UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

x     QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2013

o   TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ___________ to ___________

Commission File No. 001-35384

DATA STORAGE CORPORATION

(Exact name of registrant as specified in its charter)

NEVADA	98-0530147
(State or other jurisdiction of incorporation or organization)	(I.R.S.  Employer Identification No.)

401 Franklin Avenue
Garden City, N.Y	11530
(Address of principal executive offices)	(Zip Code)
Registrant’s telephone number, including area code:   (212) 564-4922

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes x No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes x No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company filer. See definition of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large Accelerated Filer      o	Accelerated Filer                        o
Non-Accelerated Filer        o (Do not check if a smaller reporting company)	Smaller Reporting Company     x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes o No x

As of November 15, 2013, 33,165,915 shares of common stock, par value $0.001 per share, were outstanding.

DATA STORAGE CORPORATION

FORM 10-Q

September 30, 2013

INDEX

			Page
PART I-- FINANCIAL INFORMATION
	Item 1	Financial Statements	2
		CondensedConsolidated Balance Sheets as of  September 30, 2013 (unaudited) and December 31, 2012	2
		Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2013 and 2012(unaudited)	3
		Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2013 and 2012 (unaudited)	4
		Notes to Condensed Consolidated Financial Statements	5 - 13
	Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	14 - 16
	Item 3.	Quantitative and Qualitative Disclosures About Market Risk	17
	Item 4.	Control and Procedures	17
PART II-- OTHER INFORMATION
	Item 1.	Legal Proceedings	18
	Item1A.	Risk Factors	18
	Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	18
	Item 3.	Defaults Upon Senior Securities	18
	Item 4.	Mine Safety Disclosures	18
	Item 5.	Other Information	18
	Item 6.	Exhibits	18

PART I

 ITEM 1.        Financial Statements

DATA STORAGE CORPORATION AND SUBSIDIARY

CONDENSED CONSOLIDATED BALANCE SHEETS

	September 30, 2013			December 31, 2012
ASSETS	(UNAUDITED)
Current Assets:
Cash and cash equivalents	$	61,608		$	72,756
Accounts receivable (less allowance for doubtful accounts of $15,000 in 2013 and $58,000 in 2012)		268,775			201,483
Deferred Compensation		13,442			17,562
Prepaid Expenses and other current assets		66,160			184,752
Total Current Assets		409,985			476,553
Property and Equipment:
Property and equipment		4,030,152			3,851,104
Less—Accumulated depreciation		(2,619,115	)		(2,189,024	)
Net Property and Equipment		1,411,037			1,662,080
Other Assets:
Goodwill		2,201,828			2,201,828
Deferred compensation		-			9,052
Investment in joint venture		3,848			-
Other assets		15,536			65,923
Intangible Assets, net		720,017			903,761
Employee loan		30,300			-
Total Other Assets		2,971,529			3,180,564
Total Assets		4,792,551			5,319,197
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
Accounts payable and accrued expenses		1,270,760			1,214,580
Credit line payable		100,292			100,292
Due to related party		197,639			162,804
Dividend Payable		250,000			212,500
Deferred revenue		656,792			722,658
Leases payable		747,713			715,095
Loans payable		47,312			47,312
Convertible debt – related party		177,289			-
Contingent consideration in Message Logic acquisition		357,757			365,519
Total Current Liabilities		3,805,554			3,540,760
Deferred rental obligation		7,780			14,403
Due to officer		775,651			758,320
Leases payable long term		151,482			382,572
Convertible debt		500,000			500,000
Total Long Term Liabilities		1,434,913			1,655,295
Total Liabilities		5,240,467			5,196,055
Commitments and contingencies		-			-
Stockholders’ Equity:
Preferred Stock, $.001 par value; 10,000,000 shares authorized; 1,401,786 shares issued and outstanding in each period		1,402			1,402
Common stock, par value $0.001; 250,000,000 shares authorized; 33,165,915 and  33,165,915 shares issued and outstanding, respectively		33,166			33,166
Additional paid in capital		12,201,092			12,042,623
Accumulated deficit		(12,683,576	)		(11,954,049	)
Total Stockholders' Equity		(447,916	)		123,142
Total Liabilities and Stockholders' Equity	$	4,792,551		$	5,319,197

The accompanying notes are an integral part of these condensed consolidated financial statements.

2

DATA STORAGE CORPORATION AND SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2013			2012			2013			2012
Sales	$	1,119,032		$	1,012,613		$	3,465,574		$	2,996,677
Cost of sales		591,159			629,752			1,968,939			1,996,725
Gross Profit		527,873			382,861			1,496,635			999,952
Selling, general and administrative		685,357			714,840			2,066,653			2,599,911
Loss from Operations		(157,484	)		(331,979	)		(570,018	)		(1,599,959	)
Other Income (Expense)
Interest income		-			26			15			135
Loss from joint venture		(15,209	)		-			(17,452	)		-
Interest expense		(39,962	)		(36,415	)		(104,572	)		(108,970	)
Total Other (Expense)		(55,171	)		(36,389	)		(122,009	)		(108,835	)
Loss before provision for income taxes		(212,655	)		(368,368	)		(692,027	)		(1,708,794	)
Provision for income taxes		-			-			-			-
Net Loss		(212,655	)		(368,368	)		(692,027	)		(1,708,794	)
Preferred Stock Dividend		(12,500	)		(12,500	)		(37,500	)		(37,500	)
Net Loss Attributible to Common Shareholders	$	(225,155	)	$	(380,868	)	$	(729,527	)	$	(1,746,294	)
Loss per Share – Basic and Diluted	$	(0.01	)	$	(0.01	)	$	(0.02	)	$	(0.06	)
Weighted Average Number of Shares - Basic and Diluted		33,165,915			29,749,738			33,165,915			29,275,911

The accompanying notes are an integral part of these condensed consolidated financial statements.

