DATA
STORAGE CORPORATION AND SUBSIDIARIES |
CONDENSED
CONSOLIDATED BALANCE SHEETS |
|
|
|
|
|
|
|
March 31, 2022 |
|
December 31, 2021 |
|
|
(Unaudited) |
|
|
ASSETS |
|
|
|
|
|
|
|
|
Current Assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
13,420,707 |
|
|
$ |
12,135,803 |
|
Accounts receivable (less allowance for credit losses of $47,523 and $30,000 in 2021 and 2020, respectively) |
|
|
3,524,464 |
|
|
|
2,384,367 |
|
Prepaid expenses and other current assets |
|
|
1,256,243 |
|
|
|
536,401 |
|
Total Current Assets |
|
|
18,201,414 |
|
|
|
15,056,571 |
|
|
|
|
|
|
|
|
|
|
Property and Equipment: |
|
|
|
|
|
|
|
|
Property and equipment |
|
|
7,502,490 |
|
|
|
6,595,236 |
|
Less—Accumulated depreciation |
|
|
(4,939,373 |
) |
|
|
(4,657,765 |
) |
Net Property and Equipment |
|
|
2,563,117 |
|
|
|
1,937,471 |
|
|
|
|
|
|
|
|
|
|
Other Assets: |
|
|
|
|
|
|
|
|
Goodwill |
|
|
6,560,671 |
|
|
|
6,560,671 |
|
Operating lease right-of-use assets |
|
|
374,356 |
|
|
|
422,318 |
|
Other assets |
|
|
78,045 |
|
|
|
103,226 |
|
Intangible assets, net |
|
|
2,184,836 |
|
|
|
2,254,566 |
|
Total Other Assets |
|
|
9,197,908 |
|
|
|
9,340,781 |
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
29,962,439 |
|
|
$ |
26,334,823 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT |
|
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
$ |
4,335,372 |
|
|
$ |
1,343,391 |
|
Deferred revenue |
|
|
292,450 |
|
|
|
366,859 |
|
Finance leases payable |
|
|
386,323 |
|
|
|
216,299 |
|
Finance leases payable related party |
|
|
740,530 |
|
|
|
839,793 |
|
Operating lease liabilities short term |
|
|
206,231 |
|
|
|
205,414 |
|
Total Current Liabilities |
|
|
5,960,906 |
|
|
|
2,971,756 |
|
|
|
|
|
|
|
|
|
|
Operating lease liabilities |
|
|
177,348 |
|
|
|
226,344 |
|
Finance leases payable |
|
|
560,187 |
|
|
|
157,424 |
|
Finance leases payable related party |
|
|
432,530 |
|
|
|
364,654 |
|
Total Long Term Liabilities |
|
|
1,170,065 |
|
|
|
748,422 |
|
|
|
|
|
|
|
|
|
|
Total Liabilities |
|
|
7,130,971 |
|
|
|
3,720,178 |
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies (Note XX) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity: |
|
|
|
|
|
|
|
|
Preferred stock, Series A par value $0.001; 10,000,000 shares authorized; 0 and 0 shares issued and outstanding in 2022 and 2021, respectively |
|
|
— |
|
|
|
— |
|
Common stock, par value $.001; 250,000,000 shares authorized; 6,697,127 and 6,693,793 shares issued and outstanding in 2022 and 2021, respectively |
|
|
6,697 |
|
|
|
6,694 |
|
Additional paid in capital |
|
|
38,314,591 |
|
|
|
38,241,155 |
|
Accumulated deficit |
|
|
(15,374,566 |
) |
|
|
(15,530,576 |
) |
Total Data Storage Corp Stockholders’ Equity |
|
|
22,946,722 |
|
|
|
22,717,273 |
|
Non-controlling interest in consolidated subsidiary |
|
|
(115,254 |
) |
|
|
(102,628 |
) |
Total Stockholder’s Equity |
|
|
22,831,468 |
|
|
|
22,614,645 |
|
Total Liabilities and Stockholders’ Equity |
|
$ |
29,962,439 |
|
|
$ |
26,334,823 |
|
The
accompanying notes are an integral part of these condensed consolidated Financial Statements
DATA
STORAGE CORPORATION AND SUBSIDIARIES |
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS |
(Unaudited) |
|
|
|
|
|
|
|
Three
Months Ended March 31, |
|
|
2022 |
|
2021 |
|
|
|
|
|
Sales |
|
$ |
8,657,199 |
|
|
$ |
2,574,691 |
|
|
|
|
|
|
|
|
|
|
Cost
of sales |
|
|
6,011,289 |
|
|
|
1,420,899 |
|
|
|
|
|
|
|
|
|
|
Gross
Profit |
|
|
2,645,910 |
|
|
|
1,153,792 |
|
|
|
|
|
|
|
|
|
|
Selling,
general and administrative |
|
|
2,459,866 |
|
|
|
1,118,407 |
|
|
|
|
|
|
|
|
|
|
Income
from Operations |
|
|
186,044 |
|
|
|
35,385 |
|
|
|
|
|
|
|
|
|
|
Other
Expense |
|
|
|
|
|
|
|
|
Interest
expense, net |
|
|
(42,660 |
) |
|
|
(35,045 |
) |
Total
Other Expense |
|
|
(42,660 |
) |
|
|
(35,045 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision
for income taxes |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
Net
Income |
|
|
143,384 |
|
|
|
340 |
|
|
|
|
|
|
|
|
|
|
Non-controlling
interest in net loss of consolidated subsidiary |
|
|
12,626 |
|
|
|
1,759 |
|
|
|
|
|
|
|
|
|
|
Net
Income attributable to Data Storage Corp |
|
|
156,010 |
|
|
|
2,099 |
|
|
|
|
|
|
|
|
|
|
Preferred
Stock Dividends |
|
|
— |
|
|
|
(38,883 |
) |
|
|
|
|
|
|
|
|
|
Net
Income (Loss) Attributable to Common Stockholders |
|
$ |
156,010 |
|
|
$ |
(36,784 |
) |
|
|
|
|
|
|
|
|
|
Earnings
per Share – Basic |
|
$ |
0.02 |
|
|
$ |
(0.01 |
) |
Earning
pers Share – Diluted |
|
$ |
0.02 |
|
|
$ |
(0.01 |
) |
Weighted
Average Number of Shares - Basic |
|
|
6,695,966 |
|
|
|
3,213,485 |
|
Weighted
Average Number of Shares - Diluted |
|
|
6,955,900 |
|
|
|
3,213,485 |
|
The
accompanying notes are an integral part of these condensed consolidated Financial Statements
DATA
STORAGE CORPORATION AND SUBSIDIARIES |
CONDENSED
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY |
FOR
THE THREE MONTHS ENDED MARCH 31, 2022 AND 2021 |
(Unaudited) |
| |
| |
| |
| |
| |
| |
| |
| |
|
| |
Preferred
Stock | |
Common
Stock | |
Additional
Paid-in | |
Accumulated | |
Non-Controlling | |
Total
Stockholders’ |
| |
Shares | |
Amount | |
Shares | |
Amount | |
Capital | |
Deficit | |
Interest | |
Equity |
| |
| |
| |
| |
| |
| |
| |
| |
|
Balance
January 1, 2021 | |
| 1,401,786 | | |
$ | 1,402 | | |
| 3,213,485 | | |
$ | 3,213 | | |
$ | 17,745,785 | | |
$ | (15,734,737 | ) | |
$ | (94,705 | ) | |
$ | 1,920,958 | |
Stock-based
compensation | |
| — | | |
| — | | |
| — | | |
| — | | |
| 42,171 | | |
| — | | |
| — | | |
| 42,171 | |
Net
Income (Loss) | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 2,099 | | |
| (1,759 | ) | |
| 340 | |
Preferred
stock dividends | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (38,883 | ) | |
| — | | |
| (38,883 | ) |
Balance,
March 31, 2021 | |
| 1,401,786 | | |
$ | 1,402 | | |
| 3,213,485 | | |
$ | 3,213 | | |
$ | 17,787,956 | | |
$ | (15,771,521 | ) | |
$ | (96,464 | ) | |
$ | 1,924,586 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance
January 1, 2022 | |
| — | | |
$ | — | | |
| 6,693,793 | | |
$ | 6,694 | | |
$ | 38,241,155 | | |
$ | (15,530,576 | ) | |
$ | (102,628 | ) | |
$ | 22,614,645 | |
Stock
options exercise | |
| — | | |
| — | | |
| 3,334 | | |
| 3 | | |
| 6,931 | | |
| — | | |
| — | | |
| 6,934 | |
Stock-based
compensation | |
| — | | |
| — | | |
| — | | |
| — | | |
| 66,505 | | |
| — | | |
| — | | |
| 66,505 | |
Net
Income (Loss) | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 156,010 | | |
| (12,626 | ) | |
| 143,384 | |
Balance,
March 31, 2022 | |
| — | | |
$ | — | | |
| 6,697,127 | | |
$ | 6,697 | | |
$ | 38,314,591 | | |
$ | (15,374,566 | ) | |
$ | (115,254 | ) | |
$ | 22,831,468 | |
The
accompanying notes are an integral part of these condensed consolidated Financial Statements
DATA
STORAGE CORPORATION AND SUBSIDIARIES |
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS |
(Unaudited) |
| |
| |
|
| |
Three
Months Ended March 31, |
| |
2022 | |
2021 |
Cash
Flows from Operating Activities: | |
| | | |
| | |
Net
Income | |
$ | 143,384 | | |
$ | 340 | |
Adjustments
to reconcile net income to net cash provided by operating activities: | |
| | | |
| | |
Depreciation
and amortization | |
| 351,338 | | |
| 267,189 | |
Stock
based compensation | |
| 66,505 | | |
| 42,171 | |
Changes
in Assets and Liabilities: | |
| | | |
| | |
Accounts
receivable | |
| (1,140,097 | ) | |
| (170,096 | ) |
Other
assets | |
| 25,180 | | |
| (345 | ) |
Prepaid
expenses and other current assets | |
| (719,842 | ) | |
| (290,018 | ) |
Right
of use asset | |
| 47,962 | | |
| 21,492 | |
Accounts
payable and accrued expenses | |
| 2,991,981 | | |
| 558,679 | |
Deferred
revenue | |
| (74,409 | ) | |
| (59,489 | ) |
Operating
lease liability | |
| (48,179 | ) | |
| (21,364 | ) |
Net
Cash Provided by Operating Activities | |
| 1,643,823 | | |
| 348,559 | |
Cash
Flows from Investing Activities: | |
| | | |
| | |
Capital
expenditures | |
| (25,946 | ) | |
| (257,238 | ) |
Net
Cash Used in Investing Activities | |
| (25,946 | ) | |
| (257,238 | ) |
Cash
Flows from Financing Activities: | |
| | | |
| | |
Repayments
of finance lease obligations related party | |
| (274,393 | ) | |
| (313,925 | ) |
Repayments
of finance lease obligations | |
| (65,515 | ) | |
| (36,682 | ) |
Cash
received for the exercised of options | |
| 6,935 | | |
| — | |
Net
Cash Used in Financing Activities | |
| (332,973 | ) | |
| (350,607 | ) |
| |
| | | |
| | |
Increase
(decrease) in Cash and Cash Equivalents | |
| 1,284,904 | | |
| (259,286 | ) |
| |
| | | |
| | |
Cash
and Cash Equivalents, Beginning of Period | |
| 12,135,803 | | |
| 893,598 | |
| |
| | | |
| | |
Cash
and Cash Equivalents, End of Period | |
$ | 13,420,707 | | |
$ | 634,312 | |
Supplemental
Disclosures: | |
| | | |
| | |
Cash
paid for interest | |
$ | 41,040 | | |
$ | 31,971 | |
Cash
paid for income taxes | |
$ | — | | |
$ | — | |
Non-cash
investing and financing activities: | |
| | | |
| | |
Accrual
of preferred stock dividend | |
