Cover
Cover - shares | 6 Months Ended | |
Jun. 30, 2021 | Aug. 11, 2021 | |
Cover [Abstract] | ||
Document Type | 10-Q | |
Amendment Flag | false | |
Document Quarterly Report | true | |
Document Transition Report | false | |
Document Period End Date | Jun. 30, 2021 | |
Document Fiscal Period Focus | Q2 | |
Document Fiscal Year Focus | 2021 | |
Current Fiscal Year End Date | --12-31 | |
Entity File Number | 001-15465 | |
Entity Registrant Name | Intellicheck, Inc. | |
Entity Central Index Key | 0001040896 | |
Entity Tax Identification Number | 11-3234779 | |
Entity Incorporation, State or Country Code | DE | |
Entity Address, Address Line One | 200 Broadhollow Road | |
Entity Address, Address Line Two | Suite 207 | |
Entity Address, City or Town | Melville | |
Entity Address, State or Province | NY | |
Entity Address, Postal Zip Code | 11747 | |
City Area Code | (516) | |
Local Phone Number | 992-1900 | |
Entity Current Reporting Status | Yes | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Non-accelerated Filer | |
Entity Small Business | true | |
Entity Emerging Growth Company | false | |
Entity Shell Company | false | |
Entity Common Stock, Shares Outstanding | 18,732,331 |
Balance Sheets
Balance Sheets - USD ($) | Jun. 30, 2021 | Dec. 31, 2020 |
CURRENT ASSETS: | ||
Cash | $ 11,939,948 | $ 13,121,392 |
Accounts receivable, net of allowance of $5,474 and $42,974 at June 30, 2021 and December 31, 2020, respectively | 3,409,234 | 2,119,861 |
Inventory | 374,898 | |
Other current assets | 832,219 | 340,718 |
Total current assets | 16,556,299 | 15,581,971 |
PROPERTY AND EQUIPMENT, net | 289,449 | 138,870 |
GOODWILL | 8,101,661 | 8,101,661 |
INTANGIBLE ASSETS, net | 430,101 | 482,591 |
OPERATING LEASE RIGHT-OF-USE ASSET | 31,131 | |
OTHER ASSETS | 8,500 | 4,250 |
Total assets | 25,386,010 | 24,340,474 |
CURRENT LIABILITIES: | ||
Accounts payable | 582,796 | 46,171 |
Accrued expenses | 2,145,812 | 1,638,798 |
Operating lease liability, current portion | 32,620 | |
Deferred revenue, current portion | 539,328 | 402,782 |
Total current liabilities | 3,267,936 | 2,120,371 |
OTHER LIABILITIES: | ||
Deferred revenue, long-term portion | 6,598 | 8,662 |
Total liabilities | 3,274,534 | 2,129,033 |
COMMITMENTS AND CONTINGENCIES (Note 10) | ||
STOCKHOLDERS’ EQUITY: | ||
Common stock - $.001 par value; 40,000,000 shares authorized; 18,727,552 and 18,410,458 shares issued and outstanding at June 30, 2021 and December 31, 2020, respectively | 18,728 | 18,410 |
Additional paid-in capital | 140,267,314 | 138,569,746 |
Accumulated deficit | (118,174,566) | (116,376,715) |
Total stockholders’ equity | 22,111,476 | 22,211,441 |
Total liabilities and stockholders’ equity | $ 25,386,010 | $ 24,340,474 |
Balance Sheets (Parenthetical)
Balance Sheets (Parenthetical) - USD ($) | Jun. 30, 2021 | Dec. 31, 2020 |
Statement of Financial Position [Abstract] | ||
Allowance for accounts receivable | $ 5,474 | $ 42,974 |
Common stock, par value | $ 0.001 | $ 0.001 |
Common stock, shares authorized | 40,000,000 | 40,000,000 |
Common stock, shares issued | 18,727,552 | 18,410,458 |
Common stock, shares outstanding | 18,727,552 | 18,410,458 |
Statements of Operations (Unaud
Statements of Operations (Unaudited) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2021 | Jun. 30, 2020 | Jun. 30, 2021 | Jun. 30, 2020 | |
Income Statement [Abstract] | ||||
REVENUES | $ 4,797,141 | $ 1,842,195 | $ 7,659,682 | $ 4,957,467 |
COST OF REVENUES | (1,468,516) | (209,945) | (1,689,244) | (902,829) |
Gross profit | 3,328,625 | 1,632,250 | 5,970,438 | 4,054,638 |
OPERATING EXPENSES | ||||
Selling, general and administrative | 2,714,396 | 1,415,336 | 5,095,176 | 2,869,891 |
Research and development | 1,352,624 | 986,312 | 2,688,865 | 1,929,611 |
Total operating expenses | 4,067,020 | 2,401,648 | 7,784,041 | 4,799,502 |
Loss from operations | (738,395) | (769,398) | (1,813,603) | (744,864) |
OTHER INCOME | ||||
Gain on forgiveness of unsecured promissory note | 10,000 | |||
Interest and other income | 610 | 9,125 | 5,752 | 11,193 |
Total other income | 610 | 9,125 | 15,752 | 11,193 |
Net loss | $ (737,785) | $ (760,273) | $ (1,797,851) | $ (733,671) |
Loss per common share - | ||||
Basic/Diluted | $ (0.04) | $ (0.05) | $ (0.10) | $ (0.05) |
Weighted average common shares used in computing per share amounts - | ||||
Basic/Diluted | 18,708,409 | 16,377,539 | 18,612,512 | 16,265,544 |
Statements of Stockholders' Equ
Statements of Stockholders' Equity (Unaudited) - USD ($) | Common Stock [Member] | Additional Paid-in Capital [Member] | Retained Earnings [Member] | Total |
Beginning balance, value at Dec. 31, 2019 | $ 16,042 | $ 128,668,583 | $ (116,935,112) | $ 11,749,513 |
Beginning balance, shares at Dec. 31, 2019 | 16,041,650 | |||
Stock-based compensation expense | 189,752 | 189,752 | ||
Issuance of common stock, net of costs | $ 1,769 | 10,567,698 | 10,569,467 | |
Issuance of common stock, net of costs, shares | 1,769,230 | |||
Exercise of stock options, net of cashless exercise of shares | $ 147 | 139,111 | 139,258 | |
Exercise of stock options, net of cashless exercise of shares, shares | 146,957 | |||
Exercise of warrants | $ 50 | 109,950 | 110,000 | |
Exercise of warrants, shares | 50,000 | |||
Issuance of shares for restricted stock grants | $ 13 | (13) | ||
Issuance of shares for restricted stock grants, shares | 12,995 | |||
Settlement of executive bonuses with issuance of restricted stock units | $ 9 | 53,451 | 53,460 | |
Settlement of executive bonuses with issuance of restricted stock units, shares | 9,462 | |||
Shares forfeited in exchange for withholding taxes | $ (2) | (13,335) | (13,337) | |
Shares forfeited in exchange for withholding taxes, shares | (2,012) | |||
Net loss | (733,671) | (733,671) | ||
Ending balance, value at Jun. 30, 2020 | $ 18,028 | 139,715,197 | (117,668,783) | 22,064,442 |
Ending balance, shares at Jun. 30, 2020 | 18,028,282 | |||
Beginning balance, value at Mar. 31, 2020 | $ 16,210 | 128,989,744 | (116,908,510) | 12,097,444 |
Beginning balance, shares at Mar. 31, 2020 | 16,209,627 | |||
Stock-based compensation expense | 103,710 | 103,710 | ||
Issuance of common stock, net of costs | $ 1,769 | 10,567,698 | 10,569,467 | |
Issuance of common stock, net of costs, shares | 1,769,230 | |||
Exercise of stock options, net of cashless exercise of shares | $ 32 | 13,939 | 13,971 | |
Exercise of stock options, net of cashless exercise of shares, shares | 31,650 | |||
Issuance of shares for restricted stock grants | $ 10 | (10) | ||
Issuance of shares for restricted stock grants, shares | 10,325 | |||
Settlement of executive bonuses with issuance of restricted stock units | $ 9 | 53,451 | 53,460 | |
Settlement of executive bonuses with issuance of restricted stock units, shares | 9,462 | |||
Shares forfeited in exchange for withholding taxes | $ (2) | (13,335) | (13,337) | |
Shares forfeited in exchange for withholding taxes, shares | (2,012) | |||
Net loss | (760,273) | (760,273) | ||
Ending balance, value at Jun. 30, 2020 | $ 18,028 | 139,715,197 | (117,668,783) | 22,064,442 |
Ending balance, shares at Jun. 30, 2020 | 18,028,282 | |||
Beginning balance, value at Dec. 31, 2020 | $ 18,410 | 138,569,746 | (116,376,715) | 22,211,441 |
Beginning balance, shares at Dec. 31, 2020 | 18,410,458 | |||
Stock-based compensation expense | 1,631,616 | 1,631,616 | ||
Exercise of stock options, net of cashless exercise of shares | $ 299 | 46,171 | 46,470 | |
Exercise of stock options, net of cashless exercise of shares, shares | 299,179 | |||
Exercise of warrants | $ 9 | 19,791 | 19,800 | |
Exercise of warrants, shares | 9,000 | |||
Issuance of shares for restricted stock grants | $ 10 | (10) | ||
Issuance of shares for restricted stock grants, shares | 8,915 | |||
Net loss | (1,797,851) | (1,797,851) | ||
Ending balance, value at Jun. 30, 2021 | $ 18,728 | 140,267,314 | (118,174,566) | 22,111,476 |
Ending balance, shares at Jun. 30, 2021 | 18,727,552 | |||
Beginning balance, value at Mar. 31, 2021 | $ 18,686 | 139,550,103 | (117,436,781) | 22,132,008 |
Beginning balance, shares at Mar. 31, 2021 | 18,686,391 | |||
Stock-based compensation expense | 650,983 | 650,983 | ||
Exercise of stock options, net of cashless exercise of shares | $ 25 | 46,445 | 46,470 | |
Exercise of stock options, net of cashless exercise of shares, shares | 25,000 | |||
Exercise of warrants | $ 9 | 19,791 | 19,800 | |
Exercise of warrants, shares | 9,000 | |||
Issuance of shares for restricted stock grants | $ 8 | (8) | ||
Issuance of shares for restricted stock grants, shares | 7,161 | |||
Net loss | (737,785) | (737,785) | ||
Ending balance, value at Jun. 30, 2021 | $ 18,728 | $ 140,267,314 | $ (118,174,566) | $ 22,111,476 |
Ending balance, shares at Jun. 30, 2021 | 18,727,552 |
Statements of Stockholders' E_2
Statements of Stockholders' Equity (Unaudited) (Parenthetical) - shares | 3 Months Ended | 6 Months Ended | |
Jun. 30, 2020 | Jun. 30, 2021 | Jun. 30, 2020 | |
Statement of Stockholders' Equity [Abstract] | |||
Exercise of stock options, net of cashless exercise of shares | 8,958 | 58,122 | 11,409 |
Statements of Cash Flows (Unaud
Statements of Cash Flows (Unaudited) - USD ($) | 6 Months Ended | |
Jun. 30, 2021 | Jun. 30, 2020 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | ||
Net loss | $ (1,797,851) | $ (733,671) |
Adjustments to reconcile net loss to net cash used in operating activities: | ||
Depreciation and amortization | 83,989 | 80,756 |
Stock-based compensation expense | 1,631,616 | 189,752 |
Change in provision for doubtful accounts | (37,500) | |
Forgiveness of unsecured promissory note | (10,000) | |
Changes in assets and liabilities: | ||
(Increase) decrease in accounts receivable | 1,251,873 | (230,285) |
(Increase) in inventory | (374,898) | |
(Increase) in other current assets | (491,501) | (159,797) |