3

DATA STORAGE CORPORATION AND SUBSIDIARY

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

(UNAUDITED)

	Nine Months Ended September 30,
	2013			2012
Cash Flows from Operating Activities:
Net loss	$	(692,027	)	$	(1,708,794	)
Adjustments to reconcile net loss  to net cash used in operating activities:
Depreciation and amortization		613,834			521,533
Amortization of debt discount		12,992			-
Non cash interest expense		41,589			33,288
Deferred compensation		4,390			29,111
Allowance for doubtful accounts		(11,801	)		10,000
Stock based compensation		169,986			196,986
Loss from joint venture		17,452			-
Changes in Assets and Liabilities:
Accounts receivable		(55,490	)		(75,595	)
Other assets		1,948			(187	)
Prepaid expenses and other current assets		118,592			5,212
Employee Loan		(20,300	)		-
Accounts payable and accrued expenses		14,591			168,679
Deferred revenue		(65,866	)		10,405
Deferred rent		(6,623	)		(4,922	)
Net Cash Provided (by Used) in Operating Activities		143,267			(814,284	)
Cash Flows from Investing Activities:
Capital expenditures		(179,048	)		(99,827	)
Investment in joint venture		(21,300	)		-
Net Cash Used in Investing Activities		(200,348	)		(99,827	)
Cash Flows from Financing Activities:
Due to related party		34,836			-
Proceeds from the issuance of common stock		-			500,000
Issuance of convertible debt		200,000			500,000
Repayments of capital lease obligations		(198,472	)		(152,729	)
Repayments of loan obligations		-			(46,047	)
Repayment of contingent consideration		(7,762	)		-
Advances from officer		17,331			128,379
Net Cash Provided by Financing Activities		45,933			929,603
Decrease in Cash and Cash Equivalents		(11,148	)		15,492
Cash and Cash Equivalents, Beginning of Period		72,756			168,490
Cash and Cash Equivalents, End of Period	$	61,608		$	183,982
Cash paid for interest	$	10,597		$	2,968
Cash paid for income taxes	$	-		$	-
Non cash investing and financing  activities:
Accrual of preferred stock dividend	$	37,500		$	37,500
Warrants issued with convertible debt	$	35,702		$	-
Fixed assets acquired under capital leases	$	-		$	309,297
Stock issued for deferred compensation	$	-		$	42,500

The accompanying notes are an integral part of these condensed consolidated financial statements.

4

DATA STORAGE CORPORATION AND SUBSIDIARY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NINE MONTHS ENDED SEPTEMBER 30, 2013 AND 2012

Note 1 - Basis of presentation, organization and other matters

Headquartered in Garden City, N.Y., DSC offers its solutions and services to businesses within the healthcare, banking and finance, distribution services, manufacturing, construction, education, and government industries.

DSC derives revenues from long term subscription services and professional services related to implementation of subscription services that provide businesses in the education, government and healthcare industries protection of critical computerized data. In 2009 revenues consisted primarily of offsite data backup, de-duplication, continuous data protection and Cloud Disaster Recovery solutions, protecting information for our clients. In 2010 we expanded our solutions based on the asset acquisition of SafeData. In 2012 we continued to assimilate organizations, expanded our technology as well as technical group and positioned the new organization for growth.  In October 2012 we purchased the software and assets of Message Logic. DSC has equipment for cloud storage and cloud computing in our data centers in Illinois, Massachusetts, Rhode Island, and New York. We deliver our solutions over highly reliable, redundant and secure fiber optic networks with separate and diverse routes to the Internet. The network and geographical diversity is important to clients seeking storage hosting and disaster recovery solutions, ensuring protection of data and continuity of business in the case of a network interruption.    

Condensed Consolidated Financial Statements

 The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and with the instructions to Form 10-Q.  The results of operations for the nine months ended September 30, 2013 are not necessarily indicative of the results of operations for the full year. The condensed consolidated balance sheet at December 31, 2012 was derived from audited consolidated financial statements but does not include all disclosures required by accounting principles generally accepted in the United States of America. The other information in these condensed consolidated financial statements is unaudited but, in the opinion of management, reflects all adjustments necessary for a fair presentation of the results for the periods covered. All such adjustments are of a normal recurring nature unless disclosed otherwise. These condensed consolidated financial statements, including notes, have been prepared in accordance with the applicable rules of the Securities and Exchange Commission and do not include all of the information and disclosures required by accounting principles generally accepted in the United States of America for complete financial statements. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and additional information as contained in our Annual Report on Form 10-K for the year ended December 31, 2012.

