false --12-31 2023 Q3 0001419951 0001419951 2023-01-01 2023-09-30 0001419951 dtst:CommonStockParValue0.001PerShareMember 2023-01-01 2023-09-30 0001419951 dtst:WarrantsToPurchaseSharesOfCommonStockParValue0.001PerShareMember 2023-01-01 2023-09-30 0001419951 2023-11-14 0001419951 2023-09-30 0001419951 2022-12-31 0001419951 us-gaap:SeriesAPreferredStockMember 2023-09-30 0001419951 us-gaap:SeriesAPreferredStockMember 2022-12-31 0001419951 2023-07-01 2023-09-30 0001419951 2022-07-01 2022-09-30 0001419951 2022-01-01 2022-09-30 0001419951 us-gaap:PreferredStockMember 2022-06-30 0001419951 us-gaap:CommonStockMember 2022-06-30 0001419951 us-gaap:AdditionalPaidInCapitalMember 2022-06-30 0001419951 us-gaap:RetainedEarningsMember 2022-06-30 0001419951 us-gaap:NoncontrollingInterestMember 2022-06-30 0001419951 2022-06-30 0001419951 us-gaap:PreferredStockMember 2023-06-30 0001419951 us-gaap:CommonStockMember 2023-06-30 0001419951 us-gaap:AdditionalPaidInCapitalMember 2023-06-30 0001419951 us-gaap:RetainedEarningsMember 2023-06-30 0001419951 us-gaap:NoncontrollingInterestMember 2023-06-30 0001419951 2023-06-30 0001419951 us-gaap:PreferredStockMember 2021-12-31 0001419951 us-gaap:CommonStockMember 2021-12-31 0001419951 us-gaap:AdditionalPaidInCapitalMember 2021-12-31 0001419951 us-gaap:RetainedEarningsMember 2021-12-31 0001419951 us-gaap:NoncontrollingInterestMember 2021-12-31 0001419951 2021-12-31 0001419951 us-gaap:PreferredStockMember 2022-12-31 0001419951 us-gaap:CommonStockMember 2022-12-31 0001419951 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0001419951 us-gaap:RetainedEarningsMember 2022-12-31 0001419951 us-gaap:NoncontrollingInterestMember 2022-12-31 0001419951 us-gaap:PreferredStockMember 2022-07-01 2022-09-30 0001419951 us-gaap:CommonStockMember 2022-07-01 2022-09-30 0001419951 us-gaap:AdditionalPaidInCapitalMember 2022-07-01 2022-09-30 0001419951 us-gaap:RetainedEarningsMember 2022-07-01 2022-09-30 0001419951 us-gaap:NoncontrollingInterestMember 2022-07-01 2022-09-30 0001419951 us-gaap:PreferredStockMember 2023-07-01 2023-09-30 0001419951 us-gaap:CommonStockMember 2023-07-01 2023-09-30 0001419951 us-gaap:AdditionalPaidInCapitalMember 2023-07-01 2023-09-30 0001419951 us-gaap:RetainedEarningsMember 2023-07-01 2023-09-30 0001419951 us-gaap:NoncontrollingInterestMember 2023-07-01 2023-09-30 0001419951 us-gaap:PreferredStockMember 2022-01-01 2022-09-30 0001419951 us-gaap:CommonStockMember 2022-01-01 2022-09-30 0001419951 us-gaap:AdditionalPaidInCapitalMember 2022-01-01 2022-09-30 0001419951 us-gaap:RetainedEarningsMember 2022-01-01 2022-09-30 0001419951 us-gaap:NoncontrollingInterestMember 2022-01-01 2022-09-30 0001419951 us-gaap:PreferredStockMember 2023-01-01 2023-09-30 0001419951 us-gaap:CommonStockMember 2023-01-01 2023-09-30 0001419951 us-gaap:AdditionalPaidInCapitalMember 2023-01-01 2023-09-30 0001419951 us-gaap:RetainedEarningsMember 2023-01-01 2023-09-30 0001419951 us-gaap:NoncontrollingInterestMember 2023-01-01 2023-09-30 0001419951 us-gaap:PreferredStockMember 2022-09-30 0001419951 us-gaap:CommonStockMember 2022-09-30 0001419951 us-gaap:AdditionalPaidInCapitalMember 2022-09-30 0001419951 us-gaap:RetainedEarningsMember 2022-09-30 0001419951 us-gaap:NoncontrollingInterestMember 2022-09-30 0001419951 2022-09-30 