UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

(Mark One)

 

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

 

For the quarterly period ended March 31,September 30, 2023

 

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

  

For the transition period from ___________ to ___________

 

Commission File Number: 001-35384

 

DATA STORAGE CORPORATION

(Exact name of registrant as specified in its charter)

 

Nevada98-0530147
(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 classTrading Symbol(s)Name of each exchange on which registered
Common Stock, par value $0.001 per shareDTSTThe Nasdaq Capital Market
Warrants to purchase shares of Common Stock,
par value $0.001 per share
DTSTWThe Nasdaq Capital 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

 

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 thisthis 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,” 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 15,November 14, 2023, was 6,822,1276,859,627.

 

 

 

DATA STORAGE CORPORATION

FORM 10-Q

INDEX

 

 Page
PART I- FINANCIAL INFORMATION 
    
 Item 1Financial Statements 
    
  Condensed Consolidated Balance Sheets as of March 31,September 30, 2023 (unaudited) and December 31, 20222
    
  Condensed Consolidated Statements of Operations for the three and nine months ended March 31,September 30, 2023 and 2022 (unaudited)3
    
  Condensed Consolidated Statements of Stockholders’ Equity for three and nine months ended March 31,September 30, 2023 and 2022 (unaudited)4
    
  Condensed Consolidated Statements of Cash Flows for the threenine months ended March 31,September 30, 2023 and 2022 (unaudited)56
    
  Notes to Condensed Consolidated Financial Statements67
    
 Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations2127
    
 Item 3.Quantitative and Qualitative Disclosures About Market Risk2736
    
 Item 4.Control and Procedures2736
    
PART II- OTHER INFORMATION2837
  
 Item 1.Legal Proceedings2837
    
 Item 1A.Risk Factors2837
    
 Item 2.Unregistered Sales of Equity Securities, and Use of Proceeds, and Issuer Purchases of Equity Securities2837
    
 Item 3.Defaults Upon Senior Securities2837
    
 Item 4.Mine Safety Disclosures2837
    
 Item 5.Other Information2837
    
 Item 6.Exhibits2838

 


DATA STORAGE CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS

         
  September 30, 2023 December 31, 2022
  (Unaudited)  
ASSETS        
Current Assets:        
Cash $993,388  $2,286,722 
Accounts Receivable (less allowance for credit losses of $49,460 and $27,250 in 2023 and 2022, respectively)  2,344,343   3,502,836 
Marketable securities  10,531,921   9,010,968 
Prepaid expenses and other current assets  872,033   584,666 
Total Current Assets  14,741,685   15,385,192 
         
Property and Equipment:        
Property and Equipment  7,540,204   7,168,488 
Less—Accumulated Depreciation  (4,801,184)  (4,956,698)
Net Property and Equipment  2,739,020   2,211,790 
         
Other Assets:        
 Goodwill  4,238,671   4,238,671 
 Operating Lease Right-of-Use Assets  89,547   226,501 
 Other Assets  48,437   48,437 
 Intangible Assets, net  1,767,231   1,975,644 
Total Other Assets  6,143,886   6,489,253 
         
Total Assets $23,624,591  $24,086,235 
         
LIABILITIES AND STOCKHOLDERS’ EQUITY        
Current Liabilities:        
Accounts Payable and Accrued Expenses $2,858,724  $3,207,577 
Deferred Revenue  259,542   281,060 
Finance Leases Payable Short Term  266,937   359,868 
Finance Leases Payable Related Party Short Term  323,808   520,623 
Operating Lease Liabilities Short Term  90,979   160,657 
Total Current Liabilities  3,799,990   4,529,785 
         
 Operating Lease Liabilities     71,772 
Finance Leases Payable  79,652   281,242 
Finance Leases Payable Related Party  60,769   256,241 
Total Long-Term Liabilities  140,421   609,255 
         
Total Liabilities  3,940,411   5,139,040 
         
Commitments and Contingencies (Note 6)      
         
Stockholders’ Equity:        
Preferred Stock, Series A par value $0.001; 10,000,000 shares authorized; 0 and 0 shares issued and outstanding in 2023 and 2022, respectively      
Common Stock, par value $0.001; 250,000,000 shares authorized; 6,859,627 and 6,822,127 shares issued and outstanding in 2023 and 2022, respectively  6,860   6,822 
Additional Paid in Capital  39,320,548   38,982,440 
Accumulated Deficit  (19,430,878)  (19,887,378)
Total Data Storage Corporation Stockholders’ Equity  19,896,530   19,101,884 
Non-Controlling Interest in Consolidated Subsidiary  (212,350)  (154,689)
Total Stockholder’s Equity  19,684,180   18,947,195 
Total Liabilities and Stockholders’ Equity $23,624,591  $24,086,235 

 

         
  March 31, 2023 December 31, 2022
  (Unaudited)  
ASSETS        
Current Assets:        
Cash and cash equivalents $1,882,039  $2,286,722 
Accounts receivable (less allowance for credit losses of $31,136 and $27,250 in 2023 and 2022, respectively)  3,671,170   3,502,836 
 Marketable securities  9,114,391    9,010,968  
Prepaid expenses and other current assets  878,460   584,666 
Total Current Assets  15,546,060   15,385,192 
         
Property and Equipment:        
Property and equipment  7,597,462   7,168,488 
Less—Accumulated depreciation  (5,177,980)  (4,956,698)
Net Property and Equipment  2,419,482   2,211,790 
         
Other Assets:        
Goodwill  4,238,671   4,238,671 
Operating lease right-of-use assets  175,842   226,501 
Other assets  65,736   48,437 
Intangible assets, net  1,905,914   1,975,644 
Total Other Assets  6,386,163   6,489,253 
         
Total Assets $24,351,705  $24,086,235 
         
LIABILITIES AND STOCKHOLDERS' DEFICIT        
Current Liabilities:        
Accounts payable and accrued expenses $3,699,246  $3,207,577 
Deferred revenue  309,273   281,060 
Finance leases payable  308,180   359,868 
Finance leases payable related party  454,115   520,623 
Operating lease liabilities short term  143,480   160,657 
Total Current Liabilities  4,914,294   4,529,785 
         
       Operating lease liabilities  36,733   71,772 
Finance leases payable  192,666   281,242 
Finance leases payable related party  139,285   256,241 
Total Long-Term Liabilities  368,684   609,255 
         
Total Liabilities  5,282,978   5,139,040 
         
Commitments and contingencies (Note 6)      
         
Stockholders’ Equity:        
Preferred stock, Series A par value $.001; 10,000,000 shares authorized; 0 and 0 shares issued and outstanding in 2023 and 2022, respectively      
Common stock, par value $.001; 250,000,000 shares authorized; 6,834,627 and 6,822,127 shares issued and outstanding in 2023 and 2022, respectively  6,835   6,822 
Additional paid in capital  39,068,896   38,982,440 
Accumulated deficit  (19,836,712)  (19,887,378)
Total Data Storage Corp Stockholders' Equity  19,239,019   19,101,884 
Non-controlling interest in consolidated subsidiary  (170,292)  (154,689)
Total Stockholder’s Equity  19,068,727   18,947,195 
Total Liabilities and Stockholders' Equity $24,351,705  $24,086,235 

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


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

 

         
  Three Months Ended March 31,
  2023 2022
     
Sales $6,879,723  $8,657,199 
         
Cost of sales  4,789,978   6,011,289 
         
Gross Profit  2,089,745   2,645,910 
         
Selling, general and administrative  2,130,759   2,459,866 
         
Income (Loss) from Operations  (41,014)  186,044 
         
Other Income (Expense)        
Interest income (expense), net  76,077   (42,660)
Total Other Income (Expense)  76,077   (42,660)
         
Income before provision for income taxes  35,063   143,384 
         
Benefit from income taxes      
         
Net Income  35,063   143,384 
         
Non-controlling interest in consolidated subsidiary  15,603   12,626 
         
Net Income Attributable to Common Stockholders $50,666  $156,010 
         
Earnings per Share – Basic $0.01  $0.02 
Earnings per Share – Diluted $0.01  $0.02 
Weighted Average Number of Shares - Basic  6,822,127   6,695,966 
Weighted Average Number of Shares - Diluted  6,954,320   6,955,900 
                 
  Three Months Ended September 30, Nine Months Ended September 30,
  2023 2022 2023 2022
         
Sales $5,986,625  $4,419,285  $18,770,739  $17,904,233 
                 
Cost of Sales  3,656,271   2,566,984   11,771,886   11,847,460 
                 
Gross Profit  2,330,354   1,852,301   6,998,853   6,056,773 
                 
Selling, General and Administrative  2,316,213   2,075,525   6,918,982   7,129,595 
                 
Income (Loss) from Operations  14,141   (223,224)  79,871   (1,072,822)
                 
Other Income (Expense)                
Interest Income (Expense), net  143,597   (29,739)  318,968   (186,063)
Total Other Income (Expense)  143,597   (29,739)  318,968   (186,063)
                 
Income (Loss) Before Provision for Income Taxes  157,738   (252,963)  398,839   (1,258,885)
                 
Benefit from Income Taxes            
                 
Net Income (Loss)  157,738   (252,963)  398,839   (1,258,885)
                 
Loss in Non-Controlling Interest of Consolidated Subsidiary  21,273   7,344   57,661   30,177 
                 
Net Income (Loss) attributable to Data Storage Corporation $179,011  $(245,619) $456,500  $(1,228,708)
                 
Earnings Per Share – Basic $0.03  $(0.04) $0.06  $(0.18)
Earnings Per Share – Diluted $0.02  $(0.04) $0.06  $(0.18)
Weighted Average Number of Shares - Basic  6,847,264   6,822,127   6,834,811   6,759,247 
Weighted Average Number of Shares - Diluted  7,246,250   6,822,127   7,212,048   6,759,247 

 

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

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,SEPTEMBER 30, 2023 AND 2022

                                 
  Preferred Stock Common Stock Additional Paid-in Accumulated Non-Controlling Total Stockholders’
  Shares Amount Shares Amount Capital Deficit Interest Equity
                 
Balance July 1, 2022    $   6,822,127  $6,822  $38,799,853  $(16,513,665) $(125,461) $22,167,549 
Stock-Based Compensation              92,038         92,038 
Net Income (Loss)                 (245,619)  (7,344)  (252,963)
Balance September 30, 2022    $   6,822,127  $6,822  $38,891,891  $(16,759,284) $(132,805) $22,006,624 
                                 
Balance July 1, 2023    $   6,847,127  $6,847  $39,191,598  $(19,609,889) $(191,077) $19,397,479 
Stock-Based Compensation        12,500   13   128,950         128,963 
Net Income (Loss)                 179,011   (21,273)  157,738 
Balance September 30, 2023    $  6,859,627  $6,860  $39,320,548  $(19,430,878) $(212,350) $19,684,180 

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 NINE MONTHS ENDED SEPTEMBER 30, 2023 AND 2022
(Unaudited)

 

                                 
  Preferred Stock Common Stock Additional Paid-in Capital Accumulated Deficit Non-Controlling Interest Total Stockholders’ Equity
  Shares Amount Shares Amount    
                 
Balance January 1, 2022    $   6,693,793  $6,694  $38,241,155  $(15,530,576) $(102,628) $22,614,645 
Stock Options Exercise        3,334   3   6,931         6,934 
Stock-based compensation              66,505         66,505 
Net Income (Loss)                 156,010   (12,626)  143,384 
Balance, March 31, 2022    $   6,697,127  $6,697  $38,314,591  $(15,374,566) $(115,254) $22,831,468 
                                 
Balance January 1, 2023    $   6,822,127  $6,822  $38,982,440  $(19,887,378) $(154,689) $18,947,195 
Stock-based compensation        12,500   13   86,456         86,469 
Net Income (Loss)                 50,666   (15,603)  35,063 
Balance, March 31, 2023    $   6,834,627  $6,835  $39,068,896  $(19,836,712) $(170,292) $19,068,727 

  Preferred Stock Common Stock Additional Paid-in Accumulated Non-Controlling Total Stockholders’
  Shares Amount Shares Amount Capital Deficit Interest Equity
                 
