21 unchanged sentences
All of our content solutions are completely customizable and embed directly into client Web pages for seamless integration with existing content.
−Removed: We are continuing to develop and launch new modules of QMod TM , our new proprietary Web delivery system.
+Added: We are continuing to develop and launch new modules of QModTM, our new proprietary Web delivery system.
QMod was created for secure market data provisioning as well as ease of integration and unlimited customization.
Additionally, QMod delivers search engine optimized (SEO) ready responsive content designed to adapt on the fly when rendered on mobile devices or standard Web pages – automatically resizing and reformatting to fit the device on which it is displayed.
−Removed: Our Data Feed Services consist of raw streaming real-time market data delivered over the Internet or via dedicated telecommunication lines, and supplemental fundamental, historical, and analytical data, keyed to the same symbology, which provides a complete market data solution offered to our customers.
+Added: Our Data Feed Services consist of raw streaming real-time market data delivered over the Internet or via dedicated telecommunication lines.
+Added: We provide supplemental fundamental, historical, and analytical data, keyed to the same symbology, which provides a complete market data solution offered to our customers.
Currently, QuoteMedia’s Data Feed services include complete coverage of North American exchanges and over 70 exchanges worldwide.
For financial reporting purposes, Data Feed Services revenue is included in the Interactive Content and Data APIs revenue totals.
−Removed: Our Portfolio Management Systems consist of Quotestream TM , Quotestream Mobile, Quotestream Professional, and our Web Portfolio Management systems.
+Added: Our Portfolio Management Systems consist of QuotestreamTM, Quotestream Mobile, Quotestream Professional, and our Web Portfolio Management systems.
Quotestream Desktop is an Internet-based streaming online portfolio management system that delivers real-time and delayed market data to both consumer and corporate markets.
5 unchanged sentences
A key feature of QuoteMedia’s business model is that all of our product lines generate recurring monthly licensing revenue from each client.
−Removed: Contracts to license Quotestream to our corporate clients, for example, typically have a term of one to three years and are automatically renewed unless notice is given at least 90 days prior to the expiration of the current license term.
+Added: Contracts to license Quotestream to our corporate clients, for example, typically have a term of one to five years and are automatically renewed unless notice is given at least 90 days prior to the expiration of the current license term.
We also generate Quotestream revenue through individual end-user licenses on a monthly or annual subscription fee basis.
Interactive Content and Data APIs and Market Data Feeds are licensed for a monthly, quarterly, annual, or semi-annual subscription fee.
−Removed: Contracts to license our Financial Data Products and Data Feeds typically have a term of one to three years and are automatically renewed unless notice is given 90 days prior to the expiration of the contract term.
+Added: Contracts to license our Financial Data Products and Data Feeds typically have a term of one to five years and are automatically renewed unless notice is given 90 days prior to the expiration of the contract term.
Business Environment and Trends
−Removed: The global financial markets experienced extreme volatility and disruption over the past couple years due to the COVID-19 pandemic.
−Removed: While global financial markets are recovering, risk still exists;
−Removed: therefore, we will continue to closely monitor the impact of the COVID-19 pandemic on all aspects of our business, including how it will impact team members, customers, suppliers, and global markets.
−Removed: Most of our employees, particularly in Canada, continue to work remotely.
−Removed: While our licensed-based revenue is generally more recurring in nature, the uncertainty caused by the COVID-19 led some clients to delay purchasing decisions, product and service implementations or cancel or reduce spending with us in the early stages of the pandemic.
−Removed: While the impact of COVID-19 appears to be diminishing, we are focused on maintaining a strong balance sheet and liquidity position and will continue to closely monitor the potential impact of COVID-19 and adjust our response going forward as circumstances dictate.
+Added: While our licensed-based revenue is generally more recurring in nature, the uncertainty caused by the recent market downturn and rising inflation may result in some clients to delay purchasing decisions, product and service implementations or cancel or reduce spending with us.
Recent events in the Ukraine and Russia have also caused disruptions in the global financial markets.
While we do not have any operations or customers in the Ukraine or Russia, we will continue to monitor the situation as a prolonged conflict could impact our business.
−Removed: In the first quarter of 2022 we signed statements of work with two large multinational financial institutions to start services while their contracts are being finalized.
−Removed: Based on those new contracts and our other clients currently under contract, we expect comparable revenue growth in fiscal 2022 to the 22% revenue growth we achieved in 2021.
−Removed: We expect to significantly improve upon the $212,372 net income figure reported in 2021, however, as we are anticipating higher gross margins in 2022.
+Added: Approximately 35% of our revenue and expenses are denominated in Canadian dollars.
+Added: The Canadian dollar depreciated 4% against the U.S.
+Added: dollar when comparing the average exchange rate for 2022 versus 2021.
+Added: This decreased both Canadian dollar revenues and expenses once translated into U.S.
+Added: dollars but had a minimal impact on our net income.
+Added: We finalized contracts with two large multinational financial institutions in 2022, with revenue recognized starting in April 2022 and November 2022, respectively.
+Added: The contracts are for a wide range of services that will be included in both portfolio management and interactive content and data API revenue.
+Added: Our revenue increased 16% in 2022.
+Added: We expect similar revenue growth in fiscal 2023 and we expect our 2023 net income to continue to grow.
+Added: This is mainly due to the new contracts mentioned above as they have significantly higher gross margins than our typical customer contracts have on average.
Plan of Operation
−Removed: In 2022 we plan to continue to expand our product lines and improve our infrastructure.
+Added: For 2023 we plan to continue to expand our product lines and improve our infrastructure.
We plan to continue to add more features and data to our existing products and release newer versions with improved performance and flexibility for client integration.
−Removed: This expansion is expected to result in both increased revenue and costs in 2022.
+Added: This expansion is expected to result in both increased revenue and costs for fiscal 2023.
We will maintain our focus on marketing Quotestream for deployments by brokerage firms to their retail clients and continue our expansion into the investment professional market with Quotestream Professional.
2 unchanged sentences
QMod is a major component of this strategy, given the broad demand for mobile-ready, SEO-friendly Web content.
−Removed: Important development projects for 2022 include broad expansion of data and news coverage, including the addition of a wide array of international exchange data and news and video feeds, expansion of fixed-income coverage, and the introduction of several new and upgraded market information products.
+Added: Important development projects for 2023 include broad expansion of data and news coverage, including the addition of a wide array of international exchange data and news, video feeds, expansion of fixed-income coverage, and the introduction of several new and upgraded market information products.
New deployments of our trade integration capabilities, which allow our Quotestream applications to interact with our brokerage clients’ back-end trade execution and reporting platforms (enabling on-the-fly trade execution and tracking of holdings) are underway and will continue to be a priority in the coming year.
30 unchanged sentences
For the years ended December 31, 2022 and 2021, the Company capitalized $2,739,589 and $2,201,222 of costs, respectively, related to upgrades and enhancements made to existing software applications.
+Added: Software applications are used by our subscribers to access, manage and analyze information in our databases.
For the years ended December 31, 2022 and 2021, amortization expenses associated with the internally developed application software was $1,943,292 and $1,462,039, respectively.
2 unchanged sentences
Recently Adopted
−Removed: In December 2019, the FASB issued ASU 2019-12, Income Taxes (Topic 740):
−Removed: Simplifying the Accounting for Income Taxes, which is intended to simplify various aspects related to accounting for income taxes.
−Removed: The standard removes certain exceptions to the general principles in Topic 740 and also clarifies and amends existing guidance to improve consistent application.
−Removed: The new standard will be effective for interim and annual periods beginning after December 15, 2020, with early adoption permitted.
−Removed: We adopted this Topic 740 on January 1, 2021.
−Removed: The adoption of the new tax standard did not have a material effect on our consolidated financial statements.
+Added: There are no new recently adopted accounting pronouncements for the year ended December 31, 2022.
Not Yet Adopted
−Removed: In June 2016, the FASB issued ASU 2016-13, Financial Instruments-Credit Losses (Topic 326), which changes the impairment model for most financial assets, including accounts receivable, and replaces the existing incurred loss impairment model with an expected loss methodology, which will result in more timely recognition of credit losses.
+Added: In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-13, Financial Instruments-Credit Losses (Topic 326) , which changes the impairment model for most financial assets, including accounts receivable, and replaces the existing incurred loss impairment model with an expected loss methodology, which will result in more timely recognition of credit losses.
The guidance is effective for the Company for interim and annual periods beginning after December 15, 2022.
Early adoption is permitted.
−Removed: The Company is currently assessing the timing and impact of adopting ASU 2016-13 on the Company’s consolidated financial statements.
+Added: The Company does not expect that the adoption of ASU 2016-13 will have a significant impact on the Company’s consolidated financial statements.
In August 2020, the FASB issued ASU 2020-06, Debt-Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging-Contracts in Entity’s Own Equity (Subtopic 815-40) :
Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity (“ASU 2020-06”).
−Removed: ASU 2020-06 simplifies the complexity associated with applying U.S.
−Removed: GAAP for certain financial instruments with characteristics of liabilities and equity.
+Added: ASU 2020-06 simplifies the complexity associated with applying Generally Accepted Accounting Principles in the United States of America (“US GAAP”) for certain financial instruments with characteristics of liabilities and equity.
More specifically, the amendments focus on the guidance for convertible instruments and derivative scope exception for contracts in an entity’s own equity.
−Removed: The new standard is effective for fiscal years beginning after December 15, 2021.
−Removed: The Company is currently assessing the timing and impact of adopting ASU 2020-06 on the Company’s consolidated financial statements.
