 totaling $ 89,562 resulting in no gain or loss for the year ended December
−Removed: 31, 2023 on the Company’s Consolidated Statement of Operations.
−Removed: The Company retired fixed assets during 2022 totaling $ 549,104
−Removed: resulting in a gain on sale of assets of $ 212,831 for the year ended December 31, 2022 on the Company’s Consolidated Statement
−Removed: of Operations.
+Added: the year ended December 31, 2024 the Company sold its aircraft for $ 1,100,000
+Added: less closing costs of $ 1,500 .
+Added: The carrying amount of the aircraft on the date of sale was $ 1,141,661 .
+Added: As a result of the sale the Company recorded a loss of $ 41,661
+Added: in the Consolidated Statement of Operations.
+Added: In addition, during the year ended December 31, 2024 the Company sold its building for $ 5,900,000
+Added: less closing costs of $ 36,634 .
+Added: The carrying amount of the building on the date of sale was $ 5,461,623 .
+Added: As a result of the sale the Company recorded a gain of $ 401,743
+Added: in the Consolidated Statement of Operations during
+Added: the year ended December 31, 2024.
GOODWILL AND OTHER INTANGIBLE ASSETS
−Removed: assets consisted of the following at December 31, 2023 and 2022:
+Added: assets consisted of the following as of December 31, 2024 and 2023:
SCHEDULE OF INTANGIBLE ASSETS
1 unchanged sentence
December 31, 2023
+Added: Accumulated Impairment
Amortized intangible assets:
3 unchanged sentences
SEO content (entertainment segment)
−Removed: Personal seat licenses (entertainment
+Added: Personal seat licenses (entertainment segment)
Website enhancements (entertainment segment)
1 unchanged sentence
Indefinite life intangible assets:
−Removed: Goodwill (entertainment and revenue cycle management segments)
−Removed: Trade name (entertainment segment)
−Removed: Patents and trademarks pending
−Removed: (video solutions segment)
+Added: Goodwill (Entertainment segment)
+Added: Goodwill (Revenue cycle management segment)
+Added: Trade name and trademarks (entertainment segment)
+Added: Patents and trademarks pending (video solutions segment)
and trademarks pending will be amortized beginning at the time they are issued by the appropriate authorities.
1 unchanged sentence
patent or trademark is denied, then the amount deferred will be immediately charged to expense.
−Removed: expense for the years ended December 31, 2023 and 2022 was $ 1,507,134 and $ 1,562,558 , respectively.
−Removed: Estimated amortization for intangible
−Removed: assets with definite lives for the next five years ending December 31, 2023, and thereafter is as follows:
−Removed: OF ESTIMATED AMORTIZATION FOR INTANGIBLE ASSETS
+Added: for the years ended December 31, 2024 and 2023 was $ 1,477,712 and $ 1,507,134 , respectively.
+Added: Estimated amortization for intangible assets
+Added: with definite lives for the next five years ending December 31 and thereafter is as follows:
+Added: SCHEDULE OF ESTIMATED AMORTIZATION FOR INTANGIBLE ASSETS
+Added: Year ending December 31:
2030 and thereafter
−Removed: assets were the following at December 31, 2023 and December 31, 2022:
+Added: Annual impairment test
+Added: We performed an annual impairment
+Added: test as of December 31, 2024 for each of our reporting units with remaining goodwill.
+Added: The fair value of each reporting
+Added: unit was estimated using a weighting of the income and market valuation approaches.
+Added: The income approach applied a fair value methodology
+Added: to each reporting unit based on discounted cash flows.
+Added: This analysis requires significant judgments, including estimation of future cash
+Added: flows, which is dependent on internally-developed forecasts of revenue and profitability, estimation of the long-term rate of growth for
+Added: our business, estimation of the useful life over which cash flows will occur, and determination of our weighted average cost of capital,
+Added: which is risk-adjusted to reflect the specific risk profile of the reporting unit being tested.
+Added: The weighted average cost of capital used
+Added: in our most recent impairment test ranged from 18.3 % to 21.3 %.
+Added: We also applied a market approach, which develops a value correlation based
+Added: on the market capitalization of similar publicly traded companies, referred to as a multiple, to apply to the operating results of the
+Added: reporting units.
+Added: The primary market multiples used are revenue and earnings before interest, taxes, depreciation, and amortization.
+Added: income and market approaches were equally weighted in our most recent annual impairment test, for all of the reporting units.
+Added: The combined fair values for all
+Added: reporting units were then reconciled to our aggregate market value of our shares of common stock on the date of valuation, while considering
+Added: a reasonable control premium.
+Added: We consider a reporting unit’s fair value to be substantially in excess of the reporting unit’s
+Added: carrying value at a 25 % premium or greater.
+Added: Based on our most recent impairment test, the video solutions reporting unit’s fair
+Added: value was substantially in excess of its carrying value, while the revenue cycle management and entertainment segments were determined
+Added: not to be impaired, as well,
+Added: impairment test
+Added: performed an interim impairment test as of the last day of the fiscal third quarter of 2024 as management determined that a triggering
+Added: event had occurred resulting from the additional decline in demand for our services, prolonged economic uncertainty, the fact that the
+Added: split-off transaction did not occur when and as expected and a further decrease in our stock price.
+Added: Therefore, we performed an interim
+Added: impairment test as of September 30, 2024 for our reporting units with remaining goodwill.
+Added: fair value of each reporting unit was estimated using a weighting of the income and market valuation approaches.
+Added: The income approach
+Added: applied a fair value methodology to each reporting unit based on discounted cash flows.
+Added: This analysis requires significant judgments,
+Added: including estimation of future cash flows, which is dependent on internally-developed forecasts of revenue and profitability, estimation
+Added: of the long-term rate of growth for our business, estimation of the useful life over which cash flows will occur, and determination of
+Added: our weighted average cost of capital, which is risk-adjusted to reflect the specific risk profile of the reporting unit being tested.
+Added: The weighted average cost of capital used in our most recent impairment test ranged from 20.9 % to 32.5 %.
+Added: We also applied a market approach,
+Added: which develops a value correlation based on the market capitalization of similar publicly traded companies, referred to as a multiple,
+Added: to apply to the operating results of the reporting units.
+Added: The primary market multiples used are revenue and earnings before interest,
+Added: taxes, depreciation, and amortization.
+Added: The income and market approaches were equally weighted in our most recent annual impairment test,
+Added: for all of the reporting units.
+Added: combined fair values for all reporting units were then reconciled to our aggregate market value of our shares of common stock on the
+Added: date of valuation, while considering a reasonable control premium.
+Added: We consider a reporting unit’s fair value to be substantially
+Added: in excess of the reporting unit’s carrying value at a 25 % premium or greater.
+Added: Based on our most recent impairment test, the video
+Added: solutions reporting unit’s fair value was substantially in excess of its carrying value, while the revenue cycle management and
+Added: entertainment segments were determined to be impaired.
+Added: held goodwill of $ 5,480,966 as of September 30, 2024 and December 31, 2023, related to businesses within our revenue cycle management
+Added: We held goodwill of $ 6,112,507 and $ 5,886,548 as of September 30, 2024 and December 31, 2023, respectively, related to businesses
+Added: within our entertainment segment.
+Added: As a result of our September 30, 2024 interim impairment test, we concluded that the carrying amount
+Added: of the revenue cycle management and the entertainment reporting units exceeded its estimated fair values.
+Added: Thus, we recorded a non-cash
+Added: goodwill impairment charge of $ 4,322,000 , related to the goodwill carrying balance for the revenue cycle management segment, and a non-cash
+Added: goodwill impairment charge of $ 307,000 , related to the goodwill carrying balance for the entertainment segment, both of which was included
+Added: in goodwill and intangible asset impairment charge on our Consolidated Statements of Operations for the year ended December
+Added: The goodwill impairment was primarily driven by recent performance of the revenue cycle management and entertainment reporting
+Added: units since our annual impairment testing date, as well as a delay in the projected timing of recovery.
+Added: The remaining balance for the
+Added: goodwill carrying balance related to businesses within our revenue cycle management segment and entertainment segment was $ 1,158,966
+Added: and $ 5,805,507 , respectively as of December 31, 2024.
+Added: Indefinite-lived
+Added: intangible assets
+Added: held indefinite-lived trade names/trademarks of $ 900,000 and $ 600,000 as of September 30, 2024 and December 31, 2023, respectively, related
+Added: to businesses within our entertainment segment.
+Added: a result of our interim impairment test as of the last day of the fiscal third quarter of 2024 management concluded that the carrying
+Added: amount of a trade name/trademark related to the entertainment segment exceeded its estimated fair value and we recorded a non-cash impairment
+Added: charge of $ 201,000 , which was included in goodwill and intangible asset impairment charge on our Consolidated Statements of
+Added: Operations for the year ended December 31, 2024.
+Added: The charge was primarily driven by the split-off transaction not being completed when
+Added: and as expected and our recent revenue and operating performance of the related business given a decline in demand and overall economic
+Added: The remaining balance for this trade name/trademark was $ 699,000 as of December 31, 2024.
+Added: assets were the following at December 31, 2024 and 2023:
SCHEDULE OF OTHER ASSETS
Lease receivable
−Removed: Sponsorship network
Restricted Cash
2 unchanged sentences
obligations is comprised of the following:
−Removed: OF DEBT OBLIGATIONS
+Added: SCHEDULE OF DEBT OBLIGATIONS
Economic injury disaster loan (EIDL)
−Removed: Contingent consideration promissory note – Nobility Healthcare Division Acquisition
−Removed: Contingent consideration promissory note – Nobility Healthcare Division Acquisition
−Removed: Contingent consideration promissory note – Nobility Healthcare Division Acquisition
−Removed: Contingent consideration promissory note – Nobility Healthcare Division Acquisition
+Added: Contingent consideration promissory note –
+Added: Nobility Healthcare Division Acquisition
+Added: Contingent consideration promissory note –
+Added: Nobility Healthcare Division Acquisition
Revolving Loan Agreement
−Removed: Commercial Extension of Credit- Entertainment Segment
−Removed: Merchant Advances
−Removed: Unamortized debt issuance costs
+Added: Commercial Extension of Credit- Entertainment
+Added: Merchant Advances – Video Solutions Segment
+Added: Senior Secured Promissory Notes
+Added: Unamortized debt issuance
Debt obligations
−Removed: current maturities of debt obligations
+Added: current maturities
+Added: of debt obligations
Debt obligations, long-term
−Removed: obligations mature as follows as of December 31, 2023:
+Added: obligations mature on an annual basis as follows as of December 31, 2024:
SCHEDULE OF MATURITY OF DEBT OBLIGATIONS
1 unchanged sentence
Small Business Administration Notes .
−Removed: May 12, 2020, the Company received $ 150,000 in loan funding from the SBA under the EIDL program administered by the SBA, which program
−Removed: was expanded pursuant to the recently enacted CARES Act.
−Removed: The EIDL is evidenced by an unsecured promissory note, dated May 8, 2020, in
−Removed: the original principal amount of $ 150,000 with the SBA, the lender.
+Added: May 12, 2020, the Company received $ 150,000 in loan funding from the SBA under the Economic Injury Disaster Loan (“EIDL”)
+Added: program administered by the SBA, which program was expanded pursuant to the recently enacted CARES Act.
+Added: The EIDL is evidenced by a secured
+Added: promissory note, dated May 8, 2020, in the original principal amount of $ 150,000 with the SBA, the lender.
the terms of the note issued under the EIDL program, interest accrues on the outstanding principal at the rate of 3.75 % per annum.
3 unchanged sentences
Such note may be prepaid in part or in full, at any time, without penalty.
−Removed: The Company granted the secured party a continuing interest
−Removed: in and to any and all collateral, including but not limited to tangible and intangible personal property.
−Removed: Company made principal payments of $ 2,219 and $- 0 - for the years ended December 31, 2023 and 2022 and recorded interest expense of $ 5,606
+Added: The Company granted the SBA a continuing interest in and to
+Added: any and all collateral, including but not limited to tangible and intangible personal property.
+Added: Company made principal payments of $ 3,286 and
+Added: $ 2,219 during the years ended December 31, 2024 and 2023, respectively, and recorded interest expense of $ 5,486 and
+Added: $ 5,606 for the years ended December 31, 2024 and 2023, respectively.
Consideration Promissory Notes
2 unchanged sentences
of $ 350,000 .
−Removed: The Contingent Note has a three-year term and bears interest at a rate of 3.00 % per annum.
−Removed: Quarterly principal and interest
−Removed: payments are deferred for six months and is due in equal quarterly installments on the seventh business day of each quarter.
−Removed: The principal
−Removed: amount of the June Contingent Note is subject to an earn-out adjustment, being the difference between the $ 975,000 (the “June Projected
−Removed: Revenue”) and the cash basis revenue (the “June Measurement Period Revenue”) collected by the June Seller in its normal
−Removed: course of business from the clients existing on June 30, 2021, during the period from October 1, 2021 through September 30, 2022 (the
−Removed: “June Measurement Period”) measured on a quarterly basis and annualized as of the relevant period.
−Removed: If the June Measurement
−Removed: Period Revenue is less than the June Projected Revenue, such amount will be subtracted from the principal balance of this June Contingent
−Removed: Note on a dollar-for-dollar basis.
−Removed: If the June Measurement Period Revenue is more than the June Projected Revenue, such amount will be
−Removed: added to the principal balance of this June Contingent Note on a dollar-for-dollar basis.
−Removed: In no event will the principal balance of this
−Removed: June Contingent Note become a negative number.
−Removed: The maximum downward earn-out adjustment to the principal balance will be to zero.
−Removed: are no limits to the increases to the principal balance of the June Contingent Note as a result of the earn-out adjustments.
−Removed: June Contingent Payment Note is considered to be additional purchase price, therefore the estimated fair value of the contingent liability
−Removed: is recorded as a liability at the acquisition date and the fair value is considered part of the consideration paid for the acquisition.
−Removed: Management has recorded the contingent consideration promissory note at its estimated fair value of $ 350,000 at the acquisition date.
−Removed: Principal payments, since its inception, on this contingent consideration promissory note totaled $ 232,134 .
−Removed: The estimated fair value
−Removed: of the June Contingent Note at December 31, 2023 is $ 58,819 , representing a decrease in its estimated fair value of $ 117,637 as compared
−Removed: to its estimated fair value as of December 31, 2022.
+Added: The June Contingent Note has a three-year 3
+Added: term and bears interest at a rate of 3.00 %
+Added: Quarterly principal and interest payments are deferred for nine months and is due in equal quarterly installments on the seventh
+Added: business day of each quarter.
+Added: The principal amount of the June Contingent Note is subject to an earn-out adjustment, being the difference
+Added: between $ 975,000
+Added: (the “June Projected Revenue”) and the cash basis
+Added: revenue (the “June Measurement Period Revenue”) collected by the June Seller in its normal course of business from the clients
+Added: existing on June 30, 2021, during the period from October 1, 2021 through September 30, 2022 (the “June Measurement Period”)
+Added: measured on a quarterly basis and annualized as of the relevant period.
+Added: If the June Measurement Period Revenue is less than the June
+Added: Projected Revenue, such amount will be subtracted from the principal balance of this June Contingent Note on a dollar-for-dollar basis.
+Added: If the June Measurement Period Revenue is more than the June Projected Revenue, such amount will be added to the principal balance of
+Added: this June Contingent Note on a dollar-for-dollar basis.
+Added: In no event will the principal balance of this June Contingent Note become a
+Added: negative number.
+Added: The maximum downward earn-out adjustment to the principal balance will be a reduction to zero.
+Added: There are no limits to
+Added: the increases to the principal balance of the June Contingent Note as a result of the earn-out adjustments.
+Added: The June Contingent Note is considered to be additional purchase price;
+Added: therefore, the estimated fair value of the
+Added: contingent liability is recorded as a liability at the acquisition date and the fair value is considered part of the consideration paid
+Added: for the acquisition with subsequent changes in fair value recorded as a gain or loss in the Consolidated Statements of Operations.
+Added: recorded the contingent consideration promissory note at its estimated fair value of $ 350,000 at the acquisition date.
+Added: Total principal
+Added: payments, since inception, on this contingent consideration promissory note totaled $ 290,073 .
+Added: The estimated fair value of the June Contingent
+Added: Note at December 31, 2024 is $- 0 -, representing a reduction in its estimated fair value of $ 58,819 as compared to its estimated fair value
+Added: as of December 31, 2023.
This reduction only relates to the principal payments made for the year ended December 31, 2024.
−Removed: Therefore, the Company recorded a gain of $- 0 - and $ 27,139 in the Consolidated Statements of Operations for the years ended
−Removed: December 31, 2023 and December 31, 2022, respectively.
+Added: Therefore, the
+Added: Company recorded no gain or loss in the Consolidated Statements of Operations for the year ended December 31, 2024.
August 31, 2021, Nobility Healthcare, issued another contingent consideration promissory note (the “August Contingent Payment Note”)
in connection with a stock purchase agreement between Nobility Healthcare and a private company (the “August Sellers”) of
−Removed: The August Contingent Payment Note has a three-year term and bears interest at a rate of 3.00 % per annum.
−Removed: Quarterly principal
−Removed: and interest payments are deferred for six months and is due in equal quarterly installments on the seventh business day of each quarter.
−Removed: The principal amount of the August Contingent Payment Note is subject to an earn-out adjustment, being the difference between the $ 3,000,000
−Removed: (the “August Projected Revenue”) and the cash basis revenue (the “August Measurement Period Revenue”) collected
−Removed: by the August Sellers in its normal course of business from the clients existing on September 1, 2021, during the period from December
−Removed: 1, 2021 through November 30, 2022 (the “August Measurement Period”) measured on a quarterly basis and annualized as of the
−Removed: relevant period.
−Removed: If the August Measurement Period Revenue is less than the August Projected Revenue, such amount will be subtracted from
−Removed: the principal balance of this August Contingent Payment Note on a dollar-for-dollar basis.
−Removed: If the August Measurement Period Revenue is
−Removed: more than the August Projected Revenue, such amount will be added to the principal balance of this August Contingent Payment Note on
−Removed: a dollar-for-dollar basis.
+Added: The August Contingent Payment Note has a three-year 3
+Added: term and bears interest at a rate of 3.00 %
+Added: Quarterly principal and interest payments are deferred for nine months and is due in equal quarterly installments on the seventh
+Added: business day of each quarter.
+Added: The principal amount of the August Contingent Payment Note is subject to an earn-out adjustment, being
+Added: the difference between the $ 3,000,000
+Added: (the “August Projected Revenue”) and the cash basis revenue (the “August Measurement Period Revenue”)
+Added: collected by the August Sellers in its normal course of business from the clients existing on September 1, 2021, during the period from
+Added: December 1, 2021 through November 30, 2022 (the “August Measurement Period”) measured on a quarterly basis and annualized
+Added: as of the relevant period.
+Added: If the August Measurement Period Revenue is less than the August Projected Revenue, such amount will be subtracted
+Added: from the principal balance of this August Contingent Payment Note on a dollar-for-dollar basis.
+Added: If the August Measurement Period Revenue
+Added: is more than the August Projected Revenue, such amount will be added to the principal balance of this August Contingent Payment Note
+Added: on a dollar-for-dollar basis.
In no event will the principal balance of this August Contingent Payment Note become a negative number.
−Removed: maximum downward earn-out adjustment to the principal balance will be to zero.
+Added: The maximum downward earn-out adjustment to the principal balance will be to zero.
There are no limits to the increases to the principal
balance of the August Contingent Payment Note as a result of the earn-out adjustments.
−Removed: August Contingent Payment Note is considered to be additional purchase price, therefore the estimated fair value of the contingent liability
−Removed: is recorded as a liability at the acquisition date and the fair value is considered part of the consideration paid for the acquisition.
−Removed: Management has recorded the contingent consideration promissory note at its estimated fair value of $ 650,000 at the acquisition date.
−Removed: Principal payments, since its inception, on this contingent consideration promissory note totaled $ 552,256 .
−Removed: The estimated fair value
−Removed: of the August Contingent Note at December 31, 2023 is $ 129,651 , representing a decrease in its estimated fair value of $ 259,303 as compared
−Removed: to is estimated fair value as of December 31, 2023.
−Removed: This reduction only relates to the principal payments made for the year ended December
−Removed: Therefore, the Company recorded a loss of $- 0 - and $ 31,907 in the Consolidated Statements of Operations for the years ended
−Removed: December 31, 2023 and December 31, 2022, respectively.
−Removed: January 1, 2022, Nobility Healthcare issued another contingent consideration promissory note (the “January Contingent Payment Note”)
−Removed: in connection with a stock purchase agreement between Nobility Healthcare and a private company (the “January Sellers”) of
−Removed: The January Contingent Payment Note has a two-and-a-half-year term and bears interest at a rate of 3.00 % per annum.
−Removed: principal and interest payments are deferred for seven months and is due in equal quarterly installments on the tenth business day of
−Removed: each quarter.
−Removed: The principal amount of the January Contingent Payment Note is subject to an earn-out adjustment, being the difference
−Removed: between $ 3,500,000 (the “January Projected Revenue”) and the cash basis revenue (the “January Measurement Period Revenue”)
−Removed: collected by the January Sellers in its normal course of business from the clients existing on January 1, 2022, during the period from
−Removed: April 1, 2022 through March 31, 2023 (the “January Measurement Period”) measured on a quarterly basis and annualized as of
−Removed: the relevant period.
