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

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

 

For the Quarterly Period Ended June 30, 2021March 31, 2022

 

or

 

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

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

 

For the Transition Period from _________ to _________

 

Commission file number: 000-56059001-41227

 

CERBERUS CYBER SENTINEL CORPORATION

(Exact name of registrant as specified in its charter)

 

Delaware 83-4210278

(State or other Jurisdiction of

Incorporation or Organization)

 

(I.R.S. Employer

Identification No.)

 

6900 E. Camelback Road, Suite 240, Scottsdale, AZ 85251
(Address of Principal Executive Offices) (Zip Code)

 

(480) 389-3444

(Registrant’s telephone number, including area code)

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each classTrading Symbol(s)Name of each exchange on which registered
Common Stock, $0.00001 par value Trading symbol(s)CISO

Name of exchange on which registered

None N/AThe NasdaqN/A Stock Market LLC

 

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 every Interactive Data File required to be submitted 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 such files). Yes ☒ No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a small 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 filerAccelerated filer
    
Non-accelerated filerSmaller 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

 

As of August 13, 2021,May 16, 2022, there were 117,729,971124,704,567 shares of the registrant’s common stock outstanding.

 

 

 
 

 

CERBERUS CYBER SENTINEL CORPORATION

FORM 10-Q

FOR THE THREE AND SIX MONTHS ENDED JUNE 30,MARCH 31, 2022 AND 2021 AND 2020

 

TABLE OF CONTENTS

 

  Page
Page
PART I. FINANCIAL INFORMATION4
   
ITEM 1.Financial Statements34
   
 Condensed Consolidated Balance Sheets as of June 30, 2021March 31, 2022 (unaudited) and December 31, 202034
   
 Condensed Consolidated Statements of Operations and Comprehensive Loss for the Three and Six Months Ended June 30,March 31, 2022 and 2021 and 2020 (unaudited)45
   
 Condensed Consolidated Statements of Changes in Stockholders’ Deficit for the Three and Six Months Ended June 30,March 31, 2022 and 2021 and 2020 (unaudited)56
   
 Condensed Consolidated Statements of Cash Flows for the SixThree Months Ended June 30,March 31, 2022 and 2021 and 2020 (unaudited)76
   
 Notes to Condensed Consolidated Financial Statements (unaudited)78
   
ITEM 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations2228
   
ITEM 3.Quantitative and Qualitative Disclosures about Market Risk3733
   
ITEM 4.Controls and Procedures3833
   
PART II. OTHER INFORMATION3934
   
ITEM 1.Legal Proceedings3934
   
ITEM 1A.Risk Factors3934
   
ITEM 2.Unregistered Sales of Equity Securities and Use of Proceeds3935
   
ITEM 3.Defaults Upon Senior Securities3935
   
ITEM 4.Mine Safety Disclosures3935
   
ITEM 5.Other Information3935
   
ITEM 6.Exhibits4035
   
SIGNATURES4136

 

2

FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q includes a number of forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), that reflect management’s current views with respect to future events and financial performance. These statements are based upon beliefs of, and information currently available to, us as of the date hereof, as well as estimates and assumptions made by us. Readers are cautioned not to place undue reliance on these forward-looking statements, which are only predictions and speak only as of the date hereof. When used herein, the words “anticipate,” “believe,” “estimate,” “expect,” “forecast,” “future,” “intend,” “plan,” “predict,” “project,” “target,” “potential,” “will,” “would,” “could,” “should,” “continue” or the negative of these terms and similar expressions identify forward-looking statements. Such statements reflect our current view with respect to future events and are subject to risks, uncertainties, assumptions, and other factors, including the risks relating to our business, industry, and our operations and results of operations. Should one or more of these risks or uncertainties materialize, or should the underlying assumptions prove incorrect, actual results may differ materially from those anticipated, believed, estimated, expected, intended, or planned.

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 financial statements are prepared in accordance with accounting principles generally accepted in the United States. These accounting principles require us to make certain estimates, judgments, and assumptions. We believe that the estimates, judgments, and assumptions upon which we rely are reasonable based upon information available to us at the time that these estimates, judgments, and assumptions are made. These estimates, judgments, and assumptions can affect the reported amounts of assets and liabilities as of the date of the financial statements as well as the reported amounts of revenue and expenses during the periods presented. Our financial statements would be affected to the extent there are material differences between these estimates and actual results. The following discussion should be read in conjunction with our financial statements and notes thereto appearing elsewhere in this report.

Forward-looking statements made in this Quarterly Report on Form 10-Q include statements about:

our ability to achieve and sustain profitability of our existing lines of business and through our wholly owned subsidiaries;
our ability to raise sufficient capital to continue to acquire cybersecurity companies;
our ability to attract and retain cybersecurity talent;
our ability to identify potential acquisition targets within predetermined parameters;
our ability to successfully execute acquisitions, integrate the acquired businesses, and create synergies as a global cybersecurity consolidator;
our ability to attract and retain key technology or management personnel and to expand our management team;
the accuracy of estimates regarding expenses, future revenue, capital requirements, profitability, and needs for additional financing;
our ability to attract and retain clients;
our ability to generate revenue and gross profit; and
our ability to navigate through the increasingly complex cybersecurity regulatory environment.

These statements are only predictions and involve known and unknown risks, uncertainties and other factors, including the risks set forth in the section entitled “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2021, as filed with the U.S. Securities and Exchange Commission (the “SEC”) on April 15, 2022, any of which may cause our or our industry’s actual results, levels of activity, or performance or achievements to be materially different from any future results, levels of activity, or performance or achievements expressed or implied in our 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, or performance. Moreover, neither we nor any other person assumes responsibility for the accuracy and completeness of these forward-looking statements. Except as required by law, we undertake no obligation to update any forward-looking statements after the date of this report to conform these statements to actual results.

3
 

 

PART I – FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

CERBERUS CYBER SENTINEL CORPORATION and subsidiaries


CONDENSED Consolidated Balance Sheets

 

 1  2 
 June 30, December 31,  March 31, December 31, 
 2021  2020  2022  2021 
 (Unaudited)     (Unaudited)   
ASSETS                
                
Current Assets:                
Cash and cash equivalents $5,724,749  $5,197,030  $3,862,907  $2,725,035 
Accounts receivable, net of allowances for doubtful accounts of $55,264 and $40,000, respectively  1,609,339   1,006,834 
Accounts receivable, net of allowances for doubtful accounts of $91,707 and $77,811, respectively  5,945,709   4,840,802 
Notes receivable, related party  1,161,718   1,090,903 
Inventory  735,887   189,596 
Prepaid expenses and other current assets  302,671   142,144   2,165,525   960,965 
Contract asset  218,153   - 
Total Current Assets  7,636,759   6,346,008   14,089,899   9,807,301 
Property and equipment, net of accumulated depreciation of $23,321 and $14,473, respectively  71,782   80,630 
        
Property and equipment, net of accumulated depreciation of $256,540 and $102,466, respectively  3,442,937   2,394,424 
Right of use asset, net  150,155   13,426   406,770   277,578 
Intangible assets, net of accumulated amortization of $186,456 and $116,468, respectively  2,035,444   2,105,432 
Intangible assets, net of accumulated amortization of $628,245 and $323,331, respectively  6,397,492   6,540,269 
Goodwill  4,101,369   4,101,369   59,274,429   16,792,535 
Other assets  18,681   - 
                
Total Assets $13,995,509  $12,646,865  $83,630,208  $35,812,107 
                
LIABILITIES AND STOCKHOLDERS’ EQUITY                
                
Current Liabilities:                
Accounts payable and accrued expenses $858,564  $809,804  $6,221,551  $2,709,066 
Stock payable  160,750   46,000 
Lease liability  103,770   8,989 
Loans payable  9,451   9,405 
Deferred revenue  1,952,543   52,824 
Settlement liability  -   470,000 
Lease liability, current portion  211,752   196,472 
Loans payable, current portion  212,262   213,199 
Line of credit  -   3,000   369,829   - 
Convertible note payable, net of debt discount, related party  2,962,802   2,926,609   1,500,000   1,500,000 
Note payable - related party  9,787   59,787 
Note payable, related party  419,472   - 
Total Current Liabilities  4,105,124   3,863,594   10,887,409   5,141,561 
                
Long-term Liabilities:                
Loans payable, net of current portion  1,014,527   1,037,115   5,279,424   5,284,301 
Lease liability, net of current portion  48,228   4,693   202,918   88,040 
                
Total Liabilities  5,167,879   4,905,402   16,369,751   10,513,902 
                
Commitments and Contingencies  -       -   - 
                
Stockholders’ Equity:                
Common stock, $.00001 par value; 250,000,000 shares authorized; 117,729,971 and 116,104,971 shares issued and outstanding on June 30, 2021 and December 31, 2020, respectively  1,177   1,161 
Common stock, $.00001 par value; 250,000,000 shares authorized; 135,458,071 and 125,852,971 shares issued and outstanding on March 31, 2022 and December 31, 2021, respectively  1,354   1,258 
Additional paid-in capital  17,586,946   12,607,074   118,311,695   69,309,369 
Accumulated translation adjustment  902,441   - 
Accumulated deficit  (8,760,493)  (4,866,772)  (51,955,033)  (44,012,422)
Total Stockholders’ Equity  8,827,630   7,741,463   67,260,457   25,298,205 
                
Total Liabilities and Stockholders’ Equity $13,995,509  $12,646,865  $83,630,208  $35,812,107 

 

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

3

CERBERUS CYBER SENTINEL CORPORATION and subsidiaries

CONDENSED Consolidated STATEMENTS OF OPERATIONS

(Unaudited)

  June 30, 2021  June 30, 2020  June 30, 2021  June 30, 2020 
  For the Three Months Ended  For the Six Months Ended 
  June 30, 2021  June 30, 2020  June 30, 2021  June 30, 2020 
Revenue:                
Managed services $554,768  $616,344  $995,185  $754,257 
Consulting services  2,394,909   934,143   4,514,270   1,864,451 
Total revenue  2,949,677   1,550,487   5,509,455   2,618,708 
                 
Cost of revenue:                
Managed services  264,452   26,167   458,119   45,137 
Consulting services  215,982   205,877   333,776   321,724 
Cost of payroll  1,531,910   626,457   2,959,612   1,266,881 
Total cost of revenue  2,012,344   858,501   3,751,507   1,633,742 
Total gross profit  937,333   691,986   1,757,948   984,966 
Operating expenses:                
Professional fees  244,261   204,956   401,615   401,310 
Advertising and marketing  172,468   45,708   217,695   73,570 
Selling, general and administrative  1,667,614   634,078   3,155,255   1,214,276 
Stock based compensation  891,126   343,910   1,729,888   669,339 
Loss on write-off of account receivable  15,264   15,000   15,264   15,000 
Total operating expenses  2,990,733   1,243,652   5,519,717   2,373,495 
                 
Loss from operations  (2,053,400)  (551,666)  (3,761,769)  (1,388,529)
Other income (expense):                
Other income  2,179   10,000   2,384   10,000 
Interest expense, net  (65,641)  (4,437)  (134,336)  (6,718)
Total other income (expense)  (63,462)  5,563   (131,952)  3,282 
Loss before provision for income taxes  (2,116,862)  (546,103)  (3,893,721)  (1,385,247)
Provision for income taxes  -   -   -   - 
Net loss $(2,116,862) $(546,103) $(3,893,721) $(1,385,247)
Net loss per common share - basic $(0.02) $(0.00) $(0.03) $(0.01)
Net loss per common share - diluted $(0.02) $(0.00) $(0.03) $(0.01)
                 
Weighted average shares outstanding - basic  117,729,971   109,604,497   117,081,360   108,847,565 
Weighted average shares outstanding - diluted  117,729,971   109,604,497   117,081,360   108,847,565 

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

 

4
 

 

CERBERUS CYBER SENTINEL CORPORATION and subsidiaries

CONDENSED Consolidated STATEMENTS of CHANGES IN STOCKHOLDERS’ EQUITY

FOR THE THREEOF OPERATIONS AND SIX MONTHS ENDED JUNE 30, 2021 AND 2020COMPREHENSIVE LOSS

(Unaudited)

 

  Shares  Amount  Capital  Earnings  Stock  Total 
        Additional          
  Common Stock  Paid-in  Retained  Treasury    
  Shares  Amount  Capital  Earnings  Stock  Total 
                   
Balance at January 1, 2021  116,104,971  $1,161  $12,607,074  $(4,866,772) $-  $7,741,463 
                         
Stock based compensation - stock options  -   -   838,762   -   -   838,762 
Stock issued for cash  1,625,000   16   3,249,984   -   -   3,250,000 
Return of treasury stock to authorized capital                        
Return of treasury stock to authorized capital, shares                        
Stock issued for Technologyville acquisition                        
Stock issued for Technologyville acquisition, shares                        
Net loss  -   -   -   (1,776,859)  -   (1,776,859)
Balance as of March 31, 2021  117,729,971   1,177   16,695,820   (6,643,631)  -   10,053,366 
                         
                         
Balance as of March 31, 2021  117,729,971   1,177   16,695,820   (6,643,631)  -   10,053,366 
Stock based compensation - stock options  -   -   891,126   -   -   891,126 
Net loss  -   -   -   (2,116,862)  -   (2,116,862)
Balance as of June 30, 2021  117,729,971  $1,177  $17,586,946  $(8,760,493) $-  $8,827,630 
                         
Balance at January 1, 2020  107,912,500  $1,139  $7,770,902  $(1,453,510) $(2,400,000) $3,918,531 
                         
Stock based compensation - stock options  -   -   325,429   -   -   325,429 
Stock issued for cash  350,000   4   139,996   -   -   140,000 
Return of treasury stock to authorized capital  -   (60)  (2,399,940)  -   2,400,000   - 
Net loss  -   -   -   (839,144)  -   (839,144)
Balance as of March 31, 2020  108,262,500   1,083   5,836,387   (2,292,654)  -   3,544,816 
                         
                         
Balance as of March 31, 2020  108,262,500   1,083   5,836,387   (2,292,654)  -   3,544,816 
Stock based compensation - stock options  -   -   343,910   -   -   343,910 
Stock issued for Technologyville acquisition  3,392,271   34   1,356,874   -   -   1,356,908 
Net loss  -   -   -   (546,103)  -   (546,103)
Balance as of June 30, 2020  111,654,771  $1,117  $7,537,171  $(2,838,757) $-  $4,699,531 
  

 

March 31,

2022

  

 

March 31,

2021

 
  Three Months Ended 
  

March 31,

2022

  

March 31,

2021

 
       
Revenue:        
Security managed services $8,052,225  $1,871,817 
Professional services  1,277,185   687,961 
Total revenue  9,329,410   2,559,778 
         
Cost of revenue:        
Security managed services  2,602,924   193,667 
Professional services  110,337   117,794 
Cost of payroll  4,445,850   1,427,702 
Stock based compensation  2,121,583   100,925 
Total cost of revenue  9,280,693   1,840,088 
Total gross profit  48,717  719,690 
         
Operating expenses:        
Professional fees  623,061   157,354 
Advertising and marketing  155,341   45,227 
Selling, general and administrative  4,616,374   1,487,641 
Stock based compensation  2,565,510   737,837 
Total operating expenses  7,960,286   2,428,059 
         
Loss from operations  (7,911,569)  (1,708,369)
         
Other income (expense):        
Other income (expense)  12,543   205 
Interest expense, net  (43,585)  (68,695)
         
Total other income (expense)  (31,042)  (68,490)
         
Net loss  (7,942,611)  (1,776,859)
Foreign currency translation adjustment  902,441   - 
         
Comprehensive loss $(7,040,170) $(1,776,859)
         
Net loss per common share - basic and diluted $(0.06) $(0.02)
         
Weighted average shares outstanding - basic  133,983,960   116,418,173 

 

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

 

5
 

 

CERBERUS CYBER SENTINEL CORPORATION and subsidiaries

CONDENSED Consolidated STATEMENTS OF CASH FLOWSof CHANGES IN STOCKHOLDERS’ EQUITY

(Unaudited)

 

  June 30, 2021  June 30, 2020 
Cash flows from operating activities:        
Net loss $(3,893,721) $(1,385,247)
Adjustments to reconcile net loss to net cash used in operating activities:        
Stock based compensation - stock options  1,729,888   669,339 
Loss on write-off of accounts receivable  15,264   15,000 
Issuance of common stock for services  114,750   22,000 
Depreciation and amortization  78,836   34,676 
Right of use amortization  39,029   1,492 
Amortization of debt discount  36,193   - 
Changes in operating assets and liabilities:        
Accounts receivable, net  (617,769)  (209,278)
Other current assets  (160,527)  (176,744)
Accounts payable and accrued expenses  48,760   223,615 
Lease liability  (37,442)  (1,407)
Deferred revenue  -   66,434 
         
Net cash used in operating activities  (2,646,739)  (740,120)
         
Cash flows from investing activities:        
         
Cash acquired in acquisitions  -   65,037 
         
Net cash provided by investing activities  -   65,037 
         
Cash flows from financing activities:        
Proceeds from sale of common stock  3,250,000   140,000 
Proceeds from PPP loans  -   709,600 
Proceeds from line of credit  221,346   60,000 
Payment on line of credit  (224,346)  (66,705)
Payment on loans payable  (22,542)  (988)
Payment on notes payable, related party  (50,000)  - 
         
Net cash provided by financing activities  3,174,458   841,907 
         
Net increase in cash and cash equivalents  527,719   166,824 
         
Cash and cash equivalents - beginning of the period  5,197,030   1,876,645 
         
Cash and cash equivalents - end of the period $5,724,749  $2,043,469 
         
Supplemental cash flow information:        
Cash paid for:        
Interest $91,490  $169 
Income taxes $-  $5,882 
Non-cash investing and financing activities:        
Right of use asset and lease liability recorded $175,758  $19,393 
                   
           Accumulated       
        Additional  Other       
  Common Stock  Paid-in  Comprehensive  Retained    
  Shares  Amount  Capital  Income  Earnings  Total 
                   
Balance at January 1, 2022  125,852,971  $1,258  $69,309,369   -  $(44,012,422) $25,298,205 
                         
Stock based compensation - stock options  -   -   4,687,093   -   -   4,687,093 
Stock based compensation - common stock  39,000   -   79,949   -   -   79,949 
Exercise of options  100,000   1   37,999   -   -   38,000 
Stock issued for cash in public offering  2,060,000   21   9,470,979   -   -   9,471,000 
Stock issued for True Digital acquisition  7,406,100   74   34,726,306   -   -   34,726,380 
Foreign currency translation  -   -   -   902,441   -   902,441 
Net loss  -   -   -   -   (7,942,611)  (7,942,611)
Balance as of March 31, 2022  135,458,071  $1,354  $118,311,695  $902,441  $(51,955,033) $67,260,457 
                         
Balance at January 1, 2021  116,104,971  $1,161  $12,607,074   -  $(4,866,772) $7,741,463 
                         
Stock based compensation - stock options  -   -   838,762   -   -   838,762 
Stock issued for cash  1,625,000   16   3,249,984   -   -   3,250,000 
Net loss  -   -   -   -   (1,776,859)  (1,776,859)
Balance as of March 31, 2021  117,729,971  $1,177  $16,695,820  $902,441  $(6,643,631) $10,053,366 

 

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

 

6
 

CERBERUS CYBER SENTINEL CORPORATION and subsidiaries

CONDENSED Consolidated STATEMENTS OF CASH FLOWS

(Unaudited)