Balance January 1, 2022    $   6,693,793  $6,694  $38,241,155  $(15,530,576) $(102,628) $22,614,645 
Stock Options Exercise        3,334   3   6,931         6,934 
Stock-Based Compensation        125,000   125   643,805         643,930 
Net Income (Loss)                 (1,228,708)  (30,177)  (1,258,885)
Balance September 30, 2022    $   6,822,127  $6,822  $38,891,891  $(16,759,284) $(132,805) $22,006,624 
                                 
Balance January 1, 2023    $   6,822,127  $6,822  $38,982,440  $(19,887,378) $(154,689) $18,947,195 
Stock-Based Compensation        37,500   38   338,108         338,146 
Net Income (Loss)                 456,500   (57,661)  398,839 
Balance September 30, 2023    $   6,859,627  $6,860  $39,320,548  $(19,430,878) $(212,350) $19,684,180 

 

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

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, Nine Months Ended September 30,
 2023 2022 2023 2022
Cash Flows from Operating Activities:                
Net Income $35,063  $143,384 
Adjustments to reconcile net income to net cash provided by operating activities:        
Net Income (Loss) $398,839  $(1,258,885)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:        
Depreciation and amortization  288,710   351,338   928,180   932,328 
Stock based compensation  86,469   66,505   338,145   643,930 
Changes in Assets and Liabilities:                
Accounts receivable  (168,334)  (1,140,097)  1,158,493   373,201 
Other assets  (17,300)  25,180      (63,023)
Prepaid expenses and other current assets  (293,794)  (719,842)  (287,368)  (331,618)
Right of use asset  50,659   47,962   136,954   145,853 
Accounts payable and accrued expenses  491,669   2,991,981   (348,851)  147,487 
Deferred revenue  28,213   (74,409)  (21,518)  (295,822)
Operating lease liability  (52,216)  (48,179)  (141,450)  (147,759)
Net Cash Provided by Operating Activities  449,139   1,643,823   2,161,424   145,692 
Cash Flows from Investing Activities:                
Capital expenditures  (426,671)  (25,946)  (1,246,996)  (62,564)
Purchase of short-term investments  (103,423)   
Purchase of marketable securities  (1,520,953)   
Net Cash Used in Investing Activities  (530,094)  (25,946)  (2,767,949)  (62,564)
Cash Flows from Financing Activities:                
Repayments of finance lease obligations related party  (183,464)  (274,393)  (392,287)  (644,209)
Repayments of finance lease obligations  (140,264)  (65,515)  (294,522)  (299,954)
Cash received for the exercised of options     6,935      6,935 
Net Cash Used in Financing Activities  (323,728)  (332,973)  (686,809)  (937,228)
                
Increase (decrease) in Cash and Cash Equivalents  (404,683)  1,284,904 
Decrease in Cash and Cash Equivalents  (1,293,334)  (854,100)
                
Cash and Cash Equivalents, Beginning of Period  2,286,722   12,135,803   2,286,722   12,135,803 
                
Cash and Cash Equivalents, End of Period $1,882,039  $13,420,707  $993,388  $11,281,703 
Supplemental Disclosures:                
Cash paid for interest $24,863  $41,040  $48,471  $100,482 
Cash paid for income taxes $  $  $  $ 
Non-cash investing and financing activities:                
Assets acquired by finance lease $  $881,308  $  $1,094,051 

 

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

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

 

5


   
DATA STORAGE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED MARCH 31,SEPTEMBER 30, 2023

(Unaudited)

 

Note 1 – Basis of Presentation, Organization and Other Matters

Data Storage Corporation (“DSC” or the “Company”) headquartered in Melville, NY, DSC provides cloud-based solutions and IT services to businesses within the healthcare, banking and finance, distribution services, manufacturing, construction, education, and government industries. DSC derives its revenues from subscription managed cloud services and solutions, IT managed services, equipment, software and maintenance, and onboarding implementation. DSC maintains cloud-based infrastructure and storage equipment in seven technical centers in New York, Massachusetts, Texas, Florida, North Carolina, and Canada.

On May 31, 2021, the Company completed an acquisition of Flagship Solutions, LLC (“Flagship”) (a Florida limited liability company) and the Company’sits wholly-owned subsidiary, Data Storage FL, LLC. Flagship is a provider of Hybrid Cloud solutions, IT managed services and cloud solutions.equipment.

On January 27, 2022, wethe Company formed Information Technology Acquisition Corporation a special purpose acquisition company for the purpose of entering into a merger, capital stock exchange, asset acquisition, stock purchase, recapitalization, reorganization or other similar business combination with one or more businesses or entities.

In the opinion of management, the accompanying unaudited condensed consolidated financial statements include all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of the Company’s financial statements for interim periods in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”). The information included in this quarterly report on Form 10-Q should be read in conjunction with the audited consolidated financial statements and the accompanying notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 (“2022 Form 10-K”). The Company’s accounting policies are described in the “Notes to Consolidated Financial Statements” in the 2022 Form 10-K and are updated, as necessary, in this Form 10-Q. The December 31, 2022, condensed consolidated balance sheet data presented for comparative purposes was derived from the audited financial statements but does not include all disclosures required by U.S. GAAP. The results of operations for the three and nine months ended March 31,September 30, 2023, are not necessarily indicative of the operating results for the full year or for any other subsequent interim period.

Note 2 – Summary of Significant Accounting Policies

Principles of Consolidation

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


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 fair value measurement disclosures are grouped into three levels based on valuation factors:

● Level 1 – quoted prices in active markets for identical investments

● Level 2 – other significant observable inputs (including quoted prices for similar investments and market corroborated inputs)

● Level 3 – significant unobservable inputs (including ourthe Company’s own assumptions in determining the fair value of investments)

The Company’s Level 1 assets/liabilities include cash, accounts receivable, marketable securities, accounts payable, prepaid, and other current assets. Management believes the estimated fair value of these accounts at March 31,September 30, 2023 approximate their carrying value as reflected in the balance sheets due to the short-term nature of these instruments.

The Company’s Level 2 assets/liabilities include certain of the Company’s operating lease right-of-use assets. Their carrying value approximates 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.

The Company’s Level 3 assets/liabilities include goodwill and intangible assets. Inputs to determine fair value are generally unobservable and typically reflect management’s estimates of assumptions that market participants would use in pricing the asset or liability. The fair values are therefore determined using model-based techniques, including discounted cash flow models. Unobservable inputs used in the models are significant to the fair values of the assets and liabilities.

OurThe Company’s marketable equity securities are publicly traded stocks measured at fair value using quoted prices for identical assets in active markets and classified as Level 1 within the fair value hierarchy. Marketable equity securities as of March 31,September 30, 2023 and December 31, 2022 are $9,114,39110,531,921 and $9,010,968 respectively.

Recently adopted accounting standards:

In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The FASB subsequently issued amendments to ASU 2016-13, which have the same effective date and transition date of January 1, 2023. These standards replace the existing incurred loss impairment model with an expected credit loss model and requires a financial asset measure at amortized cost to be presented at the net amount expected to be collected. The Company determined that this change does not have a material impact to the financial statements or financial statement disclosures.


Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

 


Certain assets and liabilities are measured at fair value on a nonrecurring basis. Assets and liabilities recognized or disclosed at fair value on the consolidated financial statements on a nonrecurring basis include items such as property, plant and equipment, operating lease right-of-use assets, goodwill, and other intangible assets. These assets are measured using Level 3 inputs, if determined to be impaired.

 

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.

Investments

 

The Company invests in equity securities and reports them in accordance with ASU 2016-01. Equity securities are reported at fair value with unrealized gains and losses, net of the related tax effect, reflected as a gain or loss on the statement of operations. Dividends and interest are recognized when earned.

 

The following table sets forth a summary of the changes in equity investments, at cost that are measured at fair value on a non-recurring basis:

 

    
Schedule of changes in equity investments    
 For the three months ended March 31, 2023 For the nine months ended September 30, 2023
 Total Total
As of January 1, 2023 $9,010,968  $9,010,968 
Purchase of equity investments  103,423   103,423 
As of March 31, 2023 $9,114,391   9,114,391 
Purchase of equity investments  115,863 
As of June 30, 2023 $9,230,254 
Purchase of equity investments  1,301,667 
As of September 30, 2023 $10,531,921 

 

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.

As of March 31,September 30, 2023, DSCthe Company had one customerthree customers with an accounts receivable balance representing 6116%, 14%, and 10% of total accounts receivable.receivable, respectively. As of December 31, 2022, the Company had two customers with an accounts receivable balance representing 23% and 14% of total accounts receivable.receivable, respectively.

For the three months ended March 31,September 30, 2023, the Company had one customer that accounted for 3313% of revenue. For the three months ended March 31,September 30, 2022, the Company had one customer that accounted for 14% of revenue. For the nine months ended September 30, 2023, the Company had two customers that accounted for 15% and 11% of revenue, respectively. For the nine months ended September 30, 2022, the Company had two customers that accounted for 20% and 5514% of revenue.revenue, respectively.


Accounts Receivable/Allowance for Credit Losses

 

The Company sells its services to customers on an open credit basis. Accounts receivables 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.

 

7

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 five to seven 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.

Goodwill and Other Intangibles

 

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.

The Company tests goodwill for impairment on an annual basis on December 31, or more frequently if events occur or circumstances change indicating that the fair value of the goodwill may be below its carrying amount. The Company has four reporting units. The Company uses an income-based approach to determine the fair value of the reporting units. This approach uses a discounted cash flow methodology and the ability of ourthe Company’s reporting units to generate cash flows as measures of fair value of ourits reporting units.

 

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)Cloud Infrastructure and Disaster Recovery Revenue

Cloud Infrastructure provides clients the ability to migrate their on-premises computing and digital storage to DSC’s enterprise-level technical compute and digital storage assets located in Tier 3 data centers. Data Storage Corporation owns the assets and provides a turnkey solution whereby achieving reliable and cost-effective, multi-tenant IBM Power compute, x86/intel, flash digital storage, while providing disaster recovery and cyber security while eliminating client capital expenditures. The client pays a monthly fee and can increase capacity as required.

Clients can subscribe to an array of disaster recovery solutions without subscribing to cloud infrastructure.solutions. Product offerings provided directly from DSC are High Availability, Data Vaulting and retention solutions, including standby servers which allows clients to centralize and streamline their mission-critical digital information and technical environment while ensuring business continuity if they experience a cyber-attack or natural disaster Client’s data is vaulted, at two data centers with the maintenance of retention schedules for corporate governances and regulations all to meet their back to work objective in a disaster.


 2)Managed Services

These services are performed at the inception and continue through the term of a contract.the agreement. The Company provides professional assistance to its clients during the implementation 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 supplementing the client’s staff.


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

 3)Equipment and Software

The Company provides equipment and software and actively participates in collaboration with IBM and other equipment manufacturers and software companies 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.

 4)Nexxis Voice over Internet and Direct Internet Access

The Company provides VoIP, Internet access and data transport services to ensure businesses are fully connected to the internet from any location, remote and on premise. The companyCompany provides Hosted VoIP solutions with equipment options for IP phones and internet speeds of up to 10Gb delivered over fiber optics.