−Removed: If the January Measurement Period Revenue is less than the January Projected Revenue, such amount will be subtracted
−Removed: from the principal balance of this January Contingent Payment Note on a dollar-for-dollar basis.
−Removed: If the January Measurement Period Revenue
−Removed: is more than the January Projected Revenue, such amount will be added to the principal balance of this January Contingent Payment Note
−Removed: on a dollar-for-dollar basis.
+Added: The August Contingent Payment Note is considered to be additional purchase price, therefore the estimated fair value
+Added: of the contingent liability is recorded as a liability at the acquisition date and the fair value is considered part of the consideration
+Added: paid for the acquisition.
+Added: Management has recorded the contingent consideration promissory note at its estimated fair value of $ 650,000
+Added: at the acquisition date.
+Added: Principal payments, since its inception, on this contingent consideration promissory note totalled $ 681,907 .
+Added: The estimated fair value of the August Contingent Note at December 31, 2024 is $- 0 -, representing a decrease in its estimated fair value
+Added: of $ 129,651 as compared to is estimated fair value as of December 31, 2023.
+Added: This reduction only relates to the principal payments made
+Added: for the year ended December 31, 2024.
+Added: Therefore, the Company recorded no gain or loss in the Consolidated Statements of Operations for
+Added: the year ended December 31, 2024.
+Added: On January 1, 2022, Nobility Healthcare
+Added: issued another contingent consideration promissory note (the “January Contingent Payment Note”) in connection with a stock
+Added: purchase agreement between Nobility Healthcare and a private company (the “January Sellers”) of $ 750,000 .
+Added: The January Contingent
+Added: Payment Note has a two-and-a-half-year term and bears interest at a rate of 3.00 % per annum.
+Added: Quarterly principal and interest
+Added: payments are deferred for seven months and is due in equal quarterly installments on the tenth business day of each quarter.
+Added: The principal
+Added: amount of the January Contingent Payment Note is subject to an earn-out adjustment, being the difference between $ 3,500,000 (the
+Added: “January Projected Revenue”) and the cash basis revenue (the “January Measurement Period Revenue”) collected
+Added: by the January Sellers in its normal course of business from the clients existing on January 1, 2022, during the period from April 1,
+Added: 2022 through March 31, 2023 (the “January Measurement Period”) measured on a quarterly basis and annualized as of the relevant
+Added: If the January Measurement Period Revenue is less than the January Projected Revenue, such amount will be subtracted from the
+Added: principal balance of this January Contingent Payment Note on a dollar-for-dollar basis.
+Added: If the January Measurement Period Revenue is
+Added: more than the January Projected Revenue, such amount will be added to the principal balance of this January Contingent Payment Note on
+Added: a dollar-for-dollar basis.
In no event will the principal balance of this January Contingent Payment Note become a negative number.
−Removed: The maximum downward earn-out adjustment to the principal balance will be a reduction to zero.
−Removed: There are no limits to the increases to
−Removed: the principal balance of the January Contingent Payment Note as a result of the earn-out adjustments.
−Removed: January 1, 2022, Nobility Healthcare issued another contingent consideration promissory note (the “January Contingent Payment Note”)
+Added: maximum downward earn-out adjustment to the principal balance will be a reduction to zero.
+Added: There are no limits to the increases to the
+Added: principal balance of the January Contingent Payment Note as a result of the earn-out adjustments.
+Added: On January 1,
+Added: 2022, Nobility Healthcare issued another contingent consideration promissory note (the “January Contingent Payment Note”)
in connection with a stock purchase agreement between Nobility Healthcare and a private company (the “January Sellers”) of
−Removed: Principal payments, since its inception, on this contingent consideration promissory note totaled $ 153,769 .
−Removed: The estimated fair
−Removed: value of the January Contingent Note at December 31, 2023 is $- 0 -, representing a decrease in its estimated fair value of $ 208,083 as
+Added: Principal payments, since its inception, on this contingent consideration promissory note totalled $ 153,769 .
+Added: The estimated
+Added: fair value of the January Contingent Note at December 31, 2023 is $- 0 -, representing a decrease in its estimated fair value of $ 208,083 as
compared to its estimated fair value as of December 31, 2022, of which $ 32,936 represents payments made during the year ended December
−Removed: Therefore, the Company recorded a gain of $ 175,146 and $ 421,085 in the Consolidated Statements of Operations for the years
−Removed: ended December 31, 2023 and December 31, 2022, respectively.
−Removed: February 1, 2022, Nobility Healthcare issued another contingent consideration promissory note (the “February Contingent Payment
−Removed: Note”) in connection with an asset purchase agreement between Nobility Healthcare and a private company (the “February Sellers”)
−Removed: of $ 105,000 .
−Removed: The February Contingent Payment Note has a three-year term and bears interest at a rate of 3.00 % per annum.
−Removed: Quarterly principal
−Removed: and interest payments are deferred for seven months and are due in equal quarterly installments on the tenth business day of each quarter.
−Removed: The principal amount of the February Contingent Payment Note is subject to an earn-out adjustment, being the difference between $ 440,000
+Added: Therefore, the Company recorded a gain of $ 175,146 in the Consolidated Statements of Operations for the year ended December
+Added: On February 1, 2022,
+Added: Nobility Healthcare issued another contingent consideration promissory note (the “February Contingent Payment Note”) in connection
+Added: with an asset purchase agreement between Nobility Healthcare and a private company (the “February Sellers”) of $ 105,000 .
+Added: The February Contingent Payment Note has a three-year 3
+Added: term and bears interest at a rate of 3.00 %
+Added: Quarterly principal and interest payments are deferred for seven months and are due in equal quarterly installments on the
+Added: tenth business day of each quarter.
+Added: The principal amount of the February Contingent Payment Note is subject to an earn-out adjustment,
+Added: being the difference between $ 440,000
(the “February Projected Revenue”) and the cash basis revenue (the “February Measurement Period Revenue”) collected
10 unchanged sentences
the principal balance of the February Contingent Payment Note as a result of the earn-out adjustments.
−Removed: February Contingent Payment Note is considered to be additional purchase price, therefore the estimated fair value of the contingent
−Removed: liability is recorded as a liability at the acquisition date and the fair value is considered part of the consideration paid for the
−Removed: Management has recorded the contingent consideration promissory note at its estimated fair value of $ 105,000 at the acquisition
−Removed: The estimated fair value of the February Contingent Note at December 31, 2023 is $- 0 -, representing a decrease in its estimated
−Removed: fair value of $ 4,347 as compared to its estimated fair value as of December 31, 2022, of which $ 1,584 represents payments made during
−Removed: the year ended December 31, 2023.
−Removed: Therefore, the Company recorded a gain of $ 2,763 and $ 100,654 in the Consolidated Statements of Operations
−Removed: for the years ended December 31, 2023 and 2022, respectively.
−Removed: consideration earn-out Agreement – TicketSmarter Acquisition
−Removed: September 1, 2021, TicketSmarter, Inc., a subsidiary of the Company, issued a contingent consideration earn-out agreement (the “TicketSmarter
−Removed: Earn-Out”) in connection with the Stock Purchase Agreement between TicketSmarter, Inc., Goody Tickets, LLC and TicketSmarter, LLC
−Removed: (“TicketSmarter”) of up to $ 4,244,400 with a fair value at acquisition of $ 3,700,000 .
−Removed: The TicketSmarter Earn-Out shall be
−Removed: payable with ninety percent ( 90 %) readily available funds and ten percent ( 10 %) in stock consideration.
−Removed: The principal amount of the TicketSmarter
−Removed: Earn-Out is subject to an earn-out adjustment, being the difference between the $ 2,896,829 (the “Projected EBITDA”) and the
−Removed: actual EBITDA (the “Measurement Period EBITDA”) generated by TicketSmarter in its normal course of business, during the period
−Removed: from September 1, 2021 through December 31, 2021 (the “Measurement Period”).
−Removed: If the Measurement Period EBITDA is less than
−Removed: seventy percent ( 70 %) of the Projected EBITDA, there will be zero contingent payment.
−Removed: If the Measurement Period EBITDA is between seventy
−Removed: percent ( 70 %) and one hundred percent ( 100 %) of the Projected EBITDA, then a fractional amount of the contingent payment will be paid
−Removed: If the Measurement Period EBITDA is more than the Projected EBITDA, the full principal balance of this TicketSmarter Earn-Out will
−Removed: In no event will the principal balance of this TicketSmarter Earn-Out become a negative number.
−Removed: The maximum downward earn-out
−Removed: adjustment to the earn-out balance will be to reduce the balance to zero.
−Removed: contingent consideration earn-out is considered to be additional purchase price, therefore the estimated fair value of the contingent
−Removed: liability is recorded as a liability at the acquisition date and the fair value is considered part of the consideration paid for the
−Removed: Management has recorded the contingent consideration earn-out at its estimated fair value of $ 3,700,000 at the acquisition
−Removed: Management determined that the actual Measurement Period EBITDA generated by TicketSmarter was less than 70% of the Projected EBITDA
−Removed: Therefore, no TicketSmarter Earn-Out payments amounts were due under the agreement.
−Removed: Therefore, the fair value of the contingent
−Removed: consideration earn-out agreement was reduced to zero, and the resulting gain of $- 0 - and $- 0 - was reported in our Consolidated Statements
−Removed: of Operations for the years ended December 31, 2023 and December 31, 2022, respectively.
+Added: The February Contingent
+Added: Payment Note is considered to be additional purchase price, therefore the estimated fair value of the contingent liability is recorded
+Added: as a liability at the acquisition date and the fair value is considered part of the consideration paid for the acquisition.
+Added: has recorded the contingent consideration promissory note at its estimated fair value of $ 105,000 at the acquisition date.
+Added: The estimated
+Added: fair value of the February Contingent Note at December 31, 2023 is $- 0 -, representing a decrease in its estimated fair value of $ 4,347
+Added: as compared to its estimated fair value as of December 31, 2022, of which $ 1,584 represents payments made during the year ended December
+Added: Therefore, the Company recorded a gain of $ 2,763 in the Consolidated Statements of Operations for the year ended December 31,
Commercial Extension of Credit
3 unchanged sentences
to extend, subject to the conditions hereof, and Borrower agreed to take, a Loan for Principal Sum of $ 1,000,000 .
−Removed: shall retain 25 % of each remittance owed to Borrower under the terms of the Private Label Agreement.
−Removed: Such remittances shall include regular
+Added: Lender retains 25 % of each remittance owed to Borrower under the terms of the Private Label Agreement.
+Added: Such remittances includes regular
weekly remittances and any additional incentive payments to which the Borrower may be entitled.
The 25% withholding of the Borrower’s
−Removed: applicable remittance shall be deemed a “Payment” under the terms of this Note, and Payments shall continue until the earlier
−Removed: of (i) repayment of the Principal Sum, accrued Interest, and a fee of $35,000.00 or (ii) expiration of the Private Label Agreement on
−Removed: December 31, 2023.
−Removed: the year ended December 31, 2023, the Entertainment segment drew an additional $ 455,643 on this agreement, with the principal balance
−Removed: never exceeding $ 1,000,000 .
−Removed: During the year ended December 31, 2023, the Company’s Entertainment segment had repaid $ 1,367,715
−Removed: towards the principal on the loan through remittances and had an outstanding balance of $ 87,928 .
+Added: applicable remittance is deemed a “Payment” under the terms of this Note, and Payments shall continue until the earlier of
+Added: (i) repayment of the Principal Sum, accrued Interest, and a fee of $35,000 or (ii) expiration of the Private Label Agreement on December
+Added: the year ended December 31, 2023, the Entertainment segment drew an additional $ 455,643 on
+Added: this agreement, with the principal balance never exceeding $ 1,000,000 .
+Added: During the year ended December 31, 2023, the Company’s Entertainment segment had repaid $ 1,367,715 towards
+Added: the principal on the loan through remittances and had an outstanding balance of $ 87,928 .
+Added: During the year ended December 31, 2024, the Company’s Entertainment segment repaid the outstanding principal of $ 87,928 and
+Added: did not renew this agreement.
+Added: During the year ended December 31, 2024, the Company’s Entertainment segment fully amortized $ 35,000 fees.
+Added: Commercial Extension of Credit
+Added: January 22, 2024, the Company’s Entertainment segment entered into an extension of credit in the form of a loan to use in marketing
+Added: and operating its business in accordance with the Ticket Solution Agreement.
+Added: The Lender, Ticket Evolution, Inc., agreed to extend, subject
+Added: to the conditions hereof, and Borrower agreed to take, an advance for a sum of $ 75,000 with monthly advances of $ 100,000 .
+Added: advances made are recoupable from client service fees with no more than $ 25,000 being recouped in any one week.
+Added: The total advances received
+Added: for the year ended December 31, 2024 were $ 1,275,000 and payments made totaled $ 1,175,000 .
+Added: The outstanding balance as of December 31, 2024
+Added: was $ 100,000 .
+Added: On August 7, 2024 and as amended on September 25, 2024, the Company’s
+Added: Entertainment segment entered into an extension of credit (the “Agreement”) with Vegas Tickets in the form of a prepayment
+Added: for the rights to acquire certain Major League Baseball and National Football League playoff and season tickets.
+Added: Vegas Tickets agreed
+Added: to advance, subject to the conditions of the Agreement, and the Company’s Entertainment segment agreed to take, an advance for a
+Added: sum of $ 200,000 .
+Added: Under the Agreement, the Company’s Entertainment segment has the right to reacquire the tickets for a cash amount
+Added: of $ 220,000 by November 1, 2024.
+Added: The repurchase date was extended to December 1, 2024 by an amendment dated October 31, 2024.
+Added: The repurchase
+Added: was completed and the remaining balance is $- 0 - as of December 31, 2024.
April 5, 2023, the Company entered into and consummated the initial closing (the “First Closing”) of the transactions contemplated
45 unchanged sentences
derivative value exceeded the net proceeds from the issuance, the excess amount is recognized as a loss on the date of the issue date.
−Removed: Thus, the Company recorded a loss of $ 576,380 as an interest expense on the date of issuance relating to the Convertible note.
−Removed: The following
−Removed: is the assumptions used in calculating the estimated grant-date fair value of the detachable warrants to purchase common stock granted
−Removed: in connection with the Convertible Note:
−Removed: OF WARRANT TO PURCHASE COMMON STOCK GRANTED
+Added: Thus, the Company recorded a loss of $ 576,380 as an interest expense on the date of issuance relating to the Notes.
+Added: The following is
+Added: the assumptions used in calculating the estimated grant-date fair value of the detachable warrants to purchase common stock granted in
+Added: connection with the Notes:
+Added: SCHEDULE OF WARRANT TO PURCHASE COMMON STOCK GRANTED
April 5, 2023
4 unchanged sentences
Exercise price
−Removed: $ 5.50 – 7.50
Common stock issuable under the warrants
2 unchanged sentences
The loss on conversion of convertible note into common shares, of $ 93,386 , was recorded during the period.
−Removed: October 26, 2023, the Company entered into a Revolving Loan Agreement of which a portion of the net proceeds were used to repay the principal
−Removed: amount of the Convertible debt.
−Removed: The Company made an aggregate payment of $ 3,162,500 from the proceeds, inclusive of fees to retire the
−Removed: convertible notes.
−Removed: In 2023, the Company amortized $ 2,169,545 in debt issuance costs associated with the convertible notes and expensed
−Removed: the remaining balance of $ 731,819 upon extinguishment of the notes.
−Removed: As a result a loss on extinguishment of debt totaling $ 1,019,319
+Added: October 26, 2023, the Company entered into a Revolving Loan Agreement of which a portion of the net proceeds were used to repay the
+Added: principal amount of the Convertible debt.
+Added: The Company made an aggregate payment of $ 3,162,500
+Added: from the proceeds, inclusive of fees to retire the convertible notes.
+Added: In 2023, the Company amortized $ 2,169,545
+Added: in debt issuance costs associated with the convertible notes and expensed the remaining balance of $ 731,819
+Added: upon extinguishment of the notes.
+Added: As a result, a loss on extinguishment of convertible debt totaling $ 1,112,705
was recorded in our Consolidated Statements of Operations for the year ended December 31, 2023.
−Removed: The warrants associated with the convertible
−Removed: debt remain outstanding.
+Added: The warrants associated with
+Added: the convertible debt remain outstanding.
Loan Agreement
−Removed: October 26, 2023, the Company entered into a Loan and Security Agreement (the “Loan Agreement”)
−Removed: by and between the Company, Digital Ally Healthcare, Inc., a Nevada corporation and wholly-owned subsidiary of the Company (“Digital
−Removed: Ally Healthcare” and, together with the Company, the “Borrower”), and Kompass Kapital Funding, LLC, a Kansas limited
−Removed: liability company (“Kompass”).
−Removed: In connection with the Loan Agreement, on October 26, 2023, the Company entered into a Mortgage,
−Removed: Assignment of Leases and Rents, Security Agreement and Fixture Filing (the “Mortgage”) by and between the Company, as grantor,
−Removed: and Kompass, as grantee, and issued a Revolving Note (the “Revolving Note”) to Kompass.
−Removed: The gross proceeds to the Company
−Removed: are $ 4,880,000 before repaying those certain Senior Secured Convertible Notes issued on April 5, 2023 in the aggregate amount of $ 3,162,500
−Removed: and paying customary fees and expenses.
+Added: October 26, 2023, the Company entered into a Loan and Security Agreement (the “Loan Agreement”) by and between the Company,
+Added: Digital Ally Healthcare, Inc., a Nevada corporation and wholly-owned subsidiary of the Company (“Digital Ally Healthcare”
+Added: and, together with the Company, the “Borrower”), and Kompass Kapital Funding, LLC, a Kansas limited liability company (“Kompass”).
+Added: In connection with the Loan Agreement, on October 26, 2023, the Company entered into a Mortgage, Assignment of Leases and Rents, Security
+Added: Agreement and Fixture Filing (the “Mortgage”) by and between the Company, as grantor, and Kompass, as grantee, and issued
+Added: a Revolving Note (the “Revolving Note”) to Kompass.
+Added: The gross proceeds to the Company were $ 4,880,000 before repaying those
+Added: certain Senior Secured Convertible Notes issued on April 5, 2023 in the aggregate amount of $ 3,162,500 and paying customary fees and
to the Loan Agreement, Kompass agreed to make revolving loans (the “Revolving Loans”) available to the Borrower as the Borrower
1 unchanged sentence
provided, however, that the aggregate principal balance of the Revolving Loans outstanding at any time shall not exceed the lesser of
−Removed: $ 4,880,000.00 or an amount equal to eighty percent of the value of the mortgaged property, which consists of the real property owned
−Removed: by the Company having an address of 14001 Marshall Drive, Lenexa, KS 66215 (the “Mortgaged Property”).
+Added: $ 4,880,000 or an amount equal to eighty percent of the value of the mortgaged property, which consists of the real property owned by
+Added: the Company having an address of 14001 Marshall Drive, Lenexa, KS 66215 (the “Mortgaged Property”).
Under the Loan Agreement,
21 unchanged sentences
The Mortgage contains customary covenants, representations and warranties by the Company.
−Removed: In addition, the
−Removed: Company recorded debt issuance costs of $ 188,255 .
−Removed: During the year ended December 31, 2023, the Company amortized $ 16,997 of debt discount
−Removed: under interest expense, compared to $- 0 - for the year ended December 31, 2022.
−Removed: Cash Advances
−Removed: November 2023, the Company obtained a short-term merchant advance, which totaled $ 1,050,000 ,
−Removed: from a single lender to fund operations.
−Removed: These advances included origination fees totaling $ 50,000
−Removed: for net proceeds of $ 1,000,000 .
−Removed: The advance is, for the most part, is secured by expected future sales transactions of the Company with expected payments on a weekly
+Added: August 12, 2024, the Company sold the Mortgaged Property and paid off the $ 4,880,000 outstanding
+Added: principal balance together with all accrued and unpaid interest.
+Added: In addition, upon origination of the Revolving Loan, the Company
+Added: recorded debt issuance costs of $ 188,255 which
+Added: was fully amortized as of the date the Mortgage was paid in full.
+Added: The remaining unamortized discount was $- 0 -
+Added: and $ 171,258 as
+Added: December 31, 2024 and 2023, respectively.
+Added: During the year ended December 31, 2024 and 2023, the Company amortized $ 171,258
+Added: and $ 16,997 of debt discount under interest expense, respectively.
+Added: Cash Advances – Video Solutions Segment
+Added: November 2023, the Company obtained a short-term merchant advance, which totaled $ 1,050,000 , from a single lender to fund operations.
+Added: These advances included origination fees totaling $ 50,000 for net proceeds of $ 1,000,000 .
+Added: The advance is, for the most part, secured
+Added: by expected future sales transactions of the Company with expected payments on a weekly basis.
The Company will repay an aggregate of
$ 1,512,000 to the lender.
−Removed: During 2023, the
−Removed: Company made repayments totaling $ 162,000
−Removed: and $ 1,350,000
−Removed: remained outstanding, which is
−Removed: expected to be repaid in 2024.