(Increase) decrease in other assets | (4,250) | 7,778 |
Increase in accounts payable and accrued expenses | 1,042,150 | 170,524 |
Increase (decrease) in deferred revenue | 134,482 | (47,940) |
Net cash used in operating activities | (1,075,636) | (262,313) |
CASH FLOWS FROM INVESTING ACTIVITIES: | ||
Purchase of software license | (100,000) | |
Capital expenditures | (182,078) | (32,114) |
Collection of note receivable | 21,699 | |
Net cash used in investing activities | (182,078) | (110,415) |
CASH FLOWS FROM FINANCING ACTIVITIES: | ||
Return of repayment on unsecured promissory note | 10,000 | |
Net proceeds from issuance of common stock | 10,569,467 | |
Loan proceeds on unsecured promissory note | 806,100 | |
Net proceeds from issuance of common stock from exercise of stock options | 46,470 | 139,258 |
Proceeds from issuance of common stock from exercise of warrants | 19,800 | 110,000 |
Withholding taxes paid on vesting of restricted stock units | (13,335) | |
Net cash provided by financing activities | 76,270 | 11,611,490 |
Net (decrease) increase in cash | (1,181,444) | 11,238,762 |
CASH, beginning of period | 13,121,392 | 3,350,853 |
CASH, end of period | 11,939,948 | 14,589,615 |
Supplemental disclosure of noncash investing and financing activities: | ||
Note payable for software license | 300,000 | |
Settlement of executive bonuses with restricted stock units | $ 53,460 |
NATURE OF BUSINESS
NATURE OF BUSINESS | 6 Months Ended |
Jun. 30, 2021 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
NATURE OF BUSINESS | 1. NATURE OF BUSINESS Business Intellicheck, Inc. (the “Company” or “Intellicheck”) is a prominent technology company that is engaged in developing, integrating and marketing identity verification solutions to address challenges that include commercial retail and banking fraud prevention. Intellicheck’s products include ID Check®, a solution for preventing identity fraud across any industry delivered via smartphone, tablet, POS integration or other electronic devices. Intellicheck continues to develop and release innovative products based upon its rich patent portfolio consisting of nineteen issued patents and four pending patents. Liquidity For the six months ended June 30, 2021, the Company incurred a net loss of $ 1,797,851 1,075,636 11,939,948 13,288,363 118,174,566 As of the filing of this Form 10-Q, the COVID-19 pandemic, which first began affecting the Company in the first quarter of 2020, has impacted the Company’s business by a temporary decline in revenues from its customers. Though the Company has had an increase in SaaS revenues for the three and six months ended June 30, 2021 over the respective periods in 2020, the COVID-19 pandemic may continue to impact its business directly and/or indirectly for the foreseeable future. The Company is further unable to accurately predict the full impact that the COVID-19 pandemic will have on its results of operations or financial condition due to numerous factors that are not within its control, including the duration and severity of the outbreak together with any potential statewide closures if cases increase, the spread of recently discovered COVID-19 variants, including the Delta variant, and the widespread adoption of vaccination measures. See Part II, Item 1A for more information. |
SIGNIFICANT ACCOUNTING POLICIES
SIGNIFICANT ACCOUNTING POLICIES | 6 Months Ended |
Jun. 30, 2021 | |
Accounting Policies [Abstract] | |
SIGNIFICANT ACCOUNTING POLICIES | 2. SIGNIFICANT ACCOUNTING POLICIES Basis of Presentation The accompanying unaudited financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Rule 8-03 of Regulation S-X. Accordingly, they do not include all of the information and notes required by generally accepted accounting principles in the United States of America for complete financial statements. In the opinion of management, the unaudited interim financial statements furnished herein include all adjustments necessary for a fair presentation of the Company’s financial position at June 30, 2021 and the results of operations, stockholders’ equity and cash flows for the six months ended June 30, 2021 and 2020. All such adjustments are of a normal and recurring nature. Interim financial statements are prepared on a basis consistent with the Company’s annual financial statements. Results of operations for the six-month period ended June 30, 2021, are not necessarily indicative of the operating results that may be expected for the year ending December 31, 2021. The balance sheet as of December 31, 2020 has been derived from the audited financial statements at that date but does not include all of the information and notes required by accounting principles generally accepted in the United States of America (“GAAP”) for complete financial statements. References in this Quarterly Report on Form 10-Q to “authoritative guidance” is to the Accounting Standards Codification issued by the Financial Accounting Standards Board (“FASB”). For further information, refer to the financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020. Recent Accounting Pronouncements In December 2019, the Financial Accounting Standards Board (“FASB”) issued ASU 2019-12, “Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes” In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments Use of Estimates The preparation of the Company’s financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the amounts reported in the Company’s financial statements and accompanying notes. Significant estimates and assumptions that affect amounts reported in the financial statements include impairment consideration and valuation of goodwill and intangible assets, deferred tax valuation allowances, and the fair value of stock options granted under the Company’s stock-based compensation plan. Due to the inherent uncertainties involved in making estimates, actual results reported in future periods may be different from those estimates. Allowance for Doubtful Accounts The Company records its allowance for doubtful accounts based upon its assessment of various factors. The Company considers historical experience, the age of the accounts receivable balances, credit quality of the Company’s customers, current economic conditions and other factors that may affect customers’ ability to pay. Goodwill Goodwill represents the excess of acquisition cost over the fair value of net assets acquired in business combinations. Pursuant to ASC Topic 350, the Company tests goodwill for impairment on an annual basis in the fourth quarter (December 31, 2021), or between annual tests, in certain circumstances. Under authoritative guidance, the Company first assessed qualitative factors to determine whether it was necessary to perform the two-step quantitative goodwill impairment test. An entity is not required to calculate the fair value of a reporting unit unless the entity determines, based on a qualitative assessment, that it is more likely than not that its fair value is less than its carrying amount. Events or changes in circumstances which could trigger an impairment review include macroeconomic conditions, industry and market conditions, cost factors, overall financial performance, other entity specific events and sustained decrease in share price. There were no Intangible Assets Intangible assets include patents, copyrights, intellectual property rights and licensed software. The Company uses the straight-line method to amortize these assets over their estimated useful lives. The Company reviews its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of these assets may not be fully recoverable in accordance with ASC Topic 360. To determine recoverability of its long-lived assets, the Company evaluates the probability that future undiscounted net cash flows, without interest charges, will be less than the carrying amount of the assets. There were no Income Taxes The Company accounts for income taxes under in accordance with ASC Topic 740, “Accounting for Income Taxes.” Deferred tax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and net operating loss carryforwards. Deferred tax assets and liabilities are measured using expected tax rates in effect for the year in which those temporary differences are expected to be recovered or settled. The Company has recorded a full valuation allowance for its net deferred tax assets as of June 30, 2021 and December 31, 2020, due to the uncertainty of the realizability of those assets. Fair Value of Financial Instruments The Company adheres to the provisions of ASC Topic 820, “Fair Value Measurements and Disclosures”. This pronouncement requires that the Company calculate the fair value of financial instruments and include this additional information in the notes to financial statements when the fair value is different than the book value of those financial instruments. The Company’s financial instruments include cash, accounts receivable, accounts payable and accrued expenses. As of June 30, 2021 and December 31, 2020, the carrying value of the Company’s financial instruments approximated fair value, due to their short-term nature. Revenue Recognition and Deferred Revenue General Most license fees and services revenue are generated from a combination of fixed-price and per-scan contracts. Under the per-scan revenue model, customers are charged a fee each time the customer scans an identity document, such as a driver’s license, with the Company’s software. Under the fixed-price revenue model customers are charged a fixed monthly fee either per device or physical business location to access the Company’s software. Under ASC 606, revenue is recognized when a customer obtains control of promised goods or services in an amount that reflects the consideration expected to be received in exchange for those goods or services. The Company measures revenue based on the consideration specified in a customer arrangement, and revenue is recognized when the performance obligations in an arrangement are satisfied. A performance obligation is a promise in a contract to transfer a distinct service to the customer. The transaction price of a contract is allocated to each distinct performance obligation and recognized as revenue when or as, the customer receives the benefit of the performance obligation. Customers typically receive the benefit of the Company’s services as they are performed. Substantially all customer contracts provide that the Company is compensated for services performed to date. Invoicing is based on schedules established in customer contracts. Payment terms are generally established from 30 to 60 days from the invoice date. Product returns are recorded as a reduction to revenue. Revenue is measured based on a consideration specified in a contract with a customer, and excludes any sales incentives and amounts collected on behalf of third parties. Revenues are recognized when control of the promised goods or services is transferred to the customer, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services. Furthermore, the Company recognizes revenue when it satisfies a performance obligation by transferring control over a product or service to a customer. 