41 unchanged sentences
perform separate functions as follows:
−Removed: ● virtualized
−Removed: Item Master File repair, expansion and automation;
−Removed: for proposal automation;
−Removed: data analytics modeling;
−Removed: integration and warehousing.
+Added: virtualized Item Master File repair, expansion and automation;
+Added: CDM management;
+Added: contract management;
+Added: request for proposal automation;
+Added: rebate management;
+Added: big data analytics modeling;
+Added: data integration and warehousing.
SCWorx continues to provide
55 unchanged sentences
The accompanying consolidated
−Removed: financial statements have been prepared in accordance to U.S.
+Added: financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S.
GAAP”) and the rules and regulations of the U.S.
−Removed: Securities and Exchange Commission
−Removed: The accompanying consolidated financial statements include the accounts of SCWorx and its wholly-owned subsidiaries.
−Removed: All material intercompany balances and transactions have been eliminated in consolidation.
+Added: Securities and Exchange Commission (“SEC”).
+Added: The accompanying consolidated
+Added: financial statements include the accounts of SCWorx and its wholly-owned subsidiaries.
+Added: All material intercompany balances and transactions
+Added: have been eliminated in consolidation.
Principles of Consolidation
10 unchanged sentences
accounting for significant financial assets and liabilities and non-financial assets and liabilities that are recognized or disclosed
−Removed: at fair value in the consolidated financial statements on a recurring basis.
−Removed: Management defines fair value as the price that would be
−Removed: received from selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement
−Removed: When determining the fair value measurements for assets and liabilities, which are required to be recorded at fair value, management
−Removed: considers the principal or most advantageous market in which we would transact and the market-based risk measurements or assumptions that
−Removed: market participants would use in pricing the asset or liability, such as risks inherent in valuation techniques, transfer restrictions
−Removed: and credit risk.
−Removed: Fair value is estimated by applying the following hierarchy, which prioritizes the inputs used to measure fair value
−Removed: into three levels and bases the categorization within the hierarchy upon the lowest level of input that is available and significant to
−Removed: the fair value measurement:
+Added: at fair value in the consolidated financial statements.
+Added: Management defines fair value as the price that would be received from selling
+Added: an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.
+Added: When determining
+Added: the fair value measurements for assets and liabilities, which are required to be recorded at fair value, management considers the principal
+Added: or most advantageous market in which we would transact and the market-based risk measurements or assumptions that market participants
+Added: would use in pricing the asset or liability, such as risks inherent in valuation techniques, transfer restrictions and credit risk.
+Added: value is estimated by applying the following hierarchy, which prioritizes the inputs used to measure fair value into three levels and
+Added: bases the categorization within the hierarchy upon the lowest level of input that is available and significant to the fair value measurement:
Level 1 - Quoted prices in active markets for identical assets or liabilities.
−Removed: Level 2 - Observable inputs
−Removed: other than quoted prices in active markets for identical assets and liabilities, quoted prices for identical or similar assets or liabilities
−Removed: in inactive markets, or other inputs that are observable or can be corroborated by observable market data for substantially the full term
−Removed: of the assets or liabilities.
−Removed: Level 3 - Inputs that are generally unobservable and typically reflect management’s estimate of assumptions
−Removed: that market participants would use in pricing the asset or liability.
+Added: Level 2 - Observable inputs other than quoted prices in
+Added: active markets for identical assets and liabilities, quoted prices for identical or similar assets or liabilities in inactive markets,
+Added: or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or
+Added: Level 3 - Inputs that are generally unobservable and typically reflect management’s estimate of assumptions that market
+Added: participants would use in pricing the asset or liability.
Concentration of Credit and Other Risks
13 unchanged sentences
Accounts Receivable
−Removed: Allowance for Doubtful Accounts
−Removed: Our company continually monitors
−Removed: customer payments and maintains a reserve for estimated losses resulting from our customers’ inability to make required payments.
−Removed: In determining the reserve, we evaluate the collectability of our accounts receivable based upon a variety of factors.
−Removed: In cases where
−Removed: we become aware of circumstances that may impair a specific customer’s ability to meet its financial obligations, we record a specific
−Removed: allowance against amounts due.