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 March 31,September 30, 2023

  United States International Total
Infrastructure & Disaster Recovery/Cloud Service $2,137,317  $52,324  $2,189,641 
Equipment and Software  3,522,559   —    3,522,559 
Managed Services  858,660   35,107   893,767 
Nexxis VoIP Services  231,772   —    231,772 
Other  41,984   —    41,984 
Total Revenue $6,792,292  $87,431  $6,879,723 

Schedule of revenue is disaggregated by major product            
  United States International Total
Infrastructure & Disaster Recovery/Cloud Service $2,435,939  $53,550  $2,489,489 
Equipment and Software  2,004,410      2,004,410 
Managed Services  1,167,808   33,307   1,201,115 
Nexxis VoIP Services  255,963      255,963 
Other  35,648      35,648 
Total Revenue $5,899,768  $86,857  $5,986,625 

For the Three Months
Ended March 31,September 30, 2022

 

 United States International Total United States International Total
Infrastructure & Disaster Recovery/Cloud Service $1,888,387  $37,463  $1,925,850  $2,120,592  $47,039  $2,167,631 
Equipment and Software  5,319,459      5,319,459   1,021,451      1,021,451 
Managed Services  1,149,503   33,307   1,182,810   966,346   33,307   999,653 
Nexxis VoIP Services  194,934      194,934   203,191      203,191 
Other  34,146      34,146   27,359      27,359 
Total Revenue $8,586,429  $70,770  $8,657,199  $4,338,939  $80,346  $4,419,285 

For the Three Months
Ended March 31,
Timing of revenue recognition 2023 2022
Products transferred at a point in time $3,564,543  $5,402,996 
Products and services transferred over time  3,315,180   3,254,203 
Total Revenue $6,879,723  $8,657,199 


For the Three Months
Ended September 30,
Timing of revenue recognition 2023 2022
Products transferred at a point in time $2,220,708  $1,112,748 
Products and services transferred over time  3,765,917   3,306,537 
Total Revenue $5,986,625  $4,419,285 

For the Nine Months
Ended September 30, 2023
  United States International Total
Infrastructure & Disaster Recovery/Cloud Service $6,801,094  $157,458  $6,958,552 
Equipment and Software  7,076,116      7,076,116 
Managed Services  3,787,722   103,341   3,891,063 
Nexxis VoIP Services  728,447      728,447 
Other  116,561      116,561 
Total Revenue $18,509,940  $260,799  $18,770,739 

For the Nine Months
Ended September 30, 2022
  United States International Total
Infrastructure & Disaster Recovery/Cloud Service $5,964,383  $142,904  $6,107,287 
Equipment and Software  7,309,400      7,309,400 
Managed Services  3,709,657   99,921   3,809,578 
Nexxis VoIP Services  587,051      587,051 
Other  90,917      90,917 
Total Revenue $17,661,408  $242,825  $17,904,233 

For the Nine Months
Ended September 30,
Timing of revenue recognition 2023 2022
Products transferred at a point in time $8,204,003  $7,400,316 
Products and services transferred over time  10,566,736   10,503,917 
Total Revenue $18,770,739  $17,904,233 

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)Data Vaulting: Subscription-based cloud service that encrypts and transfers data to a secure Tier 3 data center and further replicates the data to a second Tier 3 DSC technical center where it remains encrypted. Ensuring client retention schedules for corporate compliance and disaster recovery. Provides for twenty-four (24) hour or less recovery time and utilizes advanced data reduction, reduplication technology to shorten back-up and restore time.


2)High Availability: A managed cloud subscription-based service that provides cost-effective mirroring software replication technology and provides one (1) hour or less recovery time for a client to be back in business.
3)

Cloud Infrastructure: Subscription-based cloud service provides for “capacity on-demand” for IBM Power and X86 Intel server systems.

4)Internet: Subscription-based service, offering continuous internet connection combined with FailSAFE which provides disaster recovery for both a clients’ voice and data environments.
5)Support and Maintenance: Subscription based service offers support for clients on their servers, firewalls, desktops, or software. Services are provided 24x7x365 to ourthe Company’s clients.
6)Implementation / Set-Up Fees: Onboarding and set-up for cloud infrastructure and disaster recovery as well as Cyber Security.
7)Equipment sales: Sale of servers and data storage equipment to the client.
9)License: Granting SSL certificates and licenses.

Disaster Recovery and Business Continuity Solutions

 

Subscription services allow clients to access data or receive services for a predetermined period of time. As the client obtains access at a point in time and 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 a separate performance obligation. Set-up services are performed one-time and accordingly the revenue is recognized at the point in time, and is non-refundable, and the Company is entitled to the payment.

10

 

Equipment Sales

 

The obligation for the equipment sales is such that the control of the product transfer is 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, the performance obligation is considered to be satisfied at a point in time 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

Performance obligations as it relates to licensing means that the control of the product transfers, either at a point in time or over time, depending on the nature of the license. The revenue standard identifies two types of licenses of IP: (i) a right to access IP; and (ii) 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 typical terms of subscription contracts range from 12 to 36 months, with auto-renew options extending the contract for an additional term. The Company invoices clients one month in advance for its services, in addition to any contractual data overages or for additional services. Equipment, software, and managed services are typically invoiced on net 30-day terms and are non-subscription based.

 

Warranties

The Company offers guaranteed service levels and service guarantees on some of its contracts. These warranties are not sold separately and are accounted as “assurance warranties”.

Significant Judgement

 

In the instance where contracts have multiple performance obligations the Company uses judgment to establish a stand-alone price for each performance obligation. 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 is calculated to determine the aggregate price for the individual services. The proportion of each individual service to the aggregate price is determined. The ratio is applied to the total contract price in order to allocate the transaction price to each performance obligation.

 

Impairment of Long-Lived Assets

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 un-discounted future cash flows.

Advertising Costs

 

The Company expenses the costs associated with advertising as they are incurred. The Company incurred $189,878165,403 and $89,731263,485 for advertising costs for the three months ended March 31,September 30, 2023, and 2022, respectively. The Company incurred $581,423 and $669,278 for advertising costs for the nine months ended September 30, 2023 and 2022, respectively.

 

Stock-Based Compensation

The Company follows the requirements of FASB ASC 718-10-10, Share-Based Payments with regards to stock-based compensation issued to employees and non-employees. The Company 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 Company has a relatively low forfeiture rate of stock-based compensation and forfeitures are recognized as they occur.


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 the 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. The Company’s calculation of estimated volatility is based on historical stock prices over a period equal to the expected life of the awards.


Net Income (Loss) Per Common Share

 

Basic income per share is computed by dividing net income by the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share is computed by dividing net income 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 nine months ended March 31,September 30, 2023, and 2022:

 

 Schedule of Earning per share basic and diluted        
  Three Months Ended March 31,
  2023 2022
     
Net Income Available to Common Shareholders $50,666  $156,010 
         
Weighted average number of common shares - basic  6,822,127   6,695,966 
Dilutive securities        
 Options  130,526   256,601 
 Warrants  1,667   3,333 
Weighted average number of common shares - diluted  6,954,320   6,955,900 
         
Earnings per share, basic $0.01  $0.02 
Earnings per share, diluted $0.01  $0.02 

Schedule of earning per share basic and diluted                
  For the Three Months Ended For the Nine Months Ended
  September 30, September 30,
  2023 2022 2023 2022
Net Income (Loss) Available to Common Shareholders $179,011  $(245,619) $456,500  $(1,228,708)
                 
Weighted average number of common shares - basic  6,847,264   6,822,127   6,834,811   6,759,247 
Dilutive Securities                
Options  398,986      377,237    
Warrants            
Weighted average number of common shares - diluted  7,246,250   6,822,127   7,212,048   6,759,247 
Earnings (Loss) per share, basic $0.03  $(0.04) $0.06  $(0.18)
Earnings (Loss) per share, diluted $0.02  $(0.04) $0.06  $(0.18)

 

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

Schedule of anti-dilutive income (loss) per share                 
  Three Months ended September 30, Nine Months ended September 30,
  2023 2022 2023 2022
Options   210,211   290,330   231,960   290,330 
Warrants   2,415,860   2,419,193   2,415,860   2,419,193 
    2,626,071   2,709,523   2,647,820   2,709,523 

 

Schedule of anti-dilutive income (loss) per share         
  Three Months ended  
March 31,
  2023 2022
Options   385,257   37,641 
Warrants   2,415,860   1,384,610 
    2,801,117   1,422,251 


Note 3 - Prepaids and other current assets

Prepaids and other current assets consist of the following:

Schedule of Prepaids and other current assets                
 March 31, December 31, September 30, December 31,
 2023 2022 2023 2022
Prepaid Marketing & Promotion $25,273  $4,465  $70,691  $4,465 
Prepaid Subscriptions and Licenses  664,596   439,088   650,191   439,088 
Prepaid Maintenance  27,305   45,216   67,840   45,216 
Prepaid Insurance  89,256   54,564   50,409   54,564 
Other  72,030   41,333   32,903   41,333 
Total prepaid and other current assets $878,460  $584,666  $872,034  $584,666 

 

Note 4- Property and Equipment

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

Schedule of Property and Equipment        
  September 30, December 31,
  2023 2022
Storage Equipment $60,288  $60,288 
Furniture and Fixtures  21,625   20,860 
Leasehold Improvements  20,983   20,983 
Computer Hardware and Software  113,427   93,062 
Data Center Equipment  7,323,881   6,973,295 
 Gross Property and equipment  7,540,204   7,168,488 
Less: Accumulated Depreciation  (4,801,184)  (4,956,698)
Net Property and Equipment $2,739,020  $2,211,790 

 

  March 31, December 31,
  2023 2022
Storage equipment $60,288  $60,288 
Furniture and fixtures  20,860   20,860 
Leasehold improvements  20,983   20,983 
Computer hardware and software  100,426   93,062 
Data center equipment  7,394,905   6,973,295 
 Gross Property and equipment  7,597,462   7,168,488 
Less: Accumulated depreciation  (5,177,980)  (4,956,698)
Net property and equipment $2,419,482  $2,211,790 

Depreciation expense for the three months ended March 31,September 30, 2023, and 2022 was $218,979269,372 and $281,608222,009, respectively. Depreciation expense for the nine months ended September 30, 2023, and 2022 was $719,766 and $724,315, respectively.

Note 5 - Goodwill and Intangible Assets

Goodwill and intangible assets consisted of the following:

Schedule of goodwill and intangible assets                
  Estimated life in years Gross amount December 31, 2022, Accumulated Amortization Net
Intangible assets not subject to amortization                
Goodwill  Indefinite  $4,238,671  $  $4,238,671 
Trademarks  Indefinite   514,268      514,268 
                 
Total intangible assets not subject to amortization      4,752,939      4,752,939 
Intangible assets subject to amortization                
Customer lists  7   2,614,099   1,167,075   1,447,024 
ABC acquired contracts  5   310,000   310,000    
SIAS acquired contracts  5   660,000   660,000    
Non-compete agreements  4   272,147   272,147    
Website and Digital Assets  3   33,002   18,650   14,352 
Total intangible assets subject to amortization      3,889,248   2,427,872   1,461,376 
Total Goodwill and Intangible Assets     $8,642,187  $2,427,872  $6,214,315 

Schedule of intangible assets and goodwill         
  Estimated life in years Gross amount December 31, 2022, Accumulated Amortization Net
Intangible assets not subject to amortization                
Goodwill  Indefinite  $4,238,671  $  $4,238,671 
Trademarks  Indefinite   514,268      514,268 
                 
Total intangible assets not subject to amortization      4,752,939      4,752,939 
Intangible assets subject to amortization                
Customer lists  7   2,614,099   1,167,075   1,447,024 
ABC acquired contracts  5   310,000   310,000    
SIAS acquired contracts  5   660,000   660,000    
Non-compete agreements  4   272,147   272,147    
Website and Digital Assets  3   33,002   18,650   14,352 
Total intangible assets subject to amortization      3,889,248   2,427,872   1,461,376 
Total Goodwill and Intangible Assets     $8,642,187  $2,427,872  $6,214,315 

                
  Estimated life in years Gross amount March 31, 2023, Accumulated Amortization Net
Intangible assets not subject to amortization                
Goodwill  Indefinite  $4,238,671  $  $4,238,671 
Trademarks  Indefinite   514,268      514,268 
                 
Total intangible assets not subject to amortization      4,752,939      4,752,939 
Intangible assets subject to amortization                
Customer lists  7   2,614,099   1,233,861   1,380,238 
ABC acquired contracts  5   310,000   310,000    
SIAS acquired contracts  5   660,000   660,000    
Non-compete agreements  4   272,147   272,147    
Website and Digital Assets  3   33,002   21,594   11,408 
Total intangible assets subject to amortization      3,889,248   2,497,602   1,391,646 
Total Goodwill and Intangible Assets     $8,642,187  $2,497,602  $6,144,585 


  Estimated life in years Gross amount September 30, 2023, Accumulated Amortization Net
Intangible assets not subject to amortization                
Goodwill  Indefinite  $4,238,671  $  $4,238,671 
Trademarks  Indefinite   514,268      514,268 
                 
Total intangible assets not subject to amortization      4,752,939      4,752,939 
Intangible assets subject to amortization                
Customer lists  7   2,614,099   1,367,432   1,246,667 
ABC acquired contracts  5   310,000   310,000    
SIAS acquired contracts  5   660,000   660,000    
Non-compete agreements  4   272,147   272,147    
Website and digital assets  3   33,002   26,705   6,297 
Total intangible assets subject to amortization      3,889,248   2,636,285   1,252,963 
Total Goodwill and Intangible Assets     $8,642,187  $2,636,285  $6,005,902 

Scheduled amortization over the next five years are as follows:

 

Schedule of amortization over the next two years          
Twelve months ending March 31,  
Twelve months ending September 30,Twelve months ending September 30,  
2024  $276,976   $273,439 
2025   268,717    267,143 
2026   267,143    267,143 
2027   267,143    267,143 
2028   200,357    133,571 
Thereafter   111,310    44,524 
Total  $1,391,646   $1,252,963 

 

Amortization expense for the three months ended March 31,September 30, 2023, and 2022 was $69,731 69,147and $69,730 respectively. Amortization expense for the nine months ended September 30, 2023, and 2022 was $208,143 and $209,191respectively.

