Document_and_Entity_Informatio
Document and Entity Information | 3 Months Ended | |
Mar. 31, 2015 | 14-May-15 | |
Document and Entity Information [Abstract] | ||
Entity Registrant Name | Data Storage Corp | |
Entity Central Index Key | 1419951 | |
Amendment Flag | FALSE | |
Current Fiscal Year End Date | -19 | |
Document Type | 10-Q | |
Document Period End Date | 31-Mar-15 | |
Document Fiscal Year Focus | 2015 | |
Document Fiscal Period Focus | Q1 | |
Entity Well-Known Seasoned Issuer | No | |
Entity Voluntary Filers | No | |
Entity Current Reporting Status | Yes | |
Entity Filer Category | Smaller Reporting Company | |
Entity Common Stock, Shares Outstanding | 36,588,240 |
CONSOLIDATED_BALANCE_SHEETS
CONSOLIDATED BALANCE SHEETS (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
Current Assets: | ||
Cash and cash equivalents | $41,816 | $110,448 |
Accounts receivable (less allowance for doubtful accounts of $15,000 in 2015 and $15,000 in 2014) | 137,532 | 114,556 |
Prepaid expenses and other current assets | 87,575 | 118,768 |
Total Current Assets | 266,923 | 343,772 |
Property and Equipment: | ||
Property and equipment | 3,889,799 | 3,889,799 |
Less-Accumulated depreciation | -3,295,923 | -3,188,418 |
Net Property and Equipment | 593,876 | 701,381 |
Other Assets: | ||
Goodwill | 2,201,828 | 2,201,828 |
Employee loan | 88,100 | 76,100 |
Other assets | 4,410 | 5,610 |
Intangible Assets, net | 404,413 | 449,276 |
Investment in joint venture - at equity | 67,199 | 15,699 |
Total Other Assets | 2,765,950 | 2,748,513 |
Total Assets | 3,626,749 | 3,793,666 |
Current Liabilities: | ||
Accounts payable and accrued expenses | 702,482 | 741,397 |
Revolving credit facility | 100,292 | 100,292 |
Due to related party | 245,601 | |
Dividend payable | 440,175 | 417,060 |
Deferred revenue | 462,479 | 470,267 |
Leases payable | 223,869 | 220,544 |
Convertible debt - related parties net of discount | 700,000 | 700,000 |
Total Current Liabilities | 2,629,297 | 2,895,161 |
Deferred rental obligation | 762 | 598 |
Due to officer | 1,065,762 | |
Leases payable | 511,729 | 568,959 |
Note payable - Enterprise Bank | 350,000 | 350,000 |
Convertible debt - related parties | 1,391,363 | |
Total Long Term Liabilities | 2,253,854 | 1,985,319 |
Total Liabilities | 4,883,151 | 4,880,480 |
Stockholders' Deficit: | ||
Preferred stock, $.001 par value; 10,000,000 shares authorized; 1,401,786 shares issued and outstanding in each period, respectively | 1,402 | 1,402 |
Common stock, par value $0.001; 250,000,000 shares authorized; 36,588,240 and 36,588,240 shares issued and outstanding, respectively | 36,588 | 36,588 |
Additional paid in capital | 12,703,439 | 12,678,811 |
Accumulated deficit | -13,997,831 | -13,803,615 |
Total Stockholders' Deficit | -1,256,402 | -1,086,814 |
Total Liabilities and Stockholders' Deficit | $3,626,749 | $3,793,666 |
CONSOLIDATED_BALANCE_SHEETS_Pa
CONSOLIDATED BALANCE SHEETS (Parenthetical) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
Statement of Financial Position [Abstract] | ||
Allowance for doubtful accounts related to accounts receivable | $15,000 | $15,000 |
Preferred Stock, par value | $0.00 | $0.00 |
Preferred Stock, shares authorized | 10,000,000 | 10,000,000 |
Preferred Stock, shares issued | 1,401,786 | 1,401,786 |
Preferred Stock, shares outstanding | 1,401,786 | 1,401,786 |
Common stock, par value | $0.00 | $0.00 |
Common stock, shares authorized | 250,000,000 | 250,000,000 |
Common stock, shares issued | 36,588,240 | 36,588,240 |
Common stock, shares outstanding | 36,588,240 | 36,588,240 |
CONSOLIDATED_STATEMENTS_OF_OPE
CONSOLIDATED STATEMENTS OF OPERATIONS (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Mar. 31, 2014 | |
Income Statement [Abstract] | ||
Sales | $958,133 | $1,042,963 |
Cost of sales | 578,897 | 620,908 |
Gross Profit | 379,236 | 422,055 |
Selling, general and administrative | 527,866 | 550,030 |
Loss from Operations | -148,630 | -127,975 |
Other Income (Expense) | ||
Interest income | 1 | 7 |
Amortization of debt discount | -7,438 | |
Net gain on equity method investment | 51,500 | |
Interest expense | -73,972 | -32,048 |
Total Other (Expense) | -22,471 | -39,479 |
Loss Before Provision for Income Taxes | -171,101 | -167,454 |
Provision for Income Taxes | ||
Net Loss | -171,101 | -167,454 |
Preferred Stock Dividend | -23,114 | -20,486 |
Net Loss Attributable to Common Shareholders | ($194,215) | ($187,940) |
Loss per Share - Basic and Diluted | ($0.01) | ($0.01) |
Weighted Average Number of Shares - Basic and Diluted | 36,125,845 | 36,125,845 |
CONSOLIDATED_STATEMENTS_OF_CAS
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Mar. 31, 2014 | |
Cash Flows from Operating Activities: | ||
Net loss | ($171,101) | ($167,454) |
Adjustments to reconcile net loss to net cash used in operating activities: | ||
Depreciation and amortization | 152,368 | 177,142 |
Amortization of debt discount | 7,438 | |
Non cash interest expense | 51,567 | 17,260 |
Deferred compensation | 2,844 | |
Net (gain) loss on equity method investment | -51,500 | |
Stock based compensation | 24,628 | 34,813 |
Changes-in Assets and Liabilities: | ||
Accounts receivable | -22,976 | -107,934 |
Other assets | 1,200 | |
Prepaid expenses and other current assets | 31,193 | 69,999 |
Employee loan | -12,000 | -2,470 |
Accounts payable and accrued expenses | -90,482 | -58,434 |
Deferred revenue | -7,788 | -15,253 |
Deferred rent | 164 | -2,594 |
Net Cash Used in Operating Activities | -94,727 | -44,643 |
Cash Flows from Investing Activities: | ||
Capital expenditures | -3,318 | |
Net Cash Used in Investing Activities | -3,318 | |
Cash Flows from Financing Activities: | ||
Due to related party | 10,954 | |
Proceeds from convertible debt | 80,000 | |
Repayments of capital lease obligations | -53,905 | |
Repayment of contingent consideration | -6,204 | |
Advances from officer | 101,994 | |
Net Cash Provided by Financing Activities | 26,905 | 106,744 |
Increase (Decrease) in Cash and Cash Equivalents | -68,632 | 58,783 |
Cash and Cash Equivalents, Beginning of Period | 110,448 | 87,675 |
Cash and Cash Equivalents, End of Period | 41,816 | 146,458 |
Cash paid for interest | 34,135 | |
Cash paid for income taxes | ||
Non cash investing and financing activities: | ||
Accrual of preferred stock dividend | 23,114 | 20,486 |
Conversion of due to related party to convertible debt | 245,601 | |
Conversion of due to officer to convertible debt | $1,065,762 |
Basis_of_Presentation_Organiza
Basis of Presentation, Organization and Other Matters | 3 Months Ended |
Mar. 31, 2015 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Basis of Presentation, Organization and Other Matters | Note 1 - Basis of Presentation, Organization and Other Matters |
Headquartered in Garden City, N.Y., Data Storage Corporation (“DSC” or the “Company”) offers its solutions and services to businesses within the healthcare, banking and finance, distribution services, manufacturing, construction, education, and government industries. | |
DSC derives revenues from long term subscription services and professional services related to implementation of subscription services that provide businesses in the education, government and healthcare industries protection of critical computerized data. In 2009, revenues consisted primarily of offsite data backup, de-duplication, continuous data protection and Cloud Disaster Recovery solutions, protecting information for our clients. In 2010, DSC expanded its solutions based on the asset acquisition of SafeData. In 2012, DSC continued to assimilate organizations, expanded its technology as well as technical group and positioned the new organization for growth. In October 2012, DSC purchased the software and assets of Message Logic. DSC has equipment for cloud storage and cloud computing in our data centers in Illinois, Massachusetts, Rhode Island, and New York. DSC delivers its solutions over highly reliable, redundant and secure fiber optic networks with separate and diverse routes to the Internet. The network and geographical diversity is important to clients seeking storage hosting and disaster recovery solutions, ensuring protection of data and continuity of business in the case of a network interruption. | |
Consolidated Financial Statements | |
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and with the instructions to Form 10-Q. The results of operations for the three months ended March 31, 2015 are not necessarily indicative of the results of operations for the full year. The condensed consolidated balance sheet at December 31, 2014 was derived from audited consolidated financial statements but does not include all disclosures required by accounting principles generally accepted in the United States of America. The other information in these condensed consolidated financial statements is unaudited but, in the opinion of management, reflects all adjustments necessary for a fair presentation of the results for the periods covered. All such adjustments are of a normal recurring nature unless disclosed otherwise. These condensed consolidated financial statements, including notes, have been prepared in accordance with the applicable rules of the Securities and Exchange Commission and do not include all of the information and disclosures required by accounting principles generally accepted in the United States of America for complete financial statements. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and additional information as contained in our Annual Report on Form 10-K for the year ended December 31, 2014. | |