0001419951 us-gaap:PreferredStockMember 2023-09-30 0001419951 us-gaap:CommonStockMember 2023-09-30 0001419951 us-gaap:AdditionalPaidInCapitalMember 2023-09-30 0001419951 us-gaap:RetainedEarningsMember 2023-09-30 0001419951 us-gaap:NoncontrollingInterestMember 2023-09-30 0001419951 dtst:OneCustomerMember us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember 2023-01-01 2023-09-30 0001419951 dtst:TwoCustomerMember us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember 2023-01-01 2023-09-30 0001419951 dtst:ThreeCustomerMember us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember 2023-01-01 2023-09-30 0001419951 dtst:OneCustomerMember us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember 2022-01-01 2022-12-31 0001419951 dtst:TwoCustomerMember us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember 2022-01-01 2022-12-31 0001419951 dtst:OneCustomerMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2023-07-01 2023-09-30 0001419951 dtst:OneCustomerMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2022-07-01 2022-09-30 0001419951 dtst:OneCustomerMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2023-01-01 2023-09-30 0001419951 dtst:TwoCustomerMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2023-01-01 2023-09-30 0001419951 dtst:OneCustomerMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2022-01-01 2022-09-30 0001419951 dtst:TwoCustomerMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2022-01-01 2022-09-30 0001419951 2023-01-01 2023-03-31 0001419951 2023-03-31 0001419951 2023-04-01 2023-06-30 0001419951 us-gaap:ServiceMember country:US 2023-07-01 2023-09-30 0001419951 us-gaap:ServiceMember dtst:InternationalMember 2023-07-01 2023-09-30 0001419951 us-gaap:ServiceMember 2023-07-01 2023-09-30 0001419951 dtst:EquipmentAndSoftwareMember country:US 2023-07-01 2023-09-30 0001419951 dtst:EquipmentAndSoftwareMember dtst:InternationalMember 2023-07-01 2023-09-30 0001419951 dtst:EquipmentAndSoftwareMember 2023-07-01 2023-09-30 0001419951 dtst:ManagedServicesMember country:US 2023-07-01 2023-09-30 0001419951 dtst:ManagedServicesMember dtst:InternationalMember 2023-07-01 2023-09-30 0001419951 dtst:ManagedServicesMember 2023-07-01 2023-09-30 0001419951 dtst:NexxisVoipServicesMember country:US 2023-07-01 2023-09-30 0001419951 dtst:NexxisVoipServicesMember dtst:InternationalMember 2023-07-01 2023-09-30 0001419951 dtst:NexxisVoipServicesMember 2023-07-01 2023-09-30 0001419951 dtst:OtherMember country:US 2023-07-01 2023-09-30 0001419951 dtst:OtherMember dtst:InternationalMember 2023-07-01 2023-09-30 0001419951 dtst:OtherMember 2023-07-01 2023-09-30 0001419951 country:US 2023-07-01 2023-09-30 0001419951 dtst:InternationalMember 2023-07-01 2023-09-30 0001419951 us-gaap:ServiceMember country:US 2022-07-01 2022-09-30 0001419951 us-gaap:ServiceMember dtst:InternationalMember 2022-07-01 2022-09-30 0001419951 us-gaap:ServiceMember 2022-07-01 2022-09-30 0001419951 dtst:EquipmentAndSoftwareMember country:US 2022-07-01 2022-09-30 0001419951 dtst:EquipmentAndSoftwareMember dtst:InternationalMember 2022-07-01 2022-09-30 0001419951 dtst:EquipmentAndSoftwareMember 2022-07-01 2022-09-30 0001419951 dtst:ManagedServicesMember country:US 2022-07-01 2022-09-30 0001419951 dtst:ManagedServicesMember