−Removed: the year ended December 2023 the Company amortized $ 142,829 of debt discount under interest expense, compared to $- 0 - for year ended
−Removed: December 31, 2022.
+Added: The loan bears interest at 2.9 % per week.
+Added: the year ended December 31, 2024, the Company made repayments totaling $ 1,551,250
+Added: and received additional proceeds of $ 1,144,000
+Added: and recorded additional discount of $ 980,000 .
+Added: The Company refinanced this loan in April 2024 resulting in the additional proceeds received during the year ended December 31,
+Added: The refinancing was deemed to be an extinguishment of debt and a loss on extinguishment of debt was recorded during the year
+Added: ended December 31, 2024 of $ 68,827 .
+Added: of December 31, 2024 the outstanding principal balance was $ 1,922,750 which
+Added: is expected to be repaid in early 2025.
+Added: The remaining unamortized discount was $- 0 -
+Added: and $ 369,171 as
+Added: of December 31, 2024 and 2023, respectively.
+Added: During the year ended December 31, 2024 and 2023, the Company amortized
+Added: $ 1,180,343 and $ 142,829 , of debt discount under interest expense, respectively.
+Added: During 2024 and 2023, the Company made repayments
+Added: totaling $ 1,551,250 and $ 162,000 , respectively.
+Added: Cash Advances – Entertainment Segment
+Added: March 1, 2024, the Company obtained a short-term merchant advance, which totaled $ 1,000,000 , from a single lender to fund operations.
+Added: These advances included origination and issuance fees totaling $ 85,000 for net proceeds of $ 915,000 .
+Added: The advance is, for the most part,
+Added: secured by expected future sales transactions of the Company with expected payments on a weekly basis.
+Added: The Company will repay an aggregate
+Added: of $ 1,425,000 to the lender.
+Added: The loan bears interest at a 40.4523 % annual effective rate based on latest debt modification.
+Added: Company entered into the original agreement on March 1, 2024.
+Added: On July 13, 2024, the Company entered into a letter agreement with the
+Added: Purchaser, amending the terms of the note agreement, and on September 12, 2024, the Company entered into a second letter agreement further
+Added: amending the terms of the note agreement.
+Added: The two amendments to the underlying loan agreement, resulting in additional proceeds totaling
+Added: The modifications were both deemed to be extinguishments of debt resulting in a $ 310,505
+Added: loss on the extinguishment of debt during the year ended December
+Added: July 13, 2024, the Company entered into a Letter Agreement with the note holder, which modified the note payable by increasing the principal
+Added: amount of the note payable from $ 1,425,000 to $ 1,725,000 ;
+Added: provided, however, that if the Borrowers repay the Note in full on or before
+Added: August 15, 2024, then the principal amount of the Note shall be reduced automatically by $ 100,000 .
+Added: Pursuant to the Letter Agreement,
+Added: the Borrowers’ failure to adhere to certain repayment requirements of the underlying note purchase agreement did not constitute
+Added: an event of default, as defined in the note purchase agreement.
+Added: Pursuant to the modified/amended note, the Company agreed to make a cash
+Added: payment to the note holder in the amount of $ 150,000 on or before July 26, 2024.
+Added: The Company also agreed to sell or enter into a firm
+Added: commitment to sell the office building owned by the Company and pay to the Purchaser:
+Added: (i) $ 325,000 , if the Company sells or enters into
+Added: a firm commitment to sell the building on or before August 7, 2024;
+Added: or (ii) $ 400,000 , if the Company sells or enters into a firm commitment
+Added: to sell the building after August 7, 2024.
+Added: Pursuant to the modified/amended note, the Company’s failure to sell or enter into a
+Added: firm commitment to sell the building prior to September 1, 2024 shall constitute an event of default, as defined in the note purchase
+Added: The Company also agreed to pay to the note holder $ 100,000 per month until the modified/amended note is repaid in full, with
+Added: the first such payment occurring on August 12, 2024, and each subsequent payment occurring on the 12th calendar day of each month thereafter.
+Added: September 25, 2024, the Company and the note holder agreed to an amended and restated senior secured promissory note with a new principal
+Added: amount of up to $ 2,000,000 .
+Added: The amended note evidences the new principal amount and amends and restates in its entirety, the terms and
+Added: provisions of the Note.
+Added: Pursuant to the amended note the Company promised to pay to the note holder the new principal amount, together
+Added: with accrued interest or the amount outstanding under the amended note from time to time, to be computed from the date of the amended
+Added: note at the rates and in the amounts set forth in the amended note.
+Added: The amount of the unpaid balance, including such interest, that shall
+Added: be due and payable under the Amended Note may increase and decrease as advances and payments are made thereunder.
+Added: The Amended Note bears
+Added: interest at a rate of 1.58 % per month.
+Added: Company can request advances in writing to the note holder and upon approval by the note holder to be determined in its sole discretion,
+Added: (but which shall not be unreasonably withheld), the note holder can either make payment directly to specified vendor(s) or other creditors
+Added: on behalf of the Company or deposit the advance into the Company’s account.
+Added: amended note, requires the Company to repay the amended note, in full, on the earlier of (i) November 1, 2024, and (ii) the consummation
+Added: of the merger between Kustom Entertainment and CL Merger Sub, Inc.
+Added: (“CL Merger Sub”) pursuant to the merger agreement among
+Added: the Company, Kustom Entertainment, Clover Leaf Capital Corp.
+Added: the Company is also required to pay in arrears in cash an amount equal to
+Added: 50% of revenues from all ticket sales generated by Kustom Entertainment, up to nine thousand tickets sold, and thereafter equal to 10%
+Added: of all revenues from all ticket sales until the earlier of the date on which the amended note is repaid in full or the November 1, 2024
+Added: maturity date.
+Added: The Company has the right, but not the obligation, under the amended note to prepay the amended note, upon written notice
+Added: to the Company, by payment in full of the entire outstanding principal balance plus interest.
+Added: pursuant to the amended note, the parties agreed to extend the repayment date of $ 100,000 , by the Company to the note holder, from September
+Added: 26, 2024, to October 10, 2024.
+Added: Company was unable to make certain required payments under the terms of the amended note.
+Added: October 22, 2024, the Company received a Default and Reservation Letter (the “Default Notice”) from counsel for the administrative
+Added: agent for the amended note, (i) notifying the Company that it was in default under the amended note for, among other reasons, failing
+Added: to make a $ 100,000 payment that was due on October 10, 2024, (ii) accelerating all principal and interest payments due under the amended
+Added: note, and (iii) demanding the Borrowers enter into a lockbox control agreement within ten (10) business days of the date of the Default
+Added: As of the date of the Default Notice, the outstanding obligation of the Company under the amended note was approximately $ 1,600,000 .
+Added: October 24, 2024, the Company received a Notice of UCC Article 9 Public Sale (the “Sale Notice”) from counsel to the administrative
+Added: agent for the amended note notifying the Company that it intended to conduct a public sale of the collateral securing the Company’s
+Added: obligations under the Note and Security Agreement on November 5, 2024.
+Added: further described below (see Securities Purchase Agreement and Senior Secured Promissory Notes ), the Company raised sufficient
+Added: funds through a private placement which closed on November 7, 2024, to repay the amended note in full.
+Added: The Company’s full repayment
+Added: of the outstanding obligations under such amended note effectively cured all defaults under the Agreement and terminated the public sale
+Added: process of the collateral securing the Borrowers’ obligations thereunder.
+Added: During the year
+Added: ended December 31, 2024 and 2023, the Company amortized $ 384,302
+Added: of debt discount under interest expense, respectively.
+Added: The Company recorded total losses of $ 684,512 from the extinguishments of such debt during the year ended December 31, 2024.
+Added: Purchase Agreement and Senior Secured Promissory Notes
+Added: November 6, 2024, the Company entered into a Securities Purchase Agreement (the “SPA”) with certain institutional investors
+Added: (the “Purchasers”), pursuant to which the Company agreed to issue and sell to such Purchasers, in a private placement transaction,
+Added: (i) senior secured promissory notes in aggregate principal amount of $ 3,600,000 (the “Notes”), and (ii) 808,377 shares (the
+Added: “Commitment Shares”) of the Company’s common stock, for aggregate gross proceeds of approximately $ 3.0 million, before
+Added: deducting placement agent fees and other offering expenses payable by the Company.
+Added: This private placement closed on November 7, 2024
+Added: (the “Closing Date”).
+Added: to the SPA, the Company was required to use approximately $ 2,015,623 of the net proceeds from the private placement to pay, in full,
+Added: all liabilities, obligations and indebtedness owing by the Company and its subsidiary, Kustom Entertainment, Inc., to Mosh Man, LLC (the
+Added: See Merchant Cash Advances – Entertainment Segment.
+Added: Company’s full repayment of the outstanding obligations under such promissory note effectively cured all defaults under the promissory
+Added: note and terminated the public sale process of the collateral securing the Borrowers’ obligations thereunder.
+Added: The Company’s
+Added: recorded a loss of $ 374,007 from the extinguishment of such debt during the year ended December 31, 2024.
+Added: to the SPA, the Company is required to file within 30 days of the Closing Date a registration statement with the SEC for a public offering
+Added: and use its reasonable best efforts to pursue and consummate a follow-on financing transaction within 90 days of the Closing Date.
+Added: proceeds of the public offering shall be first used for the repayment of the principal amounts of the Notes.
+Added: The Company is also required
+Added: to file within 30 days of the Closing Date a registration statement on Form S-1 (or other appropriate form if the Company is not then
+Added: S-1 eligible) providing for the resale by the Purchasers of the Commitment Shares issued under the SPA.
+Added: The Company is required to use
+Added: commercially reasonable efforts to cause such registration statement to become effective within 60 days following the filing thereof
+Added: and to keep such registration statement effective at all times until no Purchaser owns any Commitment Shares.
+Added: pursuant to the SPA, the Company was required to complete the following:
+Added: (i) the Company’s board of directors shall approve an
+Added: amendment to the Company’s bylaws setting the quorum required for a special meeting of stockholders to one-third of all stockholders
+Added: entitled to vote at such special meeting and (ii) the Company shall file with the SEC a preliminary proxy statement on Schedule 14A announcing
+Added: a meeting of stockholders for the purpose of approving the Series A and Series B warrants issued by the Company on June 25, 2024.
+Added: senior secured promissory notes mature ninety (90) days following their issuance date (the “Maturity Date”) and shall accrue
+Added: no interest unless and until an Event of Default (as defined in the senior secured promissory notes) has occurred, in which case interest
+Added: shall accrue at a rate of 14% per annum during the pendency of such Event of Default.
+Added: In addition, upon customary Events of Default,
+Added: the Purchasers may require the Company to redeem all or any portion of the senior secured promissory notes in cash with a 125% redemption
+Added: The Purchasers may also require the Company to redeem all or any portion of the senior secured promissory notes in cash upon
+Added: a Change of Control, as defined in the senior secured promissory notes, at the prices set forth therein.
+Added: Upon a Bankruptcy Event of Default
+Added: (as defined in the senior secured promissory notes), the Company shall immediately pay to the Purchasers an amount in cash representing
+Added: 100% of all outstanding principal, accrued and unpaid interest , if any, in addition to any and all other amounts due under the senior
+Added: secured promissory notes, without the requirement for any notice or demand or other action by the Purchaser or any other person.
+Added: the Company engages in one or more subsequent financings while the senior secured promissory notes are outstanding, the Company will
+Added: be required to use at least 100 % of the gross proceeds of such financing to redeem all or any portion of the senior secured promissory
+Added: notes outstanding.
+Added: The Company may also prepay the senior secured promissory notes in whole or in part at any time or from time to time.
+Added: The senior secured promissory notes also contain customary representations and warranties and covenants of each of the parties.
+Added: to certain exceptions, the senior secured promissory notes are secured by a first lien and continuing security interest in and to the
+Added: Collateral (as defined in the senior secured promissory notes).
+Added: net proceeds of the private placement on November 7, 2024 was $ 2,669,250 (after $ 330,750 deduction of costs of the offering).
+Added: allocated the net proceeds from the private placement of the senior secured promissory notes and the commitment shares based upon their
+Added: relative fair values as of the date of issuance as follows:
+Added: SCHEDULE OF ALLOCATED NET PROCEEDS FROM PRIVATE PLACEMENT OF SENIOR SECURED PROMISSORY NOTES AND COMMITMENT SHARES
+Added: Allocated to the following:
+Added: Senior secured
+Added: promissory notes
+Added: Commitment shares
+Added: is analysis of the senior secured promissory notes balance:
+Added: SCHEDULE OF SENIOR SECURED PROMISSORY NOTES BALANCE
+Added: Balance, as of December 31, 2023
+Added: senior secured promissory notes, at par
+Added: Discount recognized at
+Added: issuance date
+Added: ( 1,470,205 )
+Added: Amortization of discount
+Added: Balance, as of December 31, 2024
FAIR VALUE MEASUREMENT
10 unchanged sentences
basis as of December 31, 2024 and 2023.
−Removed: OF FINANCIAL ASSETS AND LIABILITIES MEASURED AT FAIR VALUE ON RECURRING BASIS
−Removed: December 31, 2023
+Added: SCHEDULE OF FINANCIAL ASSETS AND LIABILITIES MEASURED AT FAIR VALUE ON RECURRING BASIS
Warrant derivative liabilities
−Removed: Contingent consideration promissory notes and contingent consideration earn-out agreement
−Removed: December 31, 2022
+Added: Contingent consideration
+Added: promissory notes and contingent consideration earn-out agreement
Warrant derivative liabilities
−Removed: Contingent consideration promissory notes and contingent consideration earn-out agreement
+Added: Contingent consideration
+Added: promissory notes and contingent consideration earn-out agreement
following table represents the change in Level 3 tier value measurements:
2 unchanged sentences
Promissory Notes and Earn-Out Agreement
+Added: Balance, December 31, 2023
+Added: Issuance of Series A and pre-funded warrant
+Added: derivative liabilities in
+Added: June 2024 Private Placement
+Added: Issuance of Series B warrant derivative
+Added: liabilities in June 2024 Private Placement upon Stockholder Approval
+Added: Transition of warrant derivative liability
+Added: to equity due to exercise of common stock purchase warrants
+Added: Change in fair value of warrant derivative
+Added: Principal payments on
+Added: contingent consideration promissory notes – Revenue Cycle Management Acquisitions
+Added: Balance, December 31, 2024
+Added: Consideration
+Added: Promissory Notes and Earn-Out Agreement
Warrant Derivative
16 unchanged sentences
Accrued interest - related party
+Added: Accrued board of directors’ fees
Customer deposits
−Removed: Total accrued
+Added: Total accrued expenses
warranty expense was comprised of the following for the years ended December 31, 2024 and 2023:
2 unchanged sentences
Provision for warranty expense
−Removed: Charges applied to warranty reserve
+Added: Charges applied to warranty
Ending balance
components of income tax provision (benefit) for the years ended December 31, 2024 and 2023 are as follows:
−Removed: OF COMPONENTS OF INCOME TAX PROVISION (BENEFIT)
+Added: SCHEDULE OF COMPONENTS OF INCOME TAX PROVISION (BENEFIT)
Current taxes:
Total current taxes
−Removed: Deferred tax provision (benefit)
−Removed: Income tax provision (benefit)
+Added: Deferred tax provision
+Added: Income tax provision
reconciliation of the income tax (provision) benefit at the statutory rate of 21 % for the years ended December 31, 2024, and 2023 to
the Company’s effective tax rate is as follows:
−Removed: OF RECONCILIATION OF INCOME TAX (PROVISION) BENEFIT
+Added: SCHEDULE OF RECONCILIATION OF INCOME TAX (PROVISION) BENEFIT
Statutory tax rate
1 unchanged sentence
Stock based compensation
−Removed: Change in valuation reserve on deferred tax assets
−Removed: Termination of warrant derivative liabilities
+Added: Change in valuation reserve on deferred tax
Contingent consideration for acquisition
Extinguishment of convertible debt
−Removed: Income tax (provision) benefit
+Added: Income tax (provision)
effective tax rate for the years ended December 31, 2024, and 2023 varied from the expected statutory rate due to the Company continuing
3 unchanged sentences
components of the Company’s deferred tax assets (liabilities) as of December 31, 2024 and 2023 are as follows:
−Removed: OF SIGNIFICANT COMPONENTS OF DEFERRED TAX ASSETS (LIABILITIES)
+Added: SCHEDULE OF SIGNIFICANT COMPONENTS OF DEFERRED TAX ASSETS (LIABILITIES)
Deferred tax assets:
2 unchanged sentences
Inventory reserves
−Removed: Uniform capitalization of inventory costs
+Added: Warrant derivative liabilities
+Added: Investment in subsidiaries
+Added: Research & development expenses
Allowance for doubtful accounts receivable
7 unchanged sentences
Charitable contributions carryforward
+Added: Uniform capitalization
+Added: of inventory costs
Total deferred tax assets
6 unchanged sentences
Intangible assets
−Removed: Domestic international sales company
+Added: Domestic international
+Added: sales company
Total deferred tax liabilities
−Removed: Net deferred tax assets (liability)
+Added: ( 1,020,000 )
+Added: Net deferred tax assets
valuation allowance on deferred tax assets totaled $ 46,290,000 and $ 41,610,000 as of December 31, 2024, and 2023, respectively.
14 unchanged sentences
would be recorded as an income tax benefit and, for some portion related to deductions for stock option exercises, an increase in shareholders’
−Removed: of December 31, 2023, the Company had available approximately $ 140,940,000 of Federal net operating loss carry-forwards available to
−Removed: offset future taxable income generated.
−Removed: Such tax net operating loss carry-forwards expire between 2025 and 2043, with $ 91,352,000 of
−Removed: the tax net operating loss carry-forwards have an indefinite life since the enactment of the Tax Cuts and Jobs Act of 2017.
−Removed: the Company had research and development tax credit carry-forwards totaling $ 1,794,000 available as of December 31, 2023, which expire
+Added: of December 31, 2024, the Company had the following Federal net operating loss carry-forwards available to offset future taxable income:
+Added: OF FEDERAL NET OPERATING LOSS CARRY FORWARDS
+Added: Tax years generated:
+Added: 2017 and before
+Added: 2018 and after
+Added: Federal net operating loss carry-forwards available
+Added: $ 159,280,000
+Added: tax net operating loss carry-forwards expire between 2025 and 2043 relative to Federal net operating loss carry-forwards generated
+Added: in tax years 2017 and prior.
+Added: Federal net operating loss carry-forwards generated in tax years 2018 and after cannot be carried back
+Added: to prior years and have an indefinite life since the enactment of the Tax Cuts and Jobs Act of 2017.
+Added: The Tax Cuts and Jobs Act of
+Added: 2017 further provides for an annual limitation on usage equivalent to 80% of taxable income.
+Added: In addition, the Company had research
+Added: and development tax credit carry-forwards totaling $ 1,742,000 available
+Added: as of December 31, 2024, which expire
between 2025 and 2040 .
2 unchanged sentences
Current estimates prepared by the
−Removed: Company indicate that due to ownership changes which have occurred, approximately $ 765,000 of its net operating loss and $ 175,000 of
−Removed: its research and development tax credit carry-forwards are currently subject to an annual limitation of approximately $ 1,151,000 and
−Removed: may be further limited by additional ownership changes which may occur in the future.
−Removed: As stated above, the net operating loss and research
−Removed: and development credit carry-forwards expire between 2024 and 2039 , allowing the Company to potentially utilize all of the limited net
−Removed: operating loss carry-forwards during the carry-forward period.
+Added: Company indicate that there may have been ownership changes in the past that could limit our ability to utilize a portion of our net
+Added: operating loss carryforwards and our research and development tax credit carry-forwards.
discussed in Note 1, “Summary of Significant Accounting Policies,” tax positions are evaluated in a two-step process.
10 unchanged sentences
valuation allowance on net deferred tax assets as of December 31, 2024, primarily because of the current year operating losses.
−Removed: Company’s federal and state income tax returns are closed for examination purposes by relevant statute and by examination for 2019
−Removed: and all prior tax years.
+Added: Company’s 2022 federal tax return was recently examined by the Internal Revenue Service resulting in no proposed adjustments.
OPERATING LEASE
−Removed: Company entered into an operating lease with a third party in October 2019 for copiers used for office and warehouse purposes.
−Removed: of the lease include 48 monthly payments of $ 1,598 with a maturity date of October 2023.
−Removed: The Company has the option to purchase such
−Removed: equipment at maturity for its estimated fair market value at that point in time.
−Removed: The lease for the Company’s copier operating lease
−Removed: expired and was renewed in October 2023.
+Added: The Company entered into an operating
+Added: lease with a third party in October 2019 for copiers used for office and warehouse purposes.
+Added: The terms of the lease include 48 monthly
+Added: payments of $ 1,598 with a maturity date of October 2023.
+Added: The Company has the option to purchase such equipment at maturity for its estimated
+Added: fair market value at that point in time.
+Added: The lease for the Company’s copier operating lease expired and was renewed in October
Company entered into an operating lease with a third party in October 2023 for copiers used for office and warehouse purposes.