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: Software as a Service (SaaS) Software as a service (SaaS) for hosted subscription services and licensed software allows customers to access a set of data for a predetermined period of time. As the customer obtains access at a point in time but continues to have access for the remainder of the subscription period, the customer is considered to simultaneously receive and consume the benefits provided by the entity’s performance as the entity performs. Accordingly, the revenue should be recognized over time based on the usage of the hosted subscription services and licensed software, which can vary from month to month. The revenue is typically based either on a formula such as number of locations using the service in a given month multiplied by a fee per location or the number of actual scans in a given month multiplied by a set price per scan based on the contract with the customer. Other Subscription and Support Services The Company also recognizes revenues from other subscription and support services, which includes jurisdictional updates to certain commercial customers and support services particularly to its Defense ID® customers. These subscriptions require continuing service or post contractual customer support and performance. As the customer obtains access at a point in time but continues to have access for the remainder of the subscription period, the customer is considered to simultaneously receive and consume the benefits provided by the entity’s performance as the entity performs. Accordingly, the revenue should be recognized over time based on usage, which can vary from month to month. The revenue is typically based on a formula such as number of locations in a given month multiplied by a fee per location. Equipment Revenue Revenue from the sale of equipment is recognized at a point in time. The point in time that the revenue is recognized is when the customer has control of the equipment which is when the customer receives the benefit and the Company’s performance obligation has been satisfied. Depending on the contract terms, that could either be at the time the equipment is shipped or at the time the equipment is received. Non-Recurring Services Revenue The non-recurring services include items such as training, installation, customization, and configuration. The Company recognizes revenue from non-recurring services contracts ratably over the service contract period as the customer consumes the benefit as it is provided and the Company’s performance obligation has been satisfied. Extended Warranty Extended warranty revenues are generated when a warranty is provided to the customer separately of other performance obligations when the equipment is sold. As the customer obtains access at a point in time and continues to have access for the remainder of the warranty term, the customer is considered to simultaneously receive and consume the benefits provided by the Company’s performance as the Company performs. The related revenue is recognized ratably over the specified term of the warranty period. The extended warranty is separate to the Company’s standard warranty of usually one year that it receives from its vendor. Disaggregation of revenue In the following tables, revenue is disaggregated by product and service and the timing of revenue recognition. The table also includes a reconciliation of the disaggregated revenue. SCHEDULE OF DISAGGREGATION OF REVENUE 2021 2020 For the Three Months Ended June 30, 2021 2020 Products and services Software as a Service (SaaS) $ 3,233,610 $ 1,671,350 Other subscription and support services 3,510 70,703 Equipment 1,425,382 51,754 Non-recurring services 32,200 41,450 Extended warranties on equipment 2,448 5,845 Other 99,991 1,093 $ 4,797,141 $ 1,842,195 Timing of revenue recognition Products transferred at a point in time $ 1,525,373 $ 52,847 Services transferred over time 3,271,768 1,789,348 $ 4,797,141 $ 1,842,195 2021 2020 For the Six Months Ended June 30, 2021 2020 Products and services Software as a Service (SaaS) $ 6,009,317 $ 3,909,769 Other subscription and support services 19,307 149,934 Equipment 1,461,648 835,547 Non-recurring services 53,200 41,450 Extended warranties on equipment 5,604 12,175 Other 110,606 8,592 $ 7,659,682 $ 4,957,467 Timing of revenue recognition Products transferred at a point in time $ 1,572,253 $ 844,139 Services transferred over time 6,087,429 4,113,328 Revenues $ 7,659,682 $ 4,957,467 Contract balances The current portion of deferred revenue at June 30, 2021 and December 31, 2020 was $ 539,328 402,782 242,738 334,929 6,598 8,662 The Company did not recognize any material revenue in the current reporting period for performance obligations that were fully satisfied in previous periods. Transaction price allocated to the remaining performance obligations The following table includes estimated revenue expected to be recognized in the future related to performance obligations that are unsatisfied (or partially unsatisfied) at the end of the reporting period: SCHEDULE OF REVENUE PERFORMANCE OBLIGATION Remainder 2021 2022 2023 Total Software as a Service (SaaS) $ 414,351 $ 112,615 $ - $ 526,966 Other subscription and support services 5,780 5,507 1,985 13,272 Extended warranties on equipment 2,502 2,256 930 5,688 $ 422,633 $ 120,378 $ 2,915 $ 545,926 All consideration from contracts with customers is included in the amounts presented above. Business Concentrations and Credit Risk During the three and six-month periods ended June 30, 2021, the Company made sales to two customers that accounted for approximately 62 57 70 44 54 Net Loss Per Share Basic net loss per share is computed by dividing the net loss for the period by the weighted average number of common shares outstanding during the period. Diluted net loss per share is computed by dividing the net loss for the period by the weighted average number of shares of common stock and potentially dilutive common stock equivalents outstanding during the period. The dilutive effect of outstanding options, warrants and restricted stock is reflected in diluted earnings per share by application of the treasury stock method. The calculation of diluted net loss per share excludes all anti-dilutive shares. In the periods of a net loss, all common stock equivalents are considered anti-dilutive. SCHEDULE OF EARNINGS PER SHARE BASIC AND DILUTED 2021 2020 2021 2020 Three Months Ended Six Months Ended June 30, June 30, 2021 2020 2021 2020 Numerator: Net Loss $ (737,785 ) $ (760,273 ) $ (1,797,851 ) $ (733,671 ) Denominator: Weighted average common shares – Basic/Diluted 18,708,409 16,377,539 18,612,512 16,265,544 Net Loss per share – Basic/Diluted $ (0.04 ) $ (0.05 ) $ (0.10 ) $ (0.05 ) The following table summarizes the common stock equivalents excluded from loss per diluted share because their effect would be anti-dilutive to the net loss: SUMMARY OF COMMON STOCK EQUIVALENTS EXCLUDED FROM LOSS PER DILUTED SHARE 2021 2020 2021 2020 Three Months Ended Six Months Ended June 30, June 30, 2021 2020 2021 2020 Stock options 502,424 1,263,257 502,424 1,263,257 Warrants - 13,430 - 13,430 Restricted stock 409,765 7,284 409,765 7,284 Performance stock units 233,848 - 233,848 - Antidilutive securities excluded from computation of earnings per share amount 1,146,037 1,283,971 1,146,037 1,283,971 |
INTANGIBLE ASSETS
INTANGIBLE ASSETS | 6 Months Ended |
Jun. 30, 2021 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
INTANGIBLE ASSETS | 3. INTANGIBLE ASSETS The changes in the carrying amount of intangible assets for the six months ended March 31, 2021 were as follows: SCHEDULE OF FINITE-LIVED INTANGIBLE ASSETS Net balance at December 31, 2020 $ 482,591 Deduction: Amortization expense (52,490 ) Net balance at June 30, 2021 $ 430,101 The following summarizes amortization of intangible assets included in the accompanying statements of operations: SCHEDULE OF FINITE-LIVED INTANGIBLE ASSETS AMORTIZATION EXPENSE 2021 2020 2021 2020 Three Months Ended Six Months Ended June 30, June 30, 2021 2020 2021 2020 Cost of sales $ 23,676 $ 23,676 $ 47,353 $ 34,019 General and administrative 2,569 2,569 5,137 5,137 Amortization of intangible assets $ 26,245 $ 26,245 $ 52,490 $ 39,156 |
DEBT
DEBT | 6 Months Ended |
Jun. 30, 2021 | |
Debt Disclosure [Abstract] | |