Liquidity

The financial statements have been prepared using accounting principles generally accepted in the United States of America applicable for a going concern, which assumes that the Company will realize its assets and discharge its liabilities in the ordinary course of business. For the nine months ended September 30, 2013, the Company has generated revenues of $3,465,574 but has incurred a net loss attributed to common shareholders of $729,527. Its ability to continue as a going concern is dependent upon achieving sales growth, reduction of operation expenses and ability of the Company to obtain the necessary financing to meet its obligations and pay its liabilities arising from normal business operations when they come due, and upon profitable operations. The Company has been funded by the Mr. Charles M. Piluso, the Company’s Chief Executive Officer (“CEO”) and largest shareholder since inception as well as several Directors. It is the intention of Mr. Piluso to continue to fund the Company on an as needed basis.

5

Note 2 - Summary of Significant Accounting Policies

Principles of Consolidation

The consolidated financial statements include the accounts of the Company and its subsidiary, Data Storage Corporation, a Delaware Corporation.  All significant inter-company transactions and balances have been eliminated in consolidation.

Equity Investments

Equity investments in which the Company exercises significant influence but does not control and is not the primary beneficiary are accounted for using the equity method. The Company's share of its equity method investee’s earnings or losses are included in other income in the accompanying Consolidated Statements of Operations.

Use of Estimates

The preparation of financial statements in conformity with U.S. generally accepted accounting principles 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, line of credit and due to related parties. Management believes the estimated fair value of these accounts at September 30, 2013 approximate their carrying value as reflected in the balance sheets 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.  It is not practical to estimate the fair value of certain notes payable, the convertible debt and the liability for contingent compensation from acquisition. In order to do so, it would be necessary to obtain an independent valuation of these unique instruments. The cost of that valuation would not be justified in light of the circumstances.

6

Goodwill and Other Intangibles

In accordance with GAAP, the Company tests goodwill and other intangible assets for impairment on at least an annual basis.  Goodwill impairment exists if the net book value of a reporting unit exceeds its estimated fair value.  The impairment testing is performed in two steps: (i) the Company determines impairment by comparing the fair value of a reporting unit with its carrying value, and (ii) if there is an impairment, the Company measures the amount of impairment loss by comparing the implied fair value of goodwill with the carrying amount of that goodwill.  To determine the fair value of these 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. 

In September 2011, the Financial Accounting Standards Board (the "FASB") issued Accounting Standards Update ("ASU") 2011-08, "Intangibles-Goodwill and Other (Topic 350): Testing Goodwill for Impairment", to allow entities to use a qualitative approach to test goodwill for impairment. ASU 2011-08 permits an entity to first perform a qualitative assessment to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying value. If it is concluded that this is the case, it is necessary to perform the currently prescribed two-step goodwill impairment test. Otherwise, the two-step goodwill impairment test is not required. The Company adopted ASU 2011-08 in fiscal 2013 and thus performed a qualitative assessment. This adoption did not have a material impact on the Company's consolidated financial statements.

Revenue Recognition

The Company’s revenues consist principally of cloud storage and cloud computing revenues, SaaS and IaaS. Storage revenues consist of monthly charges related to the storage of materials or data (generally on a per unit basis).  Sales are generally recorded in the month the service is provided.  For customers who are billed on an annual basis, deferred revenue is recorded and amortized over the life of the contract. Set up fees charged in connection with storage contracts are deferred and recognized on a straight line basis over the life of the contract.

Net Income (Loss) Per Common Share

In accordance with FASB ASC 260-10-5 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 inclusion of the potential common shares to be issued have an anti-dilutive effect on diluted loss per share and therefore they are not included in the calculation. Potentially dilutive securities at September 30, 2013 include 6,232,992 options, 161,976 warrants.

7

Note 3 - Property and Equipment

Property and equipment, at cost, consist of the following:

	September 30,		December 31,
	2013		2012
Storage equipment	$	2,376,891	$	2,205,243
Website and software		622,667		622,667
Furniture and fixtures		22,837		22,837
Computer hardware and software		91,687		91,687
Data Center		916,070		908,670
		4,030,152		3,851,104
Less: Accumulated depreciation		2,619,115		2,189,024
Net property and equipment	$	1,411,037	$	1,662,080

Depreciation expense for the nine months ended September 30, 2013 and 2012 was $430,091 and $360,764, respectively.

Note 4 - Goodwill and Intangible Assets

Goodwill and Intangible assets consisted of the following:

		September 30, 2013				December 31, 2012
	Estimated life in Years	Gross amount		Accumulated Amortization		Gross amount		Accumulated Amortization
Goodwill	Indefinite	$	2,201,828		-	$	2,201,828		-
Intangible assets not subject to amortization
Trademarks	Indefinite		294,268		-		294,268		-
Intangible assets subject to amortization
Customer list	5		897,274		489,865		897,274		383,356
Non-compete agreements	4		262,147		243,807		262,147		166,572
Total Intangible Assets			1,453,689		733,672		1,453,689		549,928
Total Goodwill and Intangible Assets		$	3,655,517		733,672	$	3,655,517	$	549,928

8

Scheduled amortization over the next five years

For the twelve months ending September 30,
2014	$	225,877
2015		136,049
2016		30,635
2017		30,635
2018		2,553
Total	$	425,749

Amortization expense for the nine months ended September 30, 2013 and 2012 was $183,744 and $160,767 respectively.