+Added: The new standard is effective for the Company for fiscal years beginning after December 15, 2023.
+Added: The Company does not expect that the adoption of ASU 2020-06 will have a significant impact on the Company’s consolidated financial statements.
Other accounting standards that have been issued by the FASB or other standards-setting bodies that do not require adoption until a future date are not expected to have a material impact on the Company’s consolidated financial statements upon adoption.
8 unchanged sentences
The increase is a result of a 4% increase in revenue from licensing our Portfolio Management Systems and 31% increase in revenue from our Interactive Content and Data APIs.
−Removed: Total Portfolio Management System revenue increased by 36% when comparing the years ended December 31, 2021 and 2020, due to increases in both Corporate Quotestream and Individual Quotestream revenue.
−Removed: Corporate Quotestream revenue increased 42% for the year ended December 31, 2021 from the comparative period in 2020 due to new contracts signed since the comparative period and an increase in the number of subscribers for existing clients.
−Removed: The increase is due to new products added over the past couple years that are continuing to gain traction in the market, as well as improvements and upgrades made to our existing Portfolio Management products as we continue to improve functionality and add new data offerings.
−Removed: The increase is also due to stock exchange fee price increases passed on to our customers.
−Removed: Finally, we believe there has been an increase in the need for our services for customers working remotely during the pandemic, a trend we expect to continue for the foreseeable future.
−Removed: Individual Quotestream revenue increased 22% for the year ended December 31, 2021 from the comparative period in 2020.
−Removed: There were increases in total users and average revenue per user, which can be attributed to new marketing efforts initiated since the comparative periods and more customers working remotely due to COVID-19.
−Removed: Interactive Content and Data APIs revenue increased 8% for the year ended December 31, 2021 from the comparative period in 2020 due to an increase in new customers.
−Removed: The success of new products introduced over the past couple years such as QMod TM and the expansion of our data coverage have allowed us to attract new clients.
+Added: Total Portfolio Management System revenue increased by 4% when comparing the years ended December 31, 2022 and 2021, due to an 8% increase in Corporate Quotestream offset by an 8% decrease in Individual Quotestream revenue.
+Added: Corporate Quotestream revenue increased 8% for the year ended December 31, 2022 from the comparative period in 2021 due to new contracts signed since the comparative periods.
+Added: In particular, the increases were due to the new contract we recently signed with the large multinational financial institutions discussed above in the “Business Environment and Trends” section.
+Added: The increase was also due to an increase in the number of subscribers for existing clients.
+Added: We have added new products over the past couple years that are continuing to gain traction in the market, and we have made improvements and upgrades to our existing Portfolio Management products as we continue to improve functionality and add new data offerings.
+Added: These improvements have allowed us to attract larger customers and increase the average revenue for our existing customers.
+Added: Individual Quotestream revenue decreased 8% for the year ended December 31, 2022 from the comparative period in 2021 due mainly to a decrease in total subscribers.
+Added: The depreciation of the Canadian dollar, discussed above in the “Business Environment and Trends” section, also significantly impacted Individual Quotestream revenue as approximately 50% of our Individual Quotestream revenue is earned in Canadian dollars.
+Added: Interactive Content and Data APIs revenue increased 31% for the year ended December 31, 2022 from the comparative period in 2021.
+Added: The increase is attributable to an increase in the number of clients and an increase in the average revenue per client.
+Added: The launch of new products and the expansion of our data coverage have allowed us to attract new, larger clients to replace some of our smaller clients lost due to the economic hardship related to COVID-19.
+Added: In particular, the increase was due to the new contracts we recently signed with the large multinational financial institutions discussed above in the “Business Environment and Trends” section.
Cost of Revenue and Gross Profit Summary
5 unchanged sentences
We capitalize the costs associated with developing new products during the application development stage.
−Removed: We launched a major growth initiative starting in early 2020, investing in infrastructure, new product development, data collection, and the expansion of our global market coverage.
−Removed: As a result, our cost of revenue increased 26% for the year ended December 31, 2021 from the comparative period in 2020.
−Removed: We incurred increased stock exchange fees related to increased usage and new market data added in 2021, and a $336,121 increase in amortization expense associated with internally developed application software.
−Removed: Overall, the cost of revenue increased as a percentage of sales, as evidenced by our gross margin percentage that decreased to 44% in 2021 from 46% in 2020.
−Removed: Our gross margins have also been impacted by our revenue mix, as our Portfolio Management System revenue has been growing at a higher rate than our Interactive Content and Data APIs revenue which has more fixed costs and higher gross margins.
+Added: Our cost of revenue increased 6% for the year ended December 31, 2022 from the comparative period in 2021.
+Added: This was mainly due to increased amortization expenses associated with internally developed application software resulting from our major growth initiative, which included investing in infrastructure, new product development, data collection, and the expansion of our global market coverage.
+Added: Overall, the cost of revenue decreased as a percentage of sales, as evidenced by our gross margin percentage that increased to 49% in 2022 from 44% in 2021.
+Added: As discussed above in the “Business Environment and Trends” section, we signed contracts with two large multinational financial institutions.
+Added: These contracts have higher gross margins than our other customer contracts typically have on average, resulting in a significant increase to our gross margin percentage.
Operating Expenses Summary
6 unchanged sentences
Sales and marketing expenses consist primarily of sales and customer service salaries, investor relations, travel and advertising expenses.
−Removed: Sales and marketing expenses increased 13% when comparing the years ended December 31, 2021 and 2020 mainly due to an increase in salaries from personnel added during the year to support our growth initiative.
+Added: Sales and marketing expenses increased 18% when comparing the years ended December 31, 2022 and 2021.
+Added: The increase is a result of additional sales personnel hired since the comparative period to support our product growth initiatives and salary increases and bonuses for existing personnel.
+Added: The increase is also due to a $115,625 increase in fair value during the year for our preferred stock warrant liability which is recorded as stock-based compensation and included in marketing expense.
+Added: The increase was offset by the 4% depreciation of the Canadian dollar from the comparative period as most of our sales personnel are located in Canada.
General and Administrative
1 unchanged sentence
General and administrative increased 19% when comparing the years ended December 31, 2022 and 2021.
−Removed: Increase was mainly due to an increase in professional fees offset by a decrease in bad debts as we experienced unusually high bad debts in 2020 due to COVID-19.
+Added: The increase is a result of additional personnel and other costs incurred to support our growth initiatives, and in particular the additional infrastructure and personnel costs associated with obtaining SOC2 Type II certification.
+Added: SOC2 certification provides independent assurance that an organization maintains a high level of information security, data integrity and business resiliency.
+Added: We achieved SOC2 Type II certification in November 2022.
Software Development
1 unchanged sentence
Software development expenses also include costs incurred to maintain our software applications.
−Removed: Software development expenses increased 4% for the year ended December 31, 2021 when compared to fiscal 2020.
−Removed: This increase was mainly due to hiring additional development personnel required to expand our product lines and improve our infrastructure.
+Added: Software development expenses increased 22% for the year ended December 31, 2022 when compared to fiscal 2021, primarily due to new personnel hired since the comparative periods to improve our infrastructure, security, and business continuity management.
+Added: The increase in development personnel costs was offset by the 4% depreciation of the Canadian dollar from the comparative periods as most of our development personnel are located in Canada.
We capitalized $2,739,590 of development costs for the year ended December 31, 2022, compared to $2,201,222 in 2021.
7 unchanged sentences
Foreign Exchange Gain (Loss)
−Removed: We incurred a foreign exchange gain of $107,382 for the year ended December 31, 2021 compared to foreign exchange loss of $3,791 for the year ended December 31, 2020.
+Added: We incurred a foreign exchange loss of $40,307 for the year ended December 31, 2022 compared to foreign exchange gain of $107,382 for the year ended December 31, 2021.
Foreign exchange gains and losses arise from the re-measurement of Canadian dollar monetary assets and liabilities into U.S.
5 unchanged sentences
Interest expense of $2,818 was incurred for the year ended December 31, 2022, compared to $2,641 incurred for the year ended December 31, 2021.
−Removed: Other income was $133,257 for the year ended December 31, 2021.
+Added: There was no other income for the year ended December 31, 2022.
On May 4, 2020, the Company received a $133,257 loan under the Paycheck Protection Program (“PPP”).
−Removed: The PPP loan was forgiven in its entirety on February 19, 2021 and was recognized as other income.
−Removed: No other income was recognized in the comparative 2020 period.
+Added: The PPP loan was forgiven in its entirety on February 19, 2021, and was recognized as other income in the comparative 2021 period.
See Financial Statement Note 12 “Paycheck Protection Program”.
1 unchanged sentence
In 2022, the Company recorded Canadian income tax expense of $3,056 compared to a Canadian income tax expense of $3,184 in 2021.
−Removed: Net Income (loss) for the Period
−Removed: As a result of the foregoing, net income for the year ended December 31, 2021 was $212,372 compared to net loss of $646,324 for the year ended December 31, 2020.
−Removed: Basic earnings (loss) per share was $0.00 and $(0.01) for the years ended December 31, 2021 and 2020, respectively.
−Removed: Diluted earnings per share was $0.00 and $(0.01) for the years ended December 31, 2021 and 2020, respectively.
+Added: Net Income for the Period
+Added: As a result of the foregoing, net income for the year ended December 31, 2022 was $444,470 compared to net income of $212,372 for the year ended December 31, 2021.
+Added: Basic and diluted earnings per share was $0.00 for the years ended December 31, 2022 and 2021, respectively.