DEBT | 4. DEBT Promissory Note On April 15, 2020, the Company received an advance of $ 10,000 from the U.S. Small Business Administration (“SBA”) as part of the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”). The Company repaid this EIDL advance on December 7, 2020. The Company has not imputed interest on this advance as the rate was determined to be a below-market rate due to the scope exception in ASC 835-30-15-3(e) for government-mandated interest rates. On December 27, 2020, Congress passed the Economic Aid to Hard-Hit Small Businesses, Nonprofits and Venues Act (“the Economic Aid Act”) which relieves companies of their obligations to repay EIDL advances. As a result of this ruling, the SBA returned this advance, plus interest to the Loan Servicer on February 18, 2021, which was immediately returned to the Company and included in Other Income on the Statements of Operations. Revolving Line of Credit On February 6, 2019, the Company entered into a revolving credit facility with Citibank that allows for borrowings up to the lesser of (i) $ 2,000,000 The facility bears interest at a rate consistent of Citibank’s Base Rate ( 4.75 2,000,000 |
ACCRUED EXPENSES
ACCRUED EXPENSES | 6 Months Ended |
Jun. 30, 2021 | |
Payables and Accruals [Abstract] | |
ACCRUED EXPENSES | 5. ACCRUED EXPENSES Accrued expenses are comprised of the following: SCHEDULE OF ACCRUED EXPENSES June 30, 2021 December 31, 2020 Professional fees $ 178,800 $ 123,787 Payroll and related 1,120,187 604,302 Incentive bonuses 668,759 834,910 Other 178,066 75,799 Accrued expenses $ 2,145,812 $ 1,638,798 |
INCOME TAXES
INCOME TAXES | 6 Months Ended |
Jun. 30, 2021 | |
Income Tax Disclosure [Abstract] | |
INCOME TAXES | 6. INCOME TAXES The Company’s available net operating loss (“NOL”) at December 31, 2020 was approximately $ 17 The federal and state NOLs are available to offset future taxable income and begin to expire in 2021. |
SHARE BASED COMPENSATION
SHARE BASED COMPENSATION | 6 Months Ended |
Jun. 30, 2021 | |
Share-based Payment Arrangement [Abstract] | |
SHARE BASED COMPENSATION | 7. SHARE BASED COMPENSATION The Company accounts for the issuance of equity awards to employees in accordance with ASC Topic 718, which requires that the cost resulting from all share-based payment transactions be recognized in the financial statements. This pronouncement establishes fair value as the measurement objective in accounting for share based payment arrangements and requires all companies to apply a fair value based measurement method in accounting for all share based payment transactions with employees. All stock-based compensation is included in operating expenses for the periods as follows: SCHEDULE OF STOCK BASED COMPENSATION 2021 2020 2021 2020 Three Months Ended Six Months Ended June 30, June 30, 2021 2020 2021 2020 Compensation cost recognized: Selling, general & administrative $ 552,581 $ 96,958 $ 1,259,991 $ 176,247 Research & development 98,402 6,752 371,625 13,505 Share-based Compensation Expense $ 650,983 $ 103,710 $ 1,631,616 $ 189,752 Stock Options The Company uses the Black-Scholes option pricing model to value the options. The table below presents the weighted average expected life of the options in years. The expected life computation is based on the time to option expiration. Volatility is determined using changes in historical stock prices. The interest rate for periods within the expected life of the award is based on the U.S. Treasury yield curve in effect at the time of grant. Stock option activity under the 2015 Stock Option Plan (the “Plan”) during the period indicated below were as follows: SCHEDULE OF STOCK OPTION ACTIVITY Number of Shares Subject to Issuance Weighted- Weighted- Aggregate Intrinsic Outstanding at December 31, 2020 637,882 $ 2.50 2.55 $ 5,686,421 Granted 221,843 10.38 Exercised (357,301 ) 2.34 Outstanding at June 30, 2021 502,424 $ 6.09 3.50 $ 1,602,561 Exercisable at June 30, 2021 135,860 $ 2.72 2.39 $ 767,728 The aggregate intrinsic value in the table above represents the total pretax intrinsic value (the difference between the Company’s closing stock price on the last trading day of the period and the exercise price, multiplied by the number of in-the-money options) that would have been received by the option holders had they all exercised their options on June 30, 2021. This amount changes based upon the fair market value of the Company’s stock. Restricted Stock Units The Company issues Restricted Stock Units (“RSUs”) which are equity-based instruments that may be settled in shares of common stock of the Company. During the six months ended June 30, 2021, the Company issued RSUs to its officers and certain employees and to certain directors as compensation. RSU agreements can vest immediately or with the passage of time. The vesting of all RSUs is contingent on continued board and employment services. The compensation expense incurred by the Company for RSUs is based on the closing market price of the Company’s common stock on the date of grant and is amortized ratably on a straight-line basis over the requisite service period and charged to general and administrative expense with a corresponding increase to additional paid-in capital. SCHEDULE OF RESTRICTED STOCK UNITS OUTSTANDING Number of Weighted Aggregate Outstanding at December 31, 2020 1,754 $ 11.40 $ - Granted 416,926 10.55 Vested and settled in shares (8,915 ) 8.97 Outstanding at June 30, 2021 409,765 $ 10.59 $ 11,375 Performance Stock Units On August 7, 2020, the Company issued 265,942 50 50 For the market condition, compensation expense is based on a Geometric Brownian Motion valuation model based on the closing market price of the Company’s common stock on the date of grant and is amortized ratably on a straight-line basis over the requisite period. For the performance condition, the Company reviews the probability of achieving this goal on a periodic basis. If the Company determines that it is probable that the performance criteria will be achieved, the amount of compensation cost derived for this performance metric is amortized over the anticipated service period. If these criteria are not met, no compensation cost is recognized and any previously recognized compensation cost would be reversed. For both conditions, compensation expense is charged to selling, general and administrative and research and development expense with a corresponding increase to additional paid-in capital. SCHEDULE OF PERFORMANCE STOCK UNITS Number of Weighted Aggregate Outstanding at December 31, 2020 265,942 $ 7.91 $ - Forfeited (32,094 ) 7.91 Outstanding at June 30, 2021 233,848 $ 7.91 $ - As of June 30, 2021, there was $ 4,977,505 2.46 The Company had 1,378,892 shares available for future grants under the Plan at June 30, 2021. Warrants All previously granted warrants were issued with an exercise price that was equal to or above the fair market value of the Company’s common stock on the date of grant. During the six months ended June 30, 2021, there were 9,000 2.20 As of June 30, 2021, the Company had no remaining warrants available to exercise. |
COMMON STOCK
COMMON STOCK | 6 Months Ended |
Jun. 30, 2021 | |
Equity [Abstract] | |
COMMON STOCK | 8. COMMON STOCK On June 23, 2020, the Company completed a public offering of 1,769,230 6.50 10,710,000 141,000 |
LEGAL PROCEEDINGS
LEGAL PROCEEDINGS | 6 Months Ended |
Jun. 30, 2021 | |
Commitments and Contingencies Disclosure [Abstract] | |
LEGAL PROCEEDINGS | 9. LEGAL PROCEEDINGS The Company is not aware of any infringement by the Company’s products or technology on the proprietary rights of others. The Company is not currently involved in any legal or regulatory proceeding, or arbitration, the outcome of which is expected to have a material effect on its business. |
COMMITMENTS AND CONTINGENCIES
COMMITMENTS AND CONTINGENCIES | 6 Months Ended |
Jun. 30, 2021 | |
Commitments and Contingencies Disclosure [Abstract] | |
COMMITMENTS AND CONTINGENCIES | 10. COMMITMENTS AND CONTINGENCIES Appointment of New President The Board has appointed Garrett Gafke as the Company’s President. With the appointment of Mr. Gafke as President, Bryan Lewis is continuing as the Company’s Chief Executive Officer. In connection with becoming the Company’s President, Mr. Gafke and the Company have entered into an employment agreement, dated March 23, 2021 (the “Agreement”). The Agreement with Mr. Gafke provides for certain severance payments in the event Mr. Gafke is terminated without cause including pay for six (6) months if Mr. Gafke is terminated without cause less than 12 months after March 23, 2021 and pay for twelve (12) months if Mr. Gafke is terminated without cause after March 23, 2022. Severance and Change-in-Control Agreements On November 25, 2020, Bill White, the Chief Financial Officer and Chief Operating Officer entered into a severance agreement with the Company (the “Agreement”). The Agreement provides that in consideration of his services and pursuant to the Agreement, in the event that Mr. White’s employment is terminated without “cause” (as such term is defined in the Agreement), Mr. White will receive a 24-month continuation of salary payments, continuation of certain eligible medical benefits under the COBRA program, and a lump sum payment equal to any quarterly bonus target applicable during the quarter of termination plus any prior completed quarterly bonus which has not yet been determined (if any). In addition, the Agreement provides that upon such termination without cause, the Company will accelerate the vesting of all of Mr. White’s outstanding but unvested stock options or other equity incentives. This Agreement expires on November 29, 2023 and replaces an amended severance agreement previously executed by Mr. White and the Company on November 29, 2017. The Company’s employment agreement dated February 1, 2018 (the “Agreement”) with Bryan Lewis, the Chief Executive Officer provides for certain severance payments in the event Mr. Lewis is terminated without cause including pay for six (6) months if Mr. Lewis is terminated without cause less than 12 months after February 1, 2018, pay for twelve (12) months if Mr. Lewis is terminated without cause between one (1) and five (5) years after February 1, 2018, and pay for eighteen (18) months if Mr. Lewis is terminated without cause after the fifth anniversary of this Agreement, in addition to reimbursement for certain living expenses and relocation advances and expenses in certain situations. Each of the agreements requires the executive to devote substantially all his time and efforts to our business and contains non-competition and nondisclosure covenants of the officer for the term of his employment and for a one-year period thereafter. Each agreement provides that we may terminate the agreement for cause. |