3 unchanged sentences
The remaining lease term for the Company’s copier
−Removed: operating lease as of December 31, 2023 was forty-six months .
+Added: operating lease as of December 31, 2024 was thirty-four 34 months.
+Added: Company entered into an operating lease with a third party on November 27, 2024 for a copier used for office purposes.
+Added: the lease include 36
+Added: monthly payments of $ 90
+Added: with a maturity date of November 27, 2027 .
+Added: The Company has the option to purchase such equipment at maturity for its estimated fair
+Added: market value at that point in time.
+Added: The remaining lease term for the Company’s copier operating lease as of December 31, 2024
+Added: was thirty-five
+Added: The Company entered into an operating
+Added: lease with a third party on October 16, 2024 for office space used by the entertainment segment and temporarily by the video solutions
+Added: The terms of the lease include 36 monthly payments of $ 7,251.92 with a maturity date of October 31, 2027 .
+Added: The remaining lease
+Added: term for the Company’s office space lease as of December 31, 2024 was thirty-four 34 months.
May 13, 2020, the Company entered into an operating lease for new warehouse and office space, which served as its new principal executive
7 unchanged sentences
The Company took possession of the leased facilities on June 15, 2020.
−Removed: The remaining lease term for the Company’s
−Removed: office and warehouse operating lease as of December 31, 2023 was thirty-six months .
+Added: On September 16, 2024, the Company and the landlord
+Added: agreed to terminate the lease and the Company relinquished possession and control of the premises.
+Added: The Company reversed the related right
+Added: of use asset by $ 349,710 and its $ 37,500 rent deposit.
+Added: In addition, the Company reversed its right of use lease liability by $ 396,595 ,
+Added: resulting in a net gain from the lease extinguishment totaling $ 9,385 for the year ended December 31, 2024 .
June 30, 2021, the Company completed the acquisition of its first medical billing company, through Nobility Healthcare.
3 unchanged sentences
include monthly payments ranging from $ 2,648 to $ 2,774 thereafter, with a termination date in July 2024 .
−Removed: The Company is responsible for
−Removed: property taxes, utilities, insurance and its proportionate share of common area costs related to this location.
−Removed: The remaining lease term
−Removed: for the Company’s office operating lease as of December 31, 2023 was seven months .
+Added: The Company was responsible
+Added: for property taxes, utilities, insurance and its proportionate share of common area costs related to this location.
+Added: The lease term expired
+Added: in July 2024 and was not renewed by the Company.
August 31, 2021, the Company completed the acquisition of its second acquired medical billing company, through Nobility Healthcare.
3 unchanged sentences
to this location.
−Removed: The remaining term for the Company’s office operating lease was seventy-five months as of December 31, 2023.
+Added: The remaining term for the Company’s office operating lease was sixty-three 63 months as of December 31, 2024.
September 1, 2021, the Company completed the acquisition of Goody Tickets, LLC and TicketSmarter, LLC through TicketSmarter.
16 unchanged sentences
possession of the leased facilities on January 1, 2022.
−Removed: The remaining lease term for the Company’s office and warehouse operating
−Removed: lease as of December 31, 2023, was seventeen months .
−Removed: expense related to the office spaces and copier operating leases was recorded on a straight-line basis over the lease term.
−Removed: expense under the five operating leases was approximately $ 534,830 for the year ended December 31, 2023.
+Added: The Company terminated this lease in January 2024 and reversed the right of use
+Added: asset and lease liability by $ 73,894 .
+Added: expense related to the Company’s office space and copier operating leases was recorded on a straight-line basis over the
+Added: Total lease expense under the five operating leases was approximately $ 627,212
+Added: for the year ended December 31, 2024.
weighted-average remaining lease-term related to the Company’s lease liabilities as of December 31, 2024 and December 31, 2023
−Removed: was 4.5 years and 3.3 years, respectively.
+Added: were 4.3 years and 4.5 years, respectively.
discount rate implicit within the Company’s operating leases was not generally determinable, and therefore, the Company determined
the discount rate based on its incremental borrowing rate on the information available at commencement date.
−Removed: As of commencement date,
+Added: As of the commencement date,
the operating lease liabilities reflect a weighted average discount rate of 8 % .
following sets forth the operating lease right of use assets and liabilities as of December 31, 2024:
−Removed: OF OPERATING LEASES RIGHT OF USE ASSETS AND LIABILITIES
−Removed: Operating lease right of use assets
+Added: SCHEDULE OF OPERATING LEASES RIGHT OF USE ASSETS AND LIABILITIES
+Added: lease right of use assets
Operating lease obligations-current portion
−Removed: Operating lease obligations-less current portion
−Removed: Total operating lease obligations
+Added: Operating lease obligations-less
+Added: current portion
+Added: Total operating lease
are the minimum lease payments for each year and in total.
−Removed: OF FUTURE MINIMUM LEASE PAYMENTS
+Added: SCHEDULE OF FUTURE MINIMUM LEASE PAYMENTS
Year ending December 31:
+Added: 2029 and thereafter
Total undiscounted minimum future lease payments
Imputed interest
−Removed: Total operating lease liability
+Added: operating lease liability
COMMITMENTS AND CONTINGENCIES
15 unchanged sentences
May 31, 2022, the Company filed a lawsuit against Culp McAuley, Inc.
−Removed: (“defendant”) in the United States District Court for
−Removed: the District of Kansas.
−Removed: The lawsuit arises from the defendant’s multiple breaches of its obligations to the Company.
−Removed: seeks monetary damages and injunctive relief based on certain conduct by the defendant.
−Removed: On July 18, 2022, the defendant filed its Answer
−Removed: to the Company’s Verified Complaint and included Counterclaims alleging breach of contract and seeking monetary damages.
−Removed: 8, 2022, the Company filed its Reply and Affirmative Defenses to the Counterclaims by, among other things, denying the allegations and
−Removed: any and all liability.
−Removed: of December 31, 2023, we are able to estimate a range of reasonably possible loss related to the Culp McCauley case, our estimate of
−Removed: the aggregate reasonably possible loss (in excess of any accrued amounts) was approximately $ 1.8 million.
−Removed: Our estimate with respect to
−Removed: the aggregate reasonably possible loss is based upon currently available information and is subject to significant judgment and a variety
−Removed: of assumptions and known and unknown uncertainties, which may change quickly and significantly from time to time, particularly if and
−Removed: as we engage with applicable governmental agencies or plaintiffs in connection with a proceeding.
−Removed: Also, the matters underlying the reasonably
−Removed: possible loss will change from time to time.
−Removed: As a result, actual results may vary significantly from the current estimate.
−Removed: the ultimate resolution is unknown, based on the information currently available, we do not expect that these lawsuits will individually,
−Removed: or in the aggregate, have a material adverse effect to our results of operations, financial condition or cash flows.
−Removed: However, the outcome
−Removed: of any litigation is inherently uncertain and there can be no assurance that any expense, liability or damages that may ultimately result
−Removed: from the resolution of these matters will be covered by our insurance or will not be in excess of amounts recognized or provided by insurance
−Removed: coverage and will not have a material adverse effect on our operating results, financial condition or cash flows.
+Added: (“Culp McAuley”) and four individuals (Brandon Culp,
+Added: Campbell McAuley, Mark Depew and Larry Roberts) (collectively the “defendants”) in the United States District Court for the
+Added: District of Kansas, seeking monetary damages and injunctive relief based on certain conduct by the defendants.
+Added: On July 18, 2022, Culp
+Added: McAuley filed its Answer to the Company’s Verified Complaint and included Counterclaims alleging breach of contract and seeking
+Added: monetary damages.
+Added: On August 8, 2022, the Company filed its Reply and Affirmative Defenses to the Counterclaims by, among other things,
+Added: denying the allegations and any and all liability.
+Added: December 20, 2022, the Company filed a motion for leave to file a second amended complaint to add additional claims against the defendants
+Added: to avoid fraudulent transfers, to pierce the corporate veil of Culp McAuley, and for remedies related to the claims for fraudulent transfers
+Added: and piercing the corporate veil.
+Added: On December 22, 2022, the Court issued an Order granting the Company’s motion for leave to file
+Added: a second amended complaint, which was filed with the Court on December 27, 2022.
+Added: Because Culp McAuley’s original counsel withdrew,
+Added: Culp McAuley was ordered to obtain new counsel on or before December 2, 2022.
+Added: On December 5, 2022, the Court ordered that Culp McAuley
+Added: show cause in writing by December 21, 2022, why the Court should not direct the Clerk to enter default against it.
+Added: On December 22, 2022,
+Added: the Court directed the Clerk to enter default against Culp McAuley.
+Added: On February 21, 2023, the Clerk entered default against Culp McAuley.
+Added: February and March, 2023, defendants Larry Roberts and Mark Depew filed separate motions to dismiss, respectively.
+Added: The Company opposed
+Added: both motions.
+Added: On July 7, 2023, the Court issued an Order granting Roberts’ motion to dismiss and denying Depew’s motion to
+Added: On December 7, 2023, the Company filed an application for the Clerk’s entry of default against defendant Brandon Culp.
+Added: On December 13, 2023, the Clerk entered default against Brandon Culp.
+Added: January 5, 2024, the Company filed a motion for summary judgment against defendants Campbell McAuley and Mark Depew.
+Added: On the same date,
+Added: the Company also filed separate motions for default judgment against Culp McAuley and Brandon Culp, respectively.
+Added: On January 5, 2024,
+Added: defendant Mark Depew filed a motion for summary judgment against the Company.
+Added: On May 17, 2024, the Court issued Orders which, respectively,
+Added: (i) granted defendant Mark Depew’s motion for summary judgment against the Company;
+Added: (ii) denied the Company’s motion for
+Added: summary judgment against Depew;
+Added: (iii) granted the Company’s motion for summary judgment against defendant Campbell McAuley;
+Added: (iv) granted the Company’s motions for default judgment against defendants Culp McAuley and Brandon Culp.
+Added: Finding that defendants
+Added: Brandon Culp and Campbell McAuley were each the alter ego of Culp McAuley, on June 4, 2024, the Court entered judgment in favor of the
+Added: Company in the amount of $ 3,999,984 against Culp McAuley, Brandon Culp, and Campbell McAuley, jointly and severally (the “judgment”).
+Added: The Company is currently uncertain as to what amount, if any, of the judgment amount it will ultimately be able to recover.
+Added: June 14, 2024, the Company filed a Notice of Appeal to the United States Court of Appeals for the Tenth Circuit from the Court’s
+Added: May 17, 2024 Order that granted summary judgment in favor of Mark Depew.
+Added: On December 10, 2024, the Company and Depew filed a Stipulation
+Added: of Dismissal in the Tenth Circuit that ended the appeal after the Company and Depew reached a settlement.
+Added: March 2024, the Company filed a complaint against Larry Roberts (“defendant”) in the Superior Court of the State of California,
+Added: County of Orange.
+Added: The lawsuit arises from the defendant’s multiple breaches of his obligations to the Company.
+Added: The Company seeks
+Added: monetary damages based on certain conduct by the defendant.
+Added: On May 28, 2024, the defendant filed a motion to strike portions of the complaint
+Added: and a motion for demurrer.
+Added: On October 4, 2024, the Court sustained in part and overruled in part defendant’s motion for demurrer.
+Added: The Court further denied the defendant’s motion to strike in its entirety.
+Added: A jury trial has been scheduled for October 19, 2026.
+Added: of December 31, 2024, we are able to estimate a range of reasonably possible loss related to the Culp McCauley case (when taking into
+Added: account, among other things, the uncertainty of recovering the judgment amount owed to the Company by Culp McAuley, Brandon Culp and
+Added: Campbell McAuley, jointly and severally), our estimate of the aggregate reasonably possible loss could be the entire balance of the judgment.
+Added: The Company has recorded an additional loss of $ 1,959,396
+Added: on this matter as of December 31, 2024 which
+Added: together with the previously recorded losses in prior years, reduces the Company’s net exposure to zero at December 31, 2024.
+Added: Our estimate with respect to the aggregate reasonably possible loss is based upon currently available information and is subject to significant
+Added: judgment and a variety of assumptions and known and unknown uncertainties, which may change quickly and significantly from time to time,
+Added: particularly if and as we engage with applicable governmental agencies or plaintiffs in connection with a proceeding.
+Added: Also, the matters
+Added: underlying the reasonably possible loss will change from time to time.
+Added: As a result, actual results may vary significantly from the current
+Added: the ultimate resolution is unknown, based on the information currently available, we do not expect that the pending lawsuit or the enforcement
+Added: of the judgment will have a material adverse effect on our operations, financial condition or cash flows.
+Added: However, the outcome of any
+Added: litigation is inherently uncertain and there can be no assurance that any expense, liability or damages that may ultimately result from
+Added: the resolution of the pending lawsuit or enforcement of the judgment will be covered by our insurance or will not be in excess of amounts
+Added: recognized or provided by insurance coverage and will not have a material adverse effect on our operating results, financial condition
+Added: or cash flows.
The Company sponsors a 401(k) retirement savings plan for the benefit of its employees.
7 unchanged sentences
STOCK-BASED COMPENSATION
−Removed: Company recorded pre-tax compensation expense related to the grant of stock options and restricted stock issued of $ 452,071 and $ 1,282,757
−Removed: for the years ended December 31, 2023 and 2022, respectively.
+Added: Company recorded pre-tax compensation expense related to the grant of stock options and restricted stock issued of $ 128,519
+Added: and $ 452,071 for the years ended December 31, 2024 and 2023, respectively.
of December 31, 2024, the Company had adopted ten separate stock option and restricted stock plans:
8 unchanged sentences
2006 Plan, 2007 Plan, 2008 Plan, 2011 Plan, 2013 Plan, 2015 Plan, 2018 Plan, 2020 Plan and 2022 Plan are referred to as the “Plans.”
−Removed: Plans permit the grant of stock options or restricted stock to its employees, non-employee directors and others for up to a total of
−Removed: 333,750 shares of common stock.
−Removed: The 2005 Plan terminated during 2015 with 1,078 shares not awarded or underlying options, which shares
−Removed: are now unavailable for issuance.
−Removed: Stock options granted under the 2005 Plan that remain unexercised and outstanding as of December 31,
−Removed: 2023 total 284 .
−Removed: The 2006 Plan terminated during 2016 with 2,739 shares not awarded or underlying options, which shares are now unavailable
−Removed: for issuance.
−Removed: Stock options granted under the 2006 Plan that remain unexercised and outstanding as of December 31, 2023 total 531 .
−Removed: 2007 Plan terminated during 2017 with 4,733 shares not awarded or underlying options, which shares are now unavailable for issuance.
−Removed: There are no stock options granted under the 2007 Plan that remain unexercised and outstanding as of December 31, 2023.
−Removed: The 2008 Plan
−Removed: terminated during 2018 with 2,025 shares not awarded or underlying options, which shares are now unavailable for issuance.
−Removed: no stock options granted under the 2008 Plan that remain unexercised and outstanding as of December 31, 2023.
−Removed: Board of Directors adopted the 2020 Stock Option and Restricted Stock Plan (the “2020 Plan”) on June 30, 2020 and the Company’s
−Removed: stockholders approved the 2020 Plan at the Annual Meeting held on September 9, 2020.
−Removed: The Company’s stockholders approved an amendment
−Removed: to the 2020 Plan at the Annual Meeting held on June 22, 2021 which increased the number of shares of Common Stock authorized and reserved
−Removed: for issuance under the 2020 Plan to a total of 125,000 .
−Removed: A total of 112,958 options and restricted stock have been granted under the 2020
−Removed: Plan to date.
−Removed: The 2020 Plan also authorizes us to grant (i) to the key employees’ incentive stock options to purchase shares of
−Removed: Common Stock and non-qualified stock options to purchase shares of Common Stock and restricted stock awards and (ii) to non-employee
−Removed: directors and consultants non-qualified stock options and restricted stock.
−Removed: Board of Directors adopted the 2022 Stock Option and Restricted Stock Plan (the “2022 Plan”) on October 28, 2022 and the
−Removed: Company’s stockholders approved the 2022 Plan at the Annual Meeting held on December 7, 2022.
−Removed: The number of shares of Common Stock
−Removed: authorized and reserved for issuance under the 2022 Plan totals 125,000 .
−Removed: The 2022 Plan also authorizes us to grant (i) to the key employees’
−Removed: incentive stock options to purchase shares of Common Stock and non-qualified stock options to purchase shares of Common Stock and restricted
−Removed: stock awards and (ii) to non-employee directors and consultants non-qualified stock options and restricted stock.
−Removed: Company believes that such awards better align the interests of our employees with those of its stockholders.
−Removed: Option awards have been
−Removed: granted with an exercise price equal to the market price of its stock at the date of grant with such option awards generally vesting
−Removed: based on the completion of continuous service and having ten-year contractual terms.
−Removed: These option awards typically provide for accelerated
−Removed: vesting if there is a change in control (as defined in the Plans).
−Removed: The Company has registered all shares of common stock that are issuable
−Removed: under its Plans with the SEC.
−Removed: A total of 137,042 shares remained available for awards under the various Plans as of December 31, 2023.
+Added: option grants.
+Added: The Company believes that such awards better align the interests of our employees with those of its stockholders.
+Added: Option awards have been granted with an exercise price equal to the market price of its stock at the date of grant with such option awards
+Added: generally vesting based on the completion of continuous service and having ten-year contractual terms.
+Added: These option awards typically
+Added: provide for accelerated vesting if there is a change in control (as defined in the Plans).
+Added: The Company has registered all shares of common
+Added: stock that are issuable under its Plans with the SEC.
+Added: A total of 137,042 shares remained available for awards under the various Plans
+Added: as of December 31, 2024.
fair value of each option award is estimated on the date of grant using a Black-Scholes option valuation model.
in the various Plans during the years ended December 31, 2024 and 2023 is reflected in the following table:
−Removed: SUMMARY OF STOCK OPTIONS OUTSTANDING
+Added: SCHEDULE OF STOCK OPTIONS OUTSTANDING
Exercise Price
7 unchanged sentences
fair value of each option award is estimated on the date of grant using a Black-Scholes option valuation model
−Removed: The total estimated grant
−Removed: date fair value stock options issued during the year ended December 31, 2023 and 2022 was $- 0 - and $ 22,768 , respectively.
−Removed: Company has utilized the following assumptions in its Black-Scholes option valuation model to calculate the estimated grant date fair
−Removed: value of the options during the years ended December 31, 2023 and 2022:
−Removed: SCHEDULE OF FAIR VALUE OF STOCK OPTIONS ASSUMPTION
−Removed: Volatility – range
−Removed: Risk-free rate
−Removed: Expected term
−Removed: Exercise price
Plans allow for the cashless exercise of stock options.
8 unchanged sentences
SCHEDULE OF SHARES AUTHORIZED UNDER STOCK OPTION PLANS BY EXERCISE PRICE RANGE
−Removed: Outstanding options
−Removed: Exercisable options
−Removed: Exercise price
contractual life
−Removed: Weighted average
contractual life
−Removed: $ 0.01 to $ 49.99
−Removed: $ 50.00 to $ 69.99
−Removed: $ 70.00 to $ 89.99
stock grants.
10 unchanged sentences
summary of all restricted stock activity under the equity compensation plans for the years ended December 31, 2024 and 2023 is as follows:
−Removed: SUMMARY OF RESTRICTED STOCK ACTIVITY
+Added: SCHEDULE OF RESTRICTED STOCK ACTIVITY
Nonvested balance, January 1, 2024
4 unchanged sentences
As of December 31, 2024, there was $ 58,534 of total unrecognized compensation costs related to all remaining non-vested restricted stock
−Removed: grants, which will be amortized over the next forty-eight months in accordance with their respective vesting scale.
+Added: grants, which will be amortized over the next thirty-seven months in accordance with their respective vesting scale.
nonvested balance of restricted stock vests as follows:
2 unchanged sentences
Purchase Warrants
−Removed: Company has issued Common Stock purchase warrants in conjunction with various debt and equity issuances.
−Removed: The warrants are either immediately
−Removed: exercisable or have a delayed initial exercise date, no more than nine months from their respective issue date and allow the holders
−Removed: to purchase up to 1,148,286 shares of common stock at $ 5.50 to $ 52.00 per share as of December 31, 2023.
−Removed: The warrants expire from July
−Removed: 31, 2023 through April 5, 2028 and under certain circumstances allow for cashless exercise.
−Removed: January 14, 2021 and February 1, 2021, the Company issued warrants to purchase a total of 2,127,500 shares of Common Stock.
−Removed: terms provide for net cash settlement outside the control of the Company under certain circumstances in the event of tender offers.
−Removed: such, the Company is required to treat these warrants as derivative liabilities which are valued at their estimated fair value at their
−Removed: issuance date and at each reporting date with any subsequent changes reported in the consolidated statements of operations as the change
−Removed: in fair value of warrant derivative liabilities.
−Removed: Furthermore, the Company re-values the fair value of warrant derivative liability as
−Removed: of the date the warrant is exercised with the resulting warrant derivative liability transitioned to change in fair value of warrant
−Removed: derivative liabilities through the consolidated statement of operations.