Liquidity and Capital Resources
−Removed: Our cash totaled $258,705 at December 31, 2021, as compared with $417,910 at December 31, 2020, a decrease of $159,205.
+Added: Our cash totaled $477,987 at December 31, 2022, as compared with $258,705 at December 31, 2021, an increase of $219,282.
Net cash of $3,141,500 was provided by operations for the year ended December 31, 2022, primarily due to the net income during the period adjusted for non-cash charges, an increase in accounts payable, and a decrease in prepaid expenses.
4 unchanged sentences
As of December 31, 2022 our working capital deficit is $2,204,801 however current liabilities include $1,166,848 in deferred revenue and the expected costs necessary to realize the deferred revenue are minimal.
−Removed: As discussed above in the “Business Environment and Trends” section, in the first quarter of 2022 we signed statements of work with two large multinational financial institutions.
−Removed: Pursuant to those contracts, to date we have received upfront development payments totaling $400,000 in 2022.
Based on the factors discussed above, we believe that our cash on hand and cash generated from operations will be sufficient to fund our current operations for at least the next 12 months.
26 unchanged sentences
Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
−Removed: Management assessed the effectiveness of the Company’s internal control over financial reporting as of December 31, 2021.
−Removed: In making this assessment, management used the criteria set forth in Internal Control-Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”).
−Removed: Based on our assessment, we believe that, as of December 31, 2021, the Company’s internal control over financial reporting was effective based on those criteria.
+Added: Our management, with the participation and supervision of our Chairman of the Board and Chairman of the Audit Committee, Chief Executive Officer and Chief Financial Officer, have evaluated our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) to the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of December 31, 2022, and concluded that our disclosure controls and procedures were not effective due to material weaknesses in internal control over financial reporting.
+Added: Management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives, and management necessarily applies its judgment in evaluating the cost-benefit relationship of possible controls and procedures.
+Added: Based on that evaluation, our management identified the following material weaknesses in our internal control over financial reporting, as described below.
+Added: Notwithstanding the material weaknesses described below our management has concluded that our consolidated financial statements for the periods covered by and included in this Quarterly Report are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) and fairly present, in all material respects, our financial position, results of operations and cash flows for each of the periods presented herein.
+Added: The following material weaknesses were identified during the preparation and review of the current period financial statements:
+Added: There is a lack of segregation of duties in financial reporting.
+Added: A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the company’s annual or interim financial statements will not be prevented or detected on a timely basis.
This annual report does not include an attestation report of our registered public accounting firm regarding internal control over financial reporting.
78 unchanged sentences
Shworan is President and Chief Executive Officer of QuoteMedia, Ltd., a wholly owned subsidiary of QuoteMedia, Inc.
−Removed: Shworan was paid a base salary of $350,000 and was awarded a bonus of $50,000 which was accrued as of December 31, 2020 and paid in 2021.
+Added: Shworan was paid a base salary of $416,667 and was awarded a bonus of $133,333 which was accrued as of December 31, 2022, and remains unpaid as of March 21, 2023.
Outstanding Equity Awards at Fiscal Year End
3 unchanged sentences
Option/Warrant Exercise Date
−Removed: Number of Securities Underlying Unexercised Preferred Stock Warrants
+Added: Number of Securities Underlying
+Added: Unexercised Preferred Stock Warrants
Unexercisable
−Removed: Option/Warrant Exercise Price ($)
−Removed: Option/Warrant Exercise Date
+Added: Option/Warrant
+Added: Exercise Price ($)
+Added: Option/Warrant
+Added: Exercise Date
Employment Agreements
19 unchanged sentences
Options Awards represent the fair value of option awards granted in 2022, computed in accordance with FASB ASC 718, Stock Compensation .
−Removed: Fees Earned or
−Removed: Paid in Cash ($)
+Added: Fees Earned or Paid in Cash ($)
Option Awards ($)
34 unchanged sentences
Represents 493,976 shares of common stock and vested options and warrants to acquire 300,000 shares of common stock.
−Removed: Represents 6,478,027 shares of our common stock owned by Sue Guelpa.
Equity Compensation Plan Information
The following table sets forth information with respect to our common stock that may be issued upon the exercise of outstanding options, warrants, and rights to purchase shares of our common stock as of December 31, 2022.
−Removed: Number of Securities to be Issued Upon Exercise of Outstanding Options, Warrants, and Rights
−Removed: Weighted Average Exercise Price of Outstanding Options, Warrants, and Rights
−Removed: Number of Securities Remaining Available for Future Issuance Under Equity Compensation Plans (Excluding Securities Reflected in Column (a))
+Added: Number of Securities to
+Added: be Issued Upon Exercise
+Added: of Outstanding Options, Warrants, and Rights
+Added: Weighted Average
+Added: Exercise Price of Outstanding Options, Warrants, and Rights
+Added: Number of Securities Remaining Available for Future Issuance Under Equity Compensation
+Added: Plans (Excluding
+Added: Securities Reflected in Column (a))
Plan Category
68 unchanged sentences
Shworan is a control person of 410734 B.C.
−Removed: At December 31, 2021, there were no amounts due to 410734 B.C.
+Added: At December 31, 2022, there was $13,343 due to 410734 B.C.
The Company entered into a marketing agreement with Bravenet Web Services, Inc.
3 unchanged sentences
Shworan is a control person of Bravenet.
+Added: At December 31, 2022, there were $70,100 in unreimbursed expenses owed to Keith Randall, CEO of Quotemedia, Inc.
As a matter of policy all significant related party transactions are subject to review and approval by the Company’s Board of Directors.
3 unchanged sentences
PRINCIPAL ACCOUNTANT FEES AND SERVICES.
−Removed: Aggregate fees billed to our company for the fiscal years ended December 31, 2021 and 2020 by Moss Adams LLP, our principal accountants, are as follows:
+Added: On September 27, 2022, Quotemedia, Inc.
+Added: (the “Company”) received notification from its independent registered public accounting firm, Moss Adams LLP (“Moss Adams”), that Moss Adams was resigning as the Company’s independent registered public accounting firm upon completion of the review of the Company’s unaudited financial statements for the quarter ended September 30, 2022.
+Added: On January 17, 2023, the Audit Committee of our Board of Directors engaged MNP, LLP as our new independent registered public accounting firm.
+Added: Aggregate fees billed to our company for the fiscal years ended December 31, 2022 and 2021 by MNP, LLP, our principal accountants, are as follows:
Audit-Related Fees
All Other Fees
+Added: Aggregate fees billed to our company for the fiscal years ended December 31, 2022 and 2021 by Moss Adams LLP, our former principal accountants, are as follows:
+Added: Audit-Related Fees
+Added: All Other Fees
Audit Committee Pre-Approval Policies
5 unchanged sentences
The Audit Committee will not delegate the pre-approval of services to be performed by the independent auditor to management.
−Removed: All services provided by Moss Adams LLP described above under the captions “Audit Fees” were approved by our Audit Committee.
+Added: All services provided by MNP, LLP and Moss Adams LLP described above under the captions “Audit Fees” were approved by our Audit Committee.
EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.
−Removed: The following documents are filed as a part of the report:
+Added: (a) The following documents are filed as a part of the report:
(1) Financial Statements
10 unchanged sentences
Consent of Moss Adams LLP, Independent Registered Public Accounting Firm
+Added: Consent of MNP, LLP, Independent Registered Public Accounting Firm
Certification of Chief Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a), promulgated under the Securities Exchange Act of 1934, as amended.
8 unchanged sentences
Pursuant to the requirements of Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
−Removed: March 30, 2022 QUOTEMEDIA, INC.
+Added: March 31, 2023
+Added: QUOTEMEDIA, INC.
Chief Executive Officer and Chief Financial Officer
4 unchanged sentences
March 31, 2023
−Removed: Chief Executive Officer and Chief Financial Officer and
+Added: Chief Executive Officer and Chief Financial Officer and Director (Principal Executive and Financial and Accounting Officer)
March 31, 2023
−Removed: Director (Principal Executive and Financial and Accounting Officer)
QuoteMedia, Inc.
1 unchanged sentence
Report of Independent Registered Public Accounting Firm ( Moss Adams LLP , Phoenix, AZ , PCAOB ID:
+Added: Report of Independent Registered Public Accounting Firm - MNP, LLP PCAOB ID:
Consolidated Balance Sheets
4 unchanged sentences
Report of Independent Registered Public Accounting Firm
−Removed: To the Stockholders and the Board of Directors
+Added: To the Shareholders and the Board of Directors of
Quotemedia, Inc.
Opinion on the Financial Statements
+Added: We have audited the accompanying consolidated balance sheet of Quotemedia, Inc.
+Added: (the “Company”) as of December 31, 2021, the related consolidated statements of operations, changes in series A redeemable convertible preferred stock and stockholders’ deficit, and cash flows for the year then ended, and the related notes (collectively, referred to as the “consolidated financial statements”).
+Added: In our opinion, the consolidated financial statements present fairly, in all material respects, the consolidated financial position of the Company as of December 31, 2021, and the consolidated results of its operations and its cash flows for the year then ended, in conformity with accounting principles generally accepted in the United States of America.
+Added: Basis for Opinion
+Added: These consolidated financial statements are the responsibility of the Company’s management.
+Added: Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audits.
+Added: We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S.
+Added: federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
+Added: We conducted our audit in accordance with the standards of the PCAOB.
+Added: Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether 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 reporting.
+Added: As part of our audit we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.
+Added: Accordingly, we express no such opinion.
+Added: Our audit included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures to respond to those risks.
+Added: Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements.