   1   1 
  

March 31,

2022

  

March 31,

2021

 
Cash flows from operating activities:        
Net loss $(7,942,611) $(1,776,859)
Adjustments to reconcile net loss to net cash used in operating activities:        
Stock based compensation - stock options  4,687,093   838,762 
Issuance of common stock for services  79,949   2,000 
Depreciation and amortization  458,988   57,515 
Right of use amortization  45,387   13,257 
Settlement liability  (470,000)  - 
Gain on termination of operating lease  (22,289)  - 
Changes in operating assets and liabilities:        
Accounts receivable, net  397,548   (176,484)
Inventory  (522,342)  - 
Contract assets  (86,811)  - 
Prepaids and other current assets  (865,483)  (13,426)
Accounts payable and accrued expenses  1,149,469   (62,166)
Lease liability  (16,156)  (12,772)
Deferred revenue  91,463   - 
         
Net cash used in operating activities  (3,015,795)  (1,130,173)
         
Cash flows from investing activities:        
         
Purchases of property and equipment  (103,858)  - 
Cash paid in acquisitions, net  (4,917,768)  - 
         
Net cash used in investing activities  (5,021,626)  - 
         
Cash flows from financing activities:        
Proceeds from sale of common stock  9,471,000   3,250,000 
Proceeds from stock option exercise  38,000   - 
Proceeds from line of credit  86,585   221,346 
Payment on line of credit  -   (190,988)
Payment on loans payable  (458,719)  (20,606)
Payment on notes payable, related party  (125,861)  - 
         
Net cash provided by financing activities  9,011,005   3,259,752 
         
Effect of exchange rates on cash and cash equivalents  164,288   - 
         
Net increase in cash and cash equivalents  1,137,872   2,129,579 
         
Cash and cash equivalents - beginning of the period  2,725,035   5,197,030 
         
Cash and cash equivalents - end of the period $3,862,907  $7,326,609 
         
Supplemental cash flow information:        
Cash paid for:        
Interest $36,069  $34,163 
Income taxes $-  $- 
Non-cash investing and financing activities:        
Right of use asset and lease liability recorded upon adoption of ASC 842 $-  $175,759 
Common stock issued in True Digital acquisition $34,726,380  $- 

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

7

CERBERUS CYBER SENTINEL CORPORATION and subsidiaries

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Unless otherwise indicated or the context requires otherwise, the terms “we,” “us,” “our,” and “our company” refer to Cerberus Cyber Sentinel Corporation, a Delaware corporation (“Cerberus”), and its wholly owned subsidiaries, including GenResults, LLC, an Arizona limited liability company (“GenResults”), TalaTek, LLC, a Virginia limited liability company (“TalaTek”), Technologyville, Inc., an Illinois corporation (“Techville”), Clear Skies Security, LLC, a Georgia limited liability company (“Clear Skies”), Alpine Security, LLC, an Illinois limited liability company (“Alpine”), Catapult Acquisition Corporation, a New Jersey corporation (“VelocIT”), Southford Equities, Inc., a British Virgin Islands company (“Arkavia”), True Digital Security, Inc., a Delaware corporation (“True Digital”), RED74 LLC, a New Jersey limited liability company (“RED74”), Atlantic Technology Systems, Inc., a New Jersey corporation (“ATS”), Atlantic Technology Enterprises, Inc., a New Jersey corporation (“ATE” and together with ATS, “Atlantic”). Unless otherwise specified, all dollar amounts are expressed in United States dollars.

NOTE 1 – NATURE OF THE ORGANIZATION AND BUSINESS

Corporate History

Cerberus Cyber Sentinel Corporation (“Cerberus Sentinel,” “Cerberus,” or the “Company”) was formed on March 5, 2019 as a Delaware corporation. The Company’s principal offices are located at 6900 E. Camelback Road, Suite 240, Scottsdale, AZ 85258.

Effective May 25, 2020, the Company entered into a Stock Purchase Agreement with Technologyville, Inc., an Illinois corporation (“Techville”), and its sole shareholder, pursuant to which Techville became a wholly owned subsidiary of the Company (the “Techville Acquisition”). Under the terms of the Techville Acquisition, all issued and outstanding common stock of Techville was exchanged for an aggregate of 3,392,271 shares of the Company’s common stock.

Effective August 1, 2020, the Company entered into a Stock Purchase Agreement with Clear Skies Security, LLC, a Georgia limited liability company (“Clear Skies”), and its equity holders, pursuant to which Clear Skies became a wholly owned subsidiary of the Company (the “Clear Skies Acquisition”). Under the terms of the Clear Skies Acquisition, all issued and outstanding equity securities in Clear Skies were exchanged for an aggregate of 2,330,000 shares of the Company’s common stock.

Effective December 16, 2020, the Company entered into an Agreement and Plan of Merger with Alpine Security, LLC, an Illinois limited liability company (“Alpine”), and its sole member, pursuant to which Alpine became a wholly owned subsidiary of the Company (the “Alpine Acquisition”). Under the terms of the Alpine Acquisition, all issued and outstanding membership units in Alpine were exchanged for an aggregate of 900,000 shares of the Company’s common stock.

Nature of the Business

 

Cerberus Sentinel isWe are a security servicescybersecurity and compliance company comprised of highly trained and seasoned security professionals who work with clients throughout the United States to enhance or create a continuously awarebetter cyber posture in their organization. Cybersecurity, also known as computer security culture.or information technology security, is the protection of computer systems and networks from information disclosure, theft of or damage to their hardware, software, or electronic data, as well as from the disruption or misdirection of the services they provide. The cybersecurity industry has a supply and demand issue wherein there is more demand for cybersecurity services than there are expert and seasoned compliance and cybersecurity professionals available in the market. We do not sellseek to identify, attract, and retain highly skilled cyber and compliance teams and bring them together to provide holistic cyber services. We accomplish this through acquisitions, direct hiring, and incentivizing employees with stock options to help retain them. On an ongoing basis, we seek to identify cyber talent that is culturally aligned and that offers operating leverage through both existing customer revenue and relationships. We have invested in enterprise solutions and executive talent to integrate our different organizations into an ecosystem that works together to provide complete and holistic cybersecurity products. We position the Company as a trusted cybersecurity advisorthrough cross pollination of solutions. The ecosystem is intended to provide additional revenue opportunities and are committed to delivering tailored security solutions to organizations of different sizes and across all geographies and industries to fit their budgetary needs and limit their cyber threat exposure.drive overall recurring revenue.

 

We currently provide a multitudefull range of cybersecurity consulting and related services, includingencompassing all three pillars of compliance, cybersecurity, and culture. Our services include secured managed services, compliance services, security service, cybersecurity consulting, technology consulting, compliance auditing, vulnerability assessment, penetration testing, security remediation, Security Operations Centeroperations center (“SOC”) set-up and consultingservices, virtual Chief Information Security Officer (“vCISO”) services, incident response, certified forensics, technical assessments, and cybersecurity training. We differentiate ourselves from our competitors by staying technology agnostic. We believe that manyculture is the foundation of every successful cybersecurity service providers inand compliance program. To deliver that outcome, we developed our unique offering of MCCP+ (“Managed Compliance & Cybersecurity Provider + Culture”), which is the market todayonly holistic solution that provides all three of these pillars under one roof from a dedicated team of subject matter experts. In contrast to the majority of cybersecurity firms that are committed tofocused on a specific technology solution which limits theiror service, scopewe seek to differentiate ourselves by remaining technology agnostic, focusing on accumulating highly sought-after topic experts. We continually seek to identify and ability to quickly respond to any emergingacquire cybersecurity challenges. In addition, as we continue to serve our clients within our existing capacities, we plan to continue making strategic acquisitions of small-to-medium-sized engineer-led cybersecurity service firms to continuetalent to expand our service scope and geographical coverage.coverage to provide the best possible service for our clients. We believe that havingbringing together a world-class technology team of technological experts with multi-faceted expertise in the critical aspects of cybersecurity is key to providing technology agnostic solutions to our clients in a business environment that has suffered from a chronic lack of highly skilled professionals, thereby setting us apart from competitors and maximizing theirin-house security teams. Our goal is to create a culture of security and to help quantify, define, and capture a return on investment from information technology (“IT”) and cybersecurity spending. Our brand rallies around the battle cry: “Cybersecurity is a Culture, not a Product.”

Corporate and Acquisition History

We were formed on March 5, 2019 as a Delaware corporation. Our principal offices are located at 6900 East Camelback Road, Suite 240, Scottsdale, Arizona 85251.

On April 1, 2019, we acquired GenResults. GenResults was established on June 22, 2015. Prior to our acquisition of GenResults, GenResults was wholly owned by an entity affiliated with David G. Jemmett, our Chief Executive Officer and a director of our company. Due to the companies being under common control, we accounted for the acquisition as a reorganization.

On April 12, 2019, we consummated a transaction whereby VCAB Six Corporation, a Texas corporation, (“VCAB”) merged with and into us (the “VCAB Merger”). At the time of the VCAB Merger, VCAB was subject to a bankruptcy proceeding and had minimal assets, no equity owners, and no liabilities, except for approximately 1,500 holders of Class 5 Allowed General Unsecured Claims and a holder of allowed administrative expenses (collectively the “Claim Holders”). Pursuant to the terms of the VCAB Merger, and in accordance with the bankruptcy plan, we issued an aggregate of 2,000,000 shares of our common stock (the “Plan Shares”) to the Claim Holders as full settlement and satisfaction of their respective claims. As provided in the bankruptcy plan, the Plan Shares were issued pursuant to Section 1145 of the United States Bankruptcy Code. As a result of the VCAB Merger, the separate corporate existence of VCAB was terminated. We entered into the VCAB Merger to increase our stockholder base to, among other things, assist us in satisfying the listing standards of a national securities exchange.

On October 1, 2019, we entered into an agreement and plan of merger with TalaTek (the “TalaTek Merger”) pursuant to which TalaTek became our wholly owned subsidiary. Under the TalaTek Merger, all issued and outstanding units representing membership interests in TalaTek were converted into an aggregate of 6,200,000 shares of our common stock.

On October 2, 2019, we filed a registration statement on Form 10-12G with the SEC to effect registration of our common stock, par value $0.00001 per share, under the Exchange Act. The registration statement became effective on December 1, 2019.

On May 25, 2020, we entered into a stock purchase agreement with Techville and its sole shareholder, pursuant to which we acquired all of the issued and outstanding common stock of Techville.

On August 1, 2020, we entered into a stock purchase agreement with Clear Skies and its equity holders, pursuant to which we acquired all of the issued and outstanding equity securities of Clear Skies.

On December 16, 2020, we entered into an agreement and plan of merger with Alpine and its sole member, pursuant to which Alpine became our wholly owned subsidiary.

On October 1, 2021, we entered into a stock purchase agreement with ATS, ATE, James Montagne as the sole shareholder of ATS, and James Montagne and Miriam Montagne, as the sole shareholders of ATE.

On October 8, 2021, we entered into a merger agreement with RED74 and Ticato Holdings, Inc., a New Jersey corporation (“Ticato”), and Tim Coleman, as sole shareholder of Ticato. Tim Coleman and Ticato were the sole shareholders of RED74.

9

On July 26, 2021, we entered into an agreement and plan of merger with VelocIT, pursuant to which VelocIT became a wholly owned subsidiary of our company.

On December 1, 2021, we entered into a stock purchase agreement with Arkavia and all of the owners of Arkavia, pursuant to which we acquired all of the issued and outstanding equity securities of Arkavia.

On January 5, 2022, we entered into a stock purchase agreement (the “True Digital Stock Purchase Agreement”) with certain stockholders of True Digital and an agreement and plan of merger (the “True Digital Merger Agreement”) with True Digital and certain of its other stockholders. On January 19, 2022, the transactions contemplated by the True Digital Stock Purchase Agreement and the True Digital Merger Agreement were consummated, with True Digital becoming a wholly owned subsidiary of our company.

On January 18, 2022, we completed a $10,300,000 underwritten public offering of shares of our common stock, pursuant to which an aggregate of 2,060,000 shares of our common stock were issued (see Note 9). In addition, we granted the underwriter warrants to purchase an aggregate of 144,200 shares of our common stock (see Note 10). We intend to use the net proceeds from the offering to fund acquisitions, sales, marketing, and general corporate purposes. In connection with the public offering, our common stock was listed on The Nasdaq Stock Market LLC.

 

Liquidity

 

The accompanying unaudited condensed consolidated financial statements have been prepared on the basis that the Companywe will continue as a going concern, which contemplates realization of assets and satisfying liabilities in the normal course of business. At June 30, 2021, the CompanyMarch 31, 2022, we had an accumulated deficit of approximately $8,76051,955,033 ,000 and working capital surplus of approximately $3,532,0003,202,490. For the sixthree months ended June 30, 2021, the CompanyMarch 31, 2022, we had a loss from operations of approximately $3,7627,911,569 ,000and negative cash flows from operations of approximately $2,6473,015,795,000. Although the Company iswe are showing positive revenues andrevenue, gross profit trends, the Company expectsis trending negatively primarily due to increased stock compensation related to sales activity, we expect to incur further losses through the end of 2021.

7

2022.

 

To date, the Company has been fundingwe have funded operations primarily through the sale of equity in private placements and revenuesrevenue generated by the Company’sour services. During the sixthree months ended June 30, 2021, the CompanyMarch 31, 2022, we received $3,250,0009,471,000 in net proceeds from private placements of the Company’s common stock.our public offering.

BasedAlthough we expect that we will need to raise additional capital for future acquisitions, based on itsour current cash resources and commitments, the Company believes itwe believe we will be able to maintain itsour current planned development and corresponding level of expenditure for at least twelve12 months from the date of the issuance of these unaudited condensed consolidated financial statements, although no assurance can be given that itwe will not need additional funds prior to such time.

10

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation

 

The accompanying unaudited condensed consolidated financial informationstatements as of June 30, 2021March 31, 2022, and for the three and six months ended June 30,March 31, 2022 and 2021, and 2020 has been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial information and with the instructions to Quarterly Report on Form 10-Q and Article 10 of Regulation S-X. In the opinion of our management, such financial information includes all adjustments (consisting only of normal recurring adjustments) considered necessary for a fair presentation of our financial position at such dates and the operating results and cash flows for such periods. Operating results for the three and six months ended June 30, 2021March 31, 2022, are not necessarily indicative of the results that may be expected for the entire year or for any other subsequent interim period.

 

Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been omitted pursuant to the rules of the U.S. Securities and Exchange Commission or the SEC.(the “SEC”). These unaudited financial statements and related notes should be read in conjunction with our audited financial statements for the year ended December 31, 20202021, included in the Company’sour Annual Report on Form 10-K filed with the SEC on March 31, 2021.April 15, 2022.

 

Consolidation

 

The unaudited condensed consolidated financial statements include the accounts of the Companyour company and itsour wholly owned subsidiaries, GenResults, LLC (“GenResults”), TalaTek, Inc. (“TalaTek”), Techville, Clear Skies, and Alpine.subsidiaries. All significant intercompany accounts and transactions have been eliminated in consolidation.

 

Reclassifications

 

Certain reclassifications have been made to the financial statements for the three and six months ended June 30, 2020March 31, 2021, to conform to the financial statements presentation for the three and six months ended June 30, 2021.March 31, 2022. These reclassifications had no effect on net loss or cash flows as previously reported.

 

Use of Estimates

 

Preparing financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenuesrevenue and expenses during the reporting period. Actual results could materially differ from those estimates.

The Company believesWe believe the critical accounting policies discussed below affect itsaffects our more significant judgments and estimates used in the preparation of the accompanying unaudited condensed consolidated financial statements. Significant estimates include the allowance for doubtful accounts, the carrying value of intangible assets and goodwill, deferred tax asset and valuation allowance, the estimated fair value of assets acquired, liabilities assumed and stock issued in business combinations, and assumptions used in the Black-Scholes-MertonBlack-Scholes option pricing model, such as expected volatility, risk-free interest rate, share price, and expected divideddividend rate.

8

 

Revenue

The Company’s revenues are

Our revenue is derived from two major types of services to clients: Managed Servicessecurity managed services and Consulting Services.professional services. With respect to Managed Services, the Company providessecurity managed services, we provide culture education and enablement, tools and technology provisioning, data and privacy monitoring, regulations and compliance monitoring, remote infrastructure administration, and cybersecurity services including, but not limited to, antivirus and patch management. With respect to Consulting Services, the Company providesprofessional services, we provide cybersecurity consulting, compliance auditing, vulnerability assessment and penetration testing, and disaster recovery and data backup solutions.

 

Practical Expedients

11

 

As part of Accounting Standards Codification (“ASC”) 606, the Company has adopted several practical expedients including the following: (i) the Company has determined that it need not adjust the promised amount of consideration for the effects of a significant financing component since the Company expects, at contract inception, that the period between when the Company transfers a promised service to the customer and when the customer pays for that service will be one year or less and (ii) the Company recognizes any incremental costs of obtaining a contract as an expense when incurred if the amortization period of the asset that the entity otherwise would have recognized is one year or less.

Disaggregated RevenuesRevenue

 

Revenue consistsconsisted of the following by service offering for the sixthree months ended June 30, 2021:March 31, 2022:

 SCHEDULE OF DISAGGREGATION OF REVENUES

  

Managed

Services

  

Consulting

Services

  Total 
Primary Sector Markets            
Public $-  $2,019,470  $2,019,470 
Private  920,674   2,224,751   3,145,425 
Not-for-Profit  74,511   270,049   344,560 
 $995,185  $4,514,270  $5,509,455 
             
Major Service Lines            
Gap and Risk Assessment $-  $4,185,885  $4,185,385 
Managed Security Services  -   -   - 
Tech Connect  977,090   -   977,090 
Hardware  -   320,833   320,833 
Other  18,095   7,552   25,647 
  $995,185  $4,514,270  $5,509,455 
  Security Managed
Services
  Professional
Services
  Total 
Primary Sector Markets            
Public $1,118,844  $136,272  $1,255,116 
Private  6,746,088   1,110,530   7,856,618 
Not-for-profit  187,293   30,383   217,676 
Revenue $8,052,225  $1,277,185  $9,329,410 
             
Major Service Lines            
Compliance $1,612,167  $-  $1,612,167 
Secured managed services  5,790,764   -   5,790,764 
SOC managed services  629,561   -   629,561 
vCISO  19,733   -   19,733 
Technical assessments  -   908,232   908,232 

Incident reporting and forensics

  -   158,447   158,447 
Training  -   2,550   2,550 
Other cybersecurity services  -   207,956   207,956 
Revenue $8,052,225  $1,277,185  $9,329,410 
             
Major Geographic Location            
U.S. $7,183,987  $1,222,243  $8,406,230 
Chile  868,238   54,942   923,180 
Revenue $8,052,225  $1,277,185  $9,329,410 

 

Revenue consistsconsisted of the following by service offering for the sixthree months ended June 30, 2020:March 31, 2021:

 

  

Managed

Services

  

Consulting

Services

  Total 
Primary Sector Markets            
Public $3,250  $1,593,598  $1,596,848 
Private  740,849   268,259   1,009,108 
Not-for-Profit  10,158   2,594   12,752 
  $754,257  $1,864,451  $2,618,708 
             
Major Service Lines            
Gap and Risk Assessment $-  $1,803,928  $1,803,928 
Managed Security Services  657,226   -   657,226 
Tech Connect  96,771   22,263   119,034 
Hardware  -   13,253   13,253 
Other  260   25,007   25,267 
  $754,257  $1,864,451  $2,618,708 
  Security Managed
Services
  Professional
Services
  Total 
Primary Sector Markets            
Public $971,834  $6,000  $977,834 
Private  848,463   681,961   1,530,424 
Not-for-profit  51,520   -   51,520 
Revenue $1,871,817  $687,961  $2,559,778 
             
Major Service Lines            
Compliance $1,066,628  $-  $1,066,628 
Secured managed services  567,594   -   567,594 
SOC managed services  206,035   -   206,035 
vCISO  31,560   -   31,560 
Technical assessments  -   561,297   561,297 

Incident reporting and forensics

  -   85,350   85,350 
Training  -   40,725   40,725 
Other cybersecurity services  -   589   589 
Revenue $1,871,817  $687,961  $2,559,778 
             
Major Geographic Location            
U.S. $1,871,817  $687,961  $2,559,778 
Chile  -   -   - 
Revenue $1,871,817  $687,961  $2,559,778 

 

912
 

Contract Modifications

There were no contract modifications during the six months ended June 30, 2021. Contract modifications are not routine in the performance of the Company’s contracts.