dtst:InternationalMember 2022-07-01 2022-09-30 0001419951 dtst:ManagedServicesMember 2022-07-01 2022-09-30 0001419951 dtst:NexxisVoipServicesMember country:US 2022-07-01 2022-09-30 0001419951 dtst:NexxisVoipServicesMember dtst:InternationalMember 2022-07-01 2022-09-30 0001419951 dtst:NexxisVoipServicesMember 2022-07-01 2022-09-30 0001419951 dtst:OtherMember country:US 2022-07-01 2022-09-30 0001419951 dtst:OtherMember dtst:InternationalMember 2022-07-01 2022-09-30 0001419951 dtst:OtherMember 2022-07-01 2022-09-30 0001419951 country:US 2022-07-01 2022-09-30 0001419951 dtst:InternationalMember 2022-07-01 2022-09-30 0001419951 us-gaap:TransferredAtPointInTimeMember 2023-07-01 2023-09-30 0001419951 us-gaap:TransferredAtPointInTimeMember 2022-07-01 2022-09-30 0001419951 us-gaap:TransferredOverTimeMember 2023-07-01 2023-09-30 0001419951 us-gaap:TransferredOverTimeMember 2022-07-01 2022-09-30 0001419951 us-gaap:ServiceMember country:US 2023-01-01 2023-09-30 0001419951 us-gaap:ServiceMember dtst:InternationalMember 2023-01-01 2023-09-30 0001419951 us-gaap:ServiceMember 2023-01-01 2023-09-30 0001419951 dtst:EquipmentAndSoftwareMember country:US 2023-01-01 2023-09-30 0001419951 dtst:EquipmentAndSoftwareMember dtst:InternationalMember 2023-01-01 2023-09-30 0001419951 dtst:EquipmentAndSoftwareMember 2023-01-01 2023-09-30 0001419951 dtst:ManagedServicesMember country:US 2023-01-01 2023-09-30 0001419951 dtst:ManagedServicesMember dtst:InternationalMember 2023-01-01 2023-09-30 0001419951 dtst:ManagedServicesMember 2023-01-01 2023-09-30 0001419951 dtst:NexxisVoipServicesMember country:US 2023-01-01 2023-09-30 0001419951 dtst:NexxisVoipServicesMember dtst:InternationalMember 2023-01-01 2023-09-30 0001419951 dtst:NexxisVoipServicesMember 2023-01-01 2023-09-30 0001419951 dtst:OtherMember country:US 2023-01-01 2023-09-30 0001419951 dtst:OtherMember dtst:InternationalMember 2023-01-01 2023-09-30 0001419951 dtst:OtherMember 2023-01-01 2023-09-30 0001419951 country:US 2023-01-01 2023-09-30 0001419951 dtst:InternationalMember 2023-01-01 2023-09-30 0001419951 us-gaap:ServiceMember country:US 2022-01-01 2022-09-30 0001419951 us-gaap:ServiceMember dtst:InternationalMember 2022-01-01 2022-09-30 0001419951 us-gaap:ServiceMember 2022-01-01 2022-09-30 0001419951 dtst:EquipmentAndSoftwareMember country:US 2022-01-01 2022-09-30 0001419951 dtst:EquipmentAndSoftwareMember dtst:InternationalMember 2022-01-01 2022-09-30 0001419951 dtst:EquipmentAndSoftwareMember 2022-01-01 2022-09-30 0001419951 dtst:ManagedServicesMember country:US 2022-01-01 2022-09-30 0001419951 dtst:ManagedServicesMember dtst:InternationalMember 2022-01-01 2022-09-30 0001419951 dtst:ManagedServicesMember 2022-01-01 2022-09-30 0001419951 dtst:NexxisVoipServicesMember country:US 2022-01-01 2022-09-30 0001419951 dtst:NexxisVoipServicesMember dtst:InternationalMember 2022-01-01 2022-09-30 0001419951 dtst:NexxisVoipServicesMember 2022-01-01 2022-09-30 0001419951 dtst:OtherMember country:US 2022-01-01 2022-09-30 0001419951 dtst:OtherMember dtst:InternationalMember 2022-01-01 2022-09-30 0001419951 dtst:OtherMember 2022-01-01 2022-09-30 0001419951 country:US 2022-01-01 2022-09-30 0001419951 dtst:InternationalMember 2022-01-01 2022-09-30 0001419951 us-gaap:TransferredAtPointInTimeMember 