+Added: Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
+Added: We believe that our audit provides a reasonable basis for our opinion.
+Added: /s/ Moss Adams LLP
+Added: Phoenix, Arizona
+Added: March 30, 2022, except for Note 2, as to which the date is March 31, 2023.
+Added: We have served as the Company’s auditor from 2017 to 2022.
+Added: REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
+Added: To the Board of Directors and Stockholders of QuoteMedia Inc.
+Added: Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheets of QuoteMedia Inc.
−Removed: (the “Company”) as of December 31, 2021 and 2020, the related consolidated statements of operations, changes in series A redeemable convertible preferred stock and stockholders’ deficit, and cash flows for the years then ended, and the related notes (collectively, referred to as the “consolidated financial statements”).
−Removed: In our opinion, the consolidated financial statements present fairly, in all material respects, the consolidated financial position of the Company as of December 31, 2021 and 2020, and the consolidated results of its operations and its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.
+Added: (the “Company”) as of December 31, 2022, and the related consolidated statements of operations, changes in series A redeemable convertible preferred stock and stockholders’ equity, and cash flows for the year ended December 31, 2022, and the related notes to the consolidated financial statements.
+Added: In our opinion, the consolidated financial statements present fairly, in all material respects, the consolidated financial position of the Company as of December 31, 2022, and the results of its consolidated operations and its consolidated cash flows for the year ended December 31, 2022, in conformity with accounting principles generally accepted in the United States of America.
+Added: The consolidated financial statements for the year ended December 31, 2021 were audited by other auditors whose report dated March 31, 2023 expressed an unqualified opinion on those consolidated financial statements.
Basis for Opinion
8 unchanged sentences
Accordingly, we express no such opinion.
−Removed: Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures to respond to those risks.
+Added: Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks.
Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the [consolidated] financial statements.
2 unchanged sentences
Critical Audit Matters
−Removed: The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee and that (i) relates to accounts or disclosures that are material to the consolidated financial statements and (ii) involved our especially challenging, subjective, or complex judgments.
−Removed: The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
+Added: The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that were communicated or required to be communicated to the audit committee and that:
+Added: (1) relate to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments.
+Added: The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
Capitalized Software Development Costs
−Removed: As described in Note 6 to the consolidated financial statements, the Company capitalizes certain development costs that relate to internal-use software incurred during the application development stage.
−Removed: These costs may be related to new products as well as existing products when those costs will result in significant additional functionality.
−Removed: The Company’s capitalized internal-use software asset, net of accumulated amortization, was $3.0 million as of December 31, 2021.
−Removed: The Company capitalized $2.2 million of internal-use software development costs during the year ended December 31, 2021.
−Removed: The principal consideration for our determination that capitalized internal-use software development costs is a critical audit matter is the degree of subjectivity involved in management’s assessment of which projects met the capitalization criteria, stage of development, and nature of costs that qualify for capitalization.
−Removed: This in turn led to a high degree of auditor subjectivity and effort in performing procedures and evaluating evidence relating to management’s process of identifying projects and the stage of development and related development activities within those projects that qualify for capitalization in accordance with the applicable accounting standards.
−Removed: The primary procedures we performed to address this critical audit matter included:
−Removed: Obtaining an understanding of the Company’s process to identify development projects and development costs qualifying for capitalization,
−Removed: Evaluating management’s listing of active development projects by review of project reports and discussions with development personnel to assess the reasonableness as to whether the activities were demonstrative of the capitalization criteria in accordance with the applicable accounting guidance,
−Removed: Obtaining a schedule compiled by management to compute the capitalized costs by project and performing testing over the completeness and mathematical accuracy of the hours and payroll rates included within the schedule,
−Removed: Testing a sample of the Company’s capitalized costs by validating the nature of the activities performed and time devoted to capitalizable activities through discussion with individual software developers and project managers, and
−Removed: Agreeing the calculated amounts for capitalization to underlying payroll data to evaluate the reasonableness of hourly rates used for cost capitalization.
−Removed: /s/ Moss Adams LLP
−Removed: Phoenix, Arizona
−Removed: March 30, 2022
+Added: As described in Note 1(f) and 6 to the consolidated financial statements, the Company capitalizes certain costs relating to the development of internal software.
+Added: These costs may be related to new products as well as existing products when the costs will result in significant additional functionality.
+Added: Management applied significant judgment in assessing whether the assets met the required criteria for initial capitalization, including the assessment of expected future benefits from the projects to be capitalized, technical feasibility and commercial viability.
+Added: The value of development costs capitalized during the year ended December 31, 2022 was $2.7 million.
+Added: The principal considerations for our determination that capitalized development costs is a critical audit matter was the significant judgement required by management in assessing whether the assets met the required criteria for initial capitalization, stage of development, and nature of costs that qualify for capitalization.
+Added: This resulted in a high degree of auditor judgment, subjectivity, and effort in performing procedures and evaluating the audit evidence relating to managements process of identifying projects and the stage of development and related development activities within those projects that qualify for capitalization, in accordance with the applicable accounting standards.
+Added: We responded to this matter by performing procedures over capitalized software development costs.
+Added: Our audit work in relation to this included, but was not restricted to, the following:
+Added: Obtained an understanding of the Company’s process to identify development projects and development costs qualifying for capitalization;
+Added: Evaluated management’s listing of active development projects by review of project reports and discussions with development personnel to assess the reasonableness as to whether the activities were demonstrative of the capitalization criteria in accordance with the applicable accounting standard;
+Added: Obtained a schedule compiled by management to compute the capitalized costs by project and performed testing over the completeness and mathematical accuracy of the hours and payroll rates included within the schedule;
+Added: Tested a sample of the Company’s capitalized costs by validating the nature of the activities performed and time devoted to capitalizable activities through discussion with individual software developers and project managers;
+Added: Agreed the calculated amounts for capitalization to underlying payroll data to evaluate the reasonableness of hourly rates used for cost capitalization.
+Added: Chartered Professional Accountants
+Added: Licensed Public Accountants
We have served as the Company’s auditor since 2023
+Added: Mississauga, Canada
+Added: March 31, 2023
QUOTEMEDIA, INC.
13 unchanged sentences
15,002 16,005
−Removed: Property and equipment, net
+Added: Property and equipment, net (see note 6)
4,208,250 3,417,977
+Added: Goodwill (see note 6)
110,000 110,000
−Removed: Intangible assets
+Added: Intangible assets (see note 7)
73,572 64,856
−Removed: Operating lease right-of-use assets
+Added: Operating lease right-of-use assets (see note 5)
506,219 829,960
4 unchanged sentences
$ 2,512,837 $ 2,434,389
−Removed: Deferred revenue
+Added: Deferred revenue (see note 3)
1,166,848 622,497
−Removed: Current portion of operating lease liabilities
+Added: Current portion of operating lease liabilities (see note 5)
174,166 180,544
−Removed: Current portion of finance lease liabilities
+Added: Current portion of finance lease liabilities (see note 5)
Total current liabilities
3,853,851 3,239,524
−Removed: Paycheck Protection Program loan (Note 12)
−Removed: Long-term portion of operating lease liabilities
+Added: Long-term portion of operating lease liabilities (see note 5)
323,685 532,782
−Removed: Long-term portion of finance lease liabilities
+Added: Preferred stock warrant liability (see note 9)
+Added: 629,375 513,750
Mezzanine equity:
Preferred stock, 10,000,000 shares authorized:
−Removed: Series A Redeemable Convertible Preferred stock, $ 0.001 par value, 550,000 shares designated;
+Added: Series A Redeemable Convertible Preferred stock, $ 0.001 par value,
+Added: 550,000 shares designated;
shares issued and outstanding:
−Removed: 123,685 at December 31, 2021 and December 31, 2020
+Added: 123,685 at December 31, 2022 and December 31, 2021 (see note 9)
2,983,857 2,983,857
15 unchanged sentences
For each of the years ended December 31,
+Added: REVENUE (see note 3)
COST OF REVENUE
3 unchanged sentences
Software development
−Removed: OPERATING LOSS
+Added: OPERATING INCOME (LOSS)
OTHER INCOME (EXPENSES), NET
−Removed: Foreign exchange gain (loss)
+Added: Foreign exchange (loss) gain
Interest expense
−Removed: INCOME (LOSS) BEFORE INCOME TAXES
−Removed: Income tax expense
−Removed: NET INCOME (LOSS)
−Removed: $ ( 646,324 )
−Removed: EARNINGS (LOSS) PER SHARE
−Removed: Basic earnings (loss) per share
−Removed: Diluted earnings (loss) per share
−Removed: WEIGHTED AVERAGE SHARES OUTSTANDING
+Added: INCOME BEFORE INCOME TAXES
+Added: Income tax expense (see note 8)
+Added: EARNINGS PER SHARE (see note 10)
+Added: Basic earnings per share
+Added: Diluted earnings per share
+Added: WEIGHTED AVERAGE SHARES OUTSTANDING (see note 10)
The accompanying notes are an integral part of these consolidated financial statements.