 

Cash and Cash Equivalents

 

The Company considersWe consider all highly liquid investments with maturities of three months or less at the time of purchase to be cash equivalents.

 

Accounts Receivable

 

Accounts receivable are reported at their outstanding unpaid principal balances, net of allowances for doubtful accounts. The CompanyWe periodically assesses itsassess our accounts and other receivables for collectability on a specific identification basis. The Company providesWe provide for allowances for doubtful receivables based on management’s estimate of uncollectible amounts considering age, collection history, and any other factors considered appropriate. Payments are generally due within 30 days of invoice. The Company writesWe write off accounts receivable against the allowance for doubtful accounts when a balance is determined to be uncollectible. As of June 30, 2021,March 31, 2022 and December 31, 2020, the Company’s2021, our allowance for doubtful accounts was $55,26491,707 and $40,00077,811, respectively.

 

Property and Equipment

 

Property and equipment are recorded at cost. Depreciation is computed using the straight-line method over the estimated useful lives of the related assets, generally between three and five years. Expenditures that enhance the useful lives of the assets are capitalized and depreciated. Computer equipment costs for the Company are capitalized, as incurred, and depreciated on a straight-line basis over three years. TalaTek capitalizes all equipment costs over $5,000 and depreciates these costs on a straight-line basis over three years.

 

Maintenance and repairs are charged to expense as incurred. At the time of retirement or other disposition of property and equipment, the cost and accumulated depreciation isare removed from the accounts, and the resulting gain or loss, if any, is reflected in results of operations.

 

Inventory

Inventory consists of software licenses and computer equipment for sale to customers. Inventory is measured using the first-in, first-out (“FIFO”) method and stated at lower of cost or net realizable value as of March 31, 2022 and December 31, 2021. The value of inventories is reduced for excess and obsolete inventories. We monitor inventory to identify events that would require impairment due to obsolete inventory and adjusts the value of inventory when required. We recorded 0 inventory impairment losses for the three months ended March 31, 2022 and 2021.

Impairment of Long-Lived Assets

The Company reviewsWe review long-lived assets, including finite-lived intangible assets, for impairment whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. Recoverability of these assets is determined by comparing the forecasted undiscounted net cash flows of the operation to which the assets relate to the carrying amount. If the operation is determined to be unable to recover the carrying amount of its assets, then these assets are written down first, followed by other long-lived assets of the operation, to fair value. Fair value is determined based on discounted cash flows or appraised values, depending on the nature of the assets. During the three ended March 31, 2022 and six months ended June 30, 2021, the Companywe did not record a loss on impairment.

 

Intangible Assets

 

The Company records itsWe record our intangible assets at costfair value in accordance with ASC 350, Intangibles – Goodwill and Other. Finite-lived intangible assets are amortized over their estimated useful life using the straight-line method, which is determined by identifying the period over which the cash flows from the asset are expected to be generated.

10

 

Goodwill

 

Goodwill represents the excess of the purchase price of the acquired business over the estimated fair value of the identifiable net assets acquired. Goodwill is not amortized but is tested for impairment at least annually at year end, at the reporting unit level or more frequently if events or changes in circumstances indicate that the asset might be impaired. Goodwill is tested for impairment at the reporting unit level by first performing a qualitative assessment to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying value. If the reporting unit does not pass the qualitative assessment, then the reporting unit’s carrying value is compared to its fair value. The fair values of the reporting units are estimated using market and discounted cash flow approaches. Goodwill is considered impaired if the carrying value of the reporting unit exceeds its fair value. The discounted cash flow approach uses expected future operating results. Failure to achieve these expected results may cause a future impairment of goodwill at the reporting unit level (See(see Note 5)6).

 

13

Advertising and Marketing Costs

 

The Company expensesWe expense advertising and marketing costs as they are incurred. Advertising and marketing expenses were $172,468155,341 and $45,70845,227 for the three months ended June 30,March 31, 2022 and 2021, and 2020, respectively, and are recorded in operating expenses on the unaudited condensed consolidated statements of operations. Advertising and marketing expenses were $217,695 and $73,570 for the six months ended June 30, 2021 and 2020, respectively, and are recorded in operating expenses on the unaudited condensed consolidated statements of operations.

 

Fair Value Measurements

As defined in ASC 820, Fair Value Measurements and Disclosures, fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). The Company utilizes market data or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated, or generally unobservable. ASC 820 establishes a fair value hierarchy that prioritizes the inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level(Level 1 measurement) and the lowest priority to unobservable inputs (level(Level 3 measurement). This fair value measurement framework applies at both initial and subsequent measurement.

 

Level 1:Quoted prices are available in active markets for identical assets or liabilities as of the reporting date. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis.
Level 2:Pricing inputs are other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reported date. Level 2 includes those financial instruments that are valued using models or other valuation methodologies. These models are primarily industry-standard models that consider various assumptions, including quoted forward prices for commodities, time value, volatility factors, and current market and contractual prices for the underlying instruments, as well as other relevant economic measures. Substantially all of these assumptions are observable in the marketplace throughout the full term of the instrument, can be derived from observable data, or are supported by observable levels at which transactions are executed in the marketplace.
Level 3:Pricing inputs include significant inputs that are generally less observable from objective sources.  These inputs may be used with internally developed methodologies that result in management’s best estimate of fair value.  The significant unobservable inputs used in the fair value measurement for nonrecurring fair value measurements of long-lived assets include pricing models, discounted cash flow methodologies and similar techniques.

 

Net Loss per Common Share

Net loss per common share is computed by dividing the net loss by the weighted average number of common shares outstanding during the period. All vested outstanding options are considered potentially outstanding common stock. The dilutive effect, if any, of stock options is calculated using the treasury stock method. All outstanding convertible notes are considered common stock at the beginning of the period or at the time of issuance, if later, pursuant to the if-converted method. Since the effect of common stock equivalents is anti-dilutive with respect to losses, the options and shares issuable upon conversion thereof have been excluded from the Company’sour computation of net loss per common share for the three and six months ended June 30, 2021March 31, 2022 and 2020.2021.

11

 

The following tables summarize the securities that were excluded from the diluted per share calculation because the effect of including these potential shares was antidilutive due to the Company’sour net loss position even though the exercise price could be less than the average market price of the common shares:

SUMMARY OF SECURITIES EXCLUDED FROM DILUTED PER SHARE CALCULATION

  June 30, 2021  June 30, 2020 
Stock Options  25,843,700   20,820,000 
Convertible Debt  1,500,000   - 
Total  27,343,700   20,820,000 
  March 31, 2022  March 31, 2021 
Stock options  34,820,131   25,404,533 
Convertible debt  300,000   1,500,000 
Total  35,120,131   26,904,533 

 

Stock-Based Stock-based Compensation

 

The Company appliesWe apply the provisions of ASC 718, Compensation - Stock Compensation, which requires the measurement and recognition of compensation expense for all stock-based awards made to employees, including employee stock options, in the statements of operations.

 

For stock options issued to employees and members of theour board of directors for their services, the Company estimateswe estimate the grant date fair value of each option using the Black-Scholes-MertonBlack-Scholes option pricing model. The use of the Black-Scholes-MertonBlack-Scholes option pricing model requires management to make assumptions with respect to the expected term of the option, the expected volatility of the common stock consistent with the expected life of the option, risk-free interest rates, and expected dividend yields of the common stock. For awards subject to service-based vesting conditions, including those with a graded vesting schedule, the Company recognizeswe recognize stock-based compensation expense equal to the grant date fair value of stock options on a straight-line basis over the requisite service period, which is generally the vesting term. Forfeitures are recorded as they are incurred as opposed to being estimated at the time of grant and revised. Due to the Company’sour limited history and lack of public trading volume for itsour common stock, the Companywe used the average of historical share prices of similar companies within itsour industry to calculate volatility for use in the Black-Scholes-MertonBlack-Scholes option pricing model.

 

Pursuant to Accounting Standards Update (“ASU”) 2018-07, Compensation – Stock Compensation (Topic 718): Improvements to Non-employee Share-Based Payment Accounting, the Company accountswe account for stock options issued to non-employees for their services in accordance with ASC 718. The Company usesWe use valuation methods and assumptions to value stock options that are in line with the process for valuing employee stock options noted above.

14

 

Leases

 

Leases in which the Company iswe are the lessee are comprised of corporate offices and property and equipment. All of the leases are classified as operating leases. The Company leasesWe lease multiple office spaces with a remaining weighted average term of 1.422.21years. The Company leasesWe lease a vehicle with a remaining term of 0.920.25years.

 

In accordance with ASC 842, Leases, the Companywe recognized a right-of-use (“ROU”) asset and corresponding lease liability on itsour unaudited condensed consolidated balance sheet for long-term office leases and a vehicle operating lease agreement. See Note 12 – Leases for further discussion, including the impact on the Company’sour unaudited condensed consolidated financial statements and related disclosures.

Deferred Revenue

Deferred revenue primarily consists of billings or payments received from customers in advance of revenue recognized for the services provided to our customers or annual licenses and is recognized as services are performed or ratably over the life of the lease. We generally invoice customers in advance or in milestone-based installments. Deferred revenue of approximately $54,000 was recognized for the three months ended March 31, 2022 that was included in the deferred revenue balance as of December 31, 2021. As of March 31, 2022, deferred revenue related to such customer payments was $1,952,543, all of which is expected to be recognized during the succeeding twelve-month period and is therefore presented as current.

Deferred revenue consisted of the following:

SCHEDULE OF DEFERRED REVENUE

  March 31, 2022  December 31, 2021 
Security managed services $1,724,543  $52,824 
Professional services  228,000   - 
Total deferred revenue $1,952,543  $52,824 

Foreign Currency

Arkavia, uses the local currency as their functional currency. Assets and liabilities for Arkavia have been translated into U.S. dollars at the exchange rates prevailing at the end of the period and results of operations at the average exchange rates for the period. Unrealized exchange gains and losses arising from the translation of the financial statements of our non-U.S. functional currency operations are accumulated in the cumulative foreign currency translation adjustments account in the unaudited condensed consolidated statements of operations and comprehensive loss.

Accumulated Other Comprehensive Gain

Foreign currency translation adjustments of $902,441 represent the difference between net loss and comprehensive gain for the three months ended March 31, 2022.

 

Income Taxes

 

Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the unaudited condensed consolidated financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities, including tax loss and credit carry forwards, and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.

 

12

The Company utilizesWe utilize ASC 740, Income Taxes, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the unaudited condensed consolidated financial statements or tax returns. The Company accountsWe account for income taxes using the asset and liability method to compute the differences between the tax basis of assets and liabilities and the related financial amounts, using currently enacted tax rates. A valuation allowance is recorded when it is “more likely than not” that a deferred tax asset will not be realized. At June 30, 2021March 31, 2022, and December 31, 2020, the Company’s2021, our net deferred tax asset has been fully reserved.

 

For uncertain tax positions that meet a “more likely than not” threshold, the Company recognizeswe recognize the benefit of uncertain tax positions in the unaudited condensed consolidated financial statements. The Company’sOur practice is to recognize interest and penalties, if any, related to uncertain tax positions in income tax expense in the unaudited condensed consolidated statements of operations when a determination is made that such expense is likely.

 

Recently Issued Accounting Standards

In May 2021, the FASB issued ASU No. 2021-04, Earnings Per Share (Topic 260), Debt — Modifications and Extinguishments (Subtopic 470-50), Compensation — Stock Compensation (Topic 718), and Derivatives and Hedging — Contracts in Entity’s Own Equity (Subtopic 815-40): Issuer’s Accounting for Certain Modifications or Exchanges of Freestanding Equity-Classified Written Call Options (a consensus of the Emerging Issues Task Force). The ASU requires issuers to account for modifications or exchanges of freestanding equity-classified written call options that remain equity classified after the modification or exchange based on the economic substance of the modification or exchange. Under the ASU, an issuer determines the accounting for the modification or exchange based on whether the transaction was done to issue equity, to issue or modify debt, or for other reasons. The ASU is applied prospectively and is effective for us for fiscal years beginning after December 15, 2021, and interim periods within those fiscal years. Early adoption is permitted. We adopted the standard on January 1, 2022 and management noted that there is no material impact to the unaudited condensed consolidated financial statements.

15

In October 2021, the FASB issued ASU No. 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Liabilities from Contracts with Customers. The new guidance requires contract assets and contract liabilities acquired in business combinations to be recognized in accordance with ASC Topic 606 as if the acquirer had originated the contracts. The ASU is applied prospectively and is effective for us for fiscal years beginning after December 15, 2022, and interim periods within those fiscal years. Early adoption is permitted. We are currently evaluating the impact that adopting this standard will have on the unaudited condensed consolidated financial statements.

 

All newly issued but not yet effective accounting pronouncements have been deemed to be not applicable or immaterial to us.

NOTE 3 – ACQUISITIONS

On January 5, 2022, we entered into True Digital Stock Purchase Agreement with certain stockholders of True Digital and the Company.True Digital Merger Agreement with True Digital and certain of its other stockholders. On January 19, 2022, the transactions contemplated by the True Digital Stock Purchase Agreement and the True Digital Merger Agreement were consummated, with True Digital becoming a wholly owned subsidiary of our company (the “True Digital Acquisition”). True Digital’s outstanding common stock was exchanged for the right to receive an aggregate of $6,153,000 in cash and 8,229,000 shares of our common stock, subject to a 10% holdback. In the event that no claim is made by a Cerberus Indemnitee (as defined in the Merger Agreement) within one year from closing, then we shall pay the entire amount of the 10% holdback to the shareholders of True Digital.

Subsequent to the issuance of these financial statements, we expect to obtain a third-party valuation on the fair value of the assets acquired, including identifiable intangible assets, and the liabilities assumed for use in the purchase price allocation.

16

The following table summarizes the allocation of the purchase price to the fair values of the assets acquired and the liabilities assumed as of the transaction date:

SUMMARY OF SIGNIFICANT FAIR VALUE ASSETS ACQUIRED AND LIABILITIES

     
Consideration paid $40,879,380 
     
Tangible assets acquired:    
Cash  485,232 
Accounts receivable  1,404,386 
Contract assets  131,342 
Prepaid expenses and other current assets  196,825 
Property and equipment  906,006 
Other assets  17,505 
Total tangible assets  3,141,296 
     
Assumed liabilities:    
Accounts payable  419,100 
Accrued expenses  812,091 
Deferred revenue  1,796,330 
Line of credit  283,244 
Loans payable  156,783 
Loans payable - shareholder  543,581 
Other liabilities  17,012 
Total assumed liabilities  4,028,141 
     
Net liabilities assumed  (886,845)
     
Goodwill (a) $41,766,225 

(a)Goodwill and intangibles are not deductible for tax purposes.

 

NOTE 34PREPAID EXPENSES AND OTHER CURRENT ASSETS

 

Prepaid expenses and other current assets consistconsisted of:

SCHEDULE OF PREPAID EXPENSES AND OTHER CURRENT ASSETS

 

June 30,

2021

 

December 31,

2020

  

March 31,

2022

  

December 31,

2021

 
Prepaid expenses $200,595  $128,398  $1,182,061  $453,498 
Prepaid taxes  688,100   231,014 
Prepaid insurance  71,221   13,746   51,130   46,751 
Other current assets  30,855   - 
Deferred interest  244,234   229,702 
Total prepaid expenses and other current assets $302,671  $142,144  $2,165,525  $960,965 

17

 

NOTE 45PROPERTY AND EQUIPMENT

 

Property and equipment consistsconsisted of the following:

SCHEDULE OF PROPERTY AND EQUIPMENT

 

June 30,

2021

 

December 31,

2020

  

March 31,

2022

  December 31, 2021 
Computer equipment $15,735  $15,735  $687,086  $495,235 
Building  1,047,020   1,047,020 
Leasehold improvements  177,853   109,626 
Vehicle  63,052   63,052   63,052   63,052 
Furniture and fixtures  6,224   6,224   45,835   33,358 
Software  10,092   10,092   1,678,631   748,599 
Property and equipment, gross  95,103   95,103 
Property and equipment gross  3,699,477   2,496,890 
Less: accumulated depreciation  (23,321)  (14,473)  (256,540)  (102,466)
Property and equipment, net $71,782  $80,630  $3,442,937  $2,394,424 

 

Total depreciation expense was $4,424154,074 and $2,4044,424 for the three months ended June 30,March 31, 2022 and 2021, and 2020, respectively. Total depreciation expense was $8,848 and $3,308 for the six months ended June 30, 2021 and 2020, respectively.

 

NOTE 56INTANGIBLE ASSETS AND GOODWILL

 

The following table summarizes the changes in goodwill during the sixthree months ended June 30, 2021:March 31, 2022:

SCHEDULE OF CHANGES IN GOODWILL

Balance December 31, 2020(1)  $4,101,369 
Acquisition of goodwill   - 
Impairment   - 
Ending balance, June 30, 2021(1)  $4,101,369 
Balance December 31, 2021 $16,792,535 
Acquisition of goodwill  41,766,225 
Foreign currency translation adjustment  715,669
Ending balance, March 31, 2022(1) $59,274,429 

 

(1)As of June 30, 2021, the Company hasMarch 31, 2022, we had not obtained a third-party valuation for the December 16, 2020January 19, 2022 acquisition of Alpine.True Digital. As such, the purchase price allocation disclosed in the Company’s Annualthis Quarterly Report in Form 10-K for December 31, 2020, filed on March 31, 2021,True Digital may change, and, therefore, goodwill resulting from the acquisition may change.

13

 

The following table summarizes the identifiable intangible assets as of June 30, 2021March 31, 2022 and December 31, 2020:2021:

 SUMMARY OF IDENTIFIABLE INTANGIBLE ASSETS

 Useful life 2021  2020  Useful life 

March 31,

2022

  December 31, 2021 
Tradenames – trademarks (1) Indefinite $1,094,500  $1,094,500  Indefinite $1,211,800  $1,211,800 
Customer base (1) 15 years  370,000   370,000 
Non-compete agreements (1) 5 years  236,400   236,400 
Intellectual property/technology (1) 10 years  521,000   521,000 
Tradenames - trademarks 5 years  

1,849,449

   

1,798,300

 
Customer base  5 - 10 years  1,712,242   1,650,000 
Non-compete agreements  2 - 5 years  695,238   675,500 
Intellectual property/technology  5 - 10 years  1,557,008   1,528,000 
Identifiable intangible assets  2,221,900   2,221,900     7,025,737   6,863,600 
Less accumulated amortization  (186,456)  (116,468)    (628,245)  (323,331)
Total $2,035,444  $2,105,432    $6,397,492  $6,540,269 

(1)These intangible assets were acquired in the acquisitions of TalaTek, Techville and Clear Skies.