Liquidity | |
The financial statements have been prepared using accounting principles generally accepted in the United States of America applicable for a going concern, which assumes that the Company will realize its assets and discharge its liabilities in the ordinary course of business. For the three months ended March 31, 2015, the Company has generated revenues of $958,133 but has incurred a net loss attributable to common shareholders of $194,215. Its ability to continue as a going concern is dependent upon achieving sales growth, reduction of operation expenses and ability of the Company to obtain the necessary financing to meet its obligations and pay its liabilities arising from normal business operations when they come due, and upon profitable operations. The Company has been funded by the Mr. Charles M. Piluso, the Company’s Chief Executive Officer (“CEO”) and largest shareholder since inception as well as several Directors. It is the intention of Mr. Piluso to continue to fund the Company on an as needed basis. |
Summary_of_Significant_Account
Summary of Significant Accounting Policies | 3 Months Ended |
Mar. 31, 2015 | |
Accounting Policies [Abstract] | |
Summary of Significant Accounting Policies | Note 2 - Summary of Significant Accounting Policies |
Stock-Based Compensation | |
The Company follows the requirements of FASB ASC 718-10-10, Share-Based Payments with regard to stock-based compensation issued to employees. The Company has various employment agreements and consulting 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 that was determined by using closing price on the day the stock was awarded multiplied by the number of shares awarded. The Company records its options at fair value using the Black-Scholes valuation model. | |
Recently Issued and Newly Adopted Accounting Pronouncements | |
In May 2014, FASB issued Accounting Standards Update (ASU) No. 2014-09, Revenue from Contracts with Customers. The revenue recognition standard affects all entities that have contracts with customers, except for certain items. The new revenue recognition standard eliminates the transaction and industry-specific revenue recognition guidance under current GAAP and replaces it with a principle-based approach for determining revenue recognition. Public entities are required to adopt the revenue recognition standard for reporting periods beginning after December 15, 2016, and interim and annual reporting periods thereafter. Early adoption is not permitted for public entities. The Company has reviewed the applicable ASU and has not, at the current time, quantified the effects of this pronouncement, however it believes that there will be no material effect on the consolidated financial statements. | |
In June 2014, FASB issued Accounting Standards Update (ASU) No. 2014-12 Compensation - Stock Compensation (Topic 718), Accounting for Share-Based Payments When the Terms of an Award Provide That a Performance Target Could Be Achieved after the Requisite Service Period. A performance target in a share-based payment that affects vesting and that could be achieved after the requisite service period should be accounted for as a performance condition under Accounting Standards Codification (ASC) 718, Compensation - Stock Compensation. As a result, the target is not reflected in the estimation of the award's grant date fair value. Compensation cost would be recognized over the required service period, if it is probable that the performance condition will be achieved. The guidance is effective for annual periods beginning after December 15, 2015 and interim periods within those annual periods. Early adoption is permitted. Management has reviewed the ASU and believes that they currently account for these awards in a manner consistent with the new guidance; therefore there is no anticipation of any effect to the consolidated financial statements. | |
We have reviewed all FASB issued Accounting Standards Update (“ASU”) accounting pronouncements and interpretations thereof that have effectiveness dates during the periods reported and in future periods. The Company has carefully considered the new pronouncements that alter previous generally accepted accounting principles and does not believe that any new or modified principles will have a material impact on the corporation’s reported financial position or operations in the near term. The applicability of any standard is subject to the formal review of our financial management and certain standards are under consideration. | |
Management does not believe there would have been a material effect on the accompanying consolidated financial statements had any other recently issued, but not yet effective, accounting standards been adopted in the current period. | |
Principles of Consolidation | |
The condensed consolidated financial statements include the accounts of the Company and its subsidiary. Data Storage Corporation, a Delaware Corporation. All significant inter-company transactions and balances have been eliminated in consolidation. | |
Equity Investments | |
Equity investments in which the Company exercises significant influence but does not control and is not the primary beneficiary are accounted for using the equity method. The Company's share of its equity method investee’s earnings or losses are included in other income in the accompanying Condensed Consolidated Statements of Operations. | |
Use of Estimates | |
The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from these estimates. | |
Estimated Fair Value of Financial Instruments | |
The Company's financial instruments include cash, accounts receivable, accounts payable, line of credit and due to related parties. Management believes the estimated fair value of these accounts at March 31, 2015 approximate their carrying value as reflected in the balance sheets due to the short-term nature of these instruments or the use of market interest rates for debt instruments. The carrying values of certain of the Company’s notes payable and capital lease obligations approximate their fair values based upon a comparison of the interest rate and terms of such debt given the level of risk to the rates and terms of similar debt currently available to the Company in the marketplace. | |
Cash, Cash Equivalents and Short-Term Investments | |
The Company considers all highly liquid investments with an original maturity or remaining maturity at the time of purchase, of three months or less to be cash equivalents. | |
Concentration of Credit Risk and Other Risks and Uncertainties | |
Financial instruments and assets subjecting the Company to concentration of credit risk consist primarily of cash and cash equivalents, short-term investments and trade accounts receivable. The Company's cash and cash equivalents are maintained at major U.S. financial institutions. Deposits in these institutions may exceed the amount of insurance provided on such deposits. | |
The Company's customers are primarily concentrated in the United States. | |
The Company provides credit in the normal course of business. The Company performs ongoing credit evaluations of its customers and maintains allowances for doubtful accounts on factors surrounding the credit risk of specific customers, historical trends, and other information. | |
For the three months ended March 31, 2015 and 2014 DSC did not have any customer concentrations. | |
Accounts Receivable/Allowance for Doubtful Accounts | |
The Company sells its services to customers on an open credit basis. Accounts receivable are uncollateralized, non-interest-bearing customer obligations. Accounts receivables are due within 30 days. The allowance for doubtful accounts reflects the estimated accounts receivable that will not be collected due to credit losses and allowances. Provisions for estimated uncollectible accounts receivable are made for individual accounts based upon specific facts and circumstances including criteria such as their age, amount, and customer standing. Provisions are also made for other accounts receivable not specifically reviewed based upon historical experience. Clients are invoiced in advance for services as reflected in deferred revenue on the Company’s balance sheet. | |
Property and Equipment | |
Property and equipment is recorded at cost and depreciated over the estimated useful lives or the term of the lease using the straight-line method for financial statement purposes. Estimated useful lives in years for depreciation are 5 to 7 years for property and equipment. Additions, betterments and replacements are capitalized, while expenditures for repairs and maintenance are charged to operations when incurred. As units of property are sold or retired, the related cost and accumulated depreciation are removed from the accounts, and any resulting gain or loss is recognized in income. | |
Income Taxes | |
Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carry forwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. At March 31, 2015, the Company had a full valuation allowance against its deferred tax assets. | |
Goodwill and Other Intangibles | |