$ | — | | |
$ | 38,883 | |
Assets
acquired by finance lease | |
$ | 881,308 | | |
$ | 50,000 | |
The
accompanying notes are an integral part of these condensed consolidated Financial Statements
DATA STORAGE CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE MONTHS ENDED MARCH 31, 2022
Note 1 - Basis of Presentation, Organization and Other Matters
Data Storage Corporation
(“DSC” or the “Company”) provides subscription based, long term agreements for disaster recovery solutions,
cloud infrastructure, Cyber Security data analytics and Voice and Data solutions.
Headquartered in Melville, NY, DSC offers solutions
and services to businesses within the healthcare, banking and finance, distribution services, manufacturing, construction, education,
and government industries. DSC derives its revenues from subscription services and solutions, managed services, software and maintenance,
equipment and onboarding provisioning. DSC maintains infrastructure and storage equipment in seven technical centers in New York, Massachusetts,
Texas, Florida, North Carolina and Canada.
On May 31, 2021, the Company completed a merger of
Flagship Solutions, LLC (“Flagship”) (a Florida limited liability company) and the Company’s wholly-owned subsidiary,
Data Storage FL, LLC. Flagship is a provider of Hybrid Cloud solutions, managed services and cloud solutions.
Note
2 - Summary of Significant Accounting Policies
Principles of Consolidation
The Condensed Consolidated Financial
statements include the accounts of (i) the Company, (ii) its wholly-owned subsidiaries, Data Storage Corporation, a Delaware corporation,
and Data Storage FL, LLC, a Florida limited liability company, (iii) Flagship Solutions, LLC, a Florida limited liability company, and
(iv) its majority-owned subsidiary, Nexxis Inc, a Nevada corporation. All inter-company transactions and balances have been eliminated
in consolidation.
Basis of Presentation
The Condensed Consolidated Financial
Statements of the Company are prepared in accordance with accounting principles generally accepted in the United States of America (US
GAAP).
Certain information and note
disclosures normally included in the financial statements prepared in accordance with US GAAP have been condensed. As such, the
information included in these financial statements should be read in conjunction with the audited financial statements as of and for
the year ended December 31, 2021 included in the Company’s Annual Report on Form 10-K for the year ended December 31,
2021 (the “2021 Form 10-K”), as filed on March 31, 2022. In the opinion of the Company’s management, these
condensed consolidated financial statements include all adjustments, which are of only a normal and recurring nature, necessary for
a fair presentation of the statement of financial position of the Company as of March 31, 2022 and its results of operations and
cash flows for the three months ended March 31, 2022 and 2021. The results of operations for the three months ended March 31, 2022
are not necessarily indicative of the results to be expected for the full fiscal year ending December 31, 2022.
Recently Issued and Newly Adopted Accounting Pronouncements
In June 2016,
the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments
(“ASU-2016-13”). ASU 2016-13 affects loans, debt securities, trade receivables, and any other financial assets that have the
contractual right to receive cash. The ASU requires an entity to recognize expected credit losses rather than incurred losses for financial
assets. ASU 2016-13 is effective for the fiscal year beginning after December 15, 2022, including interim periods within that fiscal year.
The Company expects that there would be no material impact on the Company’s consolidated financial statements upon the adoption
of this ASU.
In July 2021,
the FASB issued ASU No. 2021-05, Lessors—Certain Leases with Variable Lease Payments (Topic 842), Which requires a lessor to classify
a lease with variable lease payments that do not depend on an index or rate (hereafter referred to as “variable payments”)
as an operating lease on the commencement date of the lease if specified criteria are met. ASU 2021-05 is effective for the fiscal year
beginning after December 15, 2022, including interim periods within that fiscal year. The Company expects that there would be no material
impact on the Company’s condensed consolidated financial statements upon the adoption of this ASU.
In November 2021, the FASB issued
ASU No. 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers,
issued by the Financial Accounting Standards Board. This ASU requires entities to recognize and measure contract assets and contract liabilities
acquired in a business combination in accordance with ASU 2014-09, Revenue from Contracts with Customers (Topic 606). The update will
generally result in the recognition of contract assets and contract liabilities at amounts consistent with those recorded by the acquiree
immediately before the acquisition date rather than at fair value. The adoption of ASU 2021-08 did not have a material impact on the consolidated
financial statements.
Use of Estimates
The preparation of financial statements
in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities
and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses
during the reporting period. Actual results could differ from these estimates.
Estimated Fair Value of Financial Instruments
The Company’s financial instruments
include cash, accounts receivable, accounts payable and, lease commitments. Management believes the estimated fair value of these accounts
on March 31, 2022 approximate their carrying value as reflected in the balance sheet due to the short-term nature of these instruments
or the use of market interest rates for debt instruments. The carrying values of certain of the Company’s notes payable and capital
lease obligations approximate their fair values based upon a comparison of the interest rate and terms of such debt given the level of
risk to the rates and terms of similar debt currently available to the Company in the marketplace.
Cash and Cash Equivalents
The Company considers all highly
liquid investments with an original maturity or remaining maturity at the time of purchase, of three months or less to be cash equivalents.
Concentration of Credit Risk and Other Risks and Uncertainties
Financial instruments and assets
subjecting the Company to concentration of credit risk consist primarily of cash and cash equivalents, short-term investments and trade
accounts receivable. The Company’s cash and cash equivalents are maintained at major U.S. financial institutions. Deposits in these
institutions may exceed the amount of insurance provided on such deposits.
The Company’s customers are primarily concentrated in the United
States.
The Company provides credit in
the normal course of business. The Company maintains allowances for doubtful accounts on factors surrounding the credit risk of specific
customers, historical trends, and other information.
As of March 31, 2022, DSC had one
customer with an accounts receivable balance representing 58% of total accounts receivable. As of March 31, 2021, DSC had two customers
with an accounts receivable balance representing 58% of total accounts receivable.
For the three months ended March
31, 2022, the Company had two customers that accounted for 55% of revenue. For the three months ended March 31, 2021, the Company had two
customers that accounted for 36% of revenue.
Accounts Receivable/Allowance for Credit Losses
The Company sells its services
to customers on an open credit basis. Accounts receivables are uncollateralized, non-interest-bearing customer obligations. Accounts receivables
are typically due within 30 days. The allowance for credit losses reflects the estimated accounts receivable that will not be collected
due to credit losses. Provisions for estimated uncollectible accounts receivable are made for individual accounts based upon specific
facts and circumstances including criteria such as their age, amount, and customer standing. Provisions are also made for other accounts
receivable not specifically reviewed based upon historical experience. Clients are invoiced in advance for services as reflected in deferred
revenue on the Company’s balance sheet.
Property and Equipment
Property and equipment are
recorded at cost and depreciated over their estimated useful lives or the term of the lease using the straight-line method for
financial statement purposes. Estimated useful lives in years for depreciation are five5
to 7seven years for property and equipment. Additions, betterments and replacements are capitalized, while expenditures for repairs
and maintenance are charged to operations when incurred. As units of property are sold or retired, the related cost and accumulated
depreciation are removed from the accounts, and any resulting gain or loss is recognized in income.