 

The weighted average remaining useful life of identifiable amortizable intangible assets remaining is 8.183.88 years.

 

Amortization of identifiable intangible assets for the three months ended June 30,March 31, 2022 and 2021 and 2020, was $34,994304,914 and $15,64834,994, respectively. Amortization of identifiable intangible assets for the six months ended June 30, 2021 and 2020, was $69,988 and $31,296, respectively.

18

 

The below table summarizes the future amortization expense for the remainder of 2021 following June 30, 2021, and the next four years thereafter:

SCHEDULE OF FUTURE AMORTIZATION EXPENSE

Remainder of 2021  $69,987 
2022   127,027 
    
2022 (excluding the three months ended March 31, 2022) $879,235 
2023   113,427   1,166,080 
2024   104,262   940,215 
2025   76,767   909,440 
2026  865,360 
Thereafter   449,474   425,362 
  $940,944 
Future Amortization Expense $5,185,692 

 

NOTE 67ACCOUNTS PAYABLE AND ACCRUED EXPENSES

 

Accounts payable and accrued expenses consistconsisted of the following amounts:

SCHEDULE OF ACCOUNTS PAYABLE AND ACCRUED EXPENSES

  June 30, 2021  December 31, 2020 
Accounts payable $476,797  $328,368 
Accrued payroll  193,786   39,670 
Accrued expenses  147,124   417,832 
Accrued commissions  17,703   - 
Accrued interest – related party  23,154   23,934 
Total accounts payable and accrued expenses $858,564  $809,804 

  

March 31,

2022

  

December 31,

2021

 
Accounts payable $2,975,474  $1,700,260 
Accrued payroll  453,147   482,588 
Accrued expenses  2,032,540   513,718 
Accrued commissions  729,397   - 
Accrued interest – related party  30,993   12,500 
Total accounts payable and accrued expenses $6,221,551  $2,709,066 
14

 

Note 78 - RELATED PARTY TRANSACTIONS

 

Convertible Note Payable, Consulting, and Stock Payable – Related Party

 

On December 31, 2018, GenResultsNovember 1, 2021, we entered into an unsecured note payablea two-year consulting agreement with Jemmett Enterprises, LLCSmile on Fridays LLP (“Smile”) pursuant to which is controlled bySmile will represent us as the Company’s Chief Executive Officer and is the Company’s majority stockholder, in the original principal amount of $200,000. The note has a maturity date of June 15, 2021, and bears an interest rate at 6% per annum. The outstanding principal balance of this loan was $9,787 and $59,787 as of June 30, 2021 and December 31, 2020 (See Note 11). On May 30, 2021 the Company paid $50,000 towards the outstanding principal balanceMarketing Officer. Upon execution of the note. At June 30, 2021agreement, we were to issue a total of 432,000 shares of our common stock. The shares shall be deemed vested and Decemberearned to 25% upon the execution of the agreement and 25% at the beginning of each subsequent six-month period. As of March 31, 2020, the Company has recorded accrued interest2022, 108,000 shares of $23,154 and $23,934, respectively, with respect to this note payable. The Company has recorded interest expense of $1,426 and $3,060 during the three months ended June 30, 2021 and 2020, respectively. The Company has recorded interest expense of $4,409 and $5,689 during the six months ended June 30, 2021 and 2020, respectively.

Convertible Note Payable, Accounts Receivable and Revenue – Related Partyour stock have been issued.

 

On December 23, 2020,January 1, 2021, we entered into a two-year consulting agreement with Smile, pursuant to which Smile will provide marketing and public relations services to us. Upon execution of the Companyagreement, we were to issue a total of 312,000 shares of our common stock. As of March 31, 2022, 156,000 shares of our common stock have been issued.

On October 27, 2021, we issued to a related partyNeil Stinchcombe, the sole owner of Smile, a convertible note in the principal amount of $3,000,0001,500,000 bearing an interest atrate of 6%5% per annum payable at maturity with aan original maturity date of December 31, 2021 andJanuary 27, 2022, with a conversion price of $2.00 $5.00 per share. Pursuant to the note, the maturity date, at our election, was extended to April 22, 2022. On March 10, 2022, we entered into an amendment to the note pursuant to which the maturity date was extended to October 27, 2022. The outstanding principal balance of this loannote was $3,000,0001,500,000 at June 30, 2021on March 31, 2022 and December 31, 2020, respectively. See 2021. During the three months ended March 31, 2022, we recorded $18,493 in accrued interest.

19

Note 11 for additional details.Receivable – Related Party

 

At June 30, 2021, the Company had $29,321 in outstanding accounts receivable fromArkavia provided cash infusions to a related party. In addition, duringparty to fund an intended wholly owned subsidiary, Arkavia Peru, for start-up and operational costs. As of March 31, 2022, the six months ended June 30, 2021,subsidiary has yet to be incorporated and as such, Arkavia has recorded the Company generatedamount as a receivable. The amount outstanding at March 31, 2022 is $122,791 in revenues from the related party.

Agreement with Eventus Consulting, P.C.

On November 8, 2019, the Company entered into a financial consulting agreement with Eventus Consulting, P.C., an Arizona corporation, (“Eventus”), of which Neil Reithinger, Chief Financial Officer advisor to the Company, is the sole shareholder, pursuant to which Eventus provides financial and accounting consulting services to the Company. In consideration for Eventus’ services, the Company agreed to pay Eventus according to its standard hourly rate structure. The term of the agreement is perpetual unless otherwise terminated upon thirty days’ notice by either Eventus or the Company. For the six months ended June 30, 2021, Eventus was paid $82,557 1,161,718and was owed $37,543 for accruedis considered short-term and unpaid services under the financial consulting agreement at June 30, 2021.non-interest bearing.

Note 8 - STOCKHOLDERS’ EQUITY

Equity Transactions During the Period

During the six months ended June 30, 2021, the Company issued an aggregate of 1,625,000 shares of common stock with a fair value of $2.00 per share, respectively, to investors for cash proceeds of $3,250,000.

Stock Payable

On January 16, 2020, the Company entered into a consulting agreement, with Eskenzi PR Limited (“Eskenzi”). As per the agreement, Eskenzi will provide various marketing and public relations services to the Company. The initial term of the agreement was for twelve months and automatically renews for an additional twelve months unless either the Company or Eskenzi provides at least three months advance written notice of termination. On January 16, 2021, the consulting agreement was automatically renewed per the terms of the agreement.

Upon execution of the consulting agreement the Company was to issue 120,000 shares of the Company’s restricted common stock, valued at $48,000 to Eskenzi. Upon the renewal of the consulting agreement the Company was to issue 312,000 shares of the Company’s restricted stock, valued at $639,600. As of June 30, 2021, these shares have yet to be issued. As such, the Company recorded a stock payable in the amount of $160,750 and $46,000representing the fair value of services performed through the six months and year ended June 30, 2021 and December 31, 2020, respectively.

See Note 9 for disclosure of additional equity related transactions.

 

Note 9 STOCK-BASED COMPENSATIONSTOCKHOLDERS’ EQUITY

 

The Company accounts for its stock-based compensation in accordance with the fair value recognition provisions of ASC 718.

15

2019 Equity Incentive Plan

 

The BoardOur board of Directorsdirectors approved the Company’sour 2019 Equity Incentive Plan (the “2019 Plan”) on June 6, 2019, and theour stockholders of the Company holding a majority of the outstanding shares of our common stock of the Company approved and adopted the 2019 Plan. The maximum number of shares of the Company’sour common stock that may be issued under the Company’s 2019 Plan is 25,000,000 shares. The 2019 Plan has a term of ten years from the date it was adopted. Shares issued under the 2019 Plan shall be made available from (i) authorized but unissued shares of common stock, (ii) common stock held in our treasury, of the Company, or (iii) previously issued shares of common stock reacquired by the Company,us, including shares purchased on the open market.

Warrant and Option Valuation

We computed the fair value of options granted using the Black-Scholes option pricing model. The expected terms for options issued to non-employees is the contractual life and the expected term used for options issued to employees and directors is the estimated period of time that options granted are expected to be outstanding. We utilize the “simplified” method to develop an estimate of the expected term of “plain vanilla” employee option grants. We utilize an expected volatility figure based on a review of the historical volatilities, over a period of time, equivalent to the expected life of the instrument being valued, of similarly positioned public companies within our industry. The risk-free interest rate was determined from the implied yields from U.S. Treasury zero-coupon bonds with a remaining term consistent with the expected term of the instrument being valued.

 

Options

 

The CompanyWe granted options for the purchase of 1,400,0006,025,815 shares of common stock during the sixthree months ended June 30, 2021.March 31, 2022.

 

The CompanyWe granted options for the purchase of 3,775,000900,000 shares of common stock during the sixthree months ended June 30, 2020.March 31, 2022.

20

In applying the Black-Scholes option pricing model to stock options granted, we used the following assumptions:

SCHEDULE OF STOCK OPTIONS ASSUMPTIONS

  For the Three
Months Ended
  For the Three
Months Ended
 
  

March 31, 2022

  

March 31, 2021

 
Risk free interest rate  0.63% - 2.46%   0.42% - 0.48% 
Contractual term (years)  10.00   5.00 
Expected volatility  65%  74%
Expected dividends  0.00%  0.00%

 

The weighted average grant date fair value of options issued and vested during the six months ended June 30, 2021 was $587,143 and $243,534, respectively. The weighted average grant date fair value of non-vested options was $8,147,973 at June 30, 2021.

The weighted average grant date fair value of options issued during the six months ended June 30, 2020 was $165,982. The weighted average non-vested grant date fair value of non-vested options was $1,785,954 at June 30, 2020.

Compensation-basedfollowing table summarize stock option activity for qualified and unqualified stock options is summarized as follows:activity:

SCHEDULE OF STOCK OPTIONOPTIONS ACTIVITY

   Weighted    Weighted 
   Average    Average 
 Shares  Exercise Price  Shares  Exercise Price 
Outstanding at January 1, 2021  24,573,700  $0.86 
Outstanding at January 1, 2022  31,372,148  $1.84 
Granted  1,400,000   2.00   6,025,815   3.95 
Exercised  -   -   (100,000)  0.38 
Expired or cancelled  (130,000)  0.54   (2,477,832)  1.84 
Outstanding at June 30, 2021  25,843,700  $0.92 
Outstanding at March 31, 2022  34,820,131  $2.21 

 

The following table summarizes information about options to purchase shares of the Company’sour common stock outstanding and exercisable at June 30, 2021:March 31, 2022:

SUMMARY OF OPTIONS TO PURCHASE SHARES OF COMMON STOCK OUTSTANDING AND EXERCISABLE

    Weighted- Weighted-       Weighted- Weighted-   
   Average Average       Average Average   
  Outstanding Remaining Life Exercise Number   Outstanding Remaining Life Exercise Number 
Exercise PricesExercise Prices  Options  In Years  Price  Exercisable Exercise Prices  Options  In Years  Price  Exercisable 
                   
$0.38   3,000,000   3.12  $0.38   2,666,667 0.38   2,733,333   2.37  $0.38   2,733,333 
0.40   3,600,000   3.06   0.40   2,750,000 0.40   3,600,000   2.31   0.40   3,600,000 
0.50   11,626,000   3.63   0.50   6,977,417 0.50   8,732,388   3.12   0.50   8,412,538 
2.00   6,277,700   4.39   2.00   66,667 1.40   1,417,251   5.39   1.40   1,372,395 
2.05   1,340,000   4.41   2.05   - 2.00   5,045,200   4.83   2.00   2,251,750 
    25,843,700   3.72  $0.92   12,460,751 2.05   1,421,703   3.92   2.05   342,396 
2.25   1,100,000   9.78   2.25   - 
3.05   170,000   4.33   3.05   - 
3.20   22,000   9.93   3.20   - 
3.46   12,000   9.94   3.46   - 
3.60   155,000   4.33   3.60   - 
4.00   624,340   4.30   4.00   - 
4.12   12,000   9.93   4.12   - 
4.21   18,000   9.97   4.21   - 
4.82   1,062,827   9.96   4.82   - 
5.00   8,599,088   9.60   5.00   52,958 
$6.75   95,000   4.33   5.00   - 
    34,820,131   5.42  $2.21   18,765,371 

 

1621
 

 

The compensation expense attributed to the issuance of the options is recognized ratably over the vesting period.

 

Options granted under the 2019 Plan are exercisable for a specified period, generally five to ten years from the grant date, and generally vest over three to four years from the grant date.

 

Total compensation expense related to the options was $891,126 4,687,093and $343,910 838,762for the three months ended June 30,March 31, 2022 and 2021, respectively. During the three months ended March 31, 2022, we attributed $2,121,583 and 2020, respectively. Total$2,565,510 of compensation expense related to the options wasto cost of payroll and selling, general, and administrative expenses, respectively. During the three months ended March 31, 2021, we attributed $1,729,888100,925 and $669,339737,837 forof compensation expense related to the six months ended June 30, 2021options to cost of payroll and 2020,selling, general, and administrative expenses, respectively. As of June 30, 2021,March 31, 2022, there was future compensation expense of $6,525,546 46,517,161with a weighted average recognition period of 2.11 2.20years related to the options.

 

The aggregate intrinsic value totaled $186,672,318105,004,192 and $95,695,13085,717,281, for total outstanding and exercisable options, respectively, and was based on the Company’sour estimated fair value of the common stock of $8.145.32 as of June 30, 2021,March 31, 2022, which is the aggregate fair value of the common stock that would have been received by the option holders had all option holders exercised their options as of that date, net of the aggregate exercise price.

 

On February 1, 2021,Warrant Activity Summary

In applying the Company granted options to purchase 500,000 shares of the Company’s common stock to an employee, with an exercise price of $2.00 per share. The options for 30% of the shares vest on the one-year anniversary of the grant date and then monthly over the subsequent two-year period. The options issued were valued using the Black-Scholes-MertonBlack-Scholes option pricing model underto warrants granted or issued, we used the following assumptions:

SCHEDULE OF STOCK WARRANTS ASSUMPTIONS

For the Three Months Ended
March 31, 2022
Risk free interest rate1.47% - 1.62%
Contractual term (years)4.005.00
Expected volatility84%
Expected dividends0.00%

A summary of the warrant activity during the three months ended March 31, 2022 is presented below:

SCHEDULE OF STOCK WARRANT ACTIVITY

     Weighted 
     Average 
  Shares  Exercise Price 
Outstanding at January 1, 2022  -  $- 
Granted  144,200   5.00 
Exercised  -   - 
Expired or cancelled  -   - 
Outstanding at March 31, 2022  144,200  $5.00 

The following table summarizes information about warrants to purchase shares of our common stock price -outstanding and exercisable at March 31, 2022:

SUMMARY OF STOCK OUTSTANDING AND EXERCISABLE

      Weighted-  Weighted-    
      Average  Average    
   Outstanding  Remaining Life  Exercise  Number 
Exercise Prices  Options  In Years  Price  Exercisable 
              
$5.00   144,200   4.76  $5.00   144,200 
     144,200   4.76  $5.00   144,200 

The aggregate intrinsic value totaled $2.0546,144; strike price -, for total outstanding and exercisable warrants and was based on the estimated fair value of our common stock of $2.00; expected volatility – 74%; risk free interest rate – 0.42%; dividend rate – 0%; and expected term – 3.535.32 years.as of March 31, 2022, which is the aggregate fair value of the common stock that would have been received by the warrant holders had all warrant holders exercised their warrants as of that date, net of the aggregate exercise price.

 

On February 1, 2021, the Company granted options to purchase 200,000 shares of the Company’s common stock to a board member, with an exercise price of $2.00 per share. The options vest monthly over a two-year period. The options issued were valued using the Black-Scholes-Merton option pricing model under the following assumptions: stock price - $2.05; strike price - $2.00; expected volatility – 74%; risk free interest rate – 0.42%; dividend rate – 0%; and expected term – 3.25 years.

On February 8, 2021, the Company granted options to purchase 500,000 shares of the Company’s common stock to an employee, with an exercise price of $2.00 per share. The options for 30% of the shares vest on the one-year anniversary of the grant date and then monthly over the subsequent two-year period. The options issued were valued using the Black-Scholes-Merton option pricing model under the following assumptions: stock price - $2.05; strike price - $2.00; expected volatility – 74%; risk free interest rate – 0.48%; dividend rate – 0%; and expected term – 3.53 years.

On May 5, 2021, the Company granted options to purchase 200,000 shares of the Company’s common stock to an employee, with an exercise price of $2.00 per share. The options vest monthly over a two-year period. The options issued were valued using the Black-Scholes-Merton option pricing model under the following assumptions: stock price - $2.25; strike price - $2.00; expected volatility – 73%; risk free interest rate – 0.80%; dividend rate – 0%; and expected term – 3.25 years.

22

 

NOTE 10 – COMMITMENTS AND CONTINGENCIES

 

Maxim Settlement Agreement

On October 27, 2020, we entered into an advisory agreement (the “Advisory Agreement”) with Maxim Group LLC (“Maxim”), pursuant to which the parties agreed to certain compensation obligations in the form of our common stock, cash and future rights. Certain disputes arose between the parties regarding the duties and obligations pursuant to the Advisory Agreement, resulting in the parties agreeing to enter into a settlement and release agreement on January 13, 2022. As a result, the Company recorded a settlement liability at December 31, 2021 of $470,000 and issued 400,000 shares of the Company’s common stock to Maxim, with a fair value of $5.00 per share, pursuant to the settlement. During the three months ended March 31, 2022, the Company paid $470,000 in cash.

Legal Claims

There are no material pending legal proceedings in which the Companywe or any of itsour subsidiaries is a party or in which any director, officerof our directors, officers or affiliate of the Company,affiliates, any owner of record or beneficially of more than 5% of any class of itsour voting securities, or security holder is a party adverse to us or has a material interest adverse to the Company.us.

17

 

NOTE 11 – LOANS PAYABLE AND LINES OF CREDIT

 

Lines of Credit

 

TalaTek, Inc.

 

On July 29, 2019, TalaTek entered into a secured line of credit with SunTrust Bank (“SunTrust”) for $500,000. The line of credit bears interest at LIBOR plus 2.25%. The line of credit is an open-end revolving line of credit and may be terminated at any time by SunTrust without notice to TalaTek. At June 30,March 31, 2022 and December 31, 2021, no amounts were drawn on the line of credit.

 

Technologyville, Inc.True Digital

On August 24, 2017, TechvilleSeptember 9, 2021, True Digital entered into a secured revolving line of credit with WintrustBlue Sky Bank (“Wintrust”Blue Sky”) for $75,000500,000. The line of credit bears interest at 1.99% 3.25%for the first twelve (12) months, then Prime plus 2%, with a floor rate of 6% and a maturity date of August 24, 2021. The interest rate at June 30, 2021 was 6%. per annum. The line of credit is collateralized by allhas an ending term of Techville’s assets. There are no financial covenants requiring the Company to maintain specific financial ratios. During the six months ended June 30, 2021 Techville drew $221,346 August 9, 2022against the line of credit and made payments of $224,346. At June 30, 2021 and DecemberMarch 31, 2020 there2022, the outstanding balance was 0 and $3,000 369,829outstanding, respectively..