−Removed: August 19, 2021, the Company entered into a Warrant Exchange Agreement (the “Exchange Agreement”) with the Investors cancelling
−Removed: February Warrants exercisable for an aggregate of 384,077 shares of Common Stock in consideration for its issuance of (i) new warrants
−Removed: (the “Exchange Warrants”) to the Investors exercisable for an aggregate of up to 384,077 shares of Common Stock.
−Removed: also issued warrants (the “Replacement Original Warrants”) replacing the February Warrants for the remaining shares of Common
−Removed: Stock exercisable thereunder, representing an aggregate of 330,923 shares of Common Stock, and extended the expiration date of the February
−Removed: Warrants to September 18, 2026 .
−Removed: The Exchange Warrants provide for an initial exercise price of $ 65.00 per share, subject to customary
−Removed: adjustments thereunder, and are immediately exercisable upon issuance for cash and on a cashless basis.
−Removed: On the date of the exchange,
−Removed: the Company calculated the fair value, using the Black-Scholes method, of the cancelled February Warrants and the newly issued Exchange
−Removed: Warrants, the difference in fair value measurement of the respective warrants was attributed to warrant modification expense in the consolidated
−Removed: statement of operations.
−Removed: August 23, 2022, the Company entered into Warrant Exchange Agreements (the “Warrant Exchange Agreements”) with certain investors
−Removed: (the “Investors”), pursuant to which the Company agreed to issue to the Investors an aggregate of 303,750 shares of Common
−Removed: Stock in exchange for the cancellation by the Investors of the January Warrants, the Exchange Warrants and the Replacement Originals
−Removed: On the date of the exchange, the Company calculated the fair value of the issuance of shares of common stock pursuant to the
−Removed: Warrant Exchange Agreements, attributing that value to common stock and additional paid in capital.
−Removed: The remaining value of the warrant
−Removed: derivative liability was attributed to an income from change in fair market value of warrant derivative liabilities and gain on extinguishment
−Removed: of warrant derivative liabilities in the consolidated statement of operations.
−Removed: On the date of the Warrant Exchange Agreement, using the
−Removed: Black-Scholes method, the fair value of the warrant derivative liability was $ 8.1 million, compared to $ 9.3 million at June 30, 2022,
−Removed: resulting in income from change in fair market value of warrant derivative liabilities of $ 1.2 million during the year ended December
−Removed: Further, the value of the issued shares of Common Stock was $ 4.5 million, applied to additional paid in capital, resulting
−Removed: in a gain on the extinguishment of warrant derivative liabilities of $ 3.6 million during the year ended December 31, 2022.
+Added: June 25, 2024, the Company issued Series A and prefunded warrants to purchase a total of 1,768,227 shares of Common Stock along with
+Added: the sale of common stock.
+Added: The Company also issued Series B Warrants that will be issuable and exercisable at any time or times on or
+Added: after the date Stockholder Approval is obtained in addition to the Series A warrants that are not included in outstanding warrants until
+Added: such time as Stockholder Approval is obtained.
+Added: Both the Series A and Series B warrants have reset provisions that are activated upon
+Added: the date Stockholder Approval is obtained.
+Added: The warrant terms provide for net cash settlement outside the control of the Company under
+Added: certain circumstances.
+Added: As such, the Company is required to treat these warrants as derivative liabilities which are valued at their estimated
+Added: fair value at their issuance date and at each reporting date with any subsequent changes reported in the consolidated statements of operations
+Added: as the change in fair value of warrant derivative liabilities.
+Added: Furthermore, the Company re-values the fair value of warrant derivative
+Added: liability as of the date the warrant is exercised with the resulting warrant derivative liability transitioned to change in fair value
+Added: of warrant derivative liabilities through the consolidated statement of operations.
+Added: the year ended December 31, 2024, prefunded warrants to purchase 573,008
+Added: shares of common stock were fully exercised.
+Added: Series B warrants issued in this transaction became issuable and exercisable on the date Stockholder Approval is obtained.
+Added: approval was obtained on December 17, 2024 which activated the Series B warrants.
+Added: Both the Series A and Series B warrants also contain
+Added: price and warrant reset provisions that were activated upon the date of Stockholder Approval.
+Added: The reset provisions increased the number
+Added: of common shares issuable under the Series A warrant from 1,195,219
+Added: shares and the exercise price per Series A warrant was reduced
+Added: per share effective December 17, 2024.
+Added: In addition, the Series
+Added: B warrants became effective and exercisable upon Stockholder Approval on December 17, 2024 which resulted in 4,766,777
+Added: common shares issuable under the Series B warrants with an
+Added: exercise price of $ 0.001
+Added: per share effective December 17, 2024.
+Added: The Company recognized
+Added: the full Series B warrant derivative liability value of $ 2,865,727
+Added: as of the date of Stockholder Approval when it became effective and exercisable
+Added: of which $ 454,150 was recorded in equity and $ 2,411,577 was charged as a loss in the statement of operations for the year ended December
+Added: The following are the assumptions used in calculating the estimated fair value of the detachable Series B warrants to
+Added: purchase common stock which became effective and exercisable upon Stockholder Approval on December 17, 2024 and on December 31, 2024:
SCHEDULE OF WARRANT MODIFICATION
−Removed: August 23, 2022
+Added: B issuance date - December 17, 2024
+Added: B - December 31, 2024
Volatility – range
Risk-free rate
−Removed: 3.17 - 3.36 %
Remaining contractual term
−Removed: 3.4 - 4.1 years
Exercise price
Common stock issuable under the warrants
−Removed: in the Company’s stock price are a primary driver for the changes in the derivative valuations during each reporting period.
−Removed: the stock price increases for each of the related derivative instruments, the value to the holder of the instrument generally increases,
−Removed: therefore increasing the liability on the Company’s balance sheet.
−Removed: Additionally, stock price volatility is one of the significant
−Removed: unobservable inputs used in the fair value measurement of each of the Company’s derivative instruments.
−Removed: The simulated fair value
−Removed: of these liabilities is sensitive to changes in the Company’s expected volatility.
−Removed: Increases in expected volatility would generally
−Removed: result in higher fair value measurement.
−Removed: A 10 % change in pricing inputs and changes in volatilities and correlation factors would not
−Removed: result in a material change in our Level 3 fair value.
+Added: the year ended December 31, 2024, Series B warrants to purchase 973,000
+Added: shares of common stock were fully exercised.
+Added: In conjunction
+Added: with the exercise of the Series B warrants, the Company transitioned the related warrant derivative liability totaling $ 584,955
+Added: to equity as of their exercise date.
+Added: The warrant derivative
+Added: liability related to the Series B warrants was $ 1,989,806 as of December 31, 2024.
+Added: The change in fair value of the Series B warrant derivative
+Added: liability from their issuance date through December 31, 2024 totaled $ 290,965 which was included as a loss in the statement of operations
+Added: for the year ended December 31, 2024.
+Added: Company has utilized the following assumptions in its Black-Scholes option valuation model to calculate the estimated fair value of
+Added: the derivative liability relative to the prefunded warrants and Series A warrants as of their date of issuance and as of December
+Added: date assumptions
+Added: Volatility – range
+Added: Risk-free rate
+Added: Remaining contractual term
+Added: Exercise price
+Added: Common stock issuable under the warrants
+Added: The Company recognized the fair value
+Added: of the Series A warrants of $ 1,998,074 as a warrant derivative liability as of the date of issuance.
+Added: During the year ended December 31,
+Added: 2024, there were no Series A warrants exercised.
+Added: The fair value of the warrant derivative liability related to the Series A warrants
+Added: was $ 2,408,598 as of December 31, 2024.
+Added: The change in fair value of the Series A warrant derivative liability from their issuance date
+Added: through December 31, 2024 totaled $ 410,524 which was included as a loss in the statement of operations for the year ended December 31,
Purchase Warrants
9 unchanged sentences
warrant derivative liabilities as of their date of issuance and as of December 31, 2024:
−Removed: Issuance date assumptions
−Removed: December 31, 2023 assumptions
+Added: date assumptions
+Added: 31, 2024 assumptions
Volatility - range
4 unchanged sentences
following table summarizes information about shares issuable under warrants outstanding during the years ended December 31, 2024 and
−Removed: SUMMARY OF WARRANT ACTIVITY
+Added: SCHEDULE OF WARRANT ACTIVITY
exercise price
−Removed: Vested Balance, January 1, 2022
+Added: Balance, January 1, 2024
+Added: Issuance – Series A and Prefunded Warrants
+Added: Issuance - Series B warrants
+Added: Series A warrant reset provisions
( 1,546,008 )
−Removed: Vested Balance, December 31, 2022
+Added: Terminated/Cancelled
+Added: Balance, December 31, 2024
exercise price
−Removed: Vested Balance, January 1, 2023
−Removed: Forfeited/cancelled
−Removed: Vested Balance, December 31, 2023
−Removed: total intrinsic value of all outstanding warrants aggregated $- 0 - as of December 31, 2023 and 2022, and the weighted average remaining
−Removed: term was 51.2 and 3.9 months as of December 31, 2023 and 2022, respectively.
+Added: Balance, January 1, 2023
+Added: Terminated/Cancelled
+Added: Balance, December 31, 2023
+Added: total intrinsic value of all outstanding warrants aggregated $ 2,128,320 and $- 0 - as of December 31, 2024 and 2023, respectively and the
+Added: weighted average remaining term was 52.3 and 51.2 months as of December 31, 2024 and 2023, respectively.
following table summarizes the range of exercise prices and weighted average remaining contractual life for outstanding and exercisable
warrants to purchase shares of common stock as of December 31, 2024:
−Removed: SUMMARY OF RANGE OF EXERCISE PRICES AND WEIGHTED AVERAGE REMAINING CONTRACTUAL LIFE OF WARRANTS
−Removed: Outstanding and exercisable warrants
−Removed: Weighted average
+Added: SCHEDULE OF RANGE OF EXERCISE PRICES AND WEIGHTED AVERAGE REMAINING CONTRACTUAL LIFE OF WARRANTS
+Added: and exercisable warrants
contractual life
2 unchanged sentences
January 10, 2023, the board of directors approved the grant of 22,500 shares of common stock to officers of the Company.
−Removed: Such shares will
−Removed: vest over various periods ranging from one to five years on the anniversary of the grant date, provided that each grantee remains an
−Removed: officer or employee on such dates.
−Removed: various dates in January 2022, the board of directors approved the grant of 9,500 shares of common stock to employees of the Company.
−Removed: Most shares will generally vest in varying amounts over the next two to five years , provided that each grantee remains an employee on
−Removed: such vesting dates.
−Removed: of Restricted Stock
−Removed: the year ended December 31, 2023, the Company cancelled 3,625 shares for various reasons.
−Removed: Stock Transaction
−Removed: October 13, 2022, the Company, entered into a Securities Purchase Agreement (the “Purchase Agreement”) with certain institutional
−Removed: investors (the “Preferred Stock Investors”), pursuant to which the Company agreed to issue and sell, in a private placement
−Removed: (the “2022 Offering”), 1,400,000 shares of the Company’s Series A Convertible Redeemable Preferred Stock, par value
−Removed: $ 0.001 per share (the “Series A Preferred Stock”), and 100,000 shares of the Company’s Series B Convertible Redeemable
−Removed: Preferred Stock, par value $ 0.001 per share (the “Series B Preferred Stock”, and together with the Series A Preferred Stock,
−Removed: the “Preferred Stock”), at an offering price of $ 9.50 per share, representing a 5 % original issue discount to the stated
−Removed: value of $ 10.00 per share, for gross aggregate proceeds of $ 15 million in the 2022 Offering, before the deduction of discounts, fees
−Removed: and offering expenses.
−Removed: The shares of Preferred Stock will, under certain circumstances, be convertible into shares of the Company’s
−Removed: common stock, at the option of the holders of the Preferred Stock and, in certain circumstances, by the Company.
−Removed: In connection with the
−Removed: 2022 Offering, the Company paid A.G.P./Alliance Global Partners (the “Financial Advisor”) an aggregate cash fee equal to
−Removed: $ 750,000 and reimbursed the Financial Advisor for certain of its expenses in an amount not to exceed $135,000 .
−Removed: to the Purchase Agreement, the Company filed on October 17, 2022 certificates of designation (the “Certificates of Designation”)
−Removed: with the Secretary of the State of Nevada designating the rights, preferences and limitations of the shares of Series A Preferred Stock
−Removed: and Series B Preferred Stock.
−Removed: The Certificate of Designation for the Series A Preferred Stock provides, in particular, that the Series
−Removed: A Preferred Stock will have no voting rights other than the right to vote on the Amendments on an as-if-converted-to-Common-Stock basis.
−Removed: The Certificate of Designation for the Series B Preferred Stock provides, in particular, that the Series B Preferred Stock will have
−Removed: no voting rights other than the right to vote on the Amendments and each share of Series B Preferred Stock entitles the holder thereof
−Removed: the right to cast 2,500 votes on the Amendments .
−Removed: holders of Preferred Stock will be entitled to dividends, on an as-if converted-to-Common-Stock basis, equal to dividends actually paid,
−Removed: if any, on shares of Common Stock.
−Removed: The Preferred Stock is convertible, at the option of the holders and, in certain circumstances, by
−Removed: the Company, into shares of Common Stock at a conversion price of $ 20.00 per share.
−Removed: The conversion price can be adjusted pursuant to
−Removed: the Certificates of Designation for stock dividends and stock splits, subsequent rights offering, pro rata distributions of dividends
−Removed: or other distribution of its assets, or the occurrence of a fundamental transaction (as defined in the applicable Certificate of Designation).
−Removed: holders of the Series A Preferred Stock and Series B Preferred Stock have the right to require the Company to redeem their shares of
−Removed: the relevant series at a price per share equal to 105% of the stated value of such shares commencing (i) after the earlier of (1) the
−Removed: receipt of stockholder approval of the Amendments and (2) sixty (60) days after the closing of the 2022 Offering and (ii) before the
−Removed: date that is ninety (90) days after such closing.
−Removed: The Company has the option to redeem the Series A Preferred Stock and Series B Preferred
−Removed: Stock at a price per share equal to 105% of the stated value of such shares commencing after the 90th day following the closing of the
−Removed: 2022 Offering, subject to the holders’ rights to convert the shares prior to such redemption .
−Removed: proceeds of the 2022 Offering were held in an escrow account, along with the additional amount that would be necessary to fund the 105 %
−Removed: redemption price until the expiration of the redemption period for the Preferred Stock, as applicable, subject to the earlier payment
−Removed: to redeeming holders.
−Removed: Upon expiration of the redemption period, any proceeds remaining in the escrow account will be disbursed to the
−Removed: 2022 Offering closed on October 19, 2022.
−Removed: In December 2022, the Company redeemed 1,400,000 shares of Series A & 100,000 shares of
−Removed: Series B Preferred Stock, for a redemption price of $ 15,750,000 , with a $ 13,365,000 carrying amount, resulting in a $ 2,385,000 loss on
−Removed: of Common Stock as Consideration for the Potential Spin-Off Transaction.
−Removed: December 28, 2022, the Company issued a total of 25,000 shares of common stock as a portion of the consideration paid for the advisory
−Removed: services associated with the potential spin-off transaction.
−Removed: Repurchase Program
−Removed: December 6, 2021, the board of directors of the Company authorized the repurchase of up to $ 10.0 million of the Company’s outstanding
−Removed: common stock under the specified terms of a share repurchase program (the “Program”).
−Removed: During the year ended December 31,
−Removed: 2022, the Company repurchased 186,299 shares of its common stock for $ 4,026,523 , in accordance with the Program.
−Removed: SCHEDULE OF STOCK REPURCHASE
−Removed: December 2021
−Removed: February 2022
−Removed: Total all plans
−Removed: June 30, 2022, the board of directors of the Company elected to terminate the Program, effective immediately.
−Removed: The Program began in December
−Removed: 2021, with the Company purchasing a total of 273,042 shares at a cost of $ 6,001,602 through June 30, 2022.
−Removed: Issuance of Restricted Common Stock
−Removed: January 10, 2023, the board of directors approved the grant of 22,500 shares of Common Stock to officers of the Company.
will generally vest over a period of one to five years on their respective anniversary dates in January through January 2028, provided
4 unchanged sentences
anniversary dates in January through January 2025, provided that each grantee remains an employee of the company on such dates.
+Added: Issuance of Restricted Common Stock
+Added: January 2024, the board of directors approved the grant of 55,000 shares of common stock to officers of the Company.
+Added: Such shares will
+Added: generally vest over a period of one to five years on their respective anniversary dates in January through January 2028, provided that
+Added: each grantee remains an officer or employee on such dates.
+Added: Additionally, the board of directors approved the grant of 25,197 restricted
+Added: common shares to certain new employees of the Company.
+Added: Such shares will generally vest over a period of one 1 to two years on their respective
+Added: anniversary dates in January through January 2026, provided that each grantee remains an employee of the company on such dates.
+Added: Private Placement Transaction
+Added: June 24, 2024, the Company entered into a private placement transaction (the “Private Placement”), pursuant to a Securities
+Added: Purchase Agreement (the “Securities Purchase Agreement”) with certain institutional investors (the “Purchasers”)
+Added: for aggregate gross proceeds of approximately $ 2.9 million, before deducting fees to the placement agent and other expenses payable by
+Added: the Company in connection with the Private Placement.
+Added: part of the Private Placement, the Company issued an aggregate of 1,195,219
+Added: units and pre-funded units (collectively, the “June Units”) at a purchase price of $ 2.51
+Added: per unit (less $ 0.0001
+Added: per pre-funded unit).
+Added: Each June Unit consists of (i) one share of common stock, par value $ 0.001
+Added: per share, of the Company (the “Common Stock”) (or one pre-funded warrant to purchase one share of Common Stock (the
+Added: “Pre-Funded Warrants”)), (ii) one Series A warrant to purchase one share of Common Stock (the “Series A
+Added: Warrant”) and (iii) one Series B warrant to purchase such number of shares of Common Stock as will be determined on the Reset
+Added: Date and in accordance with the terms therein (the “Series B Warrant”, and together with the Series A Warrant, the
+Added: Purchase Agreement and Senior Secured Promissory Notes
+Added: November 6, 2024, the Company entered into a Securities Purchase Agreement (the “SPA”) with certain institutional investors,
+Added: pursuant to which the Company agreed to issue and sell to such investors, in a private placement transaction, (i) senior secured promissory
+Added: notes in aggregate principal amount of $ 3,600,000 , and (ii) 808,377 shares (the “Commitment Shares”) of the Company’s
+Added: common stock, for aggregate gross proceeds of approximately $ 3.0 million, before deducting placement agent fees and other offering expenses
+Added: payable by the Company.
+Added: This private placement closed on November 7, 2024.
+Added: net proceeds of the private placement on November 7, 2024 was $ 2,669,250 (after $ 330,750 deduction of costs of the offering).
+Added: allocated the net proceeds from the private placement of the senior secured promissory notes and the commitment shares based upon their
+Added: relative fair values as of the date of issuance as follows:
+Added: SCHEDULE OF NET PROCEEDS FROM THE PRIVATE PLACEMENT
+Added: Allocated to the following:
+Added: Senior secured promissory notes
+Added: Commitment shares
+Added: of Restricted Stock
+Added: the years ended December 31, 2024 and 2023, the Company cancelled 49,947 and 3,625 shares due to termination of employees, respectively.
+Added: of Prefunded Warrants
+Added: the year ended December 31, 2024, prefunded warrants to purchase 573,008
+Added: shares of common stock were fully exercised at an exercise
+Added: price of $ 0.0001 per share .
+Added: the year ended December 31, 2024, Series B warrants to purchase 973,000
+Added: shares of common stock were fully exercised for $ 973 .
+Added: In conjunction with the exercise of the Series B warrants, the Company transitioned
+Added: the related warrant derivative liability totaling $ 584,955
+Added: to equity as of their exercise date.
+Added: Conversion of Convertible Note
+Added: the year ended December 31, 2023, pursuant to the Convertible Note, the Purchasers elected to convert $ 125,000 principal, at the fixed
+Added: price of $ 5.00 per share of common stock, 25,000 shares valued at $ 119,750 .
February 6, 2023, we filed a Certificate of Amendment to the Articles of Incorporation, as amended, with the Secretary of State of the
11 unchanged sentences
The par value per share of our common stock was not affected by the Reverse Stock Split.
−Removed: a result of the Reverse Stock Split, no fractional shares of new common stock will be issued in connection with the Reverse Stock Split,
−Removed: all of which shares of new common stock shall be rounded up to the nearest whole number of such shares.
−Removed: Therefore, the Company issued
−Removed: 24,206 shares pursuant to Reverse Stock Split related to rounding up to the nearest whole number of shares.
Noncontrolling
3 unchanged sentences
as “net (income) loss attributable to noncontrolling interests of consolidated subsidiary”.
−Removed: We reported net income attributable
−Removed: to noncontrolling interests of consolidated subsidiary of $ 224,598 and $ 407,933 for the year ended December 31, 2023 and 2022, respectively.
−Removed: of Convertible Note
−Removed: the year ended December 31, 2023, pursuant to the Convertible Note, the Purchasers elected to convert $ 125,000 principal, at the fixed
−Removed: price of $ 5.00 per share of common stock, 25,000 shares valued at $ 119,750 .