Goodwill and Other Intangibles
The Company
tests goodwill and other intangible assets for impairment on at least an annual basis. Impairment exists if the carrying value of a reporting
unit exceeds its estimated fair value. To determine the fair value of goodwill and intangible assets, the Company uses many assumptions
and estimates using a market participant approach that directly impact the results of the testing. In making these assumptions and estimates,
the Company uses industry accepted valuation models and set criteria that are reviewed and approved by various levels of management.
Revenue Recognition
Nature of goods and services
The following is a description
of the products and services from which the Company generates revenue, as well as the nature, timing of satisfaction of performance obligations,
and significant payment terms for each:
|
1) |
Cloud Infrastructure and Disaster Recovery Revenue |
Cloud Infrastructure
provides clients the ability to migrate compute and store on DSC enterprise-level technical assets in Tier 3 data centers. Data Storage
Corporation provides a turnkey solution whereby achieving reliable and cost-effective, multi-tenant IBM Power compute, flash storage,
disaster recovery and cyber security while eliminating client capital expenditures.
Clients can subscribe to disaster recovery solutions
without subscribing to IaaS. Product offerings provided directly from DSC are High Availability, Data Vaulting and retention solutions,
including standby servers which allows clients to centralize and streamline their mission-critical digital information and technical environment
while ensuring business continuity if they experience a cyber-attack or natural disaster. Client’s data is vaulted, at two data
centers with the maintenance of retention schedules for corporate governances and regulations all to meet their back to work objective
in a disaster.
These services are performed at the inception of a
contract. The Company provides professional assistance to its clients during the implementation processes. On-boarding and set-up services
ensure that the solution or software is installed properly and function as designed to provide clients with the best solutions. In addition,
clients that are managed service clients have a requirement for DSC to offer time and material billing supplementing the client’s
staff.
The
Company also derives both one-time and subscription-based revenue, from providing support, management and renewal of software, hardware,
third party maintenance contracts and third-party cloud services to clients. The managed services include help desk, remote access, operating
system and software patch management, annual recovery tests and manufacturer support for equipment and on-gong monitoring of client system
performance.
|
3) |
Equipment
and Software |
The
Company provides equipment and software and actively participate in collaboration with IBM to provide innovative business solutions to
clients. The Company is a partner of IBM and the various software, infrastructure and hybrid cloud solutions provided to clients.
|
4) |
Nexxis Voice over Internet and Direct Internet Access |
The Company provides VoIP, Internet access and data
transport services to ensure businesses are fully connected to the Internet from any location, remote and on premise. The company provides,
highly reliable Hosted VoIP solutions with equipment options for IP phones and internet speeds of up to 10Gb delivered over fiber optics.
Disaggregation
of revenue
In the following table, revenue
is disaggregated by major product line, geography, and timing of revenue recognition.
Schedule of revenue is disaggregated by major product |
|
|
|
|
|
|
|
|
|
|
|
|
For
the Three Months |
Ended
March 31, 2022 |
|
|
United
States |
|
International |
|
Total |
Infrastructure
& Disaster Recovery/Cloud Service |
|
$ |
1,888,387 |
|
|
$ |
37,463 |
|
|
$ |
1,925,850 |
|
Equipment
and Software |
|
|
5,319,459 |
|
|
|
— |
|
|
|
5,319,459 |
|
Managed
Services |
|
|
1,149,503 |
|
|
|
33,307 |
|
|
|
1,182,810 |
|
Nexxis
VoIP Services |
|
|
194,934 |
|
|
|
— |
|
|
|
194,934 |
|
Other |
|
|
34,146 |
|
|
|
— |
|
|
|
34,146 |
|
Total
Revenue |
|
$ |
8,586,429 |
|
|
$ |
70,770 |
|
|
$ |
8,657,199 |
|
For
the Three Months |
Ended
March 31, 2021 |
|
|
United
States |
|
International |
|
Total |
Infrastructure
& Disaster Recovery/Cloud Service |
|
$ |
1,629,773 |
|
|
$ |
30,575 |
|
|
$ |
1,660,348 |
|
Equipment
and Software |
|
|
464,883 |
|
|
|
— |
|
|
|
464,883 |
|
Managed
Services |
|
|
226,767 |
|
|
|
— |
|
|
|
226,767 |
|
Nexxis
VoIP Services |
|
|
195,326 |
|
|
|
— |
|
|
|
195,326 |
|
Other |
|
|
27,367 |
|
|
|
— |
|
|
|
27,367 |
|
Total
Revenue |
|
$ |
2,544,116 |
|
|
$ |
30,575 |
|
|
$ |
2,574,691 |
|
For
the Three Months |
Ended
March 31, |
Timing
of revenue recognition | |
2022 | |
2021 |
Products
transferred at a point in time | |
$ | 5,402,996 | | |
$ | 687,576 | |
Products
and services transferred over time | |
| 3,254,203 | | |
| 1,887,115 | |
Total
Revenue | |
$ | 8,657,199 | | |
$ | 2,574,691 | |
Contract receivables are recorded
at the invoiced amount and are uncollateralized, non-interest-bearing client obligations. Provisions for estimated uncollectible accounts
receivable are made for individual accounts based upon specific facts and circumstances including criteria such as their age, amount,
and client standing.
Sales are generally recorded in
the month the service is provided. For clients who are billed on an annual basis, deferred revenue is recorded and amortized over the
life of the contract.
Transaction price allocated to the remaining performance
obligations
The Company has the following performance obligations:
1) |
Data Vaulting: Subscription-based cloud service that encrypts and transfers data to a secure Tier 3 data center and further replicates the data to a second Tier 3 DSC technical center where it remains encrypted. Ensuring client retention schedules for corporate compliance and disaster recovery. Provides for twenty-four (24) hour or less recovery time and utilizes advanced data reduction, reduplication technology to shorten back-up and restore time. |
2) |
High Availability: A managed cloud subscription-based service that provides cost-effective mirroring software replication technology and provides one (1) hour or less recovery time for a client to be back in business. . |
|
|
3) |
Cloud Infrastructure: subscription-based cloud service provides for “capacity on-demand” for IBM Power and X86 Intel server systems. |
|
|
4) |
Internet: Subscription-based service, offering continuous internet connection combined with FailSAFE which provides disaster recovery for both a clients’ voice and data environments. |
|
|
5) |
Support and Maintenance: Subscription based service offers support for clients on their servers, firewalls, desktops or software. Services are provided 24x7x365 to our clients. |
|
|
6) |
Implementation / Set-Up Fees: Onboarding and set-up for cloud infrastructure and disaster recovery as well as Cyber Security. |
|
|
7) |
Equipment sales: Sale of servers and data storage equipment to the client. |
|
|
9) |
License: Granting SSL certificates and licenses. |
|
|
10) |
Voice over Internet and Direct Internet Access: Cloud based business subscription solutions of hosted Voice, SIP Trunking and Toll-Free solutions integrated with Microsoft Teams. |
Disaster
Recovery and Business Continuity Solutions
Subscription services allow clients to access data
or receive services for a predetermined period of time. As the client obtains access at a point in time and continues to have access
for the remainder of the subscription period, the client is considered to simultaneously receive and consume the benefits provided by
the entity’s performance as the entity performs. Accordingly, the related performance obligation is considered to be satisfied
ratably over the contract term. As the performance obligation is satisfied evenly across the term of the contract, revenue is recognized
on a straight-line basis over the contract term.
Initial Set-Up Fees
The Company accounts for set-up fees as a separate
performance obligation. Set-up services are performed one time and accordingly the revenue is recognized at the point in time, and is
non-refundable, and the Company is entitled to the payment.
Equipment Sales
The obligation for the equipment sales is such the
control of the product transfer is at a point in time (i.e., when the goods have been shipped or delivered to the client’s location,
depending on shipping terms). Noting that the satisfaction of the performance obligation, in this sense, does not occur over time, the
performance obligation is considered to be satisfied at a point in time when the obligation to the client has been fulfilled (i.e., when
the goods have left the shipping facility or delivered to the client, depending on shipping terms).
License
- granting SSL certificates and other licenses
Performance obligations as it relates to licensing
is that the control of the product transfers, either at a point in time or over time, depending on the nature of the license. The revenue
standard identifies two types of licenses of IP: (i) a right to access IP; and, (ii) a right to use IP. To assist in determining whether
a license provides a right to use or a right to access IP, ASC 606 defines two categories of IP: Functional and Symbolic. The Company’s
license arrangements typically do not require the Company to make its proprietary content available to the client either through a download
or through a direct connection. Throughout the life of the contract the Company does not continue to provide updates or upgrades to the
license granted. Based on the guidance, the Company considers its license offerings to be akin to functional IP and recognizes revenue
at the point in time the license is granted and/or renewed for a new period.
Payment Terms
The typical terms of subscription contracts range
from 12 to 36 months, with auto-renew options extending the contract for an additional term. The Company invoices clients one month in
advance for its services, in addition to any contractual data overages or for additional services.
Warranties
The Company offers guaranteed service levels and
service guarantees on some of its contracts. These warranties are not sold separately are accounted as “assurance warranties”.
Significant Judgement
In the instances contracts have multiple performance
obligations. The Company uses judgment to establish a stand-alone price for each performance obligation. The price for each performance
obligation is determined by reviewing market data for similar services as well as the Company’s historical pricing of each individual
service. The sum of each performance obligation is calculated to determine the aggregate price for the individual services. The proportion
of each individual service to the aggregate price is determined. The ratio is applied to the total contract price in order to allocate
the transaction price to each performance obligation.