−Removed: For all other customers, we recognize allowances for doubtful accounts based on our historical write-off
−Removed: experience in conjunction with the length of time the receivables are past due, customer creditworthiness, geographic risk and the current
−Removed: business environment.
−Removed: Actual future losses from uncollectible accounts may differ from our estimates.
−Removed: The Company recorded an allowance
−Removed: for doubtful accounts as of December 31, 2022 and 2021 of $0 and $421,736, respectively.
+Added: Allowance for Credit Losses
+Added: Accounts receivable are comprised
+Added: of amounts billed and currently due from customers.
+Added: Accounts receivable are amounts related to any unconditional right the Company has
+Added: for receiving consideration and are presented as accounts receivable in the consolidated balance sheets.
+Added: The Company maintains an allowance
+Added: for credit losses for estimated losses resulting from the inability of our customers to make required payments.
+Added: The Company employs an
+Added: expected credit loss model utilizing historical loss rates and historical trends in credit quality indicators (e.g., delinquency, risk
+Added: ratings), adjusted to reflect current economic conditions and knowledge or customer relationships.
+Added: Management considers the following factors when determining the collectability of specific customer accounts:
+Added: customer creditworthiness, past transaction history with the customer, current industry trends, changes in customer payment terms, and
+Added: specific customer situations.
+Added: The Company’s normal collection cycle ranges between thirty and 60 days.
+Added: Estimated uncollectible amounts
+Added: are charged to earnings and a credit to a valuation allowance.
+Added: Balances which remain outstanding after reasonable collection efforts are
+Added: written off through a charge to the valuation allowance and a credit to accounts receivable The Company has assessed all receivables are
+Added: collectable and did not record an allowance for credit losses as of December 31, 2023 and 2022.
We determine if an arrangement
12 unchanged sentences
We have lease agreements with lease components only, none with non-lease components, which are generally accounted for separately.
−Removed: Business Combinations
−Removed: Our company includes the results
−Removed: of operations of a business we acquire in our consolidated results as of the date of acquisition.
−Removed: We allocate the fair value of the purchase
−Removed: consideration of our acquisition to the tangible assets, liabilities and intangible assets acquired, based on their estimated fair values.
−Removed: The excess of the fair value of purchase consideration over the fair values of these identifiable assets and liabilities is recorded as
−Removed: The primary items that generate goodwill include the value of the synergies between the acquired businesses and our company.
−Removed: Intangible assets are amortized over their estimated useful lives.
−Removed: The fair value of contingent consideration (earn out) associated with
−Removed: acquisitions is remeasured each reporting period and adjusted accordingly.
−Removed: Acquisition and integration related costs are recognized separately
−Removed: from the business combination and are expensed as incurred.
−Removed: For additional information regarding our acquisitions, refer to Note 4, Business
−Removed: Combinations.
Goodwill and Identified Intangible Assets
11 unchanged sentences
For further discussion of
−Removed: goodwill, refer to Note 4, Business Combinations.
−Removed: Property and Equipment
−Removed: Property and equipment are
−Removed: recorded at cost, less accumulated depreciation.
−Removed: Depreciation is calculated using the straight-line method over the related assets’
−Removed: estimated useful lives.
−Removed: Equipment, furniture and fixtures are being amortized over a period of three years.
−Removed: Expenditures that materially
−Removed: increase asset life are capitalized, while ordinary maintenance and repairs are expensed as incurred.
+Added: goodwill, refer to Note 5, Goodwill.
Revenue Recognition
15 unchanged sentences
the following performance obligations in our contracts with customers:
−Removed: Normalization:
−Removed: which includes data preparation, product and vendor mapping, product categorization, data enrichment and other data related
−Removed: Software-as-a-service
−Removed: which is generated from clients’ access of and usage of our hosted software solutions on a subscription basis
−Removed: for a specified contract term, which is usually annually.
−Removed: In SaaS arrangements, the client cannot take possession of the software during
−Removed: the term of the contract and generally has the right to access and use the software and receive any software upgrades published during
−Removed: the subscription period,
+Added: Data Normalization:
+Added: which includes data preparation, product and vendor mapping, product categorization, data enrichment and other data related services,
+Added: Software-as-a-service (“SaaS”):
+Added: which is generated from clients’ access of and usage of our hosted software solutions on a subscription basis for a specified contract term, which is usually annually.