In accordance with GAAP, the Company tests goodwill and other intangible assets for impairment on at least an annual basis. Goodwill impairment exists if the net book value of a reporting unit exceeds its estimated fair value. The impairment testing is performed in two steps: (i) the Company determines impairment by comparing the fair value of a reporting unit with its carrying value, and (ii) if there is an impairment, the Company measures the amount of impairment loss by comparing the implied fair value of goodwill with the carrying amount of that goodwill. To determine the fair value of these 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. | |
In September 2011, the Financial Accounting Standards Board (the "FASB") issued Accounting Standards Update ("ASU") 2011-08, "Intangibles-Goodwill and Other (Topic 350): Testing Goodwill for Impairment", to allow entities to use a qualitative approach to test goodwill for impairment. ASU 2011-08 permits an entity to first perform a qualitative assessment to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying value. If it is concluded that this is the case, it is necessary to perform the currently prescribed two-step goodwill impairment test. Otherwise, the two-step goodwill impairment test is not required. The Company adopted ASU 2011-08 in fiscal 2013 and thus performed a qualitative assessment. This adoption did not have a material impact on the Company's condensed consolidated financial statements. | |
Revenue Recognition | |
The Company’s revenues consist principally of cloud storage and cloud computing revenues, SaaS and IaaS. Storage revenues consist of monthly charges related to the storage of materials or data (generally on a per unit basis). Sales are generally recorded in the month the service is provided. For customers who are billed on an annual basis, deferred revenue is recorded and amortized over the life of the contract. Set up fees charged in connection with storage contracts are deferred and recognized on a straight line basis over the life of the contract. | |
Impairment of Long-Lived Assets | |
In accordance with FASB ASC 360-10-35, we review our long-lived assets for impairment whenever events and circumstances indicate that the carrying value of an asset might not be recoverable. An impairment loss, measured as the amount by which the carrying value exceeds the fair value, is recognized if the carrying amount exceeds estimated undiscounted future cash flows. | |
Advertising Costs | |
The Company expenses the costs associated with advertising as they are incurred. The Company incurred $7,929 and $44,321 for advertising costs for the three months ended March 31, 2015 and 2014, respectively. | |
Net Income (Loss) Per Common Share | |
In accordance with FASB ASC 260-10-5 Earnings Per Share, basic income (loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share is computed by dividing net income (loss) adjusted for income or loss that would result from the assumed conversion of potential common shares from contracts that may be settled in stock or cash by the weighted average number of shares of common stock, common stock equivalents and potentially dilutive securities outstanding during each period. The inclusion of the potential common shares to be issued have an anti-dilutive effect on diluted loss per share and therefore they are not included in the calculation. Potentially dilutive securities at March 31, 2015 include 6,221,222 options and 133,334 warrants. |
Property_and_Equipment
Property and Equipment | 3 Months Ended | ||||||||
Mar. 31, 2015 | |||||||||
Property, Plant and Equipment [Abstract] | |||||||||
Property and Equipment | Note 3 - Property and Equipment | ||||||||
Property and equipment, at cost, consist of the following: | |||||||||
March 31, | December 31, | ||||||||
2015 | 2014 | ||||||||
Storage equipment | $ | 2,205,243 | $ | 2,205,243 | |||||
Website and software | 622,667 | 622,667 | |||||||
Furniture and fixtures | 23,861 | 23,861 | |||||||
Computer hardware and software | 91,687 | 91,687 | |||||||
Data center equipment | 946,341 | 946,341 | |||||||
3,889,799 | 3,889,799 | ||||||||
Less: Accumulated depreciation | 3,295,923 | 3,188,418 | |||||||
Net property and equipment | $ | 593,876 | $ | 701,381 | |||||
Depreciation expense for the three months ended March 31, 2015 and 2014 was $107,505 and $115,894, respectively. |
Goodwill_and_Intangible_Assets
Goodwill and Intangible Assets | 3 Months Ended | ||||||||||
Mar. 31, 2015 | |||||||||||
Goodwill and Intangible Assets Disclosure [Abstract] | |||||||||||
Goodwill and Intangible Assets | Note 4 - Goodwill and Intangible Assets | ||||||||||
Goodwill and intangible assets consisted of the following: | |||||||||||
31-Mar-15 | |||||||||||
Estimated | Gross | Accumulated | |||||||||
Life | Amount | Amortization | |||||||||
In Years | |||||||||||
Goodwill | Indefinite | $ | 2,201,828 | - | |||||||
Intangible Assets | |||||||||||
Intangible assets not subject to amortization | |||||||||||
Trademarks | Indefinite | 294,268 | - | ||||||||
Intangible assets subject to amortization | |||||||||||
Customer list | 15-May | 897,274 | 787,129 | ||||||||
Non-compete agreements | 4 | 262,147 | 262,147 | ||||||||
Total Intangible Assets | 1,453,689 | 1,049,276 | |||||||||
Total Goodwill and Intangible Assets | $ | 3,655,517 | $ | 1,049,276 | |||||||
Scheduled amortization over the next five years as follows: | |||||||||||
For The Twelve Months Ending March 31, | |||||||||||
2015 | $ | 61,639 | |||||||||
2016 | 30,635 | ||||||||||
2017 | 17,870 | ||||||||||
Total | $ | 110,145 | |||||||||
Amortization expense for the three months ended March 31, 2015 and 2014 was $44,863 and $61,248 respectively. |
Investment_in_Joint_Venture_At
Investment in Joint Venture At Equity | 3 Months Ended | ||||
Mar. 31, 2015 | |||||
Equity Method Investments and Joint Ventures [Abstract] | |||||
Investment in Joint Venture At Equity | Note 5 – Investment in Joint Venture At Equity | ||||
The Company has a 50% non-controlling ownership interest in Secure Infrastructure & Services, LLC who provides infrastructure-as-a-Service (IaaS) for IBM iSeries and AIX v7 systems, Power HA services and network infrastructure hardware and services as needed to support the IaaS and PowerHA implementation and ongoing needs for customers and services sold under the Company. ASC 810 requires the Company to evaluate non-consolidated entities periodically and as circumstances change to determine if an implied controlling interest exists. During 2013, the Company evaluated this equity investment and concluded that this is a variable interest entity and the Company is not the primary beneficiary. Secure Infrastructure & Services, LLC’s fiscal year end is December 31. | |||||
The following presents unaudited summary financial information for Secure Infrastructure & Services, LLC. Such summary financial information has been provided herein based upon the individual significance of this unconsolidated equity investment to the consolidated financial information of the Company. | |||||
March 31, | |||||
2015 | |||||
Current assets | $ | 171,472 | |||
Non-current assets | $ | 68,140 | |||
Current liabilities | $ | 107,977 | |||
Members' equity | $ | 131,635 | |||
The investment balance carried on the Company's balance sheet amounts to $67,199 as of March 31, 2015. | |||||
Three Months | |||||
Ended | |||||
March 31, | |||||
2015 | |||||
Net sales | $ | 483,981 | |||
Gross profit | $ | 200,406 | |||
Operating expenses | $ | 97,406 | |||
Net income(loss) | $ | 103,000 | |||
The Company's share of the net income from Secure Infrastructure & Services, LLC for the three months ended March 31, 2015 was $51,500. |
Capital_Lease_Obligations
Capital Lease Obligations | 3 Months Ended | ||||
Mar. 31, 2015 | |||||
Capital Lease Obligations [Abstract] | |||||
Capital Lease Obligations | Note 6 – Capital Lease Obligations | ||||
The Company entered into a new lease agreement with Systems Trading, Inc. on May 1, 2014 to refinance all outstanding leases into one capital lease. This lease obligation is payable to Systems Trading, Inc. with monthly installments of $21,826 from June 1, 2014 through May 1, 2018. This lease is secured with the computer equipment and has been capitalized. Pursuant to Accounting Standards Codification (“ASC”) 470-50-40, Debt Modifications and Extinguishments-Derecognition, the Company determined that modification accounting applied to the refinancing. The new capital lease obligation has an effective interest rate of 7.22%. | |||||
Future minimum lease payments under the capital leases are as follows: | |||||
As of March 31, 2015 | $ | 807,570 | |||
Less amount representing interest | (71,972 | ) | |||
Total obligations under capital leases | 735,598 | ||||
Less current portion of obligations under capital leases | (223,869 | ) | |||
Long-term obligations under capital leases | $ | 511,729 | |||
Long-term obligations under capital leases at March 31, 2015 mature as follows: | |||||
For the Twelve Months Ending March 31, | |||||
2015 | $ | 223,869 | |||
2016 | 237,676 | ||||
2017 | 252,336 | ||||
2018 | 21,717 | ||||
$ | 735,598 | ||||
The assets held under the capital leases are included in property and equipment as follows: | |||||
Equipment | $ | 1,603,461 | |||
Less: accumulated depreciation | 1,256,134 | ||||
$ | 347,327 |
Commitments_and_Contingencies
Commitments and Contingencies | 3 Months Ended | ||||
Mar. 31, 2015 | |||||
Commitments and Contingencies Disclosure [Abstract] | |||||
Commitments and Contingencies | Note 7 - Commitments and Contingencies | ||||
Revolving Credit Facility | |||||