 

Note 6-Leases

 

Operating Leases

 

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

 

The first lease for office space in Melville, NY commenced on September 1, 2019. The term of this lease is for three years and eleven months and runs co-terminus with ourthe Company’s existing lease in the same building. The base annual rent is $11,856 payable in equal monthly installments of $988.

 


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 per year with an escalation of 3% per year and expires on July 31, 2023.

 

On July 31, 2021, the Company signed a three-year lease for approximately 2,880 square feet of office space at 980 North Federal Highway, Boca Raton, FL. The commencement date of the lease was August 2, 2021. The monthly rent is approximately $4,8204,965.

 

The Company leases cages and racks for technical space in Tier 3 data centers in New York, Massachusetts, and North Carolina and Florida.Carolina. These leases are month to month. The monthly rent is approximately $39,000. The Company also leases technical space in Dallas, TX. The lease term is thirteen months and monthly payments are $1,403. The lease term expires on July 31, 2023.

 

On January 1, 2022, the Company entered into a lease agreement for office space with WeWork in Austin, TX. The lease term is six months and requires monthly payments of $1,470 and expiresexpired on June 30, 2022. Subsequent to June 30, 2022, the companyCompany is on a $3,073 month-to-month lease with WeWork in Austin, TX.

 


Finance Lease Obligations

 

On June 1, 2020, the Company entered into a lease agreement with a finance company to lease technical equipment. The lease obligation is payable in monthly installments of $5,008. The lease carries an interest rate of 7% and is a three-year lease. The term of the lease endsended June 1, 2023.

 

On June 29, 2020, the Company entered into a lease agreement for technical equipment with a finance company. The lease obligation is payable in monthly installments of $5,050. The lease carriescarried an interest rate of 7% and is a three-year lease. The term of the lease endsended June 29, 2023.

 

On July 31, 2020, the Company entered into a lease agreement for technical equipment with a finance company. The lease obligation is payable in monthly installments of $4,524. The lease carriescarried an interest rate of 7% and is a three-year lease. The term of the lease ends July 31, 2023.

 

On November 1, 2021, the Company entered into a lease agreement with a finance company for technical equipment. The lease obligation is payable in monthly installments of $3,152. The lease carries an interest rate of 6% and is a three-year lease. The term of the lease ends November 1, 2024.

 

On January 1, 2022, the Company entered into a lease agreement with a finance company for technical equipment. The lease obligation is payable in monthly installments of $17,718. The lease carries an interest rate of 5% and is a three-year lease. The term of the lease ends FebruaryJanuary 1, 2025.

 

On January 1, 2022, the Company entered into a technical equipment lease with a finance company. The lease obligation is payable in monthly installments of $2,037. The lease carries an interest rate of 6% and is a three-year lease. The term of the lease ends January 1, 2025.

 

Finance Lease Obligations – Related Party

 

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. The lease carries an interest rate of 6.75% and is a five-year lease. The term of the lease ends December 31, 2023March 1, 2024.

 


On January 1, 2020, the Company entered into a lease agreement with Systems Trading to lease equipment. The lease obligation is payable to Systems Trading with monthly installments of $10,534. The lease carriescarried an interest rate of 6% and is a three-year lease. The term of the lease ends ended December 31, 2022.

 

On March 4, 2021, the Company entered into a lease agreement with Systems Trading effective April 1, 2021. This lease obligation is payable to Systems Trading with monthly installments of $1,567 and expires on March 31,16, 2024. The lease carries an interest rate of 8%.

 

On January 1, 2022, the Company entered into a lease agreement with Systems Trading effective January 1, 2022. This lease obligation is payable to Systems Trading with monthly installments of $7,145 and expires on February 1, 2025. The lease carries an interest rate of 8%.

 

On April 1, 2022, the Company entered into a lease agreement with Systems Trading effective May 1, 2022. This lease obligation is payable to Systems Trading with monthly installments of $6,667 and expires on JanuaryApril 1, 2025. The lease carries an interest rate of 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. 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 5% was used in preparation of the ROU asset and operating liabilities.

The components of lease expense were as follows:follows and include both related party and non-related finance leases combined:

 

Schedule of components of lease expense  
  Three Months Ended March 31, 2023
Finance leases:    
Amortization of assets, included in depreciation and amortization expense $171,775 
Interest on lease liabilities, included in interest expense  24,863 
Operating lease:    
Amortization of assets, included in total operating expense  51,912 
Interest on lease liabilities, included in total operating expense  2,456 
Total net lease cost $251,006 
Supplemental balance sheet information related to leases was as follows:    
     
Operating Leases:    
     
Operating lease right-of-use asset $175,842 
     
Current operating lease liabilities $143,480 
Noncurrent operating lease liabilities  36,733 
Total operating lease liabilities $180,213 
Schedule of components of lease expense    
  Three Months Ended
September 30, 2023
Finance Leases:    
Amortization of assets, included in depreciation and amortization expense $91,250 
Interest on lease liabilities, included in interest expense  7,409 
Operating Lease:    
Amortization of assets, included in total operating expense  31,389 
Interest on lease liabilities, included in total operating expense  2,573 
Total net lease cost $132,621 

 

  March 31, 2023
Finance leases:    
Property and equipment, at cost $5,521,716 
Accumulated amortization  (3,694,587)
Property and equipment, net $1,827,129 
     
Current obligations of finance leases $762,295 
Finance leases, net of current obligations  331,951 
Total finance lease liabilities $1,094,246 
  Nine Months Ended September 30, 2023
Finance Leases:    
Amortization of assets, included in depreciation and amortization expense $527,958 
Interest on lease liabilities, included in interest expense  48,471 
Operating Lease:    
Amortization of assets, included in total operating expense  141,012 
Interest on lease liabilities, included in total operating expense  5,279 
Total net lease cost $722,720 
Supplemental balance sheet information related to leases was as follows:    
     
Operating Leases:    
     
Operating lease right-of-use asset $89,547 
     
Current operating lease liabilities $90,979 
Noncurrent operating lease liabilities   
Total operating lease liabilities $90,979 


  September 30, 2023
Finance Leases:    
Property and equipment, at cost $5,521,716 
Accumulated amortization  (4,050,770)
Property and equipment, net $1,470,946 
     
Current obligations of finance leases $590,745 
Finance leases, net of current obligations  140,421 
Total finance lease liabilities $731,166 

 

Supplemental cash flow and other information related to leases were as follows:follows and include both related party and non-related finance leases combined:

 

Schedule of supplemental cash flow and other information related to leases       
 Three Months Ended March 31, 2023 Nine Months Ended September 30, 2023
Cash paid for amounts included in the measurement of lease liabilities:        
Operating cash flows related to operating leases $52,216  $141,450 
Financing cash flows related to finance leases $323,728  $686,809 
        
Weighted average remaining lease term (in years):        
Operating leases  1.10 
Finance leases  1.30 
Operating Leases  0.84 
Finance Leases  2.80 
        
Weighted average discount rate:        
Operating leases  4%
Finance leases  7%
Operating Leases  4%
Finance Leases  7%

 

Long-term obligations under the operating and finance leases at March 31,September 30, 2023, mature as follows:follows and include both related party and non-related finance leases combined:

Schedule of related party and non-related finance leases        
For the Twelve Months Ended September 30, Operating Leases Finance Leases
2023 $92,550  $601,930 
2024     159,703 
Total lease payments  92,550   761,633 
Less: Amounts representing interest  (1,571)  (30,467)
Total lease obligations  90,979   731,166 
Less: long-term obligations     (140,421)
 Total current $90,979  $590,745 


Schedule of long-term obligations under the operating and finance leases        
For the Twelve Months Ended March 31, Operating Leases 

Finance

Leases

2023 $147,587  $632,920 
2024  37,020   446,136 
2025     71,765 
Total lease payments  184,607   1,150,821 
Less: Amounts representing interest  (4,394)  (56,575)
Total lease obligations  180,213   1,094,246 
Less: long-term obligations  (36,733)  (331,951)
 Total current $143,480  $762,295 

As of March 31,September 30, 2023, the Company had no additional significant operating or finance leases that had not yet commenced. Rent expense under all operating leases for the three months ended March 31,September 30, 2023, and 2022 was $60,57269,974 and $34,21953,991, respectively. Rent expense under all operating leases for the nine months ended September 30, 2023, and 2022 was $205,241 and $159,236, respectively.

 

Note 7 - Commitments and Contingencies

 

As part of the Flagship acquisition the Company acquired a licensing agreement for marketing related materials with a National Football League team. The Company has approximately $1.3 million in payments over the next 5 years.

 

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, and 10,000,000 shares of Preferred Stock, par value $0.001 per share.

 

Common Stock Options

 

On June 2, 2023 the Company registered an additional 700,000 shares of common stock under the 2021 Stock Incentive Plan.

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

 

Schedule of option activity and related information                        
 Number of  Weighted Weighted Number of   Weighted Weighted
 SharesRange of Average Average Shares Range of Average Average
 UnderOption Price Exercise Contractual Under Option Price Exercise Contractual
 OptionsPer Share Price Life Options Per Share Price Life
Options Outstanding at January 1, 2023  301,391   $1.48 – 15.76  $3.46   7.45   301,391  $15.76-1.48    $3.46   7.45 
Options Granted  243,605   1.52 1.96   1.77   10.00   307,343    1.96-1.52     1.83   10.00 
Exercised                        
Expired/Cancelled  (29,213) 2.16 – 5.80   3.76      (29,213)   5.80-2.16     3.76    
Options Outstanding at March 31, 2023  515,783  $1.48 - 14.00  $2.65   8.36 
Options Outstanding at September 30, 2023  579,521  $14.00-1.48    $2.58   8.30 
                                
Options Exercisable at March 31, 2023  166,352   $1.48 - 14.00  $3.69   5.76 
Options Exercisable at September 30, 2023  236,584  $14.00-1.48    $3.24   6.76 

 

Share-based compensation expense for options totaling $54,43381,520 and $66,50574,143 was recognized in ourthe Company’s results for the three months ended March 31,September 30, 2023, and 2022, respectively. Share-based compensation expense for options totaling $211,223 and $215,968 was recognized in the Company’s results for the nine months ended September 30, 2023, and 2022, respectively.

17

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 the 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 the Company over a period equal to the expected life of the awards.

 


As of March 31,September 30, 2023, there was $636,464676,513 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 2.482.7 years.

 

The weighted average fair value of options granted, and the assumptions used in the Black-Scholes model during the three months ended March 31,September 30, 2023, and 2022, are set forth in the table below.

 

Schedule of weighted average fair value of options granted                
 2023 2022 2023 2022
Weighted average fair value of options granted $1.77  $3.30  $1.77  $3.00 
Risk-free interest rate  3.48% – 4.01%  1.63% – 2.32%   3.41%-4.59%  1.63% – 3.83%
Volatility  196% – 199%  212% – 214%   195%-199%  204% – 214%
Expected life (years)  10 years   10 years   10 years   10 years 
Dividend yield $% $%  $% $%

 

Share-based awards, restricted stock award (“RSAs”)

 

On March 1, 2023, the Company granted certain employees an aggregate of 73,530 RSA’s.RSAs. Compensation expense as a group amountsamounted to $130,883. The shares vest one third each year for three years after issuance.

 

On March 28, 2023, the Company granted certain employees an aggregate of 44,942 RSA’s.RSAs. Compensation expense as a group amountsamounted to $72,357. The shares vest one third each year for three years after issuance.

 

On March 31, 2023, the Board resolved that the Company shall payissue to Board members an aggregate of 12,500 RSAs. Compensation expense as a group amounted to $22,750. The shares vest one year after issuance.