−Removed: of Common Stock
−Removed: the year ended December 31, 2023, the Company cancelled 3,625 shares for various reasons.
+Added: reported net loss (income) attributable to noncontrolling interests of consolidated subsidiary of $ 1,871,578 and $( 224,598 ) for the years
+Added: ended December 31, 2024 and 2023, respectively.
RELATED PARTY TRANSACTIONS
with Managing Member of Nobility Healthcare
−Removed: January 27, 2022, the board of directors appointed Christian J.
−Removed: Hoffmann, III as a member of the Board, effective immediately.
−Removed: is a principal owner and manager of Nobility, LLC which is currently the managing member of our consolidated subsidiary Nobility Healthcare,
−Removed: Company has advanced a total of $ 158,384 in the form of a working capital loan to Nobility, LLC in order to fund capital expenditures
−Removed: necessary for the initial growth of the joint venture during 2022.
−Removed: The outstanding balance of the working capital loan was $- 0 - as of
−Removed: December 31, 2023.
−Removed: The Company paid distributions to the noncontrolling in consolidated subsidiary totaling $- 0 - and $ 15,692 , for the
−Removed: years ended December 31, 2023 and 2022, respectively.
−Removed: The Company also
−Removed: accrued reimbursable expenses payable to Nobility, LLC totaling $ 619,301 and $ 265,241 for the years ended December 31, 2023 and 2022
−Removed: and management fees in accordance with the operating agreement of $ 49,014 and $ 36,502 for the years ended December 31, 2023 and 2022.
−Removed: August 1, 2022, Mr.
−Removed: Hoffmann resigned as a member of the Board, effective immediately.
−Removed: He remains as a principal owner and manager of
−Removed: Nobility, LLC.
+Added: Company accrued reimbursable expenses payable to Nobility, LLC totaling $ 245,716 and $ 619,301 as of December 31, 2024 and 2023, respectively.
+Added: Total management fees accrued and payable in accordance with the operating agreement totaled $ 38,625 and $ 49,014 as of December 31, 2024
+Added: and 2023, respectively.
+Added: The company recorded management fee expense of $ 67,905 and $ 169,075 for the years ended December 31, 2024 and
+Added: 2023, respectively.
with Related Party of TicketSmarter
−Removed: September 22, 2023, a trust, the beneficiaries of which are TicketSmarter’s Chief Executive Officer and his spouse,
−Removed: contributed cash in the amount of $ 2,325,000
+Added: September 22, 2023, a trust, the beneficiaries of which are TicketSmarter’s Chief Executive Officer and his spouse, made a
+Added: loan in the amount of $ 2,325,000
to TicketSmarter to support TicketSmarter’s operations.
−Removed: On October 2, 2023 an additional $ 375,000 was contributed to
−Removed: Ticketsmarter.
−Removed: The transaction was recorded as a related party note payable (the “TicketSmarter Related Party Note”).
+Added: On October 2, 2023 an additional $ 375,000
+Added: was advanced to Ticketsmarter.
+Added: The transaction was recorded as a related party note payable (the “TicketSmarter Related Party
The TicketSmarter Related Party Note bears interest of 13.25 %
per annum with repayment beginning January 2, 2024.
−Removed: As of December 31, 2023, the entire TicketSmarter Related Party note is $ 2,700,000 ,
−Removed: is classified as current, with an accrued interest balance of $ 95,031 .
+Added: As of December 31, 2024 and 2023, the entire TicketSmarter Related Party note
+Added: balance totaled $ 2,700,000 ,
+Added: and is classified as current, with an accrued interest balance of $ 488,711 and $ 95,031 , respectively.
The use of proceeds of the TicketSmarter Related Party Note was to resolve numerous outstanding payables at a discounted rate, the
−Removed: discount received is recognized as a gain on extinguishment of liabilities on the statement of operations.
−Removed: Additionally, these
−Removed: negotiations relieved TicketSmarter of numerous future obligations following fiscal year 2023.
+Added: discount received to resolve such outstanding payables is recognized as a gain on extinguishment of liabilities on the statement of
+Added: Additionally, these negotiations relieved TicketSmarter of numerous future obligations following fiscal year
+Added: On August 19,
+Added: 2024, the parties agreed to amend the note whereby the repayment dates were extended to begin on January 2, 2025 and continue at
+Added: for 50 consecutive weeks plus interest.
+Added: The parties did not change any other provisions or terms of the note.
+Added: The amendment was
+Added: determined to be a modification of the note rather than an extinguishment and reissuance of a new note.
+Added: No payments have been made to date in 2025.
+Added: Related Party Note
+Added: August 22, 2024, Digital Ally’s Chief Executive Officer, made a loan in the amount of $ 100,000 to the Company to support its operations.
+Added: In addition, on October 24, 2024, Digital Ally’s Chief Executive Officer, made an additional loan in the amount of $ 40,000 to the
+Added: Company to support its operations.
+Added: These transactions were recorded as related party notes payable (the “Company Related Party
+Added: The Company Related Party Notes bear interest at prime rate ( 8.00 % as of December 31, 2024) per annum with repayment due
+Added: As of December 31, 2024, the entire Company Related Party note of $ 140,000 , is classified as current, with an accrued interest
+Added: balance of $ 3,465 .
NET LOSS PER SHARE
2 unchanged sentences
SCHEDULE OF WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING AND LOSS PER SHARE OUTSTANDING
−Removed: Year ended December 31,
−Removed: Numerator for basic and diluted loss per share – Net loss attributable to common stockholders
+Added: ended December 31,
+Added: for basic and diluted loss per share – Net loss attributable to common stockholders
$ ( 19,844,147 )
$ ( 25,688,547 )
−Removed: Denominator for basic loss per share – weighted average shares outstanding
−Removed: Dilutive effect of shares issuable upon conversion of convertible debt and the exercise of stock options and warrants outstanding
−Removed: Denominator for diluted loss per share – adjusted weighted average shares outstanding
+Added: Denominator for basic loss per share – weighted average shares
+Added: Dilutive effect of shares
+Added: issuable upon conversion of convertible debt and the exercise of stock options and warrants outstanding
+Added: Denominator for diluted loss per share
+Added: – adjusted weighted average shares outstanding
Net loss per share:
−Removed: Basic loss per share is based upon the weighted average number of shares of common stock outstanding during the period.
−Removed: For the years
−Removed: ended December 31, 2023 and 2022, all shares issuable upon conversion of convertible debt and the exercise of outstanding stock options
−Removed: and warrants were antidilutive, and, therefore, not included in the computation of diluted loss per share.
−Removed: DIGITAL ALLY HEALTHCARE VENTURE
−Removed: June 4, 2021, Digital Ally Healthcare, a wholly-owned subsidiary of the Company, entered into a venture with Nobility LLC (“Nobility”),
−Removed: an eight-year-old revenue cycle management (“RCM”) company servicing the medical industry, to form Nobility Healthcare, LLC
−Removed: (“Nobility Healthcare”).
−Removed: Digital Ally Healthcare is capitalizing the venture with $ 13.5 million to support the venture’s
−Removed: business strategy to make acquisitions of RCM companies.
−Removed: Digital Ally Healthcare owns 51% of the venture that entitles it to 51% of the
−Removed: distributable cash as defined in the venture’s operating agreement plus a cumulative preferred return of 10% per annum on its invested
−Removed: Nobility will receive a management fee and 49% of the distributable cash, subordinated to Digital Ally Healthcare’s preferred
−Removed: The venture comprises the Company’s revenue cycle management segment.
−Removed: June 30, 2021, the Company’s revenue cycle management segment completed the acquisition of a private medical billing company (the
−Removed: “Healthcare Acquisition”).
−Removed: In accordance with the stock purchase agreement, the Company’s revenue cycle management
−Removed: segment agreed to a non-refundable initial payment (the “Initial Payment Amount”) of $ 850,000 .
−Removed: In addition to the Initial
−Removed: Payment Amount, the Company’s revenue cycle management segment agreed to issue a promissory note to the stockholders of the Healthcare
−Removed: Acquisition in the principal amount of $ 350,000 that is subject to an earn-out adjustment.
−Removed: Management’s estimate of the fair value
−Removed: of this Contingent Note at December 31, 2021 is $ 317,212 .
−Removed: The gain associated with the adjustment in the estimated fair value of this
−Removed: contingent promissory note is recorded as a gain in the Consolidated Statements of Operations for the year ended December 31, 2021.
−Removed: the Company’s revenue cycle management segment agreed to pay $ 162,552 representing the principal and accrued interest balance due
−Removed: under a promissory note issued to the selling shareholders prior to the acquisition closing date.
−Removed: The Company’s revenue cycle management
−Removed: segment anticipates the estimated fair value of the contingent promissory note to be paid in full, therefore, the total aggregate purchase
−Removed: price was determined to be approximately $ 1,376,509 .
−Removed: Total acquisition related costs aggregated $ 164,630 , which was expensed as incurred.
−Removed: Subsequent to the acquisition date, the Company received further information regarding the purchased assets and assumed liabilities.
−Removed: As a result, the initial allocation of the purchase price was adjusted by increasing accounts receivable by $ 75,000 with a corresponding
−Removed: reduction of goodwill during the year ended December 31, 2021.
−Removed: Company accounts for business combinations using the acquisition method and that the Company has early adopted the amendments of Regulation
−Removed: S-X dated May 21, 2020 and has concluded that this acquisition was not significant.
−Removed: Accordingly, the presentation of the assets acquired,
−Removed: historical financial statements under Rule 3-05 and related pro forma information under Article 8 of Regulation S-X, respectively, are
−Removed: not required to be presented.
−Removed: Under the acquisition method, the purchase price of the Healthcare Acquisition has been allocated to the
−Removed: acquired tangible and identifiable intangible assets and assumed liabilities based on their estimated fair values at the time of the
−Removed: Healthcare Acquisition.
−Removed: This allocation involves a number of assumptions, estimates, and judgments that could materially affect the timing
−Removed: or amounts recognized in our financial statements.
−Removed: Our assumptions and estimates are based upon information obtained from the management
−Removed: of the Company’s revenue cycle management segment.
−Removed: The acquisition was structured as stock purchase, therefore the excess purchase
−Removed: price over the fair value of net tangible assets acquired was recorded as goodwill, which will not be amortized for income tax filing
−Removed: The results of operations of acquired businesses are included in the consolidated financial statements from the acquisition
−Removed: purchase price of the Healthcare Acquisition was allocated to the tangible assets, and assumed liabilities based on their preliminary
−Removed: estimated fair values at the time of the Healthcare Acquisition.
−Removed: The preliminary and final estimated fair value of assets acquired and
−Removed: liabilities assumed in the Healthcare Acquisition were as follows:
−Removed: SCHEDULE OF PRELIMINARY FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
−Removed: June 30, 2021
−Removed: June 30, 2022
−Removed: Purchase price allocation
−Removed: June 30, 2021
−Removed: June 30, 2022
−Removed: Assets acquired:
−Removed: Tangible assets acquired, consisting of acquired cash, accounts receivable and right of use asset
−Removed: Tangible assets acquired
−Removed: Intangible assets acquired – client agreements
−Removed: Liabilities assumed consisting of a promissory note issued by the selling shareholders which was paid off at closing, net of lease liability assumed
−Removed: Liabilities assumed pursuant
−Removed: to stock purchase agreement
−Removed: Net assets acquired and liabilities assumed
−Removed: Consideration:
−Removed: Cash paid at Healthcare Acquisition date
−Removed: Contingent consideration earn-out agreement
−Removed: Total Healthcare Acquisition purchase price
−Removed: following table sets forth the components of identifiable intangible assets acquired and their estimated useful lives in years as of
−Removed: the date of acquisition:
−Removed: SCHEDULE OF IDENTIFIABLE INTANGIBLE ASSETS ACQUIRED AND THEIR ESTIMATED USEFUL LIVES
−Removed: Amortization through
−Removed: Identifiable intangible assets:
−Removed: Client agreements
−Removed: the period from the date of the Healthcare Acquisition to June 30, 2022, the Company adjusted its preliminary fair value estimates and
−Removed: estimated useful lives based upon information obtained through June 30, 2022, which resulted in adjustments to the preliminary allocation
−Removed: of the purchase price.
−Removed: These adjustments primarily related to estimated identifiable intangible asset fair values of client agreements
−Removed: and goodwill.
−Removed: the measurement period (which is the period required to obtain all necessary information that existed at the acquisition date, or to
−Removed: conclude that such information is unavailable, not to exceed one year), additional assets or liabilities may be recognized, or there
−Removed: could be changes to the amounts of assets or liabilities previously recognized on a preliminary basis, if new information is obtained
−Removed: about facts and circumstances that existed as of the acquisition date that, if known, would have resulted in the recognition of these
−Removed: assets or liabilities as of that date.
−Removed: The change in fair value of the contingent consideration is more fully described in Note 10, “Debt
−Removed: Obligations”.
−Removed: August 31, 2021, the Company’s revenue cycle management segment completed the acquisition of another private medical billing company
−Removed: (the “Medical Billing Acquisition”).
−Removed: In accordance with the stock purchase agreement, Nobility Healthcare agreed to a non-refundable
−Removed: initial payment (the “Initial Payment Amount”) of $ 2,270,000 .
−Removed: In addition to the Initial Payment Amount, the Company’s
−Removed: revenue cycle management segment agreed to issue a contingent promissory note to the stockholders of the Medical Billing Acquisition
−Removed: in the principal amount of $ 650,000 that is subject to an earn-out adjustment.
−Removed: The Company’s revenue cycle management segment anticipates
−Removed: the estimated fair value of the contingent promissory note to be paid in full, therefore, the total aggregate purchase price was determined
−Removed: to be approximately $ 2,920,000 .
−Removed: Total acquisition related costs aggregated $ 5,602 , which was expensed as incurred.
−Removed: Company accounts for business combinations using the acquisition method and that the Company has early adopted the amendments of Regulation
−Removed: S-X dated May 21, 2020 and has concluded that this acquisition was not significant.
−Removed: Accordingly, the presentation of the assets acquired,
−Removed: historical financial statements under Rule 3-05 and related pro forma information under Article 8 of Regulation S-X, respectively, are
−Removed: not required to be presented.
−Removed: Under the acquisition method, the purchase price of the Healthcare Acquisition has been allocated to the
−Removed: acquired tangible and identifiable intangible assets and assumed liabilities based on their estimated fair values at the time of the
−Removed: Healthcare Acquisition.
−Removed: This allocation involves a number of assumptions, estimates, and judgments that could materially affect the timing
−Removed: or amounts recognized in our financial statements.
−Removed: Our assumptions and estimates are based upon information obtained from the management
−Removed: of the Company’s revenue cycle management segment.
−Removed: The acquisition was structured as stock purchase, therefore the excess purchase
−Removed: price over the fair value of net tangible assets acquired was recorded as goodwill, which will not be amortized for income tax filing
−Removed: The results of operations of acquired businesses are included in the consolidated financial statements from the acquisition
−Removed: purchase price of the Medical Billing Acquisition was allocated to the tangible assets, and assumed liabilities based on their preliminary
−Removed: estimated fair values at the time of the Medical Billing Acquisition.
−Removed: The preliminary and final estimated fair value of assets acquired,
−Removed: and liabilities assumed in the Medical Billing Acquisition were as follows:
−Removed: SCHEDULE OF PRELIMINARY FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
−Removed: Preliminary As
−Removed: Purchase price
−Removed: Preliminary As
−Removed: September 30,
−Removed: September 30,
−Removed: Assets acquired:
−Removed: Tangible assets acquired
−Removed: Identifiable intangible assets acquired – client agreements
−Removed: Liabilities assumed pursuant to stock purchase agreement
−Removed: Net assets acquired and liabilities assumed
−Removed: Consideration:
−Removed: Cash paid at Healthcare Acquisition date
−Removed: Contingent consideration earn-out agreement
−Removed: Total Healthcare Acquisition purchase price
−Removed: following table sets forth the components of identifiable intangible assets acquired and their estimated useful lives in years as of
−Removed: the date of acquisition:
−Removed: SCHEDULE OF IDENTIFIABLE INTANGIBLE ASSETS ACQUIRED AND THEIR ESTIMATED USEFUL LIVES
−Removed: Amortization through
−Removed: December 31, 2023
−Removed: Identifiable intangible assets:
−Removed: Client agreements
−Removed: the period from the date of the Healthcare Acquisition to August 31, 2022, the Company adjusted its preliminary fair value estimates
−Removed: and estimated useful lives based upon information obtained through August 31, 2022, which resulted in adjustments to the preliminary
−Removed: allocation of the purchase price.
−Removed: These adjustments primarily related to estimated identifiable intangible asset fair values of client
−Removed: agreements and goodwill.
−Removed: the measurement period (which is the period required to obtain all necessary information that existed at the acquisition date, or to
−Removed: conclude that such information is unavailable, not to exceed one year), additional assets or liabilities may be recognized, or there
−Removed: could be changes to the amounts of assets or liabilities previously recognized on a preliminary basis, if new information is obtained
−Removed: about facts and circumstances that existed as of the acquisition date that, if known, would have resulted in the recognition of these
−Removed: assets or liabilities as of that date.
−Removed: The change in fair value of the contingent consideration is more fully described in Note 10, “Debt
−Removed: Obligations”.
−Removed: January 1, 2022, the Company’s revenue cycle management segment completed the acquisition of another private medical billing company
−Removed: (the “Medical Billing Acquisition”).
−Removed: In accordance with the stock purchase agreement, Nobility Healthcare agreed to a non-refundable
−Removed: initial payment (the “Initial Payment Amount”) of $ 1,153,626 .
−Removed: In addition to the Initial Payment Amount, the Company’s
−Removed: revenue cycle management segment agreed to issue a contingent promissory note to the stockholders of the Medical Billing Acquisition
−Removed: in the principal amount of $ 750,000 that is subject to an earn-out adjustment.
−Removed: The Company’s revenue cycle management segment anticipates
−Removed: the estimated fair value of the contingent promissory note to be paid in full, therefore, the total aggregate purchase price was determined
−Removed: to be approximately $ 1,903,626 .
−Removed: Total acquisition related costs aggregated $ 7,996 , which was expensed as incurred.
+Added: loss per share is based upon the weighted average number of shares of common stock outstanding during the period.
+Added: For the years ended
+Added: December 31, 2024 and 2023, all shares issuable upon conversion of convertible debt and the exercise of outstanding stock options and
+Added: warrants were antidilutive, and, therefore, not included in the computation of diluted loss per share.
+Added: COUNTRY STAMPEDE ACQUISITION
+Added: March 1, 2024, Kustom 440, entered into an Asset Purchase Agreement (the “Acquisition Agreement”) with JC Entertainment,
+Added: LLC, a Kansas limited liability company (“JC Entertainment”).
+Added: Pursuant to the Acquisition Agreement, Kustom 440 acquired
+Added: certain assets associated with a music entertainment event (“Country Stampede”), including all intellectual property arising
+Added: out of and relating to Country Stampede (“Country Stampede Intellectual Property”) and certain contracts in which JC Entertainment
+Added: is a party to host and operate the 2024 Country Stampede (the “Assumed Contracts”, and together with the Country Stampede
+Added: Intellectual Property, the “Purchased Assets”).
+Added: consideration for acquiring the Purchased Assets, Kustom 440 paid JC Entertainment the aggregate purchase price amount $ 542,959 , with
+Added: the sum of $ 400,000 paid at the time of closing (“Closing”), and the remainder to be paid on or before thirty days from the
+Added: time of Closing.
+Added: Kustom 440 shall receive a credit for all non-refunded festival ticket sales for the 2024 Country Stampede to be calculated
+Added: immediately prior to Closing, and JC Entertainment shall be entitled to keep all ticket sale proceeds made and/or received prior to Closing.
+Added: Kustom 440 shall be obligated, to the extent a refund is sought after Closing, to provide such refund, if appropriate, to the customer
+Added: requesting a refund, and shall indemnify and hold harmless JC Entertainment from any and all claims, liabilities, costs, suits, or the
+Added: like relating to such refund request.
Company accounts for business combinations using the acquisition method and that the Company has early adopted the amendments of Regulation
3 unchanged sentences
not required to be presented.
−Removed: Under the acquisition method, the purchase price of the Healthcare Acquisition has been allocated to the
−Removed: acquired tangible and identifiable intangible assets and assumed liabilities based on their estimated fair values at the time of the
−Removed: Healthcare Acquisition.
−Removed: This allocation involves a number of assumptions, estimates, and judgments that could materially affect the timing
−Removed: or amounts recognized in our financial statements.
−Removed: Our assumptions and estimates are based upon information obtained from the management
−Removed: of the Company’s revenue cycle management segment.
−Removed: The acquisition was structured as stock purchase, therefore the excess purchase
−Removed: price over the fair value of net tangible assets acquired was recorded as goodwill, which will not be amortized for income tax filing
−Removed: The results of operations of acquired businesses are included in the consolidated financial statements from the acquisition
−Removed: purchase price of the Medical Billing Acquisition was allocated to the tangible assets, and assumed liabilities based on their preliminary
−Removed: estimated fair values at the time of the Medical Billing Acquisition.