+Added: In SaaS arrangements, the client cannot take possession of the software during the term of the contract and generally has the right to access and use the software and receive any software upgrades published during the subscription period,
which includes ongoing data cleansing and normalization, content enrichment, and optimization, and
+Added: Professional Services:
mainly related to specific customer projects to manage and/or analyze data and review for cost reduction opportunities.
31 unchanged sentences
is made available to customers.
−Removed: Some contracts have payment terms that differ from the timing of revenue
−Removed: recognition, which requires us to assess whether the transaction price for those contracts include a significant financing component.
−Removed: We have elected the practical expedient that permits an entity to not adjust for the effects of a significant financing component if it
−Removed: expects that at the contract inception, the period between when the entity transfers a promised good or service to a customer and when
−Removed: the customer pays for that good or service will be one year or less.
−Removed: We do not maintain contracts in which the period between when the
−Removed: entity transfers a promised good or service to a customer and when the customer pays for that good or service exceeds the one-year threshold.
+Added: Some contracts have payment
+Added: terms that differ from the timing of revenue recognition, which requires us to assess whether the transaction price for those contracts
+Added: include a significant financing component.
+Added: We have elected the practical expedient that permits an entity to not adjust for the effects
+Added: of a significant financing component if it expects that at the contract inception, the period between when the entity transfers a promised
+Added: good or service to a customer and when the customer pays for that good or service will be one year or less.
+Added: We do not maintain contracts
+Added: in which the period between when the entity transfers a promised good or service to a customer and when the customer pays for that good
+Added: or service exceeds the one-year threshold.
As of December 31, 2023, we
3 unchanged sentences
Costs to Fulfill a Contract
−Removed: Costs to fulfill a contract
−Removed: typically include costs related to satisfying performance obligations as well as general and administrative costs that are not explicitly
−Removed: chargeable to customer contracts.
−Removed: These expenses are recognized and expensed when incurred in accordance with ASC 340-40.
+Added: Costs to fulfill a contract typically include costs related to satisfying
+Added: performance obligations as well as general and administrative costs that are not explicitly chargeable to customer contracts.
+Added: These expenses
+Added: are recognized and expensed when incurred in accordance with Accounting Standard Codification (“ASC”) 340-40.
Cost of Revenue
14 unchanged sentences
corporation from a limited liability company during 2018.
−Removed: We use the asset and liability
−Removed: method of accounting for income taxes in accordance with Accounting Standard Codification (“ASC”) Topic 740, “Income
−Removed: Taxes.” Under this method, income tax expense is recognized for the amount of:
−Removed: (i) taxes payable or refundable for the current year
−Removed: and (ii) deferred tax consequences of temporary differences resulting from matters that have been recognized in an entity’s financial
−Removed: statements or tax returns.
−Removed: Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income
−Removed: in the years in which those temporary differences are expected to be recovered or settled.
−Removed: The effect on deferred tax assets and liabilities
−Removed: of a change in tax rates is recognized in the results of operations in the period that includes the enactment date.
+Added: We use the asset and liability method of accounting for income taxes
+Added: in accordance with ASC Topic 740, “Income Taxes.” Under this method, income tax expense is recognized for the amount of:
+Added: taxes payable or refundable for the current year and (ii) deferred tax consequences of temporary differences resulting from matters that
+Added: have been recognized in an entity’s financial statements or tax returns.
+Added: Deferred tax assets and liabilities are measured using
+Added: enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or
+Added: The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the results of operations in the
+Added: period that includes the enactment date.
Valuation allowances are provided
29 unchanged sentences
stock-based compensation expense for such modification is accounted for as a repurchase of the original award and the issuance of a new
−Removed: Calculating stock-based compensation
−Removed: expense requires the input of highly subjective assumptions, including the expected term of the stock-based awards, stock price volatility,
−Removed: and the pre-vesting option forfeiture rate.
−Removed: The Company estimates the expected life of options granted based on historical exercise patterns,
−Removed: which are believed to be representative of future behavior.
