UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark ~~One)~~One)

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

For the quarterly period ended ~~March 31,~~June 30, 2021

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

For the transition period from ___________ to ___________

Commission File ~~No.~~ Number: 001-35384

DATA STORAGE CORPORATION

(Exact name of registrant as specified in its charter)

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

48 South Service Road Melville, NY		11747
(Address of principal executive offices)		(Zip Code)

Registrant’s telephone number, including area code: (212)564-4922

Securities registered pursuant to Section 12(b) of the Act: None

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
~~Class A common~~Common Stock, par value $0.001 per share	DTST	The Nasdaq Capital Market
	~~DTST~~
Warrants to purchase shares of Common Stock, par value $0.001 per share	DTSTW	The Nasdaq ~~Stock Market, LLC~~ ~~(The Nasdaq~~ Capital ~~Market)~~Market

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 ☐~~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 smaller reporting company or an emerging growth company filer. See definition of “large accelerated filer,” “accelerated filer,” “smaller reporting ~~company”~~company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large Accelerated Filer ☐	Accelerated Filer ☐
Non-Accelerated Filer ☒	Smaller Reporting Company ☒
	Emerging Growth Company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

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

Yes ☐ No ☒

The number of shares of the registrant’s common stock, $0.001 par value per share, outstanding as of ~~May 17,~~August 12, 2021, was ~~3,215,063.~~6,690,311.

DATA STORAGE CORPORATION

FORM 10-Q

INDEX

			Page
PART I— FINANCIAL INFORMATION

	Item 1	Financial Statements

		Condensed Consolidated Balance Sheets as of ~~March 31,~~June 30, 2021 (unaudited) and December 31, 2020	3 1

		Condensed Consolidated Statements of Operations for the three and six months ended ~~March 31,~~June 30, 2021 and 2020 (unaudited)	4 3

		Condensed Consolidated Statements of Stockholders’ Equity for three and six months ended ~~March 31,~~June 30, 2021 and 2020 (unaudited)	5

		Condensed Consolidated Statements of Cash Flows for the ~~three~~six months ended ~~March 31,~~June 30, 2021 and 2020 (unaudited)	6 7

		Notes to Condensed Consolidated Financial Statements	~~7-20~~ 9

	Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	~~21-24~~ 32

	Item 3.	Quantitative and Qualitative Disclosures About Market Risk	25 38

	Item 4.	Control and Procedures	25 38

PART II— OTHER INFORMATION

	Item 1.	Legal Proceedings	26 39

	Item 1A.	Risk Factors	26 39

	Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	26 40

	Item 3.	Defaults Upon Senior Securities	26 40

	Item 4.	Mine Safety Disclosures	26 40

	Item 5.	Other Information	26 40

	Item 6.	Exhibits	41

~~Item 6.~~DATA STORAGE CORPORATION AND SUBSIDIARIES
~~Exhibits~~	27 CONSOLIDATED BALANCE SHEETS


	June 30, 2021			December 31, 2020

ASSETS
Current Assets:
Cash and cash equivalents	$	3,076,120		$	893,598
Accounts receivable (less allowance for doubtful accounts of $59,067 and $30,000 in 2021 and 2020, respectively)		1,558,716			554,587
Prepaid expenses and other current assets		392,489			239,472
Total Current Assets		5,027,325			1,687,657

Property and Equipment:
Property and equipment		6,327,875			7,845,423
Less—Accumulated depreciation		(4,177,560	)		(5,543,822	)
Net Property and Equipment		2,150,315			2,301,601

Other Assets:
Goodwill		13,216,040			3,015,700
Operating lease right-of-use assets		198,549			241,911
Other assets		72,153			49,310
Intangible assets, net		391,662			455,935
Total Other Assets		13,878,404			3,762,856

Total Assets	$	21,056,044		$	7,752,114

LIABILITIES AND STOCKHOLDERS’ DEFICIT
Current Liabilities:
Accounts payable and accrued expenses	$	1,547,763		$	979,552
Dividend payable		0			1,115,674
Deferred revenue		431,047			461,893
Line of credit		0			24
Finance leases payable		174,110			168,139
Finance leases payable related party		973,245			1,149,403
Operating lease liabilities short term		106,102			104,549
Contingent Consideration		4,950,000			0
Note payable		481,977			374,871
Total Current Liabilities		8,664,244			4,354,105

Note payable long term		0			107,106
Operating lease liabilities long term		102,407			147,525
Finance leases payable, long term		167,694			247,677
Finance leases payable related party, long term		597,408			974,743
Total Long Term Liabilities		867,509			1,477,051

Total Liabilities		9,531,753			5,831,156

Stockholders’ Equity:
Preferred stock, Series A par value $.001; 10,000,000 shares authorized; 0 and 1,401,786 shares issued and outstanding in 2021 and 2020, respectively		0			1,402
Common stock, par value $.001; 250,000,000 shares authorized; 4,862,352 and 3,213,486 shares issued and outstanding in 2021 and 2020, respectively		4,862			3,213
Additional paid in capital		27,276,653			17,745,785
Accumulated deficit		(15,657,208	)		(15,734,737	)
Total Data Storage Corp Stockholders’ Equity		11,624,307			2,015,663
Non-controlling interest in consolidated subsidiary		(100,016	)		(94,705	)
Total Stockholder’s Equity		11,524,291			1,920,958
Total Liabilities and Stockholders’ Equity	$	21,056,044		$	7,752,114

~~DATA STORAGE CORPORATION AND SUBSIDIARIES~~The accompanying notes are an integral part of these consolidated Financial Statements.

~~CONDENSED CONSOLIDATED BALANCE SHEETS~~

DATA STORAGE CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

Three Months Ended June 30, Six Months Ended June 30,
2021 2020 2021 2020

Sales $ 3,528,249 $ 2,005,625 $ 6,102,940 $ 4,104,335

Cost of sales 2,021,324 1,140,421 3,442,223 2,356,538

Gross Profit 1,506,925 865,204 2,660,717 1,747,797

Selling, general and administrative 1,602,311 988,266 2,720,718 1,864,892

Income (loss) from Operations (95,386 ) (123,062 ) (60,001 ) (117,095 )

Other Income (Expense)
Interest income 2 0 4 20
Interest expense (46,623 ) (43,679 ) (81,670 ) (90,139 )
Gain on contingent liability 0 350,000 0 350,000
Loss on disposal of equipment (29,732 ) 0 (29,732 ) 0
Gain on forgiveness of debt 307,300 0 307,300 0
Total Other Income (Expense) 230,947 306,321 195,902 259,881

Income before provision for income taxes 135,561 183,259 135,901 142,786

Provision for income taxes 0 0 0 0

Net Income 135,561 183,259 135,901 142,786

Non-controlling interest in consolidated subsidiary 3,552 7,487 5,311 13,550

Net Income attributable to Data Storage Corp 139,113 190,746 141,212 156,336

Preferred Stock Dividends (24,800 ) (35,041 ) (63,683 ) (69,227 )
Net Income Attributable to Common Stockholders $ 114,313 $ 155,705 $ 77,529 $ 87,109

Earnings per Share – Basic $ 0.03 $ 0.05 $ 0.02 $ 0.03
Earnings per Share – Diluted $ 0.03 $ 0.05 $ 0.02 $ 0.03
Weighted Average Number of Shares - Basic 3,981,402 3,213,485 3,607,909 3,212,822
Weighted Average Number of Shares - Diluted 4,118,989 3,357,589 3,611,242 3,356,926
The accompanying notes are an integral part of these consolidated Financial Statements.
DATA STORAGE CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
FOR THE SIX MONTHS ENDED June 30, 2021 AND 2020

Preferred Stock Common Stock Additional Paid-in Accumulated Non-Controlling Total Stockholders’
Shares Amount Shares Amount Capital Deficit Interest Equity

Balance January 1, 2021 1,401,786 $ 1,402 3,213,486 $ 3,213 $ 17,745,785 $ (15,734,737 ) $ (94,705 ) $ 1,920,958
Conversion of preferred series to stock (1,401,786 ) (1,402 ) 43,806 44 1,358 — — —
Proceeds from issuance of common stock and warrants — — 1,600,000 1,600 9,453,294 — — 9,454,894
Stock Options Exercise — 5,060 5 (5 ) — — —
Stock-based compensation — — — 76,221 — — 76,221
Net Income (Loss) — — — — — 141,212 (5,311 ) 135,901
Preferred Stock Dividend — — — — — (63,683 ) — (63,683 )
Balance, June 30, 2021 — $ — 4,862,352 $ 4,862 $ 27,276,653 $ (15,657,208 ) $ (100,016 ) $ 11,524,291

Balance January 1, 2020 35,045 $ 35 3,210,985 $ 3,211 $ 17,583,026 $ (15,790,076 ) $ (68,048 ) $ 1,728,148
Stock-based compensation — — — — 74,386 — — 74,386
Common Stock Issued as Compensation — — — — — — — —
Stock Options Exercise — — 2,500 $ 3 5,397 — — 5,400
Net Income (Loss) — — — — — 156,336 (13,550 ) 142,786
Preferred Stock Dividend — — — — — (69,227 ) — (69,227 )
Balance, June 30, 2020 35,045 $ 35 3,213,485 $ 3,214 $ 17,662,809 $ (15,702,967 ) $ (81,598 ) $ 1,881,493
The accompanying notes are an integral part of these consolidated Financial Statements

March 31, 2021 December 31, 2020
(Unaudited)
ASSETS
Current Assets:
Cash and cash equivalents $ 634,312 $ 893,598
Accounts receivable (less allowance for credit losses of $30,000 in 2021 and 2020) 724,683 554,587
Prepaid expenses and other current assets 529,490 239,472
Total Current Assets 1,888,485 1,687,657

Property and Equipment:
Property and equipment 8,152,661 7,845,423
Less—Accumulated depreciation (5,762,511 ) (5,543,822 )
Net Property and Equipment 2,390,150 2,301,601

Other Assets:
Goodwill 3,015,700 3,015,700
Operating lease right-of-use assets 220,419 241,911
Other assets 49,654 49,310
Intangible assets, net 407,435 455,935
Total Other Assets 3,693,208 3,762,856

Total Assets $ 7,971,843 $ 7,752,114

LIABILITIES AND STOCKHOLDERS’ DEFICIT
Current Liabilities:
Accounts payable and accrued expenses $ 1,538,231 $ 979,552
Dividend payable 1,154,556 1,115,674
Deferred revenue 402,404 461,893
Line of credit 24 24
Finance lease payable 171,099 168,139
Finance leases payable related party 1,102,488 1,149,403
Operating lease liabilities short term 105,319 104,549
Note payable 455,200 374,871
Total Current Liabilities 4,929,321 4,354,105

Note payable long term 26,777 107,106
Operating lease liabilities long term 125,391 147,525
Finance leases payable, long term 208,035 247,677
Finance leases payable related party, long term 757,733 974,743
Total Long Term Liabilities 1,117,936 1,477,051

Total Liabilities $ 6,047,257 $ 5,831,156

Stockholders’ Equity:
Preferred stock, Series A par value $0.001; 10,000,000 shares authorized; 1,401,786 shares issued and outstanding in each year 1,402 1,402
Common stock, par value $0.001; 250,000,000 shares authorized; 3,215,063 shares issued and outstanding in 2021 and 2020 3,213 3,213
Additional paid in capital 17,787,956 17,745,785
Accumulated deficit (15,771,521 ) (15,734,737 )
Total Data Storage Corp Stockholders’ Equity 2,021,050 2,015,663
Non-controlling interest in consolidated subsidiary (96,464 ) (94,705 )
Total Stockholders’ Equity 1,924,586 1,920,958
Total Liabilities and Stockholders’ Equity $ 7,971,843 $ 7,752,114
DATA STORAGE CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
FOR THE THREE MONTHS ENDED JUNE 30, 2020 AND 2021
(Unaudited)

Preferred Stock Common Stock Additional Paid-in Accumulated Non-Controlling Total Stockholders’
Shares Amount Shares Amount Capital Deficit Interest Equity

Balance April 1, 2020 35,045 $ 35 3,213,485 $ 3,214 $ 17,621,471 $ (15,858,672 ) $ (74,111 ) $ 1,691,937
Stock-based compensation — — — — 41,338 — — 41,338
Net Income (Loss) — — — — — 190,746 (7,487 ) 183,259
Preferred Stock Dividend — — — — — (35,041 ) — (35,041 )
Balance, June 30, 2020 35,045 $ 35 3,213,485 $ 3,214 $ 17,662,809 $ (15,702,967 ) $ (81,598 ) $ 1,881,493

Balance April 1, 2021 1,401,786 $ 1,402 3,213,486 $ 3,213 $ 17,787,956 $ (15,771,521 ) $ (96,464 ) $ 1,924,586
Conversion of preferred series to Common stock (1,401,786 ) (1,402 ) 43,806 44 1,358 — — —
Proceeds from issuance of common stock and warrants net of offering costs — — 1,600,000 1,600 9,453,294 — — 9,454,894
Stock Options Exercise — — 5,060 5 (5 ) — — —
Stock-based compensation — — — — 34,050 — — 34,050
Net Income (Loss) — — — — — 139,113 (3,552 ) 135,561
Preferred Stock Dividend — — — — — (24,800 ) — (24,800 )
Balance, June 30, 2021 — $ — 4,862,352 $ 4,862 $ 27,276,653 $ (15,657,208 ) $ (100,016 ) $ 11,524,291
The accompanying notes are an integral part of these condensed consolidated Financial ~~Statements.~~Statements

DATA STORAGE CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
~~CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS~~
~~(Unaudited)~~

Six Months Ended June 30,
2021 2020
Cash Flows from Operating Activities:
Net Income $ 135,901 $ 142,786
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 577,044 494,467
Stock based compensation 76,221 74,386
Gain on forgiveness of debt (307,300 ) 0
Gain on contingent liability 0 (350,000 )
Loss on disposal of equipment 29,732 0
Changes in Assets and Liabilities:
Accounts receivable 385,134 72,069
Other assets (344 ) 16,125
Prepaid expenses and other current assets (25,443 ) (71,168 )
Right of use asset 43,362 40,473
Accounts payable and accrued expenses 53,857 (55,529 )
Deferred revenue (99,582 ) 56,517
Operating lease liability (43,565 ) (39,168 )
Net Cash Provided by Operating Activities 825,017 380,958
Cash Flows from Investing Activities:
Capital expenditures (303,228 ) (101,850 )
Cash consideration for business acquisition (5,937,275 ) 0
Net Cash Used in Investing Activities (6,240,503 ) (101,850 )
Cash Flows from Financing Activities:
Proceeds from issuance of note payable 0 481,977
Repayments of finance lease obligations related party (603,495 ) (397,719 )
Repayments of finance lease obligations (74,010 ) (4,109 )
Proceeds from issuance of common stock and warrants 9,454,894 0
Cash received for the exercised of options 0 5,400
Repayments of Dividend payable (1,179,357 ) 0
Repayment of line of credit (24 ) (74,976 )
Net Cash Provided by Financing Activities 7,598,008 10,573

Increase in Cash and Cash Equivalents 2,182,522 289,681

Cash and Cash Equivalents, Beginning of Period 893,598 326,561

Three Months Ended March 31,
2021 2020

Sales $ 2,574,691 $ 2,098,710

Cost of sales 1,420,899 1,216,117

Gross Profit 1,153,792 882,593

Selling, general and administrative 1,118,407 876,626

Income from Operations 35,385 5,967

Other Income (Expense)
Interest income 2 20
Interest expense (35,047 ) (46,460 )
Total Other Income (Expense) (35,045 ) (46,440 )

Income (Loss) before provision for income taxes 340 (40,473 )

Provision for income taxes — —

Net Income (Loss) 340 (40,473 )

Non-controlling interest in consolidated subsidiary 1,759 6,063

Net Income (Loss) attributable to Data Storage Corp 2,099 (34,410 )

Preferred Stock Dividends (38,883 ) (34,186 )

Net Loss attributable to Common Stockholders $ (36,784 ) $ (68,596 )

Earning (Loss) per Share – Basic $ (0.01 ) $ (0.02 )
Earning (Loss) per Share – Diluted $ (0.01 ) $ (0.02 )
Weighted Average Number of Shares - Basic 3,213,485 3,212,152
Weighted Average Number of Shares - Diluted 3,213,485 3,212,152
Cash and Cash Equivalents, End of Period $ 3,076,120 $ 616,242
Supplemental Disclosures
Cash paid for interest $ 78,136 $ 77,095
Cash paid for income taxes $ 0 $ 0
Non-cash investing and financing activities:
Accrual of preferred stock dividend $ 63,683 $ 69,227
Assets acquired by finance lease $ 50,000 $ 663,078

The accompanying notes are an integral part of these ~~condensed~~ consolidated Financial Statements.

