UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2020
or
☐ TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _______ to _______
Commission File Number 333-212446
NDIVISION INC. |
(Exact name of registrant as specified in its charter) |
Nevada |
| 47-5133966 |
(State or other jurisdiction of incorporation or organization) |
| (IRS Employer Identification No.) |
|
|
|
7301 N. State Highway 161, Suite 100, Irving TX |
| 75039 |
(Address of principal executive offices) |
| (Zip Code) |
(214) 785-6355
(Registrant’s telephone number, including area code)
_________________________________________________________
(Former name, former address, and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act: None
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
None | None | None |
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 ☐ NO
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 ☐ NO
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ☐ | Accelerated filer | ☐ |
Non-accelerated filer | ☐ | Smaller reporting company | ☒ |
(Do not check if a smaller reporting company) | Emerging growth company | ☒ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☒
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act) ☐ YES ☒ NO
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
42,499,783 common shares issued and outstanding as of November 12, 2020.
|
|
| ||
|
|
|
|
|
| 4 |
| ||
|
|
|
|
|
Management’s Discussion and Analysis of Financial Condition or Plan of Operation |
| 20 |
| |
|
|
|
|
|
| 24 |
| ||
|
|
|
|
|
| 24 |
| ||
|
|
|
| |
|
|
| ||
|
|
|
|
|
| 26 |
| ||
|
|
|
|
|
| 26 |
| ||
|
|
|
|
|
| 26 |
| ||
|
|
|
|
|
| 26 |
| ||
|
|
|
|
|
| 26 |
| ||
|
|
|
|
|
| 26 |
| ||
|
|
|
|
|
| 27 |
| ||
|
|
|
|
|
| 28 |
2 |
Table of Contents |
FORWARD-LOOKING STATEMENTS
This quarterly report contains forward-looking statements. These statements relate to future events or our future financial performance. In some cases, you can identify forward-looking statements by terminology such as “may”, “should”, “expects”, “plans”, “anticipates”, “believes”, “estimates”, “predicts”, “potential” or “continue” or the negative of these terms or other comparable terminology. These statements are only predictions and involve known and unknown risks, uncertainties and other factors that may cause our or our industry’s actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. 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. Except as required by applicable law, including the securities laws of the United States, we do not intend to update any of the forward-looking statements to conform these statements to actual results.
Our unaudited consolidated financial statements are prepared in accordance with United States Generally Accepted Accounting Principles. The following discussion should be read in conjunction with our unaudited consolidated financial statements and the related notes that appear elsewhere in this quarterly report. The following discussion contains forward-looking statements that reflect our plans, estimates and beliefs. Our actual results could differ materially from those discussed in the forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed below and elsewhere in this quarterly report.
In this quarterly report, unless otherwise specified, all dollar amounts are expressed in United States dollars and all references to “common shares” refer to the common shares in our common stock.
As used in this quarterly report, the terms “we”, “us”, “our” and “our company” mean nDivision Inc., unless otherwise indicated.
3 |
Table of Contents |
PART I - FINANCIAL INFORMATION
NDIVISION, INC.
Interim Condensed Consolidated Financial Statements
For the Quarterly Period Ended September 30, 2020
|
| Page | |
|
|
| |
Condensed Consolidated Balance Sheets as of September 30, 2020 and December 31, 2019 (Unaudited) |
| 5 |
|
|
|
|
|
| 6 |
| |
|
|
|
|
| 7 |
| |
|
|
|
|
| 8 |
| |
|
|
|
|
Notes to the Unaudited Condensed Consolidated Financial Statements |
| 9 |
|
4 |
Table of Contents |
NDIVISION INC |
|
| September 30, |
|
| December 31, |
| ||
|
| 2020 |
|
| 2019 |
| ||
|
|
|
|
|
|
| ||
ASSETS |
|
|
|
|
|
| ||
Current assets |
|
|
|
|
|
| ||
Cash |
| $ | 1,849,972 |
|
| $ | 1,757,695 |
|
Accounts receivable, net (allowance for doubtful accounts was $25,713 at September 30, 2020 and $10,000 at December 31, 2019) |
|
| 516,418 |
|
|
| 548,825 |
|
Prepaid expenses |
|
| 157,020 |
|
|
| 107,428 |
|
Total current assets |
|
| 2,523,410 |
|
|
| 2,413,948 |
|
|
|
|
|
|
|
|
|
|
Equipment and software licenses - at cost, less accumulated |
|
|
|
|
|
|
|
|
depreciation and amortization |
|
| 590,673 |
|
|
| 210,004 |
|
|
|
|
|
|
|
|
|
|
Other assets |
|
|
|
|
|
|
|
|
Intangible asset, less accumulated amortization |
|
| 505,957 |
|
|
| 657,871 |
|
Right-of-use asset |
|
| 461,002 |
|
|
| 542,975 |
|
Total other assets |
|
| 966,959 |
|
|
| 1,200,846 |
|
|
|
|
|
|
|
|
|
|
Total assets |
| $ | 4,081,042 |
|
| $ | 3,824,798 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
Accounts payable |
| $ | 164,844 |
|
| $ | 137,582 |
|
Accrued liabilities |
|
| 529,434 |
|
|
| 479,081 |
|
Deferred revenue |
|
| 1,020,581 |
|
|
| 1,977,825 |
|
Current portion of acquisition note payable |
|
| 32,329 |
|
|
| 57,492 |
|
Current portion of note payable |
|
| 395,411 |
|
|
| - |
|
Current portion of operating lease payable |
|
| 105,451 |
|
|
| 124,452 |
|
Current portion of finance lease obligations |
|
| 124,231 |
|
|
| 129,532 |
|
Total current liabilities |
|
| 2,372,281 |
|
|
| 2,905,964 |
|
|
|
|
|
|
|
|
|
|
Acquisition note payable |
|
| - |
|
|
| 14,666 |
|
Note payable |
|
| 315,089 |
|
|
| - |
|
Convertible notes payable, net of discount |
|
| 425,555 |
|
|
| - |
|
Operating lease payable, net of current portion |
|
| 362,414 |
|
|
| 412,302 |
|
Finance lease obligations, net of current portion |
|
| 403,607 |
|
|
| 27,006 |
|
Total long-term liabilities |
|
| 1,506,665 |
|
|
| 453,974 |
|
|
|
|
|
|
|
|
|
|
Commitments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity |
|
|
|
|
|
|
|
|
Preferred stock, $0.001 par value, 20,000,000 shares authorized, no shares issued and outstanding |
|
| - |
|
|
| - |
|
Common stock, $0.001 par value, 180,000,000 shares authorized, and 41,249,783 and 41,249,783 shares issued and outstanding, respectively |
|
| 41,250 |
|
|
| 41,250 |
|
Additional paid in capital |
|
| 6,628,076 |
|
|
| 6,037,767 |
|
Accumulated deficit |
|
| (6,467,230 | ) |
|
| (5,614,157 | ) |
Total stockholders' equity |
|
| 202,096 |
|
|
| 464,860 |
|
Total liabilities and stockholders' equity |
| $ | 4,081,042 |
|
| $ | 3,824,798 |
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements
5 |
Table of Contents |
NDIVISION INC |
|
| Three Months Ended September 30, |
|
| Nine Months Ended September 30, |
| ||||||||||
|
| 2020 |
|
| 2019 |
|
| 2020 |
|
| 2019 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Service revenue |
| $ | 1,477,296 |
|
| $ | 1,416,432 |
|
| $ | 4,647,242 |
|
| $ | 4,257,662 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service costs |
|
| 1,046,413 |
|
|
| 973,234 |
|
|
| 3,077,540 |
|
|
| 2,812,921 |
|
Gross profit |
|
| 430,883 |
|
|
| 443,198 |
|
|
| 1,569,702 |
|
|
| 1,444,741 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
| 931,874 |
|
|
| 780,883 |
|
|
| 2,365,025 |
|
|
| 2,287,345 |
|
Change in contingent consideration |
|
| - |
|
|
| - |
|
|
| - |
|
|
| (30,757 | ) |
|
|
| 931,874 |
|
|
| 780,883 |
|
|
| 2,365,025 |
|
|
| 2,256,588 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations |
|
| (500,991 | ) |
|
| (337,685 | ) |
|
| (795,323 | ) |
|
| (811,847 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
| 1,047 |
|
|
| (18,891 | ) |
|
| (57,750 | ) |
|
| (51,331 | ) |
Other expense |
|
| 1,047 |
|
|
| (18,891 | ) |
|
| (57,750 | ) |
|
| (51,331 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss before income tax |
|
| (499,944 | ) |
|
| (356,576 | ) |
|
| (853,073 | ) |
|
| (863,178 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
| $ | (499,944 | ) |
| $ | (356,576 | ) |
| $ | (853,073 | ) |
| $ | (863,178 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per share |
| $ | (0.01 | ) |
| $ | (0.01 | ) |
| $ | (0.02 | ) |
| $ | (0.02 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding |
|
| 41,249,783 |
|
|
| 41,138,672 |
|
|
| 41,249,783 |
|
|
| 40,944,171 |
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements
6 |
Table of Contents |
NDIVISION INC |
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
| |||||
|
| Common Stock |
|
| Common Stock |
|
| Additional Paid |
|
| Accumulated |
|
| Shareholders' |
| |||||
|
| Shares |
|
| Par |
|
| In Capital |
|
| Deficit |
|
| Equity |
| |||||
2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Balance, December 31, 2019 |
|
| 41,249,783 |
|
| $ | 41,250 |
|
| $ | 6,037,767 |
|
| $ | (5,614,157 | ) |
| $ | 464,860 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of stock options |
|
| - |
|
|
| - |
|
|
| 145,797 |
|
|
| - |
|
|
| 145,797 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
| - |
|
|
| - |
|
|
| - |
|
|
| (119,262 | ) |
|
| (119,262 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 31, 2020 |
|
| 41,249,783 |
|
| $ | 41,250 |
|
| $ | 6,183,564 |
|
| $ | (5,733,419 | ) |
| $ | 491,395 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of stock options |
|
| - |
|
|
| - |
|
|
| 138,645 |
|
|
| - |
|
|
| 138,645 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
| - |
|
|
| - |
|
|
| - |
|
|
| (233,867 | ) |
|
| (233,867 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, June 30, 2020 |
|
| 41,249,783 |
|
| $ | 41,250 |
|
| $ | 6,322,209 |
|
| $ | (5,967,286 | ) |
| $ | 396,173 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of stock options |
|
| - |
|
|
| - |
|
|
| 230,867 |
|
|
| - |
|
|
| 230,867 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beneficial conversion feature |
|
| - |
|
|
| - |
|
|
| 75,000 |
|
|
| - |
|
|
| 75,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
| - |
|
|
| - |
|
|
| - |
|
|
| (499,944 | ) |
|
| (499,944 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2020 |
|
| 41,249,783 |
|
| $ | 41,250 |
|
| $ | 6,628,076 |
|
| $ | (6,467,230 | ) |
| $ | 202,096 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2018 |
|
| 40,504,005 |
|
| $ | 40,504 |
|
| $ | 5,184,493 |
|
| $ | (4,633,932 | ) |
| $ | 591,065 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of stock options |
|
| - |
|
|
| - |
|
|
| 114,321 |
|
|
| - |
|
|
| 114,321 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued for cash, net |
|
| 101,334 |
|
|
| 101 |
|
|
| 37,899 |
|
|
| - |
|
|
| 38,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
| - |
|
|
| - |
|
|
| - |
|
|
| (165,072 | ) |
|
| (165,072 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 31, 2019 |
|
| 40,605,339 |
|
| $ | 40,605 |
|
| $ | 5,336,713 |
|
| $ | (4,799,004 | ) |
| $ | 578,314 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of stock options |
|
| - |
|
|
| - |
|
|
| 156,466 |
|
|
| - |
|
|
| 156,466 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued for cash, net |
|
| 533,333 |
|
|
| 534 |
|
|
| 199,466 |
|
|
| - |
|
|
| 200,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
| - |
|
|
| - |
|
|
| - |
|
|
| (341,530 | ) |
|
| (341,530 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, June 30, 2019 |
|
| 41,138,672 |
|
| $ | 41,139 |
|
| $ | 5,692,645 |
|
| $ | (5,140,534 | ) |
| $ | 593,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of stock options |
|
| - |
|
|
| - |
|
|
| 149,436 |
|
|
| - |
|
|
| 149,436 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
| - |
|
|
| - |
|
|
| - |
|
|
| (356,576 | ) |
|
| (356,576 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2019 |
|
| 41,138,672 |
|
| $ | 41,139 |
|
| $ | 5,842,081 |
|
| $ | (5,497,110 | ) |
| $ | 386,110 |
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements
7 |
Table of Contents |
NDIVISION INC |
|
| Nine Months Ended September 30, |
| |||||
|
| 2020 |
|
| 2019 |
| ||
Cash flows from operating activities |
|
|
|
|
|
| ||
Net loss |
| $ | (853,073 | ) |
| $ | (863,178 | ) |
Adjustments to reconcile net loss to net cash (used in) provided by operating activities |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
| 331,128 |
|
|
| 397,512 |
|
Provision for doubtful accounts |
|
| 15,713 |
|
|
| 22,413 |
|
Non-cash lease expense |
|
| 81,973 |
|
|
| - |
|
Stock based compensation |
|
| 515,309 |
|
|
| 420,223 |
|
Amortization of beneficial conversion feature |
|
| 555 |
|
|
| - |
|
Change in contingent consideration |
|
| - |
|
|
| (30,757 | ) |
Loss (gain) on sale of assets |
|
| 2,210 |
|
|
| (12,213 | ) |
Changes in assets and liabilities |
|
|
|
|
|
|
|
|
Accounts receivable |
|
| 16,694 |
|
|
| (145,902 | ) |
Prepaid expenses |
|
| (49,592 | ) |
|
| 11,303 |
|
Change in operating lease liability |
|
| (68,889 | ) |
|
| - |
|
Accounts payable and accrued liabilities |
|
| 77,615 |
|
|
| 17,602 |
|
Deferred revenue |
|
| (957,244 | ) |
|
| 406,295 |
|
Net cash (used in) provided by operating activities |
|
| (887,601 | ) |
|
| 223,298 |
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
Repayment of debt related to acquisition |
|
| (39,829 | ) |
|
| (73,889 | ) |
Proceeds from sale of equipment and software license |
|
| - |
|
|
| 31,699 |
|
Acquisition of equipment and software licenses |
|
| (11,394 | ) |
|
| (2,382 | ) |
Net cash used in investing activities |
|
| (51,223 | ) |
|
| (44,572 | ) |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
Proceeds from issuance of common stock, net |
|
| - |
|
|
| 238,000 |
|
Proceeds of factor credit facility |
|
| - |
|
|
| 5,222 |
|
Proceeds of convertible notes payable |
|
| 500,000 |
|
|
| - |
|
Proceeds (repayments) of notes payable |
|
| 710,500 |
|
|
| (13,358 | ) |
Repayment of finance lease obligations |
|
| (179,399 | ) |
|
| (386,385 | ) |
Net cash provided by (used in) financing activities |
|
| 1,031,101 |
|
|
| (156,521 | ) |
|
|
|
|
|
|
|
|
|
Net increase in cash |
|
| 92,277 |
|
|
| 22,205 |
|
Cash, beginning of period |
|
| 1,757,695 |
|
|
| 154,941 |
|
Cash, end of period |
| $ | 1,849,972 |
|
| $ | 177,146 |
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow disclosures |
|
|
|
|
|
|
|
|
Interest paid |
| $ | 23,354 |
|
| $ | 51,333 |
|
Non-cash financing activities |
|
|
|
|
|
|
|
|
Purchase of equipment under capital lease |
| $ | 550,066 |
|
| $ | 49,624 |
|
Beneficial conversion feature |
| $ | 75,000 |
|
| $ | - |
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements
8 |
Table of Contents |
Notes to the Condensed Consolidated Financial Statements (Unaudited)
1. DESCRIPTION OF BUSINESS
nDivision Inc. (“nDivision” or the “Company”) was incorporated under the laws of the state of Texas. nDivision’s registered office is located at 7301 N. State Highway 161, Suite 100, Irving, TX, 75039. The Company provides managed IT services and project-based professional services in the information technology industry, selling its services directly to customers and through global service providers (GSP). The Company operates in most states of the United States of America.