Impairment of Long-Lived Assets
The Company reviews its long-lived assets for impairment
whenever events and circumstances indicate that the carrying value of an asset might not be recoverable. An impairment loss, measured
as the amount by which the carrying value exceeds the fair value is recognized if the carrying amount exceeds estimated un-discounted
future cash flows.
Advertising Costs
The Company expenses the costs
associated with advertising as they are incurred. The Company incurred $89,731 and $95,776 for advertising costs for the three months
ended March 31, 2022 and 2021, respectively.
Stock-Based Compensation
DSC follows the requirements of
FASB ASC 718-10-10, Share-Based Payments with regards to stock-based compensation issued to employees and non-employees. DSC has
agreements and arrangements that call for stock to be awarded to the employees and consultants at various times as compensation and periodic
bonuses. The expense for this stock-based compensation is equal to the fair value of the stock price on the day the stock was awarded
multiplied by the number of shares awarded. The company has a relatively low
forfeiture rate of stock-based compensation and forfeitures are recognized as they occur.
The valuation methodology
used to determine the fair value of the options issued during the period is the Black-Scholes option-pricing model. The
Black-Scholes model requires the use of a number of assumptions including the volatility of the stock price, the average risk-free
interest rate, and the weighted average expected life of the options. Risk-free interest rates are calculated based on continuously
compounded risk-free rates for the appropriate term. The dividend yield is assumed to be zero as the Company has never paid or
declared any cash dividends on its Common Stock and does not intend to pay dividends on its Common Stock in the foreseeable future.
The expected forfeiture rate is estimated based on management’s best assessment.
Estimated volatility is a measure
of the amount by which DSC’s stock price is expected to fluctuate each year during the expected life of the award. DSC’s calculation
of estimated volatility is based on historical stock prices over a period equal to the expected life of the awards.
Net Income (Loss) Per Common Share
Earnings Per Share, basic income (loss) per share is computed by dividing net income (loss) by the weighted average number of shares of
common stock outstanding during the period. Diluted earnings per share is computed by dividing net income (loss) adjusted for income or
loss that would result from the assumed conversion of potential common shares from contracts that may be settled in stock or cash by the
weighted average number of shares of common stock, common stock equivalents and potentially dilutive securities outstanding during each
period.
The following table sets forth
the information needed to compute basic and diluted earnings per share for the three months ended March 31, 2022 and 2021:
Schedule of Earning per share basic and dilute |
|
|
|
|
|
|
For
the Three Months Ended March 31, |
|
|
2022 |
|
2021 |
|
|
|
|
|
Net
Income (Loss) Available to Common Shareholders |
|
$ |
156,010 |
|
|
$ |
(36,784 |
) |
|
|
|
|
|
|
|
|
|
Weighted average number of common shares - basic |
|
|
6,695,966 |
|
|
|
3,213,485 |
|
Dilutive securities |
|
|
|
|
|
|
|
|
Options |
|
|
256,601 |
|
|
|
— |
|
Warrants |
|
|
3,333 |
|
|
|
— |
|
Weighted average number of
common shares - diluted |
|
|
6,955,900 |
|
|
|
3,213,485 |
|
|
|
|
|
|
|
|
|
|
Earnings
(Loss) per share, basic |
|
$ |
0.02 |
|
|
$ |
(0.01 |
) |
Earnings
(Loss) per share, diluted |
|
$ |
0.02 |
|
|
$ |
(0.01 |
) |
The following table sets forth
the number of potential shares of common stock that have been excluded from diluted net income (loss) per share net income (loss) per
share because their effect was anti-dilutive:
Schedule of anti-dilutive income (loss) per share | |
| | | |
| | |
|
|
Three Months ended March 31, |
|
|
2022 | |
2021 |
Options | |
| 62,074 | | |
| 207,650 | |
Warrants | |
| 2,415,860 | | |
| 3,333 | |
| |
| 2,477,934 | | |
| 210,983 | |
Note 3 - Property and Equipment
Property and equipment, at cost, consist of the following:
Schedule of property and equipment |
|
|
|
|
|
|
March
31, |
|
December
31, |
|
|
2022 |
|
2021 |
Storage equipment |
|
$ |
476,887 |
|
|
$ |
476,887 |
|
Furniture and fixtures |
|
|
19,491 |
|
|
|
19,491 |
|
Leasehold improvements |
|
|
20,983 |
|
|
|
20,983 |
|
Computer hardware and software |
|
|
321,266 |
|
|
|
317,729 |
|
Data center
equipment |
|
|
6,663,863 |
|
|
|
5,760,146 |
|
|
|
|
7,502,490 |
|
|
|
6,595,236 |
|
Less: Accumulated
depreciation |
|
|
(4,939,373 |
) |
|
|
(4,657,765 |
) |
Net property
and equipment |
|
$ |
2,563,117 |
|
|
$ |
1,937,471 |
|
Depreciation expense for the three months ended March 31, 2022 and 2021
was $281,608 and $218,689, respectively.
Note 4 - Goodwill and Intangible Assets
Goodwill and intangible assets consisted of the following:
Schedule of goodwill and intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2022 |
|
|
|
|
Estimated life |
|
|
|
Accumulated |
|
|
|
|
in years |
|
Gross amount |
|
Amortization |
|
Net |
Intangible
assets not subject to amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
Indefinite |
|
|
$ |
6,560,671 |
|
|
$ |
— |
|
|
$ |
6,560,671 |
|
Trademarks |
|
|
Indefinite |
|
|
|
514,268 |
|
|
|
— |
|
|
|
514,268 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
intangible assets not subject to amortization |
|
|
|
|
|
|
7,074,939 |
|
|
|
— |
|
|
|
7,074,939 |
|
Intangible
assets subject to amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer
lists |
|
|
7 |
|
|
|
2,614,099 |
|
|
|
966,717 |
|
|
|
1,647,382 |
|
ABC
acquired contracts |
|
|
5 |
|
|
|
310,000 |
|
|
|
310,000 |
|
|
|
— |
|
SIAS
acquired contracts |
|
|
5 |
|
|
|
660,000 |
|
|
|
660,000 |
|
|
|
— |
|
Non-compete
agreements |
|
|
4 |
|
|
|
272,147 |
|
|
|
272,147 |
|
|
|
— |
|
Website
and Digital Assets |
|
|
3 |
|
|
|
33,002 |
|
|
|
9,816 |
|
|
|
23,186 |
|
Total
intangible assets subject to amortization |
|
|
|
|
|
|
3,889,248 |
|
|
|
2,218,680 |
|
|
|
1,670,568 |
|
Total
Goodwill and Intangible Assets |
|
|
|
|
|
$ |
10,964,187 |
|
|
$ |
2,218,680 |
|
|
$ |
8,745,507 |
|
Scheduled amortization over the next five years are as follows:
Schedule of amortization over the next two years |
|
|
Twelve months ending March 31, |
|
|
2023 |
|
|
278,922 |
|
2024 |
|
|
276,976 |
|
2025 |
|
|
268,717 |
|
2026 |
|
|
267,143 |
|
2027 |
|
|
267,143 |
|
Thereafter |
|
|
311,667 |
|
Total |
|
$ |
1,670,568 |
|
Amortization expense for the three months ended March 31, 2022 and 2021
were $69,730 and $48,500 respectively.
Note 5 -Leases
Operating
Leases
The Company
currently maintains two leases for office space located in Melville, NY.
The first
lease for office space in Melville, NY commenced on September 1, 2019. The term of this
lease is for three years and eleven months and runs co-terminus with our existing lease in the same building. The base annual rent
is $10,764 payable
in equal monthly installments of $897.
A second
lease for office space in Melville, NY, was entered into on November 20, 2017, which commenced on April 2,
2018. The term of this lease is five years and three months at $86,268 per
year with an escalation of 3% per year and expires on July
31, 2023.
On July 31, 2021 the Company signed
a three-year lease for approximately 2,880 square feet of office space at 980 North Federal Highway, Boca Raton, FL.
The commencement date of the lease was August
1, 2021. The monthly rent is $4,500.
The Company leases cages and racks for technical
space in Tier 3 data centers in New York, Massachusetts, North Carolina and Florida. These leases are month to month. The monthly
rent is approximately $39,000.
In 2020, the Company entered into a Tier 3
data center technical space lease. The lease is in Dallas, TX. The lease term is thirteen months and monthly
payments are $1,403 .
The lease term expires on July
31, 2023.
On January 1, 2022 the Company entered into a lease agreement for office
space for marketing and business development with WeWork in Austin, TX. The lease term is six months and
requires monthly payments of $1,470 and
expires on June
30, 2022.
Finance Lease Obligations
On June 1, 2020, the Company entered into a
lease agreement with a finance company to lease technical equipment. The lease obligation is payable in monthly installments of
$5,008.
The lease carries an interest rate of 7%
and is a three-year lease. The term of the lease ends June
1, 2023.
On June 29, 2020, the Company entered into a
lease agreement for technical equipment with a finance company. The lease obligation is payable in
monthly installments of $5,050.
The lease carries an interest rate of 7%
and is a three-year lease. The term of the lease ends June
29, 2023.
On July 31, 2020, the Company entered into a
lease agreement for technical equipment with a finance company. The lease obligation is
payable in monthly installments of $4,524.
The lease carries an interest rate of 7%
and is a three-year lease. The term of the lease ends July
31, 2023.
On November 1, 2021, the Company entered into a lease
agreement with a finance company for technical equipment. The lease obligation is payable in monthly installments of
$3,152. The lease carries an interest rate of 6% and is a three-year lease. The term of the lease ends September 21, 2024.