DATA STORAGE CORPORATION AND SUBSIDIARIES
~~CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY~~
~~FOR THE THREE MONTHS ENDED MARCH 31, 2020 AND 2021~~
~~(Unaudited)~~
Preferred Stock Common Stock Additional Paid-in Accumulated Non-Controlling Total Stockholders’
Shares Amount Shares Amount
(1) Capital
(1) Deficit Interest Equity

Balance, January 1, 2020 1,401,786 $ 1,402 3,210,985 $ 3,211 $ 17,581,659 $ (15,790,076 ) $ (68,048 ) $ 1,728,148

Stock-based Compensation — — — — 33,048 — — 33,048

Stock Options Exercise — — 2,500 3 5,397 — — 5,400

Net Loss — — — — — (34,410 ) (6,063 ) (40,473 )

Preferred Stock — — — — — (34,186 ) — (34,186 )

Balance, March 31, 2020 1,401,786 $ 1,402 3,213,485 $ 3,214 $ 17,620,104 $ (15,858,672 ) $ (74,111 ) $ 1,691,937

Balance, January 1, 2021 1,401,786 $ 1,402 3,213,485 $ 3,213 $ 17,745,785 $ (15,734,737 ) (94,705 ) $ 1,920,958

Stock-based Compensation — — — — 42,171 — — 42,171
Net Income — — — — — 2,099 (1,759 ) 340

Preferred Stock — — — — — (38,883 ) — (17,278 )

Balance, March 31, 2021 1,401,786 $ 1,402 3,213,485 $ 3,213 $ 17,787,956 $ (15,771,521 ) $ (96,464 ) $ 1,924,586
~~(1)    Amounts have been retroactively restated for all periods to reflect the one-for-forty reverse split of common stock on May 14, 2021~~
~~The accompanying notes are an integral part of these condensed consolidated Financial Statements.~~

~~DATA STORAGE CORPORATION AND SUBSIDIARIES~~
~~CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS~~
~~(Unaudited)~~
Three Months Ended March 31,
2021 2020
Cash Flows from Operating Activities:
Net Income (Loss) $ 340 $ (40,473 )
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation and amortization 267,189 241,658
Stock based compensation 42,171 33,048
Changes in Assets and Liabilities:
Accounts receivable (170,096 ) (145,521 )
Other assets (345 ) —
Prepaid expenses and other current assets (290,018 ) (29,657 )
Right of use asset 21,492 20,067
Accounts payable and accrued expenses 558,679 123,890
Deferred revenue (59,489 ) 113,901
Operating lease liability (21,364 ) (19,193 )
Net Cash Provided by Operating Activities 348,559 297,720

Cash Flows from Investing Activities:
Capital expenditures (257,238 ) (56,812 )
Net Cash Used in Investing Activities (257,238 ) (56,812 )

Cash Flows from Financing Activities:
Repayments of capital lease obligations — (169,711 )
Repayments of finance lease obligations related party (313,925 ) —
Repayments of finance lease obligations (36,682 ) —
Cash received for the exercised of options — 5,400
Repayment of Credit Line — (74,976 )
Net Cash Used in Financing Activities (350,607 ) (239,287 )

Net change in in Cash and Cash Equivalents (259,286 ) 1,621

Cash and Cash Equivalents, Beginning of Period 893,598 326,561

Cash and Cash Equivalents, End of Period $ 634,312 $ 328,182

Supplemental Disclosures:
Cash paid for interest $ 31,971 $ 177,451
Cash paid for income taxes $ — $ —

Non-cash investing and financing activities:
Accrual of preferred stock dividend $ 38,883 $ 34,186
Assets acquired by finance lease $ 50,000 $ 336,165
~~The accompanying notes are an integral part of these condensed consolidated Financial Statements.~~

~~DATA STORAGE CORPORATION AND SUBSIDIARIES~~

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

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

Note 1 - Basis of Presentation, Organization and Other Matters

Data Storage Corporation (“DSC” or the “Company”) provides subscription based, long term agreements for disaster recovery solutions, Infrastructure as a Service (IaaS), Cyber Security and ~~VoIP type~~Voice and Data solutions.

Headquartered in Melville, NY, DSC offers solutions and services to businesses within the healthcare, banking and finance, distribution services, manufacturing, construction, education, and government industries. DSC derives its revenues from subscription services and solutions, managed services, software and maintenance, equipment and onboarding provisioning. DSC maintains infrastructure and storage equipment in several technical centers in New York, Massachusetts, Texas, Florida and North Carolina.

~~Going Concern Analysis~~
As reflected in the Condensed Consolidated Financial statements, the Company had a net loss attributable to common shareholders of $(36,784) and $(68,596) for the three months ended March 31, 2021 and 2020, respectively. As of March 31, 2021, DSC had cash and cash equivalents of $634,312 and a working capital deficiency of $3,040,836. As a result, these conditions initially raised substantial doubt regarding our ability to continue as a going concern.
~~During the three months ended March~~On May 31, 2021, the Company ~~provided cash from operations~~completed the merger (the “Merger”) contemplated by that certain Agreement and Plan of ~~$348,559~~Merger (the “Merger Agreement”) with ~~continued revenue growth of subscription solutions. Further, the Company has no capital expenditure commitments~~Data Storage FL, LLC, a Florida limited liability company and the Company’s ~~offices have been consolidated~~wholly-owned subsidiary (the “Merger Sub”), Flagship Solutions, LLC (“Flagship”), a Florida limited liability company. Flagship is a provider of IBM solutions, managed services and ~~fully staffed~~cloud solutions. The Company expects that Flagship’s business will be synergistic with the Company’s existing IBM business and ~~with sufficient room for growth.~~
If necessary, management also determined that it is probable that related party sources of debt financing and capitalized leases can be renegotiated based on management’s history of being able to raise and refinance debtanticipates meaningful operation efficiency through ~~related parties.~~
~~As a result~~the integration of the ~~foregoing~~two organizations. The Company also believes the Merger will provide the combined entities a comprehensive one-stop provider to cross-sell solutions across each organization’s respective enterprise, as well as middle-market customers. Key offerings for the combined companies are expected to include a wide array of multicloud information technology solutions in highly secure, reliable enterprise level cloud services for companies using IBM Power systems, Microsoft Windows and ~~current favorable trends of improving cash flow, and after further analysis, the Company concluded that the initial conditions which raised substantial doubt regarding the ability to continue~~Linux, including: Infrastructure as a ~~going concern has been alleviated.~~Service (IaaS), Disaster Recovery of digital information (DRaaS), Cyber Security as a Service (CSaaS), and Data Analytics as a Service.

Note 2 - Summary of Significant Accounting Policies

Principles of Consolidation

The Condensed Consolidated Financial statements include the accounts of (i) the Company, (ii) its wholly-owned subsidiaries, Data Storage Corporation, a Delaware corporation, and Data Storage FL, LLC, a Florida limited liability company, (iii) Flagship Solutions, LLC, a Florida limited liability company,and ~~(iii)~~(iv) its majority-owned subsidiary, Nexxis Inc, a Nevada corporation. All significant inter-company transactions and balances have been eliminated in consolidation.

Basis of Presentation
The Condensed Consolidated Financial Statements of the Company are prepared in accordance with accounting principles generally accepted in the United States of America (US GAAP).

Certain information and note disclosures normally included in the financial statements prepared in accordance with US GAAP have been condensed. As such, the information included in these financial statements should be read in conjunction with the audited financial statements as of and for the years ended December 31, 2020 and 2019 included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020 (the “2020 Form 10-K”), as filed on March 31, 2021. In the opinion of the Company’s management, these condensed consolidated financial statements include all adjustments, which are of only a normal and recurring nature, necessary for a fair presentation of the statement of financial position of the Company as of ~~March 31,~~June 30, 2021 and its results of operations and cash flows for the three and six months ended ~~March 31,~~June 30, 2021 and 2020. The results of operations for the three and six months ended ~~March 31,~~June 30, 2021 are not necessarily indicative of the results to be expected for the full fiscal year ending December 31, 2021.

Business ~~combinations.~~combinations.

We account for business combinations under the acquisition method of accounting, which requires us to recognize separately from goodwill, the assets acquired, and the liabilities assumed at their acquisition date fair values. While we use our best estimates and assumptions to accurately value assets acquired and liabilities assumed at the acquisition date as well as contingent consideration, where applicable, our estimates are inherently uncertain and subject to refinement. As a result, during the measurement period, which may be up to one year from the acquisition date, we record adjustments to the assets acquired and liabilities assumed with the corresponding offset to goodwill. Upon the conclusion of the measurement period or final determination of the values of assets acquired or liabilities assumed, whichever comes first, any subsequent adjustments are recognized in our consolidated statements of operations.

Accounting for business combinations requires our management to make significant estimates and assumptions, especially at the acquisition date including our estimates for intangible assets, contractual obligations assumed, restructuring liabilities, pre-acquisition contingencies, and contingent consideration, where applicable. Although we believe the assumptions and estimates we have made in the past have been reasonable and appropriate, they are based in part on historical experience and information obtained from the management of the acquired companies and are inherently uncertain. Critical estimates in valuing certain of the intangible assets we have acquired include future expected cash flows from product sales, customer contracts and acquired technologies, and estimated cash flows from the projects when completed and discount rates. Unanticipated events and circumstances may occur that may affect the accuracy or validity of such assumptions, estimates or actual results.

Recently Issued and Newly Adopted Accounting Pronouncements
In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments (“ASU-2016-13”). ASU 2016-13 affects loans, debt securities, trade receivables, and any other financial assets that have the contractual right to receive cash. The ASU requires an entity to recognize expected credit losses rather than incurred losses for financial assets. ASU 2016-13 is effective for the fiscal year beginning after December 15, 2022, including interim periods within that fiscal year. The Company expects that there would be no material impact on the Company’s condensed consolidated financial statements upon the adoption of this ASU.

On November 15, 2019, the FASB issued ASU 2019-10, which (1) provides a framework to stagger effective dates for future major accounting standards and (2) amends the effective dates for certain major new accounting standards to give implementation relief to certain types of entities. Specifically, ASU 2019-10 changes some effective dates for certain new standards on the following topics in the ~~FASB Accounting Standards Codification~~ ~~(ASC). As a smaller reporting company, the effective date for the Company is noted next to each major standard.~~

● ~~Derivatives and Hedging (ASC 8152) – January 1, 2021~~
● ~~Leases (ASC 842) – January 1, 2021~~
● ~~Financial Instruments — Credit Losses (ASC 326) – January 1, 2023~~
● ~~Intangibles — Goodwill and Other (ASC 350) – January 1, 2023~~
~~The Company expects that there would be no material impact on the Company’s condensed consolidated financial statements upon the adoption of these ASU’s.~~
Use of Estimates

The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from these estimates.

Estimated Fair Value of Financial Instruments

The Company’s financial instruments include cash, accounts receivable, accounts payable, line of credit, notes payable and lease commitments. Management believes the estimated fair value of these accounts at ~~March 31,~~June 30, 2021 approximate their carrying value as reflected in the balance sheet due to the short-term nature of these instruments or the use of market interest rates for debt instruments. The carrying values of certain of the Company’s notes payable and capital lease obligations approximate their fair values based upon a comparison of the interest rate and terms of such debt given the level of risk to the rates and terms of similar debt currently available to the Company in the marketplace.

Cash and Cash Equivalents

The Company considers all highly liquid investments with an original maturity or remaining maturity at the time of purchase, of three months or less to be cash equivalents.

Concentration of Credit Risk and Other Risks and Uncertainties

Financial instruments and assets subjecting the Company to concentration of credit risk consist primarily of cash and cash equivalents, short-term investments and trade accounts receivable. The Company’s cash and cash equivalents are maintained at major U.S. financial institutions. Deposits in these institutions may exceed the amount of insurance provided on such deposits.

The Company’s customers are primarily concentrated in the United States.

The Company provides credit in the normal course of business. The Company performs ongoing credit evaluations of its customers and maintains allowances for doubtful accounts on factors surrounding the credit risk of specific customers, historical trends, and other information.

~~For the three months ended March 31,~~As of June 30, 2021, DSC had two customers with an accounts receivable balance representing ~~58%~~33% of total accounts receivable. ~~For the three months ended March 31,~~As of June 30, 2020, DSC had two customers with an accounts receivable balance representing ~~30%~~31% of total accounts receivable.

For the ~~three~~six months ended ~~March 31,~~June 30, 2021 the Company had ~~two customers~~one customer that accounted for ~~36%~~15% of revenue. For the ~~three~~six months ended ~~March 31,~~June 30, 2020 the Company had one customer that accounted for ~~14%~~14% of revenue.

Accounts Receivable/Allowance for Credit Losses

The Company sells its services to customers on an open credit basis. Accounts receivable are uncollateralized, non-interest-bearing customer obligations. Accounts receivables are typically due within 30 days. The allowance for credit losses reflects the estimated accounts receivable that will not be collected due to credit losses. Provisions for estimated uncollectible accounts receivable are made for individual accounts based upon specific facts and circumstances including criteria such as their age, amount, and customer standing. Provisions are also made for other accounts receivable not specifically reviewed based upon historical experience. Clients are invoiced in advance for services as reflected in deferred revenue on the Company’s balance sheet.

Property and Equipment

Property and equipment are recorded at cost and depreciated over their estimated useful lives or the term of the lease using the straight-line method for financial statement purposes. Estimated useful lives in years for depreciation are 5 to 7 years for property and equipment. Additions, betterments and replacements are capitalized, while expenditures for repairs and maintenance are charged to operations when incurred. As units of property are sold or retired, the related cost and accumulated depreciation are removed from the accounts, and any resulting gain or loss is recognized in income.

~~Deferred Offering Costs~~
The Company capitalizes certain legal, professional accounting and other third-party fees that are directly associated with in-process equity financings as deferred offering costs until such financings are consummated. After consummation of equity financings, these costs are recorded in stockholders’ equity (deficit) as a reduction of additional paid-in capital generated as a result of During the offering. Should the planned equity financings be abandoned, the deferred offering costs are expensed immediately as a charge to other income (expense) in the consolidated statement of operations. For the threesix months ended ~~March 31,~~June 30, 2021, the Company recorded ~~deferred offering costs~~a loss on disposal of ~~$273,423, which are included in prepaid expenses.~~equipment of $29,732.

Income Taxes

Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carry forwards. Deferred tax assets 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. At ~~March 31,~~June 30, 2021 and December 31, 2020, the Company had a full valuation allowance against its deferred tax assets.

Per FASB ASC 740-10, disclosure is not required of an uncertain tax position unless it is considered probable that a claim will be asserted and there is a more-likely-than-not possibility that the outcome will be unfavorable. Using this guidance, as of December 31, 2020 and 2019, the Company has no0 uncertain tax positions that qualify for either recognition or disclosure in the financial statements. The Company’s 2019, 2018 and 2017 Federal and State tax returns remain subject to examination by their respective taxing authorities. Neither of the Company’s Federal or State tax returns are currently under examination.

Goodwill and Other Intangibles

In accordance with GAAP, the Company tests goodwill and other intangible assets for impairment on at least an annual basis. Impairment exists if the carrying value of a reporting unit exceeds its estimated fair value. To determine the fair value of goodwill and intangible assets, the Company uses many assumptions and estimates using a market participant approach that directly impact the results of the testing. In making these assumptions and estimates, the Company uses industry accepted valuation models and set criteria that are reviewed and approved by various levels of management.