2023-01-01 2023-09-30 0001419951 us-gaap:TransferredAtPointInTimeMember 2022-01-01 2022-09-30 0001419951 us-gaap:TransferredOverTimeMember 2023-01-01 2023-09-30 0001419951 us-gaap:TransferredOverTimeMember 2022-01-01 2022-09-30 0001419951 us-gaap:OptionMember 2023-07-01 2023-09-30 0001419951 us-gaap:OptionMember 2022-07-01 2022-09-30 0001419951 us-gaap:OptionMember 2023-01-01 2023-09-30 0001419951 us-gaap:OptionMember 2022-01-01 2022-09-30 0001419951 us-gaap:WarrantMember 2023-07-01 2023-09-30 0001419951 us-gaap:WarrantMember 2022-07-01 2022-09-30 0001419951 us-gaap:WarrantMember 2023-01-01 2023-09-30 0001419951 us-gaap:WarrantMember 2022-01-01 2022-09-30 0001419951 us-gaap:TechnologyEquipmentMember 2023-09-30 0001419951 us-gaap:TechnologyEquipmentMember 2022-12-31 0001419951 us-gaap:FurnitureAndFixturesMember 2023-09-30 0001419951 us-gaap:FurnitureAndFixturesMember 2022-12-31 0001419951 us-gaap:LeaseholdImprovementsMember 2023-09-30 0001419951 us-gaap:LeaseholdImprovementsMember 2022-12-31 0001419951 dtst:ComputerHardwareAndSoftwareMember 2023-09-30 0001419951 dtst:ComputerHardwareAndSoftwareMember 2022-12-31 0001419951 dtst:DataCenterEquipmentMember 2023-09-30 0001419951 dtst:DataCenterEquipmentMember 2022-12-31 0001419951 us-gaap:GoodwillMember 2022-01-01 2022-12-31 0001419951 us-gaap:GoodwillMember 2022-12-31 0001419951 us-gaap:TrademarksMember 2022-01-01 2022-12-31 0001419951 us-gaap:TrademarksMember 2022-12-31 0001419951 us-gaap:CustomerListsMember 2022-12-31 0001419951 dtst:ABCAcquiredContractsMember 2022-12-31 0001419951 dtst:SIASAcquiredContractsMember 2022-12-31 0001419951 us-gaap:NoncompeteAgreementsMember 2022-12-31 0001419951 dtst:WebsiteAndDigitalAssetsMember 2022-12-31 0001419951 us-gaap:GoodwillMember 2023-01-01 2023-09-30 0001419951 us-gaap:GoodwillMember 2023-09-30 0001419951 us-gaap:TrademarksMember 2023-01-01 2023-09-30 0001419951 us-gaap:TrademarksMember 2023-09-30 0001419951 us-gaap:CustomerListsMember 2023-09-30 0001419951 dtst:ABCAcquiredContractsMember 2023-09-30 0001419951 dtst:SIASAcquiredContractsMember 2023-09-30 0001419951 us-gaap:NoncompeteAgreementsMember 2023-09-30 0001419951 dtst:WebsiteAndDigitalAssetsMember 2023-09-30 0001419951 dtst:MelvilleMember 2023-01-01 2023-09-30 0001419951 2021-07-01 2021-07-31 0001419951 dtst:MassachusettsAndNorthCarolinaFloridaAndTexasMember 2023-01-01 2023-09-30 0001419951 2021-12-29 2022-01-02 0001419951 dtst:ArrowCapitalSolutionsMember 2020-05-28 2020-06-01 0001419951 dtst:ArrowCapitalSolutionsMember 2020-06-28 2020-06-29 0001419951 dtst:ArrowCapitalSolutionsMember 2020-07-30 2020-07-31 0001419951 dtst:ArrowCapitalSolutionsMember 2021-10-29 2021-11-01 0001419951 dtst:ArrowCapitalSolutionsMember 2021-12-29 2022-01-02 0001419951 dtst:ArrowCapitalSolutions1Member 2021-12-29 2022-01-02 0001419951 dtst:SystemsTradingMember 2018-12-28 2019-01-02 0001419951 dtst:SystemsTradingMember 2019-12-28 2020-01-02 0001419951 dtst:SystemsTradingMember 2021-03-02 2021-03-04 0001419951 dtst:SystemsTradingMember 2021-12-29 2022-01-02 0001419951 dtst:SystemsTradingMember 2022-03-29 2022-04-02 0001419951 dtst:FlagshipAcquisitionMember 2023-09-30 0001419951 dtst:FlagshipAcquisitionMember 2023-01-01 2023-09-30 0001419951 dtst:StockIncentivePlan2021Member 2023-06-01 2023-06-02 