−Removed: There was no change from the preliminary estimated fair value to
−Removed: the final estimated fair value of assets acquired, and liabilities assumed in the Healthcare Acquisition, those value were as follows:
+Added: Under the acquisition method, the purchase price of the Country Stampede Acquisition has been allocated
+Added: to the acquired tangible and identifiable intangible assets and assumed liabilities based on their estimated fair values at the time
+Added: of the Country Stampede Acquisition.
+Added: This allocation involves a number of assumptions, estimates, and judgments that could materially
+Added: affect the timing or amounts recognized in our financial statements.
+Added: The Country Stampede Acquisition was structured as an asset purchase;
+Added: however the parties agreed to coordinate the election to invoke IRS Section 338(h)(10) relative to this transaction for tax purposes.
+Added: Therefore, the excess purchase price over the fair value of net tangible assets acquired was recorded as goodwill, which will be amortized
+Added: over 15 years for income tax filing purposes.
+Added: Likewise, the other acquired assets were stepped up to fair value and is deductible for
+Added: income tax purposes.
+Added: The results of operations of acquired businesses are included in the consolidated financial statements from the
+Added: acquisition date.
+Added: purchase price of the Country Stampede Acquisition was allocated to tangible assets, goodwill, identifiable intangible assets, and assumed
+Added: liabilities based on their preliminary estimated fair values at the time of the acquisition.
+Added: The Company retained the services of an
+Added: independent valuation firm to determine the fair value of these identifiable intangible assets.
+Added: The Company has finalized the estimated fair value of assets acquired, and liabilities assumed
+Added: in the Country Stampede Acquisition which are as follows:
SCHEDULE OF PRELIMINARY FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
−Removed: Assets acquired:
+Added: Assets acquired (provisional):
Tangible assets acquired
−Removed: Liabilities assumed pursuant to stock purchase agreement
−Removed: Total assets acquired and liabilities assumed
−Removed: Consideration:
−Removed: Cash paid at acquisition date
−Removed: Contingent consideration promissory note
−Removed: Total acquisition purchase price
−Removed: the measurement period (which is the period required to obtain all necessary information that existed at the acquisition date, or to
−Removed: conclude that such information is unavailable, not to exceed one year), additional assets or liabilities may be recognized, or there
−Removed: could be changes to the amounts of assets or liabilities previously recognized on a preliminary basis, if new information is obtained
−Removed: about facts and circumstances that existed as of the acquisition date that, if known, would have resulted in the recognition of these
−Removed: assets or liabilities as of that date.
−Removed: The change in fair value of the contingent consideration is more fully described in Note 10, “Debt
−Removed: Obligations”.
−Removed: February 1, 2022, the Company’s revenue cycle management segment completed an asset acquisition from another private medical billing
−Removed: company (the “Medical Billing Asset Acquisition”).
−Removed: In accordance with the asset purchase agreement, Nobility Healthcare agreed
−Removed: to a non-refundable initial payment (the “Initial Payment Amount”) of $ 230,000 .
−Removed: In addition to the Initial Payment Amount,
−Removed: the Company’s revenue cycle management segment agreed to issue a contingent promissory note to the stockholders of the Medical
−Removed: Billing Asset Acquisition in the principal amount of $ 105,000 that is subject to an earn-out adjustment.
−Removed: The Company’s revenue
−Removed: cycle management segment anticipates the estimated fair value of the contingent promissory note to be paid in full, therefore, the total
−Removed: aggregate purchase price was determined to be approximately $ 335,000 .
−Removed: Total acquisition related costs aggregated $ 10,322 , which was expensed
−Removed: accordance with ASC 805, “Business Combinations”, the acquisition method of accounting is used, and recognition of the assets
−Removed: acquired is at fair value as of the acquisition dates.
−Removed: All acquisition costs were expensed as incurred.
−Removed: The consideration paid has been
−Removed: allocated to the assets acquired based on their estimated fair values at the acquisition date.
−Removed: The estimate of fair values for the intangible
−Removed: assets acquired were agreed to by both buyer and seller.
−Removed: The estimated fair value of intangible assets acquired in the Medical Billing
−Removed: Asset Acquisition were as follows:
−Removed: SCHEDULE OF PRELIMINARY FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ACQUISITION
−Removed: Assets acquired:
−Removed: Intangible assets acquired – client agreements
−Removed: Total assets acquired and liabilities assumed
−Removed: Consideration:
−Removed: Cash paid at acquisition date
−Removed: Contingent consideration promissory note
−Removed: Total acquisition purchase price
−Removed: following table sets forth the components of identifiable intangible assets acquired and their estimated useful lives in years as of
−Removed: the date of acquisition:
−Removed: SCHEDULE OF IDENTIFIABLE INTANGIBLE ASSETS ACQUIRED AND THEIR ESTIMATED USEFUL LIVES
−Removed: Amortization through
−Removed: Identifiable intangible assets:
−Removed: Client agreements
−Removed: change in fair value of the contingent consideration is more fully described in Note 10, “Debt Obligations” and will be estimated
−Removed: on a quarterly basis.
−Removed: TICKETSMARTER ACQUISITION
−Removed: September 1, 2021, Digital Ally, Inc.
−Removed: formed TicketSmarter, Inc.
−Removed: (“TicketSmarter”), through which the Company completed the
−Removed: acquisition of Goody Tickets, LLC, a Kansas limited liability company (“Goody Tickets”) and TicketSmarter, LLC, a Kansas
−Removed: limited liability company (“TicketSmarter LLC”), collectively the “TicketSmarter Acquisition”.
−Removed: TicketSmarter,
−Removed: comprises the Company’s entertainment business segment.
−Removed: In accordance with the stock purchase agreement, the Company agreed
−Removed: to an initial payment (the “Initial Payment Amount”) of $ 9,403,600 through a combination of cash and common stock.
−Removed: to the Initial Payment Amount, the Company agreed to issue an earn-out agreement to the stockholders of Goody Tickets and TicketSmarter
−Removed: LLC in the contingent amount of $ 4,244,400 that is subject to an earn-out adjustment based on actual EBITDA achieved in 2021, of which
−Removed: the Company gave a fair value of $ 3,700,000 on the date of acquisition.
−Removed: However, following the completion of 2021, it was determined
−Removed: that the actual EBITDA threshold for any earn-out adjustment to be paid was not met.
−Removed: Thus, in accordance with U.S.
−Removed: GAAP, the fair value
−Removed: of the contingent earn-out is reduced to zero, and the associated gain related to this revaluation is recorded in our Consolidated Statements
−Removed: of Operations for the year ended December 31, 2021.
−Removed: Lastly, included in the agreement, the Company agreed to place $ 500,000 in escrow,
−Removed: subject to a working capital adjustment based on actual working capital amounts on the acquisition date as defined in the agreement,
−Removed: this amount was subject to disbursement 45 days following the close of the acquisition.
−Removed: The parties completed the working capital adjustment
−Removed: resulting in the Company retaining $ 297,726 of the escrow amount with the $ 202,274 released to the Sellers.
−Removed: The total acquisition related
−Removed: costs aggregated $ 40,625 , which was expensed as incurred.
−Removed: Company accounts for business combinations using the acquisition method and that the Company has early adopted the amendments of Regulation
−Removed: S-X dated May 21, 2020 and has concluded that this acquisition was not significant.
−Removed: Accordingly, the presentation of the assets acquired,
−Removed: historical financial statements under Rule 3-05 and related pro forma information under Article 11 of Regulation S-X, respectively, are
−Removed: not required to be presented.
−Removed: Under the acquisition method, the purchase price of the TicketSmarter Acquisition has been allocated to
−Removed: Goody Tickets’ and TicketSmarter LLC’s acquired tangible and identifiable intangible assets and assumed liabilities based
−Removed: on their estimated fair values at the time of the TicketSmarter Acquisition.
−Removed: This allocation involves a number of assumptions, estimates,
−Removed: and judgments that could materially affect the timing or amounts recognized in our financial statements.
−Removed: The TicketSmarter Acquisition
−Removed: was structured as a stock purchase;
−Removed: however the parties agreed to coordinate the election to invoke IRS Section 338(h)(10) relative to
−Removed: this transaction for tax purposes.
−Removed: Therefore, the excess purchase price over the fair value of net tangible assets acquired was recorded
−Removed: as goodwill, which will be amortized over 15 years for income tax filing purposes.
−Removed: Likewise, the other acquired assets were stepped up
−Removed: to fair value and is deductible for income tax purposes.
−Removed: The results of operations of acquired businesses are included in the consolidated
−Removed: financial statements from the acquisition date.
−Removed: purchase price of the TicketSmarter Acquisition was allocated to Goody Tickets’ and TicketSmarter LLC’s tangible assets,
−Removed: goodwill, identifiable intangible assets, and assumed liabilities based on their preliminary estimated fair values at the time of the
−Removed: TicketSmarter Acquisition.
−Removed: The Company retained the services of an independent valuation firm to determine the fair value of these identifiable
−Removed: intangible assets.
−Removed: The preliminary and final estimated fair value of assets acquired, and liabilities assumed in the TicketSmarter Acquisition
−Removed: were as follows:
−Removed: SCHEDULE OF ESTIMATED FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ASSUMED ACQUISITION
−Removed: Final as allocated
−Removed: Purchase price allocation
−Removed: Final as allocated
−Removed: September 30, 2021
−Removed: December 31, 2021
−Removed: Assets acquired:
−Removed: Tangible assets acquired, including $ 51,432 of cash acquired
−Removed: Identifiable intangible assets acquired
+Added: Identifiable intangible assets acquired (Trademarks
+Added: and trade names)
Liabilities assumed
−Removed: ( 5,128,964 )
−Removed: ( 5,128,964 )
−Removed: Liabilities assumed pursuant to stock purchase agreement
−Removed: ( 5,128,964 )
−Removed: ( 5,128,964 )
−Removed: Net assets acquired and liabilities assumed
+Added: Net assets acquired
+Added: and liabilities assumed
Consideration:
−Removed: Cash paid at TicketSmarter Acquisition date
−Removed: Common stock issued as consideration for TicketSmarter Acquisition at date of acquisition
−Removed: Contingent consideration earn-out agreement
−Removed: Cash paid at closing to escrow amount
−Removed: Cash retained from escrow amount pursuant to settlement of working capital target
−Removed: Total TicketSmarter Acquisition purchase price
−Removed: following table sets forth the components of identifiable intangible assets acquired and their estimated useful lives in years as of
−Removed: the date of acquisition:
−Removed: SCHEDULE OF COMPONENTS OF IDENTIFIABLE INTANGIBLE ASSETS ACCRUED ACQUIRED
−Removed: Amortization through
−Removed: December 31, 2023
−Removed: Identifiable intangible assets:
−Removed: Sponsorship agreement network
−Removed: Search engine optimization/content
−Removed: the period from the date of the TicketSmarter Acquisition to December 31, 2021, the Company adjusted its preliminary fair value estimates
−Removed: and estimated useful lives based upon information obtained through December 31, 2021, which resulted in adjustments to the preliminary
−Removed: allocation of the purchase price.
−Removed: These adjustments primarily related to estimated identifiable intangible asset fair values (primarily
−Removed: related to the sponsorship agreement network), the estimated fair value of the contingent earn-out agreement liability and goodwill.
−Removed: There were no adjustments to the allocation of the purchase price during the year ended December 31, 2023.
+Added: Cash paid at Country Stampede Acquisition date
+Added: Cash paid subsequent to
+Added: Total Country Stampede
+Added: Acquisition purchase price
the measurement period (which is the period required to obtain all necessary information that existed at the acquisition date, or to
3 unchanged sentences
assets or liabilities as of that date.
−Removed: The change in fair value of the contingent consideration is more fully described in Note 10, “Debt
−Removed: Obligations”.
−Removed: accounting guidance on Segment Reporting establishes standards for reporting information regarding operating segments in annual financial
−Removed: statements and requires selected information of those segments to be presented in financial statements.
−Removed: Operating segments are identified
−Removed: as components of an enterprise for which separate discrete financial information is available for evaluation by the chief operating decision
−Removed: maker (the Company’s Chief Executive Officer or “CODM”) in making decisions on how to allocate resources and assess
−Removed: The Company’s three operating segments are Video Solutions, Revenue Cycle Management, and Entertainment, each of which
−Removed: has specific personnel responsible for that business and reports to the CODM.
−Removed: Corporate expenses capture the Company’s corporate
−Removed: administrative activities, is also to be reported in the segment information.
−Removed: The Company’s captive insurance subsidiary provides
−Removed: services to the Company’s other business segments and not to outside customers.
−Removed: Therefore, its operations are eliminated in consolidation
−Removed: and is not considered a separate business segment for financial reporting purposes.
−Removed: Video Solutions Segment encompasses our law, commercial, and shield divisions.
−Removed: This segment includes both service and product revenues
−Removed: through our subscription models offering cloud and warranty solutions, and hardware sales for video and health safety solutions.
−Removed: Revenue Cycle Management Segment provides working capital and back-office services to a variety of healthcare organizations throughout
−Removed: the country, as a monthly service fee.
−Removed: The Entertainment Segment acts as an intermediary between ticket buyers and sellers within our
−Removed: secondary ticketing platform, ticketsmarter.com, and we also acquire tickets from primary sellers to then sell through various platforms.
+Added: OPERATING SEGMENTS
+Added: Company adopted ASU 2023-07 in 2024 and applied the amendment retrospectively to all periods presented in the Company’s consolidated
+Added: financial statements.
+Added: Segment financial information is prepared in accordance with GAAP and our significant accounting policies described
+Added: Resources are allocated and performance is assessed using segment operating income by our Chief Executive Officer, whom we
+Added: have determined to be our Chief Operating Decision Maker (“CODM”).
+Added: Our CODM utilizes segment operating income when making
+Added: decisions about allocating capital and personnel to the segments, predominantly in the annual budget and quarterly forecasting processes.
+Added: In addition, our CODM uses operating income, including comparison of actual results to budget and forecast, in assessing the performance
+Added: of each segment and in evaluating product pricing, distribution strategies and marketing investments.
+Added: Our CODM reviews balance sheet
+Added: information at a consolidated level.
+Added: We compute segment operating income based on net sales revenue, less cost of goods sold, SG&A,
+Added: asset impairment charges and restructuring charges.
+Added: The SG&A used to compute each segment’s operating income is directly associated
+Added: with the segment.
+Added: We do not allocate non-operating income and expense, including interest or income taxes, to operating segments.
+Added: operate in three strategic business segments.
+Added: The Video Solutions Segment encompasses our law, commercial, and shield divisions.
+Added: This segment includes both service and product revenues through our subscription models offering cloud and warranty solutions, and
+Added: hardware sales for video and health safety solutions.
+Added: The Revenue Cycle Management Segment provides working capital and back-office
+Added: services to a variety of healthcare organizations throughout the country, as a monthly service fee.
+Added: The Entertainment Segment acts
+Added: as an intermediary between ticket buyers and sellers within our secondary ticketing platform, ticketsmarter.com, and we also acquire
+Added: tickets from primary sellers to then sell through various platforms.
Company’s corporate administration activities are reported in the corporate line item.
7 unchanged sentences
SCHEDULE OF SEGMENT REPORTING
−Removed: Years Ended December 31,
−Removed: Net Revenues:
+Added: Year ended December 31, 2024
Video Solutions
−Removed: Revenue Cycle Management
Entertainment
−Removed: Total Net Revenues
−Removed: Gross Profit (loss):
−Removed: Video Solutions
−Removed: $ ( 1,250,277 )
Revenue cycle Management
−Removed: Entertainment
−Removed: Total Gross Profit
−Removed: Operating Income (loss):
−Removed: Video Solutions
+Added: Corporate and other
+Added: Net revenues:
+Added: Total segment net revenues
+Added: Less significant segment
+Added: Cost of Revenue - Product
+Added: Cost of Revenue – Service and
+Added: Research and development expense
+Added: Selling, advertising and
+Added: promotional expense
+Added: General and administrative
+Added: Goodwill and intangible asset
+Added: impairment charge
+Added: Total segment operating income (loss)
$ ( 1,199,855 )
$ ( 4,804,853 )
−Removed: Revenue Cycle Management
−Removed: Entertainment
$ ( 3,818,614 )
1 unchanged sentence
$ ( 15,201,540 )
+Added: Interest expense
( 3,815,323 )
−Removed: Total Operating Income (Loss)
+Added: Loss on litigation
( 1,959,396 )
+Added: Change in fair value of derivative liabilities
( 1,240,407 )
−Removed: Depreciation and Amortization:
+Added: Gain on the extinguishment of liabilities
+Added: Loss on extinguishment of debt
+Added: Gain on sale of property, plant and equipment
+Added: Other non-operating income (loss)
+Added: Total non-operating income (loss)
+Added: ( 6,514,185 )
+Added: Loss before income tax benefit (provision)
+Added: $ ( 21,715,725 )
+Added: Depreciation and amortization expense
+Added: Total identifiable assets, net of
+Added: Year ended December 31, 2023
Video Solutions
−Removed: Revenue Cycle Management
Entertainment
−Removed: Total Depreciation and Amortization
−Removed: Assets (net of eliminations):
−Removed: Video Solutions
Revenue cycle Management
−Removed: Entertainment
−Removed: Total Identifiable Assets
+Added: Corporate and other
+Added: Net revenues:
+Added: Total segment net revenues
+Added: Less significant segment
+Added: Cost of Revenue - Product
+Added: Cost of Revenue – Service and
+Added: Research and development
+Added: Selling, advertising and
+Added: promotional expense
+Added: General and administrative
+Added: Goodwill and intangible asset
+Added: impairment charge
+Added: Total segment operating
+Added: income (loss)
+Added: $ ( 7,135,584 )
+Added: $ ( 3,646,770 )
+Added: $ ( 11,750,742 )
+Added: $ ( 22,240,553 )
+Added: Interest expense
+Added: ( 3,134,253 )
+Added: Change in fair value of derivative liabilities
+Added: Gain on the extinguishment of liabilities
+Added: Loss on litigation
+Added: ( 1,792,308 )
+Added: Loss on extinguishment of convertible debt
+Added: ( 1,112,705 )
+Added: Other non-operating income (loss)
+Added: Total non-operating income (loss)
+Added: ( 3,223,396 )
+Added: Loss before income tax benefit (provision)
+Added: $ ( 25,463,949 )
+Added: Depreciation and amortization
+Added: Total identifiable assets, net of
segments recorded noncash items affecting the gross profit and operating income (loss) through the established inventory reserves based
10 unchanged sentences
SUBSEQUENT EVENTS
−Removed: Issuance of Restricted Common Stock
−Removed: January 31, 2024, the Compensation Committee of the Board of Directors (the “Committee”) awarded Stanton E.
−Removed: Ross 20,000 shares
−Removed: of restricted common stock, half of these share will vest on January 31, 2025 and half on January 1, 2026, or in full at the completion
−Removed: of the previously disclosed Transaction entered into by the Company’s wholly-owned subsidiary, Kustom Entertainment, pursuant to
−Removed: the Merger Agreement with Clover Leaf, and the Company, whichever occurs first, provided that he remains an officer on such dates.
−Removed: Han was awarded 15,000 shares of restricted common stock that will vest 3,000 shares on January 31, 2024, January 31, 2025, January 31,
−Removed: 2026, January 31, 2027 and January 31, 2028, or in full at the completion of the Transaction, whichever occurs first, provided that he
−Removed: remains an officer on such dates.
−Removed: of Michael J.
−Removed: January 31, 2024, Michael J.
−Removed: Caulfield notified the Board of Directors (the “Board”) of Digital Ally, Inc.
−Removed: (the “Company”)
−Removed: that he resigns as a director of the Board, effective immediately.
−Removed: Stampede Acquisition
−Removed: March 1, 2024, Kustom 440, entered into an Asset Purchase Agreement (the “Acquisition Agreement”) with JC Entertainment,
−Removed: LLC, a Kansas limited liability company (“JC Entertainment”).
−Removed: Pursuant to the Acquisition Agreement, Kustom 440 acquired
−Removed: certain assets associated with a music entertainment event (“Country Stampede”), including all intellectual property arising
−Removed: out of and relating to Country Stampede (“Country Stampede Intellectual Property”) and certain contracts in which JC Entertainment
−Removed: is a party to host and operate the 2024 Country Stampede (the “Assumed Contracts”, and together with the Country Stampede
−Removed: Intellectual Property, the “Purchased Assets”).
−Removed: Secured Promissory Note
−Removed: March 1, 2024, the Company entered into a Note Purchase Agreement (the “Note Agreement”), by and between the Company, Kustom
−Removed: Entertainment (together with the Company, the “Borrowers”), and Mosh Man, LLC, a New Jersey limited liability company (the
−Removed: “Purchaser”), pursuant to which the Borrowers issued to the Purchaser a Senior Secured Promissory Note (the “Note”)
−Removed: with a principal amount of $ 1,425,000 .
−Removed: In connection with the Agreement, the Borrowers entered into a Security Agreement (the “Security Agreement”) by and between
−Removed: the Borrowers, as grantor, and the Purchaser, as grantee.
−Removed: The gross proceeds to the Company are $ 1,000,000 ,
−Removed: before paying customary fees and expenses.