−Removed: The Company estimates the volatility of the Company’s common stock on
−Removed: the date of grant based on historical volatility.
−Removed: The assumptions used in calculating the fair value of stock-based awards represent the
−Removed: Company’s best estimates, but these estimates involve inherent uncertainties and the application of management’s judgment.
−Removed: As a result, if factors change and the Company uses different assumptions, its stock-based compensation expense could be materially different
−Removed: in the future.
−Removed: In addition, the Company is required to estimate the expected forfeiture rate and only recognize expense for those shares
−Removed: expected to vest.
−Removed: The Company estimates the forfeiture rate based on historical experience of its stock-based awards that are granted,
−Removed: exercised and cancelled.
−Removed: If the actual forfeiture rate is materially different from the estimate, stock-based compensation expense could
−Removed: be significantly different from what was recorded in the current period.
−Removed: The Company also grants performance based restricted stock awards
−Removed: to employees and consultants.
−Removed: These awards will vest if certain employee\consultant-specific or company-designated performance targets
−Removed: are achieved.
−Removed: If minimum performance thresholds are achieved, each award will convert into a designated number of the Company’s
−Removed: common stock.
+Added: Calculating stock-based compensation expense requires the input of
+Added: highly subjective assumptions, including the expected term of the stock-based awards, stock price volatility, and the pre-vesting option
+Added: forfeiture rate.
+Added: The Company estimates the expected life of options granted based on historical exercise patterns, which are believed
+Added: to be representative of future behavior.
+Added: The Company estimates the volatility of the Company’s common stock on the date of grant
+Added: based on historical volatility.
+Added: The assumptions used in calculating the fair value of stock-based awards represent the Company’s
+Added: best estimates, but these estimates involve inherent uncertainties and the application of management’s judgment.
+Added: As a result, if
+Added: factors change and the Company uses different assumptions, its stock-based compensation expense could be materially different in the future.
+Added: In addition, the Company is required to estimate the expected forfeiture rate and only recognize expense for those shares expected to
+Added: The Company estimates the forfeiture rate based on historical experience of its stock-based awards that are granted, exercised and
+Added: If the actual forfeiture rate is materially different from the estimate, stock-based compensation expense could be significantly
+Added: different from what was recorded in the current period.
+Added: The Company also grants performance based restricted stock awards to employees
+Added: and consultants.
+Added: These awards will vest if certain employee\consultant-specific or company-designated performance targets are achieved.
+Added: If minimum performance thresholds are achieved, each award will convert into a designated number of the Company’s common stock.
If minimum performance thresholds are not achieved, then no shares will be issued.
−Removed: Based upon the expected levels of achievement,
−Removed: stock-based compensation is recognized on a straight-line basis over the requisite service period.
−Removed: The expected levels of achievement
−Removed: are reassessed over the requisite service periods and, to the extent that the expected levels of achievement change, stock-based compensation
−Removed: is adjusted in the period of change and recorded on the statements of operations and the remaining unrecognized stock-based compensation
−Removed: is recorded over the remaining requisite service period.
+Added: Based upon the expected levels of achievement, stock-based
+Added: compensation is recognized on a straight-line basis over the requisite service period.
+Added: The expected levels of achievement are reassessed
+Added: over the requisite service periods and, to the extent that the expected levels of achievement change, stock-based compensation is adjusted
+Added: in the period of change and recorded on the statements of operations and the remaining unrecognized stock-based compensation is recorded
+Added: over the remaining requisite service period.
Refer to Note 9, Stockholders’ Equity, for additional detail.
Loss Per Share
−Removed: We compute earnings
−Removed: (loss) per share in accordance with ASC 260, “Earnings per Share” which requires presentation of both basic and diluted
−Removed: earnings (loss) per share (“EPS”) on the face of the income statement.
−Removed: Basic EPS is computed by dividing the loss
−Removed: available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period.
−Removed: Diluted EPS gives effect to all dilutive potential common shares outstanding during the period using the treasury stock method and
−Removed: convertible preferred stock using the if-converted method.
−Removed: In computing diluted EPS, the average stock price for the period is used
−Removed: in determining the number of shares assumed to be purchased from the exercise of stock options and warrants and the exercise of
−Removed: fully vested restricted stock units.