Revenue Recognition

Nature of goods and services

The following is a description of the products and services from which the Company generates revenue, as well as the nature, timing of satisfaction of performance obligations, and significant payment terms for each:

1) Infrastructure as a Service (IaaS) and Disaster Recovery Revenue

~~Subscription services such as~~ Infrastructure as a Service ~~Platform as~~(IaaS) provides clients the ability to migrate compute and store on DSC enterprise level technical assets in Tier 3 data centers. DSC provides a ~~Service~~turnkey solution whereby achieving reliable and ~~Disaster Recovery,~~cost-effective, multi-tenant IBM Power compute, flash storage, disaster recovery and cyber security while eliminating client capital expenditures.
Clients can subscribe to disaster recovery solutions without subscribing to IaaS. Product offerings provided directly from DSC are High Availability, Data ~~Vault Services~~Vaulting and DRaaS type solutions, ~~(cloud)~~including standby servers which allows clients to centralize and streamline their ~~technical and~~ mission critical digital information and technical environment. Client’s data ~~can be backed up, replicated, archived~~is vaulted, maintenance of retention schedules for corporate governances and ~~restored~~regulations to meet their back to work objective in a disaster. ~~Infrastructure as a Service (IaaS) assist clients to achieve reliable and cost-effective computing and high availability solutions while eliminating or supplementing capital expenditures.~~

2) Managed Services

These services are performed at the inception of a contract. The Company offers professional assistance to its clients during the installation processes. On-boarding and set-up services ensure that the solution or software is installed properly and function as designed to provide clients with the best solutions. In addition, clients that are managed service clients have a requirement for DSC to offer time and material billing.

The Company also derives both one time and subscription-based revenue, from providing support, management and ~~management~~renewal of ~~its~~ software, hardware, third party maintenance contracts and third-party cloud services to clients. The managed services include help desk, remote access, annual recovery tests and manufacturer support for equipment and on-gong monitoring of client system performance.

3) Equipment and Software Revenue

The Company provides equipment and software and actively participate in collaboration with IBM to provide innovative business solutions to clients. The Company is a partner of IBM and the various software, infrastructure and hybrid cloud solutions provided to clients.

Disaggregation of revenue

In the following table, revenue is disaggregated by major product line, geography, and timing of revenue recognition.

Schedule of revenue is disaggregated by major product
For the Three Months
Ended June 30, 2021
United States International Total
Infrastructure & Disaster Recovery/Cloud Service $ 1,685,951 $ 39,212 $ 1,725,163
Equipment and Software 760,451 0 760,451
Managed Services 809,487 0 809,487
Nexxis VoIP Services 183,118 0 183,118
Other 50,030 0 50,030
Total Revenue $ 3,489,037 $ 39,212 $ 3,528,249

For the Three Months For the Three Months For the Three Months
Ended March 31, 2021
Ended June 30, 2020 Ended June 30, 2020
United States International Total United States International Total
Infrastructure & Disaster Recovery/Cloud Service $ 1,629,773 $ 30,575 $ 1,660,348 $ 1,340,437 $ 42,433 $ 1,382,870
Equipment and Software 464,883 — 464,883 247,187 0 247,187
Managed Services 226,767 — 226,767 219,392 0 219,392
Nexxis VoIP Services 195,326 — 195,326 153,887 0 153,887
Other 27,367 — 27,367 2,289 0 2,289
Total Revenue $ 2,544,116 $ 30,575 $ 2,574,691 $ 1,963,192 $ 42,433 $ 2,005,625

For the Three Months
Ended March 31, 2020
United States International Total
Infrastructure & Disaster Recovery/Cloud Service $ 1,359,921 $ 33,799 $ 1,393,720
Equipment and Software 328,733 — 328,733
Managed Services 220,475 — 220,475
Nexxis VoIP Services 153,197 — 153,197
Other 2,585 — 2,585
Total Revenue $ 2,064,911 $ 33,799 $ 2,098,710
For the Three Months
Ended June 30,
Timing of revenue recognition 2021 2020
Products transferred at a point in time $ 937,178 $ 247,187
Products and services transferred over time 2,591,071 1,758,438
Total Revenue $ 3,528,249 $ 2,005,625

For the Three Months
Ended March 31,
Timing of revenue recognition 2021 2020
Products transferred at a point in time $ 687,576 $ 328,733
Products and services transferred over time 1,887,115 1,769,977
Total Revenue $ 2,574,691 $ 2,098,710
For the Six Months
Ended June 30, 2021
United States International Total
Infrastructure & Disaster Recovery/Cloud Service $ 3,307,949 $ 69,787 $ 3,385,511
Equipment and Software 1,225,334 0 1,225,334
Managed Services 1,036,254 0 1,036,254
Nexxis VoIP Services 378,444 0 378,444
Other 77,265 0 77,265
Total Revenue $ 6,025,246 $ 69,787 $ 6,102,940
For the Six Months
Ended June 30, 2020
United States International Total
Infrastructure & Disaster Recovery/Cloud Service $ 2,689,558 $ 87,032 $ 2,776,590
Equipment and Software 575,928 0 575,928
Managed Services 439,867 0 439,867
Nexxis VoIP Services 307,084 0 307,084
Other 4,866 0 4,866
Total Revenue $ 4,017,303 $ 87,032 $ 4,104,335
For the Six Months
Ended June 30,
Timing of revenue recognition 2021 2020
Products transferred at a point in time $ 1,511,751 $ 575,928
Products and services transferred over time 4,591,189 3,528,407
Total Revenue $ 6,102,940 $ 4,104,335

Contract receivables are recorded at the invoiced amount and are uncollateralized, non-interest-bearing client obligations. Provisions for estimated uncollectible accounts receivable are made for individual accounts based upon specific facts and circumstances including criteria such as their age, amount, and client standing.

Sales are generally recorded in the month the service is provided. For clients who are billed on an annual basis, deferred revenue is recorded and amortized over the life of the contract.

Transaction price allocated to the remaining performance obligations

The Company has the following performance obligations:

1) ~~Disaster Recovery (“DR”)~~Data Vaulting: subscription-based service that ~~instantly~~ encrypts and transfers data to secure location further replicates the data to a second DSC data center where it remains encrypted. Ensures retention schedules for corporate compliance.  Provides ~~ten (10)~~twenty-four (24) hour or less recovery time
2) ~~Data Vaulting: subscription-based cloud backup solution that~~ uses advanced data reduction technology to shorten restore ~~time~~time.

3)2) High Availability (“HA”): subscription-based service which offers cost-effective mirroring software replication technology and provides one (1) hour or less recovery time
4)
3) Infrastructure as a Service (“IaaS”): subscription-based service offers “capacity on-demand” for IBM Power and Intel server systems
5) ~~Message Logic: subscription-based service offers cost effective email archiving, data analytics, compliance monitoring and retrieval of email messages which cannot be deleted~~
6)4) Internet: subscription-based service offers continuous internet connection ~~in the event of outages~~along with Fail Safe providing disaster recovery
7)
5) Support and Maintenance: subscription-based service offers support for servers, firewalls, desktops or software and ad hoc support and help desk
8)
6) Initial Implementation / Set-Up Fees: on boarding and set-up ~~services~~IaaS and DRaaS
9)
7) Equipment sales: sale of servers and data storage equipment to the end user
~~10)~~
9) License: granting SSL certificates and other licenses
2) High Availability (“HA”): subscription-based service which offers cost-effective mirroring software replication technology and provides one (1) hour or less recovery time
3) Infrastructure as a Service (“IaaS”): subscription-based service offers “capacity on-demand” for IBM Power and Intel server systems

Disaster Recovery with Stand-By Servers, High Availability, Data Vaulting, IaaS, Message Logic, Support and Maintenance and Internet

Subscription services such as the above allows clients to access a set of data or receive services for a predetermined period of time. As the client obtains access at a point in time but continues to have access for the remainder of the subscription period, the client is considered to simultaneously receive and consume the benefits provided by the entity’s performance as the entity performs. Accordingly, the related performance obligation is considered to be satisfied ratably over the contract term. As the performance obligation is satisfied evenly across the term of the contract, revenue is recognized on a straight-line basis over the contract term.

Initial Set-Up Fees

The Company accounts for set-up fees as separate performance obligation. Set-up services are performed one time and accordingly the revenue is recognized at the point in time that the service is performed, and the Company is entitled to the payment.

Equipment sales

For the Equipment sales performance obligation, the control of the product transfers at a point in time (i.e., when the goods have been shipped or delivered to the client’s location, depending on shipping terms). Noting that the satisfaction of the performance obligation, in this sense, does not occur over time as defined within ASC 606-10-25-27 through 29, the performance obligation is considered to be satisfied at a point in time (ASC 606-10-25-30) when the obligation to the client has been fulfilled (i.e., when the goods have left the shipping facility or delivered to the client, depending on shipping terms).
License – granting SSL certificates and other licenses

In the case of licensing performance obligation, the control of the product transfers either at point in time or over time depending on the nature of the license. The revenue standard identifies two types of licenses of IP: a right to access IP and a right to use IP. To assist in determining whether a license provides a right to use or a right to access IP, ASC 606 defines two categories of IP: Functional and Symbolic. The Company’s license arrangements typically do not require the Company to make its proprietary content available to the client either through a download or through a direct connection. Throughout the life of the contract the Company does not continue to provide updates or upgrades to the license granted. Based on the guidance, the Company considers its license offerings to be akin to functional IP and recognizes revenue at the point in time the license is granted and/or renewed for a new period.

Payment terms

The terms of the contracts typical range from 12 to 36 months with auto-renew options. The Company invoices clients one month in advance for its services plus any overages or additional ~~services provided in the previous month.~~services.

Warranties

The Company offers guaranteed service levels ~~and performance~~ and service guarantees on some of its contracts. These warrantees are not sold separately and according to ASC 606-10-50-12(a) are accounted as “assurance warranties”.

Significant judgement

In the instances that contracts have multiple performance obligations, the Company uses judgment to establish stand-alone price for each performance obligation separately. The price for each performance obligation is determined by reviewing market data for similar services as well as the Company’s historical pricing of each individual service. The sum of each performance obligation was calculated to determine the aggregate price for the individual services. Next the proportion of each individual service to the aggregate price was determined. That ratio was applied to the total contract price in order to allocate the transaction price to each performance obligation.

Impairment of Long-Lived Assets

In accordance with FASB ASC 360-10-35, the Company reviews its long-lived assets for impairment whenever events and circumstances indicate that the carrying value of an asset might not be recoverable. An impairment loss, measured as the amount by which the carrying value exceeds the fair value, is recognized if the carrying amount exceeds estimated undiscounted future cash flows.

Advertising Costs

The Company expenses the costs associated with advertising as they are incurred. The Company incurred ~~a net impact of $95,776~~$252,286 and ~~$65,380~~$137,931 for advertising costs for the ~~three~~six months ended ~~March 31,~~June 30, 2021 and 2020, respectively.

Stock Based Compensation

DSC follows the requirements of FASB ASC 718-10-10, Share Based Payments with regards to stock-based compensation issued to employees and non-employees. DSC has agreements and arrangements that call for stock to be awarded to the employees and consultants at various times as compensation and periodic bonuses. The expense for this stock-based compensation is equal to the fair value of the stock price on the day the stock was awarded multiplied by the number of shares awarded.

The valuation methodology used to determine the fair value of the options issued during the period is the Black-Scholes option-pricing model. The Black-Scholes model requires the use of a number of assumptions including volatility of the stock price, the average risk-free interest rate, and the weighted average expected life of the options. Risk–free interest rates are calculated based on continuously compounded risk–free rates for the appropriate term. The dividend yield is assumed to be zero as the Company has never paid or declared any cash dividends on its Common Stock and does not intend to pay dividends on its Common Stock in the foreseeable future. The expected forfeiture rate is estimated based on management’s best assessment.

Estimated volatility is a measure of the amount by which DSC’s stock price is expected to fluctuate each year during the expected life of the award. DSC’s calculation of estimated volatility is based on historical stock prices of these entities over a period equal to the expected life of the awards. ~~DSC uses the historical volatility of peer entities due to the lack of sufficient historical data of its stock price.~~

Net Income (Loss) Per Common Share

In accordance with FASB ASC 260-10-5 Earnings Per Share, basic income (loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share is computed by dividing net income (loss) adjusted for income or loss that would result from the assumed conversion of potential common shares from contracts that may be settled in stock or cash by the weighted average number of shares of common stock, common stock equivalents and potentially dilutive securities outstanding during each period.

The following table sets forth the information needed to compute basic and diluted earnings per share for the three and six months ended June 30, 2021 and 2020:
Schedule of Earning per share basic and dilute
For the Three Months Ended June 30, For the Six Months Ended June 30,
2021 2020 2021 2020

Net Income (Loss) Available to Common Shareholders $ 114,313 $ 155,705 $ 77,529 $ 87,109

Weighted average number of common shares - basic 3,981,402 3,213,485 3,607,909 3,212,822
Dilutive securities Options 134,254 140,770 — 140,770
Warrants 3,333 3,333 3,333 3,333
Weighted average number of common shares - diluted 4,118,989 3,357,589 3,611,242 3,356,926

Earnings (Loss) per share, basic $ 0.03 $ 0.05 $ 0.02 $ 0.03
Earnings (Loss) per share, diluted $ 0.03 $ 0.05 $ 0.02 $ 0.03
The following table sets forth the number of potential shares of common stock that have been excluded from diluted net income (loss) per share net income (loss) per share because their effect was anti-dilutive:

Schedule of anti-dilutive income (loss) per share Schedule of anti-dilutive income (loss) per share
March 31, Three Months ended June 30, Six Months ended June 30,
2021 2020 2021 2020 2021 2020
Options 207,650 208,146 66,901 69,875 201,155 69,875
Warrants 3,333 3,333 1,840,000 0 1,840,000 0
210,983 211,479 1,906,901 69,875 2,041,155 69,875

Note 3 - Property and Equipment

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

Schedule of property and equipment
March 31, December 31, June 30, December 31,
2021 2020 2021 2020
Storage equipment $ 756,236 $ 756,236 $ 476,887 $ 756,236
Website and software 533,417 533,417 0 533,417
Furniture and fixtures 27,131 17,441 27,850 17,441
Leasehold improvements 20,983 20,983 20,983 20,983
Computer hardware and software 1,228,520 1,236,329 299,867 1,236,329
Data center equipment 5,586,374 5,281,017 5,502,288 5,281,017
8,152,661 7,845,423 6,327,875 7,845,423
Less: Accumulated depreciation (5,762,511 ) (5,543,822 ) (4,177,560 ) (5,543,822 )
Net property and equipment $ 2,390,150 $ 2,301,601 $ 2,150,315 $ 2,301,601

Depreciation expense for the ~~three~~six months ended ~~March 31,~~June 30, 2021 and 2020 was ~~$218,689~~$479,768 and ~~$193,158,~~$397,467, respectively.

Note 4 - Goodwill and Intangible Assets

Goodwill and intangible assets consisted of the following:

Schedule of goodwill and intangible assets
March 31, 2021 June 30, 2021
Estimated life Accumulated Estimated life Accumulated
in years Gross amount Amortization Net in years Gross amount Amortization Net
Intangible assets not subject to amortization
Goodwill Indefinite $ 3,015,700 $ — $ 3,015,700 Indefinite $ 13,216,040 $ — $ 13,216,040
Trademarks Indefinite 294,268 — 294,268 Indefinite 294,268 — 294,268

Total intangible assets not subject to amortization 3,309,968 — 3,309,968 13,510,308 — 13,510,308
Intangible assets subject to amortization
Customer lists 5-15 897,274 897,274 — 5-15 744,099 744,099 —
ABC acquired contracts 5 310,000 273,833 36,167 5 310,000 289,334 20,666
SIAS acquired contracts 5 660,000 583,000 77,000 5 660,000 616,000 44,000
Non-compete agreements 4 272,147 272,147 — 4 272,147 272,147 —
Website and Digital Assets 3 33,002 274 32,728
Total intangible assets subject to amortization 2,139,421 2,026,254 113,167 2,019,248 1,921,854 97,394
Total Goodwill and Intangible Assets $ 5,449,389 $ 2,026,254 $ 3,423,135 $ 15,529,556 $ 1,921,854 $ 13,607,702

Scheduled amortization over the next ~~year is~~three years are as follows:

Twelve months ending March 31,
Schedule of amortization over the next two years
Twelve months ending June 30,
2022 $ 113,167 $ 75,575
2023 10,909
2024 10,910
Total $ 97,394

Amortization expense for the ~~three~~six months ended ~~March 31,~~June 30, 2021 and 2020 were ~~$48,500~~$97,275 and ~~$48,500~~ $98,667respectively.

Note 5 ~~–Leases~~–Leases

Operating Leases

The Company currently has two leases for office space located in Melville, NY.