On January 31, 2008 the Company entered into a revolving credit line with a bank. The credit facility provides for $100,000 at prime plus .5%, 3.75% at March 31, 2015, and is secured by all assets of the Company and personally guaranteed by the Company’s principal shareholder. As of March 31, 2015, the Company owed $100,292 under this agreement. | |||||
Operating Leases | |||||
The Company currently leases office space in Garden City, NY, and Warwick, RI. | |||||
The lease for office space in Garden City, NY called for escalating monthly payments ranging from $6,056 to $6,617 plus a portion of the operating expenses through June 2014. This lease was renewed for an additional year through June 30, 2015 at the rate of $6,617 per month. | |||||
The lease for office space in Warwick, RI calls for monthly payments of $2,324 beginning February 1, 2014 which escalates to $2,460 on February 1st 2017. This lease commenced on February 1, 2014 and continues through January 31, 2019. | |||||
Minimum obligations under these lease agreements are as follows: | |||||
For the Twelve Months Ending March 31, | |||||
2016 | $ | 47,742 | |||
2017 | 28,160 | ||||
2018 | 29,520 | ||||
2019 | 24,600 | ||||
$ | 130,022 | ||||
Rent expense for the three months ended March 31, 2015 and March 31, 2014 was $32,065 and $27,570 respectively. | |||||
Other Leases | |||||
The Company currently leases data centers in Westbury, NY and Waltham, MA. | |||||
The Company leases space in a data center in Waltham, MA. The lease calls for monthly payments under an annually renewable contract for space and services. The payments are approximately $29,000 per month depending upon services used and the current contract expires January 31, 2019. |
Related_Party_Transactions
Related Party Transactions | 3 Months Ended |
Mar. 31, 2015 | |
Related Party Transactions [Abstract] | |
Related Party Transactions | Note 8 - Related Party Transactions |
In 2014, the Company paid a monthly rent expense for a data center in NY of $1,500, to a partnership owned by Mr. Piluso. For the three months ended March 31, 2014 the rent expense was $4,500. The Company stopped using this facility in December 2014. The Company owed $245,601 to this related party at December 31, 2014. In 2015 the Company converted this to a convertible debt. (see Note 9). | |
Charles Piluso, CEO from time to time advances money to fund the Company. These advances bear no interest and have no stated terms of repayment. As of December 31, 2014 the Company owed Mr. Piluso $1,065,792 for such advances. In February of 2015 the Company converted the $1,065,762 to a convertible debt. (see Note 9). |
Convertible_Debt
Convertible Debt | 3 Months Ended |
Mar. 31, 2015 | |
Convertible Debt [Abstract] | |
Convertible Debt | Note 9 – Convertible Debt |
Related Party | |
On January 31, 2012 the Company entered into a $500,000 convertible promissory note with a director of the company. The note is convertible into the Company’s common stock at $0.85 per share and carries interest at 10%. Interest is payable quarterly through the maturity date of January 31, 2015. DSC has accrued interest on this note totaling $158,219 and is in arrears on its interest payments. Subsequent to March 31, 2015, the maturity date was extended to May 6, 2016. | |
On February 28, 2013 the Company entered into a $100,000 convertible promissory note with a director of the company carries interest at 10%. Interest is payable quarterly through the maturity date of February 28, 2014. The Company issued 66,667 warrants valued at of $17,851 which was recorded as a discount to the convertible promissory note. The note is convertible into common stock at $0.15 per share. In 2014, the Company defaulted on this note and is subject to additional interest of 5% per annum as well as additional 10% warrants for each year in default. DSC has accrued interest on this note totaling $20,849. Subsequent to March 31, 2015, the maturity date was extended to May 6, 2016. | |
On August 9, 2013, the Company entered into a $100,000 convertible promissory note with the CEO of the Company. The convertible promissory note is convertible at $0.15 and carries interest at 10%. Interest is payable quarterly through the maturity date of April 30, 2014. The Company issued 66,667 warrants valued at $17,851 in connection with this agreement, which was recorded as a discount to the convertible promissory notes based on its relative fair value with an offset to additional paid in capital. In 2014, the Company defaulted on this note and is subject to additional interest of 5% per annum as well as the additional 10% warrants for each year in default. DSC has accrued interest on this note totaling $16,178. Subsequent to March 31, 2015, the maturity date was extended to May 6, 2016. | |
Effective January 1, 2015, the Company entered into $1,189,439 convertible promissory note with Charles Piluso, CEO of the company. This was issued to convert debt that is owed to him and 875 Merrick LLC. The note carries interest at 10%. Interest shall accrue and be payable in arrears on December 31, 2017. The note and all accrued and unpaid interest is convertible into the Company’s common stock at $0.85 per share. DSC has accrued interest on this note totaling $29,329. | |
Effective January 1, 2015, the Company entered into a $121,924 convertible promissory note with Charles Piluso, CEO of the company. This was issued to convert debt that is owed to him and 875 Merrick LLC. The note carries interest of 10%. Interest shall accrue and be payable in arrears on December 31, 2016. The note and all accrued and unpaid interest is convertible into the Company’s common stock at $0.15 per share. DSC has accrued interest on this note totaling $3,434. | |
On February 19, 2015 the Company entered into a $80,000 convertible promissory note with Charles Piluso, CEO of the Company and carries interest at 10%. Interest shall accrue and be payable in arrears on February 18, 2016. The note and all accrued and unpaid interest is convertible into the Company’s common stock at $0.15 per share. DSC has accrued interest on this note totaling $1,973. |
Note_Payable_Enterprise_Bank
Note Payable - Enterprise Bank | 3 Months Ended |
Mar. 31, 2015 | |
Note Payable - Enterprise Bank | |
Note Payable - Enterprise Bank | Note 10 – Note Payable – Enterprise Bank |
In connection with the 2012 acquisition of Message Logic, LLC, the Company acquired software subject to a UCC filing in the amount of $350,000 plus accrued interest. On September 5, 2014 the Company entered into an agreement whereby the Company will pay all arrears interest over 7 months at $3,910 per month. In addition, the Company has agreed to make monthly interest payments at $1,553 per month with the principal balance of $350,000 payable on April 30, 2016. |
Stockholders_Deficit
Stockholders' Deficit | 3 Months Ended | ||||||||||||
Mar. 31, 2015 | |||||||||||||
Equity [Abstract] | |||||||||||||
Stockholders' Deficit | Note 11 - Stockholders’ Equity | ||||||||||||
Capital Stock | |||||||||||||
The Company has 260,000,000 shares of capital stock authorized, consisting of 250,000,000 shares of common stock, par value $0.001, 10,000,000 shares of Series A Preferred Stock, par value $0.001 per share. | |||||||||||||
Common Stock Options | |||||||||||||
2008 Equity Incentive Plan | |||||||||||||
In October 2008, the Company’s board of directors (the “Board”) adopted, the 2008 Equity Incentive Plan (the “2008 Plan”). Under the 2008 Plan, we may grant options (including incentive stock options) to purchase our common stock or restricted stock awards to our employees, consultants or non-employee directors. The 2008 Plan is administered by the Board. Awards may be granted pursuant to the 2008 Plan for 10 years from the date the Board approved the 2008 Plan. Any grant under the 2008 Plan may be repriced, replaced or regranted at the discretion of the Board. From time to time, we may issue awards pursuant to the 2008 Plan. | |||||||||||||
The material terms of options granted under the 2008 Plan (all of which have been nonqualified stock options) are consistent with the terms described in the footnotes to the "Outstanding Equity Awards at Fiscal Year-End December 31, 2011”, including 5 year graded vesting schedules and exercise prices equal to the fair market value of our common stock on the date of grant. Stock grants made under the 2008 Plan have not been subject to vesting requirements. The 2008 Plan was terminated with respect to the issuance of new awards as of February 3, 2012. There are 2,235,599 options outstanding under this plan as of March 31, 2015. | |||||||||||||
2010 Incentive Award Plan | |||||||||||||
The Company has reserved 2,000,000 shares of common stock for issuance under the terms of the Data Storage Corporation 2010 Incentive Award Plan (the “2010 Plan”). The 2010 Plan is intended to promote the interests of the Company by attracting and retaining exceptional employees, consultants, directors, officers and independent contractors (collectively referred to as the “Participants”), and enabling such Participants to participate in the long-term growth and financial success of the Company. Under the 2010 Plan, the Company may grant stock options, which are intended to qualify as “incentive stock options” under Section 422 of the Internal Revenue Code of 1986, as amended, non-qualified stock options, stock appreciation rights and restricted stock awards, which are restricted shares of common stock (collectively referred to as “Incentive Awards”). Incentive Awards may be granted pursuant to the 2010 Plan for 10 years from the Effective Date. From time to time, we may issue Incentive Awards pursuant to the 2010 Plan. Each of the awards will be evidenced by and issued under a written agreement. | |||||||||||||