SIGNIFICANT ACCOUNTING POLICI_2
SIGNIFICANT ACCOUNTING POLICIES (Policies) | 6 Months Ended |
Jun. 30, 2021 | |
Accounting Policies [Abstract] | |
Basis of Presentation | Basis of Presentation The accompanying unaudited financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Rule 8-03 of Regulation S-X. Accordingly, they do not include all of the information and notes required by generally accepted accounting principles in the United States of America for complete financial statements. In the opinion of management, the unaudited interim financial statements furnished herein include all adjustments necessary for a fair presentation of the Company’s financial position at June 30, 2021 and the results of operations, stockholders’ equity and cash flows for the six months ended June 30, 2021 and 2020. All such adjustments are of a normal and recurring nature. Interim financial statements are prepared on a basis consistent with the Company’s annual financial statements. Results of operations for the six-month period ended June 30, 2021, are not necessarily indicative of the operating results that may be expected for the year ending December 31, 2021. The balance sheet as of December 31, 2020 has been derived from the audited financial statements at that date but does not include all of the information and notes required by accounting principles generally accepted in the United States of America (“GAAP”) for complete financial statements. References in this Quarterly Report on Form 10-Q to “authoritative guidance” is to the Accounting Standards Codification issued by the Financial Accounting Standards Board (“FASB”). For further information, refer to the financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020. |
Recent Accounting Pronouncements | Recent Accounting Pronouncements In December 2019, the Financial Accounting Standards Board (“FASB”) issued ASU 2019-12, “Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes” In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments |
Use of Estimates | Use of Estimates The preparation of the Company’s financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the amounts reported in the Company’s financial statements and accompanying notes. Significant estimates and assumptions that affect amounts reported in the financial statements include impairment consideration and valuation of goodwill and intangible assets, deferred tax valuation allowances, and the fair value of stock options granted under the Company’s stock-based compensation plan. Due to the inherent uncertainties involved in making estimates, actual results reported in future periods may be different from those estimates. |
Allowance for Doubtful Accounts | Allowance for Doubtful Accounts The Company records its allowance for doubtful accounts based upon its assessment of various factors. The Company considers historical experience, the age of the accounts receivable balances, credit quality of the Company’s customers, current economic conditions and other factors that may affect customers’ ability to pay. |
Goodwill | Goodwill Goodwill represents the excess of acquisition cost over the fair value of net assets acquired in business combinations. Pursuant to ASC Topic 350, the Company tests goodwill for impairment on an annual basis in the fourth quarter (December 31, 2021), or between annual tests, in certain circumstances. Under authoritative guidance, the Company first assessed qualitative factors to determine whether it was necessary to perform the two-step quantitative goodwill impairment test. An entity is not required to calculate the fair value of a reporting unit unless the entity determines, based on a qualitative assessment, that it is more likely than not that its fair value is less than its carrying amount. Events or changes in circumstances which could trigger an impairment review include macroeconomic conditions, industry and market conditions, cost factors, overall financial performance, other entity specific events and sustained decrease in share price. There were no |
Intangible Assets | Intangible Assets Intangible assets include patents, copyrights, intellectual property rights and licensed software. The Company uses the straight-line method to amortize these assets over their estimated useful lives. The Company reviews its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of these assets may not be fully recoverable in accordance with ASC Topic 360. To determine recoverability of its long-lived assets, the Company evaluates the probability that future undiscounted net cash flows, without interest charges, will be less than the carrying amount of the assets. There were no |
Income Taxes | Income Taxes The Company accounts for income taxes under in accordance with ASC Topic 740, “Accounting for Income Taxes.” Deferred tax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and net operating loss carryforwards. Deferred tax assets and liabilities are measured using expected tax rates in effect for the year in which those temporary differences are expected to be recovered or settled. The Company has recorded a full valuation allowance for its net deferred tax assets as of June 30, 2021 and December 31, 2020, due to the uncertainty of the realizability of those assets. |
Fair Value of Financial Instruments | Fair Value of Financial Instruments The Company adheres to the provisions of ASC Topic 820, “Fair Value Measurements and Disclosures”. This pronouncement requires that the Company calculate the fair value of financial instruments and include this additional information in the notes to financial statements when the fair value is different than the book value of those financial instruments. The Company’s financial instruments include cash, accounts receivable, accounts payable and accrued expenses. As of June 30, 2021 and December 31, 2020, the carrying value of the Company’s financial instruments approximated fair value, due to their short-term nature. |
Revenue Recognition and Deferred Revenue | Revenue Recognition and Deferred Revenue General Most license fees and services revenue are generated from a combination of fixed-price and per-scan contracts. Under the per-scan revenue model, customers are charged a fee each time the customer scans an identity document, such as a driver’s license, with the Company’s software. Under the fixed-price revenue model customers are charged a fixed monthly fee either per device or physical business location to access the Company’s software. Under ASC 606, revenue is recognized when a customer obtains control of promised goods or services in an amount that reflects the consideration expected to be received in exchange for those goods or services. The Company measures revenue based on the consideration specified in a customer arrangement, and revenue is recognized when the performance obligations in an arrangement are satisfied. A performance obligation is a promise in a contract to transfer a distinct service to the customer. The transaction price of a contract is allocated to each distinct performance obligation and recognized as revenue when or as, the customer receives the benefit of the performance obligation. Customers typically receive the benefit of the Company’s services as they are performed. Substantially all customer contracts provide that the Company is compensated for services performed to date. Invoicing is based on schedules established in customer contracts. Payment terms are generally established from 30 to 60 days from the invoice date. Product returns are recorded as a reduction to revenue. Revenue is measured based on a consideration specified in a contract with a customer, and excludes any sales incentives and amounts collected on behalf of third parties. Revenues are recognized when control of the promised goods or services is transferred to the customer, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services. Furthermore, the Company recognizes revenue when it satisfies a performance obligation by transferring control over a product or service to a customer. 