2. LIQUIDITY AND GOING CONCERN
The Company has experienced significant losses and negative cash flows from operations in the past. Management has secured new managed services contracts, implemented a strategy which includes cost reduction efforts, as well as identifying strategic acquisitions to improve the overall profitability and cash flows of the Company.
The Company has entered into a factoring agreement to provide short term working capital. The Company receives 90% of the factored receivables for a fee of 1.9% of the factored invoice. As of September 30, 2020, the Company has no factored invoices.
Management intends to finance operating costs over the next twelve months from the date of the issuance of these unaudited condensed consolidated financial statements with existing cash on hand and debt. With the prepayment of annual services from two customers, the current monthly recurring revenue and the existing cash on hand, management believes the expected cash flow from operations and cash on hand will be sufficient to finance operations over the next twelve months from the date of this report.
In December 2019, a novel strain of coronavirus (COVID-19) surfaced. The spread of COVID-19 around the world in 2020 has caused significant volatility in U.S. and international markets. There is significant uncertainty around the breadth and duration of business disruptions related to COVID-19, as well as its impact on the U.S. and international economies and, as such, as of August 12th the Company has transition its operations to 100% work from home and there has been minimal impact to our internal operations from the transition. The Company is unable to determine if there will be a material future impact to its customers’ operations and ultimately an impact to the Company’s overall revenues.
3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying unaudited condensed consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete consolidated financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation have been included. Operating results for the three and nine month period ended September 30, 2020 are not necessarily indicative of the results that may be expected for the year ending December 31, 2020. The unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and footnotes thereto included in the Company’s Form 10-K filed on March 25, 2020 from which the accompanying December 31, 2019 numbers are derived.
Principles of Consolidation
The unaudited condensed consolidated financial statements include the accounts and transactions of the Company and its wholly owned subsidiary, nDivision Service, Inc. (incorporated in the state of Texas). All significant inter-company accounts and transactions are eliminated in consolidation.
9 |
Table of Contents |
Use of Estimates
Management uses estimates and assumptions in preparing these unaudited condensed consolidated financial statements. Those estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported revenues and expenses. Actual results could differ from those estimates.
Reclass
Certain amounts in the prior period financial statements have been reclassified to conform to the presentation of the current period financial statements. These reclassifications had no effect on the previously reported assets, liabilities, or net loss. The Company reclassed $670,884 and $1,972,425 from selling, general and administrative expense to service costs for the three and nine months ended September 30, 2019, respectively.
Revenue Recognition
For revenue recognition arrangements that we determine are within the scope of Topic ASC 606, we perform the following five steps: (i) identify the contract(s) with a customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price to the performance obligations in the contract, and (v) recognize revenue when (or as) the entity satisfies a performance obligation. We only apply the five-step model to arrangements that meet the definition of a contract under Topic 606, including when it is probable that the entity will collect the consideration it is entitled to in exchange for the goods or services it transfers to the customer. At contract inception, once the contract is determined to be within the scope of Topic 606, we evaluate the goods or services promised within each contract related performance obligation and assess whether each promised good or service is distinct. We then recognize as revenue the amount of the transaction price that is allocated to the respective performance obligation when (or as) the performance obligation is satisfied.
The Company recognizes revenue upon completion of our performance obligations or expiration of the contractual time to use services such as managed services and professional service hours purchased in bulk for a given time period. Any early termination fees are recognized in the period the contract is terminated and the termination invoice is paid.
The Company has elected the following practical expedients in applying ASC 606:
Unsatisfied Performance Obligations - all performance obligations relate to contracts with a duration of less than one year, the Company has elected to apply the optional exemption provided in ASC 606 and therefore, is not required to disclose the aggregate amount of the transaction price allocated to performance obligations that are unsatisfied or partially unsatisfied at the end of the reporting period.
Contract Costs - all incremental customer contract acquisition costs are expensed as they are incurred as the amortization period of the asset that the Company otherwise would have recognized is one year or less in duration.
Sales Tax Exclusion from the Transaction Price - the Company excludes from the measurement of the transaction price all taxes assessed by a governmental authority that are both imposed on and concurrent with a specific revenue-producing transaction and collected by the Company from the customer.
Cash and Cash Equivalents
For purposes of the unaudited condensed consolidated statements of cash flows, the Company considers all highly liquid investments with a maturity of three months or less when purchased to be cash equivalents.
The Company’s cash balances are primarily maintained at two separate banks. Balances are insured by the Federal Deposit Insurance Corporation subject to certain limitations.
10 |
Table of Contents |
Accounts Receivable
Accounts receivable are stated at the amount’s management expects to collect. An allowance for doubtful accounts is recorded, as a charge to bad debt expense, where collection is considered to be doubtful due to credit issues. These allowances together reflect the Company’s estimate of potential losses inherent in accounts receivable balances, based on historical loss and known factors impacting its customers. The Company recorded an allowance for doubtful accounts of $25,713 and $10,000 as of September 30, 2020 and December 31, 2019, respectively. The Company does not accrue interest on past due receivables.
Intangible Assets
Customer contracts acquired were recorded at their estimated fair value at the date of acquisition and are being amortized over their estimated useful life of five years using the straight-line method.
Impairment of Long-lived Assets
The Company records an impairment of long-lived assets used in operations, other than goodwill, when events or circumstances indicate that the asset might be impaired and the estimated undiscounted cash flows to be generated by those assets over their remaining lives are less than the carrying amount of those items. The net carrying value of assets not recoverable is reduced to fair value, which is typically calculated using the discounted cash flow method. The Company did not record any impairment during the nine months ended September 30, 2020 and 2019.
Concentration of Risk
Financial instruments, which potentially subject the Company to concentrations of credit risk, are cash and accounts receivable. See Note 15 for significant customer concentration disclosure.
Cash is maintained with two separate major financial institutions in the United States and may exceed the amount of insurance provided on such deposits. Generally, these deposits may be redeemed upon demand, and, therefore, bear minimal risk.
Equipment and Software Licenses
Equipment and software licenses are stated at cost. Depreciation is calculated using the straight-line method over an estimated useful life of one to ten years.
Convertible Debt and Securities
The Company follows beneficial conversion feature guidance in ASC 470-20, which applies to convertible stock as well as convertible debt. A beneficial conversion feature is defined as a nondetachable conversion feature that is in the money at the commitment date. The beneficial conversion feature guidance requires recognition of the conversion option’s in-the-money portion, the intrinsic value of the option, in equity, with an offsetting reduction to the carrying amount of the instrument. The resulting discount is amortized as interest over the life of the instrument, if a stated maturity date exists, or to the earliest conversion date, if there is no stated maturity date. If the earliest conversion date is immediately upon issuance, the expense must be recognized at inception. When there is a subsequent change to the conversion ratio based on a future occurrence, the new conversion price may trigger the recognition of an additional beneficial conversion feature on occurrence.
Earnings and Loss per Share
Basic loss per share is computed by dividing net loss attributable to common stockholders by the weighted average common shares outstanding for the period. Diluted loss per share is computed giving effect to all potentially dilutive common shares. Potentially dilutive common shares may consist of incremental shares issuable upon the exercise of stock options and warrants and the conversion of notes payable to common stock. In periods in which a net loss has been incurred, all potentially dilutive common shares are considered anti-dilutive and thus are excluded from the calculation. There were approximately 10,991,000 and 8,285,000 of common stock equivalents excluded for the three and nine months ended September 30, 2020 and 9,139,000 and 8,382.476 of common stock equivalents excluded for the three and nine months ended September 30, 2019, respectively because their effect is anti-dilutive.
11 |
Table of Contents |
Marketing Costs
Marketing costs, which are expensed as incurred, totaled approximately $14,915 and $22,411 for the three and nine months ended September 30, 2020 and $29,192 and $84,214 for the three and nine months ended September 30, 2019, respectively and is included in selling, general and administrative expenses.
Stock-Based Compensation
Compensation expense related to share-based transactions, including employee stock options, is measured in the financial statements based on a determination of the fair value. The grant date fair value is determined using the Black-Scholes-Merton (“Black-Scholes”) pricing model. For all stock options, the Company recognizes expense over the requisite service period on a straight-line basis (generally the vesting period of the equity grant). The Company’s option pricing model requires the input of highly subjective assumptions, including the expected stock price volatility and expected term. Any changes in these highly subjective assumptions significantly impact stock-based compensation expense.
See Note 12 for the assumptions used to calculate the fair value of stock-based employee and non-employee compensation.
Leases
The Company determines if an arrangement is a lease at the inception of a contract. Operating lease right-of-use (“ROU”) assets are included in right-of-use assets on the unaudited condensed consolidated balance sheets. The current and long-term components of operating lease liabilities are included in the current portion of operating lease liabilities and operating lease liabilities, net of current portion, respectively on the unaudited condensed consolidated balance sheets.
Operating lease ROU assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term. As most of the Company’s leases do not provide an implicit rate, the Company uses an incremental borrowing rate based on the information available at the commencement date in determining the present value of future payments. Certain leases may include options to extend or terminate the lease. Lease expense for minimum lease payments is recognized on a straight-line basis over the lease term.
Leases of assets where the Company has assumed substantially all the risks and rewards of ownership are classified as finance leases. Finance leases are recognized at the lower of the fair value of the leased assets and the present value of the minimum lease payments. The interest element of the finance leases are accounted for as finance costs and expensed over the lease term using the effective interest rate method.
Income Taxes
The Company accounts for income taxes under the asset and liability method, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements. Under this method, the Company has determined the deferred tax assets and liabilities on the basis of the differences between the financial statement and tax basis of assets and liabilities by using enacted tax rates in effect for the year in which the differences are expected to reverse. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in income in the period that includes the enactment date.
The Company recognizes deferred tax assets to the extent that it believes that these assets are more likely than not to be realized. In making such a determination, the Company considers all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax-planning strategies, and results of recent operations. If the Company determines that it would be able to realize our deferred tax assets in the future in excess of their net recorded amount, it would make an adjustment to the deferred tax asset valuation allowance, which would reduce the provision for income taxes.
12 |
Table of Contents |
The Company records uncertain tax positions in accordance with ASC 740 on the basis of a two-step process in which (1) it determines whether it is more likely than not that the tax positions will be sustained on the basis of the technical merits of the position and (2) for those tax positions that meet the more-likely-than-not recognition threshold, it recognizes the largest amount of tax benefit that is more than 50 percent likely to be realized upon ultimate settlement with the related tax authority.
The Company recognizes interest and penalties related to unrecognized tax benefits on the income tax expense line in the accompanying unaudited condensed consolidated statement of operations. As of September 30, 2020, no accrued interest or penalties are included on the related tax liability line in the balance sheet.
4. RECENT ACCOUNTING PRONOUNCEMENTS
New Accounting Pronouncements Not Yet Adopted
In January 2017, the FASB issued ASU 2017-04, “Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment”. The update simplifies how an entity is required to test goodwill for impairment by eliminating Step 2 from the goodwill impairment test. Step 2 measures a goodwill impairment loss by comparing the implied fair value of a reporting unit’s goodwill with the carrying amount. The new rules will be effective for the Company in the first quarter of 2021. Early adoption is permitted. The Company is currently evaluating the impact of adopting this ASU on its consolidated financial statements.
In June 2016, the FASB issued ASU 2016-13, Financial Instruments-Credit Losses (“ASC 326”), authoritative guidance amending how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. The guidance requires the application of a current expected credit loss model, which is a new impairment model based on expected losses. The new guidance is effective for interim and annual reporting periods beginning after December 15, 2022. The Company is currently evaluating the impact of the new guidance on its consolidated financial statements and related disclosures.
In August 2020, the FASB issued ASU 2020-06-Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging - Contracts in Entity’s Own Equity, which simplifies the guidance for certain convertible debt instruments by removing the separation models for convertible debt with a cash conversion feature or convertible instruments with a beneficial conversion feature. As a result, convertible debt instruments will be reported as a single liability instrument with no separate accounting for embedded conversion features. Additionally, ASU 2020-06 requires the application of the if-converted method for calculating diluted earnings per share and the treasury stock method will be no longer available. The provisions of ASU 2020-06 are applicable for fiscal years beginning after December 15, 2021, with early adoption permitted no earlier than fiscal years beginning after December 15, 2020. The Company expects the primary impacts of this new standard will be to increase the carrying value of its Convertible Debt and reduce its reported interest expense. In addition, the Company will be required to use the if-converted method for calculating diluted earnings per share. The Company is currently evaluating the impact the adoption of this standard will have on its condensed consolidated financial statements.
No other recent accounting pronouncements were issued by FASB and the SEC that are believed by management to have a material impact on the Company’s present or future unaudited condensed consolidated financial statements.
5. EQUIPMENT AND SOFTWARE LICENSES
Equipment and software licenses consist of the following:
|
| September 30, |
|
| December 31, |
| ||
|
| 2020 |
|
| 2019 |
| ||
Equipment and software |
| $ | 599,141 |
|
| $ | 489,151 |
|
Software licenses |
|
| 1,302,141 |
|
|
| 868,041 |
|
|
|
| 1,901,282 |
|
|
| 1,357,192 |
|
Less - Accumulated depreciation and amortization |
|
| (1,310,609 | ) |
|
| (1,147,188 | ) |
|
| $ | 590,673 |
|
| $ | 210,004 |
|
13 |
Table of Contents |
Depreciation and amortization expense related to assets for the three and nine months ended September 30, 2020 and 2019 was approximately $54,474 and $179,214 and $76,832 and $245,599, respectively.
Included in the above paragraph is depreciation and amortization expense related to leased assets for the three and nine months ended September 30, 2020 of approximately $39,103 and $127,466, and $67,542 and $216,269 for the three and nine months ended September 30, 2019, respectively.
During the nine month period ended September 30, 2019, the Company disposed of $513,778 of equipment and software and related accumulated depreciation of $494,292, for proceeds of $31,699 which resulted in a gain $12,213.
6. INTANGIBLE ASSETS
Intangible Assets
As of September 30, 2020
|
| Useful Life |
|
| Cost |
|
| Accumulated Amortization |
|
| Net Book Value |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Service Contracts |
|
| 5 |
|
| $ | 1,012,335 |
|
| $ | 506,378 |
|
| $ | 505,957 |
|
There was approximately $50,638 and $151,913 of amortization expense for the three and nine month period ended September 30, 2020. There was approximately $50,598 and $151,638 of amortization expense for the three and nine month period ended September 30, 2019. Service contracts are amortized based on the future undiscounted cash flows or straight – line basis over estimated remaining useful lives of five years.
Over the next four fiscal years annual amortization expense for these finite life intangible assets will total approximately $505,957 as follows: remainder of fiscal 2020 - $50,638, fiscal 2021 - $202,551, fiscal 2022 - $202,551, fiscal 2023- $50,217.
Long-lived assets, including purchased intangibles subject to amortization, are reviewed for impairment when events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The Company regularly evaluates whether events and circumstances have occurred that indicate possible impairment and relies on a number of factors, including operating results, business plans, economic projections, and anticipated future cash flows. The Company uses an estimate of the future undiscounted net cash flows of the related asset or asset group over the remaining life in measuring whether the assets are recoverable. As of September 30, 2020, the Company has not recorded any impairments.