On January 1, 2022, the Company entered into a lease
agreement with a finance company for technical equipment. The lease obligation is payable in monthly installments of
$17,718. The lease carries an interest rate of 5% and is a three-year lease. The term of the lease ends January 1, 2025.
On January 1, 2022, the Company entered into a
technical equipment lease with a finance company. The lease obligation is payable
in monthly installments of $2,037.
The lease carries an interest rate of 6%
and is a three-year lease. The term of the lease ends January
1, 2025.
Finance Lease Obligations – Related Party
On April 1, 2018, the Company entered into a lease
agreement with Systems Trading Inc. (“Systems Trading”) to refinance all equipment leases into one lease. This lease obligation
is payable to Systems Trading with bi-monthly installments of $23,475. The lease carries an interest rate of 5% and is a four-year
lease. The term of the lease ends April 16, 2022. Systems Trading is owned and operated by the Company’s President, Harold
Schwartz.
On January 1, 2019, the Company entered into a lease
agreement with Systems Trading. This lease obligation is payable to Systems Trading with monthly installments of $29,592. The lease
carries an interest rate of 6.75% and is a five-year lease. The term of the lease ends December 31, 2023.
On April 1, 2019, the Company entered into two lease
agreements with Systems Trading to add new data center equipment. The first lease calls for monthly installments of $1,328 and expires
on March 1, 2022. It carries an interest rate of 7%. The second lease calls for monthly installments of $461 and expires
on March 1, 2022. It carries an interest rate of 6.7%.
On January 1, 2020, the Company entered into a new
lease agreement with Systems Trading to lease equipment. The lease obligation is payable to Systems Trading with monthly installments
of $10,534. The lease carries an interest rate of 6% and is a three-year lease. The term of the lease ends January 1, 2023.
On March 4,
2021, the Company entered into a new lease agreement with Systems Trading effective April 1, 2021. This lease obligation is payable to
Systems Trading with monthly installments of $1,567 and expires on March 31, 2024. The lease carries an interest rate of 8%.
On January
1, 2022, the Company entered into a new lease agreement with Systems Trading effective January 1, 2022. This lease obligation is payable
to Systems Trading with monthly installments of $7,145 and
expires on February
1, 2025. The lease carries an interest rate of 8%.
The Company determines if an arrangement contains
a lease at inception. Right of Use “ROU” assets represent the Company’s right to use an underlying asset for the lease
term and lease liabilities represent its obligation to make lease payments arising from the lease. ROU assets and liabilities are recognized
at the lease commencement date based on the estimated present value of lease payments over the lease term. The Company’s lease term
includes options to extend the lease when it is reasonably certain that it will exercise that option. Leases with a term of 12 months
or less are not recorded on the balance sheet, per the election of the practical expedient. ROU assets and liabilities are recognized
at the lease commencement date based on the estimated present value of lease payments over the lease term. The Company recognizes lease
expense for these leases on a straight-line basis over the lease term. The Company recognizes variable lease payments in the period in
which the obligation for those payments is incurred. Variable lease payments that depend on an index or a rate are initially measured
using the index or rate at the commencement date, otherwise variable lease payments are recognized in the period incurred. A discount
rate of 5% was used in preparation of the ROU asset and operating liabilities.
The components of lease expense were as follows:
Schedule Of Components of lease expense |
|
|
|
|
Three
Months Ended March 31, 2022 |
Finance leases: |
|
|
|
|
Amortization
of assets, included in depreciation and amortization expense |
|
$ |
319,686 |
|
Interest
on lease liabilities, included in interest expense |
|
|
110,998 |
|
Operating lease: |
|
|
|
|
Amortization
of assets, included in total operating expense |
|
|
50,883 |
|
Interest
on lease liabilities, included in total operating expense |
|
|
5,153 |
|
Total net
lease cost |
|
$ |
486,720 |
|
Supplemental balance sheet
information related to leases was as follows: |
|
|
|
|
|
|
|
|
|
Operating Leases: |
|
|
|
|
|
|
|
|
|
Operating
lease right-of-use asset |
|
$ |
374,356 |
|
|
|
|
|
|
Current operating lease liabilities |
|
$ |
206,231 |
|
Noncurrent
operating lease liabilities |
|
|
177,348 |
|
Total
operating lease liabilities |
|
$ |
383,579 |
|
|
|
March
31, 2022 |
Finance
leases: |
|
|
|
|
Property
and equipment, at cost |
|
$ |
5,412,726 |
|
Accumulated
amortization |
|
|
(3,006,462 |
) |
Property
and equipment, net |
|
$ |
2,406,264 |
|
|
|
|
|
|
Current
obligations of finance leases |
|
$ |
992,717 |
|
Finance
leases, net of current obligations |
|
|
1,126,853 |
|
Total
finance lease liabilities |
|
$ |
2,119,570 |
|
Supplemental cash flow and other information related to leases were as follows:
Supplemental
balance sheet information related to leases | |
|
| |
Three
Months Ended March 31, 2022 |
Cash
paid for amounts included in the measurement of lease liabilities: | |
| | |
Operating
cash flows related to operating leases | |
$ | 48,179 | |
Financing
cash flows related to finance leases | |
$ | 339,908 | |
| |
| | |
Weighted
average remaining lease term (in years): | |
| | |
Operating
leases | |
| 1.93 | |
Finance
leases | |
| 1.58 | |
| |
| | |
Weighted
average discount rate: | |
| | |
Operating
leases | |
| 5 | % |
Finance
leases | |
| 7 | % |
Long-term obligations under the operating and finance leases at March 31,
2022 mature as follows:
Schedule
Of Long-term obligations under the operating and Finance leases |
|
|
|
|
For the Twelve
Months Ended March 31, |
|
Operating
Leases |
|
Finance
Leases |
2023 |
|
$ |
221,227 |
|
|
$ |
1,130,435 |
|
2024 |
|
|
143,959 |
|
|
|
704,863 |
|
2025 |
|
|
36,733 |
|
|
|
242,034 |
|
2026 |
|
|
— |
|
|
|
18,799 |
|
2027 |
|
|
— |
|
|
|
18,799 |
|
Thereafter |
|
|
— |
|
|
|
135,450 |
|
Total
lease payments |
|
|
401,919 |
|
|
|
2,250,381 |
|
Less:
Amounts representing interest |
|
|
(18,340 |
) |
|
|
(130,811 |
) |
Total
lease obligations |
|
|
383,579 |
|
|
|
2,119,570 |
|
Less:
Current |
|
|
(206,231 |
) |
|
|
(1,126,853 |
) |
|
|
$ |
177,348 |
|
|
$ |
992,717 |
|
As of March 31, 2022, the Company
had no additional significant operating or finance leases that had not yet commenced. Rent expense under all operating leases for the
three months ended March 31, 2022 and 2021 was $34,219 and $20,263, respectively.
Note 6 - Commitments and Contingencies
COVID-19
The COVID-19 pandemic has created
significant worldwide uncertainty, volatility and economic disruption. The extent to which COVID-19 will adversely impact the Company’s
business, financial condition and results of operations is dependent upon numerous factors, many of which are highly uncertain, rapidly
changing and uncontrollable. These factors include, but are not limited to: (i) the duration and scope of the pandemic; (ii) governmental,
business and individual actions that have been and continue to be taken in response to the pandemic, including travel restrictions, quarantines,
social distancing, work-from-home and shelter-in-place orders and shut-downs; (iii) the impact on U.S. and global economies and the timing
and rate of economic recovery; (iv) potential adverse effects on the financial markets and access to capital; (v) potential goodwill or
other impairment charges; (vi) increased cybersecurity risks as a result of pervasive remote working conditions; and (vii) the Company’s
ability to effectively carry out its operations due to any adverse impacts on the health and safety of its employees and their families.
Under NYS Executive Order 202.6, “Essential
Business,” DSC is an “Essential Business” based on the following in the Executive order number 2: Essential infrastructure
including telecommunications and data centers; and, number 12: Vendors that provide essential services or products, including logistics
and technology support. Further, as a result of the pandemic, all employees, including the Company’s specialized technical staff,
are working remotely or in a virtual environment. DSC always maintains the ability for team members to work virtually and the Company
is on a hybrid schedule with team members. The significant increase in remote working, particularly for an extended period of time, could
exacerbate certain risks to the Company’s business, including an increased risk of cybersecurity events and improper dissemination
of personal or confidential information, though the Company does not believe these circumstances have, or will, materially adversely impact
its internal controls or financial reporting systems. If the COVID-19 pandemic should worsen, the Company may experience disruptions to
our business including, but not limited to: equipment, its workforce, or to its business relationships with other third parties. The extent
to which COVID-19 impacts the Company’s operations or those of its third-party partners will depend on future developments, which
are highly uncertain and cannot be predicted with confidence, including the duration of the outbreak, new information that may emerge
concerning the severity of COVID-19 and the actions to contain COVID-19 or treat its impact, among others. Any such disruptions or losses
we incur could have a material adverse effect on the Company’s financial results and our ability to conduct business as expected.
Note 7 - Stockholders’ (Deficit)
Capital Stock
The Company has 260,000,000 authorized
shares of capital stock, consisting of 250,000,000 shares of common stock, par value $0.001, and 10,000,000 shares of Preferred Stock,
par value $0.001 per share.
During the three months ended March
31, 2022, employees exercised 3,334 options into shares of common stock. The Company received $6,934 for these warrants.