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: Software as a Service (SaaS) Software as a service (SaaS) for hosted subscription services and licensed software allows customers to access a set of data for a predetermined period of time. As the customer obtains access at a point in time but continues to have access for the remainder of the subscription period, the customer is considered to simultaneously receive and consume the benefits provided by the entity’s performance as the entity performs. Accordingly, the revenue should be recognized over time based on the usage of the hosted subscription services and licensed software, which can vary from month to month. The revenue is typically based either on a formula such as number of locations using the service in a given month multiplied by a fee per location or the number of actual scans in a given month multiplied by a set price per scan based on the contract with the customer. Other Subscription and Support Services The Company also recognizes revenues from other subscription and support services, which includes jurisdictional updates to certain commercial customers and support services particularly to its Defense ID® customers. These subscriptions require continuing service or post contractual customer support and performance. As the customer obtains access at a point in time but continues to have access for the remainder of the subscription period, the customer is considered to simultaneously receive and consume the benefits provided by the entity’s performance as the entity performs. Accordingly, the revenue should be recognized over time based on usage, which can vary from month to month. The revenue is typically based on a formula such as number of locations in a given month multiplied by a fee per location. Equipment Revenue Revenue from the sale of equipment is recognized at a point in time. The point in time that the revenue is recognized is when the customer has control of the equipment which is when the customer receives the benefit and the Company’s performance obligation has been satisfied. Depending on the contract terms, that could either be at the time the equipment is shipped or at the time the equipment is received. Non-Recurring Services Revenue The non-recurring services include items such as training, installation, customization, and configuration. The Company recognizes revenue from non-recurring services contracts ratably over the service contract period as the customer consumes the benefit as it is provided and the Company’s performance obligation has been satisfied. Extended Warranty Extended warranty revenues are generated when a warranty is provided to the customer separately of other performance obligations when the equipment is sold. As the customer obtains access at a point in time and continues to have access for the remainder of the warranty term, the customer is considered to simultaneously receive and consume the benefits provided by the Company’s performance as the Company performs. The related revenue is recognized ratably over the specified term of the warranty period. The extended warranty is separate to the Company’s standard warranty of usually one year that it receives from its vendor. Disaggregation of revenue In the following tables, revenue is disaggregated by product and service and the timing of revenue recognition. The table also includes a reconciliation of the disaggregated revenue. SCHEDULE OF DISAGGREGATION OF REVENUE 2021 2020 For the Three Months Ended June 30, 2021 2020 Products and services Software as a Service (SaaS) $ 3,233,610 $ 1,671,350 Other subscription and support services 3,510 70,703 Equipment 1,425,382 51,754 Non-recurring services 32,200 41,450 Extended warranties on equipment 2,448 5,845 Other 99,991 1,093 $ 4,797,141 $ 1,842,195 Timing of revenue recognition Products transferred at a point in time $ 1,525,373 $ 52,847 Services transferred over time 3,271,768 1,789,348 $ 4,797,141 $ 1,842,195 2021 2020 For the Six Months Ended June 30, 2021 2020 Products and services Software as a Service (SaaS) $ 6,009,317 $ 3,909,769 Other subscription and support services 19,307 149,934 Equipment 1,461,648 835,547 Non-recurring services 53,200 41,450 Extended warranties on equipment 5,604 12,175 Other 110,606 8,592 $ 7,659,682 $ 4,957,467 Timing of revenue recognition Products transferred at a point in time $ 1,572,253 $ 844,139 Services transferred over time 6,087,429 4,113,328 Revenues $ 7,659,682 $ 4,957,467 Contract balances The current portion of deferred revenue at June 30, 2021 and December 31, 2020 was $ 539,328 402,782 242,738 334,929 6,598 8,662 The Company did not recognize any material revenue in the current reporting period for performance obligations that were fully satisfied in previous periods. Transaction price allocated to the remaining performance obligations The following table includes estimated revenue expected to be recognized in the future related to performance obligations that are unsatisfied (or partially unsatisfied) at the end of the reporting period: SCHEDULE OF REVENUE PERFORMANCE OBLIGATION Remainder 2021 2022 2023 Total Software as a Service (SaaS) $ 414,351 $ 112,615 $ - $ 526,966 Other subscription and support services 5,780 5,507 1,985 13,272 Extended warranties on equipment 2,502 2,256 930 5,688 $ 422,633 $ 120,378 $ 2,915 $ 545,926 All consideration from contracts with customers is included in the amounts presented above. |
Business Concentrations and Credit Risk | Business Concentrations and Credit Risk During the three and six-month periods ended June 30, 2021, the Company made sales to two customers that accounted for approximately 62 57 70 44 54 |
Net Loss Per Share | Net Loss Per Share Basic net loss per share is computed by dividing the net loss for the period by the weighted average number of common shares outstanding during the period. Diluted net loss per share is computed by dividing the net loss for the period by the weighted average number of shares of common stock and potentially dilutive common stock equivalents outstanding during the period. The dilutive effect of outstanding options, warrants and restricted stock is reflected in diluted earnings per share by application of the treasury stock method. The calculation of diluted net loss per share excludes all anti-dilutive shares. In the periods of a net loss, all common stock equivalents are considered anti-dilutive. SCHEDULE OF EARNINGS PER SHARE BASIC AND DILUTED 2021 2020 2021 2020 Three Months Ended Six Months Ended June 30, June 30, 2021 2020 2021 2020 Numerator: Net Loss $ (737,785 ) $ (760,273 ) $ (1,797,851 ) $ (733,671 ) Denominator: Weighted average common shares – Basic/Diluted 18,708,409 16,377,539 18,612,512 16,265,544 Net Loss per share – Basic/Diluted $ (0.04 ) $ (0.05 ) $ (0.10 ) $ (0.05 ) The following table summarizes the common stock equivalents excluded from loss per diluted share because their effect would be anti-dilutive to the net loss: SUMMARY OF COMMON STOCK EQUIVALENTS EXCLUDED FROM LOSS PER DILUTED SHARE 2021 2020 2021 2020 Three Months Ended Six Months Ended June 30, June 30, 2021 2020 2021 2020 Stock options 502,424 1,263,257 502,424 1,263,257 Warrants - 13,430 - 13,430 Restricted stock 409,765 7,284 409,765 7,284 Performance stock units 233,848 - 233,848 - Antidilutive securities excluded from computation of earnings per share amount 1,146,037 1,283,971 1,146,037 1,283,971 |
SIGNIFICANT ACCOUNTING POLICI_3
SIGNIFICANT ACCOUNTING POLICIES (Tables) | 6 Months Ended |
Jun. 30, 2021 | |
Accounting Policies [Abstract] | |
SCHEDULE OF DISAGGREGATION OF REVENUE | In the following tables, revenue is disaggregated by product and service and the timing of revenue recognition. The table also includes a reconciliation of the disaggregated revenue. SCHEDULE OF DISAGGREGATION OF REVENUE 2021 2020 For the Three Months Ended June 30, 2021 2020 Products and services Software as a Service (SaaS) $ 3,233,610 $ 1,671,350 Other subscription and support services 3,510 70,703 Equipment 1,425,382 51,754 Non-recurring services 32,200 41,450 Extended warranties on equipment 2,448 5,845 Other 99,991 1,093 $ 4,797,141 $ 1,842,195 Timing of revenue recognition Products transferred at a point in time $ 1,525,373 $ 52,847 Services transferred over time 3,271,768 1,789,348 $ 4,797,141 $ 1,842,195 2021 2020 For the Six Months Ended June 30, 2021 2020 Products and services Software as a Service (SaaS) $ 6,009,317 $ 3,909,769 Other subscription and support services 19,307 149,934 Equipment 1,461,648 835,547 Non-recurring services 53,200 41,450 Extended warranties on equipment 5,604 12,175 Other 110,606 8,592 $ 7,659,682 $ 4,957,467 Timing of revenue recognition Products transferred at a point in time $ 1,572,253 $ 844,139 Services transferred over time 6,087,429 4,113,328 Revenues $ 7,659,682 $ 4,957,467 |
SCHEDULE OF REVENUE PERFORMANCE OBLIGATION | The following table includes estimated revenue expected to be recognized in the future related to performance obligations that are unsatisfied (or partially unsatisfied) at the end of the reporting period: SCHEDULE OF REVENUE PERFORMANCE OBLIGATION Remainder 2021 2022 2023 Total Software as a Service (SaaS) $ 414,351 $ 112,615 $ - $ 526,966 Other subscription and support services 5,780 5,507 1,985 13,272 Extended warranties on equipment 2,502 2,256 930 5,688 $ 422,633 $ 120,378 $ 2,915 $ 545,926 |
SCHEDULE OF EARNINGS PER SHARE BASIC AND DILUTED | SCHEDULE OF EARNINGS PER SHARE BASIC AND DILUTED 2021 2020 2021 2020 Three Months Ended Six Months Ended June 30, June 30, 2021 2020 2021 2020 Numerator: Net Loss $ (737,785 ) $ (760,273 ) $ (1,797,851 ) $ (733,671 ) Denominator: Weighted average common shares – Basic/Diluted 18,708,409 16,377,539 18,612,512 16,265,544 Net Loss per share – Basic/Diluted $ (0.04 ) $ (0.05 ) $ (0.10 ) $ (0.05 ) |
SUMMARY OF COMMON STOCK EQUIVALENTS EXCLUDED FROM LOSS PER DILUTED SHARE | The following table summarizes the common stock equivalents excluded from loss per diluted share because their effect would be anti-dilutive to the net loss: SUMMARY OF COMMON STOCK EQUIVALENTS EXCLUDED FROM LOSS PER DILUTED SHARE 2021 2020 2021 2020 Three Months Ended Six Months Ended June 30, June 30, 2021 2020 2021 2020 Stock options 502,424 1,263,257 502,424 1,263,257 Warrants - 13,430 - 13,430 Restricted stock 409,765 7,284 409,765 7,284 Performance stock units 233,848 - 233,848 - Antidilutive securities excluded from computation of earnings per share amount 1,146,037 1,283,971 1,146,037 1,283,971 |
INTANGIBLE ASSETS (Tables)