0001419951 us-gaap:RestrictedStockUnitsRSUMember 2023-02-26 2023-03-02 0001419951 us-gaap:RestrictedStockUnitsRSUMember 2023-03-27 2023-03-28 0001419951 us-gaap:RestrictedStockUnitsRSUMember 2023-03-30 2023-03-31 0001419951 us-gaap:RestrictedStockUnitsRSUMember 2023-04-09 2023-04-10 0001419951 us-gaap:RestrictedStockUnitsRSUMember 2023-01-01 2023-09-30 0001419951 us-gaap:RestrictedStockUnitsRSUMember 2023-07-01 2023-09-30 0001419951 us-gaap:RestrictedStockUnitsRSUMember 2022-07-01 2022-09-30 0001419951 us-gaap:RestrictedStockUnitsRSUMember 2022-01-01 2022-09-30 0001419951 us-gaap:EmployeeStockOptionMember 2022-12-31 0001419951 srt:MinimumMember us-gaap:EmployeeStockOptionMember 2022-12-31 0001419951 srt:MaximumMember us-gaap:EmployeeStockOptionMember 2022-12-31 0001419951 us-gaap:EmployeeStockOptionMember 2022-01-01 2022-12-31 0001419951 us-gaap:EmployeeStockOptionMember 2023-01-01 2023-09-30 0001419951 srt:MinimumMember us-gaap:EmployeeStockOptionMember 2023-01-01 2023-09-30 0001419951 srt:MaximumMember us-gaap:EmployeeStockOptionMember 2023-01-01 2023-09-30 0001419951 us-gaap:EmployeeStockOptionMember 2023-09-30 0001419951 srt:MinimumMember us-gaap:EmployeeStockOptionMember 2023-09-30 0001419951 srt:MaximumMember us-gaap:EmployeeStockOptionMember 2023-09-30 0001419951 srt:MinimumMember 2023-01-01 2023-09-30 0001419951 srt:MaximumMember 2023-01-01 2023-09-30 0001419951 srt:MinimumMember 2022-01-01 2022-09-30 0001419951 srt:MaximumMember 2022-01-01 2022-09-30 0001419951 srt:MinimumMember 2022-12-31 0001419951 srt:MaximumMember 2022-12-31 0001419951 srt:MinimumMember 2023-09-30 0001419951 srt:MaximumMember 2023-09-30 0001419951 dtst:NexxisIncMember 2023-01-01 2023-09-30 0001419951 dtst:FlagshipSolutionsLLCMember 2023-01-01 2023-09-30 0001419951 dtst:CloudFirstTechnologiesCorporationMember 2023-01-01 2023-09-30 0001419951 dtst:CloudFirstTechnologiesMember 2023-09-30 0001419951 dtst:FlagshipSolutionsLLCMember 2023-09-30 0001419951 dtst:NexxisIncMember 2023-09-30 0001419951 us-gaap:CorporateMember 2023-09-30 0001419951 dtst:CloudFirstTechnologiesMember 2022-12-31 0001419951 dtst:FlagshipSolutionsLLCMember 2022-12-31 0001419951 dtst:NexxisIncMember 2022-12-31 0001419951 us-gaap:CorporateMember 2022-12-31 0001419951 dtst:CloudFirstTechnologiesMember 2023-07-01 2023-09-30 0001419951 dtst:FlagshipSolutionsLLCMember 2023-07-01 2023-09-30 0001419951 dtst:NexxisIncMember 2023-07-01 2023-09-30 0001419951 us-gaap:CorporateMember 2023-07-01 2023-09-30 0001419951 dtst:CloudFirstTechnologiesMember 2022-07-01 2022-09-30 0001419951 dtst:FlagshipSolutionsLLCMember 2022-07-01 2022-09-30 0001419951 dtst:NexxisIncMember 2022-07-01 2022-09-30 0001419951 us-gaap:CorporateMember 2022-07-01 2022-09-30 0001419951 dtst:CloudFirstTechnologiesMember 2023-01-01 2023-09-30 0001419951 dtst:FlagshipSolutionsLLCMember 2023-01-01 2023-09-30 0001419951 dtst:NexxisIncMember 2023-01-01 2023-09-30 0001419951 us-gaap:CorporateMember 2023-01-01 2023-09-30 0001419951 dtst:CloudFirstTechnologiesMember 2022-01-01 2022-09-30 0001419951 dtst:FlagshipSolutionsLLCMember 2022-01-01 2022-09-30 0001419951 dtst:NexxisIncMember 2022-01-01 2022-09-30 0001419951 us-gaap:CorporateMember 2022-01-01 2022-09-30 iso4217:USD xbrli:shares iso4217:USD xbrli:shares xbrli:pure