 

Loans Payable

 

Technologyville, Inc.

 

On April 29, 2019, Techville entered into a note payable with VCI Account Services, that subsequently was assigned to U.S. Bancorp, in the original principal amount of $59,905.. The note has a maturity date of May 12, 2025 and bears an interest atrate of 5.77% per annum. During the sixthree months ended June 30, 2021, the CompanyMarch 31, 2022, we made cash payments of $2,9255,532. , of which $2,702 and $222 was attributed to principal and interest, respectively. The loan is collateralized by a vehicle. There are no financial covenants requiring the Company to maintain specific financial ratios. At June 30,March 31, 2022 and December 31, 2021, $43,17827,122 and $32,474 was outstanding.outstanding, respectively.

Catapult Acquisition Corp.

 

On June 22, 2020, under the U.S. Small Business Administration’s Paycheck Protection Program, TechvilleJuly 9, 2016, Catapult Acquisition Corp. entered into a noteseveral seller notes payable with a financial institution forshareholders of VelocIT. The total borrowing amount was $179,600600,000 bearingand each loan bears interest at 1%5% per annum andwith a maturity date of June 22, 2025July 31, 2023. Pursuant to the note,terms of the loans, principal and interest payments were deferred for ten months. Techville applied for loan forgivenesstwo years on a timely basis,three of the loans, making up $150,000 of the $600,000total amount borrowed. During the three months ended March 31, 2022, we made cash payments totaling $80,956, of which $75,652 and at June 30,$5,304 was attributable to principal and interest, respectively. The amount outstanding as of March 31, 2022 and December 31, 2021 was $179,600 370,587 and $446,239, respectivelywas outstanding..

23

Arkavia

 

GenResults, LLCAt March 31, 2022 and December 31, 2021, notes payable consist of the following amounts:

SCHEDULE OF NOTES PAYABLE

  

March 31, 2022

  

December 31, 2021

 
Total notes payable  4,697,586    5,018,788 
4.22% Note payable, due March 30, 2026 $557,582  $607,915 
4.22% Note payable, due March 30, 2026  400,981   437,178 
4.81% Note payable, due April 10, 2028  141,804   148,665 
4.81% Note payable, due April 10, 2028  160,530   168,308 
4.20% Note payable, due June 3, 2024  29,230   33,418 
4.20% Note payable, due March 6, 2026  939,066   998,759 
3.48% Note payable, due May 15, 2023  109,774   129,692 
4.88% Note payable, due August 8, 2024  149,538   179,591 
3.50% Note payable, due May 26, 2021  -   5,817 
3.50% Note payable, due December 1, 2023  45,936   58,805 
4.69% Note payable, due April 15, 2024  136,172   206,993 
6.48% Note payable, due February 17, 2022  196,206   191,792 
3.50% Note payable, due April 15, 2024  136,172   182,088 
7.14% Note payable, due December 3, 2029  540,933   557,445 
7.14% Note payable, due December 3, 2029  95,981   99,574 
7.14% Note payable, due December 3, 2029  924,168   869,179 
7.14% Note payable, due December 3, 2029  133,513   143,569 
Total notes payable  4,697,586   5,018,788 
Less current portion  (196,206)  (213,199)
Long term notes payable $4,501,380  $4,805,589 

At various times during the three months ended March 31, 2022, Arkavia paid an aggregate of $337,680 in cash towards outstanding principal.

 

True Digital

 

On December 31,April 26, 2018, GenResultsTrue Digital entered into an unsecured note payablea loan agreement with Jemmett Enterprises, LLC,a shareholder for the Company’s majority stockholder that is controlled by the Company’s Chief Executive Officer, in the original principal amount of $200,000250,000. The note had a maturity date of April 25, 2022 and bore an interest rate of 6% per annum. During the period of January 19, 2022 through March 31, 2022, True Digital made aggregate cash payments of $97,731. The loan was repaid prior the March 31, 2022.

On April 13, 2020, True Digital entered into a promissory note with a financial institution for the principal amount of $1,271,000. The note has a maturity date of June 15, 2021April 13, 2022, bore an interest rate of 1% per annum and bears interest atcalled for 6% seventeen monthly paymentsper annum. On May 30, 2021 the Company paid $50,000 towards the outstanding of principal balance of the note. The outstanding principal balance of this loan was $9,787 as of June 30, 2021 and December 31, 2020. At June 30, 2021 and December 31, 2020, the Company has recorded accrued interest of $23,154 71,171and beginning on November 13, 2020. At March 31, 2022, the amount outstanding was $23,93474,427, respectively, with respect. Subsequent to thisMarch 31, 2022, the note payable. The Company has recorded interest expense of $1,426 was paid in full.and $3,060 during the three months ended June 30, 2021 and 2020, respectively. The Company has recorded interest expense of $4,409 and $5,689 during the six months ended June 30, 2021 and 2020, respectively.

Cerberus Cyber Sentinel Corporation

 

On April 17,February 10, 2020, under the U.S. Small Business Administration’s Paycheck Protection Program, CerberusTrue Digital entered into a promissory note payable with a financial institutionshareholder for the principal amount of $530,000 113,975bearing interest at 1% per annum and. The note has a maturity date of April 17,February 10, 2027 and bears an interest rate 6% per annum. During the period of January 19, 2022 through March 31, 2022, True Digital made aggregate cash payments of $2,693. Pursuant toAt March 31, 2022, the note, principal and interest payments were deferred for six months. The Company applied for loan forgiveness on a timely basis, and at June 30, 2021,amount outstanding was $530,00092,834 was outstanding..

 

Clear Skies Security LLC

On May 8, 2020, under the U.S. Small Business Administration’s Paycheck Protection Program, Clear SkiesFebruary 2, 2021, True Digital entered into a loan payablepromissory note with a financial institutionshareholder for the principal amount of $134,200 510,000bearing interest at 1% per annum and. The note has a maturity date of May 8, 20222, 2024. Pursuant to the loan, principal and bears an interest payments were deferred for six months. Clear Skies applied for loan forgiveness on a timely basis, and at June 30, 2021, $134,200 was outstanding.

18

Alpine Security, LLC

On April 18, 2020, under the U.S. Small Business Administration’s Paycheck Protection Program, Alpine entered into a loan payable with a financial institution for $137,000 bearing interest at 1% per annum and a maturity daterate of April 8,4% per annum. During the period of January 19, 2022 through March 31, 2022, True Digital made aggregate cash payments of $23,685. Pursuant toAt March 31, 2022, the loan, principal and interest payments were deferred for six months. Alpine applied for loan forgiveness on a timely basis, and at June 30, 2021,amount outstanding was $137,000326,639 was outstanding..

 

Convertible Note Payable

 

On December 23, 2020, the CompanyOctober 27, 2021, we issued to a related party lenderNeil Stinchcombe, the sole owner of Smile, a convertible note payable in the principal amount of $3,000,0001,500,000 . The convertible note bears interest at 6% per annum, withbearing an effective interest rate due to the if converted value of the note, of 8.5%5% per annum payable at maturity with a maturity date of December 31, 2021. Amounts due under the note may be converted into shares of the Company’s common stock at any time at the option of the holder, atJanuary 27, 2022, with a conversion price of $2.005.00 per share. At December 31, 2020, the if converted value ofOn March 10, 2022, we entered into an amendment to the note atpursuant to which the market price of $maturity date was extended to 2.05 per share, would be $3,075,000October 27, 2022. The issuance of the note resulted in a discount from the beneficial conversion feature totaling $75,000. Total straight-line amortizationoutstanding principal of this discount totalednote was $36,9981,500,000 at March 31, 2022. At March 31, 2022 and December 31, 2021, we recorded accrued interest of $30,993 and $12,500 with respect to this note. We recorded interest expense of $18,493 during the sixthree months ended June 30, 2021 and has a remaining amortization period of 0.50 years. Total interest expense on the note was $45,500 and $90,500 for the three and six months ended June 30, 2021.March 31, 2022.

 

Future minimum payments under the above line of credit and notes payable forfollowing the remainder of 2021 following June 30, 2021, and thereafter, and the amount of loans payable, net of current portion,three months ended March 31, 2022, are as follows:

SCHEDULE OF FUTURE MINIMUM PAYMENTS UNDER NOTES PAYABLEFOR LONG TERM DEBT

   June 30, 2021 
2021 $3,019,238 
2022  1,014,527 
Total future minimum payments  4,033,765 
Less: discount  (37,198)
Loans payable  3,996,567 
Less: current  (2,982,040)
Loans payable, noncurrent $1,014,527 
   March 31, 2022 
2022 (excluding the three months ended March 31, 2022) $3,465,848 
2023  1,069,214 
2024  1,207,280 
2025  752,419 
2026  278,215 
Thereafter  1,008,011 
Total future minimum payments  7,780,987 
Less: current  (2,501,563)
Long term debt, noncurrent $5,279,424 

 

24

NOTE 12 – LEASES

 

A lease is defined as a contract that conveys the right to control the use of identified property, plant or equipment for a period of time in exchange for consideration.

All of the Company’sour leases are classified as operating leases. With the adoption of Topic 842, operating lease agreements are required to be recognized on the condensed consolidated balance sheet as ROU assets and corresponding lease liabilities.

 

On January 1, 2021 and February 1, 2021, the Company19, 2022, we recognized additional ROU assets and lease liabilities of $37,932226,942 and $137,826, respectively. The Company. We elected to not recognize ROU assets and lease liabilities arising from office leases with initial terms of twelve months or less (deemed immaterial) on the unaudited condensed consolidated balance sheets.

 

ROU assets include any prepaid lease payments and exclude any lease incentives and initial direct costs incurred. Lease expense for minimum lease payments is recognized on a straight-line basis over the lease term. The lease terms may include options to extend or terminate the lease if it is reasonably certain that the Companywe will exercise that option.

 

When measuring lease liabilities for leases that were classified as operating leases, the Companywe discounted lease payments using itsour estimated incremental borrowing rate at January 1, 2021.2022. The weighted average incremental borrowing rate applied was 6%. As of June 30, 2021, the Company’sMarch 31, 2022, our leases had a remaining weighted average term of 1.392.21 years.

19

 

The following table presents net lease cost and other supplemental lease information:Operating leases are included in the unaudited condensed consolidated balance sheets as follows:

SCHEDULE OF LEASE COST AND OTHER SUPPLEMENT LEASE INFORMATION

  Six Months Ended June 30, 2021 
Lease cost    
Operating lease cost (cost resulting from lease payments) $41,504 
Short term lease cost  12,872 
Net lease cost $54,376 
     
Operating lease – operating cash flows (fixed payments) $41,504 
Operating lease – operating cash flows (liability reduction) $37,442 
Non-current leases – right of use assets $150,155 
Current liabilities – operating lease liabilities $103,770 
Non-current liabilities – operating lease liabilities $48,228 
  Classification March 31, 2022  December 31, 2021 
Lease assets          
Operating lease cost ROU assets  Assets $406,770  $277,578 
Total lease assets   $406,770  $277,578 
           
Lease liabilities          
Operating lease liabilities, current Current liabilities $211,752  $196,472 
Operating lease liabilities, non-current Liabilities  202,918   88,040 
Total lease liabilities   $414,670  $284,512 

The components of lease costs, which are included in income from operations in our unaudited condensed consolidated statements of operations, were as follows:

SCHEDULE OF LEASE COST

  2022  2021 
  Three Months Ended March 31, 
  2022  2021 
Leases costs        
Operating lease costs $158,041  $14,194 
Total lease costs $158,041  $14,194 

25

 

Future minimum payments under non-cancelable leases for operating leases for the remaining terms of the leases following the sixthree months ended June 30, 2021,March 31, 2022, are as follows:

SCHEDULE OF FUTURE MINIMUM UNDER NON-CANCELLABLE LEASES FOR OPERATING LEASES

 March 31, 2022 
Fiscal Year Operating Leases  Operating Leases 
2021 (excluding the six months ended June 30, 2021) $54,620 
2022  104,491 
 (Unaudited) 
2022 (excluding the three months ended March 31, 2022) $189,657 
2023  144,866 
2024  57,605 
2025  54,389 
Total future minimum lease payments  159,111   446,517 
Amount representing interest  (7,113)  (31,846)
Present value of net future minimum lease payments $151,988  $414,670 

NOTE 13 – GEOGRAPHIC INFORMATION

Revenue by geography is based on the customer’s billing address for the three months ended March 31, 2022 was as follows:

SCHEDULE OF REVENUE BY GEOGRAPHY IS BASED ON CUSTOMERS BILLING ADDRESS

  Secured Managed Services  

Professional Services

  

 

Total

 
Major Geographic Location            

U.S.

 $7,183,987  $1,222,243  $8,406,230 
Chile  868,238   54,942   923,180 
Revenue $8,052,225  $1,277,185  $9,329,410 

Revenue by geography is based on the customer’s billing address for the three months ended March 31, 2021, was as follows:

  Secured Managed Services  

Professional Services

  

Total

 
          
U.S. $1,871,817  $687,961  $2,559,778 
Chile  -   -   - 
Revenue $1,871,817  $687,961  $2,559,778 

No international country represented more than 10% of total revenue in any period presented.

Property and equipment, net by geography was as follows:

SCHEDULE OF PROPERTY AND EQUIPMENT, NET BY GEOGRAPHIC AREAS

  March 31, 2022  December 31, 2021 
       
U.S. $1,064,519  $95,069 
Chile  2,378,418   2,299,355 
Property and equipment net $3,442,937  $2,394,424 

No other international country represented more than 10% of property and equipment, net in any period presented.

26

 

NOTE 1314CONCENTRATION OF CREDIT RISK

 

Cash Deposits

 

Financial instruments that potentially subject the Companyus to concentrations of credit risk consist principally of cash deposits. Accounts at each institution are insured by the Federal Deposit Insurance Corporation (“FDIC”) up to $250,000. As of June 30, 2021,March 31, 2022, and December 31, 2020, the Company2021, we had approximately $4,761,0001,894,000 and $4,252,0001,119,000, respectively, in excess of the FDIC insured limit.

SCHEDULES OF CONCENTRATION OF RISK, BY RISK FACTORRevenue

RevenuesNo clients accounted for more than 10% of revenue for the three months ended March 31, 2022.

 

One client accounted for 30%32% of revenue for the sixthree months ended June 30, 2021.March 31, 2021.

Two clients accounted for 80% of revenue for the six months ended June 30, 2020, as set forth below:

Client A59%
Client B21%

 

Accounts Receivable

 

No clients accounted for more than 10% of accounts receivable as of March 31, 2022.

One client accounted for 16%20% of the accounts receivable as of June 30,March 31, 2021.

 

Three clients accounted forNOTE 15 – 70%SUBSEQUENT EVENTS of the accounts receivable as of June 30, 2020, as set forth below:

 

Client A32%
Client B20%
Client C18%

In accordance with ASC 855, Subsequent Events, which establishes general standards general standards of accounting for and disclosure of events that occur after the balance sheet date but before financial statements are issued, the Company has evaluated all events and transactions that occurred after March 31, 2022 through the date the unaudited condensed consolidated financial statements are available for issuance. During this period the Company did not have any material reportable subsequent events.

 

2027
 

 

Accounts Payable

Two vendors accounted for 32% of the accounts payable as of June 30, 2021, as set forth below:

Vendor A18%
Vendor B14%

Three vendors accounted for 44% of the accounts payable as of June 30, 2020, as set forth below.

Vendor A17%
Vendor B14%
Vendor C13%

NOTE 14 – SUBSEQUENT EVENTS

Acquisition of VelocIT

On June 30, 2021, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”) by and among the Company, Catapult Acquisition Merger Sub, LLC (“Merger Sub”), Catapult Acquisition Corporation d/b/a VelocIT (“VelocIT”), the shareholders of Catapult Acquisition Corporation (the “Catapult Shareholders”) and Derek Hahn, in his capacity as the shareholder representative (the “Shareholder Representative”). Pursuant to the Merger Agreement, Catapult agreed to merge with and into Merger Sub (the “Merger”), with Merger Sub surviving the Merger as a wholly-owned subsidiary of the Company.

On July 26, 2021, the Company, Merger Sub, VelocIT, the Catapult shareholders and the Shareholder Representative entered into an Amended and Restated Agreement and Plan of Merger to provide, among other things, that Merger Sub would merge with and into VelocIT, with VelocIT surviving the Merger as a wholly-owned subsidiary of the Company. All issued and outstanding shares of common stock of VelocIT immediately prior to the Effective Time were converted into the right to receive an aggregate of up to 2,566,778 shares of common stock of the Company, subject to a holdback of 256,678 shares of Company stock. The effective date was August 2, 2021.

Subsequent to June 30, 2021, the Company received approval from the U.S. Small Business Adminitstration’s Paycheck Protection Program for the forgiveness of its outstanding $801,200 in PPP loans.

Subsequent to June 30, 2021, the Company granted options to purchase an aggregate of 854,340 of the Company’s common stock, with exercise prices ranging from $3.05 to $6.75 per share to various employees. The options vest at a one-year cliff and then monthly over the subsequent 36 months.

21

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

Note Regarding Forward-Looking Statements

The following Management’s Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with our condensed financial statements and related notes.

 

This Quarterly Report on Form 10-Q includes a number of forward-looking statements that reflect management’s current views with respect to future events and financial performance.Forward-looking statements are projections in respect of 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”Unless otherwise indicated or the negative of these terms or other comparable terminology. These statements include statements regarding the intent, belief or current expectations of us and members of our management team, as well as the assumptions on which such statements are based. Prospective investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve risk and uncertainties, and that actual results may differ materially from those contemplated by such forward-looking statements. These statements are only predictions and involve known and unknown risks, uncertainties and other factors, including the risks set forth in the section entitled “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2020, as filed with the U.S. Securities and Exchange Commission (the “SEC”) on March 31, 2021, any of which may cause our company’s 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 in our forward-looking statements. These risks and factors include, by way of example and without limitation:

our ability to achieve and sustain profitability of the existing lines of business through expansion;
our ability to raise sufficient capital to acquire world-class engineer-owned cybersecurity companies;
our ability to attract and retain world-class cybersecurity talent;
our ability to identify potential acquisition targets within predetermined parameters;
our ability to successfully execute acquisitions, integrate the acquired businesses and create synergies as a nationwide cybersecurity consolidator;
our ability to attract and retain key technology or management personnel and to expand our management team;
the accuracy of estimates regarding expenses, future revenue, capital requirements, profitability, and needs for additional financing;
business interruptions resulting from geo-political actions, including war, and terrorism or disease outbreaks (such as the outbreak of COVID-19 or any of its variants);
our ability to attract and retain clients; and
our ability to navigate through the increasingly complex cybersecurity regulatory environment.

Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, or performance. 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.

Readers are urged to carefully review and consider the various disclosures made by us in this report and in our other reports filed with the SEC. We undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events, or changes in the future operating results over time, except as required by law. We believe that our assumptions are based upon reasonable data derived from and known about our business and operations. No assurances are made that actual results of operations or the results of our future activities will not differ materially from our assumptions.