Note 5 – Joint Venture

The Company has a 50% non-controlling ownership interest in Secure Infrastructure & Services, LLC who provides infrastructure-as-a-Service (IaaS) for IBM iSeries and AIX v7 systems, Power HA services and network infrastructure hardware and services as needed to support the IaaS and PowerHA implementation and ongoing needs for customers and services sold under the Company. ASC 810 requires the Company to evaluate non-consolidated entities periodically and as circumstances change to determine if an implied controlling interest exists. During Fiscal 2013, the Company evaluated this equity investment and concluded that this is a variable interest entity and the Company is not the primary beneficiary. Secure Infrastructure & Services, LLC's fiscal year end is December 31.

The following presents unaudited summary financial information for Secure Infrastructure & Services, LLC. Such summary financial information has been provided herein based upon the individual significance of this unconsolidated equity investment to the consolidated financial information of the Company.

	September 30, 2013
Current assets	$	65,822
Non-current assets	$	20,610
Current liabilities	$	59,778
Members' equity	$	26,654

The investment balance carried on the Company's balance sheet amounts to $3,848 as of September 30, 2013.

	Nine Months Ended September 30, 2013
Net sales	$	24,795
Gross profit	$	18,708
Operating expenses	$	51,354
Net income(loss)	$	(32,646	)

The Company's share of the net loss from Secure Infrastructure & Services, LLC for the nine months ended September 30, 2013 was $17,452.

Note 6 – Capital lease obligations

The Company acquired capital leases in the acquisition of SafeData. The economic substance of the leases is that the Company is financing the acquisitions through the leases and accordingly, they are recorded in the Company’s assets and liabilities. The leases are payable to Systems Trading, Inc. and IBM with combined monthly installments of $35,609 through various dates in 2011 and 2015. The leases are secured with the computer equipment.  Interest rates on capitalized leases vary from 6%-12% and are imputed based on the lower of the Company’s incremental borrowing rate at the inception of each lease or the lessor’s implicit rate of return.

Future minimum lease payments under the capital leases are as follows:

As of September 30, 2014	$	925,175
Less amount representing interest		(25,980	)
Total obligations under capital leases		899,195
Less current portion of obligations under capital leases		(747,713	)
Long-term obligations under capital leases	$	151,482

 Long-term obligations under capital leases at September 30, 2013 mature as follows:

For the twelve months ending September 30,
2014	$	747,713
2015		151,482
	$	899,195

9

The assets held under the capital leases are included in property and equipment as follows:

Equipment	$	1,571,784
Less: accumulated depreciation		(695,442	)
	$	876,342

Note 7 - Commitments and Contingencies

Revolving Credit Facility

On January 31, 2008 the Company entered into a revolving credit line with a JP Morgan Chase. The credit facility provides for $100,000 at prime plus .5%, 3.75% at September 30, 2013, and is secured by all assets of the Company and personally guaranteed by the Company’s principal shareholder. As of September 30, 2013, the Company owed $100,292 under the revolving credit line.

Loan Payable

On August 4, 2010, the Company entered into a note payable with Systems Trading, LLC in settlement of past due balances owed by SafeData related to certain capital leases. The note bears interest at 4%, and is due in 24 equal installments of $11,927 commencing February 4, 2011 through January 4, 2013. The note payable balance as of September 30, 2013 is $47,312.

Operating Leases

The Company currently leases office space in Garden City, NY and Warwick, RI.

The lease for office space in Warwick, RI calls for monthly payments of $5,400 plus a portion of the operating expenses beginning in April 2012 and ending in December 2012. The lease is currently on a month to month basis.

The lease for office space in Garden City, NY calls for escalating monthly payments ranging from $6,056 to $6,617 plus a portion of the operating expenses through June 2014.

On November 6, 2013 the company entered into an on operating lease for office space in Warwick, Rhode Island. The lease is for a five year period beginning on February 1, 2014 and calls for escalating monthly base rent payments ranging from $2,324 to $2,460. In addition to base rent, the company will be responsible for it's pro-rata share of operating costs in excess of 2014 costs.

10

Minimum obligations under these lease agreements are as follows:

For the twelve months ending September 30,
2014	$	59,562
	$	59,562

Rent expense for the nine months ended September 30, 2013 and September 30, 2012 was $113,732 and $150,761 respectively.

Note 8 - Related Party Transactions

Due to related party represents rent accrued to a partnership controlled by the Mr. Piluso for the New York Data Center in New York. The rent expense for the data center is $1,500 per month.

As of September 30, 2013 the Company owed Mr. Piluso $775,651. These advances bear no interest and have no stated terms of repayment.  

Note 9 – Convertible debt

Related parties

On August 9, 2013 the Company entered into a $100,000 convertible promissory note with the CEO of the Company. The convertible promissory note is convertible at $0.15 and carries interest at 10%.  Interest is payable quarterly through the maturity date of April 30, 2014.  The Company issued 66,667 warrants valued at $17,851 in connection with this agreement, which was recorded as a discount to the convertible promissory notes with an offset to additional paid-in capital.

