XML 28 R19.htm IDEA: XBRL DOCUMENT v3.22.1
SIGNIFICANT ACCOUNTING POLICIES (Tables)
3 Months Ended
Mar. 31, 2021
Accounting Policies [Abstract]  
SCHEDULE OF ERRORS RESULTED IN MISSTATEMENTS

These errors resulted in misstatements to our Balance Sheets, Statements of Operations, Statements of Stockholders’ Equity, and Statements of Cash Flows as of and for the quarterly period ended March 31, 2021 as follows:

 

                
   As of March 31, 2021 
   As Previously   Restatement   As 
   Reported   Adjustment   Restated 
BALANCE SHEET               
Equity awards liability  $-    610,978   $610,978 
Liability for shares withheld  $-    1,244,458   $1,244,458 
Total current liabilities  $2,029,437    1,855,436   $3,884,873 
Total liabilities  $2,036,200    1,855,436   $3,891,636 
Common stock (dollars)  $18,686    (92)  $18,594 
Additional paid-in capital  $139,550,103    4,751,432   $144,301,535 
Accumulated deficit  $(117,436,781)   (6,606,776)  $(124,043,557)
Total stockholders’ equity  $22,132,008    (1,855,436)  $20,276,572 
Common stock (shares)   18,686,391    (92,634)   18,593,757 

 

                
For the three months ended March 31, 2021 
   As Previously
Reported
   Restatement
Adjustment
   As Restated 
STATEMENT OF OPERATIONS               
Selling, general and administrative expenses  $2,380,780    3,564,382   $5,945,162 
Total operating expenses   3,717,021    3,564,382    7,281,403 
Loss from operations   (1,075,208)   (3,564,382)   (4,639,590)
Net loss   (1,060,066)   (3,564,382)   (4,624,448)
                
PER SHARE INFORMATION               
Loss per common share               
Basic and Diluted  $(0.06)   (0.19)  $(0.25)
                
Weighted average common shares used in computing per share amounts -               
Basic and Diluted   18,515,550    (35,537)   18,480,013 

 

 

                
For the three months ended March 31, 2021 
   As Previously
Reported
   Restatement
Adjustment
   As Restated 
STATEMENT OF STOCKHOLDERS’ EQUITY               
Exercise of stock options, net of cashless exercise of 58,122 shares and 92,634 shares withheld  $-    1,708,946   $1,708,946 
Net loss   (1,060,066)   (3,564,382)   (4,624,448)
Common stock (shares)   18,686,391    (92,634)   18,593,757 
Common stock (dollars)  $18,686    (92)  $18,594 
Additional paid-in capital  $139,550,103    4,751,432   $144,301,535 
Accumulated deficit  $(117,436,781)   (6,606,776)  $(124,043,557)
Total stockholders’ equity  $22,132,008    (1,855,436)  $20,276,572 

 

                
For the three months ended March 31, 2021 
   As Previously
Reported
   Restatement
Adjustment
   As Restated 
STATEMENT OF CASH FLOWS               
Net loss  $(1,060,066)   (3,564,382)   (4,624,448)
Equity compensation  $980,633    3,564,382   $4,545,015 
Supplemental disclosure of noncash investing and financing activities:               
Reclassification of stock option awards  $-    1,411,108   $1,411,108 
SCHEDULE OF DISAGGREGATION OF REVENUE

In the following tables, revenue is disaggregated by product and service and the timing of revenue recognition. The table also includes a reconciliation of the disaggregated revenue.

 

           
   For the Three Months Ended March 31, 
   2021   2020 
Products and services          
           
Software as a Service (SaaS)  $2,775,706   $2,238,419 
Other subscription and support services   15,797    79,231 
Equipment   36,266    783,793 
Non-recurring services   21,000    - 
Extended warranties on equipment   3,156    6,330 
Other   10,616    7,499 
Products and services total  $2,862,541   $3,115,272 
           
Timing of revenue recognition          
           
Products transferred at a point in time  $46,881   $791,292 
Services transferred over time   2,815,660    2,323,980 
Timing of revenue recognition total  $2,862,541   $3,115,272 
SCHEDULE OF REVENUE PERFORMANCE OBLIGATION

The following table includes estimated revenue expected to be recognized in the future related to performance obligations that are unsatisfied (or partially unsatisfied) at the end of the reporting period:

 

                 
   Remainder             
   2021   2022   2023   Total 
                 
Software as a Service (SaaS)  $401,658   $39,876   $-   $441,534 
Other subscription and support services   7,180    4,493    1,581    13,254 
Extended warranties on equipment   4,951    2,179    741    7,871 
Total  $413,789   $46,548   $2,322   $462,659 
SCHEDULE OF EARNINGS PER SHARE BASIC AND DILUTED

SCHEDULE OF EARNINGS PER SHARE BASIC AND DILUTED 

           
   Three Months Ended 
   March 31, 
   2021   2020 
Numerator:          
           
Net (Loss) Income  $(4,624,448)  $26,602 
           
Denominator:          
Weighted average common shares – Basic   18,480,013    16,153,549 
Dilutive effect of equity incentive plans   -    1,000,312 
Weighted average common shares – Diluted   18,480,013    17,153,861 
           
Net Loss per share –          
Basic  $(0.25)  $0.00 
Diluted  $(0.25)  $0.00 
SUMMARY OF COMMON STOCK EQUIVALENTS EXCLUDED FROM LOSS PER DILUTED SHARE

The following table summarizes the common stock equivalents excluded from (loss) income per diluted share because their effect would be anti-dilutive:

 

           
   Three Months Ended 
   March 31, 
   2021   2020 
Stock options   527,424    - 
Warrants   12,680    - 
Restricted stock   405,576    - 
Performance stock units   265,942    - 
Antidilutive securities excluded from computation of earnings per share amount   1,211,622    -