As used in this Quarterly Report on Form 10-Q and unlesscontext requires otherwise, indicated, the terms “Company,” “we,” “us,” “our,” and “our”“our company” refer to Cerberus Cyber Sentinel Corporation, a Delaware corporation (“Cerberus”), and its wholly owned subsidiaries, including GenResults, LLC, an Arizona limited liability company (“GenResults”), TalaTek, LLC, a Virginia limited liability company (“TalaTek”), Technologyville, Inc., an Illinois corporation (“Techville”), Clear Skies Security, LLC, a Georgia limited liability company (“Clear Skies”), and Alpine Security, LLC, an Illinois limited liability company (“Alpine”), Catapult Acquisition Corporation, a New Jersey corporation (“VelocIT”), Southford Equities, Inc., a British Virgin Islands company (“Arkavia”), True Digital Security, Inc., a Delaware corporation (“True Digital”), RED74 LLC, a New Jersey limited liability company (“RED74”), Atlantic Technology Systems, Inc., a New Jersey corporation (“ATS”), and Atlantic Technology Enterprises, Inc., a New Jersey corporation (“ATE” and together with ATS, “Atlantic”). Unless otherwise specified, all dollar amounts are expressed in United States dollars.

 

22

Our Business

Corporate History

Cerberus Cyber Sentinel Corporation (“Cerberus Sentinel”) was formed on March 5, 2019 as a Delaware corporation. Our principal offices are located at 6900 E. Camelback Road, Suite 240, Scottsdale, AZ 85251.

Effective May 25, 2020, we entered into a Stock Purchase Agreement with Techville and its sole shareholder, pursuant to which Techville became a wholly owned subsidiary of the Company (the “Techville Acquisition”). Under the terms of the Techville Acquisition, all issued and outstanding common stock of Techville was exchanged for an aggregate of 3,392,271 shares of our common stock.

Effective August 1, 2020, we entered into a Stock Purchase Agreement with Clear Skies and its equity holders, pursuant to which Clear Skies became a wholly owned subsidiary of the Company (the “Clear Skies Acquisition”). Under the terms of the Clear Skies Acquisition, all issued and outstanding equity securities in Clear Skies were exchanged for an aggregate of 2,330,000 shares of our common stock.

On December 16, 2020, we entered into an Agreement and Plan of Merger pursuant to which Alpine became a wholly owned subsidiary of the Company. All units representing membership interests of Alpine issued and outstanding were converted into 900,000 shares of our common stock.

Our Business

 

We are a security servicescybersecurity and compliance company comprised of highly trained and seasoned security professionals who work with clients to enhance or create a continuously awarebetter cyber posture in their organization. Cybersecurity, also known as computer security culture.or information technology security, is the protection of computer systems and networks from information disclosure, theft of or damage to their hardware, software, or electronic data, as well as from the disruption or misdirection of the services they provide. The cybersecurity industry has a supply and demand issue wherein there is more demand for cybersecurity services than there are expert and seasoned compliance and cybersecurity professionals available in the market. We do not sellseek to identify, attract, and retain highly skilled cyber and compliance teams and bring them together to provide holistic cyber services. We accomplish this through acquisitions, direct hiring, and incentivizing employees with stock options to help retain them. On an ongoing basis, we seek to identify cyber talent that is culturally aligned and that offers operating leverage through both existing customer revenue and relationships. We have invested in enterprise solutions and executive talent to integrate our different organizations into an ecosystem that works together to provide complete and holistic cybersecurity products. We position ourselves as a trusted cybersecurity advisorthrough cross pollination of solutions. The ecosystem is intended to provide additional revenue opportunities and are committed to delivering tailored security solutions to organizations of different sizes and across all geographies and industries to fit their budgetary needs and limit their cyber threat exposure.drive overall recurring revenue.

 

We currently provide a multitudefull range of cybersecurity consulting and related services, includingencompassing all three pillars of compliance, cybersecurity, and culture. Our services include secured managed services, compliance services, security service, cybersecurity consulting, technology consulting, compliance auditing, vulnerability assessment, penetration testing, security remediation, Security Operations Centeroperations center (“SOC”) set-up and consultingservices, virtual Chief Information Security Officer (“vCISO”) services, incident response, certified forensics, technical assessments, and cybersecurity training. We differentiate ourselves from competitors by staying technology agnostic. We believe that manyculture is the foundation of every successful cybersecurity service providers inand compliance program. To deliver that outcome, we developed our unique offering of MCCP+ (“Managed Compliance & Cybersecurity Provider + Culture”), which is the market todayonly holistic solution that provides all three of these pillars under one roof from a dedicated team of subject matter experts. In contrast to the majority of cybersecurity firms that are committed tofocused on a specific technology solution which limits theiror service, scopewe seek to differentiate ourselves by remaining technology agnostic, focusing on accumulating highly sought-after topic experts. We continually seek to identify and ability to quickly respond to any emergingacquire cybersecurity challenges. In addition, as we continue to serve our clients within our existing capacities, we plan to continue making strategic acquisitions of small-to-medium-sized engineer-led cybersecurity service businesses to continuetalent to expand our service scope and geographical coverage.coverage to provide the best possible service for our clients. We believe that havingbringing together a world-class technology team of technological experts with multi-faceted expertise in the critical aspects of cybersecurity is key to providing technology agnostic solutions to our clients in a business environment that has suffered from a chronic lack of highly skilled professionals, thereby setting us apart from competitors and maximizing theirin-house security teams. Our goal is to create a culture of security and to help quantify, define, and capture a return on investment from cybersecurity and information technology (“IT”)and cybersecurity spending. Our brand rallies around the battle cry: “Cybersecurity is a Culture, not a Product.”

Cybersecurity Market

As the world has become increasingly connected through the Internet and the Internet of Things (“IoT”), cyberattacks have prevailed and evolved over the years, in different forms, causing uncontainable threats to the integrity and privacy of enterprise and personal data and resulted in significant economic losses globally.

In response to the increasing economic damage caused by heightened cybersecurity risks, regulatory bodies have pushed the implementation of new cybersecurity legislations, and cyber insurance companies have increased minimum cybersecurity requirements. We believe that we are well positioned in a fast-growing industry to provide businesses with a wide scope of cybersecurity services and with significant opportunities for growth.

Service Offering

We currently offer two major types of services to clients: Managed Services and Consulting Services.

23

Managed Services

Our Managed Services focus on a holistic approach to cybersecurity based on an upfront gap analysis of our clients’ existing cybersecurity practices. We provide multiple offerings in the managed service portfolio including the following:

CISO-as-a-service: Many companies need cybersecurity services but do not have the capital resources or knowledge base to hire a Chief Information Security Officer (“CISO”). We offer this service to companies on an ongoing consulting basis as a resource to augment their management team. CISO-as-a-service includes road mapping the future needs for the client and providing our knowledge and expertise to help them achieve their security needs;
Culture education and enablement offering: This targets the root cause for approximately 75% of cyber breach events by starting with a culture of security-forward thinking;
Tools and technology provisioning offering: We provide technology-agnostic solutions catering to a client’s existing products and to enhance the cyber defense system by making carefully selected additions without bias and to fit their financial profile;
Data and privacy offering: This ensures that a client’s data security and privacy are properly managed to alleviate risks of data loss and breach;
Regulations and compliance offering: We evaluate a client’s policies and procedures and implement the appropriate compliance framework based on the latest industry regulations and obligations; and
SOC services: We offer SOC-as-a-service, which is a subscription-based service that manages and monitors client’s logs, devices, clouds, network and assets for possible cyber threats. This service provides the clients with the knowledge and skills necessary to combat cybersecurity threats.

Consulting Services

Our consulting services include a wide array of tailored solutions for organizations of all sizes. Our in-depth industry expertise allows us to act as the trusted advisor of our clients to help them lower their risk profile, minimize cost impact to organizations and meet regulatory compliance demands. We specialize in:

Cybersecurity consulting: Bringing the culture of cybersecurity to a client’s leadership team and penetrating throughout the organization is a critical first step of building any cybersecurity system. Through our consulting service, we dive in both at the cultural and technical aspects of cybersecurity within the organization. We help our clients build effective policies and best practices, design or enhance a cybersecurity system and train the executive management team so that the culture at the top is set to facilitate diligent implementation of cybersecurity awareness.
Compliance auditing: We provide auditing services under several compliance frameworks as follows:

Service Organization 2 – This is an auditing procedure that focuses on a business’ non-financial reporting controls related to security, availability, processing, integrity, confidentiality, and privacy of a system;
Payment Card Industry Data Security Standard– This is a standard administered by the Payment Card Industry Security Standards Council;
Health Insurance Portability and Accountability Act of 1996 and The Health Information Technology for Economic and Clinical Health Act of 2009 – These are laws regulated by the Department of Health and Human Services to secure the privacy and confidentiality of protected health information;
HITRUST CSF – This is a comprehensive security framework developed by the Health Information Trust Alliance in collaboration with healthcare, technology and information security leaders, to create, access, store and exchange sensitive and/or regulated data; and
The National Institute of Standards and Technology – This was formally known as the National Bureau of Standards, which is a federal agency that promotes and maintains measurement standards while encouraging and assisting industry and science to develop and use these standards.

24

Gap and risk assessment: We perform security risk gap analysis and advanced threat intelligence and analytics to identify potential areas of security risk and monitor potential breaches on a frequent basis. Evaluating all aspects of the business from executive management, finance, legal, human resources, compliance, operations and then IT. This is to ensure the organization has a holistic understanding of their company’s security posture.
Penetration testing: We offer network and application-level penetration testing performed through industry tools and verified by certified security experts. At the network level, we conduct network scans for clients at pre-defined intervals based on their preference. Subsequent automatic scans are performed at the same IP address. We also make further attempts to exploit any vulnerability found by the network scan to eliminate false positives. At the application level, we utilize techniques such as parameter tampering, cookie poisoning, session hijacking, user privilege escalation, credential manipulation, forceful browsing, backdoors and debug options, configuration subversion, input validation bypass, SQL injection, and cross-site scripting to assess the application for known vulnerabilities.

Significant Developments During the Quarter

Appointment of Director

On May 5, 2021, our Board of Directors appointed Kiki VanDeWeghe as a director. Mr. VanDeWeghe, 62, is an American former professional basketball player, coach and executive in the National Basketball Association. He has served as the Executive Vice President, Basketball Operations of the National Basketball Association since 2013. Prior to that, Mr. VanDeWeghe was the general manager of the Denver Nuggets and the New Jersey Nets, and a head coach of the New Jersey Nets. Prior to that he played professionally for the Los Angeles Clippers, New York Knicks, Portland Trail Blazers and the Denver Nuggets. Mr. VanDeWeghe attended UCLA where he received a degree in Economics. Mr. VanDeWeghe is qualified for service as a director of the Company due to his business acumen and experience as an organizational leader.

Appointment of Chief Financial Officer

On June 18, 2021, the Board of Directors appointed Deb Smith as Chief Financial Officer. Ms. Smith, 51, has served as Executive Vice President of Finance and Accounting at the Company since February 2021. Prior to joining the Company, Ms. Smith served as Executive Vice President of Finance at Arrivia Inc. from January 2020 to February 2021 and Controller and, subsequently, Chief Accounting Officer at BeyondTrust from October 2016 to January 2020. Ms. Smith received a Bachelor of Science degree in Accounting, Summa Cum Laude, from DeVry University and a Master’s degree in Counseling with Honors from Argosy University.

Results of Operations

Comparison of the Three Months Ended June 30, 2021 to the Three Months Ended June 30, 2020

Our financial results for the three months ended June 30, 2021 are summarized as follows in comparison to the three months ended June 30, 2020:

For the Three Months Ended June 30, 2021

  Cerberus  TalaTek  Techville  Other(1)  Total 
Revenue $322,378  $1,005,652  $735,685  $885,962  $2,949,677 
Cost of revenue  485,860   653,814   543,673   328,997   2,012,344 
Gross profit  (163,482)  351,838   192,012   556,965   937,333 
                     
Operating expenses  2,187,169   425,945   242,676   134,943   2,990,733 
Operating income (loss)  (2,350,651)  (74,107)  (50,664)  422,022   (2,053,400)
Other income (expense)  (62,730)  4   (186)  (550)  (63,462)
Loss before income taxes $(2,413,381) $(74,103) $(50,850)  421,472  $(2,116,862)

25

For the Three Months Ended June 30, 2020

  Cerberus  TalaTek  Techville  Other(1)  Total 
Revenue $538,781  $856,574  $155,132  $-  $1,550,487 
Cost of revenue  277,060   541,144   40,297   -   858,501 
Gross profit  261,721   315,430   114,835   -   691,986 
                     
Operating expenses  827,656   265,623   150,373             -   1,243,652 
Operating loss  (565,935)  49,807   (35,538)  -   (551,666)
Other income (expense)  6,629   35   (1,101)  -   5,563 
Loss before income taxes $(559,306) $49,842  $(36,639) $-  $(546,103)

Variance

  Cerberus  TalaTek  Techville  Other(1)  Total 
Revenue $(216,403) $149,078  $580,553  $885,962  $1,399,190 
Cost of revenue  208,800   112,670   503,376   328,997   1,153,843 
Gross profit  (425,203)  36,408   77,177   556,965   245,347 
                     
Operating expenses  1,359,513   160,322   92,303   134,943   1,747,081 
Operating loss  (1,784,716)  (123,914)  (15,126)  422,022   (1,501,734)
Other expense  (69,359)  (31)  915   (550)  (69,025)
Loss before income taxes $(1,854,075) $(123,945) $(14,211) $421,472  $(1,570,759)

(1)Based on the insignificant nature of the operational activities of Clear Skies and Alpine in comparison to the entity as a whole during the three months ended June 30, 2021, the Company has combined them into one category, titled Other, for the purposes of this presentation.

Revenues

For the Three Months Ended June 30, 2021

  Cerberus  TalaTek  Techville  Other(1)  Total 
Managed services $17,791  $204  $536,773  $-  $554,768 
Consulting services  304,587   1,005,448   198,912   885,962   2,394,909 
Total revenue $322,378  $1,005,652  $735,685  $885,962  $2,949,677 

For the Three Months Ended June 30, 2020

  Cerberus  TalaTek  Techville  Other(1)  Total 
Managed services $521,577  $158  $94,609  $-  $616,344 
Consulting services  17,204   856,416   60,523   -   934,143 
Total revenue $538,781  $856,574  $155,132  $          -  $1,550,487 

Variance

  Cerberus  TalaTek  Techville  Other(1)  Total 
Managed services $(503,786) $46  $442,164  $-  $(61,576)
Consulting services  287,383   149,032   138,389   885,962   1,460,766 
Total revenue $(216,403) $149,078  $580,553  $885,962  $1,399,190 

(1)Based on the insignificant nature of the operational activities of Clear Skies and Alpine in comparison to the entity as a whole during the three months ended June 30, 2021, the Company has combined them into one category, titled Other, for the purposes of this presentation.

26

Revenues decreased for Cerberus by $216,403, or 40%, for the three months ended June 30, 2021, as compared to the three months ended June 30, 2020, due to one of the Company’s largest customers decreasing its required services as compared to the three months ended June 30, 2020.

Revenues increased for TalaTek by $149,078, or 17%, for the three months ended June 30, 2021, as compared to the three months ended June 30, 2020, as a result of (i) an increase in contract revenue from a significant client of approximately $113,000 and (ii) various contracts that were active during the three months ended June 30, 2021 that were entered into subsequent to June 30, 2020.

Revenues increased for Techville by $580,553 for the three months ended June 30, 2021, as compared to the three months ended June 30, 2020, as a result of Techville only having one month of operations due to the acquisition consummated on May 25, 2020. Approximately $537,000 was a result of Techville’s managed service offerings and approximately $200,000 was a result of Techville’s miscellaneous hardware sales associated with Techville’s consulting service offerings.

Revenues for Clear Skies and Alpine were $885,962 for the three months ended June 30, 2021. We did not recognize any revenue attributable to Clear Skies or Alpine during the three months ended June 30, 2020, because of the acquisitions consummated on August 1, 2020 and December 16, 2020, respectively. Virtually all of these revenues were a result of Clear Skies’ and Alpine’s gap and risk assessment offerings.

Expenses

Cost of Revenues

For the Three Months Ended June 30, 2021

  Cerberus  TalaTek  Techville  Other(1)  Total 
Managed services $-  $-  $264,452  $-  $264,452 
Consulting services  154,483   33,587   -   27,912   215,982 
Cost of payroll  331,378   620,228   279,221   301,083   1,531,910 
Total cost of revenue $485,861  $653,815  $543,673  $328,995  $2,012,344 

For the Three Months Ended June 30, 2020

  Cerberus  TalaTek  Techville  Other(1)  Total 
Managed services $(14,130) $-  $40,297  $-  $26,167 
Consulting services  122,979   82,898   -   -   205,877 
Cost of payroll  168,210   458,247   -              -   626,457 
Total cost of revenue $277,059  $541,145  $40,297  $-  $858,501 

Variance

  Cerberus  TalaTek  Techville  Other(1)  Total 
Managed services $14,130 $-  $224,155  $-  $238,285 
Consulting services  31,504   (49,311)  -   27,912   10,105 
Cost of payroll  163,168   161,981   279,221   301,083   905,453 
Total cost of revenue $208,802  $112,670  $503,376  $328,995  $1,153,843 

(1)Based on the insignificant nature of the operational activities of Clear Skies and Alpine in comparison to the entity as a whole during the three months ended June 30, 2021, the Company has combined them into one category, titled Other, for the purposes of this presentation.

27

Cost of revenues increased for Cerberus by $208,802, or 75%, for the three months ended June 30, 2021, as compared to the three months ended June 30, 2020, and was primarily the result of an increase in employees due to Alpine’s employees being accounted for under Cerberus.

Cost of revenues increased for TalaTek by $112,670, or 21%, for the three months ended June 30, 2021, as compared to the three months ended June 30, 2020, as a result of an increase in employees resulting in an increase in salaries.

Cost of revenues increased for Techville by $503,376 for the three months ended June 30, 2021, as compared to the three months ended June 30, 2020, which reflected only one month of operations following consummation of the acquisition of Techville on May 25, 2020..

Cost of revenues for Clear Skies and Alpine were $328,995 for the three months ended June 30, 2021. We did not recognize any costs of revenues for Clear Skies or Alpine for the three months ended June 30, 2020, because the acquisitions were consummated on August 1, 2020 and December 16, 2020, respectively.

Operating Expenses

For the Three Months Ended June 30, 2021

  Cerberus  TalaTek  Techville  Other(1)  Total 
Professional fees $232,445  $405  $4,530  $6,881  $244,261 
Advertising and marketing  118,270   27,833   86   26,279   172,468 
Selling, general and administrative  930,064   397,707   238,060   101,783   1,667,614 
Stock based compensation  891,126   -   -   -   891,126 
Loss on write-off of account receivable  15,264   -   -   -   15,264 
Total operating expenses $2,187,169  $425,945  $242,676  $134,943  $2,990,733 

For the Three Months Ended June 30, 2020

  Cerberus  TalaTek  Techville  Other(1)  Total 
Professional fees $186,504  $1,902  $16,550  $         -  $204,956 
Advertising and marketing  16,024   29,684   -   -   45,708 
Selling, general and administrative  266,216   234,037   133,825   -   634,078 
Stock based compensation  343,910   -   -   -   343,910 
Loss on write-off of account receivable  15,000   -   -   -   15,000 
Total operating expenses $827,654  $265,623  $150,375  $-  $1,243,652 

Variance

  Cerberus  TalaTek  Techville  Other(1)  Total 
Professional fees $45,941  $(1,497) $(12,020) $6,881  $39,305 
Advertising and marketing  102,246   (1,851)  86   26,279   126,760 
Selling, general and administrative  663,848   163,670   104,235   101,783   1,033,536 
Stock based compensation  547,216   -   -   -   547,216 
Loss on write-off of account receivable  264   -   -   -   264 
Total operating expenses $1,359,515  $160,322  $92,301  $134,943  $1,747,081 

(1)Based on the insignificant nature of the operational activities of Clear Skies and Alpine in comparison to the entity as a whole during the three months ended June 30, 2021, the Company has combined them into one category, titled Other, for the purposes of this presentation.