2 unchanged sentences
For the years ended December 31, 2022 and 2021
−Removed: Series A Redeemable
−Removed: Convertible Preferred Stock
−Removed: Total Stockholders’
−Removed: Balance, January 1, 2020
+Added: Preferred Stock
+Added: Additional Paid- Accumulated Total Stockholders ’
+Added: Number of Shares
+Added: Numberof Shares
+Added: Equity (Deficit)
+Added: Balance, December 31, 2020 (restated)
123,685 $ 2,983,857 90,477,798 $ 90,479 $ 18,855,883 $ ( 20,879,268 )
1 unchanged sentence
Stock-based compensation
−Removed: Balance, December 31, 2020
- - - - 31,876 - 31,876
- - - - - 212,372 212,372
+Added: Balance, December 31, 2021 (restated)
+Added: 123,685 $ 2,983,857 90,477,798 $ 90,479 $ 18,887,759 $ ( 20,666,896 )
+Added: $ ( 1,688,658 )
Stock-based compensation
+Added: - - - - 15,513 - 15,513
+Added: - - - - - 444,470 444,470
Balance, December 31, 2022
6 unchanged sentences
OPERATING ACTIVITIES:
−Removed: Net income (loss)
−Removed: $ ( 646,324 )
−Removed: Adjustments to reconcile net income (loss) to net cash provided by operating activities:
+Added: Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization
−Removed: Stock-based compensation expense
+Added: Stock-based compensation expense – common stock warrants
+Added: Stock-based compensation expense – preferred stock warrants
Gain on forgiveness of PPP loan (Note 12)
16 unchanged sentences
FINANCING ACTIVITIES:
−Removed: Proceeds from Paycheck Protection Program loan
Repayment of finance lease obligations
−Removed: Net cash provided by (used in) financing activities
−Removed: Net decrease in cash and cash equivalents
−Removed: Cash and cash equivalents, beginning of period
−Removed: Cash and cash equivalents, end of period
+Added: Net cash provided used in financing activities
+Added: Net increase (decrease) in cash and cash equivalents
+Added: Cash and cash equivalents, beginning of year
+Added: Cash and cash equivalents, end of year
See supplementary information (Note 14)
4 unchanged sentences
a) Nature of operations
−Removed: We are a software developer and distributor of financial market data and related services to a global marketplace.
−Removed: We specialize in the collection, aggregation, and delivery of both delayed and real-time financial data content via the Internet.
−Removed: We develop software components that deliver dynamic content to banks, brokerage firms, financial institutions, mutual fund companies, online information and financial portals, media outlets, public companies, and corporate intranets.
+Added: Quotemedia, Inc.
+Added: (the “Company”) is a software developer and distributor of financial market data and related services to a global marketplace.
+Added: The Company specializes in the collection, aggregation, and delivery of both delayed and real-time financial data content via the Internet.
+Added: The Company develops software components that deliver dynamic content to banks, brokerage firms, financial institutions, mutual fund companies, online information and financial portals, media outlets, public companies, and corporate intranets.
b) Basis of consolidation
−Removed: The consolidated financial statements include the operations of QuoteMedia, Ltd., a wholly owned Canadian subsidiary of QuoteMedia, Inc.
+Added: The consolidated financial statements include the operations of QuoteMedia, Ltd., a wholly owned Canadian subsidiary of the Company.
All intercompany transactions and balances have been eliminated.
c) Foreign currency translation and transactions
−Removed: dollar is the functional currency of all our company’s operations.
+Added: dollar is the functional currency of all the Company’s operations.
Foreign currency asset and liability amounts are remeasured into U.S.
5 unchanged sentences
Cash equivalents include money market investments that have an original maturity of three months or less and are redeemable on demand.
−Removed: We maintain our accounts primarily at one financial institution.
−Removed: At times throughout the year, our cash and cash equivalents balances may exceed amounts insured by the Federal Deposit Insurance Corporation.
+Added: The Company maintains its accounts primarily at one financial institution.
+Added: At times throughout the year, the Company’s cash and cash equivalents balances may exceed amounts insured by the Federal Deposit Insurance Corporation.
e) Allowance for doubtful accounts
−Removed: We maintain an allowance for doubtful accounts for estimated losses resulting from the inability of the Company’s customers to make required payments.
+Added: The Company maintains an allowance for doubtful accounts for estimated losses resulting from the inability of the Company’s customers to make required payments.
The Company determines the allowance by reviewing the age of the receivables and assessing the anticipated ability of customers to pay.
No collateral is required for any of the receivables and the Company does not usually apply financing charges to outstanding accounts receivable balances.
−Removed: If the financial condition of our customers were to deteriorate, adversely affecting their ability to make payments, additional allowances would be required.
−Removed: The allowance for doubtful accounts and related bad debt expense decreased in the year ended December 31, 2021 due to de-escalation of risk related to COVID as some customers altered their payment pattern during the pandemic and are recovering.
+Added: If the financial condition of the Company’s customers were to deteriorate, adversely affecting their ability to make payments, additional allowances would be required.
The allowance for doubtful accounts was $ 200,000 and $ 150,000 at December 31, 2022 and 2021, respectively.
1 unchanged sentence
f) Property and equipment
−Removed: Fixed assets are recorded at cost less accumulated depreciation.
+Added: Property and equipment are recorded at cost less accumulated depreciation.
Furniture and equipment are depreciated using the straight-line method over their estimated useful lives of five years.
2 unchanged sentences
There were no fixed assets retired during the years ended December 31, 2022 and 2021.
−Removed: Capitalized software development include costs incurred in connection with the internal development of software.
+Added: Capitalized software development includes costs incurred in connection with the internal development of software.
These costs relate to software used by subscribers to access, manage and analyze information in the Company’s databases.
−Removed: The majority of the capitalized costs relate to a portion of the salaries and other related costs for our software engineers.
+Added: The majority of the capitalized costs relate to a portion of the salaries and other related costs for the Company’s software engineers.
Capitalized costs associated with internally developed software are amortized over three years which is their estimated economic life.
11 unchanged sentences
Income taxes are provided in accordance with Financial Accounting Standards Board (“FASB”) ASC 740, Income Taxes .
−Removed: A deferred tax asset or liability is recorded for all temporary differences between income for financial statement purposes and income for tax purposes as well as operating loss carryforwards.
+Added: A deferred tax asset or liability is recorded for all temporary differences between income for financial statement purposes and income for tax purposes as well as operating loss carry-forward.
Deferred tax expenses or recovery result from the net change during the year of deferred tax assets and liabilities.
7 unchanged sentences
Such estimates include (i) fair values used to test goodwill and capitalized development costs for impairment;
−Removed: (ii) the amount of allowance for doubtful accounts, (iii) the capitalization of software development costs, (iv) income taxes, and (v) stock-based compensation.
+Added: (ii) the amount of allowance for doubtful accounts, (iii) the capitalization of software development costs, (iv) income taxes, (v) the incremental borrowing rate for operating leases, (vi) the useful life of property and equipment, and (vii) stock-based compensation.
Actual results and outcomes may differ from management’s estimates and assumptions.
j) Software development expenses
−Removed: Software development expenses consist primarily of costs associated with the design, programming, and testing of our software applications during the preliminary project stage.
−Removed: Software development expenses also include costs incurred to maintain our software applications.
+Added: Software development expenses consist primarily of costs incurred to maintain the Company’s software applications.
The Company expensed $ 2,096,404 and $ 1,712,558 in software development costs during the years ended December 31, 2022 and 2021, respectively (see Note 6).
The Company generates substantially all of its revenue from subscriptions for access to its software products and related support.
−Removed: We license financial market data information on a monthly, quarterly, or annual basis.
−Removed: Our products and services are divided into two main categories:
−Removed: Interactive Content and Data Applications and Portfolio Management and Real-Time Quote Systems.
−Removed: Subscriptions are sold for a fixed fee and revenue is recognized ratably over the term of the subscription.
−Removed: The Company does not provide the customer with the right to take possession of its software products at any time.
+Added: The Company licenses financial market data information on a monthly, quarterly, or annual basis.
+Added: The Company’s products and services are divided into two main categories:
+Added: Interactive Content and Data Applications
+Added: Proprietary financial software applications and streaming market data feeds
+Added: Subscriptions are typically sold for a fixed fee and revenue is recognized ratably over the term of the subscription.
+Added: Portfolio Management and Real-Time Quote Systems
+Added: Corporate Quotestream (Business-to-Business)
+Added: Web-delivered, embedded applications providing real-time, streaming market quotes and research information targeted to both professionals and non-professional users.
+Added: Revenue is typically earned based on customer usage.
+Added: Individual Quotestream (Business-to-Consumer)
+Added: Web-delivered, embedded applications providing real-time, streaming market quotes and research information targeted to non-professional users.
+Added: Subscriptions are typically sold for a fixed fee and revenue is recognized ratably over the term of the subscription.
+Added: The Company does not provide its customers with the right to take possession of its software products at any time.
The Company determines revenue recognition through the following steps:
5 unchanged sentences
The Company executes a signed contract with the customer that specifies services to be provided, the payment amounts and terms, and the period of service, among other terms.
+Added: QUOTEMEDIA, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Contract Balances
Timing of revenue recognition may differ from the timing of invoicing to customers.
−Removed: We record a receivable when revenue is recognized prior to invoicing, or deferred revenue when revenue is recognized subsequent to invoicing.
−Removed: Upfront set-up or development fees are deferred and recognized over the term of the contract, as set-up and development fees are not distinct from the market data service contracts to which they relate.
+Added: The Company records a receivable when revenue is recognized prior to invoicing, or deferred revenue when revenue is recognized subsequent to invoicing.
+Added: Upfront set-up or development fees are deferred and recognized over the service term of the contract, as set-up and development fees are not distinct from the market data service contracts to which they relate.
The Company considers the following factors when determining if collection of a fee is reasonably assured:
3 unchanged sentences
Cost of revenue primarily consists of customer support personnel-related compensation expenses, including salaries, bonuses, benefits, payroll taxes, and stock-based compensation expense, as well as expenses related to third-party hosting costs, software license fees, amortization of capitalized software development costs, amortization of acquired technology intangible assets, and allocated overhead.