On April 10, 2023, the Company granted certain employees an aggregate of 50,000 RSA’s. Compensation expense as a group amounted to $90,000. The shares vest one third each year for three years after issuance.

On June 30, 2023, the Board resolved that the Company shall issue to Board members an aggregate of 12,500 RSAs. Compensation expense as a group amounted to $29,125. The shares vest one year after issuance.

On September 30, 2023, the Board resolved that the Company shall issue to Board members an aggregate of 12,500 RSAs to each member of the Board compensationBoard. Compensation expense as a group amount ofamounted to $22,75038,875. The shares vest one year after issuance.

 

A summary of the activity related to RSUs for the threenine months ended March 31,September 30, 2023, is presented below:

 

Schedule of non-vested Restricted stock units        
  Total Grant Date
Restricted Stock Units (RSUs) Shares Fair Value
RSUs non-vested at January 1, 2023 50,000  $1.48 - 3.23 
RSUs granted 130,972  $1.61 – 1.82 
RSUs vested  (12,500) $3.23 
RSUs forfeited    $ 
RSUs non-vested March 31, 2023 168,472  $1.48 – 2.45 
Schedule of non-vested Restricted stock units
TotalGrant Date
Restricted Stock Units (RSUs)SharesFair Value
RSU’s non-vested at January 1, 202350,000$1.48-3.23
RSU’s granted205,972$1.61-3.24
RSU’s vested(37,500)$2.04-3.23
RSU’s forfeited$
RSU’s non-vested September 30, 2023218,472$1.48-3.24

  


Stock-based compensation for RSU’sRSUs has been recorded in the consolidated statements of operations and totaled $52,285$48,507 and $17,896 for the three months ended March 31, 2023.September 30, 2023 and 2022, respectively. Stock-based compensation for RSUs has been recorded in the consolidated statements of operations and totaled $127,986 and $27,962 for the nine months ended September 30, 2023 and 2022, respectively.

 


As of September 30, 2023, there was $320,344 of total unrecognized compensation expense related to unvested RSUs granted under the Company’s share-based compensation plans that is expected to be recognized over a weighted average period of approximately 2.1 years.

Note 9 – Litigation

 

We areThe Company is currently not involved in any litigation that we believeit believes could have a materially adverse effect on ourits 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 ourthe Company’s company or any of ourits 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

 

Nexxis Capital LLC

 

Charles M. 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 from Nexxis Capital of $2,75614,267 and $2,32819,494 during the three months ended March 31,September 30, 2023, and 20212022 respectively. The Company received funds from Nexxis Capital of $30,048 and $33,530 during the nine months ended September 30, 2023, and 2022 respectively.

 

Note 11 – Segment Information

 

We operateThe Company operates in three reportable segments: Nexxis Inc., Flagship Solutions Group, and CloudFirst. OurThe Company’s segments were determined based on ourits internal organizational structure, the manner in which ourits operations are managed, and the criteria used by ourits Chief Operating Decision Maker (CODM) to evaluate performance, which is generally the segment’s operating income or losses.

 

Schedule of segment reportingoperating income or losses
Operations of: Products and services provided:
Nexxis IncInc. NEXXIS is a single-source solution provider that delivers fully-managed cloud-based voice services, data transport, internet access, and SD-WAN solutions focused on business continuity for today’s modern business environment.
   
Flagship Solutions, LLC Flagship Solutions Group (FSG) is a managed service provider. FSG invoices clients primarily for services that assist the clients’ technical teams. FSG has few technical assets and utilizes the assets or software of other cloud providers, whereby managing 3rd party infrastructure. FSG has maintains technical assets on one data center. FSG periodically sells equipment and software.
   
CloudFirst Technologies Corporation CloudFirst, provides services from CloudFirst technological assets deployed in six Tier 3 data centers throughout the USA and Canada. This technology has been developed by CloudFirst. Clients are invoiced for cloud infrastructure and disaster recovery on the CloudFirst platform. Services provided to clients are provided on a subscription basis on long term contracts.

 

The following tables present certain financial information related to ourthe Company’s reportable segments and Corporate:

 

Schedule of financial information related to reportable segments                                        
As of March 31, 2023
          
As of September 30, 2023As of September 30, 2023
 Nexxis Inc. Flagship Solutions LLC CloudFirst Technologies Corporate Total CloudFirst Technologies
Corporation
 Flagship Solutions LLC Nexxis Inc. Corporate Total
                    
Accounts receivable $60,019  $2,895,708  $715,443  $  $3,671,170  $1,032,309  $1,283,809  $28,225  $  $2,344,343 
Prepaid expenses and other current assets  19,503   178,094   505,506   175,357   878,460   616,149   149,239   19,089   87,556   872,033 
Net Property and Equipment  737   18,533   2,397,542   2,670   2,419,482   2,710,730   22,334   3,118   2,838   2,739,020 
Intangible assets, net     1,626,646   279,268      1,905,914   279,268   1,487,963         1,767,231 
Goodwill     1,222,971   3,015,700      4,238,671   3,015,700   1,222,971         4,238,671 
Operating lease right-of-use assets     141,933   33,909      175,842      89,547         89,547 
All other assets           11,062,166   11,062,166            11,573,746   11,573,746 
Total Assets $80,259  $6,083,885  $6,947,368  $11,240,193  $24,351,705  $7,654,156  $4,255,863  $50,432  $11,664,140  $23,624,591 
                                        
Accounts payable and accrued expenses $46,335  $2,332,956  $905,137  $414,818  $3,699,246  $1,031,518  $1,351,349  $127,002  $348,855  $2,858,724 
Deferred revenue     155,545   153,728      309,273   106,370   153,172         259,542 
Total Finance leases payable        500,846      500,846   346,589            346,589 
Total Finance leases payable related party        593,400      593,400   384,577            384,577 
Total Operating lease liabilities     143,646   36,567      180,213      90,979         90,979 
Total Liabilities $46,335  $2,632,147  $2,189,678  $414,818  $5,282,978  $1,869,054  $1,595,500  $127,002  $348,855  $3,940,411 

 


                                        
As of December 31, 2022As of December 31, 2022As of December 31, 2022
          
 Nexxis Inc. Flagship Solutions LLC CloudFirst Technologies Corporate Total CloudFirst Technologies
Corporation
 Flagship Solutions LLC Nexxis Inc. Corporate Total
                    
Accounts receivable $34,903  $1,924,184  $1,543,749  $  $3,502,836  $1,543,749  $1,924,184  $34,903  $  $3,502,836 
Prepaid expenses and other current assets  16,799   213,826   285,306   68,735   584,666   285,306   213,826   16,799   68,735   584,666 
Net Property and Equipment     19,705   2,192,085      2,211,790   2,192,085   19,705         2,211,790 
Intangible assets, net     1,696,376   279,268      1,975,644   279,268   1,696,376         1,975,644 
Goodwill     1,222,971   3,015,700      4,238,671   3,015,700   1,222,971         4,238,671 
Operating lease right-of-use assets     167,761   58,740      226,501   58,740   167,761         226,501 
All other assets           11,346,127   11,346,127            11,346,127   11,346,127 
Total Assets $51,702  $5,244,823  $7,374,848  $11,414,862  $24,086,235  $7,374,848  $5,244,823  $51,702  $11,414,862  $24,086,235 
                                        
Accounts payable and accrued expenses $40,091  $1,563,408  $1,069,278  $534,800  $3,207,577  $1,069,278  $1,563,408  $40,091  $534,800  $3,207,577 
Deferred revenue     165,725   115,335      281,060   115,335   165,725         281,060 
Total Finance leases payable        641,110      641,110   641,110            641,110 
Total Finance leases payable related party        776,864      776,864   776,864            776,864 
Total Operating lease liabilities     169,469   62,960      232,429   62,960   169,469         232,429 
Total Liabilities $40,091  $1,898,602  $2,665,547  $534,800  $5,139,040  $2,665,547  $1,898,602  $40,091  $534,800  $5,139,040 

 

                     
For the three months ended March 31, 2023
           
  Nexxis Inc. Flagship Solutions LLC CloudFirst Technologies Corporate Total
Sales $264,796  $3,456,188  $3,158,739  $  $6,879,723 
Cost of sales  178,121   2,906,212   1,705,645      4,789,978 
Gross Profit  86,675   549,976   1,453,094      2,089,745 
                     
Selling, general and administrative  124,750   540,327   606,452   570,520   1,842,049 
Depreciation and amortization  71   70,903   217,622   114   288,710 
Total operating expenses  124,821   611,230   824,074   570,634   2,130,759 
                     
Loss from Operations  (38,146)  (61,254)  629,020   (570,634)  (41,014)
                     
Interest expense, net        (27,346)  103,423   76,077 
Total Other Income (Expense)        (27,346)  103,423   76,077 
                     
Income (Loss) before provision for income taxes $(38,146) $(61,254) $601,674  $(467,211) $35,063 


24

                     
For the three months ended March 31, 2022
           
  Nexxis Inc. Flagship Solutions LLC CloudFirst Technologies Corporate Total
Sales $211,924  $6,043,222  $2,402,053  $  $8,657,199 
Cost of sales  139,876   4,518,346   1,353,067  $   6,011,289 
Gross Profit  72,048   1,524,876   1,048,986      2,645,910 
                     
Selling, general and administrative  97,199   1,087,540   475,116  $448,673   2,108,528 
Depreciation and amortization     70,135   281,203  $   351,338 
Total operating expenses  97,199   1,157,675   756,319   448,673   2,459,866 
                     
Loss from Operations  (25,151)  367,201   292,667   (448,673)  186,044 
                     
Interest expense, net     (48)  (41,723) $(889)  (42,660)
Total Other Income (Expense)     (48)  (41,723)  (889)  (42,660)
                     
Income (Loss) before provision for income taxes $(25,151) $367,153  $250,944  $(449,562) $143,384 

                     
For the three months ended September 30, 2023
  CloudFirst Technologies
Corporation
 Flagship Solutions LLC Nexxis Inc. Corporate Total
Sales $3,741,717  $1,974,343  $270,565  $  $5,986,625 
Cost of Sales  1,990,420   1,501,830   164,021      3,656,271 
Gross Profit  1,751,297   472,513   106,544      2,330,354 
                     
Selling, General and Administrative  651,896   544,686   174,527   606,584   1,977,693 
Depreciation and Amortization  267,440   70,691   213   176   338,520 
Total Operating Expenses  919,336   615,377   174,740   606,760   2,316,213 
                     
Income (Loss) from Operations  831,961   (142,864)  (68,196)  (606,760)  14,141 
                     
Interest Expense, net  (13,069)        156,666   143,597 
Other Expense               
Total Other Income (Expense)  (13,069)        156,666   143,597 
                     
Income (Loss) before provision for income taxes  $818,892  $(142,864) $(68,196) $(450,094) $157,738 

                     
For the three months ended September 30, 2022
  CloudFirst Technologies
Corporation
 Flagship Solutions LLC Nexxis Inc. Corporate Total
Sales $2,976,461  $1,218,990  $223,834  $  $4,419,285 
Cost of Sales  1,525,175   910,852   130,957      2,566,984 
Gross Profit  1,451,286   308,138   92,877      1,852,301 
                     
Selling, General and Administrative  556,060   691,863   92,837   443,026   1,783,786 
Depreciation and Amortization  220,810   70,929         291,739 
Total Operating Expenses  776,870   762,792   92,837   443,026   2,075,525 
                     
Income (Loss) from Operations  674,416   (454,654)  40   (443,026)  (223,224)
                     
Interest Expense, net  (29,123)  (137)     (479)  (29,739)
Loss on Disposal of Equipment               
Gain on Forgiveness of Debt               
All Other Expenses               
Total Other Income (Expense)  (29,123)  (137)     (479)  (29,739)
                     
Income (Loss) before Provision for Income Taxes $645,293  $(454,791) $40  $(443,505) $(252,963)

25

                     
For the nine months ended September 30, 2023
  CloudFirst Technologies
Corporation
 Flagship Solutions LLC Nexxis Inc. Corporate Total
Sales $10,052,281  $7,918,016  $800,442  $  $18,770,739 
Cost of Sales  5,323,346   5,949,745   498,795      11,771,886 
Gross Profit  4,728,935   1,968,271   301,647      6,998,853 
                     