The first lease for office space in Melville, NY was assumed as part of the Company’s acquisition of ABC in 2016 and called for monthly payments of $8,382 and expiring August 31, 2019. Upon termination of the lease in August 2019, the Company entered into a new lease for a technology lab in a smaller space commencingcommenced on September 1, 2019. The term of this lease is for three years and eleven months and runs co-terminus with our existing lease in the same building. The base annual rent is $10,764 payable in equal monthly installments of $897.
A second lease for office space in Melville, NY, was entered into on November 20, 2017, which commenced on April 2, 2018. The term of this lease is five years and three months at ~~$86,268~~$86,268 per year with an escalation of 3% per year and expires on July 31, ~~2023.~~2023.

The lease for office space in Warwick, RI, called for monthly payments of ~~$2,324~~$2,324 beginning February 1, 2015 which escalated to ~~$2,460~~$2,460 on February 1, 2017. This lease commenced on February 1, 2015 and expired on January 31, ~~2019.~~2019. The Company extended this lease until January 31, 2020. This lease was further extended until January 31, ~~2021.~~2021. The annual base rent was ~~$31,176~~$31,176 payable in equal monthly installments of ~~$2,598.~~$2,598. The Company satisfied the terms of the lease and no longer occupies this premise.

The Company leases rack space in New York, Massachusetts and North Carolina. These leases are month to month and the monthly rent is approximately ~~$25,000.~~$25,000.

In 2020, the Company entered into a new rack space lease agreement in Dallas, TX. The lease term is 13 months and requires monthly payments of ~~$1,905.~~$1,905 and expires on July 31, 2023.

Finance Lease Obligations

On June 1, 2020, the Company entered into a lease agreement with Arrow Capital Solutions, Inc. to lease equipment. The lease obligation is payable to Arrow Capital Solutions with monthly installments of ~~$5,008.~~$5,008. The lease carries an interest rate of 7%7% and is a3 three-year lease. The term of the lease ends June 1, ~~2023.~~2023.

On June 29, 2020, the Company entered into a lease agreement with Arrow Capital Solutions, Inc. to lease equipment. The lease obligation is payable to Arrow Capital Solutions with monthly installments of ~~$5,050.~~$5,050. The lease carries an interest rate of 7%7% and is a3 three-year lease. The term of the lease ends June 29, ~~2023.~~2023.

On July 31, 2020, the Company entered into a lease agreement with Arrow Capital Solutions, Inc. to lease equipment under a finance lease. The lease obligation is payable to Arrow Capital Solutions with monthly installments of ~~$4,524.~~$4,524. The lease carries an interest rate of 7%7% and is a three-year lease.

Finance Lease Obligations – Related Party

On April 1, 2018, the Company entered into a lease agreement with Systems Trading Inc. (“Systems Trading”) to refinance all equipment leases into one lease. This lease obligation is payable to Systems Trading with bi-monthly installments of ~~$23,475.~~$23,475. The lease carries an interest rate of 5%5% and is a4 four-year lease. The term of the lease ends April 16, ~~2022.~~2022. Systems Trading is owned and operated by the Company’s President, Harold Schwartz.

On January 1, 2019, the Company entered into a lease agreement with Systems Trading. This lease obligation is payable to Systems Trading with monthly installments of ~~$29,592.~~$29,592. The lease carries an interest rate of ~~6.75%~~6.75% and is a5 five-year lease. The term of the lease ends December 31, ~~2023.~~2023.

On April 1, 2019, the Company entered into two lease agreements with Systems Trading to add new data center equipment. The first lease calls for monthly installments of ~~$1,328~~$1,328 and expires on March 1, ~~2022.~~2022. It carries an interest rate of 7%7%. The second lease calls for monthly installments of ~~$461~~$461 and expires on March 1, ~~2022.~~2022. It carries an interest rate of ~~6.7%~~6.7%.

On January 1, 2020, the Company entered into a new lease agreement with Systems Trading to lease equipment. The lease obligation is payable to Systems Trading with monthly installments of ~~$10,534.~~$10,534. The lease carries an interest rate of 6%6% and is a3 three-year lease. The term of the lease ends January 1, ~~2023.~~2023.

On March 4, 2021, the Company entered into a new lease agreement with Systems Trading effective April 1, 2021. This lease obligation is payable to Systems Trading with monthly installments of ~~$1,567~~$1,567 and expires on March 31, ~~2024.~~2024. The lease carries an interest rate of 8%8%.

The Company determines if an arrangement contains a lease at inception. Right of Use “ROU” assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent its obligation to make lease payments arising from the lease. ROU assets and liabilities are recognized at the lease commencement date based on the estimated present value of lease payments over the lease term. The Company’s lease term includes options to extend the lease when it is reasonably certain that it will exercise that option. Leases with a term of 12 months or less are not recorded on the balance sheet, per the election of the practical expedient ~~noted above.~~. ROU assets and liabilities are recognized at the lease commencement date based on the estimated present value of lease payments over the lease term. The Company recognizes lease expense for these leases on a straight-line basis over the lease term. The Company recognizes variable lease payments in the period in which the obligation for those payments is incurred. Variable lease payments that depend on an index or a rate are initially measured using the index or rate at the commencement date, otherwise variable lease payments are recognized in the period incurred. A discount rate of 7%7% was used in preparation of the ROU asset and operating liabilities.

The components of lease expense were as follows:

Components of lease expense
Three Months Ended
March 31, 2021 Six Months Ended
June 30, 2021
Finance leases:
Amortization of assets, included in depreciation and amortization expense $ 350,607 $ 677,505
Interest on lease liabilities, included in interest expense 26,941 102,539
Operating lease:
Amortization of assets, included in total operating expense 25,652 51,762
Interest on lease liabilities, included in total operating expense 4,287 8,197
Total net lease cost $ 407,487 $ 840,000

Supplemental balance sheet information related to leases was as follows

Operating Leases

Operating lease ROU asset $ 198,549

Current operating lease liabilities 106,102
Noncurrent operating lease liabilities 102,407
Total operating lease liabilities $ 208,509

~~Supplemental balance sheet information related to leases was as follows~~
~~Operating Leases~~
Operating lease ROU asset $ 220,419

Current operating lease liabilities 105,319
Noncurrent operating lease liabilities 125,391
Total operating lease liabilities $ 230,710
March 31, 2021 June 30, 2021
Finance leases:
Property and equipment, at cost $ 4,416,665 $ 4,416,665
Accumulated amortization (2,305,689 ) (2,516,643 )
Property and equipment, net 2,110,976 1,900,022

Current obligations of finance leases $ 1,273,587 $ 1,147,355
Finance leases, net of current obligations 965,768 765,102
Total finance lease liabilities $ 2,239,355 $ 1,912,457

Supplemental cash flow and other information related to leases was as follows:

Three Months Ended March 31, 2021
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows related to operating leases $ 21,364
Financing cash flows related to finance leases $ 350,607

Weighted average remaining lease term (in years):
Operating leases 1.47
Finance leases 2.07

Weighted average discount rate:
Operating leases 7 %
Finance leases 6 %
Supplemental balance sheet information related to leases
Six Months Ended June 30, 2021
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows related to operating leases $ 43,362
Financing cash flows related to finance leases $ 677,505

Weighted average remaining lease term (in years):
Operating leases 1.22
Finance leases 1.82

Weighted average discount rate:
Operating leases 7 %
Finance leases 6 %

Long-term obligations under the operating and finance leases at ~~March 31,~~June 30, 2021 mature as follows:

For the Twelve Months Ended March 31, Operating Leases Finance Leases
2022 $ 105,319 $ 1,260,160
2023 108,534 773,155
2024 37,120 377,276
Total lease payments 250,973 2,410,591
Less: Amounts representing interest (20,263 ) (171,236 )
Total lease obligations 230,710 2,239,355
Less: Current (105,319 ) (1,273,587 )
$ 125,391 $ 965,768
Long-term obligations under the operating and Finance leases
For the Twelve Months Ended June 30, Operating Leases Finance Leases
2022 $ 106,102 1,209,750
2023 109,365 622,949
2024 9,395 242,341
Total lease payments 224,863 2,075,040
Less: Amounts representing interest (16,354 ) (162,584 )
Total lease obligations 208,509 1,912,457
Less: Current (106,102 ) (1,273,587 )
$ 102,407 $ 765,102

As of ~~March 31,~~June 30, 2021, the Company had no additional significant operating or finance leases that had not yet commenced. Rent expense under all operating leases for the ~~three~~six months ended ~~March 31,~~June 30, 2021 and 2020 was ~~$20,263~~$41,894 and ~~$24,905,~~$79,510, respectively.

Note 6 - Commitments and Contingencies

COVID-19

The COVID-19 pandemic has created significant worldwide uncertainty, volatility and economic disruption. The extent to which COVID-19 will adversely impact the Company’s business, financial condition and results of operations is dependent upon numerous factors, many of which are highly uncertain, rapidly changing and uncontrollable. These factors include, but are not limited to: (i) the duration and scope of the pandemic; (ii) governmental, business and individual actions that have been and continue to be taken in response to the pandemic, including travel restrictions, quarantines, social distancing, work-from-home and shelter-in-place orders and shut-downs; (iii) the impact on U.S. and global economies and the timing and rate of economic recovery; (iv) potential adverse effects on the financial markets and access to capital; (v) potential goodwill or other impairment charges; (vi) increased cybersecurity risks as a result of pervasive remote working conditions; and (vii) the Company’s ability to effectively carry out its operations due to any adverse impacts on the health and safety of its employees and their families.

Under NYS Executive Order 202.6, “Essential Business,” DSC is an “Essential Business” based on the following in the Executive order number 2: Essential infrastructure including telecommunications and data centers; and, number 12: Vendors that provide essential services or products, including logistics and technology support. Further, as a result of the pandemic, all employees, including the Company’s specialized technical staff, are working remotely or in a virtual environment. DSC always maintains the ability for team members to work virtually and the Company will continue to stay virtual, until the State and or the Federal government indicate the environment is safe to return to work. The significant increase in remote working, particularly for an extended period of time, could exacerbate certain risks to the Company’s business, including an increased risk of cybersecurity events and improper dissemination of personal or confidential information, though the Company does not believe these circumstances have, or will, materially adversely impact its internal controls or financial reporting systems. If the COVID-19 pandemic should worsen, the Company may experience disruptions to our business including, but not limited to: equipment, its workforce, or to its business relationships with other third parties. The extent to which COVID-19 impacts the Company’s operations or those of its third-party partners will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the duration of the outbreak, new information that may emerge concerning the severity of COVID-19 and the actions to contain COVID-19 or treat its impact, among others. Any such disruptions or losses we incur could have a material adverse effect on the Company’s financial results and our ability to conduct business as expected.

Revolving Credit Facility

On January 31, 2008, the Company entered into a revolving credit line with a bank. The credit facility provides for ~~$100,000~~$100,000 at prime plus ~~0.5%~~0.5% and is secured by all assets of the Company and personally guaranteed by the Company’s CEO. As of ~~March 31,~~June 30, 2021 and December 31, 2020 the balance was ~~$24~~$0 and ~~$24~~$24 respectively.

Note 7 – ~~Long Term Debt~~Note payable

On April 30, 2020, the Company was granted a loan from a banking institution, in the principal amount of ~~$481,977~~$481,977 (the “Loan”), pursuant to the Paycheck Protection Program (the “PPP”) under Division A, Title I of the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”), which was enacted on March 27, 2020. The Loan, which was in the form of a Note dated April 30, 2020, matures on April 30, 2022 and bears interest at a fixed rate of ~~1.00%~~1.00% per annum, payable monthly commencing on November 5, 2020. Funds from the loan may only be used to retain workers and maintain payroll or make mortgage payments, lease payments and utility payments. Management used the entire Loan amount for qualifying expenses. Under the terms of the PPP, certain amounts of the Loan may be forgiven if they are used for qualifying expenses as described in the CARES Act. The Company has applied for the loan forgiveness.
On June 1, 2021 the Company assumed the PPP loan of Flagship Solutions, LLC in the amount of $307,300. During the six months ended June 30, 2021, the PPP loan was forgiven and the Company recorded a gain on forgiveness of debt on the Consolidated Statements of Operations.

~~As of March 31, 2021, if not forgiven, remaining scheduled principal payments due on notes payable are as follows:~~
For the twelve months ending March 31,
2022 $ 455,200
2023 26,777
$ 481,977

Note 8 - Stockholders’ (Deficit)

Capital Stock

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

On March 8, 2021 the Company’s shareholders approved an amendment to the Company’s articles of incorporation, as amended, to effect a reverse stock split of the Company’s issued and outstanding shares of common stock, at a ratio to be determined at the discretion of the Board of Directors within a range of one (1) share of common stock for every two (2) to sixty (60) shares of common stock, such amendment to be effected only in the event the Board of Directors still deems it advisable. ~~See Note 12 – Subsequent Events.~~On May 13, 2021, the Company’s registration statement on Form S-1 (File No. 333-23506) was declared effective (the “S-1 Registration Statement”). On May 13, 2021, the Company filed a registration statement on Form S-1 (File No. 333-256111) with the “Securities and Exchange Commission pursuant to Rule 462(b) of the Securities Act of 1933, as amended to register additional securities which was immediately declared effective.

On May 6, 2021 the Company filed with the Securities and Exchange Commission Amendment No. 4 to Form S-1 - Registration Statement Under the Securities Act of 1993 to offer 1,162,790 Units (Each Unit Consisting of One Share of Common Stock and One Warrant to Purchase One Share of Common Stock).

~~During the three months ended March 31,~~On May 13, 2021, the Company ~~received cash~~entered into an Underwriting Agreement (the “Underwriting Agreement”) with Maxim Group LLC, as representative of ~~$5,400~~the several underwriters named therein (the “Representative”), for an underwritten public offering (the “Offering”) of an aggregate of 1,600,000 units (the “Units), each consisting of one share of the Company’s common stock, par value $0.001 per share (the “Common Stock”), together with one warrant to purchase one share of Common Stock (each a “Warrant” and collectively, the “Warrants”) at an exercise price equal to $7.425 per share of Common Stock.
The public offering price was $6.75 per Unit and the underwriters agreed to purchase 1,600,000 Units at an 7.5% discount to the public offering price. The Company granted the Representative a 45-day option to purchase an additional 240,000 shares of Common Stock and/or an additional 240,000 Warrants, in any combination thereof, to cover over-allotments, . On May 15, 2021, the Representative exercised the over-allotment option to purchase an additional 240,000 Warrants to purchase 240,000 shares of Common Stock. The gross proceeds from the Offering were $10.8 million.
Pursuant to the Underwriting Agreement, the Company issued warrants to purchase up to a total of 80,000 shares of Common Stock (the “Representative’s Warrants”). The Representative’s Warrants are exercisable at $7.425 per share, are initially exercisable 180 days from the commencement of sales of the securities issued in connection with the Offering, or November 14, 2021, and have a term of five years from their initial issuance date, or May 18, 2026. Pursuant to FINRA rules, the Representative’s Warrants are subject to a lock-up agreement pursuant to which the Representative will not sell, transfer, assign, pledge, or hypothecate these warrants or the securities underlying these warrants, nor will it engage in any hedging, short sale, derivative, put, or call transaction that would result in the effective economic disposition of the warrants or the underlying securities for a period of 180 days from the beginning on the date of commencement of sales of the securities issued in connection with this offering.
The Underwriting Agreement contains customary representations, warranties, and covenants by the Company and customary conditions to closing, obligations of the parties and termination provisions. Additionally, under the terms of the Underwriting Agreement, the Company has agreed to indemnify the underwriters for losses, expenses and damages arising out of or in connection with the Offering, including for liabilities under the Securities Act, or contribute to payments the underwriters may be required to make with respect to these liabilities.
Pursuant to the Underwriting Agreement, subject to certain exceptions, each director and executive officer of the Company and certain of its stockholders have agreed to a 180-day “lock-up” from the date of the closing of the Offering of shares of Common Stock that they beneficially own, and the Company agreed to a 120-day lock-up, not to offer, sell, contract to sell, pledge or otherwise dispose of any shares of Common Stock or securities convertible into Common Stock, without first obtaining the consent of the Representative.
On May 14, 2021, the Company effected a 1-for-40 reverse stock split. As a result, all share information in the accompanying condensed financial statements has been adjusted as if the reverse stock split happened on the earliest date presented.
During the six months ended June 30, 2021, employees exercised 6,592 options via cashless exercise, into 5,060 shares of ~~2,500 options.~~common stock.