Common Stock Options
A summary of the Company’s
options activity and related information follows:
Schedule
of option activity and related information | |
| |
| |
| |
|
| |
Number
of Shares Under Options | |
Range
of Option Price Per Share | |
Weighted
Average Exercise Price | |
Weighted
Average Contractual Life |
Options
Outstanding at December 31, 2021 | |
| 267,467 | | |
$ | 2.00
–
16.00 | | |
$ | 5.19 | | |
| 6.94 | |
Options
Granted | |
| 54,543 | | |
| 5.87
–
3.63 | | |
| 3.30 | | |
| 10 | |
Exercised | |
| (3,334 | ) | |
| 2.00
–
2.16 | | |
| 2.08 | | |
| — | |
Expired/Cancelled | |
| — | | |
| — | | |
| | | |
| — | |
Options
Outstanding at March 31, 2022 | |
| 318,676 | | |
$ | 2.00
–
16.00 | | |
$ | 2.61 | | |
| 7.24 | |
| |
| | | |
| | | |
| | | |
| | |
Options
Exercisable at March 31, 2022 | |
| 159,039 | | |
$ | 2.00
–
16.00 | | |
$ | 2.39 | | |
| 5.06 | |
Share-based compensation expense
for options totaling $66,505 and $42,171 was recognized in our results for the three months ended March 31, 2022 and 2021, respectively.
The valuation methodology used
to determine the fair value of the options issued during the year was the Black-Scholes option-pricing model. The Black-Scholes model
requires the use of a number of assumptions including the volatility of the stock price, the average risk-free interest rate, and the
weighted average expected life of the options.
The risk-free interest rate
assumption is based upon observed interest rates on zero-coupon U.S. Treasury bonds whose maturity period is appropriate for the term
of the options.
Estimated volatility is a measure
of the amount by which the Company’s stock price is expected to fluctuate each year during the expected life of the award. The Company’s
calculation of estimated volatility is based on historical stock prices of the Company over a period equal to the expected life of the
awards.
As of March 31, 2022, there was
$536,813 of total unrecognized compensation expense related to unvested employee options granted under the Company’s share-based
compensation plans that is expected to be recognized over a weighted average period of approximately 2.36 years.
The weighted average fair value of options granted,
and the assumptions used in the Black-Scholes model during the three months ended March 31, 2022 are set forth in the table below.
Schedule of weighted average fair value of options granted |
|
|
|
|
2022 |
Weighted average fair value of options
granted |
|
$ |
3.30 |
|
Risk-free interest rate |
|
|
1.63% - 2.32% |
|
Volatility |
|
|
212% – 214% |
|
Expected life (years) |
|
|
10 years |
|
Dividend yield |
|
|
— |
|
Note 8 - Litigation
We are currently not involved in
any litigation that we believe could have a materially adverse effect on our financial condition or results of operations. There is no
action, suit, proceeding, inquiry or investigation before or by any court, public board, government agency, self-regulatory organization
or body pending or, to the knowledge of the executive officers of our company or any of our subsidiaries, threatened against or affecting
DSC, its common stock, any of its subsidiaries or of DSC’s or DSC’s subsidiaries’ officers or directors in their capacities
as such, in which an adverse decision could have a material adverse effect.
Note 9 - Related Party Transactions
Finance Lease Obligations - Related Party
During the three months ended March
31, 2022, the Company entered into one related party finance lease obligations. See Note 5 for details.
Nexxis Capital LLC
Charles M. Piluso (Chairman
and CEO) and Harold Schwartz (President) collectively own 100% of Nexxis Capital LLC (“Nexxis Capital”). Nexxis Capital
was formed to purchase equipment and provide leases to Nexxis Inc.’s customers. The Company received funds of $2,328 and
$3,968 during the three months ended March 31, 2022 and 2021 respectively.
Note 10 - Merger
Flagship
Solutions, LLC
On February 4, 2021, the Company
entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Data Storage FL, LLC, a Florida limited liability
company and the Company’s wholly-owned subsidiary (the “Merger Sub”), Flagship Solutions, LLC (“Flagship”),
a Florida limited liability company, and the owners (collectively, the “Equityholders”) of all of the issued and outstanding
limited liability company membership interests in Flagship (collectively, the “Equity Interests”). The Company acquired Flagship
on May 31, 2021 and became its wholly-owned subsidiary. The purchase price was $5.5 million.
In
addition, the cash merger consideration paid by the Company to the Equityholders at Closing shall be adjusted, on a dollar-for-dollar
basis, by the amount by which Flagship’s net working capital at Closing is more or is less than the target working capital amount
specified in the Merger Agreement.
Concurrently
with the Closing, Flagship and Mark Wyllie, Flagship’s Chief Executive Officer, entered into an Employment Agreement, which was
effective upon consummation of the Closing, pursuant to which Mr. Wyllie will continue to serve as Chief Executive Officer of Flagship
following the Closing on the terms and conditions set forth therein. Flagship’s obligations under the Wyllie Employment Agreement
will also be guaranteed by the Company. The Wyllie Employment Agreement provides for: (i) an annual base salary of $170,000, (ii) management
bonuses comprised of twenty-five percent (25%) of Flagship’s net income available in free cash flow as determined in accordance
with GAAP for each calendar quarter during the term, (iii) an agreement to issue him stock options of the Company, subject to approval
by the Board, commensurate with his position and performance and reflective of the executive compensation plans that the Company has in
place with its other subsidiaries of similar size to Flagship, (iv) life insurance benefits in the amount of $400,000, and (v) four weeks
paid vacation. In the event Mr. Wyllie’s employment is terminated by him for good reason (as defined in the Wyllie Employment Agreement)
or by Flagship without cause, he will be entitled to receive his annual base salary through the expiration of the initial three-year employment
term and an amount equal to his last annual bonus paid, payable quarterly. Pursuant to the Wyllie Employment Agreement, we have agreed
to elect Mr. Wyllie to the Board and the board of directors of Flagship to serve so long as he continues to be employed by the Company.
The employment agreement contains customary non-competition provisions that apply during its term and for a period of two years after
the term expires. In addition, pursuant to the Wyllie Employment Agreement, Mr. Wyllie will be appointed to serve as a member of the Company’s
Board of Directors and the board of directors of Flagship to serve so long as he continues to be employed by us.
Following
the closing of the transaction, Flagship’s financial statements as of the Closing were consolidated with the Consolidated Financial
Statements of the Company. These amounts are provisional and may be adjusted during the measurement period.
The following
sets forth the components of the purchase price:
Schedule of Purchase price | |
|
Purchase price: | |
| | |
Cash
paid to the seller | |
$ | 6,149,343 | |
Total
purchase price | |
| 6,149,343 | |
| |
| | |
Tangible
Assets Acquired: | |
| | |
Cash | |
| 212,068 | |
Accounts
Receivable | |
| 1,389,263 | |
Prepaid Expenses | |
| 127,574 | |
Fixed Assets | |
| 4,986 | |
Website and
Digital Assets | |
| 33,002 | |
Security
Deposits | |
| 22,500 | |
Total
Tangible Assets Acquired | |
| 1,789,393 | |
| |
| | |
Tangible
Liabilities Assumed: | |
| | |
Accounts
Payable and Accrued Expenses | |
| 514,354 | |
Deferred
Revenue | |
| 68,736 | |
Deferred
Tax Liability | |
| 399,631 | |
PPP
Loan Payable | |
| 307,300 | |
Total
Tangible Liabilities Assumed | |
| 1,290,021 | |
| |
| | |
Net
Tangible Assets Acquired | |
| 499,372 | |
| |
| | |
Excess
Purchase Price | |
$ | 5,649,971 | |
The excess purchase
price amounts are provisional and may be adjusted during the one-year measurement period as required by U.S. GAAP. The following
table provides a summary of the allocation of the excess purchase price.
Schedule of unaudited pro-forma |
|
|
Customer
Relationships |
|
$ |
1,870,000 |
|
Trade
Names |
|
|
235,000 |
|
Assembled
Workforce |
|
|
287,000 |
|
Goodwill |
|
|
3,257,971 |
|
|
|
|
|
|
Excess
Purchase Price |
|
$ |
5,649,971 |
|
The intangible
assets acquired include the trade names, customer relationships, assembled workforce, and goodwill. The deferred tax liability represents
the tax effected timing differences relating to the acquired intangible assets to the extent they are not offset by acquired deferred
tax assets.
The goodwill
represents the assembled workforce, acquired capabilities, and future economic benefits resulting from the acquisition. No portion of
the goodwill is deductible for tax purposes.
The following
presents the unaudited pro-forma combined results of operations of the Company with Flagship Solutions as if the entities were combined
on January 1, 2021.
|
|
Three
Months Ended |
|
|
March 31,
2021 |
Revenues |
|
$ |
6,485,772 |
|
Net income attributable to common
shareholders |
|
$ |
(76,867 |
) |
Net loss per share |
|
$ |
(0.02 |
) |
Weighted average number of shares outstanding |
|
|
4,857,291 |
|
Note 11 - Subsequent Events
Management did not identify any subsequent events.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATION
The following discussion and analysis
of our financial condition and results of operations should be read in conjunction with our unaudited consolidated financial statements
and notes thereto included in Part I, Item 1 of this Quarterly Report on Form 10-Q and with our audited financial statements and notes
thereto for the year ended December 31, 2021, included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021 filed
on March 31, 2022 (the “Annual Report”) with the U.S. Securities and Exchange Commission (the “SEC”). This Quarterly
Report on Form 10-Q contains forward looking statements, including without limitation, statements related to our plans, strategies, objectives,
expectations, intentions and adequacy of resources. Investors are cautioned that such forward-looking statements involve risks and uncertainties
including without limitation the following: (i) our plans, strategies, objectives, expectations and intentions are subject to change at
any time at our discretion; (ii) our plans and results of operations will be affected by our ability to manage growth; and (iii)
other risks and uncertainties indicated from time to time in our filings with the Securities and Exchange Commission.