−Removed: Diluted EPS excludes all dilutive potential shares if their effect is anti-dilutive.
−Removed: December 31, 2022 and 2021, we had 4,095,867 and 3,322,670, respectively, common stock equivalents outstanding.
+Added: We compute earnings (loss)
+Added: per share in accordance with ASC 260, “Earnings per Share” which requires presentation of both basic and diluted earnings
+Added: (loss) per share (“EPS”) on the face of the income statement.
+Added: Basic EPS is computed by dividing the loss available to common
+Added: shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period.
+Added: Diluted EPS gives effect
+Added: to all dilutive potential common shares outstanding during the period using the treasury stock method and convertible preferred stock
+Added: using the if-converted method.
+Added: In computing diluted EPS, the average stock price for the period is used in determining the number of shares
+Added: assumed to be purchased from the exercise of stock options and warrants and the exercise of fully vested restricted stock units.
+Added: EPS excludes all dilutive potential shares if their effect is anti-dilutive.
+Added: As of December 31, 2023 and 2022, we had 273,059 and 180,390,
+Added: respectively, common stock equivalents outstanding.
Indemnification
17 unchanged sentences
Contingencies
−Removed: From time to time, we may
−Removed: be involved in legal and administrative proceedings and claims of various types.
−Removed: We record a liability in our consolidated financial statements
−Removed: for these matters when a loss is known or considered probable and the amount can be reasonably estimated.
−Removed: Management reviews these estimates
−Removed: in each accounting period as additional information becomes known and adjusts the loss provision when appropriate.
−Removed: If the loss is not
−Removed: probable or cannot be reasonably estimated, a liability is not recorded in the consolidated financial statements.
−Removed: If a loss is probable
−Removed: but the amount of loss cannot be reasonably estimated, we disclose the loss contingency and an estimate of possible loss or range of loss
−Removed: (unless such an estimate cannot be made).
+Added: From time to time, we may be involved in legal and administrative proceedings
+Added: and claims of various types.
+Added: We record a liability in our consolidated financial statements for these matters when a loss is known or
+Added: considered probable and the amount can be reasonably estimated.
+Added: Management reviews these estimates in each accounting period as additional
+Added: information becomes known and adjusts the loss provision when appropriate.
+Added: If the loss is not probable or cannot be reasonably estimated,
+Added: a liability is not recorded in the consolidated financial statements.
+Added: If a loss is probable but the amount of loss cannot be reasonably
+Added: estimated, we disclose the loss contingency and an estimate of possible loss or range of loss (unless such an estimate cannot be made).
We do not recognize gain contingencies until they are realized.
−Removed: Legal costs incurred in connection
−Removed: with loss contingencies are expensed as incurred.
+Added: Legal costs incurred in connection with loss contingencies are expensed
Refer to Note 8, Commitments and Contingencies, for further information.
Use of Estimates
−Removed: The preparation of consolidated
−Removed: financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported and
−Removed: disclosed in the consolidated financial statements and accompanying notes.
−Removed: The Company regularly evaluates estimates and assumptions related
−Removed: to allowance for doubtful accounts, the estimated useful lives and recoverability of long-lived assets, equity component of convertible
−Removed: debt, stock-based compensation, and deferred income tax asset valuation allowances.
−Removed: The Company bases its estimates and assumptions on
−Removed: current facts, historical experience and various other factors that it believes to be reasonable under the circumstances, the results
−Removed: of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses
−Removed: that are not readily apparent from other sources.
−Removed: The actual results experienced by the Company may differ materially and adversely from
−Removed: the Company’s estimates.
−Removed: To the extent there are material differences between the estimates and the actual results, future results
−Removed: of operations will be affected.
+Added: The preparation of consolidated financial statements in conformity
+Added: with GAAP requires management to make estimates and assumptions that affect the amounts reported and disclosed in the consolidated financial
+Added: statements and accompanying notes.
+Added: The Company regularly evaluates estimates and assumptions related to allowance for credit losses, the
+Added: estimated useful lives and recoverability of long-lived assets, equity component of convertible debt, stock-based compensation, and deferred
+Added: income tax asset valuation allowances.