Common Stock Options

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

Schedule of option activity and related information
Number of
Shares
Under Options Range of
Option Price
Per Share Weighted
Average
Exercise Price Weighted
Average
Contractual
Life Number of
Shares
Under Options Range of
Option Price
Per Share Weighted
Average
Exercise Price Weighted
Average
Contractual
Life
Options Outstanding at December 31, 2020 207,650 $ 2.0-15.6 $ 5.2 6.6 207,650 $ 2.0-16 $ 5.2 6.6
Options Granted — — — — — — —
Exercised — — — (6,592 ) 2.0 2.0 —
Expired/Cancelled — — — — — — —
Options Outstanding at March 31, 2021 207,650 $ 2.0-15.6 $ 5.2 6.38
Options Outstanding at June 30, 2021 201,155 $ 2.0-16 $ 5.53 6.12

Options Exercisable at March 31, 2021 139,541 $ 2.0-15.6 $ 6.4 5.50
Options Exercisable at June 30, 2021 201,155 $ 2.0-16 $ 5.53 6.12

Share-based compensation expense for options totaling ~~$42,171~~$76,221 and ~~$33,048~~$74,386 was recognized in our results for the ~~three~~six months ended ~~March 31,~~June 30, 2021 and 2020, respectively.

The valuation methodology used to determine the fair value of the options issued during the year was the Black-Scholes option-pricing model. The Black-Scholes model requires the use of a number of assumptions including volatility of the stock price, the average risk-free interest rate, and the weighted average expected life of the options.

The risk-free interest rate assumption is based upon observed interest rates on zero coupon U.S. Treasury bonds whose maturity period is appropriate for the term of the options.

Estimated volatility is a measure of the amount by which the Company’s stock price is expected to fluctuate each year during the expected life of the award. The Company’s calculation of estimated volatility is based on historical stock prices of ~~these peer entities~~the Company over a period equal to the expected life of the awards. ~~The Company uses the historical volatility of peer entities due to the lack of sufficient historical data of its stock price.~~

As of ~~March 31,~~June 30, 2021, there was ~~$221,939~~$187,890 of total unrecognized compensation expense related to unvested employee options granted under the Company’s share-based compensation plans that is expected to be recognized over a weighted average period of approximately 1.5 years.

Preferred Stock

Dividends

Each share of Series A Preferred Stock, in preference to the holders of all common stock, shall entitle its holder to receive, but only out of funds that are legally available therefore, cash dividends at the rate of ten percent (10%) per annum from the Original Issue Date on the Original Issue Price for such share of Series A Preferred Stock, compounding annually unless paid by the Company. On May 18, 2021, the Company converted 1,401,786 shares of Series A Preferred Stock into 43,806 shares of common stock. As part of this transaction the Company also paid $1,179,357 the accrued and unpaid dividends. Accrued dividends at ~~March 31,~~June 30, 2021 were ~~$1,154,556.~~$0.

27
Note 9 - Litigation

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

Note 10 - Related Party Transactions

Finance Lease Obligations – Related Party

During the three months ended ~~March 31,~~June 30, 2021 the Company entered into one related party finance lease obligations. See Note 5 for details.

Nexxis Capital LLC

Charles Piluso (Chairman and CEO) and Harold Schwartz (President) collectively own 100% of Nexxis Capital LLC (“Nexxis Capital”). Nexxis Capital was formed to purchase equipment and provide leases to Nexxis Inc.’s customers.

The Company received funds of ~~$3,968~~$3,968 and $0$0 during the three months ended ~~March 31,~~June 30, 2021 and 2020 respectively.

Note 11 - Merger

Flagship Solutions, LLC

On February 4, 2021, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Data Storage FL, LLC, a Florida limited liability company and the Company’s wholly-owned subsidiary (the “Merger Sub”), Flagship Solutions, LLC (“Flagship”), a Florida limited liability company, and the owners (collectively, the “Equityholders”) of all of the issued and outstanding limited liability company membership interests in Flagship (collectively, the “Equity Interests”)~~, pursuant to which, upon the Closing (as defined below), the~~. The Company ~~will acquire~~acquired Flagship ~~through the merger of Merger Sub with~~on May 31, 2021, and ~~into Flagship (the “Merger”), with Flagship being the surviving company in the Merger and becoming as a result~~became its wholly-owned subsidiary. ~~The closing of the Merger (the “Closing”) is expected to take place on or before May 31, 2021 (the “Outside Closing Date”).~~

Pursuant to the Merger, all of the Equity Interests that are issued and outstanding immediately prior to the effectiveness of the filing of the Articles of Merger by Flagship and Merger Sub with the Secretary of State of the State of Florida, ~~will be~~was converted into the right to receive an aggregate amount equal to up to $10,500,000, consisting of $5,550,000, payable in cash, subject to reduction by the amount of any excluded liabilities assumed by the Company at Closing and subject to adjustment as set forth below in connection with a net working capital adjustment, and up to $4,950,000, payable in shares of the Company’s common stock, subject to reduction by the amount by which the valuation of Flagship (the “Flagship Valuation”), as calculated based on Flagship’s unaudited pro forma 2018 financial statements and audited 2019 and 2020 financial statements (the “2020 Audit”), is less than $10,500,000. In the event that the Flagship Valuation, as calculated based on the 2020 Audit, is less than $10,500,000, then, within fifteen (15) days after completion of the audit of Flagship’s financial statements for its 2019, 2020 and 2021 fiscal years (the “2021 Audit”), the Company has agreed to pay the Equityholders, in shares of the Company’s common stock, the amount by which the Flagship Valuation, as calculated based on the 2021 Audit, exceeds the sum of $5,550,000 and the value of the shares merger consideration paid by us to the Equityholders at Closing, subject to a cap of $4,950,000.
In addition, the cash merger consideration paid by the Company to the Equityholders at Closing shall be adjusted, on a dollar-for-dollar basis, by the amount by which Flagship’s ~~estimated~~ net working capital at Closing is more or is less than the target working capital amount specified in the Merger Agreement.


The parties have agreed to indemnify each other for any losses that may be incurred by them as a result of their breach of any of their representations, warranties and covenants contained in the Merger Agreement. The Company’s indemnification obligations are capped at 20% of the aggregate merger consideration paid to the Equityholders for any breach of our representations and warranties contained in the Merger Agreement, other than the representations and warranties set forth under Section 4.1 (Existence; Good Standing; Authority; Enforceability), Section 4.2 (No Conflict) and Section 4.4 (Brokers) (herein, “Fundamental Representations”). The Company’s indemnification obligations in respect of any breach by the Company of the Fundamental Representations or in the event of our willful or intentional breach of the Merger Agreement (or acts of fraud), are not capped.
Concurrently with the Closing, Flagship and Mark Wyllie, Flagship’s Chief Executive Officer, ~~will enter~~entered into an Employment Agreement, ~~(the “Wyllie Employment Agreement”),~~ which ~~will become~~was effective upon consummation of the Closing, pursuant to which Mr. Wyllie will continue to serve as Chief Executive Officer of Flagship following the Closing on the terms and conditions set forth therein. Flagship’s obligations under the Wyllie Employment Agreement will also be guaranteed by the Company. The Wyllie Employment Agreement provides for: (i) an annual base salary of $170,000, (ii) management bonuses comprised of twenty-five percent (25%) of Flagship’s net income available in free cash flow as determined in accordance with GAAP for each calendar quarter during the term, (iii) an agreement to issue him stock options of the Company, subject to approval by the Board, commensurate with his position and performance and reflective of the executive compensation plans that the Company has in place with its other subsidiaries of similar size to Flagship, (iv) life insurance benefits in the amount of $400,000, and (v) four weeks paid vacation. In the event Mr. Wyllie’s employment is terminated by him for good reason (as defined in the Wyllie Employment Agreement) or by Flagship without cause, he will be entitled to receive his annual base salary through the expiration of the initial three-year employment term and an amount equal to his last annual bonus paid, payable quarterly. Pursuant to the Wyllie Employment Agreement, we have agreed to elect Mr. Wyllie to the Board and the board of directors of Flagship to serve so long as he continues to be employed by the Company. The employment agreement contains customary non-competition provisions that apply during its term and for a period of two years after the term expires. In addition, pursuant to the Wyllie Employment Agreement, Mr. Wyllie will be appointed to serve as a member of the Company’s Board of Directors and the board of directors of Flagship to serve so long as he continues to be employed by us.
Following the closing of the transaction, Flagship’s financial statements as of the Closing were consolidated with the Consolidated Financial Statements of the Company. These amounts are provisional and may be adjusted during the measurement period.

The ~~Merger Agreement further provides that it may be terminated by~~following sets forth the components of the purchase price:
Schedule of Purchase price
Purchase price:
Cash paid to seller $ 6,149,343
Contingent Consideration - shares 4,950,000
Total purchase price 11,099,343

Assets acquired:
Cash 212,068
Accounts Receivable 1,389,263
Prepaid Expenses 127,574
Fixed Assets 4,986
Website and Digital Assets 33,002
Security Deposits 22,500
Total assets acquired 1,789,393

Liabilities assumed:
Accounts payable and accrued expenses 514,354
Deferred Revenue 68,736
PPP Loan Payable 307,300
Total liabilities assumed 890,390

Net assets acquired 899,003

Excess purchase price $ 10,200,340
Due to the limited amount of time since the acquisition date, the assets and liabilities of Flagship ~~and~~were recorded based primarily on their acquisition date carrying values. Management believes the ~~Equityholders (a “Flagship Termination”)~~estimated fair value of these accounts on the acquisition date approximates their carrying value as reflected in the event the Company has not consummated an underwritten public offering of its securities or listed its shares of common stock on national securities exchange such as the Nasdaq, by the Outside Closing Date, as long as such failure was nottable above due to the ~~breach~~short-term nature of ~~or non-compliance with,~~these instruments. The remaining assets and liabilities primarily consisted of goodwill and customer relationships. We will adjust the ~~Merger Agreement by~~remaining assets and liabilities to fair value as valuations are completed and we obtain information necessary to complete the analyses, but no later than one year from the acquisition data. For purposes of the preliminary allocation of the purchase price, the excess purchase price has been recorded as goodwill.
The following presents the unaudited pro-forma combined results of operations of the Company ~~or any of~~with Flagship Solutions as if the Equityholders. In the event of a Flagship Termination, the Company will be required to pay Flagship and the Equityholders an amount equal to two (2) times their reasonable, documented, out-of-pocket attorneys’ and accountants’ transaction fees and expenses incurred prior to such Flagship Termination in connection with the Merger, up to a maximum aggregate amount of $100,000.entities were combined on January 1, 2020.
Schedule of unaudited pro-forma
Three Months Ended
June 30,
2020
Revenues $ 4,612,967
Net income attributable to common shareholders $ 437,524
Net income per share $ 0.12
Weighted average number of shares outstanding 3,751,825

Six Months Ended
June 30,
2020
Revenues $ 9,613,734
Net income attributable to common shareholders $ 304,889
Net income per share $ 0.08
Weighted average number of shares outstanding 3,751,825

Three Months Ended
June 30,
2021
Revenues $ 7,759,779
Net income attributable to common shareholders $ 1,288,367
Net income per share $ 0.41
Weighted average number of shares outstanding 3,751,825

Six Months Ended
June 30,
2021
Revenues $ 14,270,565
Net income attributable to common shareholders $ 1,202,704
Net income per share $ 0.32
Weighted average number of shares outstanding 3,751,825

Note 12 ~~-Subsequent~~-Subsequent Events
Subsequent to June 30, 2021, investors exercised 455,390 warrants into 455,390 shares of common stock for $3,381,271.

On ~~May 13,~~July 21, 2021, ~~the Company’s registration statement on Form S-1 (File No. 333-23506) was declared effective (the “S-1 Registration Statement”). On May 13, 2021,~~ the Company filed a registration statement on Form S-1 (File No. 333-256111) with the “Securities and Exchange Commission pursuant to Rule 462(b) of the Securities Act of 1933, as amended to register additional securities which was immediately declared effective.
~~On May 14, 2021,~~completed an equity offering whereas the Company effected a 1-for-40 reverse stock split. As a result, all share information in the accompanying condensed financial statements has been adjusted as if the reverse stock split happened on the earliest date presented.
~~On May 13, 2021, the Company entered into an Underwriting Agreement (the “Underwriting Agreement”) with Maxim Group LLC, as representative~~sold 1,375,000 shares of the several underwriters named therein (the “Representative”), for an underwritten public offering (the “Offering”) of an aggregate of 1,600,000 units (the “Units), each consisting of one share of the Company’s common stock ~~par value $0.001 per share (the “Common Stock”), together with one warrant to purchase one share~~and 1,031,250 warrants for net proceeds of ~~Common Stock (each a “Warrant” and collectively, the “Warrants”) at~~$7.6 million. The warrants have an exercise price ~~equal to $7.425 per share~~ of ~~Common Stock.~~
~~The public offering price was $6.75 per Unit~~$6.14 and the underwriters agreed to purchase 1,600,000 Units at an 7.5% discount to the public offering price. The Company granted the Representative a 45-day option to purchase an additional 240,000 shares of Common Stock and/or an additional 240,000 Warrants, in any combination thereof, to cover over-allotments, if any. On May 15, 2021, the Representative partially exercised the over-allotment option to purchase an additional 240,000 Warrants to purchase 240,000 shares of Common Stock. The gross proceeds from the Offering are estimated to be $10.8 million, or approximately $12.4 million if the Representative exercises in full its over-allotment option, before deducting underwriting discounts and commissions and other Offering expenses.
Pursuant to the Underwriting Agreement, the Company agreed to issue to the Representative, as a portion of the underwriting compensation payable to the Representative, warrants to purchase up to a total of 80,000 shares of Common Stock (the “Representative’s Warrants”). The Representative’s Warrants are exercisable at $7.425 per share, are initially exercisable 180 days from the commencement of sales of the securities issued in connection with the Offering, or November 14, 2021, and have a term of five ~~years from their initial issuance date, or May 18, 2026. Pursuant to FINRA rules, the Representative’s Warrants are subject to~~and a lock-up agreement pursuant to which the Representative will not sell, transfer, assign, pledge, or hypothecate these warrants or the securities underlying these warrants, nor will it engage in any hedging, short sale, derivative, put, or call transaction that would result in the effective economic disposition of the warrants or the underlying securities for a period of 180 days from the beginning on the date of commencement of sales of the securities issued in connection with this offering.half years.
The Underwriting Agreement contains customary representations, warranties, and covenants by the Company and customary conditions to closing, obligations of the parties and termination provisions. Additionally, under the terms of the Underwriting Agreement, the Company has agreed to indemnify the underwriters for losses, expenses and damages arising out of or in connection with the Offering, including for liabilities under the Securities Act, or contribute to payments the underwriters may be required to make with respect to these liabilities.
Pursuant to the Underwriting Agreement, subject to certain exceptions, each director and executive officer of the Company and certain of its stockholders have agreed to a 180-day “lock-up” from the date of the closing of the Offering of shares of Common Stock that they beneficially own, and the Company agreed to a 120-day lock-up, not to offer, sell, contract to sell, pledge or otherwise dispose of any shares of Common Stock or securities convertible into Common Stock, without first obtaining the consent of the Representative.

~~ITEM2.~~ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION

You should read the following management’s discussion and analysis of our financial condition and results of operations in conjunction with our unaudited consolidated financial statements and notes thereto included in Part I, Item 1 of this Quarterly Report on Form 10-Q and with our audited financial statements and notes thereto for the year ended December 31, 2020, included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2020 filed on March 31, 2021 (the “Annual Report”) with the U.S. Securities and Exchange Commission (the “SEC”). This Quarterly Report on Form 10-Q contains forward looking statements, including without limitation, statements related to our plans, strategies, objectives, expectations, intentions and adequacy of resources. Investors are cautioned that such forward-looking statements involve risks and uncertainties including without limitation the following: (i) our plans, strategies, objectives, expectations and intentions are subject to change at any time at our discretion; (ii) our plans and results of operations will be affected by our ability to manage growth; and (iii) other risks and uncertainties indicated from time to time in our filings with the Securities and Exchange Commission.