INTANGIBLE ASSETS (Tables) | 6 Months Ended |
Jun. 30, 2021 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
SCHEDULE OF FINITE-LIVED INTANGIBLE ASSETS | The changes in the carrying amount of intangible assets for the six months ended March 31, 2021 were as follows: SCHEDULE OF FINITE-LIVED INTANGIBLE ASSETS Net balance at December 31, 2020 $ 482,591 Deduction: Amortization expense (52,490 ) Net balance at June 30, 2021 $ 430,101 |
SCHEDULE OF FINITE-LIVED INTANGIBLE ASSETS AMORTIZATION EXPENSE | The following summarizes amortization of intangible assets included in the accompanying statements of operations: SCHEDULE OF FINITE-LIVED INTANGIBLE ASSETS AMORTIZATION EXPENSE 2021 2020 2021 2020 Three Months Ended Six Months Ended June 30, June 30, 2021 2020 2021 2020 Cost of sales $ 23,676 $ 23,676 $ 47,353 $ 34,019 General and administrative 2,569 2,569 5,137 5,137 Amortization of intangible assets $ 26,245 $ 26,245 $ 52,490 $ 39,156 |
ACCRUED EXPENSES (Tables)
ACCRUED EXPENSES (Tables) | 6 Months Ended |
Jun. 30, 2021 | |
Payables and Accruals [Abstract] | |
SCHEDULE OF ACCRUED EXPENSES | Accrued expenses are comprised of the following: SCHEDULE OF ACCRUED EXPENSES June 30, 2021 December 31, 2020 Professional fees $ 178,800 $ 123,787 Payroll and related 1,120,187 604,302 Incentive bonuses 668,759 834,910 Other 178,066 75,799 Accrued expenses $ 2,145,812 $ 1,638,798 |
SHARE BASED COMPENSATION (Table
SHARE BASED COMPENSATION (Tables) | 6 Months Ended |
Jun. 30, 2021 | |
Share-based Payment Arrangement [Abstract] | |
SCHEDULE OF STOCK BASED COMPENSATION | SCHEDULE OF STOCK BASED COMPENSATION 2021 2020 2021 2020 Three Months Ended Six Months Ended June 30, June 30, 2021 2020 2021 2020 Compensation cost recognized: Selling, general & administrative $ 552,581 $ 96,958 $ 1,259,991 $ 176,247 Research & development 98,402 6,752 371,625 13,505 Share-based Compensation Expense $ 650,983 $ 103,710 $ 1,631,616 $ 189,752 |
SCHEDULE OF STOCK OPTION ACTIVITY | Stock option activity under the 2015 Stock Option Plan (the “Plan”) during the period indicated below were as follows: SCHEDULE OF STOCK OPTION ACTIVITY Number of Shares Subject to Issuance Weighted- Weighted- Aggregate Intrinsic Outstanding at December 31, 2020 637,882 $ 2.50 2.55 $ 5,686,421 Granted 221,843 10.38 Exercised (357,301 ) 2.34 Outstanding at June 30, 2021 502,424 $ 6.09 3.50 $ 1,602,561 Exercisable at June 30, 2021 135,860 $ 2.72 2.39 $ 767,728 |
SCHEDULE OF RESTRICTED STOCK UNITS OUTSTANDING | The compensation expense incurred by the Company for RSUs is based on the closing market price of the Company’s common stock on the date of grant and is amortized ratably on a straight-line basis over the requisite service period and charged to general and administrative expense with a corresponding increase to additional paid-in capital. SCHEDULE OF RESTRICTED STOCK UNITS OUTSTANDING Number of Weighted Aggregate Outstanding at December 31, 2020 1,754 $ 11.40 $ - Granted 416,926 10.55 Vested and settled in shares (8,915 ) 8.97 Outstanding at June 30, 2021 409,765 $ 10.59 $ 11,375 |
SCHEDULE OF PERFORMANCE STOCK UNITS | SCHEDULE OF PERFORMANCE STOCK UNITS Number of Weighted Aggregate Outstanding at December 31, 2020 265,942 $ 7.91 $ - Forfeited (32,094 ) 7.91 Outstanding at June 30, 2021 233,848 $ 7.91 $ - |
NATURE OF BUSINESS (Details Nar
NATURE OF BUSINESS (Details Narrative) - USD ($) | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2021 | Jun. 30, 2020 | Jun. 30, 2021 | Jun. 30, 2020 | Dec. 31, 2020 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |||||
Number of patents, description | Intellicheck continues to develop and release innovative products based upon its rich patent portfolio consisting of nineteen issued patents and four pending patents. | ||||
Net loss | $ 737,785 | $ 760,273 | $ 1,797,851 | $ 733,671 | |
Net cash used in operating activities | 1,075,636 | $ 262,313 | |||
Cash | 11,939,948 | 11,939,948 | $ 13,121,392 | ||
Working capital | 13,288,363 | 13,288,363 | |||
Accumulated deficit | $ 118,174,566 | $ 118,174,566 | $ 116,376,715 |
SCHEDULE OF DISAGGREGATION OF R
SCHEDULE OF DISAGGREGATION OF REVENUE (Details) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2021 | Jun. 30, 2020 | Jun. 30, 2021 | Jun. 30, 2020 | |
Product Information [Line Items] | ||||
Revenues | $ 4,797,141 | $ 1,842,195 | $ 7,659,682 | $ 4,957,467 |
Transferred at Point in Time [Member] | ||||
Product Information [Line Items] | ||||
Revenues | 1,525,373 | 52,847 | 1,572,253 | 844,139 |
Transferred over Time [Member] | ||||
Product Information [Line Items] | ||||
Revenues | 3,271,768 | 1,789,348 | 6,087,429 | 4,113,328 |
Software as a Service (SaaS) [Member] | ||||
Product Information [Line Items] | ||||
Revenues | 3,233,610 | 1,671,350 | 6,009,317 | 3,909,769 |
Other Subscription and Support Services [Member] | ||||
Product Information [Line Items] | ||||
Revenues | 3,510 | 70,703 | 19,307 | 149,934 |
Equipment [Member] | ||||
Product Information [Line Items] | ||||
Revenues | 1,425,382 | 51,754 | 1,461,648 | 835,547 |
Non-recurring Services [Member] | ||||
Product Information [Line Items] | ||||
Revenues | 32,200 | 41,450 | 53,200 | 41,450 |
Extended Warranties on Equipment [Member] | ||||
Product Information [Line Items] | ||||
Revenues | 2,448 | 5,845 | 5,604 | 12,175 |
Other [Member] | ||||
Product Information [Line Items] | ||||
Revenues | $ 99,991 | $ 1,093 | $ 110,606 | $ 8,592 |
SCHEDULE OF REVENUE PERFORMANCE
SCHEDULE OF REVENUE PERFORMANCE OBLIGATION (Details) | Jun. 30, 2021USD ($) |
Product Information [Line Items] | |
Revenue remaining performance obligations | $ 545,926 |
Software as a Service (SaaS) [Member] | |
Product Information [Line Items] | |
Revenue remaining performance obligations | 526,966 |
Other Subscription and Support Services [Member] | |
Product Information [Line Items] | |
Revenue remaining performance obligations | 13,272 |
Extended Warranties on Equipment [Member] | |
Product Information [Line Items] | |
Revenue remaining performance obligations | 5,688 |
Remainder 2021 [Member] | |
Product Information [Line Items] | |
Revenue remaining performance obligations | 422,633 |
Remainder 2021 [Member] | Software as a Service (SaaS) [Member] | |
Product Information [Line Items] | |
Revenue remaining performance obligations | 414,351 |
Remainder 2021 [Member] | Other Subscription and Support Services [Member] | |
Product Information [Line Items] | |
Revenue remaining performance obligations | 5,780 |
Remainder 2021 [Member] | Extended Warranties on Equipment [Member] | |
Product Information [Line Items] | |
Revenue remaining performance obligations | 2,502 |
2022 [Member] | |
Product Information [Line Items] | |
Revenue remaining performance obligations | 120,378 |
2022 [Member] | Software as a Service (SaaS) [Member] | |
Product Information [Line Items] | |
Revenue remaining performance obligations | 112,615 |
2022 [Member] | Other Subscription and Support Services [Member] | |
Product Information [Line Items] | |
Revenue remaining performance obligations | 5,507 |
2022 [Member] | Extended Warranties on Equipment [Member] | |
Product Information [Line Items] | |
Revenue remaining performance obligations | 2,256 |
2023 [Member] | |
Product Information [Line Items] | |
Revenue remaining performance obligations | 2,915 |
2023 [Member] | Software as a Service (SaaS) [Member] | |
Product Information [Line Items] | |
Revenue remaining performance obligations | |
2023 [Member] | Other Subscription and Support Services [Member] | |
Product Information [Line Items] | |
Revenue remaining performance obligations | 1,985 |
2023 [Member] | Extended Warranties on Equipment [Member] | |
Product Information [Line Items] | |
Revenue remaining performance obligations | $ 930 |
SCHEDULE OF EARNINGS PER SHARE
SCHEDULE OF EARNINGS PER SHARE BASIC AND DILUTED (Details) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2021 | Jun. 30, 2020 | Jun. 30, 2021 | Jun. 30, 2020 | |
Accounting Policies [Abstract] | ||||
Net Loss | $ (737,785) | $ (760,273) | $ (1,797,851) | $ (733,671) |
Weighted average common shares – | ||||
Basic/Diluted | 18,708,409 | 16,377,539 | 18,612,512 | 16,265,544 |
Net Loss per share – | ||||
Basic/Diluted | $ (0.04) | $ (0.05) | $ (0.10) | $ (0.05) |
SUMMARY OF COMMON STOCK EQUIVAL
SUMMARY OF COMMON STOCK EQUIVALENTS EXCLUDED FROM LOSS PER DILUTED SHARE (Details) - shares | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2021 | Jun. 30, 2020 | Jun. 30, 2021 | Jun. 30, 2020 | |
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||
Antidilutive securities excluded from computation of earnings per share amount | 1,146,037 | 1,283,971 | 1,146,037 | 1,283,971 |
Share-based Payment Arrangement, Option [Member] | ||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||
Antidilutive securities excluded from computation of earnings per share amount | 502,424 | 1,263,257 | 502,424 | 1,263,257 |
Warrant [Member] | ||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||
Antidilutive securities excluded from computation of earnings per share amount | 13,430 | 13,430 | ||
Restricted Stock [Member] | ||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||
Antidilutive securities excluded from computation of earnings per share amount | 409,765 | 7,284 | 409,765 | 7,284 |
Performance Stock Units [Member] | ||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||
Antidilutive securities excluded from computation of earnings per share amount | 233,848 | 233,848 |
SIGNIFICANT ACCOUNTING POLICI_4
SIGNIFICANT ACCOUNTING POLICIES (Details Narrative) - USD ($) | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2021 | Jun. 30, 2020 | Jun. 30, 2021 | Jun. 30, 2020 | Dec. 31, 2020 | |
Product Information [Line Items] | |||||
Goodwill impairment charges | $ 0 | $ 0 | |||
Impairment charges of intangible assets | 0 | $ 0 | |||