 

28
 

First Quarter Fiscal 2022 Highlights

Operating expenses increased for Cerberus by $1,359,515 or 164%,Our operating results for the three months ended June 30, 2021, as compared toMarch 31, 2022 included the three months ended June 30, 2020, primarily as a result of (i) an increase in payroll due to Alpine’s employees being accounted for under Cerberus, and (ii) an increase in stock-based compensation of $547,216 due to an increase in stock option grants as a result of the Techville, Clear Skies, and Alpine acquisitions.following:

 

Operating expenses increased for TalaTek by $160,322, or 60%, for the three months ended June 30, 2021, as compared to the three months ended June 30, 2020, as a result of an increase in employees resulting in an increase in salaries.

Total revenue increased by $6.8 million to $8.1 million for the three months ended March 31, 2022, as compared to the three months ended March 31, 2021.
Total gross profit decreased by $670,000 to $49,000 for the three months ended March 31, 2022, as compared to the three months ended March 31, 2021.
We acquired TrueDigital, which is now wholly owned subsidiaries of our company.

 

Operating expenses increased for Techville by $92,301, or 61%, for the three months ended June 30, 2021, as compared to the three months ended June 30, 2020, which reflected only one month of operations following consummation of the acquisition of Techville on May 25, 2020. Approximately $105,402 was attributable to Techville’s administrative payroll and benefits.

Operating expenses for Clear Skies and Alpine were $134,943 for the three months ended June 30, 2021. We did not recognize any operating expenses for Clear Skies or Alpine for the three months ended June 30, 2020, because the acquisitions were consummated on August 1, 2020 and December 16, 2020, respectively. Approximately $91,000 was attributable to Clear Skies and Alpine’s administrative payroll and benefits.Significant Developments During First Quarter Fiscal 2022

 

Comparison of the Six Months Ended June 30, 2021 to the Six Months Ended June 30, 2020Nasdaq Listing and Public Offering

 

Our financial resultsOn January 19, 2022, we completed a public offering of our common stock. Pursuant to the public offering, we issued and sold 2,060,000 shares of common stock at a public offering price of $5.00 per share and granted to the underwriter warrants for the six months ended June 30, 2021 are summarized as follows in comparison topurchase of 144,200 shares of common stock at an exercise price of $5.00 per share. We received net proceeds of approximately $9,471,000 from the six months ended June 30, 2020:public offering, after deducting underwriting discounts and commissions of $721,000 and estimated offering costs of $108,000.

 

ForOn January 14, 2022, we were approved to list our common stock on The Nasdaq Stock Market LLC under the Six Months Ended June 30, 2021symbol “CISO.”

 

  Cerberus  TalaTek  Techville  Other(1)  Total 
Revenue $760,138  $1,990,086  $1,305,975  $1,453,256  $5,509,455 
Cost of revenue  983,707   1,294,476   867,630   605,694   3,751,507 
Gross profit  (223,569)  695,610   438,345   847,562   1,767,948 
                     
Operating expenses  3,840,969   876,916   508,013   293,819   5,519,717 
Operating income (loss)  (4,064,538)  (181,306)  (69,668)  553,743   (3,761,769)
Other income (expense)  (129,480)  10   (595)  (1,887)  (131,952)
Loss before income taxes $(4,194,018) $(181,296) $(70,263)  551,856  $(3,893,721)

Acquisition of True Digital

On January 5, 2022, we entered into a stock purchase agreement (the “True Digital Stock Purchase Agreement”) with certain stockholders of True Digital and an agreement and plan of merger (the “True Digital Merger Agreement”) with True Digital and certain of its other stockholders. On January 19, 2022, the transactions contemplated by the True Digital Stock Purchase Agreement and the True Digital Merger Agreement were consummated, with True Digital becoming a wholly owned subsidiary of our company. In connection with consummation of the transactions, we paid aggregate consideration of $6,153,000 in cash and 8,229,000 shares of our common stock, subject to a holdback of 822,900 shares of our common stock and $615,300 of cash.

True Digital is a managed cybersecurity and compliance provider dedicated to the advancement of security in an increasingly connected world. Through integrated services and deep visibility, True Digital helps organizations manage risk and compliance. From its own U.S.-based security operations center and network operations center, True Digital manages client networks and endpoints, including cybersecurity monitoring and cyber incident response. Additionally, True Digital enables both regulated and unregulated companies to redefine their security operations and establishes a holistic viewpoint of their IT, cybersecurity, and compliance operations through TrueSpeed, its proprietary IT-security compliance operational intelligence platform.

 

29
 

 

For the Six Months Ended June 30, 2020

  Cerberus  TalaTek  Techville  Other(1)  Total 
Revenue $886,497  $1,577,079  $155,132  $-  $2,618,708 
Cost of revenue  511,867   1,081,578   40,297   -   1,633,742 
Gross profit  374,630   495,501   114,835   -   984,966 
                     
Operating expenses  1,662,539   560,583   150,373   -   2,373,495 
Operating loss  (1,287,909)  (65,082)  (35,538)  -   (1,388,529)
Other income (expense)  4,310   73   (1,101)           -   3,282 
Loss before income taxes $(1,283,599) $(65,009) $(36,639) $-  $(1,385,247)

Variance

  Cerberus  TalaTek  Techville  Other(1)  Total 
Revenue $(126,359) $413,007  $1,150,843  $1,453,256  $2,890,747 
Cost of revenue  471,840   212,898   827,333   605,694   2,117,765 
Gross profit  (598,199)  200,109   323,510   847,562   772,982 
                     
Operating expenses  2,178,430   316,333   357,640   293,819   3,146,222 
Operating loss  (2,776,629)  (116,224)  (34,130)  553,743   (2,373,240)
Other expense  (133,790)  (63)  506   (1,887)  (135,234)
Loss before income taxes $(2,910,419) $(116,287) $(33,624) $551,856  $(2,508,474)

(1)Based on the insignificant nature of the operational activities of Clear Skies and Alpine in comparison to the entity as a whole during the six months ended June30, 2021, the Company has combined them into one category, titled Other, for the purposes of this presentation.

Revenues

For the Six Months Ended June 30, 2021

  Cerberus  TalaTek  Techville  Other(1)  Total 
Managed services $17,791  $303  $977,091  $-  $995,185 
Consulting services  742,347   1,989,783   328,884   1,453,256   4,514,270 
Total revenue $760,138  $1,990,086  $1,305,975  $1,453,256  $5,509,455 

For the Six Months Ended June 30, 2020

  Cerberus  TalaTek  Techville  Other(1)  Total 
Managed services $659,388  $260  $94,609  $-  $754,257 
Consulting services  227,109   1,576,819   60,523             -   1,864,451 
Total revenue $886,497  $1,577,079  $155,132  $-  $2,618,708 

Variance

  Cerberus  TalaTek  Techville  Other(1)  Total 
Managed services $(641,597) $43  $882,482  $-  $240,928 
Consulting services  515,238   412,964   268,361   1,453,256   2,649,819 
Total revenue $(126,359) $413,007  $1,150,843  $1,453,256  $2,890,747 

(1)Based on the insignificant nature of the operational activities of Clear Skies and Alpine in comparison to the entity as a whole during the six months ended June 30, 2021, the Company has combined them into one category, titled Other, for the purposes of this presentation.

30

Revenues decreased for Cerberus by $126,359, or 14%, for the six months ended June 30, 2021, as compared to the six months ended June 30, 2020, due to oneResults of the Company’s largest customers decreasing its required services compared to the six months ended June 30, 2020.Operations

 

RevenuesComparison of the Three Months Ended March 31, 2022 to the Three Months Ended March 31, 2021

Our financial results for the three months ended March 31, 2022 are summarized as follows in comparison to the three months ended March 31, 2021:

  Three Months Ended March 31,    
  2022  2021  Variance 
Revenue:         
Security managed services $8,052,225  $1,871,817  $6,180,408 
Professional services  1,227,185   687,961   589,224 
Total revenue  9,329,410   2,559,778   6,769,632 
             
Cost of revenue:            
Security managed services  2,602,924   193,667   2,409,257 
Professional services  110,337   117,794   (7,457)
Cost of payroll  4,445,850   1,427,702   3,018,148 
Stock based compensation  2,121,583   100,925   2,020,658 
Total cost of revenue  9,280,693   1,840,088   7,440,605 
Total gross profit  48,717  719,690   (670,973)
Operating expenses:            
Professional fees  623,061   157,354   465,707 
Advertising and marketing  155,341   45,227   110,114 
Selling, general, and administrative  4,616,374   1,487,641   3,128,733 
Stock-based compensation  2,565,510   737,837   1,827,673 
Total operating expenses  7,960,286   2,428,059   5,532,227 
             
Loss from operations  (7,911,569)  (1,708,369)  (6,203,200)
Other income (expense):            
Other income  12,543   205   12,338 
Interest expense, net  (43,585)  (68,695)  25,110 
Total other income (expense)  (31,042)  (68,490)  37,448 
Net loss  (7,942,611)  (1,776,859)  (6,165,752)
Foreign currency translation adjustment  902,441   -   902,441 
Comprehensive net loss $(7,040,170) $(1,776,859) $(5,263,311)

Revenue

Security managed services revenue increased for TalaTek by $413,007,$6,180,408, or 26%330%, for the sixthree months ended June 30, 2021,March 31, 2022, as compared to the sixthree months ended June 30, 2020, as a result of (i)March 31, 2021, due mainly to an increase in contract revenuecustomers from a significant client of approximately $88,000the Arkavia and (ii) various contracts that were active during the six months ended June 30, 2021 that were entered into subsequentTrue Digital acquisitions, as well as expanded services to June 30, 2020.existing customers.

 

RevenuesProfessional services revenue increased for Techville by $1,150,843,$589,224, or 742%86%, for the sixthree months ended June 30, 2021,March 31, 2022, as compared to the sixthree months ended June 30, 2020, which reflected only one month of operations following consummation of the acquisition of Techville on May 25, 2020. Approximately $977,000 was a result of Techville’s managed service offerings and approximately $329,000 was a result of Techville’s miscellaneous hardware sales associated with Techville’s consulting service offerings..

RevenuesMarch 31, 2021, due to an increased demand for Clear Skies and Alpine were $1,453,256 for the six months ended June 30, 2021. We did not recognize any revenue attributable to Clear Skies or Alpine during the six months ended June 30, 2020, because the acquisitions were consummated on August 1, 2020 and December 16, 2020, respectively. Virtually all of these revenues were a result of Clear Skies’ and Alpine’s gap and risk assessment offerings.technical assessments.

 

Expenses

 

Cost of RevenuesRevenue

 

ForSecurity managed services cost of revenue increased by $2,409,257, or 1,244%, for the Six Months Ended June 30,three months ended March 31, 2022, as compared to the three months ended March 31, 2021, and was primarily the result of higher direct software and hardware costs to support the increased customer demand.

 

  Cerberus  TalaTek  Techville  Other(1)  Total 
Managed services $-  $-  $458,119  $-  $458,119 
Consulting services  213,953   68,579   -   51,244   333,776 
Cost of payroll  769,754   1,225,897   409,511   554,450   2,959,612 
Total cost of revenue $983,707  $1,294,476  $867,630  $605,694  $3,751,507 

Professional services cost of revenue decreased by $7,457, or 6%, for the three months ended March 31, 2022, as compared to the three months ended March 31, 2021, due to our ability to utilize internal expert professionals to deliver our services.

For the Six Months Ended June 30, 2020

  Cerberus  TalaTek  Techville  Other(1)  Total 
Managed services $4,840  $-  $40,297  $-  $45,137 
Consulting services  149,465   172,259   -   -   321,724 
Cost of payroll  357,561   909,320   -             -   1,266,881 
Total cost of revenue $511,866  $1,081,579  $40,297  $-  $1,633,742 

Variance

  Cerberus  TalaTek  Techville  Other(1)  Total 
Managed services $(4,840) $-  $417,822  $-  $412,982 
Consulting services  64,488   (103,680)  -   51,244   12,052 
Cost of payroll  412,193   316,577   409,511   554,450   1,692,731 
Total cost of revenue $471,841  $212,897  $827,333  $605,694  $2,117,765 

(1)Based on the insignificant nature of the operational activities of Clear Skies and Alpine in comparison to the entity as a whole during the six months ended June 30, 2021, the Company has combined them into one category, titled Other, for the purposes of this presentation.

 

3130
 

Cost of revenuespayroll cost of revenue increased for Cerberus by $471,841,$3,018,148, or 92%211%, for the sixthree months ended June 30, 2021,March 31, 2022, as compared to the sixthree months ended June 30, 2020, and was primarily theMarch 31, 2021, as a result of Alpine employees being accounted for under Cerberus.increased staff resulting from acquisitions and higher stock compensation expense.

Cost of revenuesStock-based compensation expenses increased for TalaTek by $212,897,$2,020,658, or 20%2,002%, for the sixthree months ended June 30, 2021,March 31, 2022, as compared to the sixthree months ended June 30, 2020, as a result ofMarch 31, 2021, due to an increase in employees resulting in an increase in salaries.

Cost of revenues increased for Techville by $827,333, or 2,053%, forstock options awarded during the sixthree months ended June 30, 2021, as compared to the six months ended June 30, 2020, which reflected only one month of operations following consummation of the acquisition of Techville on May 25, 2020.March 31, 2022.

Cost of revenues for Clear Skies and Alpine were $605,694 for the six months ended June 30, 2021. We did not recognize any costs of revenues for Clear Skies or Alpine for the six months ended June 30, 2020, because the acquisitions were consummated on August 1, 2020 and December 16, 2020, respectively.

Operating Expenses

 

ForProfessional fees increased by $465,707, or 296%, for the Six Months Ended June 30,three months ended March 31, 2022 as compared to three months ended March 31, 2021

  Cerberus  TalaTek  Techville  Other(1)  Total 
Professional fees $367,809  $766  $9,184  $23,856  $401,615 
Advertising and marketing  126,700   56,714   1,437   32,844   217,695 
Selling, general and administrative  1,601,308   819,436   497,392   237,119   3,155,255 
Stock based compensation  1,729,888   -   -   -   1,729,888 
Loss on write-off of account receivable  15,264   -   -   -   15,264 
Total operating expenses $3,840,969  $876,916  $508,013  $293,819  $5,519,717 

For the Six Months Ended June 30, 2020

  Cerberus  TalaTek  Techville  Other(1)  Total 
Professional fees $381,755  $3,005  $16,550  $-  $401,310 
Advertising and marketing  21,462   52,108   -   -   73,570 
Selling, general and administrative  574,981   505,470   133,825   -   1,214,276 
Stock based compensation  669,339   -   -   -   669,339 
Loss on write-off of account receivable  15,000   -   -          -   15,000 
Total operating expenses $1,662,537  $560,583  $150,375  $-  $2,373,495 

Variance

  Cerberus  TalaTek  Techville  Other(1)  Total 
Professional fees $(13,946) $(2,239) $(7,366) $23,856  $305 
Advertising and marketing  105,238   4,606   1,437   32,844   144,125 
Selling, general and administrative  1,026,327   313,966   363,567   237,119   1,940,979 
Stock based compensation  1,060,549   -   -   -   1,060,549 
Loss on write-off of account receivable  264   -   -   -   264 
Total operating expenses $2,178,432  $316,333  $357,638  $293,819  $3,146,222 

(1)Based on the insignificant nature of the operational activities of Clear Skies and Alpine in comparison to the entity as a whole during the six months ended June 30, 2021, the Company has combined them into one category, titled Other, for the purposes of this presentation.

32

as a result of higher accounting and audit fees due for our financial reporting and periodic SEC filings, legal fees, and fees for listing to Nasdaq.

 

OperatingAdvertising and marketing expenses increased for Cerberus by $2,178,432$110,114, or 131%243%, for the sixthree months ended June 30, 2021,March 31, 2022, as compared to the sixthree months ended June 30, 2020,March 31, 2021, as a result of marketing campaign initiatives.

Selling, general, and administrative expenses increased by $3,128,733, or 210%, for the three months ended March 31, 2022, as compared to the three months ended March 31, 2021, primarily as a result of (i) an increase in payroll dueincreased employee costs.

Stock based compensation expenses increased by $1,827,673, or 248%, for the three months ended March 31, 2022, as compared to Alpine’s employees being accounted for under Cerberus, and (ii) an increase in stock-based compensation of $1,060,549the three months ended March 31, 2021, due to an increase in stock option grantsoptions awarded during the three months ended March 31, 2022.

Liquidity and Capital Resources

The accompanying unaudited condensed consolidated financial statements have been prepared on the basis that we will continue as a resultgoing concern, which contemplates realization of assets and satisfying liabilities in the Techville, Clear Skies,normal course of business. At March 31, 2022, we had an accumulated deficit of $51,955,033 and Alpine acquisitions.working capital surplus of $3,202,490. For the three months ended March 31, 2022, we had a loss from operations of $7,911,569 and negative cash flows from operations of $3,015,795. Although we are showing positive revenue, gross profit is trending negatively primarily due to increased stock compensation related to sales activity, we expect to incur further losses through the end of 2022.

To date we have funded operations primarily through the sale of equity in private placements and revenue generated by our services. During the three months ended March 31, 2022, we received $9,471,000 from our public offering of our common stock.

We believe that our existing cash and cash equivalents and cash generated by operating activities will be sufficient to meet our operating and capital requirements for at least the next 12 months as well as our longer-term expected future cash requirements and obligations.

 

Operating expenses increased for TalaTek by $316,333, or 56%, for the six months ended June 30, 2021, as comparedOur future capital requirements, both near-term and long-term, will depend on many factors, in addition to the six months ended June 30, 2020, as a result of an increase in employees resulting in an increase in salaries.

Operating expenses increased for Techville by $357,638, or 238%, for the six months ended June 30, 2021, as compared to the six months ended June 30, 2020, as a result of only having one month of operations due to the acquisition consummated on May 25, 2020. Approximately $329,000 was attributable to Techville’s administrative payroll and benefits.

Operating expenses for Clear Skies and Alpine were $293,819 for the six months ended June 30, 2021. We did not recognize anyour recurring operating expenses, for Clear Skiesinclude our growth rate, the continued expansion of sales and marketing activities, the introduction of new and enhanced products and service offerings, and the costs of any future acquisitions in complementary businesses and technologies. To the extent existing cash and cash equivalents are not sufficient to fund future activities, we may seek to raise additional funds through equity, equity-linked or Alpine fordebt financings. Any additional equity financing may be dilutive to our existing stockholders. We may enter into agreements or letters of intent with respect to potential investments in, or acquisitions of, complementary businesses, services or technologies, which could also require us to seek additional equity financing, incur indebtedness or use cash resources. In the six months ended June 30, 2020,event that additional financing is required from outside sources, we may not be able to raise it on terms acceptable to us or at all. If we are unable to raise additional capital when desired, or if we cannot expand our operations or otherwise capitalize on our business opportunities because the acquisitions were consummated on August 1, 2020we lack sufficient capital, our business, operating results and December 16, 2020, respectively. Approximately $91,000 was attributable to Clear Skies and Alpine’s administrative payroll and benefits.financial condition would be adversely affected.