7. ACCRUED LIABILITIES
|
| September 30, |
|
| December 31, |
| ||
|
| 2020 |
|
| 2019 |
| ||
Accrued compensation |
| $ | 179,349 |
|
| $ | 128,942 |
|
Accrued sales tax |
|
| 53,284 |
|
|
| 140,683 |
|
Accrued franchise tax |
|
| 7,654 |
|
|
| 5,000 |
|
Accrued professional fees and other payables |
|
| 289,147 |
|
|
| 204,456 |
|
Total accrued liabilities |
| $ | 529,434 |
|
| $ | 479,081 |
|
14 |
Table of Contents |
8. FACTORING CREDIT FACILITY
The Company has agreements with an unrelated third party for factoring of specific accounts receivable. Under this arrangement, the Company has transferred the relevant receivables to the factor in exchange for cash and is prevented from selling or pledging the receivables. The agreement provides for an advanced rate of 90% with a fee of 1.9% to be charged on the gross face amount of the invoices purchased for 30 days, and an additional 0.06% charge for each additional day until the invoice(s) are paid. The Company has retained late payment and credit risk related to the factored receivables and therefore continues to recognize the factored receivables in their entirety on its balance sheet. The receivables under factoring arrangements are recorded within accounts receivable and factoring credit facility. The Company has recognized $0 and $0 and $9,245 and $16,728 in interest expense related to these arrangements for the three and nine months ended September 30, 2020 and 2019, respectively.
9. FINANCE LEASE OBLIGATIONS
Finance Lease Obligations
The Company finances certain property and equipment using finance leases. These leases range from one to five years. The finance lease obligations represent the present value of the minimum lease payments, net of imputed interest. The finance lease obligations are secured by the underlying leased assets. Leases are payable in monthly installments ranging from $354 to $10,813 including interest, ranging from 3.6% to 13.2% per annum.
Future minimum lease payments, including principal and interest, under the finance leases for subsequent years are as follows:
Year ended |
|
|
| |
Remainder of 2020 |
| $ | 162,958 |
|
2021 |
|
| 150,062 |
|
2022 |
|
| 131,380 |
|
2023 |
|
| 118,341 |
|
2024 |
|
| 63,340 |
|
|
|
|
|
|
Total |
|
| 626,081 |
|
Less: interest |
|
| (98,243 | ) |
Present value of net minimum lease payments |
|
| 527,838 |
|
|
|
|
|
|
Short term |
|
| 124,231 |
|
Long term total |
| $ | 403,607 |
|
Lease payments for the three and nine months ended September 30, 2020 and 2019 aggregated approximately $52,385 and $199,047 and $123,111 and $386,385, respectively.
The finance lease obligations are secured by underlying leased assets with a net book value of approximately $548,153 and $125,553 as of September 30, 2020 and December 31, 2019, respectively.
Operating Lease
The Company determines if a contract contains a lease at inception. US GAAP requires that the Company’s leases be evaluated and classified as operating or finance leases for financial reporting purposes. The classification evaluation begins at the commencement date and the lease term used in the evaluation includes the non-cancellable period for which the Company has the right to use the underlying asset, together with renewal option periods when the exercise of the renewal option is reasonably certain and failure to exercise such option will result in an economic penalty. All of the Company’s real estate leases are classified as operating leases.
15 |
Table of Contents |
Most real estate leases include one or more options to renew, with renewal terms that generally can extend the lease term for an additional four to five years. The exercise of lease renewal options is at the Company’s discretion. The Company evaluates renewal options at lease inception and on an ongoing basis and includes renewal options that it is reasonably certain to exercise in its expected lease terms when classifying leases and measuring lease liabilities. Lease agreements generally do not require material variable lease payments, residual value guarantees or restrictive covenants.
The Company’s leases generally do not provide an implicit rate, and therefore the Company uses its incremental borrowing rate as the discount rate when measuring operating lease liabilities. The incremental borrowing rate represents an estimate of the interest rate the Company would incur at lease commencement to borrow an amount equal to the lease payments on a collateralized basis over the term of a lease within a particular currency environment. The Company used incremental borrowing rates as of January 1, 2019 for operating leases that commenced prior to that date.
The Company’s weighted average remaining lease term and weighted average discount rate for operating leases as of September 30, 2020 are:
Weighted average remaining lease term |
| 50 Months |
| |
Weighted average incremental borrowing rate |
|
| 5.0 | % |
The table below reconciles the undiscounted future minimum lease payments (displayed by year and in the aggregate) under noncancelable operating leases with terms of more than one year to the total operating lease liabilities recognized in the unaudited condensed consolidated balance sheet as of September 30, 2020:
Remainder of 2020 |
| $ | 31,617 |
|
2021 |
|
| 105,615 |
|
2022 |
|
| 129,392 |
|
2023 |
|
| 131,859 |
|
2024 |
|
| 120,871 |
|
Total undiscounted future minimum lease payments |
|
| 519,354 |
|
Less: Imputed interest |
|
| (51,489 | ) |
Present value of operating lease obligation |
| $ | 467,865 |
|
The Company has one leased facility which is office, manufacturing, and warehouse space. The Company is responsible for real estate taxes, utilities, and repairs under the terms of certain of the operating leases. Therefore, all lease and non-lease components are combined and accounted for as single lease component.
For the three and nine months ended September 30, 2020, the components of lease expense, included in cost of services and general and administrative expenses and the related interest expense in the consolidated statements of operations income, are as follows:
|
| Three months ended September 30, 2020 |
|
| Nine months ended September 30, 2020 |
| ||
Operating lease cost: |
|
|
|
|
|
| ||
Operating lease cost |
| $ | 30,946 |
|
| $ | 92,840 |
|
Finance lease cost: |
|
|
|
|
|
|
|
|
Amortization of financed lease assets |
| $ | 39,104 |
|
| $ | 127,466 |
|
Interest expense |
|
| 11,375 |
|
|
| 18,768 |
|
Total lease cost |
| $ | 50,479 |
|
| $ | 146,234 |
|
16 |
Table of Contents |
10. NOTE PAYABLE
On May 2, 2020, the Company entered into a Paycheck Protection Program loan for $710,500 in connection with the CARES Act related to COVID-19. $395,411 of the Paycheck Protection Program loan is classified as current. The promissory note has a fixed payment schedule, commencing ten months following the funding of the note and consisting of seventeen monthly payments of principal and interest, with the principal component of each payment based upon the level of amortization of principal over a two year period from the funding date. A final payment for the unpaid principal and accrued interest will be payable no later than May 2, 2022. The note will bear interest at a rate of 1.00% per annum and is deferred for the first six months of the loan. Certain portions of the loan and accrued interest may qualify for loan forgiveness based on the terms of the program.
11. CONVERTIBLE NOTES PAYABLE
The Company follows beneficial conversion feature guidance in ASC 470-20, which applies to convertible stock as well as convertible debt. A beneficial conversion feature is defined as a nondetachable conversion feature that is in the money at the commitment date. The beneficial conversion feature guidance requires recognition of the conversion option’s in-the-money portion, the intrinsic value of the option, in equity, with an offsetting reduction to the carrying amount of the instrument. The resulting discount is amortized as interest over the life of the instrument, if a stated maturity date exists, or to the earliest conversion date, if there is no stated maturity date. If the earliest conversion date is immediately upon issuance, the expense must be recognized at inception. When there is a subsequent change to the conversion ratio based on a future occurrence, the new conversion price may trigger the recognition of an additional beneficial conversion feature on occurrence.
During September 2020, the Company entered several promissory notes with various investors of the Company with a face value of $500,000 (“the Notes”). The Notes have a beneficial conversion feature valued at $75,000, which is recorded as a discount. The total discount on the Notes will be amortized over the life of the Notes and recorded as interest expense. The notes have an interest rate of 8% and are payable quarterly and twelve months after issuance, 1/12 of the principle will repaid monthly. The principle and interest of the note is convertible into the Company’s common stock at a purchase price of the lesser of $0.40 per common share at any time after issuance or a 25% discount of the common stock price of a Qualified Offering.
12. STOCK BASED COMPENSATION
Number of options outstanding: |
|
|
| |
2018 Equity Incentive Plan |
|
| 7,418,344 |
|
Options granted not part of a shareholder approved plan |
|
| 2,200,000 |
|
|
|
|
|
|
September 30, 2020 |
|
| 9,618,344 |
|
The Board of Directors approved the Company’s 2018 Equity Incentive Plan (the “2018 Plan”). The purpose of the 2018 Plan is to provide additional incentives to select persons who can make, are making, and continue to make substantial contributions to the growth and success of the Company, to attract and retain the employment and services of such persons, and to encourage and reward such contributions, by providing these individuals with an opportunity to acquire or increase stock ownership in the Company through either the grant of options or restricted stock. The 2018 Plan is administered by the Compensation Committee or such other committee as is appointed by the Board of Directors pursuant to the 2018 Plan (the “Committee”). The Committee has full authority to administer and interpret the provisions of the 2018 Plan including, but not limited to, the authority to make all determinations with regard to the terms and conditions of an award made under the 2018 Plan. The maximum number of shares that may be granted under the 2018 Plan is 8,000,000. This number is subject to adjustment to reflect changes in the capital structure or organization of the Company.
17 |
Table of Contents |
The following table reflects the stock options for the nine months ended September 30, 2020:
A summary of stock option activity is as follows for the Shareholder Approved 2018 Equity Incentive Plan:
Number of options outstanding: |
|
|
| |
Beginning of year |
|
| 6,939,178 |
|
Granted |
|
| 2,825,000 |
|
Exercised, converted |
|
| - |
|
Forfeited |
|
| (145,834 | ) |
|
|
|
|
|
September 30, 2020 |
|
| 9,618,344 |
|
|
|
|
|
|
Number of options exercisable at end of period |
|
| 5,778,236 |
|
Number of options available for grant at end of period |
|
| 3,840,108 |
|
|
|
|
|
|
Weighted average option prices per share: |
|
| 0.30 |
|
Granted during the period |
| $ | 0.35 |
|
Exercised during the period |
|
| - |
|
Terminated during the period |
| $ | 0.60 |
|
Outstanding at end of the period |
| $ | 0.40 |
|
Exercisable at end of period |
| $ | 0.40 |
|
Stock-based compensation expense attributable to stock options was $230,867 and $515,309 for the three and nine month periods ended September 30, 2020 and $149,436 and $420,223 for the three and nine month periods ended September 30, 2019. As of September 30, 2020, there was approximately $1,276,000 of unrecognized compensation expense related to unvested stock options outstanding, and the weighted average vesting period for those options was 3 years.
During the nine month period ended September 30, 2020, the Company granted options to purchase 625,000 shares of common stock with an average vesting period of 3 years, an average expected life of 6.5 years and an average exercise price of $0.35 per common share. Total value was approximately $250,700.
On August 4, 2020, the Company issued an option to an employee to purchase up to 2,000,000 shares of common stock at a per common share price of $0.34 per common share and an average expected life of 6.5 years. The option vests over 5 years; 400,000 shares on the employees 12 month anniversary and vests the remaining 1,600,000 shares 1/48th per month over the following 48 months. Total value of this option was $597,214. These shares were not part of the Shareholder approved stock option plan and issued as an inducement of the employee.
On August 27, 2020, the Company issued an option to an employee to purchase up to 200,000 shares of common stock at a per common share price of $0.35 per common share and an average expected life of 6.5 years. The option vested immediately. Total value of this option was $61,172. These shares were not part of the Shareholder approved stock option plan and issued as an inducement of the employee.
During the nine month period ended September 30, 2019, the Company granted options to purchase 1,325,000 shares of common stock with an average vesting period of 3 years, an average expected life of 6.5 years and an average exercise price of $0.61 per common share. Total value was approximately $755,000.
|
| 2020 |
|
| 2019 |
| ||
|
|
|
|
|
|
| ||
Expected option life (years) |
|
| 7.5 |
|
|
| 6.5 |
|
Expected stock price volatility |
| 114-116 | % |
| 137-145 | % | ||
Expected dividend yield |
| — | % |
| — | % | ||
Risk-free interest rate |
|
| 2.07 | % |
| 2.40–2.90 | % |
The only warrants remaining are related to the Gamwell contract acquisition. The warrant can be exercised for 122,752 of the Company’s common stock at an exercise price of $0.375 per share and expires April 23, 2028.
18 |
Table of Contents |
13. COMMON STOCK
During the nine months ended September 30, 2020 and 2019, the Company issued the following stock:
2020
During the three months ended September 30, 2020, the Company entered into three consulting agreements in which 1,250,000 shares of common stock, valued at $0.35 per share, were to be issued for consulting services. Subsequent to September 30, 2020, the 1,250,000 shares were issued. At September 30, 2020, approximately $26,000 was included in accrued expenses related to these services
2019
Issued 101,334 shares of common stock and received $38,000 with no material fees.
Issued 533,333 shares of common stock and received approximately $200,000 with no material fees.
14. RELATED PARTY TRANSACTIONS
The Company contracted with Norco Professional Services, LLC. (“Norco”) to provide consulting services. The Company spent approximately $57,500 for the nine-month period ended September 30, 2020. Norco is owned by Andrew J. Norstrud, who joined the Company in January of 2019, as the Company’s Chief Financial Officer. The Company continues to contract Andrew Norstrud’s services through Norco.
The above related party transactions are not necessarily indicative of the amounts and terms that would have been incurred had comparable transactions been entered into with independent parties.
15. SIGNIFICANT CUSTOMERS
The Company had significant customers in each of the quarters presented. A significant customer is defined as one that makes up ten percent or more of total revenues in a particular quarter or ten percent of outstanding accounts receivable balance as of end of the period.
Net revenues for the three and nine months ended September 30, 2020 and 2019 include revenues from significant customers as follows:
|
| Three Month Ended September 30, |
|
| Nine Months Ended September 30, |
| ||||||||||
|
| 2020 |
|
| 2019 |
|
| 2020 |
|
| 2019 |
| ||||
Customer A |
|
| 44 | % |
|
| 45 | % |
|
| 41 | % |
|
| 48 | % |
Customer C |
|
| 27 | % |
|
| 7 | % |
|
| 31 | % |
|
| 9 | % |
Accounts receivable balances as of September 30, 2020 and December 31, 2019 from significant customers are as follows:
|
|
| September 30, |
|
| December 31, |
| |
|
| 2020 |
|
| 2019 |
| ||
Customer A |
|
| 83 | % |
|
| 75 | % |
Customer D |
|
| 0 | % |
|
| 17 | % |
Customer E |
|
| 15 | % |
|
| 0 | % |
16. SUBSEQUENT EVENTS
During October 2020, the Company entered convertible promissory notes with investors of the Company with a face value of $450,000 (“the Notes”) for a total of $450,000 cash proceeds. The Notes have a beneficial conversion feature valued at $221,250, which is recorded as a discount. The total discount on the Notes will be amortized over the life of the Notes and recorded as interest expense. The notes have an interest rate of 8% and is payable in full in twenty-four months with interest payable quarterly and twelve months after issuance, 1/12 of the principle will be due monthly. The principle and interest of the note is convertible into the Company’s common stock at a purchase price of the lesser of $0.40 per common share at any time after issuance or 25% of the common stock price of a Qualified Offering.
Subsequent to September 30, 2020, the Company issued 1,250,000 shares of common stock valued at $0.35 per share for consulting services to be rendered over the next 18 months.
Subsequent to September 30, 2020, the Company issued a warrant to a consultant to purchase up to 750,000 shares of common stock at a per common share price of $0.625 per common share. The consulting contract is eighteen months and the warrant term is eighteen months. The warrant vested immediately. Total value of this warrant was approximately $174,000.
19 |
Table of Contents |
Item 2. Management’s Discussion and Analysis of Financial Condition or Plan of Operation
General Overview
As used in this current report and unless otherwise indicated, the terms “we”, “us” and “our” mean nDivision, Inc.
nDivision Inc. (“nDivision” or the “Company”) was incorporated under the laws of the state of Texas. nDivision’s registered office is located at 7301 N. State Highway 161, Suite 100, Irving, TX, 75039. The Company provides managed IT services and project-based professional services in the information technology industry, selling its services directly to customers and through global service providers (GSP). The Company operates in most states of the United States of America.
In December 2019, a novel strain of coronavirus (COVID-19) surfaced. The spread of COVID-19 around the world in 2020 has caused significant volatility in U.S. and international markets. There is significant uncertainty around the breadth and duration of business disruptions related to COVID-19, as well as its impact on the U.S. and international economies and, as such, as of August 12th the Company has transition its operations to 100% work from home and there has been minimal impact to our internal operations from the transition. The Company is unable to determine if there will be a material future impact to its customers’ operations and ultimately an impact to the Company’s overall revenues.