−Removed: QUOTEMEDIA, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
l) Financial instruments
−Removed: Financial instruments consist principally of cash, accounts receivable, accounts payable and notes payable.
−Removed: We believe that the fair value of financial instruments approximates the recorded book value of those instruments due to the short-term nature of the instruments, or stated interest rates that approximate market interest rates.
+Added: Financial instruments consist principally of cash and cash equivalents, accounts receivable, accounts payable and notes payable.
+Added: The Company believes that the fair value of financial instruments approximates the recorded book value of those instruments due to the short-term nature of the instruments or stated interest rates that approximate market interest rates.
m) Stock-Based Compensation
Stock-based compensation awards are measured at their fair value on the date of grant with the expense recognized, net of estimated forfeitures, over the related service or performance period on a straight-line basis .
−Removed: We used the Black-Scholes valuation model to calculate the fair value of common stock options and warrants.
+Added: The Company used the Black-Scholes valuation model to calculate the fair value of common stock options and warrants.
n) Recent Accounting Pronouncements
Recently Adopted
−Removed: In December 2019, the FASB issued ASU 2019-12, Income Taxes (Topic 740):
−Removed: Simplifying the Accounting for Income Taxes, which is intended to simplify various aspects related to accounting for income taxes.
−Removed: The standard removes certain exceptions to the general principles in Topic 740 and also clarifies and amends existing guidance to improve consistent application.
−Removed: The new standard will be effective for interim and annual periods beginning after December 15, 2020, with early adoption permitted.
−Removed: We adopted this Topic 740 on January 1, 2021.
−Removed: The adoption of the new tax standard did not have a material effect on our consolidated financial statements.
+Added: There are no new recently adopted accounting pronouncements for the year ended December 31, 2022.
Not Yet Adopted
−Removed: In June 2016, the FASB issued ASU 2016-13, Financial Instruments-Credit Losses (Topic 326) , which changes the impairment model for most financial assets, including accounts receivable, and replaces the existing incurred loss impairment model with an expected loss methodology, which will result in more timely recognition of credit losses.
+Added: In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-13, Financial Instruments-Credit Losses (Topic 326) , which changes the impairment model for most financial assets, including accounts receivable, and replaces the existing incurred loss impairment model with an expected loss methodology, which will result in more timely recognition of credit losses.
The guidance is effective for the Company for interim and annual periods beginning after December 15, 2022.
Early adoption is permitted.
−Removed: The Company is currently assessing the timing and impact of adopting ASU 2016-13 on the Company’s consolidated financial statements.
+Added: The Company does not expect that the adoption of ASU 2016-13 will have a significant impact on the Company’s consolidated financial statements.
In August 2020, the FASB issued ASU 2020-06, Debt-Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging-Contracts in Entity’s Own Equity (Subtopic 815-40) :
Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity (“ASU 2020-06”).
−Removed: ASU 2020-06 simplifies the complexity associated with applying U.S.
−Removed: GAAP for certain financial instruments with characteristics of liabilities and equity.
+Added: ASU 2020-06 simplifies the complexity associated with applying Generally Accepted Accounting Principles in the United States of America (“US GAAP”) for certain financial instruments with characteristics of liabilities and equity.
More specifically, the amendments focus on the guidance for convertible instruments and derivative scope exception for contracts in an entity’s own equity.
The new standard is effective for the Company for fiscal years beginning after December 15, 2023.
−Removed: The Company is currently assessing the timing and impact of adopting ASU 2020-06 on the Company’s consolidated financial statements.
+Added: The Company does not expect that the adoption of ASU 2020-06 will have a significant impact on the Company’s consolidated financial statements.
Other accounting standards that have been issued by the FASB or other standards-setting bodies that do not require adoption until a future date are not expected to have a material impact on the Company’s consolidated financial statements upon adoption.
−Removed: The Company had net income of $ 212,372 for the year ended December 31, 2021 and net cash of $ 2,158,387 was provided by operating activities, and although we have a working capital deficit of $ 2,097,067 as of December 31, 2021, current liabilities include $ 622,497 in deferred revenue and the expected costs necessary to realize the deferred revenue in 2021 are minimal.
−Removed: Implementation of our business plan may require additional financing.
−Removed: Additional financings may come from future equity or debt offerings that could result in dilution to our stockholders.
−Removed: Based on the factors discussed above, management believes that our cash on hand and cash generated from operations will be sufficient to fund operations for a period of one year after issuance of these consolidated financial statements.
+Added: PRIOR PERIOD ERROR
+Added: Subsequent to the filing of its Quarterly Report for the quarterly period ended March 31, 2022, the Company reassessed its classification of warrants to purchase shares of Series A Redeemable Convertible Preferred Stock (“Compensation Preferred Stock Warrants” – see Financial Statement Note 9 “ Redeemable Convertible Preferred Stock and Stockholders’ Deficit” ).
+Added: The Company concluded that its original classification of the Preferred Stock Warrants as equity was incorrect and that the Preferred Stock Warrants should have been classified as a liability in accordance with Accounting Standards Codification (“ASC”) 480, Distinguishing Liabilities From Equity .
+Added: The error resulted in the following revision for the comparative December 31, 2021 Balance Sheet:
QUOTEMEDIA, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
+Added: Additional Paid-in Capital was reduced by $ 750,000
+Added: Preferred Stock Warrant Liability was increased by $ 513,750
+Added: Accumulated Deficit was reduced by $ 236,250
+Added: In addition, Additional Paid-in Capital was reduced by $ 750,000 and Accumulated Deficit was reduced by $5 13,750 for the comparative stockholders’ equity balances as of December 31, 2020.
Disaggregated Revenue
The Company provides market data, financial web content solutions and cloud-based applications.
−Removed: Our revenue by type of service consists of the following for the years ended December 31,
+Added: The Company’s revenue by type of service consists of the following for the years ended December 31,
Portfolio Management Systems
4 unchanged sentences
Deferred Revenue
−Removed: Changes in deferred revenue for the period were as follows:
−Removed: Balance at December 31, 2020
+Added: Changes in deferred revenue were as follows for the years ending December 31,
+Added: Beginning balance
Revenue recognized in the current period from the amounts in the beginning balance
1 unchanged sentence
Effects of foreign currency translation
−Removed: Balance at December 31, 2021
+Added: Total deferred revenue
RELATED PARTIES
1 unchanged sentence
effective May 1, 2021 for approximately $ 6,500 per month.
−Removed: Shworan is a control person of 410734 B.C.
−Removed: At December 31, 2021, there were no amounts due to 410734 B.C.
+Added: Shworan, CEO of Quotemedia Ltd., is a control person of 410734 B.C.
+Added: At December 31, 2022, there was $ 13,343 due to 410734 B.C.
The Company entered into a marketing agreement with Bravenet Web Services, Inc.
3 unchanged sentences
Shworan is a control person of Bravenet.
+Added: At December 31, 2022, there were $ 70,100 in unreimbursed expenses owed to Keith Randall, CEO of Quotemedia, Inc.
As a matter of policy all significant related party transactions are subject to review and approval by the Company’s Board of Directors.
−Removed: We have operating leases for corporate offices and finance leases for certain equipment.
−Removed: Our leases have remaining lease terms of 1 year to 5 years.
−Removed: We determine if an arrangement is a lease at inception.
−Removed: Operating lease assets and liabilities are included in operating lease right-of-use assets and operating lease liabilities, respectively, on our consolidated balance sheets.
−Removed: Finance lease assets and liabilities are included in property and equipment and finance lease liabilities, respectively, on our consolidated balance sheets.
−Removed: The Company renewed its lease for office space in Parksville, Canada as of May 1, 2021 for an additional 5 years resulting in a right of use asset and an offsetting lease liability of $ 233,978 .
−Removed: The Company renewed its lease for office space in Vancouver, Canada as of August 1, 2020 for an additional 5 years resulting in a right of use asset and an offsetting lease liability of $ 507,753 .
−Removed: Operating lease right-of-use assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at commencement date.
−Removed: As most of our leases do not provide an implicit rate, we use our incremental borrowing rate based on the information available at commencement date in determining the present value of future payments.
−Removed: We elected the short-term lease exception and therefore only recognize right-of-use assets and lease liabilities for leases with a term greater than one year.
−Removed: When determining lease terms, we factor in options to extend or terminate leases when it is reasonably certain that we will exercise that option.
−Removed: We have lease agreements with lease and non-lease components, which are generally accounted for separately.
−Removed: For certain leases we account for the lease and non-lease components as a single lease component.
QUOTEMEDIA, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
+Added: The Company has operating leases for corporate offices.
+Added: The Company’s leases have remaining lease terms of 1 year to 4 years .
+Added: Management determines if an arrangement is a lease at inception.
+Added: Operating lease assets and liabilities are included in operating lease right-of-use assets and operating lease liabilities, respectively, on the Company’s consolidated balance sheets.
+Added: Finance lease assets and liabilities are included in property and equipment and finance lease liabilities, respectively, on the Company’s consolidated balance sheets.
+Added: The Company renewed its lease for office space in Parksville, Canada as of May 1, 2021 for an additional 5 years resulting in a right of use asset and an offsetting lease liability of $ 233,978 .
+Added: Operating lease right-of-use assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at commencement date.
+Added: As most of the Company’s leases do not provide an implicit rate, the Company uses its incremental borrowing rate based on the information available at commencement date in determining the present value of future payments.