Note 10 - Stockholders’ Equity

Capital Stock

The Company has 260,000,000 shares of capital stock authorized, consisting of 250,000,000 shares of common stock, par value $0.001, 10,000,000 shares of Series A Preferred Stock, par value $0.001 per share.

Common Stock Options

2008 Equity Incentive Plan

In October 2008, the Company’s board of directors (the “Board”) adopted, the 2008 Equity Incentive Plan (the “2008 Plan”).  Under the 2008 Plan, we may grant options (including incentive stock options) to purchase our common stock or restricted stock awards to our employees, consultants or non-employee directors. The 2008 Plan is administered by the Board. Awards may be granted pursuant to the 2008 Plan for 10 years from the date the Board approved the 2008 Plan. Any grant under the 2008 Plan may be repriced, replaced or regranted at the discretion of the Board. From time to time, we may issue awards pursuant to the 2008 Plan.  

The material terms of options granted under the 2008 Plan (all of which have been nonqualified stock options) are consistent with the terms described in the footnotes to the "Outstanding Equity Awards at Fiscal Year-End December 31, 2011”, including 5 year graded vesting schedules and exercise prices equal to the fair market value of our common stock on the date of grant.  Stock grants made under the 2008 Plan have not been subject to vesting requirements. The 2008 Plan was terminated with respect to the issuance of new awards as of February 3, 2012.  There are 3,075,938 options outstanding under this plan as of September 30, 2012.

2010 Incentive Award Plan

The Company has reserved 2,000,000 shares of common stock for issuance under the terms of the Data Storage Corporation 2010 Incentive Award Plan (the “2010 Plan”). The 2010 Plan is intended to promote the interests of the Company by attracting and retaining exceptional employees, consultants, directors, officers and independent contractors (collectively referred to as the “Participants”), and enabling such Participants to participate in the long-term growth and financial success of the Company. Under the 2010 Plan, the Company may grant stock options, which are intended to qualify as “incentive stock options” under Section 422 of the Internal Revenue Code of 1986, as amended, non-qualified stock options, stock appreciation rights and restricted stock awards, which are restricted shares of common stock (collectively referred to as “Incentive Awards”). Incentive Awards may be granted pursuant to the 2010 Plan for 10 years from the Effective Date.  From time to time, we may issue Incentive Awards pursuant to the 2010 Plan.  Each of the awards will be evidenced by and issued under a written agreement.  

On April 23, 2012, the Board of Directors of the Company amended and restated the Data Storage Corporation 2010 Plan. The 2010 Plan, as amended and restated, has been renamed the “Amended and Restated Data Storage Corporation Incentive Award Plan”.  The new plan provides for flexibility in vesting periods and includes a limit of $100,000 per employee per year for incentive stock options

There are 3,157,054 options outstanding under this plan as of September 30, 2013. There were 857,101 shares available for future grants under the plans.

11

A summary of the Company's option activity and related information follows:

	Number of Shares Under Options		Range of Option Price Per Share		Weighted Average Exercise Price
Options Outstanding at January 1, 2013		6,232,992	$	0.02 - 0.85	$	0.26
Options Granted		-		-		-
Options Exercised		-		-		-
Options Expired		-		-		-
Options Outstanding at September 30, 2013		6,232,992	$	0.02 - 0.85	$	0.26
Options Exercisable at September 30, 2013		5,187,158		0.02 - 0.85	$	0.23

Share-based compensation expense for options totaling $174,375 and $196,986 was recognized in our results for the nine months ended September 30, 2013 and 2012, respectively is based on awards vested.

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 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 Warrants and is calculated by using the average daily historical stock prices through the day preceding the grant date.

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 estimated volatility is an average of the historical volatility of peer entities whose stock prices were publicly available. The Company’s calculation of estimated volatility is based on historical stock prices of these peer entities over a period equal to the expected life of the awards. The Company uses the historical volatility of peer entities due to the lack of sufficient historical data of its stock price.

As of September 30, 2013, there was $265,433 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 1.8 years.

Common Stock Warrants

A summary of the Company's warrant activity and related information follows:

	Number of Shares Under Warrants		Range of Warrants Price Per Share		Weighted Average Exercise Price
Warrants Outstanding at January 1, 2013		28,642	$	0.01-0.02	$	0.01
Warrants Granted		133,334		0.01		0.01
Warrants Exercised		-		-		-
Warrants Cancelled		-		-		-
Warrants Outstanding at September 30,2013		161,976		0.01 -  0.02		0.01
Warrants Exercisable at September 30, 2013		161,976		0.01 -  0.02		0.01

12

The weighted average fair value of warrants granted and the assumptions used in the Black-Scholes model during the nine months ended September 30, 2013 are set forth in the table below.

	2013
Weighted average fair value of options granted	$	0.15
Risk-free interest rate		1.89	%
Volatility		98.00	%
Expected life (years)		10

13

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

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.

Company Overview

Data Storage Corporation, (“DSC” or the “Company”) is the result of several consolidations and is strategically positioned to continue its consolidation strategy.

On October 20, 2008 the Company completed a share exchange agreement whereby we acquired all of the outstanding capital stock and ownership interests of DSC. In exchange we issued 13,357,143 shares of our common stock to the shareholders.  This transaction was accounted for as a reverse merger for accounting purposes. Accordingly, DSC, the accounting acquirer, is regarded as the predecessor entity.