In some cases, you can identify
forward-looking statements by terminology such as ‘may,’ ‘will,’ ‘should,’
‘could,’ ‘expects,’ ‘plans,’ ‘intends,’ ‘anticipates,’
‘believes,’ ‘estimates,’ ‘predicts,’ ‘potential,’ or ‘continue’
or the negative of such terms or other comparable terminology. Although we believe that the expectations reflected in the forward-looking
statements are reasonable, we cannot guarantee future results, levels of activity, performance, or achievements. Moreover, neither we
nor any other person assumes responsibility for the accuracy and completeness of such statements. Readers are cautioned not to place undue
reliance on these forward-looking statements, which speak only as of the date hereof. We are under no duty to update any of the forward-looking
statements after the date of this report.
The Industry Overview
Hybrid and Multi-Cloud
have become mainstream technological offerings of the Cloud Managed Services industry as companies have moved away from legacy, on-premise
technology solutions. This approach is growing more complex, as companies utilize disparate technical environments, including on-premises
equipment and software, multi-clouds interfacing with Software as a Service providers, Cloud Managed Service Providers assist businesses
in achieving their desired security levels, technical cloud infrastructure and financial objectives while optimizing the value of these
technologies and cloud resources through multi-cloud management, ensuring business continuity, governance, and operational efficiencies.
This is a $500 billion-industry.
One subset, of this $500 billion, is IBM Power cloud infrastructure and disaster recovery. Globally estimated at over one million virtual
IBM Power servers. According to the most recent information received from IBM typical industries utilizing IBM Power servers are finance,
retail, healthcare, government, and distribution organizations.
According to Fortune Business
Insights, the Cloud Managed Services industry in North America was $16.3 billion in 2019 and has been growing at a rate of 13.8% CAGR
bringing us to $24 billion by the end of 2022. Disaster Recovery is projected to be a $3.6 billion in the US by the end of 2022 which
is 35% of the $10.3 billion globally based on Grandview Research Disaster Recovery Solutions Market Size report. Cyber Security, specifically
the MDR segment, is an established market recognized by buyers. Gartner observed a 35% growth in end users’ inquiries
on the topic in the last year. Gartner estimates that by 2025, the MDR market will reach $2.15 billion in revenue, up from $1.03 billion
in 2021, for a compound annual growth rate (CAGR) of 20.2%. The Company’s VOIP solutions fit well into this steadily growing
segment which is expected to reach $90 billion worldwide in 2022 with a CAGR of 3.1% with $17 billion in the US according to Globe Newswire
Market Analysis and Insights: Global VoIP Market. Data and Analytics is another market that is growing rapidly and the Company
is breaking into, according to Globe Newswire this market was valued at $198 billion in 2020 and with a projected 13.5% CAGR we see this
hitting $263 billion by the end of 2022 and based on the Big Data Business Analytics market share report posted on statista.com the US
has 51% of that growth.
Company Overview
Data Storage Corporation,
headquartered in Melville, New York, with three subsidiaries, DSC (CloudFirst), Flagship Solutions LLC and Nexxis, Inc., provides solutions
and services to a broad range of clients in several industries, including healthcare, banking and finance, distribution services, manufacturing,
construction, education, and government. The subsidiaries maintain business development teams, as well as independent distribution companies.
As an example, the Company’s distribution channel of companies provides long-term subscription-based disaster recovery and cloud
infrastructure without investing in the infrastructure, data centers, telecommunications or specialized technical staff.
During 2021, based on the
May capital raise and the up list to Nasdaq, the Company accelerated organic growth strategies by added distribution, business development
representatives, marketing, and technical personnel. Management continues to be focused on building the Company’s sales and marketing
strategy and expanding its technology assets throughout its data center network.
DSC is a leader in providing
IBM Power cloud infrastructure, disaster recovery and the creation of unique offering.
The opportunity, for the
Company, in the IBM Power server portfolio segment is to capture a share of this annual recurring revenue marketplace that is currently
under migration to cloud infrastructure.
The Company believes businesses
are increasingly under pressure to improve the proficiency of their information and storage systems accelerating the migration from self-managed
technical equipment and solutions to fully managed multi-cloud technologies to reduce cost and compete effectively. These trends create
an opportunity for cloud technology service providers.
DSC’s market opportunity
is derived from the demand for fully managed cloud and cybersecurity services across all major operating systems.
The Company’s addressable
market is estimated at $48 billion in annual recurring revenuein the United States and Canada.
The Company has designed
and built its solutions and services to support the demanding IBM Power System workload, manage hybrid cloud deployments and continue
to provide solutions that keep data and workloads protected from disasters and security attacks.
The Company’s business
offices are located in New York and Florida. The offices include a technology center and lab, adapted to meet the technical requirements
of the Company’s clients. The Company maintains its own infrastructure, storage, and networking equipment required to provide subscription
solutions in seven geographically diverse data centers located in New York, Massachusetts, Texas, Florida and North Carolina, and in Canada,
Toronto, and Barrie, serving clients in the United States and Canada.
The Company’s disaster
recovery and business continuity solutions allow clients to quickly recover from system outages, human and natural disasters, and cyber
security attacks, such as Ransomware. The Company’s managed cloud services begin with migration to the cloud and provide ongoing
system support and management that enables its clients to run their software applications and technical workloads in a multi-cloud environment.
The Company’s cyber security offerings include comprehensive consultation and a suite of data security, disaster recovery, and remote
monitoring services and technologies that is incorporated into the Company’s cloud solutions or be delivered as a standalone managed
security offering covering the client site endpoint devices, users, servers, and equipment.
Solution architects and the
Company’s business development teams work with organizations identifying and solving critical business problems. The Company carefully
plans and manages the migration and configuration process, continuing the relationship and advising its clients long after the services
have been implemented. Reflecting on client satisfaction, the Company’s renewal rate on client subscription solutions is approximately
94% after their initial contract term expired.
The Company provides its
clients subscription-based, long-term agreements for cloud disaster recovery, cloud infrastructure, data analytics, cyber security,telecommunications
solutions, and high processing on-site computing power and software solutions. While a significant portion of the Company’s revenue
has been subscription-based, it also generates revenue from the sale of equipment and software for cybersecurity, data storage, IBM Power
systems equipment and managed service solutions.
The company entered into 2022 with a baseline annual recurring revenue of over $12 million.
The Company’s Core
Services: The Company provides an array of multi-cloud information technology solutions in highly secure, enterprise-level cloud services
for companies using IBM Power Systems, Microsoft Windows, and Linux. Specifically, the Company’s support services cover:
Cyber Security Solutions:
| ● | ezSecurity™
offers a suite of comprehensive cyber security solutions that can be utilized on systems
at the client’s location or on systems hosted in the Company. These solutions include
fully managed endpoint (PCs and other user devices) security with active threat mitigation,
system security assessments, risk analysis, and applications to ensure continuous security.
ezSecurity™ contains a specialized offering for protecting and auditing IBM systems
including a package designed to protect IBM systems against Ransomware attacks. |
Data Protection and
Recovery Solutions:
|
● |
ezVault™ solution is at the core of the Company’s data protection services and allows its clients to have their data protected and stored offsite with unlimited data retention in a secure location that uses encrypted, enterprise-grade storage which allows for remote recovery from system outages, human and natural disasters, and cyber security attacks like Ransomware and viruses allowing restoration of data from a known good point in time prior to an attack. |
|
|
|
|
● |
ezRecovery™ provides standby systems, networking, and storage in the Company’s cloud infrastructure that allows for faster recovery from client backups stored using ezVault™ at the same cloud based hosted location. |
|
|
|
|
● |
ezAvailability™ solution offers reliable real-time data replication for mission-critical applications with Recovery Time Objective under fifteen minutes and near-zero Recovery Point Objective, with optional, fully managed replication services. The Company’s ezAvailability™ service consists of a full-time enterprise system, storage, and network resources, allowing quick and easily switched production workloads to the Company’s cloud when needed. The Company’s ezAvailability™ services are backed by a Service-Level Agreement (“SLA”) to help assure performance, availability, and access. |
|
|
|
|
● |
ezMirror™ solution provides replication services that mirror the clients’ data at the storage level and allows for similar near-zero Recovery Point Objective as ezAvailability with less application management and Recovery Time Objective under 1 hour. |
Cloud Hosted Production
Systems: ezHost™ solution provides managed cloud services that removes
the burden off system management from its clients and ensures that their software applications and IT workloads are running smoothly.
ezHost™ provides full-time, scalable compute, storage, and network infrastructure resources to run clients’ workloads on the
Company’s enterprise-class infrastructure. ezHost™ replaces the cost of support, maintenance, system administration, space,
electrical power, and cooling of the typical hardware on-premises systems with a predictable monthly expense. The Company’s ezHost
services are backed by an SLA governing performance, availability, and access.
Voice & Data Solutions: Nexxis,
our voice and data division, specializes in fully-managed VoIP, Internet Access, and Data Transport solutions that satisfy the requirements
of corporate and remote workforce. Services are delivered over fiber optic, coaxial, and wireless networks to assist businesses fully
connected from any location. Nexxis provides dedicated internet access with speeds of up to 10 Gbps, FailSAFE, a cloud-first SD-WAN solution,
that delivers industry-leading connectivity to cloud services, cloud-based Hosted VoIP and Unified Communications that provide business
continuity and integration with Microsoft Teams.