Results of Operations
The following summary of the Company’s operations should be read in conjunction with its unaudited condensed consolidated financial statements for the three and nine months ended September 30, 2020 and 2019, which are included herein.
Three Months Ended September 30, 2020 Compared to Three Months Ended September 30, 2019
|
| September 30, |
|
|
| |||||||
|
| 2020 |
|
| 2019 |
|
| Change |
| |||
Revenue |
| $ | 1,477,296 |
|
| $ | 1,416,432 |
|
| $ | 64,864 |
|
Cost of revenue |
|
| 1,046,413 |
|
|
| 973,234 |
|
|
| 73,179 |
|
Operating expenses |
|
| 931,874 |
|
|
| 780,883 |
|
|
| 150,991 |
|
Other expenses, benefits |
|
| (1,047 | ) |
|
| 18,891 |
|
|
| 19,807 |
|
Net loss |
| $ | (499,944 | ) |
| $ | (356,576 | ) |
| $ | 143,368 |
|
Revenues increased by $64,864 or 5% compared with the same period last year. Revenue was increased by approximately $527,768 was from new customers. This was offset by approximately $272.323 loss of customers and a decrease of approximately $154,277 of non-recurring revenue, and in the prior year there was a termination fee of $83,582. The loss of customers were non-renewed contracts, including one contract that was terminated per their agreement for customer convenience with 30 day notice, this notice was provided to the Company on August 1, 2020 and effectively terminated on September 1, 2020; approximately $110,000 of monthly recurring revenue and the non-recurring revenue primarily related to completion of one-time projects and implementation fees.
20 |
Table of Contents |
Cost of revenue includes system infrastructure, software licenses, wages and related payroll taxes and employee benefits of the engineers providing direct services to our customers. There is a component of these costs that a recurring and fixed to provide our minimum service level as a managed service provider. Cost of revenue increased by $73,179 or 8% compared with the same period last year. The increase was related to the addition of two service employees in the second quarter of 2020 to support recurring contracts and additional direct expenses incurred including annual service personnel salary increases. This was offset by the decrease in depreciation for fully depreciated assets. Gross profit decreased by $12,315 and the gross margin decreased by approximately 2%. This was caused by the lower than expected revenue and the additional costs incurred from the two new service employees.
Operating expenses increased by $150,991 or 19% compared with the same period last year. There was an increase in the stock compensation, new Chief Revenue Officer compensation, sales commissions, and consulting fees, which was partially offset by decreases in travel, depreciation, and other general expenses. The Company’s management is continuing to control operating expenses while also implementing management growth strategies.
The Company incurred a net loss of $499,944 and $356,576 for the three months ended September 30, 2020 and September 30, 2019, respectively. The increase in the net loss is primarily related to the increase in operating expenses.
Nine Months Ended September 30, 2020 Compared to Nine Months Ended September 30, 2019
|
| September 30, |
|
|
| |||||||
|
| 2020 |
|
| 2019 |
|
| Change |
| |||
Revenue |
| $ | 4,647,242 |
|
| $ | 4,257,662 |
|
| $ | 389,580 |
|
Cost of revenue |
|
| 3,077,540 |
|
|
| 2,812,921 |
|
|
| 264,619 |
|
Operating expenses |
|
| 2,365,025 |
|
|
| 2,287,345 |
|
|
| 77,680 |
|
Other expenses |
|
| 57,750 |
|
|
| 51,331 |
|
|
| 45,117 |
|
Net loss |
| $ | (853,073 | ) |
| $ | (863,178 | ) |
| $ | 12,898 |
|
Revenues increased by $389,580 or 9% compared with the same period last year. Approximately $1,678,043 was from new customers. This was offset by approximately $903,928 loss of customers and a decrease of approximately $622,810 of non-recurring revenue. The loss of customers were non-renewed contracts and the non-recurring revenue primarily related to a decrease in implementation fees for new contracts in 2020.
Cost of revenue includes system infrastructure, software licenses, wages and related payroll taxes and employee benefits of the engineers providing direct services to our customers. There is a component of these costs that a recurring and fixed to provide our minimum service level as a managed service provider. Cost of revenue increased by $264,619 or 9% compared with the same period last year. The increase was related to the addition of two service employees in the second quarter of 2020 to support recurring contracts and additional direct expenses incurred including annual service personnel salary increases. This was offset by the decrease in depreciation for fully depreciated assets. Gross profit increased by $124,961 and the gross margin remained the same.
Operating expenses increased by $77,680 or 3% compared with the same period last year. There was an increase in the stock compensation, new Chief Revenue Officer compensation, sales commissions, and consulting fees, which was partially offset by decreases in travel, depreciation, and other general expenses. The Company’s management is continuing to control operating expenses while also implementing management growth strategies.
The Company incurred a net loss of $853,073 and $863,178 for the nine months ended September 30, 2020 and September 30, 2019, respectively. The increase in the net loss is primarily related to an increase in operating expenses.
21 |
Table of Contents |
Liquidity and Capital Resources
Working Capital
|
| As at September 30, 2020 |
|
| As at December 31, 2019 |
| ||
Current assets |
| $ | 2,523,410 |
|
| $ | 2,413,948 |
|
Current liabilities |
| $ | 2,372,281 |
|
| $ | 2,905,964 |
|
Working capital |
| $ | 151,129 |
|
| $ | (492,016 | ) |
Cash Flows
|
| Nine Months Ended September 30, |
| |||||
|
| 2020 |
|
| 2019 |
| ||
Cash flows (used in) provided by operating activities |
| $ | (887,601 | ) |
| $ | 223,298 |
|
Cash flows used in investing activities |
|
| (51,223 | ) |
|
| (44,572 | ) |
Cash flows provided by (used in) financing activities |
|
| 1,031,101 |
|
|
| (156,521 | ) |
Net increase in cash during period |
| $ | 92,277 |
|
| $ | 22,205 |
|
At September 30, 2020, the Company had cash of $1,849,972 or an increase of $92,277 from the December 31, 2019. Cash flow used in operating activities was $887,601 for the nine months ended September 30, 2020. The decrease is primarily related to the prepayment in 2019 of 2020 fees (reflected as deferred revenue) by certain customers. At September 30, 2020 and December 31, 2019 deferred revenue was $1,020,581 and $1,977,825, respectively.
Net cash used in investing activities for the nine months ended September 30, 2020 and September 30, 2019 was $51,223 and $44,572, respectively. For the period ended September 30, 2019 the use of cash was primarily due to the repayment of debt related to the acquisition of equipment and software licenses.
Net cash flows provided by financing activities for the nine months ended September 30, 2020 was $1,031,101 compared to net cash flows used in financing activities of $156,521 in the nine months ended September 30, 2019. The Paycheck Protection Program provided for a bank loan for $710,500, offset by $179,399 of payments related to finance obligations. The Company also issued convertible notes payable for $500,000 cash proceeds.
Management intends to finance operating costs over the next twelve months from the date of the issuance of these unaudited condensed consolidated financial statements with existing cash on hand, operations and short-term debt from the factoring of receivables. With the prepayment of annual services from two customers, the current monthly recurring revenue and the existing cash on hand, management believes the cash flow from operations and cash on hand will be sufficient to finance operations over the next twelve months.
In December 2019, a novel strain of coronavirus (COVID-19) surfaced. The spread of COVID-19 around the world in 2020 has caused significant volatility in U.S. and international markets. There is significant uncertainty around the breadth and duration of business disruptions related to COVID-19, as well as its impact on the U.S. and international economies and, as such, as of August 12th the Company has transition its operations to 100% work from home and there has been minimal impact to our internal operations from the transition. The Company is unable to determine if there will be a material future impact to its customers’ operations and ultimately an impact to the Company’s overall revenues.
22 |
Table of Contents |
Critical Accounting Policies
The discussion and analysis of our financial condition and results of operations are based on our unaudited condensed consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America (GAAP). The preparation of these unaudited condensed consolidated financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, we evaluate these estimates, including those related to bad debts, intangible assets, and litigation. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of certain assets and liabilities. Actual results may differ from these estimates under different assumptions or conditions.
We have identified below the accounting policies, related to what we believe are most critical to our business operations and are discussed throughout Management’s Discussion and Analysis of Financial Condition or Plan of Operation where such policies affect our reported and expected financial results
Revenue Recognition
For revenue recognition arrangements that we determine are within the scope of Topic ASC 606, we perform the following five steps: (i) identify the contract(s) with a customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price to the performance obligations in the contract, and (v) recognize revenue when (or as) the entity satisfies a performance obligation. We only apply the five-step model to arrangements that meet the definition of a contract under Topic 606, including when it is probable that the entity will collect the consideration it is entitled to in exchange for the goods or services it transfers to the customer. At contract inception, once the contract is determined to be within the scope of Topic 606, we evaluate the goods or services promised within each contract related performance obligation and assess whether each promised good or service is distinct. We then recognize as revenue the amount of the transaction price that is allocated to the respective performance obligation when (or as) the performance obligation is satisfied.
The Company recognizes revenue upon completion of our performance obligations or expiration of the contractual time to use services such as professional service hours purchased in bulk for a given time period. Any early termination fees are recognized in the period the contract is terminated and the termination invoice is paid.
The Company has elected the following practical expedients in applying ASC 606:
Unsatisfied Performance Obligations - all performance obligations relate to contracts with a duration of less than one year, the Company has elected to apply the optional exemption provided in ASC 606 and therefore, is not required to disclose the aggregate amount of the transaction price allocated to performance obligations that are unsatisfied or partially unsatisfied at the end of the reporting period.
Contract Costs - all incremental customer contract acquisition costs are expensed as they are incurred as the amortization period of the asset that the Company otherwise would have recognized is one year or less in duration.
Sales Tax Exclusion from the Transaction Price - the Company excludes from the measurement of the transaction price all taxes assessed by a governmental authority that are both imposed on and concurrent with a specific revenue-producing transaction and collected by the Company from the customer.
Accounts Receivable
Accounts receivable are stated at the amounts management expects to collect. An allowance for doubtful accounts is recorded, as a charge to bad debt expense, where collection is considered to be doubtful due to credit issues. These allowances together reflect the Company’s estimate of potential losses inherent in accounts receivable balances, based on historical loss and known factors impacting its customers. The Company recorded an allowance for doubtful accounts of $25,713 and $10,000 as of September 30, 2020 and December 31, 2019, respectively. The Company does not accrue interest on past due receivables.
Intangible Assets
Customer contracts acquired were recorded at their estimated fair value at the date of acquisition and are being amortized over their estimated useful life of five years using the straight-line method.
Impairment of Long-lived Assets
The Company records an impairment of long-lived assets used in operations, other than goodwill, when events or circumstances indicate that the asset might be impaired and the estimated undiscounted cash flows to be generated by those assets over their remaining lives are less than the carrying amount of those items. The net carrying value of assets not recoverable is reduced to fair value, which is typically calculated using the discounted cash flow method. The Company did not record any impairment during the nine months ended September 30, 2020.
23 |
Table of Contents |
Recent Accounting Pronouncements
New Accounting Pronouncements Not Yet Adopted
In January 2017, the FASB issued ASU 2017-04, “Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment”. The update simplifies how an entity is required to test goodwill for impairment by eliminating Step 2 from the goodwill impairment test. Step 2 measures a goodwill impairment loss by comparing the implied fair value of a reporting unit’s goodwill with the carrying amount. The new rules will be effective for the Company in the first quarter of 2021. Early adoption is permitted. The Company is currently evaluating the impact of adopting this ASU on its consolidated financial statements. No other recent accounting pronouncements were issued by FASB and the SEC that are believed by management to have a material impact on the Company’s present or future consolidated financial statements.
In June 2016, the FASB issued ASU 2016-13, Financial Instruments-Credit Losses (“ASC 326”), authoritative guidance amending how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. The guidance requires the application of a current expected credit loss model, which is a new impairment model based on expected losses. The new guidance is effective for interim and annual reporting periods beginning after December 15, 2022. The Company is currently evaluating the impact of the new guidance on its consolidated financial statements and related disclosures.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
As a “smaller reporting company”, the Company is not required to provide the information required by this Item.
Item 4. Controls and Procedures
Management’s Report on Disclosure Controls and Procedures
Under the supervision and with the participation of our senior management, including our chief executive officer and chief financial officer, we conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), as of the end of the period covered by this Quarterly Report on Form 10-Q (the “Evaluation Date”). Based on this evaluation, our chief executive officer and chief financial officer concluded as of the Evaluation Date that our disclosure controls and procedures were not effective such that the information relating to us required to be disclosed in our Securities and Exchange Commission (“SEC”) reports (i) is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms, and (ii) is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate to allow timely decisions regarding required disclosure.
Management’s Report on Internal Control Over Financial Reporting
Management is responsible for establishing and maintaining adequate internal control over the Company’s financial reporting. In order to evaluate the effectiveness of internal control over financial reporting, as required by Section 404 of the Sarbanes-Oxley Act of 2002. Our management, with the participation of our principal executive officer and principal financial officer have conducted an assessment, including testing, using the criteria in Internal Control – Integrated Framework, issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”) (2013). Our system of internal control over financial reporting is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. This assessment included review of the documentation of controls, evaluation of the design effectiveness of controls, testing of the operating effectiveness of controls and a conclusion on this evaluation. Based on this evaluation, management concluded that our internal control over financial reporting was not effective as of September 30, 2020. The ineffectiveness of the Company’s internal control over financial reporting was due to the following material weaknesses, which are indicative of many small companies with small staff:
(i) | inadequate segregation of duties consistent with control objectives; and |
|
|
(ii) | lack of multiple levels of supervision and review. |
24 |
Table of Contents |
We believe that the weaknesses identified above have not had any material effect on our financial results. We are currently reviewing our disclosure controls and procedures related to these material weaknesses and expect to implement changes in the current fiscal year, including identifying specific areas within our governance, accounting, and financial reporting processes to add adequate resources to potentially mitigate these material weaknesses.
Our management will continue to monitor and evaluate the effectiveness of our internal controls and procedures and our internal controls over financial reporting on an ongoing basis and is committed to taking further action and implementing additional enhancements or improvements, as necessary and as funds allow.
Because of its inherent limitations, internal controls over financial reporting may not prevent or detect misstatements. Projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate. All internal control systems, no matter how well designed, have inherent limitations. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation.
Management’s Remediation Plan
The weaknesses and their related risks are not uncommon in a company of our size because of the limitations in the size and number of staff. Due to our size and nature, segregation of all conflicting duties has not always been possible and may not be economically feasible.
However, we plan to take steps to enhance and improve the design of our internal control over financial reporting. During the period covered by this quarterly report on Form 10-Q, we have not been able to remediate the material weaknesses identified above. To remediate such weaknesses, we plan to implement the following changes by the end of the 2021 fiscal year as resources allow:
(i) | Appoint additional qualified personnel to address inadequate segregation of duties and implement modifications to our financial controls to address such inadequacies; and |
(ii) | We will attempt to implement the remediation efforts set out herein by the end of the 2021 fiscal year. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues, if any, within our company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty and that breakdowns can occur because of simple error or mistake. |
Management believes that despite our material weaknesses set forth above, our financial statements for the quarter ended September 30, 2020 are fairly stated, in all material respects, in accordance with U.S. GAAP.
Changes in Internal Control Over Financial Reporting
There have been no changes in our internal controls over financial reporting that occurred during the nine months ended September 30, 2020 that have materially or are reasonably likely to materially affect, our internal controls over financial reporting.
25 |
Table of Contents |
From time to time, the Company may become involved in litigation relating to claims arising out of its operations in the normal course of business. The Company is not involved in any pending legal proceeding or litigation and, to the best of its knowledge, no governmental authority is contemplating any proceeding to which we are a party or to which any of its properties is subject, which would reasonably be likely to have a material adverse effect on the Company.