In some cases, you can identify forward-looking statements by terminology such as ’may,’ ’will,’ ’should,’ ’could,’ ’expects,’ ’plans,’ ’intends,’ ’anticipates,’ ’believes,’ ’estimates,’ ’predicts,’ ’potential,’ or ’continue’ or the negative of such terms or other comparable terminology. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance, or achievements. Moreover, neither we nor any other person assumes responsibility for the accuracy and completeness of such statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. We are under no duty to update any of the forward-looking statements after the date of this report.

COMPANY OVERVIEW

The Company is a 25-year veteran in providing Business Continuity services, such as Disaster Recovery, Infrastructure as a Service, Cyber Security and Data Analytics. We provide our clients subscription based, long term agreements ranging from 12 to 60 months. Services are provided from Tier 3 data centers geographically diverse in the USA. While a significant portion of our revenue has been subscription based, we also generate revenue from the sale of equipment and software for cybersecurity, data storage, IBM Power systems equipment and managed service solutions.
Headquartered in Melville, NY, ~~we provide~~the company provides solutions and services to a broad range of customers in several industries, including healthcare, banking and finance, distribution services, manufacturing, construction, education, and government. We maintain an internal business development team as well as a contracted independent distribution ~~channel.~~channel throughout the USA and Canada. DSC’s contracted distributors have the ability to provide disaster recovery and hybrid cloud solutions, ~~and~~ IBM and Intel Infrastructure as a Service cloud-based solutions, without having to invest in infrastructure, data centers or telecommunication services or in specialized technical staff, which substantially lowers the barrier of entry to provide our solutions to their client base.
During ~~2020,~~2021, we added new distributors, ~~hired additional management~~completed our merger with Flagship Solutions Group and are focused on ~~building our~~expansion of sales and marketing ~~distribution, and expanded our technology assets in Dallas, TX.~~distribution. We also recently expanded our offering of cybersecurity solutions for remote tele-computing with ezSecurity™, a new ~~2020~~ product.

Our target marketplace for Infrastructure as a Service and Disaster Recovery as a Service globally is estimated at over one million Virtual IBM Power servers in the finance, retail, healthcare, government, and distribution industries and sectors according to the most recent information received from IBM. While Infrastructure as a Service and Disaster Recovery as a Service solutions are ~~our~~ core products, we also continue to provide ancillary solutions in this market.
For the past two decades, our mission has been to protect our ~~clients’~~clients data twenty-four hours a day, ensuring business continuity, and assisting in their compliance requirements, while providing ~~better management and~~improved control over the ~~clients’~~clients digital information.
Our October 2016 acquisition of the assets of ABC Services, Inc. and ABC Services II, Inc. (collectively, “ABC”), including the remaining 50% of the assets of Secure Infrastructure & Services LLC, accelerated our strategy into cloud based managed services, expanded cybersecurity solutions and our hybrid cloud solutions with the ability to provide equipment and expanded technical support.
On May 31, 2021, Data Storage Corporation (the “Company”) completed the merger (the “Merger”) contemplated by that certain Agreement and Plan of Merger (the “Merger Agreement”) with Data Storage FL, LLC, a Florida limited liability company and the Company’s wholly-owned subsidiary (the “Merger Sub”), Flagship Solutions, LLC (“Flagship”), a Florida limited liability company, and the owners (collectively, the “Equityholders”) of all of the issued and outstanding limited liability company membership interests in Flagship (collectively, the “Equity Interests”), pursuant to which the Company acquired Flagship through the merger of Merger Sub with and into Flagship (the “Closing”), with Flagship being the surviving company in the Merger and becoming as a result the Company’s wholly-owned subsidiary.
Flagship focuses on the IBM user community with solutions and services such as, equipment, software, cyber security, data analytics, managed cloud solutions globally. The Company expects that Flagship’s business will be synergistic with the Company’s existing IBM user community focus and anticipates meaningful operation efficiency through the integration the organizations. The Company also believes the Merger will also provide the combined entities a comprehensive one-stop provider to cross-sell solutions across each organization’s respective enterprise, as well as middle-market customers. Key offerings for the combined companies are expected to include a wide array of multicloud information technology solutions in highly secure, reliable enterprise level cloud services for companies using IBM Power systems, Microsoft Windows and Linux, including: Infrastructure as a Service (IaaS), Disaster Recovery of digital information (DRaaS), Cyber Security as a Service (CSaaS), and Data Analytics as a Service. We intend to continue our strategy of growth through synergistic acquisitions.

Our offices are in New York ~~include a~~and Florida including technology ~~center and lab,~~centers, which are adapted to meet ~~technology needs~~the requirements of our clients. In addition to office staffing, we employ additional remote staff. DSC maintains its infrastructure, storage and networking equipment required to provide our subscription solutions in ~~four~~six geographically diverse data centers located in New York, Massachusetts, Texas, Florida, North Carolina and ~~North Carolina.~~Canada.

RESULTS OF OPERATIONS

Three months ended ~~March 31,~~June 30, 2021 as compared to ~~March 31,~~June 30, 2020

Total Revenue For the three months ended ~~March~~June 31, 2021 increased by ~~$475,981~~$1,522,624 or ~~23%~~76%. The increase is primarily attributed to the additional sales from the Flagship merger and an increase in monthly subscription revenue.

Revenue For the Three Months For the Three Months
Ended March 31, Ended June 30,
2021 2020 $ Change % Change 2021 2020 $ Change % Change
Infrastructure & Disaster Recovery/Cloud Service $ 1,660,348 $ 1,393,720 $ 266,628 19 % $ 1,725,163 $ 1,382,870 $ 342,293 25 %
Equipment and Software 464,883 328,733 136,150 41 % 760,451 247,187 513,264 208 %
Managed Services 226,767 220,475 6,292 3 % 809,487 219,392 590,095 269 %
Nexxis VoIP Services 195,326 153,197 42,129 27 % 183,118 153,887 29,231 19 %
Other 27,367 2,585 24,782 N/M 50,030 2,289 47,741 2,086 %
Total Revenue $ 2,574,691 $ 2,098,710 $ 475,981 23 % $ 3,528,249 $ 2,005,625 $ 1,522,624 76 %

Cost of Sales. For the three months ended ~~March 31,~~June 30, 2021, cost of sales was ~~$1,420,899,~~$2,021,324, an increase of ~~$204,782~~$880,903 or ~~17%~~77% compared to ~~$1,216,117~~$1,140,421 for the three months ended ~~March 31,~~June 30, 2020. The increase ~~is primarily attributable~~of $880,903 was mostly related to ~~an increase in revenue.~~variable cost incurred to produce and sell our products or services.

Selling, general and administrative expenses. For the three months ended ~~March 31,~~June 30, 2021, selling, general and administrative expenses were ~~$1,118,407,~~$1,602,311, an increase of ~~$241,781,~~$614,045, or ~~28%~~62%, as compared to ~~$876,626~~$988,266 for the three months ended ~~March 31,~~June 30, 2020. The net increase is reflected in the chart below.

Selling, general and administrative expenses For the Three Months For the Three Months
Ended March 31, Ended June 30,
2021 2020 $ Change % Change 2021 2020 $ Change % Change
Increase in Salaries $ 503,672 $ 442,732 $ 60,940 14 % $ 642,863 $ 501,482 $ 141,381 28 %
Increase in Professional Fees 135,278 46,342 88,936 192 % 226,312 37,201 189,111 508 %
Increase in Software as a Service Expense 52,143 34,768 17,375 50 % 53,318 33,370 19,948 60 %
Increase in Advertising Expenses 95,776 65,380 30,396 46 % 155,510 72,551 82,959 114 %
Increase in Commissions Expense 213,254 185,868 27,386 15 % 298,909 243,080 55,829 23 %
Increase in all other Expenses 118,284 101,536 16,748 16 % 225,399 100,582 124,817 124 %
Total Expenses $ 1,118,407 $ 876,626 $ 241,781 28 % $ 1,602,311 $ 988,266 $ 614,045 62 %

Salaries increased due to ~~raises~~the increased staff due to the Flagship merger, the hiring of our Chief Financial Officer, and the annual performance increases and performance incentives granted to ~~senior management.~~employees.

Professional fees increased primarily due to fees incurred for ~~services provided by a migration specialist,~~the Flagship merger, and ~~an investment banking firm and~~two new investor relations ~~firm.~~firms.

Software as a Service Expense (SaaS) increased due to additional costs paid to existing vendors to make improvements in Salesforce and purchases of new user licenses.

Advertising Expense increased primarily due to additional Flagship marketing ~~campaigns.~~campaigns launched after the merger.

Commissions Expense increased due to the increase in revenues. Commission expense varies due to different contractual agreements with both contracted distributors and employees.

All Other Expenses increased primarily due to a combination of an increase in online training and continuing education, increase in travel after the Flagship, and the increase in bad debt expense. This was partially offset by a reduction in ~~travel and~~ costs associated with employees working from home due to the pandemic as well as a reduction in expenses related to our office space in Melville, New York.

Other Income (Expense). Other ~~Interest~~ income (expense) for the three months ended ~~March 31,~~June 30, 2021 decreased ~~$11,393~~$75,374 to ~~$35,047~~$230,947 from ~~$46,440~~$306,321 for the three months ended ~~March 31,~~June 30, 2020. The decrease in other income is primarily attributable to the gain on contingent liability record in the prior year and the loss on disposal of equipment recorded during the current period.

Net Income (Loss)before provision for income taxes. Net income before provision for income taxes for the three months ended ~~March 31,~~June 30, 2020 was ~~$42,511,~~$135,561, as compared to a net ~~loss~~income of ~~$40,473~~$183,259 for the three months ended ~~March 31,~~June 30, 2020.

Six months ended June 30, 2021 as compared to June 30, 2020
Total Revenue For the six months ended June 31, 2021 increased by $1,998,605 or 49%. The increase is primarily attributed to the additional sales from the Flagship merger and an increase in monthly subscription revenue.
Revenue For the Six Months
Ended June 30,
2021 2020 $ Change % Change
Infrastructure & Disaster Recovery/Cloud Service $ 3,385,511 $ 2,776,590 $ 608,921 22 %
Equipment and Software 1,225,334 575,928 649,406 113 %
Managed Services 1,036,254 439,867 596,387 136 %
Nexxis VoIP Services 378,444 307,084 71,360 23 %
Other 77,397 4,866 72,531 1,491 %
Total Revenue $ 6,102,940 $ 4,104,335 $ 1,998,605 49 %
Cost of Sales. For the six months ended June 30, 2021, cost of sales was $3,442,223, an increase of $1,085,685 or 46% compared to $2,356,538 for the six months ended June 30, 2020. The increase of $1,085,685 was mostly related to variable cost incurred to produce and sell our products or services.
Selling, general and administrative expenses. For the six months ended June 30, 2021, selling, general and administrative expenses were $2,720,718, an increase of $855,826, or 46%, as compared to $1,864,892for the six months ended June 30, 2020. The net increase is reflected in the chart below.
Selling, general and administrative expenses For the Six Months
Ended June 30,
2021 2020 $ Change % Change
Increase in Salaries $ 1,152,493 $ 944,215 $ 208,278 22 %
Increase in Professional Fees 351,844 83,543 268,301 321 %
Increase in Software as a Service Expense 105,461 68,138 37,323 55 %
Increase in Advertising Expenses 252,286 137,931 114,355 83 %
Increase in Commissions Expense 512,163 428,948 83,215 19 %
Increase in all other Expenses 346,471 202,117 144,354 71 %
Total Expenses $ 2,720,718 $ 1,864,892 $ 855,826 46 %
Salaries increased due to the increased staff due to the Flagship merger, the hiring of our Chief Financial Officer, and the raises granted to employees.
Professional fees increased primarily due to fees incurred for the Flagship merger, and two new investor relations firm.
Software as a Service Expense (SaaS) increased due to additional costs paid to existing vendors to make improvements in Salesforce and purchases of new user licenses.
Advertising Expense increased primarily due to additional marketing campaigns for the Flagship merger.
Commissions Expense increased due to the increase in revenues. Commission expense varies due to different contractual agreements with both contracted distributors and employees.
All Other Expenses increased primarily due to a combination of an increase in online training and continuing education, increase in travel after the flagship merger, and the increase in bad debt expense. This was partially offset by a reduction in costs associated with employees working from home due to the pandemic as well as a reduction in expenses related to our office space in Melville, New York.
Other Income (Expense). Other income (expense) for the six months ended June 30, 2021, decreased $63,979 to $195,902 from $259,881 for the six months ended June 30, 2020. The decrease in other income is primarily attributable to the gain on contingent liability record in the prior year and the loss on disposal of equipment recorded during the current period.
Net Income (Loss) before provision for income taxes. Net income before provision for income taxes for the six months ended June 30, 2021 was $135,901, as compared to a net income of $142,786 for the six months ended June 30, 2020.
LIQUIDITY AND CAPITAL RESOURCES

The consolidated financial statements have been prepared using generally accepted accounting principles in the United States of America (“GAAP”) applicable for a going concern, which assumes that DSC will realize its assets and discharge its liabilities in the ordinary course of business.

To the extent we are successful in growing our business, identifying potential acquisition targets and negotiating the terms of such acquisition, and the purchase price includes a cash component, we plan to use our working capital and the proceeds of any financing to finance such acquisition costs.

Our opinion concerning our liquidity is based on current information. If this information proves to be inaccurate, or if circumstances change, we may not be able to meet our liquidity needs, which will require a renegotiation of related party capital equipment leases, a reduction in advertising and marketing programs, renegotiation of our arrangement with Nexxis and/or a reduction in salaries for officers that are major shareholders.

We have long term contracts to supply our subscription-based solutions that are invoiced to clients monthly. We believe our total contract value of our subscription contracts with clients based on the actual contracts that we have to date, exceeds $10 million. Further, we continue to see an uptick in client interest distribution channel expansion and in sales proposals. In 2021, we intend to continue to work to increase our presence in the IBM “Power I” infrastructure cloud and business continuity marketplace in the niche of IBM “Power ” and in the disaster recovery global marketplace utilizing our technical expertise, data centers utilization, assets deployed in the data centers, 24 x 365 monitoring and software.

If the Merger is consummated, we will require additional funding to finance the cash consideration and the Merger Agreement provides for a right of termination by us and the Flagship Equityholders if we have not consummated an underwritten public offering by May 31, 2021. There can be no assurance that we can complete an underwritten public offering by May 31, 2021 or that such offering will result in adequate funding to finance the Merger. We currently do not have any committed sources of outside financing.
During the ~~three~~six months ended ~~March 31,~~June 30, 2021, DSC’s cash ~~decreased $259,286~~increased $2,182,522 to ~~$634,312~~$3,076,120 from $893,598 December 31, 2020. Net cash of ~~$348,559~~$825,017 was provided by DSC’s operating activities resulting primarily from the changes in assets and liabilities. Net cash of ~~$350,607~~$ 6,240,503 was used in investing activities primarily from the purchase of Flagship. Net cash of $7,598,008 was provided by financing activities resulting primarily from ~~payments on capital~~the sale of common stock and warrants. This was offset by the repayment of dividends and finance lease obligations.

DSC’s working capital deficit was ~~$3,040,836~~$3,636,919 on ~~March 31,~~June 30, 2021, increasing by ~~$374,388~~$970,471 from $2,666,448 at December 31, 2020. The increase is primarily attributable to an increase in contingent consideration that is payable in shares of the Company’s common stock. This was offset by an increase in cash and account receivable and a decrease in ~~cash.~~dividend payable.

Off-Balance Sheet Arrangements

DSC does not have any off-balance sheet arrangements, financings, or other relationships with unconsolidated entities or other persons, also known as “special purpose entities”.