+Added: The Company elected the short-term lease exception and therefore only recognize right-of-use assets and lease liabilities for leases with a term greater than one year.
+Added: When determining lease terms, the Company factors in options to extend or terminate leases when it is reasonably certain that the Company will exercise that option.
+Added: The Company has lease agreements with lease and non-lease components, which are generally accounted for separately.
+Added: For certain leases the Company accounts for the lease and non-lease components as a single lease component.
Supplemental balance sheet information related to leases at December 31, was as follows:
9 unchanged sentences
Current portion of finance lease liability
−Removed: Long-term portion of finance lease liability
Total finance lease liability
5 unchanged sentences
Finance leases
+Added: QUOTEMEDIA, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Maturities of lease liabilities were as follows:
9 unchanged sentences
Total finance lease cost
−Removed: QUOTEMEDIA, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Supplemental cash flow information related to leases was as follows:
24 unchanged sentences
For the years ended December 31, 2022 and 2021, the Company capitalized $ 2,739,590 and $ 2,201,222 of costs, respectively, related to upgrades and enhancements made to existing software applications.
−Removed: Software applications are used by our subscribers to access, manage and analyze information in our databases.
+Added: Software applications are used by the Company’s subscribers to access, manage and analyze information in the Company’s databases.
For the years ended December 31, 2022 and 2021, amortization expenses associated with the internally developed application software was $ 1,943,292 and $ 1,462,039 , respectively.
1 unchanged sentence
Depreciation expense for equipment and leaseholds for the years ended December 31, 2022 and 2021 was $ 170,245 and $ 171,149 , respectively.
+Added: QUOTEMEDIA, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
INTANGIBLE ASSETS AND GOODWILL
−Removed: At December 31:
Intangible assets:
−Removed: Software licenses
+Added: Software licenses & intellectual property
accumulated amortization
2 unchanged sentences
Amortization for amortized intangible assets is calculated on a straight-line basis over the assets’ estimated useful lives.
−Removed: The useful life of the purchase option is 5 years which is the term of the option.
The useful life of the software licenses and domain names is estimated to be 20 years.
+Added: The useful life of intellectual property is 5 years.
Amortization expense for amortized intangible assets was $ 7,596 and $ 7,057 for the years ended December 31, 2022 and 2021, respectively.
−Removed: QUOTEMEDIA, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The estimated amortization expense of definite-lived intangible assets is as follows:
1 unchanged sentence
Goodwill is reported as an indefinite life intangible asset.
−Removed: We evaluate goodwill for impairment on an annual basis in accordance with FASB ASC 350-20, Goodwill .
−Removed: Through December 31, 2021 we have not had any goodwill impairment.
−Removed: We account for income taxes according to the provisions of FASB ASC 740, Income Taxes, which prescribes an asset and liability approach for computing deferred income taxes.
+Added: The Company evaluates goodwill for impairment on an annual basis in accordance with FASB ASC 350-20, Goodwill .
+Added: Through December 31, 2022 the Company has not had any goodwill impairment.
+Added: The Company accounts for income taxes according to the provisions of FASB ASC 740, Income Taxes, which prescribes an asset and liability approach for computing deferred income taxes.
Reconciliations of income taxes computed at the statutory federal rate to income tax expense (benefit) for the years ended December 31, 2022 and 2021 are as follows:
+Added: Net income before income tax
Tax provision (benefit) at the statutory rate of 21%
−Removed: $ ( 136,209 )
State income taxes, net of federal income tax
−Removed: Stock-based compensation
+Added: Stock-based compensation and other non-deductible expenses
Change in federal NOL
−Removed: Change in valuation allowance
+Added: Adjustment in respect of prior periods
Change in other items
−Removed: State income tax expense (benefit)
−Removed: Canadian income tax expense (benefit)
−Removed: Income tax expense
−Removed: In 2021, the Company recorded Arizona income tax expense of $ 64 and Canadian income tax expense of $ 3,184 .
+Added: State income tax expense
+Added: Canadian income tax expense
+Added: Change in valuation
+Added: Income tax expense (recovery)
+Added: In 2022, the Company recorded a Canadian income tax expense of $ 3,056 .
The Company does not have any material Canadian deferred tax assets or deferred tax liabilities.
−Removed: As of December 31, 2021, we had net operating loss carryforwards for federal and state income tax reporting purposes amounting to approximately $ 12,250,000 and $ 2,408,000 which expire in varying amounts through the year 2040.
−Removed: The components of our deferred tax asset (liabilities) at December 31, 2021 and 2020 are as follows:
−Removed: Tax effect of net operating loss carryforward
+Added: QUOTEMEDIA, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
+Added: As of December 31, 2022, net operating loss carry-forward for federal and state income tax reporting purposes amounted to approximately $ 8,047,000 and $ 3,430,000 of which $6,968,000 of federal net operating loss carry-forwards will expire in varying amounts through the year 2037 .
+Added: The remaining federal net operating loss of approximately $ 1,079,000 are available for carry-forward indefinitely.
+Added: The components of the Company’s deferred tax asset (liabilities) at December 31, 2022 and 2021 are as follows:
+Added: Tax effect of net operating loss carry-forward – U.S.
+Added: Tax effect of net operating loss carry-forward – Canada
Property & equipment
+Added: Right-of-use asset
+Added: Capital lease obligation
Less valuation allowance
3 unchanged sentences
A valuation allowance has been recognized to offset the entire effect of the Company’s net deferred tax asset as the realization of this deferred tax benefit is uncertain.
−Removed: The valuation allowance increased $ 10,000 for the year ended December 31, 2021.
+Added: The valuation allowance decreased $ 326,900 for the year ended December 31, 2022.
This is primarily due to the increase of federal and state net operating losses.
2 unchanged sentences
Therefore, no reserves for uncertain income tax positions have been recorded.
−Removed: QUOTEMEDIA, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT
a) Redeemable convertible preferred shares
−Removed: We are authorized to issue up to 10,000,000 non-designated preferred shares at the Board of Directors’ discretion.
+Added: The Company is authorized to issue up to 10,000,000 non-designated preferred shares at the Board of Directors’ discretion.
A total of 550,000 shares of the Company’s Preferred Stock were designated as “Series A Redeemable Convertible Preferred Stock.” The Series A Redeemable Convertible Preferred Stock has no dividend or voting rights.
9 unchanged sentences
No shares of common stock were issued during the years ended December 31, 2022 and 2021.
+Added: QUOTEMEDIA, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
c) Stock Options and Warrants
1999 Stock Option Plan
−Removed: During March 1999, we adopted, and our stockholders approved, the 1999 Stock Option Plan to advance the interests of our company by encouraging and enabling key employees to acquire a financial interest in our company and link their interests and efforts to the long-term interests of our stockholders.
+Added: During March 1999, the Company adopted, and the Company’s stockholders approved, the 1999 Stock Option Plan to advance the interests of the Company by encouraging and enabling key employees to acquire a financial interest in the Company and link their interests and efforts to the long-term interests of the Company’s stockholders.
A total of 400,000 shares of common stock were initially reserved for issuance under the 1999 plan.
In September 1999, this number was increased to 2,500,000 .
−Removed: As of December 31, 2021, 1,144,817 shares of our common stock had been issued upon exercise of options granted under the 1999 plan, and there were outstanding options to acquire 1,355,183 shares of our common stock under the 1999 plan.
+Added: As of December 31, 2022, 1,144,817 shares of the Company’s common stock had been issued upon exercise of options granted under the 1999 plan, and there were outstanding options to acquire 1,355,183 shares of the Company’s common stock under the 1999 plan.
2003 Equity Incentive Compensation Plan
−Removed: Our Board of Directors has approved our 2003 Equity Incentive Compensation Plan, or the 2003 plan, approved by our stockholders at the annual meeting held on February 14, 2003.
−Removed: The purpose of the 2003 plan is to assist our company in attracting, motivating, retaining, and rewarding high-quality executives and other employees, directors, officers, and independent contractors by enabling such persons to acquire or increase a proprietary interest in our company in order to strengthen the mutuality of interests between such persons and our stockholders, and providing such persons with annual and long-term performance incentives to expend their maximum efforts in the creation of stockholder value.
+Added: The Company’s Board of Directors has approved the 2003 Equity Incentive Compensation Plan, or the 2003 plan, approved by the Company’s stockholders at the annual meeting held on February 14, 2003.
+Added: The purpose of the 2003 plan is to assist the Company in attracting, motivating, retaining, and rewarding high-quality executives and other employees, directors, officers, and independent contractors by enabling such persons to acquire or increase a proprietary interest in the Company in order to strengthen the mutuality of interests between such persons and the Company’s stockholders, and providing such persons with annual and long-term performance incentives to expend their maximum efforts in the creation of stockholder value.
FASB ASC 718, Stock Compensation , requires all share-based payments to employees, including grants of employee stock options, to be recognized as compensation expense over the service period (generally the vesting period) in the consolidated financial statements based on their fair values.
The impact of forfeitures that may occur prior to vesting is also estimated and considered in the amount recognized.
−Removed: QUOTEMEDIA, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
At December 31, 2022, there are 15,000,000 shares of common stock authorized for issuance pursuant to the 2003 plan.