Selling, General and Administrative  2,002,882   1,729,191   468,605   1,790,124   5,990,802 
Depreciation and Amortization  714,585   212,646   492   457   928,180 
Total Operating Expenses  2,717,467   1,941,837   469,097   1,790,581   6,918,982 
                     
Income (Loss) from Operations  2,011,468   26,434   (167,450)  (1,790,581)  79,871 
                     
Interest Expense, net  (56,985)        375,953   318,968 
Total Other Income (Expense)  (56,985)        375,953   318,968 
                     
Income (Loss) before Provision for Income Taxes $1,954,483  $26,434  $(167,450) $(1,414,628) $398,839 

                     
For the nine months ended September 30, 2022
  CloudFirst Technologies
Corporation
 Flagship Solutions LLC Nexxis Inc. Corporate Total
Sales $8,200,881  $9,045,733  $657,619  $  $17,904,233 
Cost of Sales  4,289,894   7,146,441   411,125      11,847,460 
Gross Profit  3,910,987   1,899,292   246,494      6,056,773 
                     
Selling, General and Administrative  1,712,409   2,807,096   278,785   1,398,977   6,197,267 
Depreciation and Amortization  720,573   211,755         932,328 
Total Operating expenses  2,432,982   3,018,851   278,785   1,398,977   7,129,595 
                     
Income (Loss) from Operations  1,478,005   (1,119,559)  (32,291)  (1,398,977)  (1,072,822)
                     
Interest Expense, net  (108,052)  (75,695)     (2,316)  (186,063)
Loss on Disposal of Equipment               
Gain on Forgiveness of Debt               
All Other Expenses               
Total Other Income (Expense)  (108,052)  (75,695)     (2,316)  (186,063)
                     
Income (Loss) before Provision for Income Taxes $1,369,953  $(1,195,254) $(32,291) $(1,401,293) $(1,258,885)

26

 

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

 

The following discussion and analysis of our financial condition and results of operations should be read 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, 2022, included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022 filed on March 31, 2023 (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.SEC.

 

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”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.

 

The Industry and Opportunity

 

Data Storage Corporation provides managed technologies across multiple platforms. The Company’sOur technical assets are in geographically diverse, Tier 3 compliant data centers throughout the USA and Canada.

 

Hybrid and Multi-Cloud have become mainstream technological offerings of the Cloud infrastructure managed services industry as companies have moved away from legacy, on-premises technology solutions. This approach has grown more complex, as companies utilize disparate technical environments, including on-premises equipment and software, multi-clouds interfacing with Software as a Service providers.

 

Cloud Managed Service Providers assist businesses in achieving their desired cyber security levels, technical cloud infrastructure and financial objectives while optimizing the value of these technologies ensuring business continuity, governance, and operational efficiencies.

 


One subset and a highly focused segment of the Companyours is the Power server, manufactured by IBM. This niche cloud infrastructure subset has a multi-billion-dollar addressable market. The marketplace is global. This addressable marketplace today is not a focus for AWS, Google, or Microsoft. It is estimated that mid and enterprise businesses in USA and Canada are operating over one million virtual IBM Power servers, with few qualified cloud service providers to assist in migration of their infrastructure to the cloud. According to the most recent information received from IBM, the typical industries utilizing IBM Power servers are finance, retail, healthcare, government, and distribution organizations with only 15% utilizing some type of cloud service.

 

The Company,We, through itsour subsidiary, CloudFirst subsidiary, isTechnologies Corporation, a Delaware corporation (“CloudFirst”), are a leader in providing cloud infrastructure to this niche marketplace along with disaster recovery and hashave provided these unique offerings for over 15 years.

 

The Company believesWe believe businesses are increasingly under pressure to improve the efficiency of their information and storage systems accelerating the migration from self-managed technical equipment and solutions to fully managed multi-cloud technologies to reduce cost, protect capital, ensure disaster recovery, protect the custom applications developed for these systems, and compete effectively. These trends create an opportunity for cloud technology service providers.

 


The Company’s market opportunity is derived from the demand for fully managed cloud and cybersecurity services across all major operating systems.

 

The companyCompany operates through three subsidiaries:

 

CloudFirst’s addressable market in the niche addressable marketplace is approximately $36$3.6 billion in annual recurring revenue, if only one virtual infrastructure partition was provided, where most mid and enterprise level organizations run multiple partitions on one server. This unit has technical assets deployed in six Tier 3 data centers, with technical support and a distribution channel.

 

Our subsidiary, Flagship subsidiarySolutions, LLC, a Florida limited liability company (“Flagship”), provides business continuity and infrastructure solutions combining on-premises equipment and software with its value-added managed services to mid and enterprise level business customers. Flagship maintains strong partner relationships with some of the largest IT Manufactures,manufactures, such as the IBM Corporation in supplying the technology behind the highly technical designs built for business customers. Flagship’s vision is to expand its multi-cloud infrastructure solutions with more managed services, highlighted by its expanding Cyber Security offerings to capture more of the marketplace outside of the CloudFirst sales and marketing programs.

  

Our subsidiary, Nexxis subsidiaryInc., a Nevada corporation (“Nexxis”), is a voice and data solution provider that utilizes major nationwide carriers and providers. The subsidiary provides a suite of communications services including Hosted VoIP, Internet Access, Data Transport, and SD-WAN. The complete voice and data solution combines elements of services into a fully managed solution that delivers high reliability and is engineered to further enhance the clients’ business continuity. Nexxis’Nexxis Inc.’s goal is to provide a higher level of technology with simplified management and deliver cost savings wherever possible.

 

According to Fortune Business Insights, the Cloud Managed Services industry in North America was $16.3 billion in 2019 and has been growing at a rate of 13.8% CAGR bringing us to $24 billion by the end of 2022. Disaster Recovery is projected to be a $3.6 billion in the US by the end of 2022 which is 35% of the $10.3 billion globally based on Grandview Research Disaster Recovery Solutions Market Size report. Cyber Security, specifically the MDR segment, is an established market recognized by buyers. Gartner observed a 35% growth in end users’ inquiries on the topic in the last year. Gartner estimates that by 2025, the MDR market will reach $2.15 billion in revenue, up from $1.03 billion in 2021, for a compound annual growth rate (CAGR) of 20.2%. The Company’s VOIP solutions fit well into this steadily growing segment which is expected to reach $90 billion worldwide in 2022 with a CAGR of 3.1% with $17 billion in the US according to Globe Newswire Market Analysis and Insights: Global VoIP Market.

 

Company Overview

 

Data Storage Corporation (“DSC”, the “Company,” “we,” “us,” or “our”) is headquartered in Melville, New York. TheOur common stock and warrants are traded on the Nasdaq under the ticker symbol is DTST. The company operatessymbols “DTST” and “DTSTW”. We operate through three subsidiaries; DSC, a Delaware corporation now referred to as CloudFirst Technologies Corporation; Flagship Solutions, LLC;CloudFirst; Flagship; and Nexxis Inc.Nexxis. These subsidiaries provide solutions and services to a broad range of clients in several industries including healthcare, banking and finance, distribution services, manufacturing, construction, education, and government. The subsidiaries maintain business development teams, as well as independent distribution channels.

 


The CompanyWe typically providesprovide long-term subscription-based disaster recovery, and cloud infrastructure, cyber security, third party cloud management, managed services, dedicated internet access and UCaaS / VoIP services.

 

During 2022, based on the May 2021 capital raise and the up list to Nasdaq, the Company haswe accelerated our organic growth strategies by adding distribution, marketing, and technical personnel. Management continues to be focused on building the Company’sour sales and marketing strategy and expanding itsour technology assets throughout its data center network.

 


The Company believesWe believe businesses are increasingly under pressure to improve the reliability and efficiency of their information and storage systems accelerating the migration from self-managed technical equipment and solutions to fully managed multi-cloud technologies to reduce cost and compete effectively. Further, in today’s environment, capital preservation is an encouragement to move from a capital-intensive, on-premises technology to a pay as you grow, CapEx to OpEx model. These trends create an opportunity for Cloud Technology Service providers.

 

The Company’sOur market opportunity is derived from the demand for fully managed cloud and cybersecurity services across all major operating systems.

 

The Company hasWe have designed and built itsour solutions and services to support demand for cloud-based IBM Power System that support client critical workloads and custom in-house developed applications, manage hybrid cloud deployments and continue to provide solutions that keep data and workloads protected from disasters and security attacks.

 

The Company’sOur business offices are located in New York, Florida, and Texas. The New York and Florida offices include a technology center and labs adapted to meet the technical requirements of the Company’sour clients. The Company maintains itsWe maintain our own infrastructure, storage, and networking equipment required to provide subscription solutions in seven geographically diverse data centers located in New York, Massachusetts, Texas, Florida, North Carolina, and in Canada, Toronto, and Barrie, serving clients in the United States and Canada.

 

The Company’sOur disaster recovery and business continuity solutions allow clients to quickly recover from system outages, human and natural disasters, and cyber security attacks, such as Ransomware. The Company’sOur managed cloud services begin with migration to the cloud and provide ongoing system support and management that enables its clients to run their software applications and technical workloads in a multi-cloud environment. The Company’sOur cyber security offerings include comprehensive consultation and a suite of data security, disaster recovery, and remote monitoring services and technologies that are incorporated into the Company’sour cloud solutions or are delivered as a standalone managed security offering covering the client site endpoint devices, users, servers, and equipment.

 

The Company’sOur solution architects and business development teams work with organizations identifying and solving critical business problems. The CompanyWe carefully plansplan and managesmanage the migration and configuration process, continuing the relationship and advising its clients long after the services have been implemented. Reflecting on client satisfaction, the Company’sour renewal rate on client subscription solutions is approximately 94% after their initial contract term expired.

 

Growth Strategies

 

The CompanyWe will continue to drive revenues by expanding distribution channels while expanding digital and direct marketing programs. The CompanyWe will accelerate building upon its social and digital lead generation programs. Further, the Companywe will continue to seek synergetic acquisitions that expand distribution, leading a technology trend, add to itsour existing technical staff and create economies of scale improving gross profit margins.

 

The Company increasesWe increase revenue and drivesdrive growth by developing and managing collaborative solutions as well as joint marketing initiatives. The Company hasWe have a diverse community of distribution partners, ranging from IBM Business Partners, Software Vendors, IT resellers, Managed Service Providers, application support providers, consultants, and other cloud infrastructure providers.

 

The Company believesWe believe there is a significant need for itsour solutions on a global basis and, accordingly, the opportunity for itus to grow itsour business through international expansion as these markets increase their use of multi-cloud solutions.

 


The Company’sOur Core Services: The Company providesServices: We provide an array of multi-cloud information technology solutions in highly secure, enterprise-level cloud services for companies using IBM Power Systems, Microsoft Windows, and Linux. Specifically, the Company’sour support services cover:

 


Cyber Security Solutions:

 

ezSecurity™ offers a suite of comprehensive cyber security solutions that can be utilized on systems at the client’s location or on systems hosted in the Company.by us. These solutions include fully managed endpoint (PCs and other user devices) security with active threat mitigation, system security assessments, risk analysis, and applications to ensure continuous security. ezSecurity™ contains a specialized offering for protecting and auditing IBM systems including a package designed to protect IBM systems against Ransomware attacks.

Data Protection and Recovery Solutions:

 

ezVault™ solution is at the core of the Company’sour data protection services and allows itsour clients to have their data protected and stored offsite with unlimited data retention in a secure location that uses encrypted, enterprise-grade storage which allows for remote recovery from system outages, human and natural disasters, and cyber security attacks like Ransomware and viruses allowing restoration of data from a known good point in time prior to an attack.
ezRecovery™ provides standby systems, networking, and storage in the Company’sour cloud infrastructure that allows for faster recovery from client backups stored using ezVault™ at the same cloud based hosted location.
ezAvailability™ solution offers reliable real-time data replication for mission-critical applications with Recovery Time Objective under fifteen minutes and near-zero Recovery Point Objective, with optional, fully managed replication services. The Company’sOur ezAvailability™ service consists of a full-time enterprise system, storage, and network resources, allowing quick and easily switched production workloads to the Company’sour cloud when needed. The Company’sOur ezAvailability™ services are backed by a Service-Level Agreement (“SLA”) to help assure performance, availability, and access.
ezMirror™ solution provides replication services that mirror the clients’ data at the storage level and allows for similar near-zero Recovery Point Objective as ezAvailability with less application management and Recovery Time Objective under 1 hour.