As a “smaller reporting company”, the Company is not required to provide the information required by this Item.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
On October 1, 2020 the Company filed a Form D, notice of exempt offering of securities, with the Securities and Exchange Commission related to sales of the Company’s Convertible Promissory Notes in an aggregate amount of up to $2,000,000.
During September 2020, the Company entered several promissory notes with various investors of the Company with a face value of $500,000. The principle and interest of the note is convertible into the Company’s common stock at a purchase price of the lesser of $0.40 per common share at any time after issuance or a 25% discount of the common stock price of a Qualified Offering.
During October 2020, the Company entered convertible promissory notes with investors of the Company with a face value of $450,000. The principle and interest of the note is convertible into the Company’s common stock at a purchase price of the lesser of $0.40 per common share at any time after issuance or 25% of the common stock price of a Qualified Offering.
The above Convertible Promissory Notes are exempt from registration pursuant to Regulation D, Rule 506(b), and related state securities laws.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not Applicable.
None.
26 |
Table of Contents |
Exhibit Number |
| Description |
(3) |
| Articles of Incorporation and Bylaws |
| ||
| ||
| Bylaws (Incorporated by reference to our Registration Statement on Form S-1 filed on July 2016) | |
(31) |
| Rule 13a-14 (d)/15d-14d) Certifications |
| Section 302 Certification by the Principal Executive Officer | |
| Section 302 Certification by the Principal Financial Officer and Principal Accounting Officer | |
(32) |
| Section 1350 Certifications |
| Section 906 Certification by the Principal Executive Officer | |
| Section 906 Certification by the Principal Financial Officer and Principal Accounting Officer | |
101** |
| Interactive Data File |
101.INS |
| XBRL Instance Document |
101.SCH |
| XBRL Taxonomy Extension Schema Document |
101.CAL |
| XBRL Taxonomy Extension Calculation Linkbase Document |
101.DEF |
| XBRL Taxonomy Extension Definition Linkbase Document |
101.LAB |
| XBRL Taxonomy Extension Label Linkbase Document |
101.PRE |
| XBRL Taxonomy Extension Presentation Linkbase Document |
__________
* Filed herewith.
** Furnished herewith.
27 |
Table of Contents |
In accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
| NDIVISION, INC. |
|
|
| (Registrant) |
|
|
|
|
|
Dated: November 12, 2020 |
| /s/ Alan Hixon |
|
|
| Alan Hixon |
|
|
| President, Chief Executive Officer, and Director |
|
|
| (Principal Executive Officer) |
|
Dated: November 12, 2020 |
| /s/ Andrew J. Norstrud |
|
|
| Andrew J. Norstrud |
|
|
| Chief Financial Officer |
|
|
| (Principal Financial Officer and Principal Accounting Officer) |
|
28 |
EXHIBIT 31.1
CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002
I, Alan Hixon, certify that:
1. | I have reviewed this quarterly report on Form 10-Q of nDivision, Inc.; |
|
|
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
|
|
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
|
|
4. | I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
| (a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
|
|
|
| (b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
|
|
|
| (c) | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
|
|
|
| (d) | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; |
5. | I have disclosed, based on my most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
| (a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
|
|
|
| (b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
Date: November 12, 2020
/s/ Alan Hixon |
|
Alan Hixon President, Chief Executive Officer and Director (Principal Executive Officer) |
|
EXHIBIT 31.2
CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002
I, Andrew J. Norstrud, certify that:
1. | I have reviewed this quarterly report on Form 10-Q of nDivision, Inc.; |
|
|
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
|
|
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
|
|
4. | I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
| (a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
|
|
|
| (b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
|
|
|
| (c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
|
|
|
| (d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; |
5. | I have disclosed, based on my most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
| (a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
|
|
|
| (b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
Date: November 12, 2020
/s/ Andrew J. Norstrud |
| |
Andrew J. Norstrud, Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) |
|
EXHIBIT 32.1
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
The undersigned, Alan Hixon, President and Chief Executive Officer, of nDivision, Inc., hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:
| (1) | the quarterly report on Form 10-Q of nDivision, Inc. for the period ended September 30, 2020 (the “Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and |
|
|
|
| (2) | the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of nDivision, Inc. |
Dated: November 12, 2020
/s/ Alan Hixon |
|
Alan Hixon President, Chief Executive Officer and Director (Principal Executive Officer) |
|
EXHIBIT 32.2
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
The undersigned, Andrew J. Norstrud, Chief Financial Officer, of nDivision, Inc., hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:
| (1) | the quarterly report on Form 10-Q of nDivision, Inc. for the period ended September 30, 2020 (the "Report") fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and |
|
|
|
| (2) | the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of nDivision, Inc. |
Dated: November 12, 2020
/s/ Andrew J. Norstrud |
|
Andrew J. Norstrud, Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) |
|
Cover - shares |
9 Months Ended | |
---|---|---|
Sep. 30, 2020 |
Nov. 12, 2020 |
|
Cover [Abstract] | ||
Entity Registrant Name | nDivision Inc. | |
Entity Central Index Key | 0001659183 | |
Document Type | 10-Q | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Entity Small Business | true | |
Entity Shell Company | false | |
Entity Emerging Growth Company | true | |
Entity Current Reporting Status | Yes | |
Document Period End Date | Sep. 30, 2020 | |
Entity Filer Category | Non-accelerated Filer | |
Document Fiscal Period Focus | Q3 | |
Document Fiscal Year Focus | 2020 | |
Entity Ex Transition Period | true | |
Entity Common Stock Shares Outstanding | 42,499,783 | |
Document Quarterly Report | true | |
Document Transition Report | false | |
Entity Interactive Data Current | Yes |
CONDENSED CONSOLDIATED BALANCE SHEETS (Parenthetical) - USD ($) |
Sep. 30, 2020 |
Dec. 31, 2019 |
---|---|---|
Current assets | ||
Allowance for doubtful debts | $ 25,713 | $ 10,000 |
Stockholder's equity | ||
Preferred stock, shares par value | $ 0.001 | $ 0.001 |
Preferred stock, shares authorized | 20,000,000 | 20,000,000 |
Preferred stock, shares issued | 0 | 0 |
Preferred stock, shares outstanding | 0 | 0 |
Common stock, shares par value | $ 0.001 | $ 0.001 |
Common stock, shares authorized | 180,000,000 | 180,000,000 |
Common stock, shares issued | 41,249,783 | 41,249,783 |
Common stock, shares outstanding | 41,249,783 | 41,249,783 |
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) - USD ($) |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2020 |
Sep. 30, 2019 |
Sep. 30, 2020 |
Sep. 30, 2019 |
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) | ||||
Service revenue | $ 1,477,296 | $ 1,416,432 | $ 4,647,242 | $ 4,257,662 |
Service costs | 1,046,413 | 973,234 | 3,077,540 | 2,812,921 |
Gross profit | 430,883 | 443,198 | 1,569,702 | 1,444,741 |
Operating expenses | ||||
Selling, general and administrative expenses | 931,874 | 780,883 | 2,365,025 | 2,287,345 |
Change in contingent consideration | 0 | 0 | 0 | (30,757) |
Operating expense | 931,874 | 780,883 | 2,365,025 | 2,256,588 |
Loss from operations | (500,991) | (337,685) | (795,323) | (811,847) |
Other expenses | ||||
Interest expense | 1,047 | (18,891) | (57,750) | (51,331) |
Other expense | 1,047 | (18,891) | (57,750) | (51,331) |
Net loss before income tax | (499,944) | (356,576) | (853,073) | (863,178) |
Income tax expense | 0 | 0 | 0 | 0 |
Net loss | $ (499,944) | $ (356,576) | $ (853,073) | $ (863,178) |
Basic and diluted loss per share | $ (0.01) | $ (0.01) | $ (0.02) | $ (0.02) |
Weighted average shares outstanding | 41,249,783 | 41,138,672 | 41,249,783 | 40,944,171 |
DESCRIPTION OF BUSINESS |
9 Months Ended |
---|---|
Sep. 30, 2020 | |
DESCRIPTION OF BUSINESS | |
1. DESCRIPTION OF BUSINESS | nDivision Inc. (“nDivision” or the “Company”) was incorporated under the laws of the state of Texas. nDivision’s registered office is located at 7301 N. State Highway 161, Suite 100, Irving, TX, 75039. The Company provides managed IT services and project-based professional services in the information technology industry, selling its services directly to customers and through global service providers (GSP). The Company operates in most states of the United States of America. |
LIQUIDITY AND GOING CONCERN |
9 Months Ended |
---|---|
Sep. 30, 2020 | |
LIQUIDITY AND GOING CONCERN | |
2. LIQUIDITY AND GOING CONCERN | The Company has experienced significant losses and negative cash flows from operations in the past. Management has secured new managed services contracts, implemented a strategy which includes cost reduction efforts, as well as identifying strategic acquisitions to improve the overall profitability and cash flows of the Company.
The Company has entered into a factoring agreement to provide short term working capital. The Company receives 90% of the factored receivables for a fee of 1.9% of the factored invoice. As of September 30, 2020, the Company has no factored invoices.
Management intends to finance operating costs over the next twelve months from the date of the issuance of these unaudited condensed consolidated financial statements with existing cash on hand and debt. With the prepayment of annual services from two customers, the current monthly recurring revenue and the existing cash on hand, management believes the expected cash flow from operations and cash on hand will be sufficient to finance operations over the next twelve months from the date of this report.
In December 2019, a novel strain of coronavirus (COVID-19) surfaced. The spread of COVID-19 around the world in 2020 has caused significant volatility in U.S. and international markets. There is significant uncertainty around the breadth and duration of business disruptions related to COVID-19, as well as its impact on the U.S. and international economies and, as such, as of August 12th the Company has transition its operations to 100% work from home and there has been minimal impact to our internal operations from the transition. The Company is unable to determine if there will be a material future impact to its customers’ operations and ultimately an impact to the Company’s overall revenues. |
SUMMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
9 Months Ended |
---|---|
Sep. 30, 2020 | |
SUMMMARY OF SIGNIFICANT ACCOUNTING POLICIES | |
3. SUMMMARY OF SIGNIFICANT ACCOUNTING POLICIES | The accompanying unaudited condensed consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete consolidated financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation have been included. Operating results for the three and nine month period ended September 30, 2020 are not necessarily indicative of the results that may be expected for the year ending December 31, 2020. The unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and footnotes thereto included in the Company’s Form 10-K filed on March 25, 2020 from which the accompanying December 31, 2019 numbers are derived.
Principles of Consolidation
The unaudited condensed consolidated financial statements include the accounts and transactions of the Company and its wholly owned subsidiary, nDivision Service, Inc. (incorporated in the state of Texas). All significant inter-company accounts and transactions are eliminated in consolidation.
Use of Estimates
Management uses estimates and assumptions in preparing these unaudited condensed consolidated financial statements. Those estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported revenues and expenses. Actual results could differ from those estimates.
Reclass
Certain amounts in the prior period financial statements have been reclassified to conform to the presentation of the current period financial statements. These reclassifications had no effect on the previously reported assets, liabilities, or net loss. The Company reclassed $670,884 and $1,972,425 from selling, general and administrative expense to service costs for the three and nine months ended September 30, 2019, respectively.
Revenue Recognition
For revenue recognition arrangements that we determine are within the scope of Topic ASC 606, we perform the following five steps: (i) identify the contract(s) with a customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price to the performance obligations in the contract, and (v) recognize revenue when (or as) the entity satisfies a performance obligation. We only apply the five-step model to arrangements that meet the definition of a contract under Topic 606, including when it is probable that the entity will collect the consideration it is entitled to in exchange for the goods or services it transfers to the customer. At contract inception, once the contract is determined to be within the scope of Topic 606, we evaluate the goods or services promised within each contract related performance obligation and assess whether each promised good or service is distinct. We then recognize as revenue the amount of the transaction price that is allocated to the respective performance obligation when (or as) the performance obligation is satisfied.
The Company recognizes revenue upon completion of our performance obligations or expiration of the contractual time to use services such as managed services and professional service hours purchased in bulk for a given time period. Any early termination fees are recognized in the period the contract is terminated and the termination invoice is paid.
The Company has elected the following practical expedients in applying ASC 606:
Unsatisfied Performance Obligations - all performance obligations relate to contracts with a duration of less than one year, the Company has elected to apply the optional exemption provided in ASC 606 and therefore, is not required to disclose the aggregate amount of the transaction price allocated to performance obligations that are unsatisfied or partially unsatisfied at the end of the reporting period.
Contract Costs - all incremental customer contract acquisition costs are expensed as they are incurred as the amortization period of the asset that the Company otherwise would have recognized is one year or less in duration.
Sales Tax Exclusion from the Transaction Price - the Company excludes from the measurement of the transaction price all taxes assessed by a governmental authority that are both imposed on and concurrent with a specific revenue-producing transaction and collected by the Company from the customer.
Cash and Cash Equivalents
For purposes of the unaudited condensed consolidated statements of cash flows, the Company considers all highly liquid investments with a maturity of three months or less when purchased to be cash equivalents.
The Company’s cash balances are primarily maintained at two separate banks. Balances are insured by the Federal Deposit Insurance Corporation subject to certain limitations.
Accounts Receivable
Accounts receivable are stated at the amount’s management expects to collect. An allowance for doubtful accounts is recorded, as a charge to bad debt expense, where collection is considered to be doubtful due to credit issues. These allowances together reflect the Company’s estimate of potential losses inherent in accounts receivable balances, based on historical loss and known factors impacting its customers. The Company recorded an allowance for doubtful accounts of $25,713 and $10,000 as of September 30, 2020 and December 31, 2019, respectively. The Company does not accrue interest on past due receivables.
Intangible Assets
Customer contracts acquired were recorded at their estimated fair value at the date of acquisition and are being amortized over their estimated useful life of five years using the straight-line method.
Impairment of Long-lived Assets
The Company records an impairment of long-lived assets used in operations, other than goodwill, when events or circumstances indicate that the asset might be impaired and the estimated undiscounted cash flows to be generated by those assets over their remaining lives are less than the carrying amount of those items. The net carrying value of assets not recoverable is reduced to fair value, which is typically calculated using the discounted cash flow method. The Company did not record any impairment during the nine months ended September 30, 2020 and 2019.
Concentration of Risk
Financial instruments, which potentially subject the Company to concentrations of credit risk, are cash and accounts receivable. See Note 15 for significant customer concentration disclosure.
Cash is maintained with two separate major financial institutions in the United States and may exceed the amount of insurance provided on such deposits. Generally, these deposits may be redeemed upon demand, and, therefore, bear minimal risk.
Equipment and Software Licenses
Equipment and software licenses are stated at cost. Depreciation is calculated using the straight-line method over an estimated useful life of one to ten years.
Convertible Debt and Securities
The Company follows beneficial conversion feature guidance in ASC 470-20, which applies to convertible stock as well as convertible debt. A beneficial conversion feature is defined as a nondetachable conversion feature that is in the money at the commitment date. The beneficial conversion feature guidance requires recognition of the conversion option’s in-the-money portion, the intrinsic value of the option, in equity, with an offsetting reduction to the carrying amount of the instrument. The resulting discount is amortized as interest over the life of the instrument, if a stated maturity date exists, or to the earliest conversion date, if there is no stated maturity date. If the earliest conversion date is immediately upon issuance, the expense must be recognized at inception. When there is a subsequent change to the conversion ratio based on a future occurrence, the new conversion price may trigger the recognition of an additional beneficial conversion feature on occurrence.
Earnings and Loss per Share
Basic loss per share is computed by dividing net loss attributable to common stockholders by the weighted average common shares outstanding for the period. Diluted loss per share is computed giving effect to all potentially dilutive common shares. Potentially dilutive common shares may consist of incremental shares issuable upon the exercise of stock options and warrants and the conversion of notes payable to common stock. In periods in which a net loss has been incurred, all potentially dilutive common shares are considered anti-dilutive and thus are excluded from the calculation. There were approximately 10,991,000 and 8,285,000 of common stock equivalents excluded for the three and nine months ended September 30, 2020 and 9,139,000 and 8,382.476 of common stock equivalents excluded for the three and nine months ended September 30, 2019, respectively because their effect is anti-dilutive.