Non-GAAP Financial Measures
Adjusted EBITDA
To supplement our consolidated financial statements presented in accordance with GAAP and to provide investors with additional information regarding our financial results, we consider and are including herein Adjusted EBITDA, a Non-GAAP financial measure. We view Adjusted EBITDA as an operating performance measure and, as such, we believe that the GAAP financial measure most directly comparable to it is net income (loss). We define Adjusted EBITDA as net income adjusted for interest and financing fees, depreciation, amortization, stock-based compensation, and other non-cash income and expenses. We believe that Adjusted EBITDA provides us an important measure of operating performance because it allows management, investors, debtholders and others to evaluate and compare ongoing operating results from period to period by removing the impact of our asset base, any asset disposals or impairments, stock-based compensation and other non-cash income and expense items associated with our reliance on issuing equity-linked debt securities to fund our working capital.
Our use of Adjusted EBITDA has limitations as an analytical tool, and this measure should not be considered in isolation or as a substitute for an analysis of our results as reported under GAAP, as the excluded items may have significant effects on our operating results and financial condition. Additionally, our measure of Adjusted EBITDA may differ from other companies’ measure of Adjusted EBITDA. When evaluating our performance, Adjusted EBITDA should be considered with other financial performance measures, including various cash flow metrics, net income and other GAAP results. In the future, we may disclose different non-GAAP financial measures in order to help our investors and others more meaningfully evaluate and compare our future results of operations to our previously reported results of operations.
The following table shows our reconciliation of Net income to adjusted EBITDA for the three and six months ended June 30, 2021 and 2020, respectively:
For the Three Months Ended For the Six Months Ended
June 30, June 30, June 30, June 30,
2021 2020 2021 2020

Net income $ 135,561 $ 183,259 $ 135,901 $ 142,786

Non-GAAP adjustments:
Depreciation and amortization 309,855 252,809 577,044 494,467
Interest income and expense 46,621 43,679 81,666 90,119
Gain on contingent liability — (350,000 ) — (350,000 )
Loss on disposal of equipment 29,732 — 29,732 —
Gain on forgiveness of debt (307,300 ) — (307,300 ) —
Stock based compensation 34,050 41,338 76,221 74,386

Adjusted EBITDA $ 248,519 $ 171,085 $ 593,264 $ 451,758
Item 3. Quantitative and Qualitative Disclosures About Market Risk

As a smaller reporting company this item is not required.

Item 4. Controls and ~~Procedures~~Procedures.

Evaluation of Disclosure Controls and Procedures.

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

The material weaknesses identified during management’s assessment were (i) a lack of sufficient internal accounting expertise to provide reasonable assurance that our financial statements and notes thereto are prepared in accordance with GAAP and (ii) a lack of segregation of duties to ensure adequate review of financial statement preparation. As defined by the Public Company Accounting Oversight Board Auditing Standard No. 5, a material weakness is a deficiency or a combination of deficiencies, such that there is a reasonable possibility that a material misstatement of the annual or interim financial statements will not be prevented or detected. In order to ensure the effectiveness of DSC’s disclosure controls in the future DSC intends on adding financial staff resources to our internal accounting and finance department and has executed an offer letter with an individual to serve as chief financial officer, subject to the consummation of its planned public offering and uplisting to the Nasdaq Stock market.

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

Changes in Internal Control Over Financial Reporting.

There have been no changes in our internal control over financial reporting that occurred during the quarter ended ~~March 31,~~June 30, 2021 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting. On May 18, 2021, the Company hired Chris H. Panagiotakos to serve as the Company’s Chief Financial Officer. Chris has over 23 years of public company accounting experience and brings a broad range of experience related to public company accounting matters.

PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

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

Item 1A. Risk Factors.
Investing in our common stock involves a high degree of risk. You should consider carefully the following risks, together with all the other information in this Quarterly Report on Form 10-Q, including our condensed consolidated financial statements and notes thereto. If any of the following risks actually materializes, our operating results, financial condition and liquidity could be materially adversely affected. As a result, the trading price of our common stock could decline and you could lose part or all of your investment. The following information updates, and should be read in conjunction with, the information disclosed in Part I, Item 1A, “Risk Factors,” contained in the Annual Report. Except as disclosed below, there have been no material changes from the risk factors disclosed in the Annual Report.
We have not generated a significant amount of net income and we may not be able to sustain profitability or positive cash flow in the future.
As reflected in the consolidated audited financial statements for the years ended December 31, 2020 and 2019, we had a net income (loss) attributable to shareholders of $55,339 and $(54,452) for the years ended December 31, 2020 and 2019, respectively. As of December 31, 2020, DSC had cash and cash equivalents of $893,598 and a working capital deficiency of $2,666,448. As reflected in the consolidated unaudited financial statements for the ~~quarter~~six months ended ~~March 31,~~June 30, 2021, we had a net income of ~~$340~~$135,901 and a net income ~~(loss)~~ attributable to shareholders of ~~($36,784).~~$139,113. As of ~~March 31,~~June 30, 2020, DSC had cash and cash equivalents of ~~$634,312~~$3,076,120 and a working capital deficiency of ~~$3,040,836.~~$3,636,919.

We have identified weaknesses in our internal controls, and we cannot provide assurances that these weaknesses will be effectively remediated or that additional material weaknesses will not occur in the future.
We have identified material weaknesses in our internal control over financial reporting for the year ended December 31, 2020. At ~~March 31,~~June 30, 2021, our principal executive ~~and financial officer~~ concluded that our disclosure controls and procedures are not effective to ensure that information required to be disclosed by us in the reports we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC rules based on the material weakness described below A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting such that there is a reasonable possibility that a material misstatement of our financial statements will not be prevented or detected on a timely basis. The material weaknesses identified during management’s assessment were (i) a lack of sufficient internal accounting expertise to provide reasonable assurance that our financial statements and notes thereto are prepared in accordance with generally accepted accounting principles and (ii) a lack of segregation of duties to ensure adequate review of financial statement preparation.

We will be required to expend time and resources to further improve our internal controls over financial reporting, including by expanding our staff. However, we cannot assure you that our internal control over financial reporting, as modified, will enable us to identify or avoid material weaknesses in the future.

We have not yet retained sufficient staff or engaged sufficient outside consultants with appropriate experience in GAAP presentation, especially of complex instruments, to devise and implement effective disclosure controls and procedures, or internal controls. ~~We will be required~~On May 18, 2021 the company hired Chris H. Panagiotakos to ~~expend time~~serve as the company’s Chief Financial Officer. Chris has over 23 years of public company accounting experience, and ~~resources hiring and engaging additional staff and outside consultants with the appropriate~~brings a broad range of experience related to remedy these weaknesses. We cannot assure you that management will be successful in locating and retaining appropriate candidates; that newly engaged staff or outside consultants will be successful in remedying material weaknesses thus far identified or identifying material weaknesses in the future; or that appropriate candidates will be located and retained prior to these deficiencies resulting in material and adverse effects on our business.public company accounting matters.

Our current controls and any new controls that we develop may become inadequate because of changes in conditions in our business, including increased complexity resulting from our international expansion. Further, weaknesses in our disclosure controls or our internal control over financial reporting may be discovered in the future. Any failure to develop or maintain effective controls, or any difficulties encountered in their implementation or improvement, could harm our operating results or cause us to fail to meet our reporting obligations and may result in a restatement of our financial statements for prior periods. Any failure to implement and maintain effective internal control over financial reporting could also adversely affect the results of management reports and independent registered public accounting firm audits of our internal control over financial reporting that we will eventually be required to include in our periodic reports that will be filed with the SEC. Ineffective disclosure controls and procedures, and internal control over financial reporting could also cause investors to lose confidence in our reported financial and other information, which would likely have a negative effect on the market price of our common stock.
Risks Related to the Merger with Flagship Solutions, LLC
On May 31, 2021, the Company completed the merger (the “Merger”) with Data Storage FL, LLC, a Florida limited liability company and the Company’s wholly-owned subsidiary, and Flagship Solutions, LLC (“Flagship”), a provider of IBM solutions, managed services and cloud solutions. The Company expects that Flagship’s business will be synergistic with the Company’s existing IBM business and anticipates meaningful operation efficiency through the integration of the two organizations and that the Merger will provide the combined entities a comprehensive one-stop provider to cross-sell solutions across each organization’s respective enterprise, as well as middle-market customers. Key offerings for the combined companies are expected to include a wide array of multicloud information technology solutions in highly secure, reliable enterprise level cloud services for companies using IBM Power systems, Microsoft Windows and Linux, including: Infrastructure as a Service (IaaS), Disaster Recovery of digital information (DRaaS), Cyber Security as a Service (CSaaS), and Data Analytics as a Service.
Since the Merger was just recently completed, however, the Company still faces risks and unknowns associated with the Merger. Ultimately, the Company may not realize the anticipated benefits of the merger with Flagship and integrating and operating Data Storage’s and Flagship’s business may be more difficult, time-consuming, or costly than expected. Additionally, integrating and operating the Flagship business could result in higher capital expenditures than anticipated, which could result in the Company’s need to raise additional capital for our operations.

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

~~None.~~Other than as set forth below, there were no unregistered sales of the Company’s equity securities during the period ended June 30, 2021 that were not previously reported in a Current Report on Form 8-K.
During the six months ended June 30, 2021, employees exercised 6,592 options via cashless exercise, into 5,060 shares of common stock.
Item 3. Defaults Upon Senior Securities.

There were no defaults upon senior securities during the period ended ~~March 31,~~June 30, 2021.

Item 4. Mine Safety Disclosures

Not ~~applicable.~~Applicable.

Item 5. Other Information.

~~None.~~There is no other information required to be disclosed under this item which was not previously disclosed.

Item 6. ~~Exhibits~~Exhibits.

Exhibit No. Description
~~3.1~~4.1 ~~Articles of Incorporation~~Representative’s Warrant dated May 18, 202 (incorporated by reference to Exhibit ~~3.1~~4.1 to ~~the Registrant’s Registration Statement on Form SB-2 (File No. 333-148167) filed on December 19, 2007).~~
~~3.2~~ ~~Certificate of Amendment to Articles of Incorporation (incorporated by reference to Exhibit 3.1 to Form 8-K (File No. 333-148167) filed on October 24, 2008).~~
~~3.3~~ ~~Certificate of Amendment to Articles of Incorporation (incorporated by reference to Exhibit 3.1 on Form 8-K (File No. 333-148167) filed on January 9, 2009).~~
~~3.4~~ ~~Bylaws (incorporated by reference to Exhibit 3.2 to the to the Registrant’s Registration Statement on Form SB-2 (File No. 333-148167) filed on December 19, 2007).~~
~~3.5~~ ~~Amended Bylaws (incorporated by reference to Exhibit 3.2 to Form 8-K (File No. 333-148167) filed on October 24, 2008).~~
~~3.6~~ Certificate of Designations, Preferences and Rights of Series A Preferred Stock of Data Storage Corporation (incorporated by reference to Appendix F to the Information Statement on Schedule 14C filed with the Securities and Exchange Commission on March 8, 2021 (File No. 001-35384)).
~~3.7~~ Certificate of Correction and Certificate of Validation to the Certificate of Amendment to the Articles of Incorporation filed with the Secretary of State on October 7, 2008, dated April 19, 2021 (incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K (File No. 001-35384) filed on ~~April 20,~~May 18, 2021).
~~3.8~~4.2 ~~Certificate~~Form of ~~Correction and Certificate of Validation to the Certificate of Amendment to the Articles of Incorporation filed with the Secretary of State on October 16, 2008, dated April 19, 2021~~Common Stock Warrant (incorporated by reference to Exhibit ~~3.2~~4.2 to ~~the Current Report on~~ Form 8-K (File No. 001-35384) filed on ~~April 20,~~May 18, 2021).
~~3.9~~4.3 ~~Certificate of Correction~~Warrant Agency Agreement, dated May 18, 2021, by and ~~Certificate of Validation to~~between the ~~Certificate of Amendment to the Articles of Incorporation filed with the Secretary of State on January 6, 2009, dated April 19, 2021~~Company and VStock Transfer LLC (incorporated by reference to Exhibit ~~3.3~~4.3 to ~~the Current Report on~~ Form 8-K (File No. 001-35384) filed on ~~April 20,~~May 18, 2021).
~~3.10~~4.4 ~~Certificate~~Form of ~~Correction and Certificate of Validation to the Certificate of Designation to the Articles of Incorporation filed with the Secretary of State on June 24, 2009, dated April 19, 2021~~Warrant (incorporated by reference to Exhibit ~~3.4~~4.1 to ~~the Current Report on~~ Form 8-K (File No. 001-35384) filed on ~~April~~July 20, 2021).
~~4.1#~~10.1# ~~Data Storage Corporation 2021 Stock Incentive Plan (incorporated by reference to Appendix B to the Definitive Proxy Statement on Schedule 14C (File No. 001-35384) filed on March 18, 2021).~~
~~10.1~~ ~~Agreement and Plan of Merger by and~~Offer Letter entered into between Data Storage Corporation and ~~Flagship Solutions, LLC dated February 4, 2021~~Chris H. Panagiotakos (incorporated by reference to Exhibit 10.1 to Form 8-K (File No. 001-35384) filed on ~~February 10,~~May 18, 2021).
10.2 ~~Amendment, dated February 12, 2021, to the~~ Agreement and Plan of Merger by and between Data Storage Corporation, Data Storage FL, LLC, Flagship Solutions, LLC, and the owners of Equity Interests (as defined therein) dated February 4, 2021 (incorporated by reference to Exhibit ~~10.2~~10.1 to ~~the Current Report on~~ Form 8-K (File No. 001-35384) filed on ~~February 16,~~June 3, 2021).
~~10.3~~10.3# ~~Buyout Lease~~Employment Agreement ~~DSC007~~with Mark Wyllie (incorporated by reference to Exhibit 10.2 to Form 8-K (File No. 001-35384) filed on June 3, 2021).
10.4 Form of Securities Purchase Agreement dated July 19, 2021 between Data Storage Corporation and ~~Systems Trading, Inc. dated March 4, 2021~~certain purchasers (incorporated by reference to Exhibit ~~10.15~~10.1 to ~~the Annual Report on~~ Form ~~10-K~~8-K (File No. 001-35384) filed on ~~March 31,~~July 20, 2021).
31.1*10.5 Form of Placement Agency Agreement dated July 19, 2021 between Data Storage Corporation and Maxim Group LLC (incorporated by reference to Exhibit 10.2 to Form 8-K (File No. 001-35384) filed on July 20, 2021).
31.1* Certification ~~of President, Chief~~by the Principal Executive Officer ~~Chief~~of Registrant pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a) or Rule 15d-14(a)).
31.2* Certification by the Principal Financial Officer ~~Chairman~~of Registrant pursuant to Section 302 of the ~~Board~~Sarbanes-Oxley Act of ~~Directors Pursuant to~~2002 (Rule 13a-14(a) or Rule ~~13a-14(a) and Rule~~ 15d-14(a) ~~under the Exchange Act.~~).
32.1* Certification ~~of President, Chief~~by the Principal Executive Officer ~~Chief Financial Officer, Chairman of the Board of Directors Pursuant~~pursuant to 18 U.S.C. 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2* Certification by the Principal Financial Officer pursuant to 18 U.S.C. 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS XBRL Instant Document
101.SCH XBRL Taxonomy Extension Schema Document
101.CAL XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF* XBRL Taxonomy Extension Definition Linkbase Document
101.LAB* XBRL Taxonomy Extension Label Linkbase Document
101.PRE* XBRL Taxonomy Extension Presentation Linkbase Document

* Filed herewith.
# Indicates management contract or compensatory plan.