On June 17, 2010 we entered into an asset purchase agreement with SafeData, a provider of Cloud Storage and Cloud Computing mostly to IBM’s mid-range equipment users, under which we acquired all right, title and interest in the end user customer base of SafeData.

On October 31, 2012, DSC purchased the assets of Message Logic including email compliance software all source code to Message Logic’s email archival and data analytics software and select fixed assets.

In November 2012, DSC entered into a joint venture partnership with an IBM partner, ABC Services Inc. to provide an IBM Infrastructure as a service (“IaaS”) offering, marketed under the name Secure Infrastructure & Services, a New York LLC.

In November 2012, DSC also entered into agreements with Amazon AWS to offer its Message Logic email archiving software through the AWS marketplace and to offer stand-by-server and storage solutions.

In November 2012, DSC also entered into an agreement with Dell for distribution of its Message Logic email archiving solution.

In December 2012, DSC was accepted as an IBM Service provider for cloud solutions.

The result of these acquisitions, joint venture and strategic alliances combined with DSC’s legacy disaster recovery and business continuity solutions positions DSC as a potential leader in business to business cloud storage and cloud computing sector specializing in email compliance Software as a Service (SaaS), Windows Infrastructure as a Service (IaaS) and IBM iSeries Platform as a Service (PaaS).  DSC will continue to provide our solutions and continue our planned industry consolidations.

DSC, an 11 year veteran in cloud storage and cloud computing solutions, provides data protection, disaster recovery, business continuity and compliance solutions that assist organizations in protecting their data, minimizing downtime and ensuring regulatory compliance. Serving the rapidly emerging business continuity market, DSC’s clients save time and money, gain more control and better access to data and enable high level of security for that data. Solutions include: IaaS, data backup, recovery and restore, high availability data replication services; email archive and compliance solutions for e-discovery; continuous data protection; data de-duplication; and virtualized system recovery.  DSC has forged relationships for distribution with Dell, Amazon and IBM among others.

Headquartered in Garden City, N.Y., DSC offers its solutions and services to businesses within the healthcare, banking and finance, distribution services, manufacturing, construction, education, and government industries..

DSC derives revenues from long term subscription services and professional services related to implementation of subscription services that provide businesses in the education, government and healthcare industries protection of critical computerized data. DSC has equipment for cloud storage and cloud computing in our data centers in Massachusetts, Rhode Island, and New York. We deliver our solutions over highly reliable, redundant and secure fiber optic networks with separate and diverse routes to the Internet. The network and geographical diversity is important to clients seeking storage hosting and disaster recovery solutions, ensuring protection of data and continuity of business in the case of a network interruption.

DSC is in the position today to leverage our infrastructure, data center, equipment capacity and leadership team to grow revenue to significant levels. Positioned for organic growth, although a strategy will be to grow through acquisition of similar solutions such as data vaulting, cloud recovery services, disaster recovery and business continuity solutions, e-discovery and IaaS companies. DSC believes opportunities exist to acquire synergistic service providers to enhance our products and services portfolio, increase our distribution channels, expand our management and increase our cash flow.

Our objective is to reduce costs through economies of scale while increasing market share and consolidating efforts. We believe that through a strategy of increasing our direct sales force and partnership program as well as acquisition of synergistic services providers we can create significant value.

14

RESULTS OF OPERATIONS

For the three months ended September 30, 2013 as compared to the three months ended September 30, 2012

Net Sales.   Net sales for the three months ended September 30, 2013 were $1,119,032, an increase of $106,419, or 10.5%, compared to $1,012,613 for the three months ended September 30, 2012. The increase is attributable to an increase in recurring revenue three months ended September 30, 2013. 

Cost of Sales. For the three months ended September 30, 2013, cost of sales were $591,159, a decrease of $38,593, or 6.1%, compared to $629,752 for the three months ended September 30, 2012.  The decrease in cost of sales is the result of lower installation costs for non-recurring sales and lower outsourcing of storage due to the Company’s increased internal storage capacity. DSC's gross margin is 47.2% for the three months ended September 30, 2013 as compared to 37.8% for the three months ended September 30, 2012.

Operating Expenses.   For the three months ended September 30, 2013, operating expenses were $685,357, a decrease of $29,483, or 4.1%, as compared to $714,840 for the three months ended September 30, 2012. The majority of the decrease in operating expenses for the three months ended September 30, 2012 is a result of decrease in salaries. Sales salaries decreased $93,456 to $78,813 for the three months ended September 30, 2013, as compared to $172,269 for the three months ended September 30, 2012. Management salaries expense increased $47,276 to $94,794 for the three months ended September 30, 2013 as compared to $47,518 for the three months ended September 30, 2012. Sales commission expense decreased $16,840 to $9,971 for the three months ended September 30, 2013, as compared to $26,811 for the three months ended September 30, 2012.  