 

Cloud Hosted Production Systems: ezHost™ solution provides managed cloud services that removes the burden offof system management from its clients and ensures that their software applications and IT workloads are running smoothly. ezHost™ provides full-time, scalable compute, storage, and network infrastructure resources to run clients’ workloads on the Company’sour enterprise-class infrastructure. ezHost™ replaces the cost of support, maintenance, system administration, space, electrical power, and cooling of the typical hardware on-premises systems with a predictable monthly expense. The Company’sOur ezHost services are backed by an SLA governing performance, availability, and access.

 

Voice & Data Solutions: Nexxis, our voice and data division, specializes in stand-alone and fully-managed VoIP, Internet Access, and Data Transport solutions that satisfy the requirements of the traditional corporate and modern remote workforce. Nexxis dedicated internet access services with speeds of up to 10 Gbps and data transport circuits are typically delivered over fiber-optic networks while shared internet access is typically delivered via fiber, coaxial, and wireless networks to help businesses stay fully connected from any location. SD-WAN options provide the ability for multi-site companies to prioritize their data traffic from site to site while FailSAFE, a Cloud-first SD-WAN solution, can be used by a single location to gain industry-leading connectivity to cloud services and the internet. Nexxis Hosted VoIP with Unified Communications is a full-featured cloud-based PBX solution with built-in redundancy that provides business continuity and includes the option to integrate with Microsoft Teams.

 

RESULTS OF OPERATIONS

 

Three months ended March 31,September 30, 2023, as compared to March 31,September 30, 2022


Total Revenue. For the three months ended March 31,September 30, 2023, total revenue was $6,879,723, a decrease$5,986,625, an increase of $1,777,476$1,567,340 or 21%35% compared to $8,657,199$4,419,285 for the three months ended March 31,September 30, 2022. The decreaseincrease is primarily attributed to a decreasean increase in one time equipment salesall our revenue streams during the current period.

The increased revenue in Infrastructure & Disaster Recovery/Cloud was primarily to increased sales at out CloudFirst division. The increased revenue in Equipment and Software was attributed to an increase in sales at CloudFirst by approximately $263,459 and Flagship by approximately $726,550, offset by a slight decrease at Nexxis of approximately $7.050. The increase in Managed Services was attributed to an increase in sales at CloudFirst of approximately $169,159 and an increase at Flagship of approximately $32,303. The increase in Nexxis VoIP services is attributable to an increase in sales at our Nexxis division.

 

Revenue For the Three Months    
  Ended March 31,    
  2023 2022 $ Change % Change
Infrastructure & Disaster Recovery/Cloud Service $2,189,641  $1,925,850  $263,791   14%
Equipment and Software  3,522,559   5,319,459   (1,796,900)  (34)%
Managed Services  893,767   1,182,810   (289,043)  (24)%
Nexxis VoIP Services  231,772   194,934   36,838   19%
Other  41,984   34,146   7,838   23%
Total Revenue $6,879,723  $8,657,199  $(1,777,476)  (21)%

Revenue For the Three Months    
  Ended September 30,    
  2023 2022 $ Change % Change
Infrastructure & Disaster Recovery/Cloud Service $2,489,489  $2,167,631  $321,858   15%
Equipment and Software  2,004,410   1,021,451   982,959   96%
Managed Services  1,201,115   999,653   201,462   20%
Nexxis VoIP Services  255,963   203,191   52,772   26%
Other  35,648   27,359   8,289   30%
Total Revenue $5,986,625  $4,419,285  $1,567,340   35%

 

Cost of Sales. For the three months ended March 31,September 30, 2023, cost of sales was $4,789,978, a decrease$3,656,271, an increase of $1,221,311$1,089,287 or 20%42% compared to $6,011,289$2,566,984 for the three months ended March 31,September 30, 2022. The decreaseincrease of 20%42% was mostly related to a decreasethe increase in equipmentsales. Cost of Sales at CloudFirst, Flagship and Nexxis increased by approximately $465,245, $591,231, and $32,903 respectively all related cost ofto increase in sales.

 

Selling, generalGeneral and administrative expenses.Administrative Expenses. For the three months ended March 31,September 30, 2023, selling, general and administrative expenses were $2,130,759, a decrease$2,316,213, an increase of $329,107,$240,688, or 13%12%, as compared to $2,459,866$2,075,525 for the three months ended March 31,September 30, 2022. The net decreaseincrease is reflected in the chart below.

Selling, general and administrative expenses For the Three Months    
  Ended March 31,    
  2023 2022 $ Change % Change
Decrease in Salaries $1,156,494  $1,484,944  $(328,450)  (22)%
Increase in Professional Fees  220,827   187,087   33,740   18%
Decrease in Software as a Service Expense  39,975   70,058   (30,083)  (43)%
Increase in Advertising Expenses  189,878   90,873   99,005   109%
Decrease in Commissions Expense  271,967   345,264   (73,297)  (21)%
Increase in Amortization and Depreciation Expense  73,772   73,411   361   %
Increase in Travel And Entertainment  51,247   38,531   12,716   33%
Increase in Rent and Occupancy  61,808   53,067   8,741   16%
Increase in Insurance  26,490   25,427   1,063   4%
Decrease in all other Expenses  38,301   91,202   (52,901)  (58)%
Total Expenses $2,130,759  $2,459,866  $(329,107)  (13)%
Selling, General and Administrative expenses For the Three Months    
  Ended September 30,    
  2023 2022 $ Change % Change
Increase in Salaries $1,203,134  $1,028,084  $175,050   17%
Increase in Professional Fees  264,928   203,032   61,896   30%
Increase in Software as a Service Expense  54,168   42,744   11,424   27%
Decrease in Advertising Expenses  165,403   263,485   (98,082)  (37)%
Increase in Commissions Expense  348,779   279,789   68,990   25%
Decrease in Amortization and Depreciation Expense  72,931   73,747   (816)  (1)%
Decrease in Travel and Entertainment  41,369   44,739   (3,370)  (8)%
Increase in Rent and Occupancy  56,876   55,851   1,025   2%
Decrease in Insurance  30,623   33,860   (3,237)  (10)%
Increase in all other Expenses  78,002   50,194   27,808   55%
Total Expenses $2,316,213  $2,075,525  $240,688   12%

 

Salaries.Salaries decreasedincreased as a result of a reductionan increase in personnel.personnel cost and in increase in other employee benefits across all divisions.

 

Professional fees.Fees. Professional fees increased primarily due to an increase in legal fees relating to updated employment agreements.matters and other corporate projects.

Software as a Service Expense (SaaS). SaaS increased due to the consulting engagements related to one of our CRM platforms across all divisions.

Advertising Expenses. Advertising Expenses decreased due to non-renewal of a marketing program at Flagship.

Commissions Expense. Commissions expenses increased due to an increase in sales across all divisions.

Travel And Entertainment. Travel And Entertainment expenses decreased due to less travel by executives and reduced corporate events.


Other Income (Expense). Other income for the three months ended September 30, 2023, increased $173,336 to $143,597 from $(29,739) for the three months ended September 30, 2022. The increase in other income is primarily attributable to the increase in interest income from the marketable securities.

Net Income (Loss) before provision for income taxes. Net income before provision for income taxes for the three months ended September 30, 2023, was $157,738, as compared to a net loss of $(252,963) for the three months ended September 30, 2022.

Nine months ended September 30, 2023, as compared to September 30, 2022

Total Revenue.  For the nine months ended September 30, 2023, total revenue was $18,770,739, an increase of $866,506 or 5% compared to $17,904,233 for the nine months ended September 30, 2022. The increase is primarily attributed to an increase in Infrastructure & Disaster Recovery/Cloud Service and Managed Services and Nexxis VoIP Services offset by a decrease in one-time equipment sales during the current period. The increased revenue in Infrastructure & Disaster Recovery/Cloud was primarily to increased sales at out CloudFirst division. The decreased revenue in Equipment and Software was attributed to a decrease of one-time equipment sales at Flagship by approximately $1,009,177 offset by an increase of $779,618 in one time equipment sales at CloudFirst. The increase in Managed Services was attributed to an increase in sales at CloudFirst of approximately $96,159 offset by a decrease at Flagship of approximately $115,040. The increase in Nexxis VoIP services is attributable to an increase in sales at our Nexxis division.

Revenue For the Nine Months    
  Ended September 30,    
  2023 2022 $ Change % Change
Infrastructure & Disaster Recovery/Cloud Service $6,958,552  $6,107,287  $851,265   14%
Equipment and Software  7,076,116   7,309,400   (233,284)  (3)%
Managed Services  3,891,063   3,809,578   81,485  2%
Nexxis VoIP Services  728,447   587,051   141,396   24%
Other  116,561   90,917   25,644   28%
Total Revenue $18,770,739  $17,904,233  $866,506   5%

Cost of Sales. For the nine months ended September 30, 2023, cost of sales was $11,771,886, a decrease of $75,574 or 1% compared to $11,847,460 for the nine months ended September 30, 2022. The decrease of 1% was mostly related to new negotiated pricing at Flagship offset by an increase in Cost of Sales at CloudFirst and Nexxis due to the increase in revenue.

Selling, General and Administrative Expenses. For the nine months ended September 30, 2023, selling, general and administrative expenses were $6,918,982, a decrease of $210,613, or 3%, as compared to $7,129,595 for the nine months ended September 30, 2022. The net decrease is reflected in the chart below.

Selling, General and Administrative Expenses For the Nine Months    
  Ended September 30,    
  2023 2022 $ Change % Change
Decrease in Salaries $3,600,450  $3,918,745  $(318,295)  (8)%
Increase in Professional Fees  772,834   590,661   182,173   31%
Decrease in Software as a Service Expense  140,602   189,643   (49,041)  (26)%
Decrease in Advertising Expenses  581,423   669,278   (87,855)  (13)%
Increase in Commissions Expense  1,000,541   918,882   81,659   9%
Increase in Amortization and Depreciation Expense  220,870   220,694   176   0%
Decrease in Travel and Entertainment  131,155   160,665   (29,510)  (18)%
Increase in Rent and Occupancy  167,713   163,965   3,748   2%
Decrease in Insurance  88,047   94,251   (6,204)  (7)%
Decrease in all other Expenses  215,347   202,811   12,536   6%
Total Expenses $6,918,982  $7,129,595  $(210,613)  (3)%


Salaries. Salaries decreased as a result of a reduction in stock-based compensation at Flagship.

Professional Fees. Professional fees increased primarily due to an increase in legal fees relating to employment matters and other corporate projects.

 

Software as a Service Expense (SaaS). SaaS decreased due to the completion of certain consulting engagements related to one of our CRM platforms.

 

Advertising Expenses. Advertising Expenses increaseddecreased due to non-renewal of a new marketing plan implemented during 2023.program at Flagship.

Commissions Expense. Commissions expenses increased due to an increase in sales at Cloudfirst.

Travel and Entertainment. Travel And Entertainment expense decreased due to a reduction in one time equipment sales.

less travel by executives and reduced corporate events.

 

All Other Expenses. Other expenses decreased primarily due to reduction of bad debt expense, tax expense and reductions across all other expenses such as computer, training and dues and subscriptions.

 

Other Income (Expense). Other income for the threenine months ended March 31,September 30, 2023, increased $118,737$505,031 to $76,077$318,698 from $(42,660)$(186,063) for the threenine months ended March 31,September 30, 2022. The increase in other income is primarily attributable to the increase in interest income from the marketable securities.


Net Income (Loss) before provision for income taxes. Net income before provision for income taxes for the threenine months ended March 31,September 30, 2023, was $50,666,$398,839, as compared to a net incomeloss of $156,010$(1,258,885) for the threenine months ended March 31,September 30, 2022.

 

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 the Companywe will realize itsour assets and discharge itsour liabilities in the ordinary course of business.

 

To the extent the Company iswe are successful in growing itsour business, identifying potential acquisition targets, and negotiating the terms of such acquisition, and the purchase price may include a cash component, the Company planswe plan to use itsour working capital and the proceeds of any financing to finance such acquisition costs.