SIGNATURES

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

DATA STORAGE CORPORATION
Date: ~~May 17,~~August 16, 2021
By: /s/ Charles M. Piluso
Charles M. Piluso
Chief Executive Officer
(Principal Executive Officer)
Date: August 16, 2021
By: /s/ Chris H. Panagiotakos
Chris H. Panagiotakos
Chief Financial Officer
(Principal ~~Executive,~~ Financial ~~and Accounting~~ Officer)

28
43


	Three Months Ended June 30,						Six Months Ended June 30,
	2021			2020			2021			2020

Sales	$	3,528,249		$	2,005,625		$	6,102,940		$	4,104,335

Cost of sales		2,021,324			1,140,421			3,442,223			2,356,538

Gross Profit		1,506,925			865,204			2,660,717			1,747,797

Selling, general and administrative		1,602,311			988,266			2,720,718			1,864,892

Income (loss) from Operations		(95,386	)		(123,062	)		(60,001	)		(117,095	)

Other Income (Expense)
Interest income		2			0			4			20
Interest expense		(46,623	)		(43,679	)		(81,670	)		(90,139	)
Gain on contingent liability		0			350,000			0			350,000
Loss on disposal of equipment		(29,732	)		0			(29,732	)		0
Gain on forgiveness of debt		307,300			0			307,300			0
Total Other Income (Expense)		230,947			306,321			195,902			259,881

Income before provision for income taxes		135,561			183,259			135,901			142,786

Provision for income taxes		0			0			0			0

Net Income		135,561			183,259			135,901			142,786

Non-controlling interest in consolidated subsidiary		3,552			7,487			5,311			13,550

Net Income attributable to Data Storage Corp		139,113			190,746			141,212			156,336

Preferred Stock Dividends		(24,800	)		(35,041	)		(63,683	)		(69,227	)

Net Income Attributable to Common Stockholders	$	114,313	$	155,705	$	77,529	$	87,109

Earnings per Share – Basic	$	0.03	$	0.05	$	0.02	$	0.03
Earnings per Share – Diluted	$	0.03	$	0.05	$	0.02	$	0.03
Weighted Average Number of Shares - Basic		3,981,402		3,213,485		3,607,909		3,212,822
Weighted Average Number of Shares - Diluted		4,118,989		3,357,589		3,611,242		3,356,926


	Preferred Stock						Common Stock				Additional Paid-in			Accumulated			Non-Controlling			Total Stockholders’
	Shares			Amount			Shares		Amount		Capital			Deficit			Interest			Equity

Balance January 1, 2021		1,401,786		$	1,402			3,213,486	$	3,213	$	17,745,785		$	(15,734,737	)	$	(94,705	)	$	1,920,958
Conversion of preferred series to stock		(1,401,786	)		(1,402	)		43,806		44		1,358			—			—			—
Proceeds from issuance of common stock and warrants		—			—			1,600,000		1,600		9,453,294			—			—			9,454,894
Stock Options Exercise		—						5,060		5		(5	)		—			—			—
Stock-based compensation		—						—		—		76,221			—			—			76,221
Net Income (Loss)		—			—			—		—		—			141,212			(5,311	)		135,901
Preferred Stock Dividend		—			—			—		—		—			(63,683	)		—			(63,683	)
Balance, June 30, 2021		—		$	—			4,862,352	$	4,862	$	27,276,653		$	(15,657,208	)	$	(100,016	)	$	11,524,291

Balance January 1, 2020		35,045		$	35			3,210,985	$	3,211	$	17,583,026		$	(15,790,076	)	$	(68,048	)	$	1,728,148
Stock-based compensation		—			—			—		—		74,386			—			—			74,386
Common Stock Issued as Compensation		—			—			—		—		—			—			—			—
Stock Options Exercise		—			—			2,500	$	3		5,397			—			—			5,400
Net Income (Loss)		—			—			—		—		—			156,336			(13,550	)		142,786
Preferred Stock Dividend		—			—			—		—		—			(69,227	)		—			(69,227	)
Balance, June 30, 2020		35,045		$	35			3,213,485	$	3,214	$	17,662,809		$	(15,702,967	)	$	(81,598	)	$	1,881,493

	March 31, 2021			December 31, 2020
	(Unaudited)
ASSETS
Current Assets:
Cash and cash equivalents	$	634,312		$	893,598
Accounts receivable (less allowance for credit losses of $30,000 in 2021 and 2020)		724,683			554,587
Prepaid expenses and other current assets		529,490			239,472
Total Current Assets		1,888,485			1,687,657

Property and Equipment:
Property and equipment		8,152,661			7,845,423
Less—Accumulated depreciation		(5,762,511	)		(5,543,822	)
Net Property and Equipment		2,390,150			2,301,601

Other Assets:
Goodwill		3,015,700			3,015,700
Operating lease right-of-use assets		220,419			241,911
Other assets		49,654			49,310
Intangible assets, net		407,435			455,935
Total Other Assets		3,693,208			3,762,856

Total Assets	$	7,971,843		$	7,752,114

LIABILITIES AND STOCKHOLDERS’ DEFICIT
Current Liabilities:
Accounts payable and accrued expenses	$	1,538,231		$	979,552
Dividend payable		1,154,556			1,115,674
Deferred revenue		402,404			461,893
Line of credit		24			24
Finance lease payable		171,099			168,139
Finance leases payable related party		1,102,488			1,149,403
Operating lease liabilities short term		105,319			104,549
Note payable		455,200			374,871
Total Current Liabilities		4,929,321			4,354,105

Note payable long term		26,777			107,106
Operating lease liabilities long term		125,391			147,525
Finance leases payable, long term		208,035			247,677
Finance leases payable related party, long term		757,733			974,743
Total Long Term Liabilities		1,117,936			1,477,051

Total Liabilities	$	6,047,257		$	5,831,156

Stockholders’ Equity:
Preferred stock, Series A par value $0.001; 10,000,000 shares authorized; 1,401,786 shares issued and outstanding in each year		1,402			1,402
Common stock, par value $0.001; 250,000,000 shares authorized; 3,215,063 shares issued and outstanding in 2021 and 2020		3,213			3,213
Additional paid in capital		17,787,956			17,745,785
Accumulated deficit		(15,771,521	)		(15,734,737	)
Total Data Storage Corp Stockholders’ Equity		2,021,050			2,015,663
Non-controlling interest in consolidated subsidiary		(96,464	)		(94,705	)
Total Stockholders’ Equity		1,924,586			1,920,958
Total Liabilities and Stockholders’ Equity	$	7,971,843		$	7,752,114

	Three Months Ended March 31,
	2021			2020

Sales	$	2,574,691		$	2,098,710

Cost of sales		1,420,899			1,216,117

Gross Profit		1,153,792			882,593

Selling, general and administrative		1,118,407			876,626

Income from Operations		35,385			5,967

Other Income (Expense)
Interest income		2			20
Interest expense		(35,047	)		(46,460	)
Total Other Income (Expense)		(35,045	)		(46,440	)

Income (Loss) before provision for income taxes		340			(40,473	)

Provision for income taxes		—			—

Net Income (Loss)		340			(40,473	)

Non-controlling interest in consolidated subsidiary		1,759			6,063

Net Income (Loss) attributable to Data Storage Corp		2,099			(34,410	)

Preferred Stock Dividends		(38,883	)		(34,186	)

Net Loss attributable to Common Stockholders	$	(36,784	)	$	(68,596	)

Earning (Loss) per Share – Basic	$	(0.01	)	$	(0.02	)
Earning (Loss) per Share – Diluted	$	(0.01	)	$	(0.02	)
Weighted Average Number of Shares - Basic		3,213,485			3,212,152
Weighted Average Number of Shares - Diluted		3,213,485			3,212,152

Cash and Cash Equivalents, End of Period	$	3,076,120	$	616,242
Supplemental Disclosures
Cash paid for interest	$	78,136	$	77,095
Cash paid for income taxes	$	0	$	0
Non-cash investing and financing activities:
Accrual of preferred stock dividend	$	63,683	$	69,227
Assets acquired by finance lease	$	50,000	$	663,078

	●	~~Derivatives and Hedging (ASC 8152) – January 1, 2021~~

	●	~~Leases (ASC 842) – January 1, 2021~~

	●	~~Financial Instruments — Credit Losses (ASC 326) – January 1, 2023~~

	●	~~Intangibles — Goodwill and Other (ASC 350) – January 1, 2023~~

Schedule of revenue is disaggregated by major product
For the Three Months
Ended June 30, 2021
	United States		International		Total
Infrastructure & Disaster Recovery/Cloud Service	$	1,685,951	$	39,212	$	1,725,163
Equipment and Software		760,451		0		760,451
Managed Services		809,487		0		809,487
Nexxis VoIP Services		183,118		0		183,118
Other		50,030		0		50,030
Total Revenue	$	3,489,037	$	39,212	$	3,528,249

For the Three Months
Ended March 31, 2020
	United States		International		Total
Infrastructure & Disaster Recovery/Cloud Service	$	1,359,921	$	33,799	$	1,393,720
Equipment and Software		328,733		—		328,733
Managed Services		220,475		—		220,475
Nexxis VoIP Services		153,197		—		153,197
Other		2,585		—		2,585
Total Revenue	$	2,064,911	$	33,799	$	2,098,710

For the Three Months
Ended June 30,
Timing of revenue recognition	2021		2020
Products transferred at a point in time	$	937,178	$	247,187
Products and services transferred over time		2,591,071		1,758,438
Total Revenue	$	3,528,249	$	2,005,625

For the Three Months
Ended March 31,
Timing of revenue recognition	2021		2020
Products transferred at a point in time	$	687,576	$	328,733
Products and services transferred over time		1,887,115		1,769,977
Total Revenue	$	2,574,691	$	2,098,710

For the Six Months
Ended June 30, 2021
	United States		International		Total
Infrastructure & Disaster Recovery/Cloud Service	$	3,307,949	$	69,787	$	3,385,511
Equipment and Software		1,225,334		0		1,225,334
Managed Services		1,036,254		0		1,036,254
Nexxis VoIP Services		378,444		0		378,444
Other		77,265		0		77,265
Total Revenue	$	6,025,246	$	69,787	$	6,102,940

For the Six Months
Ended June 30, 2020
	United States		International		Total
Infrastructure & Disaster Recovery/Cloud Service	$	2,689,558	$	87,032	$	2,776,590
Equipment and Software		575,928		0		575,928
Managed Services		439,867		0		439,867
Nexxis VoIP Services		307,084		0		307,084
Other		4,866		0		4,866
Total Revenue	$	4,017,303	$	87,032	$	4,104,335

	4)
	3)	Infrastructure as a Service (“IaaS”): subscription-based service offers “capacity on-demand” for IBM Power and Intel server systems

	7)
	5)	Support and Maintenance: subscription-based service offers support for servers, firewalls, desktops or software and ad hoc support and help desk

	8)
	6)	Initial Implementation / Set-Up Fees: on boarding and set-up ~~services~~IaaS and DRaaS

	9)
	7)	Equipment sales: sale of servers and data storage equipment to the end user

	~~10)~~
	9)	License: granting SSL certificates and other licenses

	2)	High Availability (“HA”): subscription-based service which offers cost-effective mirroring software replication technology and provides one (1) hour or less recovery time

	3)	Infrastructure as a Service (“IaaS”): subscription-based service offers “capacity on-demand” for IBM Power and Intel server systems

Schedule of Earning per share basic and dilute
	For the Three Months Ended June 30,				For the Six Months Ended June 30,
	2021		2020		2021		2020

Net Income (Loss) Available to Common Shareholders	$	114,313	$	155,705	$	77,529	$	87,109

Weighted average number of common shares - basic		3,981,402		3,213,485		3,607,909		3,212,822
Dilutive securities Options		134,254		140,770		—		140,770
Warrants		3,333		3,333		3,333		3,333
Weighted average number of common shares - diluted		4,118,989		3,357,589		3,611,242		3,356,926

Earnings (Loss) per share, basic	$	0.03	$	0.05	$	0.02	$	0.03
Earnings (Loss) per share, diluted	$	0.03	$	0.05	$	0.02	$	0.03

Schedule of anti-dilutive income (loss) per share					Schedule of anti-dilutive income (loss) per share
	March 31,					Three Months ended June 30,				Six Months ended June 30,
	2021		2020			2021		2020		2021		2020
Options		207,650		208,146			66,901		69,875		201,155		69,875
Warrants		3,333		3,333			1,840,000		0		1,840,000		0
		210,983		211,479			1,906,901		69,875		2,041,155		69,875

Schedule of property and equipment
	March 31,			December 31,			June 30,			December 31,
	2021			2020			2021			2020
Storage equipment	$	756,236		$	756,236		$	476,887		$	756,236
Website and software		533,417			533,417			0			533,417
Furniture and fixtures		27,131			17,441			27,850			17,441
Leasehold improvements		20,983			20,983			20,983			20,983
Computer hardware and software		1,228,520			1,236,329			299,867			1,236,329
Data center equipment		5,586,374			5,281,017			5,502,288			5,281,017
		8,152,661			7,845,423			6,327,875			7,845,423
Less: Accumulated depreciation		(5,762,511	)		(5,543,822	)		(4,177,560	)		(5,543,822	)
Net property and equipment	$	2,390,150		$	2,301,601		$	2,150,315		$	2,301,601

Schedule of goodwill and intangible assets
			March 31, 2021										June 30, 2021
	Estimated life				Accumulated				Estimated life				Accumulated
	in years		Gross amount		Amortization		Net		in years		Gross amount		Amortization			Net
Intangible assets not subject to amortization
Goodwill		Indefinite	$	3,015,700	$	—	$	3,015,700		Indefinite	$	13,216,040	$	—	$	13,216,040
Trademarks		Indefinite		294,268		—		294,268		Indefinite		294,268		—		294,268

Total intangible assets not subject to amortization				3,309,968		—		3,309,968				13,510,308		—		13,510,308
Intangible assets subject to amortization
Customer lists		5-15		897,274		897,274		—		5-15		744,099		744,099		—
ABC acquired contracts		5		310,000		273,833		36,167		5		310,000		289,334		20,666
SIAS acquired contracts		5		660,000		583,000		77,000		5		660,000		616,000		44,000
Non-compete agreements		4		272,147		272,147		—		4		272,147		272,147		—
Website and Digital Assets										3		33,002		274		32,728
Total intangible assets subject to amortization				2,139,421		2,026,254		113,167				2,019,248		1,921,854		97,394
Total Goodwill and Intangible Assets			$	5,449,389	$	2,026,254	$	3,423,135			$	15,529,556	$	1,921,854	$	13,607,702

Twelve months ending March 31,
Schedule of amortization over the next two years
Twelve months ending June 30,
2022	$	113,167	$	75,575
2023				10,909
2024				10,910
Total			$	97,394

Components of lease expense
	Three Months Ended March 31, 2021		Six Months Ended June 30, 2021
Finance leases:
Amortization of assets, included in depreciation and amortization expense	$	350,607	$	677,505
Interest on lease liabilities, included in interest expense		26,941		102,539
Operating lease:
Amortization of assets, included in total operating expense		25,652		51,762
Interest on lease liabilities, included in total operating expense		4,287		8,197
Total net lease cost	$	407,487	$	840,000

Supplemental balance sheet information related to leases was as follows

Operating Leases

Operating lease ROU asset			$	198,549

Current operating lease liabilities				106,102
Noncurrent operating lease liabilities				102,407
Total operating lease liabilities			$	208,509

	Three Months Ended March 31, 2021
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows related to operating leases	$	21,364
Financing cash flows related to finance leases	$	350,607

Weighted average remaining lease term (in years):
Operating leases		1.47
Finance leases		2.07

Weighted average discount rate:
Operating leases		7	%
Finance leases		6	%

Supplemental balance sheet information related to leases
	Six Months Ended June 30, 2021
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows related to operating leases	$	43,362
Financing cash flows related to finance leases	$	677,505

Weighted average remaining lease term (in years):
Operating leases		1.22
Finance leases		1.82

Weighted average discount rate:
Operating leases		7	%
Finance leases		6	%

For the Twelve Months Ended March 31,	Operating Leases			Finance Leases
2022	$	105,319		$	1,260,160
2023		108,534			773,155
2024		37,120			377,276
Total lease payments		250,973			2,410,591
Less: Amounts representing interest		(20,263	)		(171,236	)
Total lease obligations		230,710			2,239,355
Less: Current		(105,319	)		(1,273,587	)
	$	125,391		$	965,768

Long-term obligations under the operating and Finance leases
For the Twelve Months Ended June 30,	Operating Leases			Finance Leases
2022	$	106,102			1,209,750
2023		109,365			622,949
2024		9,395			242,341
Total lease payments		224,863			2,075,040
Less: Amounts representing interest		(16,354	)		(162,584	)
Total lease obligations		208,509			1,912,457
Less: Current		(106,102	)		(1,273,587	)
	$	102,407		$	765,102

For the twelve months ending March 31,
2022	$	455,200
2023		26,777
	$	481,977

Schedule of option activity and related information
	Number of Shares Under Options		Range of Option Price Per Share		Weighted Average Exercise Price		Weighted Average Contractual Life		Number of Shares Under Options			Range of Option Price Per Share			Weighted Average Exercise Price		Weighted Average Contractual Life
Options Outstanding at December 31, 2020		207,650	$	2.0-15.6	$	5.2		6.6		207,650			$	2.0-16	$	5.2		6.6
Options Granted		—		—		—				—				—		—		—
Exercised		—		—		—				(6,592	)			2.0		2.0		—
Expired/Cancelled		—		—		—				—				—		—		—
Options Outstanding at March 31, 2021		207,650	$	2.0-15.6	$	5.2		6.38
Options Outstanding at June 30, 2021										201,155			$	2.0-16	$	5.53		6.12

Options Exercisable at March 31, 2021		139,541	$	2.0-15.6	$	6.4		5.50
Options Exercisable at June 30, 2021										201,155			$	2.0-16	$	5.53		6.12