Data Analytics: The
Company’s trademarked Infralytics™ offering was developed to empower IT organizations to respond quickly and intelligently
to business-impact issues as they arise. With Infralytics custom dashboards, a client can monitor physical servers,
virtual machines, network devices, applications, and services across multiple platforms – whether on-premises, virtual, or in the
Cloud. It also allows the Company’s clients to gain enhanced visibility and control over their physical, virtual, and cloud IT infrastructure
via customized, interactive dashboards. In addition, utilizing IBM’s Watson the Company is taking disparate data sources and
developing algorithms to provide greater insight into the aggregation of that data. All of this is provided as a service with the
primary deliverable a real-time dashboard.
RESULTS OF OPERATIONS
Three months ended March 31, 2022, as compared to
March 31, 2021
Total Revenue. For the three months ended March
31, 2022, total revenue was $8,657,199 an increase of $6,082,508 or 236% compared to $2,574,691 for the three months ended March 31, 2021.
The increase is primarily attributed to the additional sales from the Flagship merger and an increase in monthly subscription revenue.
Revenue |
|
For
the Three Months |
|
|
|
|
|
|
Ended
March 31, |
|
|
|
|
|
|
2022 |
|
2021 |
|
$
Change |
|
%
Change |
Infrastructure
& Disaster Recovery/Cloud Service |
|
$ |
1,925,850 |
|
|
$ |
1,660,348 |
|
|
$ |
265,502 |
|
|
|
16 |
% |
Equipment
and Software |
|
|
5,319,459 |
|
|
|
464,883 |
|
|
|
4,854,576 |
|
|
|
1,044 |
% |
Managed
Services |
|
|
1,182,810 |
|
|
|
226,767 |
|
|
|
956,043 |
|
|
|
422 |
% |
Nexxis
VoIP Services |
|
|
194,934 |
|
|
|
195,326 |
|
|
|
(392 |
) |
|
|
— |
% |
Other |
|
|
34,146 |
|
|
|
27,367 |
|
|
|
6,779 |
|
|
|
25 |
% |
Total
Revenue |
|
$ |
8,657,199 |
|
|
$ |
2,574,691 |
|
|
$ |
6,082,508 |
|
|
|
236 |
% |
Cost of Sales. For the three months ended
March 31, 2022, cost of sales was $6,011,289, an increase of $4,590,390 or 323% compared to $1,420,899 for the three months ended
March 31, 2021. The increase of $4,590,390 was mostly related to the Flagship merger and the variable nature of costs incurred to
produce and sell our products or services.
Selling, general and administrative expenses.
For the three months ended March 31, 2022, selling, general and administrative expenses were $2,459,866, an increase of $1,341,459, or
120%, as compared to $1,118,407 for the three months ended March 31, 2021. The net increase is reflected in the chart below.
Selling,
general and administrative expenses |
|
For
the Three Months |
|
|
|
|
|
|
Ended
March 31, |
|
|
|
|
|
|
2022 |
|
2021 |
|
$
Change |
|
%
Change |
Increase in Salaries |
|
$ |
1,471,735 |
|
|
$ |
503,672 |
|
|
$ |
968,063 |
|
|
|
192 |
% |
Increase in Professional Fees |
|
|
188,627 |
|
|
|
135,278 |
|
|
|
53,349 |
|
|
|
39 |
% |
Increase in Software as a Service
Expense |
|
|
70,058 |
|
|
|
52,143 |
|
|
|
17,915 |
|
|
|
34 |
% |
Increase in Advertising Expenses |
|
|
90,873 |
|
|
|
95,776 |
|
|
|
(4,903 |
) |
|
|
(5 |
)% |
Increase in Commissions Expense |
|
|
345,264 |
|
|
|
213,254 |
|
|
|
132,010 |
|
|
|
62 |
% |
Increase
in all other Expenses |
|
|
293,309 |
|
|
|
118,284 |
|
|
|
175,025 |
|
|
|
148 |
% |
Total
Expenses |
|
$ |
2,459,866 |
|
|
$ |
1,118,407 |
|
|
$ |
1,341,459 |
|
|
|
120 |
% |
Salaries. Salaries increased as a result of
the increased staff due to the Flagship merger and the hiring of our Chief Financial Officer.
Professional fees. Professional fees increased
primarily due to new investor relations firms, and an increase in fees associated with being on NASDAQ.
Software as a Service Expense (SaaS). SaaS
increased due to additional costs paid to existing vendors to improve to our customer relationship management software and sales quoting
process.
Commissions Expense. Commissions expenses increased
due to the Flagship merger and the sales associated with Flagship.
All Other Expenses. Other expenses increased
primarily due to the Flagship merger.
Other Expense. Other expenses for the three
months ended March 31, 2022 increased $7,615 to $42,660 from $35,045 for the three months ended March 31, 2021. The increase in other
income is primarily attributable to the increase interest expense for the three months ended March 31, 2022.
Net Income before provision for income taxes.
Net income before provision for income taxes for the three months ended March 31, 2022 was $156,010, as compared to a net income of $340
for the three months ended March 31, 2021.
LIQUIDITY AND CAPITAL RESOURCES
The consolidated financial statements
have been prepared using generally accepted accounting principles in the United States of America (“GAAP”) applicable for
a going concern, which assumes that DSC will realize its assets and discharge its liabilities in the ordinary course of business.
To the extent we are successful
in growing our business, identifying potential acquisition targets and negotiating the terms of such acquisition, and the purchase price
includes a cash component, we plan to use our working capital and the proceeds of any financing to finance such acquisition costs.
Our opinion concerning our liquidity
is based on current information. If this information proves to be inaccurate, or if circumstances change, we may not be able to meet our
liquidity needs, which will require a renegotiation of related party capital equipment leases, a reduction in advertising and marketing
programs, renegotiation of our arrangement with Nexxis and/or a reduction in salaries for officers that are major shareholders.
We have long-term contracts
to supply our subscription-based solutions that are invoiced to clients monthly. We believe the total contract value of our
subscription contracts with clients based on the actual contracts that we have to date, exceeds $10 million. Further, we continue to
see an uptick in client interest distribution channel expansion and in sales proposals. In 2021, we intend to continue to work to
increase our presence in the IBM “Power I” infrastructure cloud and business continuity marketplace in the niche of IBM
“Power “and in the disaster recovery global marketplace utilizing our technical expertise, data centers utilization,
assets deployed in the data centers, 24 x 365 monitoring and software.
During the three months ended March
31, 2022, DSC’s cash increased by $1,284,904 to $13,420,707 from $12,135,803 on December 31, 2021. Net cash of $1,643,823 was provided
by DSC’s operating activities resulting primarily from the changes in assets and liabilities. Net cash of $25,946 was used in investing
activities from the purchase of equipment. Net cash of $332,973 was used by financing activities resulting primarily from payments on
capital lease obligations. This was offset by the cash received for the exercised options.
DSC’s working capital
was $12,240,508 on March 31, 2022, increasing by $155,693 from $12,084,815 at December 31, 2021. The increase is primarily
attributable to an increase in cash, accounts receivable, prepaids, other current assets, and a decrease in deferred revenue. This
was offset by an increase in accounts payable and leases payable.
Off-Balance Sheet Arrangements
DSC does not have any off-balance
sheet arrangements, financings, or other relationships with unconsolidated entities or other persons, also known as “special purpose
entities”.
Non-GAAP Financial Measures
Adjusted EBITDA
To supplement our consolidated financial statements
presented in accordance with GAAP and to provide investors with additional information regarding our financial results, we consider and
are including herein Adjusted EBITDA, a Non-GAAP financial measure. We view Adjusted EBITDA as an operating performance measure and, as
such, we believe that the GAAP financial measure most directly comparable to it is net income (loss). We define Adjusted EBITDA as net
income adjusted for interest and financing fees, depreciation, amortization, stock-based compensation, and other non-cash income and expenses.
We believe that Adjusted EBITDA provides us an important measure of operating performance because it allows management, investors, debtholders
and others to evaluate and compare ongoing operating results from period to period by removing the impact of our asset base, any asset
disposals or impairments, stock-based compensation and other non-cash income and expense items associated with our reliance on issuing
equity-linked debt securities to fund our working capital.
Our use of Adjusted EBITDA has limitations as an analytical
tool, and this measure should not be considered in isolation or as a substitute for an analysis of our results as reported under GAAP,
as the excluded items may have significant effects on our operating results and financial condition. Additionally, our measure of Adjusted
EBITDA may differ from other companies’ measure of Adjusted EBITDA. When evaluating our performance, Adjusted EBITDA should be considered
with other financial performance measures, including various cash flow metrics, net income and other GAAP results. In the future, we may
disclose different non-GAAP financial measures in order to help our investors and others more meaningfully evaluate and compare our future
results of operations to our previously reported results of operations.
The
following table shows our reconciliation of net income to adjusted EBITDA for the three months ended March 31, 2022 and 2021, respectively:
| |
For
the Three Months Ended |
| |
March
31, | |
March
31, |
| |
2022 | |
2021 |
| |
| |
|
Net
income | |
$ | 143,384 | | |
| 340 | |
| |
| | | |
| | |
Non-GAAP
adjustments: | |
| | | |
| | |
Depreciation
and amortization | |
| 351,338 | | |
| 267,189 | |
Flagship
acquisition costs | |
| 605 | | |
| | |
Interest
income and expense | |
| 62,882 | | |
| 35,045 | |
Stock
based compensation | |
| 66,505 | | |
| 42,171 | |
| |
| | | |
| | |
Adjusted
EBITDA | |
$ | 604,492 | | |
| 344,745 | |