5 unchanged sentences
Common Stock Options and Warrants
−Removed: The following table summarizes our common stock option and warrant activity for the years ended December 31, 2021 and 2020:
+Added: The following table summarizes the Company’s common stock option and warrant activity for the years ended December 31, 2022 and 2021:
Common Stock Options
−Removed: Average Grant Date Exercise Price
+Added: Weighted-Average Grant Date Exercise Price
Outstanding at January 1, 2021
−Removed: Forfeited during the period
−Removed: Outstanding at December 31, 2020
Granted during the period
2 unchanged sentences
Outstanding at December 31, 2021
−Removed: The following table summarizes our non-vested common stock option and warrant activity for the years ended December 31, 2021 and 2020:
+Added: Outstanding at December 31, 2022
+Added: The following table summarizes the Company’s non-vested common stock option and warrant activity for the years ended December 31, 2022 and 2021:
+Added: QUOTEMEDIA, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Common Stock Options
−Removed: Average Grant Date Exercise Price
+Added: Weighted-Average Grant Date Exercise Price
Non-vested at January 1, 2021
11 unchanged sentences
Exercisable at
−Removed: At December 31, 2021, there was $ 15,513 of unrecognized compensation cost related to non-vested options granted to purchase common stock which is expected to be recognized over a weighted-average period of 0.7 years.
+Added: $ 0.03 - 0.10
+Added: At December 31, 2022, there was no unrecognized compensation cost related to non-vested options granted to purchase common stock.
+Added: We calculate the fair value of stock options and warrants granted to purchase common stock under the provisions of FASB ASC 718 using the Black-Scholes valuation model with the following assumptions:
+Added: Expected dividend yield
+Added: Expected stock price volatility
+Added: Risk-free interest rate
+Added: Expected life of options (years)
+Added: Weighted average fair value of options and warrants granted
All stock options and warrants to purchase common stock have been granted with exercise prices equal to or greater than the market value of the underlying common shares on the date of grant.
−Removed: At December 31, 2021, the aggregate intrinsic value of options and warrants outstanding was $ 2,632,382 .
−Removed: The aggregate intrinsic value of options and warrants exercisable was $ 2,476,757 .
−Removed: The intrinsic value of stock options and warrants are calculated as the amount by which the market price of our common stock exceeds the exercise price of the option or warrant.
−Removed: QUOTEMEDIA, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
+Added: At December 31, 2022, the aggregate intrinsic value of options and warrants outstanding and exercisable was $ 3,921,022 .
+Added: The intrinsic value of stock options and warrants are calculated as the amount by which the market price of the Company’s common stock exceeds the exercise price of the option or warrant.
Preferred Stock Warrants
8 unchanged sentences
The probability of the liquidity event performance condition is not currently determinable or probable;
−Removed: therefore, no compensation expense has been recognized as of September 30, 2021.
+Added: therefore, no compensation expense has been recognized as of December 31, 2022.
The probability is re-evaluated each reporting period.
As of December 31, 2022, there was $ 9,173,832 in unrecognized stock-based compensation expense related to these Liquidity Preferred Stock Warrants.
−Removed: Since the Liquidity Preferred Stock Warrants only vest and become exercisable on the consummation of a Liquidity Event which is currently determined not to be probable, we are also unable to determine the weighted-average period over which the unrecognized compensation cost will be recognized.
+Added: Since the Liquidity Preferred Stock Warrants only vest and become exercisable on the consummation of a Liquidity Event which is currently determined not to be probable, the Company is also unable to determine the weighted-average period over which the unrecognized compensation cost will be recognized.
+Added: QUOTEMEDIA, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2022 and 2021, there were a total of 413,493 preferred stock warrants outstanding with a weighted average remaining contractual life of 25 years.
1 unchanged sentence
No preferred stock warrants were exercised for the years ended December 31, 2022 and 2021.
+Added: Fair Value Measurement of Compensation Preferred Stock Warrants
+Added: The Company adheres to ASC 820, which defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements.
+Added: ASC 820 applies to reported balances that are required or permitted to be measured at fair value under existing accounting pronouncements;
+Added: accordingly, the standard does not require any new fair value measurements of reported balances.
+Added: ASC 820 emphasizes that fair value is a market-based measurement, not an entity-specific measurement.
+Added: Therefore, a fair value measurement should be determined based on the assumptions that market participants would use in pricing the asset or liability.
+Added: As a basis for considering market participant assumptions in fair value measurements, ASC 820 establishes a fair value hierarchy that distinguishes between market participant assumptions based on market data obtained from sources independent of the reporting entity (observable inputs that are classified within Levels 1 and 2 of the hierarchy) and the reporting entity’s own assumptions about market participant assumptions (unobservable inputs classified within Level 3 of the hierarchy).
+Added: Level 1 inputs utilize quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company could access.
+Added: Level 2 inputs are inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly.
+Added: Level 2 inputs may include quoted prices for similar assets and liabilities in active markets, as well as inputs that are observable for the asset or liability (other than quoted prices), such as interest rates, foreign exchange rates, and yield curves that are observable at commonly quoted intervals.
+Added: Level 3 inputs are unobservable inputs for the asset or liability, which is typically based on an entity’s own assumptions, as there is little, if any, related market activity.
+Added: In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety.
+Added: The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability.
+Added: The estimated fair value of the Preferred Stock Warrant liability is determined using Level 3 inputs.
+Added: As of December 31, 2022 and 2021, the fair value of the Preferred Stock Warrant Liability was $629,375 and $513,750, respectively.
+Added: The Preferred Stock Warrants were valued using a bond plus option framework reflecting the cash flow of the Preferred Stock Warrants and used a probability weighted sum of the value in each potential year before expiration to estimate the fair value of the Preferred Stock Warrants.
+Added: Volatility was based on public peer companies, adjusted for size and leverage.
+Added: Risk-free rate was selected based on term matched Treasury securities.
+Added: Bond repayment depends on the Company’s timely access to the required cash and as such, is discounted at the Company’s assumed borrowing rate.
+Added: This model was run based on the Management’s expected term and probabilities of a liquidity event.
+Added: The key inputs for the framework were as follows as of December 31, 2022 and 2021:
+Added: Valuation Inputs
+Added: December 31, 2022
+Added: December 31, 2021
+Added: Expected Time to Expiration (years)
+Added: Stock Price on Valuation Date
+Added: Peer Volatility
+Added: Cash Flow Discount Rate
+Added: QUOTEMEDIA, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
+Added: The following table sets forth a summary of the changes in the fair value of the Level 3 Preferred Stock Warrant Liability for the years ended December 31, 2022 and December 31,2021:
+Added: Preferred Stock Warrant Liability
+Added: Fair value as of December 31, 2021
+Added: Change in fair value
+Added: Fair value as of December 31, 2022
+Added: The changes in fair value attributable to the Preferred Stock Warrants are recorded as an adjustment to stock compensation expense and reported in Sales and Marketing expense on the Statements of Operations.
EARNINGS PER SHARE
5 unchanged sentences
The calculations for basic and diluted net income per share for the year ended December 31, 2022 and 2021 are as follows:
−Removed: Net income (loss)
−Removed: $ ( 646,324 )
−Removed: Weighted average common shares used to calculate net income (loss) per share
−Removed: Warrants to purchase redeemable convertible preferred stock
−Removed: Redeemable convertible preferred stock
−Removed: Stock options and warrants to purchase common stock
−Removed: Weighted average common shares used to calculate diluted net income (loss) per share
−Removed: Net income (loss) per share – basic
−Removed: Net income (loss) per share – diluted
−Removed: The number of shares of potentially dilutive common stock related to options and warrants that were excluded from the calculation of dilutive shares since the inclusion of such shares would be anti-dilutive for the year ended December 31, 2021 and 2020 are shown below:
+Added: Weighted average common shares used to calculate net income per share
Warrants to purchase redeemable convertible preferred stock
1 unchanged sentence
Stock options and warrants to purchase common stock
−Removed: Total potential common shares excluded
−Removed: QUOTEMEDIA, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
+Added: Weighted average common shares used to calculate diluted net income per share
+Added: Net income per share – basic
+Added: Net income per share – diluted
SUPPLEMENTARY CASH FLOW INFORMATION
Cash paid for
−Removed: SBA grant (see Note 12)
The non-cash amounts related to right-of-use assets obtained in exchange for lease obligations are noted below for the years ended December 31,2022 and 2021:
1 unchanged sentence
There were no non-cash amounts related to the purchase of fixed assets under finance leases for the years ended December 31, 2022 and 2021.
+Added: Cash and cash equivalents consists entirely of cash at December 31, 2022.
+Added: QUOTEMEDIA, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
PAYCHECK PROTECTION PROGRAM
−Removed: On April 24, 2020, the Company received an $ 8,000 grant as part of the Economic Injury Disaster Loan program through the Small Business Administration (“SBA”).
−Removed: The SBA grant was recorded as other income on our consolidated statements of operations in 2020.
On May 4, 2020, the Company received a $ 133,257 loan under the Paycheck Protection Program (“PPP”).
2 unchanged sentences
The PPP loan was forgiven in its entirety on February 19, 2021.
−Removed: In accordance with ASC 470, Debt, the forgiveness of the loan was recognized as other income on our consolidated statements of operations.
+Added: In accordance with ASC 470, Debt, the forgiveness of the loan was recognized as other income on the Company’s consolidated statements of operations.
REVENUE CONCENTRATION
A significant portion of the Company’s revenue has historically been derived from customers outside of the United States, primarily in Canada.
−Removed: For the years ended December 31, 2021 and 2020, revenue from Canada accounted for approximately 28 % of total revenue.
+Added: For the years ended December 31, 2022 and 2021, revenue from Canada accounted for approximately 35 % and 28 %, respectively, of total revenue.
SUBSEQUENT EVENTS
1 unchanged sentence
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.