On April 23, 2012, the Board of Directors of the Company amended and restated the Data Storage Corporation 2010 Plan. The 2010 Plan, as amended and restated, has been renamed the “Amended and Restated Data Storage Corporation Incentive Award Plan”. The new plan provides for flexibility in vesting periods and includes a limit of $100,000 per employee per year for incentive stock options. | |||||||||||||
There are 3,985,623 options outstanding under this plan as of March 31, 2015. There were 1,154,854 shares available for future grants under the plans. | |||||||||||||
A summary of the Company's option activity and related information follows: | |||||||||||||
Number of | Range of | Weighted | |||||||||||
Shares | Option Price | Average | |||||||||||
Under Options | Per Share | Exercise Price | |||||||||||
Options Outstanding at January 1, 2015 | 6,280,560 | $ | 0.02 - 0.46 | $ | 0.27 | ||||||||
Options Granted | - | - | - | ||||||||||
Options Exercised | - | - | - | ||||||||||
Options Expired | (59,339 | ) | 0.15 | 0.15 | |||||||||
Options Outstanding at March 31, 2015 | 6,221,222 | $ | 0.02 - 0.41 | $ | 0.27 | ||||||||
Options Exercisable at March 31, 2015 | 5,715,413 | 0.02 - 0.41 | $ | 0.25 | |||||||||
Share-based compensation expense for options totaling $24,628 and $37,657 was recognized in our results for the three months ended March 31, 2015 and 2014, respectively is based on awards vested. | |||||||||||||
The valuation methodology used to determine the fair value of the options issued during the year was the Black-Scholes option-pricing model. The Black-Scholes model requires the use of a number of assumptions including volatility of the stock price, the average risk-free interest rate, and the weighted average expected life of the options. | |||||||||||||
The risk-free interest rate assumption is based upon observed interest rates on zero coupon U.S. Treasury bonds whose maturity period is appropriate for the term of the Warrants and is calculated by using the average daily historical stock prices through the day preceding the grant date. | |||||||||||||
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 estimated volatility is an average of the historical volatility of peer entities whose stock prices were publicly available. The Company’s calculation of estimated volatility is based on historical stock prices of these peer entities over a period equal to the expected life of the awards. The Company uses the historical volatility of peer entities due to the lack of sufficient historical data of its stock price. | |||||||||||||
As of March 31, 2015, there was $185,679 of total unrecognized compensation expense related to unvested employee options granted under the Company’s share based compensation plans that is expected to be recognized over a weighted average period of approximately 1.7 years. | |||||||||||||
Common Stock Warrants | |||||||||||||
A summary of the Company's warrant activity and related information follows: | |||||||||||||
Number of | Range of | Weighted | |||||||||||
Shares | Warrants Price | Average | |||||||||||
Under Warrants | Per Share | Exercise Price | |||||||||||
Warrants Outstanding at January 1, 2014 | 133,334 | $ | 0.01-0.02 | $ | 0.01 | ||||||||
Warrants Granted | - | - | - | ||||||||||
Warrants Exercised | - | - | - | ||||||||||
Warrants Cancelled | - | - | - | ||||||||||
Warrants Outstanding at March 31, 2015 | 133,334 | 0.01 - 0.02 | 0.01 | ||||||||||
Warrants Exercisable at March 31, 2015 | 133,334 | 0.01 - 0.02 | 0.01 |
Litigation
Litigation | 3 Months Ended |
Mar. 31, 2015 | |
Litigation | |
Litigation | Note 12 - Litigation |
The Company has been named as a defendant in a lawsuit filed in New York State Supreme Court, Nassau County, by Richard Rebetti, the Company's former Chief Operating Officer. In the lawsuit, Rebetti v. Data Storage Corp. and Charles M. Piluso, Rebetti asserts claims for unpaid wages in the amount of $67,392 plus statutory damages and counsel fees. The Company intends to vigorously defend against this action and believes that it has counterclaims against Rebetti, and intends to interpose same in the action. |
Summary_of_Significant_Account1
Summary of Significant Accounting Policies (Policies) | 3 Months Ended |
Mar. 31, 2015 | |
Accounting Policies [Abstract] | |
Stock Based Compensation | Stock-Based Compensation |
The Company follows the requirements of FASB ASC 718-10-10, Share-Based Payments with regard to stock-based compensation issued to employees. The Company has various employment agreements and consulting 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 that was determined by using closing price on the day the stock was awarded multiplied by the number of shares awarded. The Company records its options at fair value using the Black-Scholes valuation model. | |
Recently Issued and Newly Adopted Accounting Pronouncements | Recently Issued and Newly Adopted Accounting Pronouncements |
In May 2014, FASB issued Accounting Standards Update (ASU) No. 2014-09, Revenue from Contracts with Customers. The revenue recognition standard affects all entities that have contracts with customers, except for certain items. The new revenue recognition standard eliminates the transaction and industry-specific revenue recognition guidance under current GAAP and replaces it with a principle-based approach for determining revenue recognition. Public entities are required to adopt the revenue recognition standard for reporting periods beginning after December 15, 2016, and interim and annual reporting periods thereafter. Early adoption is not permitted for public entities. The Company has reviewed the applicable ASU and has not, at the current time, quantified the effects of this pronouncement, however it believes that there will be no material effect on the consolidated financial statements. | |
In June 2014, FASB issued Accounting Standards Update (ASU) No. 2014-12 Compensation - Stock Compensation (Topic 718), Accounting for Share-Based Payments When the Terms of an Award Provide That a Performance Target Could Be Achieved after the Requisite Service Period. A performance target in a share-based payment that affects vesting and that could be achieved after the requisite service period should be accounted for as a performance condition under Accounting Standards Codification (ASC) 718, Compensation - Stock Compensation. As a result, the target is not reflected in the estimation of the award's grant date fair value. Compensation cost would be recognized over the required service period, if it is probable that the performance condition will be achieved. The guidance is effective for annual periods beginning after December 15, 2015 and interim periods within those annual periods. Early adoption is permitted. Management has reviewed the ASU and believes that they currently account for these awards in a manner consistent with the new guidance; therefore there is no anticipation of any effect to the consolidated financial statements. | |
We have reviewed all FASB issued Accounting Standards Update (“ASU”) accounting pronouncements and interpretations thereof that have effectiveness dates during the periods reported and in future periods. The Company has carefully considered the new pronouncements that alter previous generally accepted accounting principles and does not believe that any new or modified principles will have a material impact on the corporation’s reported financial position or operations in the near term. The applicability of any standard is subject to the formal review of our financial management and certain standards are under consideration. | |
Management does not believe there would have been a material effect on the accompanying consolidated financial statements had any other recently issued, but not yet effective, accounting standards been adopted in the current period. | |
Principles of Consolidation | Principles of Consolidation |
The condensed consolidated financial statements include the accounts of the Company and its subsidiary. Data Storage Corporation, a Delaware Corporation. All significant inter-company transactions and balances have been eliminated in consolidation. | |
Equity Investments | Equity Investments |
Equity investments in which the Company exercises significant influence but does not control and is not the primary beneficiary are accounted for using the equity method. The Company's share of its equity method investee’s earnings or losses are included in other income in the accompanying Condensed Consolidated Statements of Operations. | |
Use of Estimates | Use of Estimates |
The preparation of financial statements in conformity with U.S. generally accepted accounting principles 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 | Estimated Fair Value of Financial Instruments |
The Company's financial instruments include cash, accounts receivable, accounts payable, line of credit and due to related parties. Management believes the estimated fair value of these accounts at March 31, 2015 approximate their carrying value as reflected in the balance sheets due to the short-term nature of these instruments or the use of market interest rates for debt instruments. The carrying values of certain of the Company’s notes payable and capital lease obligations approximate their fair values based upon a comparison of the interest rate and terms of such debt given the level of risk to the rates and terms of similar debt currently available to the Company in the marketplace. | |