 

Working Capital Surplus

 

Our working capital surplus as of June 30, 2021,March 31, 2022, in comparison to our working capital surplus as of December 31, 2020,2021, is summarized as follows:

 

 As of  As of 
 June 30,  December 31,  March 31, December 31, 
 2021  2020  2022  2021 
Current assets $7,636,759  $6,346,008  $14,089,899  $10,345,679 
Current liabilities  4,105,124   3,863,594   10,887,409   5,141,561 
Working capital surplus $3,531,635  $2,482,414  $3,202,490  $5,204,118 

 

The increase in current assets is primarily due to increasesan increase in cash and cash equivalents, and accounts receivable, and prepaid expenses and other current assets of $527,719$1,137,872, $1,104,907, and $617,769,$1,204,560, respectively. The increase in current liabilities is primarily due to the increase in stockaccounts payable and the current portionaccrued expense, and deferred revenue of lease liabilities of $114,750$3,512,486 and $94,781,$1,899,719, respectively.

 

Cash Flows

 

Our cash flows for the sixthree months ended June 30, 2021,March 31, 2022, in comparison to our cash flows for the sixthree months ended June 30, 2020,March 31, 2021, can be summarized as follows:

 

 Six months ended June 30,  Three months ended March 31, 
 2021  2020  2022  2021 
Net cash used in operating activities $(2,646,739) $(740,120) $(3,015,795) $(1,130,173)
Net cash provided by investing activities  -   65,037 
Net cash used in investing activities  (5,021,626)  - 
Net cash provided by financing activities  3,174,458   841,907   9,011,005   3,259,579 
Effect of exchange rates on cash and cash equivalents  164,288   - 
Increase in cash $527,719  $166,824  $1,137,872  $2,129,579 

 

3331
 

Operating Activities

 

Net cash used in operating activities was $2,646,739$3,015,795 for the sixthree months ended June 30, 2021March 31, 2022 and was primarily due to cash used to fund a net loss of $3,893,721,$7,942,611, adjusted for non-cash expenses in the aggregate of $2,013,960$5,398,770 and additional cash outlaid by changes in the levels of operating assets and liabilities, primarily as a result of an increase in accounts receivable.receivable and other current assets. Net cash used in operating activities was $740,120$1,130,173 for the sixthree months ended June 30, 2020March 31, 2021 and was primarily due to cash used to fund a net loss of $1,385,247,$1,776,859, adjusted for non-cash expenses in the aggregate of $742,507,$911,534, partially offset by cash generated by changes in the levels of operating assets and liabilities, primarily as a result of an increase in accounts payable.

 

Investing Activities

 

Net cash used in investing activities of $5,021,626 for the three months ended March 31, 2022, was primarily due to cash paid in the True Digital acquisition. There was no cash used in or provided by investing activities for the sixthree months ended June 30,March 31, 2021. Net cash provided by investing activities of $65,037 for the six months ended June 30, 2020, was due to cash acquired in the Techville Acquisition.

 

Financing Activities

 

Net cash provided by financing activities for the sixthree months ended June 30, 2021March 31, 2022 was $3,174,458,$9,250,657, which was primarily due to cash received from the sale of the Company’sour common stock in our public offering of $3,250,000.$9,471,000. Net cash provided by financing activities for the sixthree months ended June 30, 2020March 31, 2021 was $841,907$3,259,579 and was primarily due to cash received from the sale of the Company’sour common stock of $140,000 and proceeds from PPP loans of $709,600.$3,250,000.

 

Liquidity

The accompanying unaudited condensed consolidated financial statements have been prepared on the basis that the Company will continue as a going concern, which contemplates realization of assets and satisfying liabilities in the normal course of business. At June 30, 2021, the Company had an accumulated deficit of approximately $8,760,000 and working capital surplus of approximately $3,532,000. For the six months ended June 30, 2021, the Company had a loss from operations of approximately $3,762,000 and negative cash flows from operations of approximately $2,647,000. Although the Company is showing positive revenues and gross profit trends, the Company expects to incur further losses through the end of 2021.

To date the Company has been funding operations primarily through the sale of equity in private placements and revenues generated by the Company’s services. During the six months ended June 30, 2021, the Company received $3,250,000 from private placements of the Company’s common stock.

Based on its current cash resources and commitments, the Company believes it will be able to maintain its current planned development and corresponding level of expenditure for at least twelve months from the date of the issuance of these unaudited condensed consolidated financial statements, although no assurance can be given that it will not need additional funds prior to such time.

Effects of Inflation

We do not believe that inflation has had a material impact on our business, revenuesrevenue or operating results during the periods presented.

Significant Critical Accounting Policies and Estimates

Our significantcritical accounting policies are more fully described in the notes to our condensed consolidated financial statements included herein for the quarter and sixthree months ended June 30, 2021March 31, 2022 and in the notes to our consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2020,2021, as filed with the SEC on March 31, 2021.April 15, 2022.

 

3432
 

Fair Value Measurement

The fair value measurement guidance clarifies that fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in the valuation of an asset or liability. It establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy under the fair value measurement guidance are described below:

Level 1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical assets or liabilities;

Level 2 - Quoted prices in markets that are not active, or inputs that are observable, either directly or indirectly, for substantially the full term of the asset or liability; or

Level 3 - Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (supported by little or no market activity).

Business Combination

The Company allocates the purchase price of an acquired business to the tangible and intangible assets acquired and liabilities assumed based upon their estimated fair values on the acquisition date. Any excess of the purchase price over the fair value of the net assets acquired is recorded as goodwill. The purchase price allocation process requires management to make significant estimates and assumptions, especially at the acquisition date with respect to intangible assets. Direct transaction costs associated with the business combination are expensed as incurred. The allocation of the consideration transferred in certain cases may be subject to revision based on the final determination of fair values during the measurement period, which may be up to one year from the acquisition date. The Company includes the results of operations of the business that it has acquired in its consolidated results prospectively from the date of acquisition.

If the business combination is achieved in stages, the acquisition date carrying value of the acquirer’s previously held equity interest in the acquiree is re-measured to fair value at the acquisition date; any gains or losses arising from such re-measurement are recognized in profit or loss.

Goodwill

Goodwill represents the excess of the purchase price of the acquired business over the estimated fair value of the identifiable net assets acquired. Goodwill is not amortized but is tested for impairment at least annually at year end, at the reporting unit level or more frequently if events or changes in circumstances indicate that the asset might be impaired. Goodwill is tested for impairment at the reporting level by first performing a qualitative assessment to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying value. If the reporting unit does not pass the qualitative assessment, then the reporting unit’s carrying value is compared to its fair value. The fair values of the reporting units are estimated using market and discounted cash flow approaches. Goodwill is considered impaired if the carrying value of the reporting unit exceeds its fair value. The discounted cash flow approach uses expected future operating results. Failure to achieve these expected results may cause a future impairment of goodwill at the reporting unit.

Impairment of Long-lived Assets

We will periodically evaluate the carrying value of long-lived assets to be held and used when events and circumstances warrant such a review and at least annually. The carrying value of a long-lived asset is considered impaired when the anticipated undiscounted cash flow from such asset is separately identifiable and is less than its carrying value. In that event, a loss is recognized based on the amount by which the carrying value exceeds the fair value of the long-lived asset. Fair value is determined primarily using the anticipated cash flows discounted at a rate commensurate with the risk involved. Losses on long-lived assets to be disposed of are determined in a similar manner, except that fair values are reduced for the cost to dispose.

35

Revenue Recognition

The Company’s agreements with its clients are primarily service contracts that range in duration from a few months to one year. The Company recognizes revenue when control of these services is transferred to the client for an amount, referred to as the transaction price, which reflects the consideration to which the Company is expected to be entitled in exchange for those goods or services.

A contract with a client exists only when:

the parties to the contract have approved it and are committed to perform their respective obligations;
the Company can identify each party’s rights regarding the distinct services to be transferred (“performance obligations”);
the Company can determine the transaction price for the services to be transferred; and
the contract has commercial substance, and it is probable that the Company will collect the consideration to which it will be entitled in exchange for the goods or services that will be transferred to the client.

For the majority of its contracts, the Company receives non-refundable upfront payments. The Company does not adjust the promised amount of consideration for the effects of a significant financing component since the Company expects, at contract inception, that the period between the time of transfer of the promised goods or services to the client and the time the client pays for these goods or services to be generally one year or less. The Company’s credit terms to clients generally average thirty days, although in some cases payments are required in 15 days.

The Company does not disclose the value of unsatisfied performance obligations for contracts with original expected duration of one year or less.

Disaggregation of Revenue

Revenue consists of the following by service offering for the six months ended June 30, 2021:

  

Managed

Services

  

Consulting

Services

  Total 
Primary Sector Markets            
Public $-  $2,019,470  $2,019,470 
Private  920,674   2,224,751   3,145,425 
Not-for-Profit  74,511   270,049   344,560 
  $995,185  $4,514,270  $5,509,455 
             
Major Service Lines            
Gap and Risk Assessment $-  $4,185,885  $4,185,885 
Managed Security Services  -   -   - 
Tech Connect  

977,090

   -   977,090 
Hardware  -   320,833   320,833 
Other  18,095   7,552   25,647 
  $995,185  $4,514,270  $5,509,455 

36

Revenue consists of the following by service offering for the six months ended June 30, 2020:

  

Managed

Services

  

Consulting

Services

  Total 
Primary Sector Markets            
Public $3,250  $1,593,598  $1,596,848 
Private  740,849   268,259   1,009,108 
Not-for-Profit  10,158   2,594   12,752 
  $754,257  $1,864,451  $2,618,708 
             
Major Service Lines            
Gap and Risk Assessment $-  $1,803,928  $1,803,928 
Managed Security Services  657,226   -   657,226 
Tech Connect  96,771   22,263   119,034 
Hardware  -   13,253   13,253 
Other  260   25,007   25,267 
  $754,257  $1,864,451  $2,618,708 

Practical Expedients

As part of ASC 606, the Company has adopted several practical expedients including the following: (i) the Company has determined that it need not adjust the promised amount of consideration for the effects of a significant financing component since the Company expects, at contract inception, that the period between when the Company transfers a promised service to the customer and when the customer pays for that service will be one year or less and (ii) the Company recognizes any incremental costs of obtaining a contract as an expense when incurred if the amortization period of the asset that the entity otherwise would have recognized is one year or less.

Reimbursed Expenses

The Company includes reimbursed expenses in revenues and costs of revenue as the Company is primarily responsible for fulfilling the promise to provide the specified service, including the integration of the related services into a combined output to the client, which are inseparable from the integrated service. These costs include such items as consumables, transportation and travel expenses, over which the Company has discretion in establishing prices.

Costs of Revenue

Costs of revenue include (i) compensation and benefits for billable employees and consultants directly involved with delivering services offerings and engagements; (ii) consumables used for the services; and (iii) other expenses directly related to service contracts such as professional services, meals and travel expenses.

Volatility in Stock-Based Compensation

The volatility is based on historical volatilities of companies in comparable stages as well as the historical volatility of companies in the industry and, by statistical analysis of the daily share-pricing model. The volatility of stock-based compensation at any point in time is based on historical volatility of similar companies in the industry for the last two to five years.

New and Recently Adopted Accounting Pronouncements

Any new and recently adopted accounting pronouncements are more fully described in Note 2 to our unaudited condensed consolidated financial statements herein for the quarter ended June 30, 2021.March 31, 2022.

Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements that have or are reasonably likely to have a material current or future effect on our financial condition, changes in financial condition, revenuesrevenue or expenses, results of operations, liquidity, capital expenditures, or capital resources that is material to stockholders.resources.

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk

 

Not Applicable. As

Because we are a smaller reporting company, we are not required to provide the information requiredcalled for by this Item.

37

Item 4. Controls and Procedures

 

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures (as that term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”))Act) that are designed to ensure that information required to be disclosed in our reports under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our principal executive officerChief Executive Officer and our principal financial officer,Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosures. In designing disclosure controls and procedures, our management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible disclosure controls and procedures. The design of any disclosure controls and procedures also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Any controls and procedures, no matter how well designed and operated, can provide only reasonable, not absolute, assurance of achieving the desired control objectives.

 

Our management, with the participation of our principal executive officerChief Executive Officer and principal financial officer,Chief Financial Officer, has evaluated the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this report. Based upon that evaluation and subject to the foregoing, our principal executive officerChief Executive Officer and principal financial officerChief Financial Officer concluded that, as of March 31, 2022, our disclosure controls and procedures were not effective due to provide assurance at a reasonable level that the information we are required to disclose in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms, and that such information is accumulated and communicated to our management, including our principal executive officer and principal financial and accounting officer, as appropriate, to allow timely decisions regarding required disclosures as of March 31, 2022. 

33

Our management’s evaluation was based on the following material weakness(es)weaknesses in our internal control over financial reporting disclosedwhich existed as of December 31, 2021, and which continue to exist, as discussed in our annual reportAnnual Report on Form 10-K for10-K:

Lack of risk assessment procedures on internal controls to detect financial reporting risks in a timely manner; and
Lack of documentation on policies and procedures that are critical to the accomplishment of financial reporting objectives.

A material weakness is a control deficiency or combination of control deficiencies, that results in more than a remote likelihood that a material misstatement of the fiscal year ended December 31, 2020.annual or interim financial statements will not be prevented or detected on a timely basis. As a company with limited accounting resources, a significant amount of management’s time and attention has been and will be diverted from our business to ensure compliance with these regulatory requirements.

Management’s Plan to Remediate the Material Weaknesses

Our management plans to implement measures designed to ensure that control deficiencies contributing to the material weakness are remediated, such that these controls are designed, implemented, and operating effectively. The remediation actions planned include:

Identify gaps in our skills base and the expertise of our staff required to meet the financial reporting requirements of a public company; and
Develop policies and procedures on internal control over financial reporting and monitor the effectiveness of operations on existing controls and procedures.

 

Our management will continue to monitor and evaluate the relevance of our risk-based approach and the effectiveness of our internal controls and procedures 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.in accordance with financial and budgetary considerations.

 

Changes in Internal Control Over Financial Reporting

During the quarter ended June 30, 2021, our additional finance and accounting staff that we hired in the first quarter of this year continued to positively impact our segregation of duties. In addition, during the six months ended June 30, 2021, we established an audit committee.

 

There have been no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f) under the Exchange Act) during the quarter ended June 30, 2021,March 31, 2022, other than those noted above, that have materially affected, or that are reasonably likely to materially affect, our internal control over financial reporting.

38

 

PART II – OTHER INFORMATION

 

Item 1. Legal Proceedings

 

We are currently not involved ina party to any litigation that we believe could have a material adverse effect on our financial condition or results of operations. There is no action, suit, proceeding, inquiry or investigation before or by any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge of the executive officers of our Company or any of our subsidiaries, threatened against or affecting our company, our common stock, any of our subsidiaries or of our companies or our subsidiaries’ officers or directors in their capacities as such, in which an adverse decision could have a material adverse effect.legal proceedings.

 

Item 1A. Risk Factors

 

An investment in our common stock involves a number of very significant risks. You should carefully consider

We have disclosed under the risk factors included in theheading “Risk Factors” section ofin our Annual Report on Form 10-K for the year ended December 31, 2020, as2021, filed with the SEC on March 31, 2021, in addition to other information contained in those reports and in this quarterly report in evaluating the Company and itsApril 15, 2022, risk factors that materially affect our business, before purchasing shares of our common stock. The Company’s business, operating results and financial condition, could be adversely affected due to anyor results of those risks.operations. There have been no material changes from the risk factors previously disclosed.

34

 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

During the three months ended June 30, 2021,March 31, 2022, there were no sales of equity securities during the period covered by this report that were not registered under the Securities Act and were not previously reported in a Current Report on Form 8-K filed by the Company.

 

Item 3. Defaults upon Senior Securities

 

None.

 

Item 4. Mine Safety Disclosures

 

Not Applicable.

 

Item 5. Other Information

 

None.

39

 

Item 6. Exhibits

 

    Incorporated by Reference

Exhibit

Number

 Exhibit Description Form Exhibit Filing Date
3.1 Certificate of Incorporation of Cerberus Cyber Sentinel Corporation filed March 5, 2019 10-12G 3.1 10/2/2019
3.2 Certificate of Amendment of Certificate of Incorporation of Cerberus Cyber Sentinel Corporation filed April 17, 2019 10-12G 3.2 10/2/2019
3.3 Certificate of Amendment of Certificate of Incorporation of the Registrant effective September 26, 2019 10-12G 3.3 10/2/2019
3.4 By-laws of the Registrant 10-12G 3.4 10/2/2019
4.1 Form of Common Stock Certificate of the Registrant 10-K 4.1 3/30/20
4.2 Description of Securities Registered under Section 12 of the Exchange Act 10-K 4.2 3/30/20
31.1* Rule 13a-14(a) / 15d-14(a) Certification of Principal Executive Officer      
31.2* Rule 13a-14(a) / 15d-14(a) Certification of Principal Financial Officer and Principal Accounting Officer      
32.1** Section 1350 Certification of Principal Executive Officer      
32.2** Section 1350 Certification of Principal Financial Officer and Principal Accounting Officer      
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      
    Incorporated by Reference

Exhibit

Number

 Exhibit Description Form Exhibit Filing Date
2.1 Stock Purchase Agreement among the Registrant and certain shareholders of True Digital Security Inc. dated January 5, 2022 8-K 10.1 01/06/2022
2.2** Agreement and Plan of Merger among the Registrant and certain shareholders of True Digital Security Inc. dated January 5, 2022 8-K 10.2 01/06/2022
4.1 Form of Underwriter Warrant S-1 4.3 12/14/2021
10.1 Form of Lockup Agreement S-1/A 10.14 01/07/2022
31.1* Rule 13a-14(a) / 15d-14(a) Certification of Principal Executive Officer      
31.2* Rule 13a-14(a) / 15d-14(a) Certification of Principal Financial Officer      
32.1 Section 1350 Certification of Principal Executive Officer      
32.2 Section 1350 Certification of Principal Financial Officer      
101.INS* Inline XBRL Instance Document      
101.SCH* Inline XBRL Taxonomy Extension Schema Document      
101.CAL* Inline XBRL Taxonomy Extension Calculation Linkbase Document      
101.DEF* Inline XBRL Taxonomy Extension Definition Linkbase Document      
101.LAB* Inline XBRL Taxonomy Extension Label Linkbase Document      
101.PRE* Inline XBRL Taxonomy Extension Presentation Linkbase Document      
104* Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)      

*Filed herewith.

**In accordance with SEC Release 33-8238, Exhibits 32.1 and 32.2 are being furnished and not filed.

Certain exhibits, annexes, and/or s# Management contracts and compensatory plans and arrangements required to be filed as exhibitschedules have been omitted from this filing pursuant to Item 15(b)601(b)(2) of this reportRegulation S-K. We agree to furnish supplementally a copy of any omitted exhibit, annex, or schedule to the Securities and Exchange Commission upon request.

4035
 

SIGNATURES

 

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

 

CERBERUS CYBER SENTINEL CORPORATION

 

By:/s/ David G. Jemmett
David G. Jemmett
Chief Executive Officer
(Principal Executive Officer)
Date:August 13, 2021Date: May 16, 2022
By:/s/ DebDebra L. Smith
DebDebra L. Smith
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer)
Date:August 13, 2021Date: May 16, 2022

 

4136