Marketing Costs
Marketing costs, which are expensed as incurred, totaled approximately $14,915 and $22,411 for the three and nine months ended September 30, 2020 and $29,192 and $84,214 for the three and nine months ended September 30, 2019, respectively and is included in selling, general and administrative expenses.
Stock-Based Compensation
Compensation expense related to share-based transactions, including employee stock options, is measured in the financial statements based on a determination of the fair value. The grant date fair value is determined using the Black-Scholes-Merton (“Black-Scholes”) pricing model. For all stock options, the Company recognizes expense over the requisite service period on a straight-line basis (generally the vesting period of the equity grant). The Company’s option pricing model requires the input of highly subjective assumptions, including the expected stock price volatility and expected term. Any changes in these highly subjective assumptions significantly impact stock-based compensation expense.
See Note 12 for the assumptions used to calculate the fair value of stock-based employee and non-employee compensation.
Leases
The Company determines if an arrangement is a lease at the inception of a contract. Operating lease right-of-use (“ROU”) assets are included in right-of-use assets on the unaudited condensed consolidated balance sheets. The current and long-term components of operating lease liabilities are included in the current portion of operating lease liabilities and operating lease liabilities, net of current portion, respectively on the unaudited condensed consolidated balance sheets.
Operating lease ROU assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term. As most of the Company’s leases do not provide an implicit rate, the Company uses an incremental borrowing rate based on the information available at the commencement date in determining the present value of future payments. Certain leases may include options to extend or terminate the lease. Lease expense for minimum lease payments is recognized on a straight-line basis over the lease term.
Leases of assets where the Company has assumed substantially all the risks and rewards of ownership are classified as finance leases. Finance leases are recognized at the lower of the fair value of the leased assets and the present value of the minimum lease payments. The interest element of the finance leases are accounted for as finance costs and expensed over the lease term using the effective interest rate method.
Income Taxes
The Company accounts for income taxes under the asset and liability method, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements. Under this method, the Company has determined the deferred tax assets and liabilities on the basis of the differences between the financial statement and tax basis of assets and liabilities by using enacted tax rates in effect for the year in which the differences are expected to reverse. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in income in the period that includes the enactment date.
The Company recognizes deferred tax assets to the extent that it believes that these assets are more likely than not to be realized. In making such a determination, the Company considers all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax-planning strategies, and results of recent operations. If the Company determines that it would be able to realize our deferred tax assets in the future in excess of their net recorded amount, it would make an adjustment to the deferred tax asset valuation allowance, which would reduce the provision for income taxes.
The Company records uncertain tax positions in accordance with ASC 740 on the basis of a two-step process in which (1) it determines whether it is more likely than not that the tax positions will be sustained on the basis of the technical merits of the position and (2) for those tax positions that meet the more-likely-than-not recognition threshold, it recognizes the largest amount of tax benefit that is more than 50 percent likely to be realized upon ultimate settlement with the related tax authority.
The Company recognizes interest and penalties related to unrecognized tax benefits on the income tax expense line in the accompanying unaudited condensed consolidated statement of operations. As of September 30, 2020, no accrued interest or penalties are included on the related tax liability line in the balance sheet.
|
RECENT ACCOUNTING PRONOUNCEMENTS |
9 Months Ended |
---|---|
Sep. 30, 2020 | |
RECENT ACCOUNTING PRONOUNCEMENTS | |
4. RECENT ACCOUNTING PRONOUNCEMENTS | New Accounting Pronouncements Not Yet Adopted
In January 2017, the FASB issued ASU 2017-04, “Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment”. The update simplifies how an entity is required to test goodwill for impairment by eliminating Step 2 from the goodwill impairment test. Step 2 measures a goodwill impairment loss by comparing the implied fair value of a reporting unit’s goodwill with the carrying amount. The new rules will be effective for the Company in the first quarter of 2021. Early adoption is permitted. The Company is currently evaluating the impact of adopting this ASU on its consolidated financial statements.
In June 2016, the FASB issued ASU 2016-13, Financial Instruments-Credit Losses (“ASC 326”), authoritative guidance amending how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. The guidance requires the application of a current expected credit loss model, which is a new impairment model based on expected losses. The new guidance is effective for interim and annual reporting periods beginning after December 15, 2022. The Company is currently evaluating the impact of the new guidance on its consolidated financial statements and related disclosures.
In August 2020, the FASB issued ASU 2020-06-Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging - Contracts in Entity’s Own Equity, which simplifies the guidance for certain convertible debt instruments by removing the separation models for convertible debt with a cash conversion feature or convertible instruments with a beneficial conversion feature. As a result, convertible debt instruments will be reported as a single liability instrument with no separate accounting for embedded conversion features. Additionally, ASU 2020-06 requires the application of the if-converted method for calculating diluted earnings per share and the treasury stock method will be no longer available. The provisions of ASU 2020-06 are applicable for fiscal years beginning after December 15, 2021, with early adoption permitted no earlier than fiscal years beginning after December 15, 2020. The Company expects the primary impacts of this new standard will be to increase the carrying value of its Convertible Debt and reduce its reported interest expense. In addition, the Company will be required to use the if-converted method for calculating diluted earnings per share. The Company is currently evaluating the impact the adoption of this standard will have on its condensed consolidated financial statements.
No other recent accounting pronouncements were issued by FASB and the SEC that are believed by management to have a material impact on the Company’s present or future unaudited condensed consolidated financial statements. |
EQUIPMENT AND SOFTWARE LICENSES |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
EQUIPMENT AND SOFTWARE LICENSES | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5. EQUIPMENT AND SOFTWARE LICENSES | Equipment and software licenses consist of the following:
Depreciation and amortization expense related to assets for the three and nine months ended September 30, 2020 and 2019 was approximately $54,474 and $179,214 and $76,832 and $245,599, respectively.
Included in the above paragraph is depreciation and amortization expense related to leased assets for the three and nine months ended September 30, 2020 of approximately $39,103 and $127,466, and $67,542 and $216,269 for the three and nine months ended September 30, 2019, respectively.
During the nine month period ended September 30, 2019, the Company disposed of $513,778 of equipment and software and related accumulated depreciation of $494,292, for proceeds of $31,699 which resulted in a gain $12,213. |
INTANGIBLE ASSETS |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
INTANGIBLE ASSETS | ||||||||||||||||||||||||||||||||||||||||||||||||||||
6. INTANGIBLE ASSETS | Intangible Assets
As of September 30, 2020
There was approximately $50,638 and $151,913 of amortization expense for the three and nine month period ended September 30, 2020. There was approximately $50,598 and $151,638 of amortization expense for the three and nine month period ended September 30, 2019. Service contracts are amortized based on the future undiscounted cash flows or straight – line basis over estimated remaining useful lives of five years.
Over the next four fiscal years annual amortization expense for these finite life intangible assets will total approximately $505,957 as follows: remainder of fiscal 2020 - $50,638, fiscal 2021 - $202,551, fiscal 2022 - $202,551, fiscal 2023- $50,217.
Long-lived assets, including purchased intangibles subject to amortization, are reviewed for impairment when events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The Company regularly evaluates whether events and circumstances have occurred that indicate possible impairment and relies on a number of factors, including operating results, business plans, economic projections, and anticipated future cash flows. The Company uses an estimate of the future undiscounted net cash flows of the related asset or asset group over the remaining life in measuring whether the assets are recoverable. As of September 30, 2020, the Company has not recorded any impairments. |
ACCRUED LIABILITIES |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ACCRUED LIABILITIES | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7. ACCRUED LIABILITIES |
|
FACTORING CREDIT FACILITY |
9 Months Ended |
---|---|
Sep. 30, 2020 | |
FACTORING CREDIT FACILITY | |
8. FACTORING CREDIT FACILITY | The Company has agreements with an unrelated third party for factoring of specific accounts receivable. Under this arrangement, the Company has transferred the relevant receivables to the factor in exchange for cash and is prevented from selling or pledging the receivables. The agreement provides for an advanced rate of 90% with a fee of 1.9% to be charged on the gross face amount of the invoices purchased for 30 days, and an additional 0.06% charge for each additional day until the invoice(s) are paid. The Company has retained late payment and credit risk related to the factored receivables and therefore continues to recognize the factored receivables in their entirety on its balance sheet. The receivables under factoring arrangements are recorded within accounts receivable and factoring credit facility. The Company has recognized $0 and $0 and $9,245 and $16,728 in interest expense related to these arrangements for the three and nine months ended September 30, 2020 and 2019, respectively. |
FINANCE LEASE OBLIGATIONS |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FINANCE LEASE OBLIGATIONS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9. FINANCE LEASE OBLIGATIONS | Finance Lease Obligations
The Company finances certain property and equipment using finance leases. These leases range from one to five years. The finance lease obligations represent the present value of the minimum lease payments, net of imputed interest. The finance lease obligations are secured by the underlying leased assets. Leases are payable in monthly installments ranging from $354 to $10,813 including interest, ranging from 3.6% to 13.2% per annum.
Future minimum lease payments, including principal and interest, under the finance leases for subsequent years are as follows:
Lease payments for the three and nine months ended September 30, 2020 and 2019 aggregated approximately $52,385 and $199,047 and $123,111 and $386,385, respectively.
The finance lease obligations are secured by underlying leased assets with a net book value of approximately $548,153 and $125,553 as of September 30, 2020 and December 31, 2019, respectively.
Operating Lease
The Company determines if a contract contains a lease at inception. US GAAP requires that the Company’s leases be evaluated and classified as operating or finance leases for financial reporting purposes. The classification evaluation begins at the commencement date and the lease term used in the evaluation includes the non-cancellable period for which the Company has the right to use the underlying asset, together with renewal option periods when the exercise of the renewal option is reasonably certain and failure to exercise such option will result in an economic penalty. All of the Company’s real estate leases are classified as operating leases.
Most real estate leases include one or more options to renew, with renewal terms that generally can extend the lease term for an additional four to five years. The exercise of lease renewal options is at the Company’s discretion. The Company evaluates renewal options at lease inception and on an ongoing basis and includes renewal options that it is reasonably certain to exercise in its expected lease terms when classifying leases and measuring lease liabilities. Lease agreements generally do not require material variable lease payments, residual value guarantees or restrictive covenants.
The Company’s leases generally do not provide an implicit rate, and therefore the Company uses its incremental borrowing rate as the discount rate when measuring operating lease liabilities. The incremental borrowing rate represents an estimate of the interest rate the Company would incur at lease commencement to borrow an amount equal to the lease payments on a collateralized basis over the term of a lease within a particular currency environment. The Company used incremental borrowing rates as of January 1, 2019 for operating leases that commenced prior to that date.
The Company’s weighted average remaining lease term and weighted average discount rate for operating leases as of September 30, 2020 are:
The table below reconciles the undiscounted future minimum lease payments (displayed by year and in the aggregate) under noncancelable operating leases with terms of more than one year to the total operating lease liabilities recognized in the unaudited condensed consolidated balance sheet as of September 30, 2020:
The Company has one leased facility which is office, manufacturing, and warehouse space. The Company is responsible for real estate taxes, utilities, and repairs under the terms of certain of the operating leases. Therefore, all lease and non-lease components are combined and accounted for as single lease component.
For the three and nine months ended September 30, 2020, the components of lease expense, included in cost of services and general and administrative expenses and the related interest expense in the consolidated statements of operations income, are as follows:
|
NOTE PAYABLE |
9 Months Ended |
---|---|
Sep. 30, 2020 | |
NOTE PAYABLE | |
10. NOTE PAYABLE | On May 2, 2020, the Company entered into a Paycheck Protection Program loan for $710,500 in connection with the CARES Act related to COVID-19. $395,411 of the Paycheck Protection Program loan is classified as current. The promissory note has a fixed payment schedule, commencing ten months following the funding of the note and consisting of seventeen monthly payments of principal and interest, with the principal component of each payment based upon the level of amortization of principal over a two year period from the funding date. A final payment for the unpaid principal and accrued interest will be payable no later than May 2, 2022. The note will bear interest at a rate of 1.00% per annum and is deferred for the first six months of the loan. Certain portions of the loan and accrued interest may qualify for loan forgiveness based on the terms of the program. |
CONVERTIBLE NOTES PAYABLE |
9 Months Ended |
---|---|
Sep. 30, 2020 | |
CONVERTIBLE NOTES PAYABLE | |
11. CONVERTIBLE NOTES PAYABLE | The Company follows beneficial conversion feature guidance in ASC 470-20, which applies to convertible stock as well as convertible debt. A beneficial conversion feature is defined as a nondetachable conversion feature that is in the money at the commitment date. The beneficial conversion feature guidance requires recognition of the conversion option’s in-the-money portion, the intrinsic value of the option, in equity, with an offsetting reduction to the carrying amount of the instrument. The resulting discount is amortized as interest over the life of the instrument, if a stated maturity date exists, or to the earliest conversion date, if there is no stated maturity date. If the earliest conversion date is immediately upon issuance, the expense must be recognized at inception. When there is a subsequent change to the conversion ratio based on a future occurrence, the new conversion price may trigger the recognition of an additional beneficial conversion feature on occurrence.
During September 2020, the Company entered several promissory notes with various investors of the Company with a face value of $500,000 (“the Notes”). The Notes have a beneficial conversion feature valued at $75,000, which is recorded as a discount. The total discount on the Notes will be amortized over the life of the Notes and recorded as interest expense. The notes have an interest rate of 8% and are payable quarterly and twelve months after issuance, 1/12 of the principle will repaid monthly. The principle and interest of the note is convertible into the Company’s common stock at a purchase price of the lesser of $0.40 per common share at any time after issuance or a 25% discount of the common stock price of a Qualified Offering. |
STOCK BASED COMPENSATION |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
STOCK BASED COMPENSATION | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
12. STOCK BASED COMPENSATION |
The Board of Directors approved the Company’s 2018 Equity Incentive Plan (the “2018 Plan”). The purpose of the 2018 Plan is to provide additional incentives to select persons who can make, are making, and continue to make substantial contributions to the growth and success of the Company, to attract and retain the employment and services of such persons, and to encourage and reward such contributions, by providing these individuals with an opportunity to acquire or increase stock ownership in the Company through either the grant of options or restricted stock. The 2018 Plan is administered by the Compensation Committee or such other committee as is appointed by the Board of Directors pursuant to the 2018 Plan (the “Committee”). The Committee has full authority to administer and interpret the provisions of the 2018 Plan including, but not limited to, the authority to make all determinations with regard to the terms and conditions of an award made under the 2018 Plan. The maximum number of shares that may be granted under the 2018 Plan is 8,000,000. This number is subject to adjustment to reflect changes in the capital structure or organization of the Company.
The following table reflects the stock options for the nine months ended September 30, 2020:
A summary of stock option activity is as follows for the Shareholder Approved 2018 Equity Incentive Plan:
Stock-based compensation expense attributable to stock options was $230,867 and $515,309 for the three and nine month periods ended September 30, 2020 and $149,436 and $420,223 for the three and nine month periods ended September 30, 2019. As of September 30, 2020, there was approximately $1,276,000 of unrecognized compensation expense related to unvested stock options outstanding, and the weighted average vesting period for those options was 3 years.
During the nine month period ended September 30, 2020, the Company granted options to purchase 625,000 shares of common stock with an average vesting period of 3 years, an average expected life of 6.5 years and an average exercise price of $0.35 per common share. Total value was approximately $250,700.
On August 4, 2020, the Company issued an option to an employee to purchase up to 2,000,000 shares of common stock at a per common share price of $0.34 per common share and an average expected life of 6.5 years. The option vests over 5 years; 400,000 shares on the employees 12 month anniversary and vests the remaining 1,600,000 shares 1/48th per month over the following 48 months. Total value of this option was $597,214. These shares were not part of the Shareholder approved stock option plan and issued as an inducement of the employee.