Cash, Cash Equivalents and Short-Term Investments | Cash, Cash Equivalents and Short-Term Investments |
The Company considers all highly liquid investments with an original maturity or remaining maturity at the time of purchase, of three months or less to be cash equivalents. | |
Concentration of Credit Risk and Other Risks and Uncertainties | Concentration of Credit Risk and Other Risks and Uncertainties |
Financial instruments and assets subjecting the Company to concentration of credit risk consist primarily of cash and cash equivalents, short-term investments and trade accounts receivable. The Company's cash and cash equivalents are maintained at major U.S. financial institutions. Deposits in these institutions may exceed the amount of insurance provided on such deposits. | |
The Company's customers are primarily concentrated in the United States. | |
The Company provides credit in the normal course of business. The Company performs ongoing credit evaluations of its customers and maintains allowances for doubtful accounts on factors surrounding the credit risk of specific customers, historical trends, and other information. | |
For the three months ended March 31, 2015 and 2014 DSC did not have any customer concentrations. | |
Accounts Receivable/Allowance for Doubtful Accounts | Accounts Receivable/Allowance for Doubtful Accounts |
The Company sells its services to customers on an open credit basis. Accounts receivable are uncollateralized, non-interest-bearing customer obligations. Accounts receivables are due within 30 days. The allowance for doubtful accounts reflects the estimated accounts receivable that will not be collected due to credit losses and allowances. Provisions for estimated uncollectible accounts receivable are made for individual accounts based upon specific facts and circumstances including criteria such as their age, amount, and customer standing. Provisions are also made for other accounts receivable not specifically reviewed based upon historical experience. Clients are invoiced in advance for services as reflected in deferred revenue on the Company’s balance sheet. | |
Property and Equipment | Property and Equipment |
Property and equipment is recorded at cost and depreciated over the estimated useful lives or the term of the lease using the straight-line method for financial statement purposes. Estimated useful lives in years for depreciation are 5 to 7 years for property and equipment. Additions, betterments and replacements are capitalized, while expenditures for repairs and maintenance are charged to operations when incurred. As units of property are sold or retired, the related cost and accumulated depreciation are removed from the accounts, and any resulting gain or loss is recognized in income. | |
Income Taxes | Income Taxes |
Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carry forwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. At March 31, 2015, the Company had a full valuation allowance against its deferred tax assets. | |
Goodwill and Other Intangibles | Goodwill and Other Intangibles |
In accordance with GAAP, the Company tests goodwill and other intangible assets for impairment on at least an annual basis. Goodwill impairment exists if the net book value of a reporting unit exceeds its estimated fair value. The impairment testing is performed in two steps: (i) the Company determines impairment by comparing the fair value of a reporting unit with its carrying value, and (ii) if there is an impairment, the Company measures the amount of impairment loss by comparing the implied fair value of goodwill with the carrying amount of that goodwill. To determine the fair value of these 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. | |
In September 2011, the Financial Accounting Standards Board (the "FASB") issued Accounting Standards Update ("ASU") 2011-08, "Intangibles-Goodwill and Other (Topic 350): Testing Goodwill for Impairment", to allow entities to use a qualitative approach to test goodwill for impairment. ASU 2011-08 permits an entity to first perform a qualitative assessment to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying value. If it is concluded that this is the case, it is necessary to perform the currently prescribed two-step goodwill impairment test. Otherwise, the two-step goodwill impairment test is not required. The Company adopted ASU 2011-08 in fiscal 2013 and thus performed a qualitative assessment. This adoption did not have a material impact on the Company's condensed consolidated financial statements. | |
Revenue Recognition | Revenue Recognition |
The Company’s revenues consist principally of cloud storage and cloud computing revenues, SaaS and IaaS. Storage revenues consist of monthly charges related to the storage of materials or data (generally on a per unit basis). Sales are generally recorded in the month the service is provided. For customers who are billed on an annual basis, deferred revenue is recorded and amortized over the life of the contract. Set up fees charged in connection with storage contracts are deferred and recognized on a straight line basis over the life of the contract. | |
Impairment of Long-Lived Assets | Impairment of Long-Lived Assets |
In accordance with FASB ASC 360-10-35, we review our long-lived assets for impairment whenever events and circumstances indicate that the carrying value of an asset might not be recoverable. An impairment loss, measured as the amount by which the carrying value exceeds the fair value, is recognized if the carrying amount exceeds estimated undiscounted future cash flows. | |
Advertising Costs | Advertising Costs |
The Company expenses the costs associated with advertising as they are incurred. The Company incurred $7,929 and $44,321 for advertising costs for the three months ended March 31, 2015 and 2014, respectively. | |
Net Income (Loss) per Common Share | Net Income (Loss) Per Common Share |
In accordance with FASB ASC 260-10-5 Earnings Per Share, basic income (loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share is computed by dividing net income (loss) adjusted for income or loss that would result from the assumed conversion of potential common shares from contracts that may be settled in stock or cash by the weighted average number of shares of common stock, common stock equivalents and potentially dilutive securities outstanding during each period. The inclusion of the potential common shares to be issued have an anti-dilutive effect on diluted loss per share and therefore they are not included in the calculation. Potentially dilutive securities at March 31, 2015 include 6,221,222 options and 133,334 warrants. |
Property_and_Equipment_Tables
Property and Equipment (Tables) | 3 Months Ended | ||||||||
Mar. 31, 2015 | |||||||||
Property, Plant and Equipment [Abstract] | |||||||||
Summary of property and equipment | Property and equipment, at cost, consist of the following: | ||||||||
March 31, | December 31, | ||||||||
2015 | 2014 | ||||||||
Storage equipment | $ | 2,205,243 | $ | 2,205,243 | |||||
Website and software | 622,667 | 622,667 | |||||||
Furniture and fixtures | 23,861 | 23,861 | |||||||
Computer hardware and software | 91,687 | 91,687 | |||||||
Data center equipment | 946,341 | 946,341 | |||||||
3,889,799 | 3,889,799 | ||||||||
Less: Accumulated depreciation | 3,295,923 | 3,188,418 | |||||||
Net property and equipment | $ | 593,876 | $ | 701,381 |
Goodwill_and_Intangible_Assets1
Goodwill and Intangible Assets (Tables) | 3 Months Ended | ||||||||||
Mar. 31, 2015 | |||||||||||
Goodwill and Intangible Assets Disclosure [Abstract] | |||||||||||
Schedule of goodwill and intangible assets | Goodwill and intangible assets consisted of the following: | ||||||||||
31-Mar-15 | |||||||||||
Estimated | Gross | Accumulated | |||||||||
Life | Amount | Amortization | |||||||||
In Years | |||||||||||
Goodwill | Indefinite | $ | 2,201,828 | - | |||||||
Intangible Assets | |||||||||||
Intangible assets not subject to amortization | |||||||||||
Trademarks | Indefinite | 294,268 | - | ||||||||
Intangible assets subject to amortization | |||||||||||
Customer list | 15-May | 897,274 | 787,129 | ||||||||
Non-compete agreements | 4 | 262,147 | 262,147 | ||||||||
Total Intangible Assets | 1,453,689 | 1,049,276 | |||||||||
Total Goodwill and Intangible Assets | $ | 3,655,517 | $ | 1,049,276 | |||||||
Scheduled amortization over next five years | Scheduled amortization over the next five years as follows: | ||||||||||
For The Twelve Months Ending March 31, | |||||||||||
2015 | $ | 61,639 | |||||||||
2016 | 30,635 | ||||||||||
2017 | 17,870 | ||||||||||
Total | $ | 110,145 |
Investment_in_Joint_Venture_At1
Investment in Joint Venture At Equity (Tables) | 3 Months Ended | ||||
Mar. 31, 2015 | |||||
Equity Method Investments and Joint Ventures [Abstract] | |||||
Summary financial information | Such summary financial information has been provided herein based upon the individual significance of this unconsolidated equity investment to the consolidated financial information of the Company. | ||||
March 31, | |||||
2015 | |||||
Current assets | $ | 171,472 | |||
Non-current assets | $ | 68,140 | |||
Current liabilities | $ | 107,977 | |||