 


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

 

The Company hasWe have long-term contracts to supply itsour subscription-based solutions that are invoiced to clients monthly. The Company believesWe believe the total contract value of itsour subscription contracts with clients based on the actual contracts that it haswe have to date, exceeds $10 million. Further, the Company continueswe continue to see an uptick in client interest distribution channel expansion and in sales proposals. In 2023, the Company intendswe intend to continue to work to increase itsour 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 its technical expertise, data centers utilization, assets deployed in the data centers, 24 x 365 monitoring, and software. We believe that the cash generated from operations will be sufficient to meet our cash requirements for the next twelve months and beyond the next twelve months.

 

During the threenine months ended March 31,September 30, 2023, Data Storage’sour cash decreased by $404,683$1,293,334 to $1,882,039$993,388 from $2,286,722 on December 31, 2022. Net cash of $449,139$2,161,424 was provided by Data Storage’sour operating activities resulting primarily from the changes in assets and liabilities. Net cash of $530,094$2,767,949 was used in investing activities from the purchase of equipment and short-term investments. Net cash of $323,728$686,809 was used by financing activities resulting primarily from paymentsrepayments on capital lease obligations.

 

The Company’sOur working capital was $10,631,766$10,941,697 on March 31,September 30, 2023, decreasingincreasing by $223,641$86,290 from $10,855,407 at December 31, 2022. The decreaseincrease is primarily attributable to a decreasean increase in cash and an increase in accounts payable, accrued expenses and deferred revenue.receivable. This was offset by an increasea decrease in accounts receivable, prepaid expenses,payable and other current assets.finance and operating leases.

 

Off-Balance Sheet Arrangements

 

The Company doesWe do 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 months ended March 31,September 30, 2023 and 2022, respectively: 


For the three months ended September 30, 2023
  CloudFirst Technologies
Corporation
 Flagship Solutions LLC Nexxis Inc. Corporate Total
           
Net Income (Loss) $818,892  $(142,864) $(68,196) $(450,094) $157,738 
                     
Non-GAAP adjustments:                    
Depreciation and Amortization  267,440   70,691   213   176   338,520 
Interest and Letter of Credit Fees  13,069         (151,666)  (138,597)
Stock Based Compensation  15,603   24,016   6,827   82,518   128,964 
                     
Adjusted EBITDA $1,115,004  $(48,157) $(61,156) $(519,066) $486,625 

For the three months ended September 30, 2022
  CloudFirst Technologies
Corporation
 Flagship Solutions LLC Nexxis Inc. Corporate Total
           
Net Income (Loss) $645,291  $(454,792) $41  $(443,504) $(252,964)
                     
Non-GAAP adjustments:                    
Flagship Acquisition Costs               
Depreciation and Amortization  220,810   70,929         291,739 
Interest and Letter of Credit Fees  30,960   137      479   31,576 
Stock Based Compensation  26,175   28,805   1,824   35,235   92,039 
                     
Adjusted EBITDA $923,236  $(354,921) $1,865  $(407,790) $162,390 

The following table shows our reconciliation of net income to adjusted EBITDA for the nine months ended September 30, 2023 and 2022, respectively:

 

For the three months ended March 31, 2023 
           
  Nexxis Inc. Flagship Solutions LLC CloudFirst Technologies Corporate Total
           
Net income $(38,146) $(61,254) $601,674  $(467,211) $35,063 
                     
Non-GAAP adjustments:                    
Depreciation and amortization  71   70,903   219,924   114   291,012 
Interest and letter of credit fees        27,346   (103,424)  (76,078)
Stock based compensation  2,181   22,927   16,069   45,291   86,468 
                     
Adjusted EBITDA $(35,894) $32,576  $865,013  $(525,230) $336,465 

For the nine months ended September 30, 2023
  CloudFirst Technologies
Corporation
 Flagship Solutions LLC Nexxis Inc. Corporate Total
           
Net Income (Loss) $1,954,483  $26,434  $(167,450) $(1,414,628) $398,839 
                     
Non-GAAP adjustments:                    
Depreciation and Amortization  714,585   212,646   492   457   928,180 
Interest and Letter of Credit Fees  56,985         (370,953)  (313,968)
Stock Based Compensation  50,662   76,634   11,227   199,623   338,146 
                     
Adjusted EBITDA $2,776,715  $315,714  $(155,731) $(1,585,501) $1,351,197 

 

For the three months ended March 31, 2022
           
  Nexxis Inc. Flagship Solutions LLC CloudFirst Technologies Corporate Total
           
Net income $(25,151) $367,153  $250,944  $(449,562) $143,384 
                     
Non-GAAP adjustments:               
Depreciation and amortization     70,135   281,203     $351,338 
Interest and letter of credit fees     48   42,328   889  $43,265 
Stock based compensation  1,752   28,194   25,685   10,875  $66,505 
                     
Adjusted EBITDA $(23,399) $465,529  $600,161  $(437,799) $604,492 

For the nine months ended September 30, 2022
  CloudFirst Technologies
Corporation
 Flagship Solutions LLC Nexxis Inc. Corporate Total
           
Net Income (Loss) $1,369,952  $(1,195,254) $(32,291) $(1,401,292) $(1,258,885))
                     
Non-GAAP adjustments:                    
Flagship Acquisition Costs           770   770 
Depreciation and Amortization  720,571   211,755         932,326 
Interest and Letter of Credit Fees  108,054   75,695      2,316   186,065 
Stock Based Compensation  79,976   488,007   5,380   70,567   643,930 
                     
Adjusted EBITDA $2,278,553  $(419,797) $(26,911) $(1,327,639) $504,206 

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

 

As a smaller reporting company this item is not required.

 

Item 4. Controls and Procedures.

 

Evaluation of Disclosure Controls and Procedures.

 

As of the end of the period covered by this Report, under the supervision and with the participation of DSC’s management, including its principal executive officer and principal financial officer, DSC conducted an evaluation of its disclosure controls and procedures, as such term is defined under Rule 13a-15(e) and Rule 15d-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Rule 13a-15(e) under the Exchange Act defines “disclosure controls and procedures” as controls and other procedures of a company that are designed to ensure that the information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to a company’s management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. Based on thisupon that evaluation, management has determined that, there were no material weaknesses in our internal control over financial reportingChief Executive Officer and management hasChief Financial Officer have concluded that as of March 31, 2023,our disclosure controls and procedures were effective at the Company maintained effective internal control over financial reporting.reasonable assurance level at September 30, 2023.

 

BecauseA control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Due to 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. Accordingly, our disclosure controls and procedures are designed to provide reasonable, not absolute, assurance that the objectives of our disclosure control system are met. As set forth above, our Chief Executive Officer and Chief Financial Officer have concluded, based on the evaluation as of the end of the period covered by this Report, that our disclosure controls and procedures were effective to provide reasonable assurance that the objectives of our disclosure control system were met.

 

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,September 30, 2023, that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.


PART II - OTHER INFORMATION

 

Item 1. Legal Proceedings.

 

From time to time, the Companywe may become involved in legal proceedings or be subject to claims arising in the ordinary course of its business. The Company isWe are not presently a party to any legal proceedings that, if determined adversely to it,us, would individually or taken together have a material adverse effect on itsour business, operating results, financial condition, or cash flows. Regardless of the outcome, litigation can have an adverse impact on the Companyus because of defense and settlement costs, diversion of management resources and other factors.

 

Item 1A. Risk Factors.

 

Our business, financial condition, results of operations, and cash flows may be impacted by a number of factors, many of which are beyond our control, including those set forth in our most recent Annual Report on Form 10-K for the year ended December 31, 2022, the occurrence of any one of which could have a material adverse effect on our actual results.

 

There have been no material changes to the Risk Factors previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2022.

 

Item 2. Unregistered Sales of Equity Securities, and Use of Proceeds.Proceeds, and Issuer Purchases of Equity Securities.

 

There were no unregistered sales of the Company’sour equity securities during the period ended March 31,September 30, 2023, that were not previously reported in a Current Report on Form 8-K.     our filings with the SEC.

 

Item 3. Defaults Upon Senior Securities.

 

There were no defaults upon senior securities during the period ended March 31,September 30, 2023.

 

Item 4. Mine Safety Disclosures

 

Not Applicable.

 

Item 5. Other Information.

 

There is no other information required to be disclosed under this item that was not previously disclosed.


Item 6. Exhibits.

 

Exhibit No. Description
   
31.1*3.1Articles of Incorporation (incorporated by reference to Exhibit 3.1 to the Registrant’s Registration Statement on Form SB-2 (File No. 333-148167) filed on December 19, 2007).
3.2Certificate of Amendment to Articles of Incorporation (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (File No. 333-148167) filed on October 24, 2008).
3.3Certificate of Amendment to Articles of Incorporation (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (File No. 333-148167) filed on January 9, 2009).
3.4Bylaws (incorporated by reference to Exhibit 3.2 to the Registrant’s Registration Statement on Form SB-2 (File No. 333-148167) filed on December 19, 2007).
3.5Amended Bylaws (incorporated by reference to Exhibit 3.2 to Form 8-K (File No. 333-148167) filed on October 24, 2008).
3.6 CertificationForm of Certificate of Amendment to the Articles of Incorporation (incorporated by reference to Appendix A to the Principal Executive Officer of Registrant pursuant to Section 302 ofInformation Statement on Schedule 14C (File No. 001-35384) filed with the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a) or Rule 15d-14(a))Securities and Exchange Commission on March 8, 2021).
3.7 Form of Certificate of Correction to the Certificate of Amendment to the Articles of Incorporation dated October 7, 2008 (incorporated by reference to Appendix C to the Information Statement on Schedule 14C (File No. 001-35384) filed with the Securities and Exchange Commission on March 8, 2021).
3.8 Form of Certificate of Validation and Ratification of the Certificate of Correction to the Certificate of Amendment to the Articles of Incorporation dated October 7, 2008 (incorporated by reference to Appendix C to the Information Statement on Schedule 14C (File No. 001-35384) filed with the Securities and Exchange Commission on March 8, 2021).
3.9Form of Certificate of Correction to the Certificate of Amendment to the Articles of Incorporation dated October 16, 2008 (incorporated by reference to Appendix D to the Information Statement on Schedule 14C (File No. 001-35384) filed with the Securities and Exchange Commission on March 8, 2021).
3.10Form of Certificate of Validation and Ratification of the Certificate of Correction to the Certificate of Amendment to the Articles of Incorporation dated October 16, 2008 (incorporated by reference to Appendix D to the Information Statement on Schedule 14C (File No. 001-35384) filed with the Securities and Exchange Commission on March 8, 2021).
3.11Form of Certificate of Correction to the Certificate of Amendment to the Articles of Incorporation dated January 6, 2009 (incorporated by reference to Appendix E to the Information Statement on Schedule 14C (File No. 001-35384) filed with the Securities and Exchange Commission on March 8, 2021).
3.12Form of Certificate of Validation and Ratification of the Certificate of Correction to the Certificate of Amendment to the Articles of Incorporation dated January 6, 2009 (incorporated by reference to Appendix E to the Information Statement on Schedule 14C (File No. 001-35384) filed with the Securities and Exchange Commission on March 8, 2021).
3.13Form of Certificate of Correction to the Certificate of Amendment to the Articles of Incorporation dated June 24, 2009 (incorporated by reference to Appendix F to the Information Statement on Schedule 14C (File No. 001-35384) filed with the Securities and Exchange Commission on March 8, 2021).
3.14Form of Certificate of Validation and Ratification of the Certificate of Correction to the Certificate of Amendment to the Articles of Incorporation dated June 24, 2009 (incorporated by reference to Appendix F to the Information Statement on Schedule 14C (File No. 001-35384) filed with the Securities and Exchange Commission on March 8, 2021).
3.15Certificate 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 (File No. 001-35384) filed with the Securities and Exchange Commission on March 8, 2021).
31.2* Certification by the Principal Financial Officer of Registrant pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a) or Rule 15d-14(a)).
32.1* Certification by the Principal Executive Officer 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.INSXBRL Instant Document
101.SCHXBRL Taxonomy Extension Schema Document
101.CALXBRL 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
104 Cover Page Interactive Data File (embedded within the Inline XBRL document) 

 

* Filed herewith.

 


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 15,November 14, 2023
By:/s/ Charles M. Piluso
Charles M. Piluso
Chief Executive Officer
(Principal Executive Officer)

 

Date: May 15,November 14, 2023
By:/s/ Chris H. Panagiotakos
Chris H. Panagiotakos
Chief Financial Officer
(Principal Financial and Accounting Officer)

 

2939