−Removed: to the Note, the Borrowers shall repay the Note, in full, on the earlier of (i)
−Removed: November 1, 2024, and (ii) the consummation of the merger between Kustom Entertainment and Clover Leaf pursuant to the Merger Agreement
−Removed: among the Company, Kustom Entertainment, Clover Leaf Capital Corp., Yntegra Capital Investments LLC and CL Merger Sub, dated as of June
−Removed: The Borrowers shall pay in arrears in cash an amount equal to 50% of revenues from all ticket sales generated by Kustom Entertainment,
−Removed: up nine thousand tickets sold, and thereafter equal to 10% of all revenues from all ticket sales until the earlier of the date on which
−Removed: the Note is repaid in full or the Maturity Date.
−Removed: The Note bears interest at a rate of 1.58% per month.
−Removed: The Borrowers have the right,
−Removed: but not the obligation, under the Note to prepay the Note, upon written notice to the Purchaser, by payment in full of the entire outstanding
−Removed: principal balance plus interest.
−Removed: Upon a change of control of either Borrower or a sale or all or substantially all of either Borrower’s
−Removed: assets, the Purchaser may require the Borrowers to repay the Note, upon written notice to the Borrowers, by payment in full of the entire
−Removed: outstanding principal balance plus interest.
−Removed: addition, upon the receipt of proceeds from any financing or extraordinary receipts, the Borrowers are required to repay the Note as
−Removed: (A) if the aggregate proceeds of all such financings and extraordinary receipts are less than $ 3,000,000 ,
−Removed: the Borrowers shall prepay an amount equaling to 50% of the outstanding principal of the Note, and (B) if the aggregate proceeds of all
−Removed: such financings and extraordinary receipts are equal to or greater than $ 3,000,000 ,
−Removed: the Borrowers shall prepay the Note in full.
−Removed: to the Security Agreement, the Borrowers’ obligations under the Note and Agreement are secured by substantially all of the assets
−Removed: of the Borrowers, other than any real property.
+Added: Offering of Securities
+Added: February 13, 2025, the Company entered into an underwriting agreement with Aegis Capital Corp.
+Added: for the sale and issuance of (i) 7,850,000
+Added: units (the “Units”) at a public offering price per Unit of $ 0.15 with each Unit consisting of one share of common stock, par value
+Added: $ 0.001 per share, one Series A warrant to purchase one share of common stock at an exercise price of $ 0.1875 per share and one Series
+Added: B warrant to purchase one share of common stock at an exercise price of $ 0.30 and (ii) 92,150,000 pre-funded units at a public offering
+Added: price of $ 0.149 per pre-funded unit, with each pre-funded unit consisting of one pre-funded warrant exercisable for one share of Common
+Added: Stock at an exercise price of $ 0.001 per share, one Series A Warrant and one Series B Warrant.
+Added: The Pre-Funded Warrants will be immediately
+Added: exercisable and may be exercised at any time until all of the pre-funded warrants are exercised in full.
+Added: Series A and Series B warrants will be exercisable only upon receipt of stockholder approval of (i) certain terms in the Series A and
+Added: B warrants and the issuance of the shares of common stock issuable upon the exercise of such Series A and Series B warrants, as may be
+Added: required by the applicable rules and regulations of The Nasdaq Stock Market LLC and (ii) if necessary, a proposal to amend the Company’s
+Added: Articles of Incorporation, to increase the authorized share capital of the Company to an amount sufficient to cover the shares of common
+Added: stock issuable upon the exercise of the Series A and Series B warrants.
+Added: The Series A warrants will be exercisable commencing upon the
+Added: date of Stockholder Approval until five years after such approval date, and the Series B Warrants will be exercisable commencing upon
+Added: the date of Stockholder Approval until two and one-half years after such date.
+Added: offering closed on February 14, 2025.
+Added: The net proceeds to the Company from the offering were approximately $ 13.48 million, after deducting
+Added: underwriter’s fees and the payment of other offering expenses associated with the offering payable by the Company.
+Added: intends to use the net proceeds from the offering for working capital and other general corporate purposes, to pay amounts owed under
+Added: a short-term merchant advance and to pay in full the aggregate face value of senior secured promissory notes that were previously issued
+Added: as part of a private placement that the Company entered into with certain institutional investors on November 6, 2024.
+Added: Company granted the underwriter an option to purchase additional shares of common stock and/or Series A and Series B warrants of (i)
+Added: of the number of shares of Common Stock sold in the offering, (ii) up to 15.0 %
+Added: of the number of Series A warrants sold in the offering and (iii) up to 15.0 %
+Added: of the number of Series B warrants sold in the offering.
+Added: The Underwriter may exercise this option in whole or in part at any time
+Added: within forty-five calendar days after the date of the final prospectus relating to the offering.
+Added: The Underwriter may exercise the
+Added: over-allotment option with respect to shares of common stock only, Series A and Series B warrants only, or any combination thereof.
+Added: The purchase price to be paid per additional share of Common Stock will be equal to the public offering price of one Unit (less
+Added: allocated to each Series A and Series B warrant), as applicable, less the underwriting discount, and the purchase price to be paid
+Added: per over-allotment Series A and Series B warrant will be $ 0.00001 .
+Added: On February 14, 2025, the Underwriter exercised its over-allotment option with respect to 6,000,000
+Added: pre-funded warrants/common shares, 15,000,000
+Added: Series A warrants and 15,000,000
+Added: Series B warrants.
+Added: Settlement occurred on April 17, 2025.
+Added: Capital Corp.
+Added: served as the sole book-running manager in the offering, pursuant to the terms of the Underwriting Agreement, and received
+Added: seven percent ( 7 %)
+Added: of the aggregate purchase price paid by investors in the offering, a one percent ( 1 %)
+Added: non-accountable expense and reimbursement of the legal fees of its counsel.
+Added: units and pre-funded units were offered by the Company pursuant to an effective registration statement on Form S-1, as amended, which
+Added: was declared effective by the SEC on February 12, 2025.
+Added: The final prospectus relating to the offering was filed with the SEC on February
+Added: to December 31, 2024, the holders of Series B warrants remaining outstanding pursuant to the June 2024 private placement were exercised
+Added: to acquire a total of 3,793,777 shares at an exercise price of $ .001 per share.
+Added: The Series B warrants issued pursuant to the June 2024
+Added: private placement are now fully exercised.
+Added: Company issued 98,150,000 pre-funded warrants at a public offering price of $ 0.149 per pre-funded warrant at an exercise price of $ 0.001
+Added: Subsequent to their issuance on February 13, 2025, all 98,150,000 pre-funded warrants were exercised in full.
+Added: Shareholder Meeting
+Added: Company has called a special meeting of stockholders to be held on April 1, 2025 for the following purpose:
+Added: approve an amendment to our articles of incorporation to increase the number of authorized shares of our capital stock that we may
+Added: issue from 210,000,000 shares to 5,010,000,000 shares, of which 5,000,000,000 shares shall be classified as common stock, par value
+Added: $ 0.001 per share;
+Added: approve a proposal to authorize the board of directors of the Company, in its sole and absolute discretion, and without further action
+Added: of the stockholders, to file an amendment to our articles of incorporation, to effect a reverse stock split of our issued and outstanding
+Added: Common Stock at a ratio to be determined by the Board, ranging from one-for-five (1:5) to one-for-one hundred (1:100) , with such
+Added: reverse stock split to be effected at such time and date, if at all, as determined by the Board in its sole discretion, but no later
+Added: than April 1, 2026;
+Added: authorize, for purposes of complying with Nasdaq listing rule 5635(d), the issuance of Series A Warrants to purchase shares of Common
+Added: Stock and Series B Warrants to purchase shares of Common Stock shares of Common Stock underlying the Warrants and certain provisions
+Added: of the Warrants, issued in connection with an offering and sale of securities of the Company that was consummated on February 14,
+Added: approve one or more adjournments of the Special Meeting, if necessary or appropriate, to solicit additional proxies in favor of the
+Added: Authorized Share Increase Proposal, the Reverse Stock Split Proposal or the Issuance Proposal if there are not sufficient votes at
+Added: the Special Meeting to approve and adopt the proposals
+Added: April 1, 2025, the Company convened a special meeting of stockholders and immediately adjourned the Special Meeting in order to allow
+Added: the Company to solicit additional votes on its proposal to approve an amendment to its articles of incorporation, as amended, to increase
+Added: the number of authorized shares of its capital stock that it may issue from 210,000,000 shares to 5,010,000,000 shares, of which 5,000,000,000
+Added: shares shall be classified as common stock, par value $ 0.001 per share.
+Added: The chairman of the Special Meeting adjourned the Special Meeting
+Added: to reconvene on April 13, 2025.
+Added: On April 13, 2025, the Company
+Added: convened a special meeting of stockholders and immediately adjourned the Special Meeting in order to allow the Company to solicit additional
+Added: votes on its proposal to approve an amendment to its articles of incorporation, as amended, to increase the number of authorized shares
+Added: of its capital stock that it may issue from 210,000,000 shares to 5,010,000,000 shares, of which 5,000,000,000 shares shall be classified
+Added: as common stock, par value $ 0.001 per share.
+Added: The chairman of the Special Meeting adjourned the Special Meeting to reconvene on April
+Added: On April 13, 2025, the Company
+Added: convened a special meeting of stockholders and immediately adjourned the Special Meeting in order to allow the Company to solicit additional
+Added: votes on its proposal to approve an amendment to its articles of incorporation, as amended, to increase the number of authorized shares
+Added: of its capital stock that it may issue from 210,000,000 shares to 5,010,000,000 shares, of which 5,000,000,000 shares shall be classified
+Added: as common stock, par value $ 0.001 per share.
+Added: The chairman of the Special Meeting adjourned the Special Meeting to reconvene on April 21,
+Added: On April 21, 2025, the Company
+Added: convened a special meeting of stockholders and immediately adjourned the Special Meeting in order to allow the Company to solicit additional
+Added: votes on its proposal to approve an amendment to its articles of incorporation, as amended, to increase the number of authorized shares
+Added: of its capital stock that it may issue from 210,000,000 shares to 5,010,000,000 shares, of which 5,000,000,000 shares shall be classified
+Added: as common stock, par value $ 0.001 per share.
+Added: The chairman of the Special Meeting adjourned the Special Meeting to reconvene on April
+Added: On April 29, 2025, the Company
+Added: convened a special meeting of stockholders and immediately adjourned the Special Meeting in order to allow the Company to solicit additional
+Added: votes on its proposal to approve an amendment to its articles of incorporation, as amended, to increase the number of authorized shares
+Added: of its capital stock that it may issue from 210,000,000 shares to 5,010,000,000 shares, of which 5,000,000,000 shares shall be classified
+Added: as common stock, par value $ 0.001 per share.
+Added: The chairman of the Special Meeting adjourned the Special Meeting to reconvene on May 5,
of Failure to Satisfy a Continued Listing Rule
−Removed: March 14, 2024, the Nasdaq Listing Qualifications staff notified Digital Ally, Inc.
−Removed: (the “Company”), that due to resignation
−Removed: Caulfield from the Company’s board of directors (the “Board”) effective on January 31, 2024, the
−Removed: Company no longer complies with the audit committee and compensation committee requirements as set forth in Listing Rule 5605 of The
−Removed: Nasdaq Stock Market LLC (“Nasdaq”), including the requirements that there are at least three independent directors on the
−Removed: Company’s audit committee and at least two independent directors on the Company’s compensation committee.
−Removed: notification has no immediate effect on the Company’s listing on the Nasdaq Capital Market.
−Removed: In accordance with Nasdaq Listing Rules,
−Removed: the Company is provided a cure period until the earlier of the Company’s next annual shareholders’ meeting (or July 29, 2024
−Removed: if the next shareholders’ meeting will be held before July 29, 2024) or January 31, 2025 (the “Cure Period”).
−Removed: Company does not regain compliance by within the Cure Period, Nasdaq will provide written notice that the Company’s common stock,
−Removed: par value $ 0.001 per share, will be subject to delisting from the Nasdaq Capital Market, at which time, the Company may appeal the delisting
−Removed: determination to a Hearings Panel.
−Removed: management of the Company has resolved to take commercially reasonable steps to fill the vacancy on the Board with a new director who
−Removed: qualifies as independent under the Nasdaq Listing Rules as soon as is practical and anticipates regaining compliance during the Cure
−Removed: However, there can be no assurance that the Company will be able to satisfy Nasdaq Listing Rule 5605 or will otherwise be in
−Removed: compliance with other Nasdaq listing criteria.
−Removed: February 2024, Kustom Entertainment and Clover Leaf announced the filing of Amendment No.
−Removed: 2 to a Registration Statement on Form S-4 by
−Removed: Clover Leaf with the SEC on February 5, 2024, relating to the previously announced proposed Business Combination.
+Added: Report on Form 10-Q - On November 25, 2024, the Company received a notice (the “Notice”) from the Nasdaq Stock Market
+Added: LLC, which indicated that, as a result of the Company’s delay in filing its Quarterly Report on Form 10-Q for the period ended
+Added: September 30, 2024, the Company was not in compliance with Nasdaq Listing Rule 5250(c)(1), which requires Nasdaq-listed companies to
+Added: timely file all required periodic financial reports with the U.S.
+Added: Securities and Exchange Commission.
+Added: December 30, 2024, the Company filed the Quarterly Report.
+Added: On January 2, 2025, Nasdaq delivered a written notification notifying the
+Added: Company that it had regained compliance with the Quarterly Report Requirement.
+Added: Bid Price Requirement - December 20, 2024, the Company received a written notification from The Nasdaq Stock Market LLC indicating
+Added: that the Company was not in compliance with Nasdaq Listing Rule 5550(a)(2) (the “Minimum Bid Price Requirement”), as the
+Added: Company’s closing bid price for its common stock was below $1.00 per share for the prior thirty (30) consecutive business days.
+Added: The Company has been granted a 180-calendar day compliance period, or until June 18, 2025, to regain compliance with the Minimum Bid
+Added: Price Requirement.
+Added: If the Company is not in compliance by June 18, 2025, the Company may be afforded a second 180-calendar day compliance
+Added: If the Company does not regain compliance within such compliance period, including any granted extensions, its common stock may
+Added: be subject to delisting, which delisting may be appealed to a Nasdaq hearings panel.
+Added: Stockholders’ Equity Standard - On January 2, 2025, the Company received a notice (the “Notice”) from the staff
+Added: of the Listing Qualifications department (the “Staff”) of Nasdaq, which indicated that the Company was not in compliance
+Added: with Nasdaq Listing Rule 5550(b)(1) (the “Stockholders’ Equity Requirement”), as the Company’s stockholders’
+Added: equity of ($ 2,448,310 ), as reported in the Company’s Quarterly Report on Form 10-Q for the quarterly period ended September 30,
+Added: 2024, was below the required minimum of $ 2.5 million, and the Company did not meet either the alternative compliance standards relating
+Added: to market value of listed securities of at least $ 35 million or net income from continuing operations of at least $ 500,000 in the most
+Added: recently completed fiscal year or in two of the last three most recently completed fiscal years.
+Added: Nasdaq listing rules and as specified in the Notice, the Company has 45 calendar days from the date of the Notice to submit to the Staff
+Added: a plan to regain compliance with the Stockholders’ Equity Requirement.
+Added: If the Company’s plan to regain compliance is accepted,
+Added: Nasdaq may grant an extension of up to 180 calendar days from the date of the Notice for the Company to evidence compliance.
+Added: Company submitted its plan to Nasdaq to regain compliance with the Stockholders’ Equity Requirement on February 17, 2025.
+Added: can be no assurance that the Company’s plan will be accepted or that if it is, that the Company will be able to regain compliance
+Added: with the Stockholders’ Equity Requirement.
+Added: the Company does not regain compliance within the allotted compliance period(s), including any extensions that may be granted by Nasdaq,
+Added: Nasdaq will provide notice that the common stock will be subject to delisting from the Nasdaq Capital Market.
+Added: At that time, the Company
+Added: may appeal any such delisting determination to a Nasdaq hearings panel.
+Added: Company continues to work diligently to regain compliance with the Minimum Bid Price Requirement and Stockholders’ Equity Requirement
+Added: as promptly as possible to regain compliance with such continued listing rules of the Nasdaq.
+Added: Bid Price Requirement - On March 6, 2025, the Company received notice (the “March 6 Letter”) from the Nasdaq Staff that
+Added: the Staff had determined that as of March 5, 2025, the Company’s securities had a closing bid price of $0.10 or less for ten consecutive
+Added: trading days triggering application of Listing Rule 5810(c)(3)(A)(iii) which states in part:
+Added: if during any compliance period specified
+Added: in Rule 5810(c)(3)(A), a company’s security has a closing bid price of $0.10 or less for ten consecutive trading days, the Listing
+Added: Qualifications Department shall issue a Staff Delisting Determination under Rule 5810 with respect to that security (the “Low Priced
+Added: Stocks Rule”).
+Added: As a result, the Staff determined to delist the Company’s securities from Nasdaq, unless the Company timely
+Added: requests an appeal of the Staff’s determination to a Hearings Panel (the “Panel”), pursuant to the procedures set forth
+Added: in the Nasdaq Listing Rule 5800 Series.
+Added: The Company must request a hearing no later than 4:00 p.m.
+Added: Eastern Time on March 13, 2025.
+Added: timely requested a hearing before the Panel to appeal the March 6 Letter and to address all outstanding matters, including
+Added: compliance with the Minimum Bid Price Requirement, the Low Priced Stocks Rule and the Stockholders’ Equity Requirement, which
+Added: hearing date has not been set as of the date of this Form 10-K.
+Added: While the appeal process is pending, the suspension of trading of
+Added: the Company’s common stock, par value $ 0.001 per share (the “Common Stock”), will be stayed and the Common Stock
+Added: will continue to trade on the Nasdaq Capital Market until the hearing process concludes and the Panel issues a written decision.
+Added: Company held its hearing with the Panel as scheduled on April 17, 2025.
+Added: May 1, 2025, the Panel rendered its decision which granted the Company’s request for continued listing on the Nasdaq Exchange.
+Added: Such decision is subject to the following conditions:
+Added: On or before May 2, 2025, the Company
+Added: shall file Form 10-K for 2024 in compliance with Listing Rule 5250(c)(1).
+Added: On or before May 20, 2025, the Company must file a
+Added: public disclosure describing any transactions undertaken by the Company to increase its equity and providing an indication of its
+Added: equity following those transactions.
+Added: In addition, on or before May 20, 2025, the Company
+Added: must provide the Panel with an update on its fundraising plans, and updated income projections for the next 12 months, with all underlying
+Added: assumptions clearly stated.
+Added: On or before June 6, 2025,
+Added: the Company shall demonstrate compliance with the Bid Price Rule.
+Added: If, prior to September
+Added: 2, 2025, the Company becomes non-compliant with any Listing Rule, the Company will be delisted.
+Added: are no assurances however, that the Company will be able to meet and maintain all such conditions required by the Panel.
+Added: Note - On February 1, 2025, the Company’s Entertainment Segment entered into a $ 600,000 unsecured promissory note with a third
+Added: The promissory note bears an interest rate of 10.0 % per annum, compounded monthly.
+Added: Payments of principal and interest are
+Added: due on May 5, 2025 .
+Added: Extension of Credit - On January 31, 2025, the Company’s Entertainment Segment entered into a $300,000 purchase agreement
+Added: with TFL, LLC (“TFL”).
+Added: TFL agreed to purchase Major League Baseball tickets from the Company’s Entertainment Segment
+Added: for $177,227.93 as well as pay off the remaining balance due to those teams for the Company’s Entertainment Segment season tickets of $122,772.07.
+Added: Profits generated from 2025 All Star Game and 2025 Post season tickets will be split 50/50 between the Parties, paid upon completion of
+Added: the respective events.
+Added: payable - The Company continues to negotiate with its vendors to settle outstanding balances owed for lesser amounts.
+Added: In that regard,
+Added: the Company’s Video Solutions Segment and one of its significant vendor’s agreed to extinguish accounts payable totaling
+Added: for an immediate payment of $ 500,000 .
+Added: The payment was made on February 25, 2025 resulting in a gain on the extinguishment of liabilities of $ 1,750,000 .
+Added: The Company continues to negotiate with its vendors to settle outstanding balances owed for lesser amounts.
+Added: of Co-Marketing Agreement - On February 20, 2025, the Company’s Entertainment Segment entered into a settlement agreement with
+Added: TicketSocket, Inc.
+Added: to terminate their Co-Marketing Agreement (which had been in place since September 15, 2022.
+Added: Both parties acknowledged
+Added: and agreed that $ 650,000 was still outstanding and due to the Company’s Entertainment Segment under the provisions of the Co-Marketing
+Added: However, the parties agreed that $ 500,000 would be accepted by the Company’s Entertainment Segment as payment in full
+Added: if such amount was paid before Tuesday, February 25, 2025.
+Added: This $ 500,000 was received before February 25, 2025 so, as such, the amounts
+Added: receivable from TicketSocket, Inc.
+Added: was fully extinguished.
+Added: The Company’s Entertainment Segment had recorded a reserve for
+Added: loss on the termination of the Co-Marketing Agreement of $ 150,000 as of December 31, 2024.
+Added: ***********************
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.