+Added: The Company bases its estimates and assumptions on current facts, historical experience and various
+Added: other factors that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about
+Added: the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources.
+Added: The actual results experienced by the Company may differ materially and adversely from the Company’s estimates.
+Added: To the extent there
+Added: are material differences between the estimates and the actual results, future results of operations will be affected.
Recently Issued Accounting Pronouncements
21 unchanged sentences
to the Company for services, which could negatively impact the Company’s cash flows.
−Removed: The Company had sought to
−Removed: mitigate these impacts to revenue through the sale of personal protective equipment (“PPE”) and COVID-19 rapid test kits to
−Removed: the health care industry, including many of the Company’s hospital customers.
−Removed: The Company is no longer actively
−Removed: seeking to procure and sell Test Kits or PPE.
−Removed: The Company may receive commissions for acting as an intermediary with respect to the sale
−Removed: of PPE and/or Test Kits.
−Removed: However, there is no assurance the Company will realize any material revenue from these activities.
Year Ended December 31, 2023 Compared to
10 unchanged sentences
$ (1,847,406 )
+Added: $ (2,133,738 )
Revenue for the year ended
1 unchanged sentence
The decline in revenue is primarily
−Removed: related to a slight decrease in revenues from SaaS customer sales during the period.
+Added: related to a slight decrease in overall revenues from SaaS customer sales during the period due to fluctuations in our customer base.
Cost of Revenues
3 unchanged sentences
related to a decrease in labor costs during the current year.
−Removed: General and administrative
−Removed: expenses decreased $2,124,256 to $3,540,232 for the year ended December 31, 2022, as compared to $5,664,488 in the same period of 2021.
−Removed: This decrease was primarily due to a decrease in salary expense of approximately $64,000, a decrease in stock-based compensation (non-cash)
−Removed: of approximately $1,546,000, a decrease in accounting fees of $144,000, a decrease in inventory write down expense of $170,000, a decrease
−Removed: in bad debt expense of $204,000, and a decrease in commission expense of $210,000.
−Removed: We expect general and administrative expenses (excluding
−Removed: non-cash compensation expenses) to remain relatively flat during 2023 with the exception of increases in our sales force.
+Added: General and administrative expenses decreased $817,337 to $2,719,740
+Added: for the year ended December 31, 2023, as compared to $3,537,077 in the same period of 2022.
+Added: This decrease was primarily due decreases
+Added: in non-cash stock compensation expense of approximately $780,000, legal and professional fees of approximately $87,000, inventory write-downs
+Added: of approximately $157,000 and bad debt expense of approximately $30,000, partially offset by to an increase in accruals for legal settlement
+Added: of approximately $462,000.
+Added: We expect general and administrative expenses (excluding non-cash compensation expenses) to remain relatively
+Added: flat during 2024 with the exception of increases in our sales force.
+Added: We had other losses of $2,530,482
+Added: During the year ended December 31, 2023 consisting of write-down of goodwill of $2,524,034 and interest expense of $6,448.
We had other income of $276,036
−Removed: during the year ended December 31, 2022 related to the forgiveness of PPP loans.
+Added: during the year ended December 31, 2022 related primarily to the forgiveness of PPP loans.
Liquidity and Capital Resources
18 unchanged sentences
Recent Fundraising
−Removed: Between September 7, 2022
−Removed: and September 12, 2022, the Company issued an aggregate 1,153,845 shares of common stock as commitment shares pursuant to a private placement
−Removed: The shares had a fair value of $750,000 or $0.65 per share.
−Removed: Company received aggregate net proceeds related to this placement
+Added: During the year ended December
+Added: 31, 2023, the Company issued an aggregate 134,056 shares of common stock for aggregate gross proceeds of $572,906 as under its existing
+Added: equity line of credit.
We are currently experiencing
21 unchanged sentences
and financial condition.
−Removed: In the event we do not generate
−Removed: sufficient funds from revenues or financing through the issuance of common stock or from debt financing, we will be unable to fully implement
−Removed: our business plan and pay our obligations as they become due, any of which circumstances would have a material adverse effect on our business
−Removed: prospects, financial condition, and results of operations.