Members' equity | $ | 131,635 | |||
Summary of net income loss | The investment balance carried on the Company's balance sheet amounts to $67,199 as of March 31, 2015. | ||||
Three Months | |||||
Ended | |||||
March 31, | |||||
2015 | |||||
Net sales | $ | 483,981 | |||
Gross profit | $ | 200,406 | |||
Operating expenses | $ | 97,406 | |||
Net income(loss) | $ | 103,000 |
Capital_lease_obligations_Tabl
Capital lease obligations (Tables) | 3 Months Ended | ||||
Mar. 31, 2015 | |||||
Capital Lease Obligations [Abstract] | |||||
Summary of future minimum lease payments under capital leases | |||||
Future minimum lease payments under the capital leases are as follows: | |||||
As of March 31, 2015 | $ | 807,570 | |||
Less amount representing interest | (71,972 | ) | |||
Total obligations under capital leases | 735,598 | ||||
Less current portion of obligations under capital leases | (223,869 | ) | |||
Long-term obligations under capital leases | $ | 511,729 | |||
Summary of long-term obligations under capital leases | Long-term obligations under capital leases at March 31, 2015 mature as follows: | ||||
For the Twelve Months Ending March 31, | |||||
2015 | $ | 223,869 | |||
2016 | 237,676 | ||||
2017 | 252,336 | ||||
2018 | 21,717 | ||||
$ | 735,598 | ||||
Summary of assets held under capital leases included in property and equipment | The assets held under the capital leases are included in property and equipment as follows: | ||||
Equipment | $ | 1,603,461 | |||
Less: accumulated depreciation | 1,256,134 | ||||
$ | 347,327 |
Commitments_and_Contingencies_
Commitments and Contingencies (Tables) | 3 Months Ended | ||||
Mar. 31, 2015 | |||||
Commitments and Contingencies Disclosure [Abstract] | |||||
Summary of minimum obligations under operating lease agreements | Minimum obligations under these lease agreements are as follows: | ||||
For the Twelve Months Ending March 31, | |||||
2016 | $ | 47,742 | |||
2017 | 28,160 | ||||
2018 | 29,520 | ||||
2019 | 24,600 | ||||
$ | 130,022 |
Stockholders_Equity_Tables
Stockholders' Equity (Tables) | 3 Months Ended | ||||||||||||
Mar. 31, 2015 | |||||||||||||
Summary of the Company's option activity and related information | A summary of the Company's option activity and related information follows: | ||||||||||||
Number of | Range of | Weighted | |||||||||||
Shares | Option Price | Average | |||||||||||
Under Options | Per Share | Exercise Price | |||||||||||
Options Outstanding at January 1, 2015 | 6,280,560 | $ | 0.02 - 0.46 | $ | 0.27 | ||||||||
Options Granted | - | - | - | ||||||||||
Options Exercised | - | - | - | ||||||||||
Options Expired | (59,339 | ) | 0.15 | 0.15 | |||||||||
Options Outstanding at March 31, 2015 | 6,221,222 | $ | 0.02 - 0.41 | $ | 0.27 | ||||||||
Options Exercisable at March 31, 2015 | 5,715,413 | 0.02 - 0.41 | $ | 0.25 | |||||||||
Warrant [Member] | |||||||||||||
Summary of the Company's option activity and related information | A summary of the Company's warrant activity and related information follows: | ||||||||||||
Number of | Range of | Weighted | |||||||||||
Shares | Warrants Price | Average | |||||||||||
Under Warrants | Per Share | Exercise Price | |||||||||||
Warrants Outstanding at January 1, 2014 | 133,334 | $ | 0.01-0.02 | $ | 0.01 | ||||||||
Warrants Granted | - | - | - | ||||||||||
Warrants Exercised | - | - | - | ||||||||||
Warrants Cancelled | - | - | - | ||||||||||
Warrants Outstanding at March 31, 2015 | 133,334 | 0.01 - 0.02 | 0.01 | ||||||||||
Warrants Exercisable at March 31, 2015 | 133,334 | 0.01 - 0.02 | 0.01 |
Basis_of_Presentation_Organiza1
Basis of Presentation, Organization and Other Matters (Details Narrative) (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Mar. 31, 2014 | |
Description of business, organization and other matters (Textual) | ||
Revenues | $958,133 | $1,042,963 |
Net Loss | ($171,101) | ($167,454) |
Summary_of_Significant_Account2
Summary of Significant Accounting Policies (Details) (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Mar. 31, 2014 | |
Summary of Significant Accounting Policies (Textual) | ||
Accounts receivables due | 30 days | |
Estimated useful lives in years for depreciation for property and equipment | 5 to 7 years | |
Advertising costs | $7,929 | $44,321 |
Employee Stock Option [Member] | ||
Summary of Significant Accounting Policies (Textual) | ||
Potentially dilutive securities | 6,221,222 | |
Warrant [Member] | ||
Summary of Significant Accounting Policies (Textual) | ||
Potentially dilutive securities | $133,334 |
Property_and_Equipment_Details
Property and Equipment (Details) (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
Summary of property and equipment | ||
Property and equipment | $3,889,799 | $3,889,799 |
Less: Accumulated depreciation | 3,295,923 | 3,188,418 |
Net Property and Equipment | 593,876 | 701,381 |
Storage Equipment [Member] | ||
Summary of property and equipment | ||
Property and equipment | 2,205,243 | 2,205,243 |
Website and Software [Member] | ||
Summary of property and equipment | ||
Property and equipment | 622,667 | 622,667 |
Furniture and Fixtures [Member] | ||
Summary of property and equipment | ||
Property and equipment | 23,861 | 23,861 |
Computer Hardware and Software [Member] | ||
Summary of property and equipment | ||
Property and equipment | 91,687 | 91,687 |
Data Center Equipment [Member] | ||
Summary of property and equipment | ||
Property and equipment | $946,341 | $946,341 |
Property_and_Equipment_Details1
Property and Equipment (Details Narraative) (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Mar. 31, 2014 | |
Property and Equipment (Textual) | ||
Depreciation expense | $107,505 | $115,894 |
Goodwill_and_Intangible_Assets2
Goodwill and Intangible Assets (Details) (USD $) | 3 Months Ended |
Mar. 31, 2015 | |
Schedule of goodwill and intangible assets | |
Goodwill, Gross amount | $2,201,828 |
Goodwill, Accumulated Amortization | |
Intangible assets not subject to amortization | |
Trademarks, Gross amount | 294,268 |
Trademarks, Accumulated Amortization | |
Intangible assets subject to amortization | |
Customer list, Gross amount | 897,274 |
Customer lists, Accumulated Amortization | 787,129 |
Non-compete agreements, Gross amount | 262,147 |
Non-compete agreements, Accumulated Amortization | 262,147 |
Total Intangible Assets, Gross amount | 1,453,689 |
Total Intangible Assets, Accumulated Amortization | 1,049,276 |
Total Goodwill and Intangible Assets, Gross amount | 3,655,517 |
Total Goodwill and Intangible Assets, Accumulated Amortization | $1,049,276 |
Goodwill, Estimated life in Years | Indefinite |
Trademarks, Estimated life in Years | Indefinite |
Non-compete Agreements [Member] | |
Intangible assets subject to amortization | |
Intangible assets subject to amortization, Estimated life in Years | 4 years |
Customer Lists [Member] | Minimum [Member] | |
Intangible assets subject to amortization | |
Intangible assets subject to amortization, Estimated life in Years | 5 years |
Customer Lists [Member] | Maximum [Member] | |
Intangible assets subject to amortization | |
Intangible assets subject to amortization, Estimated life in Years | 15 years |
Goodwill_and_Intangible_Assets3
Goodwill and Intangible Assets (Details 1) (USD $) | Mar. 31, 2015 |
Scheduled amortization over next five years | |
2015 | $61,639 |
2016 | 30,635 |
2017 | 17,870 |
Total | $110,145 |
Goodwill_and_Intangible_Assets4
Goodwill and Intangible Assets (Details Narrative) (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Mar. 31, 2014 | |
Goodwill and Intangible Assets (Textual) | ||
Amortization expense | $44,863 | $61,248 |
Investment_in_Joint_Venture_At2
Investment in Joint Venture At Equity (Details) (USD $) | Mar. 31, 2015 |
Equity Method Investment, Summarized Financial Information [Abstract] | |
Current assets | $171,472 |
Non-current assets | 68,140 |
Current liabilities | 107,977 |
Members' equity | $131,635 |
Investment_in_Joint_Venture_At3
Investment in Joint Venture At Equity (Details 1) (USD $) | 3 Months Ended |
Mar. 31, 2015 | |
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract] | |
Net sales | $483,981 |
Gross profit | 200,406 |
Operating expenses | 97,406 |
Net income(loss) | $103,000 |
Investment_in_Joint_Venture_At4
Investment in Joint Venture At Equity (Details Narrative) (USD $) | 3 Months Ended | ||
Mar. 31, 2015 | Mar. 31, 2014 | Dec. 31, 2014 | |
Joint Venture (Textual) | |||
Investment in joint venture | $67,199 | $15,699 | |
Loss from joint venture | -51,500 | ||
Secure Infrastructure And Services [Member] | |||
Joint Venture (Textual) | |||
Non-controlling ownership interest | 50.00% | ||
Investment in joint venture | 67,199 | ||
Loss from joint venture | $51,500 |
Capital_lease_obligations_Deta
Capital lease obligations (Details) (USD $) | Mar. 31, 2015 |
Summary of future minimum lease payments under the capital leases | |
As of March 31, 2015 | $807,570 |
Less amount representing interest | -71,972 |
Total obligations under capital leases | 735,598 |
Less current portion of obligations under capital leases | -223,869 |
Long-term obligations under capital leases | $511,729 |
Capital_lease_obligations_Deta1
Capital lease obligations (Details 1) (USD $) | Mar. 31, 2015 |
Summary of long-term obligations under capital leases | |
2015 | $223,869 |
2016 | 237,676 |
2017 | 252,336 |
2018 | 21,717 |
Total obligations under capital leases | $735,598 |
Capital_lease_obligations_Deta2
Capital lease obligations (Details 2) (USD $) | Mar. 31, 2015 |