On August 27, 2020, the Company issued an option to an employee to purchase up to 200,000 shares of common stock at a per common share price of $0.35 per common share and an average expected life of 6.5 years. The option vested immediately. Total value of this option was $61,172. These shares were not part of the Shareholder approved stock option plan and issued as an inducement of the employee.
During the nine month period ended September 30, 2019, the Company granted options to purchase 1,325,000 shares of common stock with an average vesting period of 3 years, an average expected life of 6.5 years and an average exercise price of $0.61 per common share. Total value was approximately $755,000.
The only warrants remaining are related to the Gamwell contract acquisition. The warrant can be exercised for 122,752 of the Company’s common stock at an exercise price of $0.375 per share and expires April 23, 2028.
|
COMMON STOCK |
9 Months Ended |
---|---|
Sep. 30, 2020 | |
COMMON STOCK | |
13. COMMON STOCK | During the nine months ended September 30, 2020 and 2019, the Company issued the following stock:
2020
During the three months ended September 30, 2020, the Company entered into three consulting agreements in which 1,250,000 shares of common stock, valued at $0.35 per share, were to be issued for consulting services. Subsequent to September 30, 2020, the 1,250,000 shares were issued. At September 30, 2020, approximately $26,000 was included in accrued expenses related to these services
2019
Issued 101,334 shares of common stock and received $38,000 with no material fees.
Issued 533,333 shares of common stock and received approximately $200,000 with no material fees. |
RELATED PARTY TRANSACTIONS |
9 Months Ended |
---|---|
Sep. 30, 2020 | |
RELATED PARTY TRANSACTIONS | |
14. RELATED PARTY TRANSACTIONS | The Company contracted with Norco Professional Services, LLC. (“Norco”) to provide consulting services. The Company spent approximately $57,500 for the nine-month period ended September 30, 2020. Norco is owned by Andrew J. Norstrud, who joined the Company in January of 2019, as the Company’s Chief Financial Officer. The Company continues to contract Andrew Norstrud’s services through Norco.
The above related party transactions are not necessarily indicative of the amounts and terms that would have been incurred had comparable transactions been entered into with independent parties. |
SIGNIFICANT CUSTOMER |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
SIGNIFICANT CUSTOMER | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
15. SIGNIFICANT CUSTOMERS | The Company had significant customers in each of the quarters presented. A significant customer is defined as one that makes up ten percent or more of total revenues in a particular quarter or ten percent of outstanding accounts receivable balance as of end of the period.
Net revenues for the three and nine months ended September 30, 2020 and 2019 include revenues from significant customers as follows:
Accounts receivable balances as of September 30, 2020 and December 31, 2019 from significant customers are as follows:
|
SUBSEQUENT EVENTS |
9 Months Ended |
---|---|
Sep. 30, 2020 | |
CONVERTIBLE NOTES PAYABLE | |
16. SUBSEQUENT EVENTS | The Company follows beneficial conversion feature guidance in ASC 470-20, which applies to convertible stock as well as convertible debt. A beneficial conversion feature is defined as a nondetachable conversion feature that is in the money at the commitment date. The beneficial conversion feature guidance requires recognition of the conversion option’s in-the-money portion, the intrinsic value of the option, in equity, with an offsetting reduction to the carrying amount of the instrument. The resulting discount is amortized as interest over the life of the instrument, if a stated maturity date exists, or to the earliest conversion date, if there is no stated maturity date. If the earliest conversion date is immediately upon issuance, the expense must be recognized at inception. When there is a subsequent change to the conversion ratio based on a future occurrence, the new conversion price may trigger the recognition of an additional beneficial conversion feature on occurrence.
During September 2020, the Company entered several promissory notes with various investors of the Company with a face value of $500,000 (“the Notes”). The Notes have a beneficial conversion feature valued at $75,000, which is recorded as a discount. The total discount on the Notes will be amortized over the life of the Notes and recorded as interest expense. The notes have an interest rate of 8% and are payable quarterly and twelve months after issuance, 1/12 of the principle will repaid monthly. The principle and interest of the note is convertible into the Company’s common stock at a purchase price of the lesser of $0.40 per common share at any time after issuance or a 25% discount of the common stock price of a Qualified Offering. |
SUMMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies) |
9 Months Ended |
---|---|
Sep. 30, 2020 | |
SUMMMARY OF SIGNIFICANT ACCOUNTING POLICIES | |
Basis of Presentation | The accompanying unaudited condensed consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete consolidated financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation have been included. Operating results for the three and nine month period ended September 30, 2020 are not necessarily indicative of the results that may be expected for the year ending December 31, 2020. The unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and footnotes thereto included in the Company’s Form 10-K filed on March 25, 2020 from which the accompanying December 31, 2019 numbers are derived. |
Principles of Consolidation | The unaudited condensed consolidated financial statements include the accounts and transactions of the Company and its wholly owned subsidiary, nDivision Service, Inc. (incorporated in the state of Texas). All significant inter-company accounts and transactions are eliminated in consolidation. |
Use of Estimates | Management uses estimates and assumptions in preparing these unaudited condensed consolidated financial statements. Those estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported revenues and expenses. Actual results could differ from those estimates. |
Reclass | Certain amounts in the prior period financial statements have been reclassified to conform to the presentation of the current period financial statements. These reclassifications had no effect on the previously reported assets, liabilities, or net loss. The Company reclassed $670,884 and $1,972,425 from selling, general and administrative expense to service costs for the three and nine months ended September 30, 2019, respectively. |
Revenue Recognition | For revenue recognition arrangements that we determine are within the scope of Topic ASC 606, we perform the following five steps: (i) identify the contract(s) with a customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price to the performance obligations in the contract, and (v) recognize revenue when (or as) the entity satisfies a performance obligation. We only apply the five-step model to arrangements that meet the definition of a contract under Topic 606, including when it is probable that the entity will collect the consideration it is entitled to in exchange for the goods or services it transfers to the customer. At contract inception, once the contract is determined to be within the scope of Topic 606, we evaluate the goods or services promised within each contract related performance obligation and assess whether each promised good or service is distinct. We then recognize as revenue the amount of the transaction price that is allocated to the respective performance obligation when (or as) the performance obligation is satisfied.
The Company recognizes revenue upon completion of our performance obligations or expiration of the contractual time to use services such as managed services and professional service hours purchased in bulk for a given time period. Any early termination fees are recognized in the period the contract is terminated and the termination invoice is paid.
The Company has elected the following practical expedients in applying ASC 606:
Unsatisfied Performance Obligations - all performance obligations relate to contracts with a duration of less than one year, the Company has elected to apply the optional exemption provided in ASC 606 and therefore, is not required to disclose the aggregate amount of the transaction price allocated to performance obligations that are unsatisfied or partially unsatisfied at the end of the reporting period.
Contract Costs - all incremental customer contract acquisition costs are expensed as they are incurred as the amortization period of the asset that the Company otherwise would have recognized is one year or less in duration.
Sales Tax Exclusion from the Transaction Price - the Company excludes from the measurement of the transaction price all taxes assessed by a governmental authority that are both imposed on and concurrent with a specific revenue-producing transaction and collected by the Company from the customer. |
Cash and Cash Equivalents | For purposes of the unaudited condensed consolidated statements of cash flows, the Company considers all highly liquid investments with a maturity of three months or less when purchased to be cash equivalents.
The Company’s cash balances are primarily maintained at two separate banks. Balances are insured by the Federal Deposit Insurance Corporation subject to certain limitations. |
Accounts Receivable | Accounts receivable are stated at the amount’s management expects to collect. An allowance for doubtful accounts is recorded, as a charge to bad debt expense, where collection is considered to be doubtful due to credit issues. These allowances together reflect the Company’s estimate of potential losses inherent in accounts receivable balances, based on historical loss and known factors impacting its customers. The Company recorded an allowance for doubtful accounts of $25,713 and $10,000 as of September 30, 2020 and December 31, 2019, respectively. The Company does not accrue interest on past due receivables. |
Intangible Assets | Customer contracts acquired were recorded at their estimated fair value at the date of acquisition and are being amortized over their estimated useful life of five years using the straight-line method. |
Impairment of Long-lived Assets | The Company records an impairment of long-lived assets used in operations, other than goodwill, when events or circumstances indicate that the asset might be impaired and the estimated undiscounted cash flows to be generated by those assets over their remaining lives are less than the carrying amount of those items. The net carrying value of assets not recoverable is reduced to fair value, which is typically calculated using the discounted cash flow method. The Company did not record any impairment during the nine months ended September 30, 2020 and 2019. |
Concentration of Risk | Financial instruments, which potentially subject the Company to concentrations of credit risk, are cash and accounts receivable. See Note 15 for significant customer concentration disclosure.
Cash is maintained with two separate major financial institutions in the United States and may exceed the amount of insurance provided on such deposits. Generally, these deposits may be redeemed upon demand, and, therefore, bear minimal risk. |
Equipment and Software Licenses | Equipment and software licenses are stated at cost. Depreciation is calculated using the straight-line method over an estimated useful life of one to ten years. |
Convertible Debt and Securities | The Company follows beneficial conversion feature guidance in ASC 470-20, which applies to convertible stock as well as convertible debt. A beneficial conversion feature is defined as a nondetachable conversion feature that is in the money at the commitment date. The beneficial conversion feature guidance requires recognition of the conversion option’s in-the-money portion, the intrinsic value of the option, in equity, with an offsetting reduction to the carrying amount of the instrument. The resulting discount is amortized as interest over the life of the instrument, if a stated maturity date exists, or to the earliest conversion date, if there is no stated maturity date. If the earliest conversion date is immediately upon issuance, the expense must be recognized at inception. When there is a subsequent change to the conversion ratio based on a future occurrence, the new conversion price may trigger the recognition of an additional beneficial conversion feature on occurrence. |
Earnings and Loss per Share | Basic loss per share is computed by dividing net loss attributable to common stockholders by the weighted average common shares outstanding for the period. Diluted loss per share is computed giving effect to all potentially dilutive common shares. Potentially dilutive common shares may consist of incremental shares issuable upon the exercise of stock options and warrants and the conversion of notes payable to common stock. In periods in which a net loss has been incurred, all potentially dilutive common shares are considered anti-dilutive and thus are excluded from the calculation. There were approximately 10,991,000 and 8,285,000 of common stock equivalents excluded for the three and nine months ended September 30, 2020 and 9,139,000 and 8,382.476 of common stock equivalents excluded for the three and nine months ended September 30, 2019, respectively because their effect is anti-dilutive. |
Marketing Costs | Marketing costs, which are expensed as incurred, totaled approximately $14,915 and $22,411 for the three and nine months ended September 30, 2020 and $29,192 and $84,214 for the three and nine months ended September 30, 2019, respectively and is included in selling, general and administrative expenses. |
Stock-Based Compensation | Compensation expense related to share-based transactions, including employee stock options, is measured in the financial statements based on a determination of the fair value. The grant date fair value is determined using the Black-Scholes-Merton (“Black-Scholes”) pricing model. For all stock options, the Company recognizes expense over the requisite service period on a straight-line basis (generally the vesting period of the equity grant). The Company’s option pricing model requires the input of highly subjective assumptions, including the expected stock price volatility and expected term. Any changes in these highly subjective assumptions significantly impact stock-based compensation expense.
See Note 12 for the assumptions used to calculate the fair value of stock-based employee and non-employee compensation. |
Leases | The Company determines if an arrangement is a lease at the inception of a contract. Operating lease right-of-use (“ROU”) assets are included in right-of-use assets on the unaudited condensed consolidated balance sheets. The current and long-term components of operating lease liabilities are included in the current portion of operating lease liabilities and operating lease liabilities, net of current portion, respectively on the unaudited condensed consolidated balance sheets.
Operating lease ROU assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term. As most of the Company’s leases do not provide an implicit rate, the Company uses an incremental borrowing rate based on the information available at the commencement date in determining the present value of future payments. Certain leases may include options to extend or terminate the lease. Lease expense for minimum lease payments is recognized on a straight-line basis over the lease term.
Leases of assets where the Company has assumed substantially all the risks and rewards of ownership are classified as finance leases. Finance leases are recognized at the lower of the fair value of the leased assets and the present value of the minimum lease payments. The interest element of the finance leases are accounted for as finance costs and expensed over the lease term using the effective interest rate method. |
Income Taxes | The Company accounts for income taxes under the asset and liability method, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements. Under this method, the Company has determined the deferred tax assets and liabilities on the basis of the differences between the financial statement and tax basis of assets and liabilities by using enacted tax rates in effect for the year in which the differences are expected to reverse. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in income in the period that includes the enactment date.
The Company recognizes deferred tax assets to the extent that it believes that these assets are more likely than not to be realized. In making such a determination, the Company considers all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax-planning strategies, and results of recent operations. If the Company determines that it would be able to realize our deferred tax assets in the future in excess of their net recorded amount, it would make an adjustment to the deferred tax asset valuation allowance, which would reduce the provision for income taxes.
The Company records uncertain tax positions in accordance with ASC 740 on the basis of a two-step process in which (1) it determines whether it is more likely than not that the tax positions will be sustained on the basis of the technical merits of the position and (2) for those tax positions that meet the more-likely-than-not recognition threshold, it recognizes the largest amount of tax benefit that is more than 50 percent likely to be realized upon ultimate settlement with the related tax authority.