Other Income (expense).  Interest income for the three months ended September 30, 2013 decreased $26 to $0 from $26 for the three months ended September 30, 2013. Interest Expense for the three months ended September 30, 2013 increased $3,547 to $39,962 from $36,415 for the three months ended September 30, 2012. The loss in the joint venture for the three months ended September 30, 2013 increased $15,209 to $15,209 from $0 for the three months ended September 30, 2012

Net Loss.   Net loss for the three months ended September 30, 2013 was $212,655 a decrease of $155,713, or 42.3%, as compared to net loss of $368,368 for the three months ended September 30, 2012.

For the nine months ended September 30, 2013 as compared to the nine months ended September 30, 2012

Net Sales.   Net sales for the nine months ended September 30, 2013 were $3,465,574, an increase of $468,897, or 15.6%, compared to $2,996,677 for the nine months ended September 30, 2012. The increase is attributable to an increase in recurring revenues for the nine months ended September 30, 2012. 

Cost of Sales. For the nine months ended September 30, 2013, cost of sales was $1,968,939, a decrease of $27,786, or 1.4%, compared to $1,996,725 for the nine months ended September 30, 2012.  The decrease in cost of sales is directly attributable to  is the result of lower installation costs for non-recurring sales and lower outsourcing of storage due to the Company’s increased internal storage capacity The Company's gross margin is 43.2 % for the nine months ended September 30, 2012 as compared to 33.4 % for the nine months ended September 30, 2012.  

Operating Expenses.   For the nine months ended September 30, 2013, operating expenses were $2,066,653, a decrease of $533,258, or 20.5%, as compared to $2,599,911 for the nine months ended September 30, 2012. The majority of the decrease in operating expenses for the nine months ended September 30, 2013 is a result of decreased officer’s salaries, sales salaries, sales commissions and professional fees. Sales salaries decreased $273,935 to $334,740, as compared to $608,675 for the nine months ended September 30, 2012. Executive salaries expense decreased $92,810 to $291,517, as compared to $384,327 for the nine months ended September 30, 2012. Sales Commission decreased $53,766 to $40,940 as compared to $94,706 for the nine months ended September 30, 2012. Professional fees decreased $80,950 to $198,464 for the nine months ended September 30, 2013 as compared to $279,414 for the nine months ended September 30, 2012. 

Other Income (Expenses).  Interest income for the nine months ended September 30, 2013 decreased $118 to $15 from $135 for the nine months ended September 30, 2013. Interest Expense for the nine months ended September 30, 2013 decreased $4,398 to $104,572 from $108,870 for the nine months ended September 30, 2012. The loss in the joint venture for the nine months ended September 30, 2013 increased $17,452 to $17,452 from $0 for the nine months ended September 30, 2012

Net Loss.   Net loss for the nine months ended September 30, 2013 was $692,027 a decrease of $1,016,767 or 59.5%, as compared to net loss of $1,708,794 for the nine months ended September 30, 2012.  The decreased loss is directly attributable to the decrease in personnel and professionals and an increase in recurring revenue for the nine months ended September 30, 2013.

15

LIQUIDITY AND CAPITAL RESOURCES

The financial statements have been prepared using accounting principles generally accepted in the United States of America applicable for a going concern, which assumes that the Company will realize its assets and discharge its liabilities in the ordinary course of business.  The Company has been funded by the CEO and largest shareholder combined with private placements of the Company’s stock. The Company has been successful in raising money as needed.  Further it is the intention of management to continue to raise money through stock issuances and to fund the Company on an as needed basis.  During the remainder of 2013 and in 2014, we intend to continue to work to increase our presence in the IBM marketplace utilizing our increased technical expertise, capacity for data storage and managed services and expand our presence in the email archiving marketplace through our acquisition of Message Logic.

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.

During the nine months ended September 30, 2013 the Company’s cash decreased $11,148 to $61,608 from $72,756 at December 31, 2012. Net cash of $143,267 was provided by the Company’s operating activities and cash of $200,348 was used in investing activities, primarily funding capital expenditures. Net cash of $45,933 was provided by the Company’s financing activities, primarily due to the issuance of convertible debt of $200,000 and officer and related party advances of $52,167 offset by capital lease and loan payments of $198,472.

The Company's working capital deficiency was $3,395,569 at September 30, 2013, increasing $1,125,499 or 1.5% from $2,270,070 at December 31, 2012. 

16

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Interest Rate Sensitivity

Interest due on DSC’s loans is based upon the applicable stated fixed contractual rate with the lender. Interest earned on DSC’s bank accounts is linked to the applicable base interest rate. For the nine months ended September 30, 2013 and nine months ended September 30, 2012, DSC had interest expense, net of interest income, of approximately $122,009 and $108,835, respectively. DSC believes that its results of operations are not materially affected by changes in interest rates.

DSC’s exposure to market risk is confined to its cash and cash equivalents, all of which have maturities of less than three months and bear and pay interest in U.S. dollars. Since DSC invests in highly liquid, relatively low yield investments, we do not believe interest rate changes would have a material impact on us.

DSC does not hold any derivative instruments and does not engage in any hedging activities.

Item 4.  Controls and Procedures

Evaluation of Disclosure Controls and Procedures.  