Summary of assets held under capital leases included in property and equipment | |
Equipment | $1,603,461 |
Less: accumulated depreciation | 1,256,134 |
Total | $347,327 |
Capital_lease_obligations_Deta3
Capital lease obligations (Details Narrative) (USD $) | 3 Months Ended |
Mar. 31, 2015 | |
Capital lease obligations (Textual) | |
Capital lease combined monthly installments payable to Systems Trading, Inc. | $21,826 |
Interest rates on capitalized leases, minimum | 7.22% |
Commitments_and_Contingencies_1
Commitments and Contingencies (Details) (USD $) | Mar. 31, 2015 |
Summary of minimum obligations under operating lease agreements | |
2016 | $47,742 |
2017 | 28,160 |
2018 | 29,520 |
2019 | 24,600 |
Total | $130,022 |
Commitments_and_Contingencies_2
Commitments and Contingencies (Details Narrative) (USD $) | 3 Months Ended | 12 Months Ended | ||
Mar. 31, 2015 | Mar. 31, 2014 | Dec. 31, 2014 | Jan. 31, 2008 | |
Commitments and Contingencies [Line Items] | ||||
Total debt amount available under revolving credit facility | $100,000 | |||
Total debt amount available under revolving credit facility | 100,292 | |||
Operating Leases, Rent Expense | 4,500 | 1,500 | ||
Operating Leases, Rent Expense, Net | 32,065 | 27,570 | ||
Minimum [Member] | ||||
Commitments and Contingencies [Line Items] | ||||
Interest Rate On Debt Under Revolving Credit Facility Excluding Prime Rate | 5.00% | |||
Maximum [Member] | ||||
Commitments and Contingencies [Line Items] | ||||
Interest Rate On Debt Under Revolving Credit Facility Excluding Prime Rate | 37.50% | |||
Garden City [Member] | ||||
Commitments and Contingencies [Line Items] | ||||
Description of rental payment | Monthly payments ranging from $6,056 to $6,617 plus a portion of the operating expenses through June 2014. | |||
Garden City [Member] | Minimum [Member] | ||||
Commitments and Contingencies [Line Items] | ||||
Operating Leases, Rent Expense | 6,056 | |||
Garden City [Member] | Maximum [Member] | ||||
Commitments and Contingencies [Line Items] | ||||
Operating Leases, Rent Expense | 6,617 | |||
Warwick, RI [Member] | Minimum [Member] | ||||
Commitments and Contingencies [Line Items] | ||||
Operating Leases, Rent Expense | 2,324 | |||
Warwick, RI [Member] | Maximum [Member] | ||||
Commitments and Contingencies [Line Items] | ||||
Operating Leases, Rent Expense | 2,460 | |||
Waltham, MA [Member] | ||||
Commitments and Contingencies [Line Items] | ||||
Lease Expiration Date | 31-Jan-19 | |||
Operating Leases, Rent Expense | $29,000 |
Related_Party_Transactions_Det
Related Party Transactions (Details Narrative) (USD $) | 1 Months Ended | 3 Months Ended | 12 Months Ended | |
Feb. 28, 2015 | Mar. 31, 2015 | Mar. 31, 2014 | Dec. 31, 2014 | |
Related Party Transactions (Textual) | ||||
Rent expenses per month | $4,500 | $1,500 | ||
Amount owed under agreement | 245,601 | |||
Conversion of due to officer to convertible debt | 1,065,762 | 1,065,762 | ||
Mr. Piluso [Member] | ||||
Related Party Transactions (Textual) | ||||
Amount owed under agreement | $1,065,762 |
Convertible_Debt_Details_Narra
Convertible Debt (Details Narrative) (USD $) | 1 Months Ended | 0 Months Ended | 1 Months Ended | 12 Months Ended | 1 Months Ended | ||
Feb. 19, 2015 | Aug. 09, 2013 | Jan. 31, 2015 | Dec. 31, 2014 | Feb. 28, 2013 | Jan. 31, 2012 | Jan. 02, 2015 | |
Chief Executive Officer [Member] | |||||||
Convertible Debt (Textual) | |||||||
Convertible notes payable issue | $80,000 | $100,000 | $1,189,439 | ||||
Conversion price | $0.15 | $0.15 | $0.85 | ||||
Interest rate on note | 10.00% | 10.00% | 10.00% | ||||
Note maturity date | 6-May-16 | ||||||
Accrued interest on note | 1,973 | 16,178 | 29,329 | ||||
Warrants issued | 66,667 | ||||||
warrants value recorded as a discount | 17,851 | ||||||
Addtional interest of warrant note | 10.00% | ||||||
Addtional interest of note | 5.00% | ||||||
Chief Executive Officer [Member] | |||||||
Convertible Debt (Textual) | |||||||
Convertible notes payable issue | 121,924 | ||||||
Conversion price | $0.15 | ||||||
Interest rate on note | 10.00% | ||||||
Accrued interest on note | 3,434 | ||||||
Director [Member] | |||||||
Convertible Debt (Textual) | |||||||
Convertible notes payable issue | 100,000 | 500,000 | |||||
Conversion price | $0.15 | $0.85 | |||||
Interest rate on note | 10.00% | 10.00% | |||||
Note maturity date | 6-May-16 | 31-Jan-15 | |||||
Accrued interest on note | 20,849 | 158,219 | |||||
Warrants issued | 66,667 | ||||||
warrants value recorded as a discount | $17,851 | ||||||
Addtional interest of warrant note | 10.00% | ||||||
Addtional interest of note | 5.00% |
Note_Payable_Enterprise_Bank_D
Note Payable - Enterprise Bank (Details Narrative) (USD $) | 0 Months Ended | ||
Sep. 05, 2014 | Mar. 31, 2015 | Dec. 31, 2014 | |
Note Payable b Enterprise Bank | $350,000 | $350,000 | |
Message Logic, LLC [Member] | |||
Acquired amount of software | 350,000 | ||
Arrear interest payable per month | 3,910 | ||
Period of arrear interest | 7 months | ||
Monthly interest payments | 1,553 | ||
Note Payable b Enterprise Bank | $350,000 | ||
Maturity date | 30-Apr-16 |
Stockholders_Deficit_Details
Stockholders' Deficit (Details) (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Dec. 31, 2014 | |
Employee Stock Option [Member] | ||
Summary of option/warrant activity | ||
Outstanding, Beginning | 6,280,560 | |
Granted | ||
Exercised | ||
Cancelled/Expired | -59,339 | |
Outstanding, Ending | 6,221,222 | |
Exercisable, Shares | 5,715,413 | |
Range of option/warrant price per share, Granted | ||
Range of option/warrant price per share, Exercised | ||
Range of option/warrant price per share, Cancelled/Expired | $0.15 | |
Weighted Average Exercise Price Outstanding, Beginning | $0.27 | |
Weighted Average Exercise Price, Granted | ||
Weighted Average Exercise Price, Exercised | ||
Weighted Average Exercise Price, Cancelled/Expired | $0.15 | |
Weighted Average Exercise Price Outstanding, Ending | $0.27 | |
Exercisable, Weighted Average Exercise Price | $0.25 | |
Employee Stock Option [Member] | Minimum [Member] | ||
Summary of option/warrant activity | ||
Range of option/warrant price per share, outstanding, Beginning | $0.02 | |
Range of option/warrant price per share, outstanding, Ending | $0.02 | $0.02 |
Range of option/warrant price per share, Exercisable | $0.02 | |
Employee Stock Option [Member] | Maximum [Member] | ||
Summary of option/warrant activity | ||
Range of option/warrant price per share, outstanding, Beginning | $0.46 | |
Range of option/warrant price per share, outstanding, Ending | $0.41 | $0.46 |
Range of option/warrant price per share, Exercisable | $0.41 | |
Warrant [Member] | ||
Summary of option/warrant activity | ||
Outstanding, Beginning | 133,334 | |
Granted | ||
Exercised | ||
Cancelled/Expired | ||
Outstanding, Ending | 133,334 | |
Exercisable, Shares | 133,334 | |
Range of option/warrant price per share, Granted | ||
Range of option/warrant price per share, Exercised | ||
Range of option/warrant price per share, Cancelled/Expired | ||
Weighted Average Exercise Price Outstanding, Beginning | $0.01 | |
Weighted Average Exercise Price, Granted | ||
Weighted Average Exercise Price, Exercised | ||
Weighted Average Exercise Price, Cancelled/Expired | ||
Weighted Average Exercise Price Outstanding, Ending | $0.01 | |
Exercisable, Weighted Average Exercise Price | $0.01 | |
Warrant [Member] | Minimum [Member] | ||
Summary of option/warrant activity | ||
Range of option/warrant price per share, outstanding, Beginning | $0.01 | |
Range of option/warrant price per share, outstanding, Ending | $0.01 | $0.01 |
Range of option/warrant price per share, Exercisable | $0.01 | |
Warrant [Member] | Maximum [Member] | ||
Summary of option/warrant activity | ||
Range of option/warrant price per share, outstanding, Beginning | $0.02 | |
Range of option/warrant price per share, outstanding, Ending | $0.02 | $0.02 |
Range of option/warrant price per share, Exercisable | $0.02 |
Stockholders_Deficit_Details_N
Stockholders' Deficit (Details Narrative) (USD $) | 3 Months Ended | 12 Months Ended | 0 Months Ended | ||
Mar. 31, 2015 | Mar. 31, 2014 | Dec. 31, 2010 | Apr. 23, 2012 | Dec. 31, 2014 | |
Stockholders' Equity (Textual) | |||||
Common stock, par value | $0.00 | $0.00 | |||
Authorized capital stock, shares | 260,000,000 | ||||
Common stock, shares authorized | 250,000,000 | 250,000,000 | |||
Preferred stock, shares authorized | 10,000,000 | 10,000,000 | |||
Preferred stock, par value | $0.00 | $0.00 | |||
Share-based compensation expense for options | $24,628 | $37,657 | |||
Total unrecognized compensation expense | 185,679 | ||||
Weighted average period expected to recognized compensation expense (in years) | 1 year 8 months 12 days | ||||
Two Thousand Eight Equity Incentive Plan [Member] | |||||
Stockholders' Equity (Textual) | |||||
Options outstanding | 2,235,599 | ||||
Two Thousand Ten Incentive Award Plan [Member] | |||||
Stockholders' Equity (Textual) | |||||
Maximum term of stock option from the date of grant | 10 years | ||||
Reserved shares of common stock for issuance | 2,000,000 | ||||
Amended and Restated Dsc Incentive Award Plan [Member] | |||||
Stockholders' Equity (Textual) | |||||
Options outstanding | 3,985,623 | ||||
Shares available for future grants | 1,154,854 | ||||
Amount of annual contribution per employee | $100,000 |
Litigation_Details_Narrative
Litigation (Details Narrative) (USD $) | 3 Months Ended |
Mar. 31, 2015 | |
Litigation | |
Unpaid Wages | $67,392 |