−Removed: The accompanying financial statements do not include any adjustments that might
−Removed: be required should the Company be unable to recover the value of its assets or satisfy its liabilities.
+Added: In the event we do not generate sufficient funds from revenues or financing
+Added: through the issuance of common stock or from debt financing, we will be unable to fully implement our business plan and pay our obligations
+Added: as they become due, any of which circumstances would have a material adverse effect on our business prospects, financial condition, and
+Added: results of operations.
+Added: The accompanying financial statements do not include any adjustments that might be required should the Company
+Added: be unable to recover the value of its assets or satisfy its liabilities (see Note 2 to the Financial Statements – Liquidity and
+Added: Going Concern).
Based on our current limited
5 unchanged sentences
business and results of operations.
−Removed: Years ended December 31,
Net cash used in operating activities
−Removed: $ (1,069,945 )
−Removed: Net cash used in investing activities
+Added: Net cash provided by investing activities
Net cash provided by financing activities
9 unchanged sentences
Net cash used in operating
+Added: activities was $806,164 for the year ended December 31, 2023, mainly related to the net loss of $3,981,144, a decrease in deferred revenue
+Added: obligations of $201,250 and an increase in net accounts receivable of $16,780, partially offset by non-cash stock-based compensation
+Added: of $361,363 related to various equity awards to employees and non-employees, $48,000 in bad debt expense, a $25,647 decrease in prepaid
+Added: expenses and an increase of $433,966 in accounts payable and accrued liabilities.
+Added: Net cash used in operating
activities was $540,036 for the year ended December 31, 2022, mainly related to the net loss of $1,847,406 and a gain on forgiveness of
1 unchanged sentence
and non-employees, $78,125 in bad debt expense, and a $156,600 decrease in inventory valuation.
−Removed: Net cash used in operating
−Removed: activities was $1,069,945 for the year ended December 31, 2021, mainly related to the net loss of $3,814,46 and decreases of $452,284
−Removed: in accounts payable and accrued liabilities and $690,083 in deferred revenue, partially offset by non-cash stock-based compensation of
−Removed: $2,687,901 related to various equity awards to employees and non-employees, $163,917 in bad debt expense, and a $475,000 decrease in inventory
Investing Activities
+Added: The Company received $165,000
+Added: in investing activities during the year ended December 31, 2023 related to a potential reverse acquisition.
+Added: Under the terms of the agreement,
+Added: all funds received by the Company were contributed upon the termination of the acquisition agreement.
The Company did not have any
−Removed: investing activities during the years ended December 31, 2022 and 2021.
+Added: investing activities during the year ended December 31, 2022.
Financing Activities
1 unchanged sentence
activities was $483,138 for the year ended December 31, 2023.
−Removed: This consisted proceeds from a common stock placement.
+Added: This consisted of $572,906 in proceeds from a common stock placement and
+Added: $193,558 in proceeds from advances, partially offset by repayments of $193,558 in proceeds from advances, $57,390 in repayments on notes
+Added: payable and $32,378 in payments on shareholder advance.
Net cash provided by financing
activities was $718,423 for the year ended December 31, 2022.
−Removed: This consisted of $139,595 in proceeds from a loan payable, $100,000 advanced
−Removed: by the Company’s former CEO (also a significant shareholder), and $525,000 from a common stock placement.
+Added: This consisted of proceeds of $725,050 from a common stock placement partially
+Added: offset by loan repayments of $6,627.
Contractual Cash Obligations
2 unchanged sentences
Off-Balance Sheet Arrangements
−Removed: As of December 31, 2022, we
−Removed: did not have any off-balance sheet arrangements as defined in Item 303(a)(4)(ii) of Regulation S-K.
+Added: As of December 31, 2023 and
+Added: 2022, we did not have any off-balance sheet arrangements as defined in Item 303(a)(4)(ii) of Regulation S-K.
Quantitative and Qualitative Disclosures
2 unchanged sentences
company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information under this item.
−Removed: Financial Statements and Supplementary
−Removed: The consolidated financial
−Removed: statements are included in Part IV, Item 15 (a) (1) of this Report.
−Removed: Changes in and Disagreements with Accountants
−Removed: on Accounting and Financial Disclosure
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.