As of the end of the period covered by this Report, under the supervision and with the participation of DSC’s management, including its principal executive officer and principal financial officer, DSC conducted an evaluation of its disclosure controls and procedures, as such term is defined under Rule 13a-15(e) and Rule 15d-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Based on this evaluation, DSC’s principal executive officer and principal financial officers have concluded that DSC’s disclosure controls and procedures are not effective to ensure that information required to be disclosed by DSC in the reports it files or submits under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the Securities and Exchange Commission’s (the “SEC”) rules based on the material weakness described below.

The material weaknesses identified during management’s assessment were (i) a lack of sufficient internal accounting expertise to provide reasonable assurance that our financial statements and notes thereto are prepared in accordance with GAAP and (ii) a lack of segregation of duties to ensure adequate review of financial statement preparation. In light of these material weaknesses, management has concluded that, as of September 30, 2013, DSC did not maintain effective internal control over financial reporting. As defined by the Public Company Accounting Oversight Board Auditing Standard No. 5, a material weakness is a deficiency or a combination of deficiencies, such that there is a reasonable possibility that a material misstatement of the annual or interim financial statements will not be prevented or detected. In order to ensure the effectiveness of DSC’s disclosure controls in the future DSC intends on adding financial staff resources to our accounting and finance department.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation.

Changes in Internal Control Over Financial Reporting. There have been no changes in our internal control over financial reporting that occurred during the last fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

17

PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

We are currently not involved in any litigation that we believe could have a material 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 the Company or any of our subsidiaries, threatened against or affecting the Company, our common stock, any of our subsidiaries any of the Company’s or our subsidiaries’ officers or directors in their capacities as such, in which an adverse decision could have a material adverse effect.

Item 1A. Risk Factors.

As a smaller reporting company, as defined in Rule 12b-2 of the Exchange Act, we are not required to provide the information required by this Item.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

On February 28, 2013, the Company sold a convertible promissory note in the principal amount of $100,000 and a warrant to purchase 66,667 shares of the Company's Common Stock for an aggregate purchase price of $100,000 to John F. Coghlan, a member of the Company's Board of Directors. The convertible promissory note is due with interest of 10% on February 27, 2014.  The principal and interest may be converted into shares of common stock of the Company at a conversion price of $0.15 per share.  The warrant is exercisable at a per share price of $0.15 until February 28, 2023.

On August 9, 2013, the Company sold a convertible promissory note in the principal amount of $100,000 and a warrant to purchase 66,667 shares of the Company's Common Stock for an aggregate purchase price of $100,000 to Charles Piluso, a member of the Company's Board of Directors and an executive officer.  The convertible promissory note is due with interest of 10% on April 30, 2014.  The principal and interest may be converted into shares of common stock of the Company at a conversion price of $0.15 per share.  The warrant is exercisable at a per share price of $0.15 until February 28, 2023.

The securities were offered and sold to the investors in a private placement transaction made in reliance upon exemptions from registration pursuant to Section 4(2) under the Securities Act of 1933 (the “Securities Act”) and/or Rule 506 promulgated under the Securities Act. The investors are accredited investors as defined in Rule 501 of Regulation D promulgated under the Securities Act.

Item 3. Defaults Upon Senior Securities.

There were no defaults upon senior securities during the period ended September 30, 2013

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information.

None.

Item 6. Exhibits

(a)   Exhibits

Exhibits. No.	Description
4.1	Securities Purchase Agreement between Charles M. Piluso and the Company dated as of August 9, 2013 (incorporated by reference to Exhibit 2.3 of Schedule 13D/A No. 1 filed by Charles M. Piluso on August 14, 2013 (File No. 005-84248)).
4.2	10% Convertible Promissory Note payable to Charles M. Piluso due April 30, 2014 (incorporated by reference to Exhibit 2.4 of Schedule 13D/A No. 1 filed by Charles M. Piluso on August 14, 2013 (File No. 005-84248)).
4.3	Warrant to Purchase Common Stock payable to Charles M. Piluso dated as of August 9, 2013  (incorporated by reference to Exhibit 2.5 of Schedule 13D/A No. 1 filed by Charles M. Piluso on August 14, 2013 (File No. 005-84248)).
4.4	Securities Purchase Agreement between John F. Coghlan and the Company dated as of February 28, 2013 (Incorporated by reference to the Form 10Q filed May 20, 2013)
4.5	10% Convertible Promissory Note payable to John F. Coghlan due February 27, 2014 (Incorporated by reference to the Form 10Q filed May 20, 2013)
4.6	Warrant to Purchase Common Stock issued to John F. Coghlan dated as of February 28, 2013 (Incorporated by reference to the Form 10Q filed May 20, 2013)
31.1	Certification of Principal Executive Officer and Principal Financial Officer, pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1	Certification of Principal Executive Officer and Principal Financial Officer, pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS *	XBRL Instance Document
101.SCH *	XBRL Taxonomy Schema
101.CAL *	XBRL Taxonomy Calculation Linkbase
101.DEF *	XBRL Taxonomy Definition Linkbase
101.LAB *	XBRL Taxonomy Label Linkbase
101.PRE *	XBRL Taxonomy Presentation Linkbase

18

 SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	DATA STORAGE CORPORATION
Date: November 19, 2013	By:	/s/ Charles M. Piluso
		Charles M. Piluso President, Chief Executive Officer Chief Financial Officer (Duly Authorized Officer and Principal Executive, Financial and Accounting Officer)

19