Deferred revenue, current portion | $ 539,328 | 539,328 | $ 402,782 | ||
Recognized deferred revenue | 242,738 | 334,929 | |||
Long-term portion of deferred revenue | $ 6,598 | $ 6,598 | $ 8,662 | ||
Two Customers [Member] | Revenue from Contract with Customer Benchmark [Member] | Customer Concentration Risk [Member] | |||||
Product Information [Line Items] | |||||
Percentage of credit risk | 62.00% | 57.00% | |||
Two Customers [Member] | Accounts Receivable [Member] | Customer Concentration Risk [Member] | |||||
Product Information [Line Items] | |||||
Percentage of credit risk | 70.00% | ||||
Four Customers [Member] | Accounts Receivable [Member] | Customer Concentration Risk [Member] | |||||
Product Information [Line Items] | |||||
Percentage of credit risk | 44.00% | 54.00% |
SCHEDULE OF FINITE-LIVED INTANG
SCHEDULE OF FINITE-LIVED INTANGIBLE ASSETS (Details) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2021 | Jun. 30, 2020 | Jun. 30, 2021 | Jun. 30, 2020 | |
Goodwill and Intangible Assets Disclosure [Abstract] | ||||
Balance at beginning of period | $ 482,591 | |||
Deduction: Amortization expense | $ (26,245) | $ (26,245) | (52,490) | $ (39,156) |
Balance at end of period | $ 430,101 | $ 430,101 |
SCHEDULE OF FINITE-LIVED INTA_2
SCHEDULE OF FINITE-LIVED INTANGIBLE ASSETS AMORTIZATION EXPENSE (Details) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2021 | Jun. 30, 2020 | Jun. 30, 2021 | Jun. 30, 2020 | |
Goodwill [Line Items] | ||||
Amortization of intangible assets | $ 26,245 | $ 26,245 | $ 52,490 | $ 39,156 |
Cost of Sales [Member] | ||||
Goodwill [Line Items] | ||||
Amortization of intangible assets | 23,676 | 23,676 | 47,353 | 34,019 |
General and Administrative Expense [Member] | ||||
Goodwill [Line Items] | ||||
Amortization of intangible assets | $ 2,569 | $ 2,569 | $ 5,137 | $ 5,137 |
DEBT (Details Narrative)
DEBT (Details Narrative) - USD ($) | Apr. 15, 2020 | Jun. 30, 2021 | Feb. 06, 2019 |
Revolving Credit Facility [Member] | Citi Bank [Member] | |||
Line of Credit Facility [Line Items] | |||
Line of credit facility, maximum borrowing capacity | $ 2,000,000 | ||
Line of credit facility, interest rate description | The facility bears interest at a rate consistent of Citibank’s Base Rate (4.75% at June 30, 2021) minus 2%. | ||
Percentage of line of credit interest | 4.75% | ||
Line of credit facility, unused availability | $ 2,000,000 | ||
U.S. Small Business Administration [Member] | CARES Act [Member] | |||
Line of Credit Facility [Line Items] | |||
Proceeds from Notes Payable | $ 10,000 |
SCHEDULE OF ACCRUED EXPENSES (D
SCHEDULE OF ACCRUED EXPENSES (Details) - USD ($) | Jun. 30, 2021 | Dec. 31, 2020 |
Payables and Accruals [Abstract] | ||
Professional fees | $ 178,800 | $ 123,787 |
Payroll and related | 1,120,187 | 604,302 |
Incentive bonuses | 668,759 | 834,910 |
Other | 178,066 | 75,799 |
Accrued expenses | $ 2,145,812 | $ 1,638,798 |
INCOME TAXES (Details Narrative
INCOME TAXES (Details Narrative) - USD ($) $ in Millions | 6 Months Ended | |
Jun. 30, 2021 | Dec. 31, 2020 | |
Income Tax Disclosure [Abstract] | ||
Net operating loss carryforwards | $ 17 | |
Operating loss carryforwards expiration term | The federal and state NOLs are available to offset future taxable income and begin to expire in 2021. |
SCHEDULE OF STOCK BASED COMPENS
SCHEDULE OF STOCK BASED COMPENSATION (Details) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2021 | Jun. 30, 2020 | Jun. 30, 2021 | Jun. 30, 2020 | |
Share-based Payment Arrangement, Expensed and Capitalized, Amount [Line Items] | ||||
Share-based Compensation Expense | $ 650,983 | $ 103,710 | $ 1,631,616 | $ 189,752 |
Selling, General and Administrative Expenses [Member] | ||||
Share-based Payment Arrangement, Expensed and Capitalized, Amount [Line Items] | ||||
Share-based Compensation Expense | 552,581 | 96,958 | 1,259,991 | 176,247 |
Research and Development Expense [Member] | ||||
Share-based Payment Arrangement, Expensed and Capitalized, Amount [Line Items] | ||||
Share-based Compensation Expense | $ 98,402 | $ 6,752 | $ 371,625 | $ 13,505 |
SCHEDULE OF STOCK OPTION ACTIVI
SCHEDULE OF STOCK OPTION ACTIVITY (Details) - Stock Option Plans [Member] - USD ($) | 6 Months Ended |
Jun. 30, 2021 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Number of Shares Subject to Issuance, Outstanding, Beinning Balance | 637,882 |
Weighted-average Exercise Price, Outstanding, Beinning Balance | $ 2.50 |
Weighted-average Remaining Contractual Term, Outstanding Beginning Balance | 2 years 6 months 18 days |
Aggregate Intrinsic Value, Outstanding, Beginning Balance | $ 5,686,421 |
Number of Shares Subject to Issuance, Granted | 221,843 |
Weighted-average Exercise Price, Granted | $ 10.38 |
Number of Shares Subject to Issuance, Exercised | (357,301) |
Weighted-average Exercise Price, Exercised | $ 2.34 |
Number of Shares Subject to Issuance, Outstanding, Ending Balance | 502,424 |
Weighted-average Exercise Price, Outstanding, Ending Balance | $ 6.09 |
Weighted-average Remaining Contractual Term, Outstanding Ending Balance | 3 years 6 months |
Aggregate Intrinsic Value, Outstanding, Ending Balance | $ 1,602,561 |
Number of Shares Subject to Issuance, Exercisable | 135,860 |
Weighted-average Exercise Price, Exercisable | $ 2.72 |
Weighted-average Remaining Contractual Term, Exercisable | 2 years 4 months 20 days |
Aggregate Intrinsic Value, Outstanding, Exercisable | $ 767,728 |
SCHEDULE OF RESTRICTED STOCK UN
SCHEDULE OF RESTRICTED STOCK UNITS OUTSTANDING (Details) - Restricted Stock Units (RSUs) [Member] | 6 Months Ended |
Jun. 30, 2021$ / sharesshares | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Number of Shares, Outstanding, Beginning Balance | shares | 1,754 |
Weighted Average Grant Date Fair Value, Outstanding, Beginning Balance | $ 11.40 |
Aggregate Intrinsic Value Outstanding, Beginning Balance | |
Number of Shares, Granted | shares | 416,926 |
Weighted Average Grant Date Fair Value, Granted | $ 10.55 |
Number of Shares, Vested and Settled in Shares | shares | (8,915) |
Weighted Average Grant Date Fair Value, Vested and Settled in Shares | $ 8.97 |
Number of Shares, Outstanding, Ending Balance | shares | 409,765 |
Weighted Average Grant Date Fair Value, Outstanding, Ending Balance | $ 10.59 |
Aggregate Intrinsic Value Outstanding, Ending Balance | $ 11,375 |
SCHEDULE OF PERFORMANCE STOCK U
SCHEDULE OF PERFORMANCE STOCK UNITS (Details) - Performance Shares [Member] | 6 Months Ended |
Jun. 30, 2021$ / sharesshares | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Number of Shares, Outstanding, Beginning Balance | shares | 265,942 |
Weighted Average Grant Date Fair Value, Outstanding, Beginning Balance | $ 7.91 |
Aggregate Intrinsic Value Outstanding, Beginning Balance | |
Number of Shares Forfeited | shares | (32,094) |
Weighted Average Grant Date Fair Value Forfeited | $ 7.91 |
Number of Shares, Outstanding, Ending Balance | shares | 233,848 |
Weighted Average Grant Date Fair Value, Outstanding, Ending Balance | $ 7.91 |
Aggregate Intrinsic Value Outstanding, Ending Balance |
SHARE BASED COMPENSATION (Detai
SHARE BASED COMPENSATION (Details Narrative) - USD ($) | Aug. 07, 2020 | Jun. 30, 2021 |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Number of warrants exercised | 9,000 | |
Warrants exercise price | $ 2.20 | |
Warrants exercisable description | As of June 30, 2021, the Company had no remaining warrants available to exercise. | |
Performance Shares [Member] | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Shares issued to officers and certain employees | 265,942 | |
Vest based on company's market price percentage | 50.00% | |
Vest based on its Adjusted EBITDA percentage | 50.00% | |
Restricted Stock Units (RSUs) [Member] | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Unrecognized compensation cost related to non-vested share-based compensation | $ 4,977,505 | |
Recognized over weight average period | 2 years 5 months 15 days | |
Share-based Compensation Arrangement by Share-based Payment Award, Number of Shares Available for Grant | 1,378,892 |
COMMON STOCK (Details Narrative
COMMON STOCK (Details Narrative) - IPO [Member] | Jun. 23, 2020USD ($)$ / sharesshares |
Subsidiary, Sale of Stock [Line Items] | |
Number of common stock shares issued | shares | 1,769,230 |
Shares issued price per share | $ / shares | $ 6.50 |
Proceeds from offering | $ 10,710,000 |
Direct offering costs | $ 141,000 |
COMMITMENTS AND CONTINGENCIES (
COMMITMENTS AND CONTINGENCIES (Details Narrative) - Employment Agreement [Member] | Mar. 23, 2021 |
Mr. Gafke's [Member] | |
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | |
Agreement description | The Agreement with Mr. Gafke provides for certain severance payments in the event Mr. Gafke is terminated without cause including pay for six (6) months if Mr. Gafke is terminated without cause less than 12 months after March 23, 2021 and pay for twelve (12) months if Mr. Gafke is terminated without cause after March 23, 2022. |
Bryan Lewis [Member] | |
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | |
Agreement description | The Company’s employment agreement dated February 1, 2018 (the “Agreement”) with Bryan Lewis, the Chief Executive Officer provides for certain severance payments in the event Mr. Lewis is terminated without cause including pay for six (6) months if Mr. Lewis is terminated without cause less than 12 months after February 1, 2018, pay for twelve (12) months if Mr. Lewis is terminated without cause between one (1) and five (5) years after February 1, 2018, and pay for eighteen (18) months if Mr. Lewis is terminated without cause after the fifth anniversary of this Agreement, in addition to reimbursement for certain living expenses and relocation advances and expenses in certain situations. |