The Company recognizes interest and penalties related to unrecognized tax benefits on the income tax expense line in the accompanying unaudited condensed consolidated statement of operations. As of September 30, 2020, no accrued interest or penalties are included on the related tax liability line in the balance sheet. |
EQUIPMENT AND SOFTWARE LICENSES (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
EQUIPMENT AND SOFTWARE LICENSES | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equipment and software licenses |
|
INTANGIBLE ASSETS (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
INTANGIBLE ASSETS | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
|
ACCRUED LIABILITIES (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
NOTE PAYABLE | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of accrued liabilities |
|
FINANCE LEASE OBLIGATIONS (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FINANCE LEASE OBLIGATIONS (Tables) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of future minimum lease payments |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of weighted average remaining lease term and discount rate for operating leases |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of minimum lease commitments |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of consolidated statements of operations income |
|
STOCK BASED COMPENSATION (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
STOCK BASED COMPENSATION | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of stock based compensation |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of Stock option activity |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of granted options |
|
SIGNIFICANT CUSTOMERS (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
SIGNIFICANT CUSTOMERS (Tables) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedules of Concentration |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of customer accounts receivable, concentration |
|
LIQUIDITY AND GOING CONCERN (Details Narrative) - Factoring Agreements [Member] |
9 Months Ended |
---|---|
Sep. 30, 2020
USD ($)
| |
Amount of factored invoices | $ 0 |
Terms of agreement | The Company receives 90% of the factored receivables for a fee of 1.9% of the factored invoice. |
SUMMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details Narrative) - USD ($) |
3 Months Ended | 9 Months Ended | |||
---|---|---|---|---|---|
Sep. 30, 2020 |
Sep. 30, 2019 |
Sep. 30, 2020 |
Sep. 30, 2019 |
Dec. 31, 2019 |
|
Allowance for doubtful accounts | $ 25,713 | $ 25,713 | $ 10,000 | ||
Impairment charge | 0 | ||||
Marketing costs | $ 14,915 | $ 29,192 | $ 22,411 | $ 84,214 | |
Useful life of intangible assets | 5 years | ||||
Selling, general and administrative expense | $ 670,884 | $ 1,972,425 | |||
Common Stock [Member] | |||||
Antidilutive Securities Excluded from Computation of Earnings Per Share | 10,991,000 | 9,139,000 | 8,285,000 | 8,382,476 | |
Equipment and software [Member] | Minimum [Member] | |||||
Property and equipment, useful life | 1 year | ||||
Equipment and software [Member] | Maximum [Member] | |||||
Property and equipment, useful life | 10 years |
EQUIPMENT AND SOFTWARE LICENSES (Details) - USD ($) |
Sep. 30, 2020 |
Dec. 31, 2019 |
---|---|---|
Property, Plant and Equipment, Gross | $ 1,901,282 | $ 1,357,192 |
Less - accumulated depreciation and amortization | (1,310,609) | (1,147,188) |
Property, Plant and Equipment, Net | 590,673 | 210,004 |
Equipment and software [Member] | ||
Property, Plant and Equipment, Gross | 599,141 | 489,151 |
Software License [Member] | ||
Property, Plant and Equipment, Gross | $ 1,302,141 | $ 868,041 |
EQUIPMENT AND SOFTWARE LICENSES (Details Narrative) - USD ($) |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2020 |
Sep. 30, 2019 |
Sep. 30, 2020 |
Sep. 30, 2019 |
|
EQUIPMENT AND SOFTWARE LICENSES | ||||
Depreciation and amortization related to assets | $ 54,474 | $ 76,832 | $ 179,214 | $ 245,599 |
Equipment and software disposed | 513,778 | |||
Proceeds from disposed of assets | 31,699 | |||
Gain on disposed of assets | 12,213 | |||
Related accumulated depreciation | 494,292 | |||
Depreciation and amortization expenses related to leased assets | $ 39,103 | $ 67,542 | $ 127,466 | $ 216,269 |
INTANGIBLE ASSETS (Details) |
9 Months Ended |
---|---|
Sep. 30, 2020
USD ($)
| |
Intangible assets net | $ 505,957 |
Useful life of intangible assets | 5 years |
Service Contracts [Member] | |
Intangible assets gross | $ 1,012,335 |
Accumulated amortization | 506,378 |
Intangible assets net | $ 505,957 |
Useful life of intangible assets | 5 years |
INTANGIBLE ASSETS (Details Narrative) - USD ($) |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2020 |
Sep. 30, 2019 |
Sep. 30, 2020 |
Sep. 30, 2019 |
|
Amortization expense | $ 50,638 | $ 50,598 | $ 151,913 | $ 151,638 |
2020 | 50,638 | 50,638 | ||
2021 | 202,551 | 202,551 | ||
2022 | 202,551 | 202,551 | ||
2023 | 50,217 | 50,217 | ||
Total | 505,957 | $ 505,957 | ||
Useful life of intangible assets | 5 years | |||
Service Contracts [Member] | ||||
Total | $ 505,957 | $ 505,957 | ||
Useful life of intangible assets | 5 years |
ACCRUED LIABILITIES (Details) - USD ($) |
Sep. 30, 2020 |
Dec. 31, 2019 |
---|---|---|
ACCRUED LIABILITIES (Details) | ||
Accrued compensation | $ 179,349 | $ 128,942 |
Accrued sales tax | 53,284 | 140,683 |
Accrued franchise tax | 7,654 | 5,000 |
Accrued professional fees and other payables | 289,147 | 204,456 |
Total accrued liabilities | $ 529,434 | $ 479,081 |
FACTORING CREDIT FACILITY (Details Narrative) - Factoring Credit Facility [Member] - USD ($) |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2020 |
Sep. 30, 2019 |
Sep. 30, 2020 |
Sep. 30, 2019 |
|
Interest expense | $ 0 | $ 9,245 | $ 0 | $ 16,728 |
Agreement description | The agreement provides for an advanced rate of 90% with a fee of 1.9% to be charged on the gross face amount of the invoices purchased for 30 days, and an additional 0.06% charge for each additional day until the invoice(s) are paid. |
FINANCE LEASE OBLIGATIONS (Details) |
Sep. 30, 2020
USD ($)
|
---|---|
FINANCE LEASE OBLIGATIONS (Tables) | |
Remainder of 2020 | $ 162,958 |
2021 | 150,062 |
2022 | 131,380 |
2023 | 118,341 |
2024 | 63,340 |
Total | 626,081 |
Less: interest | (98,243) |
Present value of net minimum lease payments | 527,838 |
Short term | 124,231 |
Long term total | $ 403,607 |
FINANCE LEASE OBLIGATIONS (Details 1) |
9 Months Ended |
---|---|
Sep. 30, 2020 | |
FINANCE LEASE OBLIGATIONS (Tables) | |
Weighted average remaining lease term | 50 months |
Weighted average incremental borrowing rate | 5.00% |
FINANCE LEASE OBLIGATIONS (Details 2) |
Sep. 30, 2020
USD ($)
|
---|---|
FINANCE LEASE OBLIGATIONS (Tables) | |
Remainder of 2020 | $ 31,617 |
2021 | 105,615 |
2022 | 129,392 |
2023 | 131,859 |
2024 | 120,871 |
Total undiscounted future minimum lease payments | 519,354 |
Less: Imputed interest | (51,489) |
Present value of operating lease obligation | $ 467,865 |
FINANCE LEASE OBLIGATIONS (Details 3) - USD ($) |
3 Months Ended | 9 Months Ended |
---|---|---|
Sep. 30, 2020 |
Sep. 30, 2020 |
|
Operating lease cost | ||
Operating lease cost | $ 30,946 | $ 92,840 |
Finance lease cost | ||
Amortization of financed lease assets | 39,104 | 127,466 |
Interest expense | 11,375 | 18,768 |
Total lease cost | $ 50,479 | $ 146,234 |
FINANCE LEASE OBLIGATIONS (Details Narrative) - USD ($) |
3 Months Ended | 9 Months Ended | |||
---|---|---|---|---|---|
Sep. 30, 2020 |
Sep. 30, 2019 |
Sep. 30, 2020 |
Sep. 30, 2019 |
Dec. 31, 2019 |
|
Lease payments | $ 52,385 | $ 123,111 | $ 199,047 | $ 386,385 | |
Leased assets, net book value | $ 548,153 | 548,153 | $ 125,553 | ||
Minimum [Member] | |||||
Leases Periodic payments | $ 354 | ||||
Interest rate | 3.60% | ||||
Lease range | 1 year | ||||
Maximum [Member] | |||||
Leases Periodic payments | $ 10,813 | ||||
Interest rate | 13.20% | ||||
Lease range | 5 years |
NOTES PAYABLE (Details Narrative) - Investor [Member] |
1 Months Ended |
---|---|
May 02, 2020
USD ($)
| |
Proceeds from loan | $ 395,411 |
Interest rate | 1.00% |
Repayment of loan, Desciption | The promissory note has a fixed payment schedule, commencing ten months following the funding of the note and consisting of seventeen monthly payments of principal and interest, with the principal component of each payment based upon the level of amortization of principal over a two year period from the funding date. A final payment for the unpaid principal and accrued interest will be payable no later than May 2, 2022. |
Loan amount | $ 710,500 |
CONVERTIBLE NOTES PAYABLE (Details Narrative) - Investor [Member] |
9 Months Ended |
---|---|
Sep. 30, 2020
USD ($)
$ / shares
| |
Convertible promissory note | $ 500,000 |
Beneficial conversion feature | $ 75,000 |
Rate of interest | 8.00% |
Price per share | $ / shares | $ 0.40 |
Discount rate | 25.00% |
STOCK BASED COMPENSATION (Details) |
9 Months Ended |
---|---|
Sep. 30, 2020
shares
| |
Number of options outstanding: | |
2018 Equity incentive plan | 7,418,344 |
Options granted not part of a shareholder approved plan | 2,200,000 |
September 30, 2020 | 9,618,344 |
STOCK BASED COMPENSATION (Details 1) |
9 Months Ended |
---|---|
Sep. 30, 2020
USD ($)
$ / shares
shares
| |
Number of options outstanding | |
Number of options outstanding, begining balance | $ | $ 6,939,178 |
Granted | shares | 2,825,000 |
Exercised, converted | shares | |
Forfeited | shares | (145,834) |
Number of options outstanding, ending balance | shares | 9,618,344 |
Number of options exercisable at end of period | shares | 5,778,236 |
Number of options available for grant at end of period | shares | 3,840,108 |
Weighted average option prices per share | |
Weighted average option, prices per share | $ / shares | $ 0.30 |
Granted during the period | $ / shares | 0.35 |
Exercised during the period | $ / shares | 0 |
Terminated during the period | $ / shares | 0.60 |
Outstanding at end of the period | $ / shares | 0.40 |
Exercisable at end of period | $ / shares | $ 0.40 |
STOCK BASED COMPENSATION (Details 2) |
9 Months Ended | |
---|---|---|
Sep. 30, 2020 |
Sep. 30, 2019 |
|
Expected option life (years) | 7 years 6 months | 6 years 6 months |
Expected dividend yield | 0.00% | 0.00% |
Risk-free interest rate | 2.07% | |
Minimum [Member] | ||
Risk-free interest rate | 2.40% | |
Expected stock price volatility | 114.00% | 137.00% |
Maximum [Member] | ||
Risk-free interest rate | 2.90% | |
Expected stock price volatility | 116.00% | 145.00% |
STOCK BASED COMPENSATION (Details Narrative) - USD ($) |
1 Months Ended | 3 Months Ended | 9 Months Ended | |||
---|---|---|---|---|---|---|
Aug. 04, 2020 |
Aug. 27, 2020 |
Sep. 30, 2020 |
Sep. 30, 2019 |
Sep. 30, 2020 |
Sep. 30, 2019 |
|
Stock-based compensation expense | $ 230,867 | $ 149,436 | $ 515,309 | $ 420,223 | ||
Unrecognized compensation expense | $ 1,276,000 | $ 1,276,000 | ||||
Options exercised | 1,325,000 | |||||
Fair value of option | $ 755,000 | |||||
Exercise price | $ 0.61 | |||||
Average expected life | 3 years | |||||
Weighted average vesting period of options | 3 years | |||||
2018 Equity Incentive Plan | ||||||
Maximum number of shares granted under plan | 8,000,000 | |||||
Options [Member] | ||||||
Options exercised | 2,000,000 | 200,000 | 625,000 | |||
Fair value of option | $ 597,214 | $ 61,172 | $ 250,700 | |||
Exercise price | $ 0.34 | $ 0.35 | $ 0.35 | |||
Average expected life | 6 years 6 months | 6 years 6 months | 6 years 6 months | |||
Weighted average vesting period of options | 5 years | 3 years | ||||
Option shares descriptions | The option vests over 5 years; 400,000 shares on the employees 12 month anniversary and vests the remaining 1,600,000 shares 1/48th per month over the following 48 months | |||||
Expiration date | Apr. 23, 2028 | |||||
Warrants [Member] | ||||||
Fair value of option | $ 755,000 | |||||
Exercise price | $ 0.61 | |||||
Average expected life | 6 years 5 months 30 days | |||||
Weighted average vesting period of options | 3 years | |||||
Outstanding warrants description | The only warrants remaining are related to the Gamwell contract acquisition. The warrant can be exercised for 122,752 of the Company’s common stock at an exercise price of $0.375 per share and expires April 23, 2028. | |||||
Warrants exercised | 1,325,000 |
COMMON STOCK (Details Narrative) - USD ($) |
9 Months Ended | |
---|---|---|
Sep. 30, 2020 |
Sep. 30, 2019 |
|
Common stock price per share | $ 0.35 | |
Common stock issued shares | 1,250,000 | |
Proceeds from issuance of common stock, net | $ 0 | $ 238,000 |
Common Stock [Member] | ||
Common stock issued shares | 101,334 | |
Proceeds from issuance of common stock, net | $ 38,000 | |
Common Stock One [Member] | ||
Common stock issued shares | 533,333 | |
Proceeds from issuance of common stock, net | $ 200,000 | |
Three Consulting Agreements [Member] | ||
Common stock price per share | $ 0.35 | |
Common stock issued shares | 1,250,000 | |
Accrued expenses | $ 26,000 |
RELATED PARTY TRANSACTIONS (Details Narrative) |
9 Months Ended |
---|---|
Sep. 30, 2020
USD ($)
| |
RELATED PARTY TRANSACTIONS | |
Related party expenses | $ 57,500 |
SIGNIFICANT CUSTOMERS (Details) |
3 Months Ended | 9 Months Ended | 12 Months Ended | ||
---|---|---|---|---|---|
Sep. 30, 2020 |
Sep. 30, 2019 |
Sep. 30, 2020 |
Sep. 30, 2019 |
Dec. 31, 2019 |
|
Net Revenue [Member] | Customer A [Member] | |||||
Concentration percentage | 44.00% | 45.00% | 41.00% | 48.00% | |
Net Revenue [Member] | Customer C [Member] | |||||
Concentration percentage | 27.00% | 7.00% | 31.00% | 9.00% | |
Accounts receivable [Member] | Customer A [Member] | |||||
Concentration percentage | 83.00% | 75.00% | |||
Accounts receivable [Member] | Customer D | |||||
Concentration percentage | 0.00% | 17.00% | |||
Accounts receivable [Member] | Customer E | |||||
Concentration percentage | 15.00% | 0.00% |
SUBSEQUENT EVENTS (Details Narrative) - USD ($) |
1 Months Ended | 9 Months Ended | |
---|---|---|---|
Oct. 31, 2020 |
Sep. 30, 2020 |
Dec. 31, 2019 |
|
Exercisable price per share | $ 0.625 | ||
Warrants issued to purchase common shares | 750,000 | ||
Total Fair value of warrants | $ 174,000 | ||
Term of contract, descriptions | The consulting contract is eighteen months and the warrant term is eighteen months | ||
Common stock shares issued | 41,249,783 | 41,249,783 | |
Subsequent Event [Member] | |||
Debt instrument face value | $ 450,000 | ||
Proceeds from issuance of debt | $ 450,000 | ||
Debt instrument interest rate | 8.00% | ||
Debt instrument beneficial conversion feature | $ 221,250 | ||
Debt instrument conversion price, descriptions | The principle and interest of the note is convertible into the Company’s common stock at a purchase price of the lesser of $0.40 per common share at any time after issuance or 25% of the common stock price of a Qualified Offering. | ||
Consulting Services [Member] | |||
Term of contract, descriptions | Consulting services to be rendered over the next 18 months. | ||
Shares isued price per share | $ 0.35 | ||
Common stock shares issued | 1,250,000 |
0SX$9$9N%G:Z/4IZP_F*Q()
M1&&II%:CJSQX=G#).I+%Z=Z_8%*=)-)FH Y[P'6 >KYD3'YT]'&B.#Z._@-0
M2P,$% @ SX-M40J5SZKQ! A0 !@ !X;"]W;W)K N,K_@2T+4:XD4@+"/!-EQ@N&RDZS?JJO,^VJLUJR'/'R
M%=I7XH'#GD"KIS_U6MA+"YU>NV60YC*>MLFCS%&Z$Y7B_S8/;*YLNPL.7$0I
MQB0>>=)BED0!)G9'1KW:R*GVBW9(DRHA4Z- R7@"+BA;BJP
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M63(87<1%-DS2- V+X71"V\ +Y=:*BU"Y_4XRGR(RBH5?" P&!:X/O^NX)O&!(.FCQ@O\IZ7=.PL%)V#H)CP5-YZ=H2@2Q@E6C
M&XFF?[QJ*BB1> 1;]IW8K=6A I^$-@?U4FU9CF.+3J)"^8S6!/Y&)@%-R>$1
MS7DL4!KGIFCP ;S8M[,H-:('7N3:;NP;P0QS6D%:D>#^-73IO8G ?U7[I:F]46+??*Q9":7$KKG<
MLA163AO _]<":-O=Z 'Z[WV7_P%02P,$% @ SX-M41?T82?L @ 108
M !@ !X;"]W;W)K
'+98D(8=%F'R-S+Y=,_D9^JCJ]NE5[_7I2F'XP\A:))V&J5],[US
MP@NSGJC'1R,U/9H>W3'?X[3[QSS?X[]Z]X/53M)J)[S:R9[5'D_4?ZCN.^>G
M^'WNU[HP+P\0H-XT5^;@U;>E@>L7;K76]8VM%ZJK=5?:UI2J<#!+[>4O[RI;
M:OIZ;FM=%U97RK?X A'8>N7FJL5,YS*/6NHKHV;&U HKK76#8;;F=9H2@PV\
MN%WRYZYN:=5U8S'GNC)>+4QM&EU5-_3
4L#1XBV$DF3>*8S)I
M@W@B2K6)CTGCA1PS5&&Q<.S>T2\J0_)