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

(Mark One)

 

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

 

For the quarterly period ended September 30, 2023

 

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

  

For the transition period from ___________ to ___________

 

Commission File Number: 001-35384

 

DATA STORAGE CORPORATION

(Exact name of registrant as specified in its charter)

 

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

 

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

 

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

 

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

 

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

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes No

 

 

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company filer. See definition of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

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

 

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

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No ☒

 

The number of shares of the registrant’s common stock, $0.001 par value per share, outstanding as of November 14, 2023, was 6,859,627.

 

 

 

DATA STORAGE CORPORATION

FORM 10-Q

INDEX

 

  Page
PART I- FINANCIAL INFORMATION  
       
  Item 1 Financial Statements  
       
    Condensed Consolidated Balance Sheets as of September 30, 2023 (unaudited) and December 31, 2022 2
       
    Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2023 and 2022 (unaudited) 3
       
    Condensed Consolidated Statements of Stockholders’ Equity for three and nine months ended September 30, 2023 and 2022 (unaudited) 4
       
    Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2023 and 2022 (unaudited) 6
       
    Notes to Condensed Consolidated Financial Statements 7
       
  Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 27
       
  Item 3. Quantitative and Qualitative Disclosures About Market Risk 36
       
  Item 4. Control and Procedures 36
       
PART II- OTHER INFORMATION 37
   
  Item 1. Legal Proceedings 37
       
  Item 1A. Risk Factors 37
       
  Item 2. Unregistered Sales of Equity Securities, Use of Proceeds, and Issuer Purchases of Equity Securities 37
       
  Item 3. Defaults Upon Senior Securities 37
       
  Item 4. Mine Safety Disclosures 37
       
  Item 5. Other Information 37
       
  Item 6. Exhibits 38

 

1

 

 

DATA STORAGE CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS

 

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

 

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

 

2

 

 

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

 

                     
   Three Months Ended September 30,  Nine Months Ended September 30,
   2023  2022  2023  2022
             
Sales  $5,986,625   $4,419,285   $18,770,739   $17,904,233 
                     
Cost of Sales   3,656,271    2,566,984    11,771,886    11,847,460 
                     
Gross Profit   2,330,354    1,852,301    6,998,853    6,056,773 
                     
Selling, General and Administrative   2,316,213    2,075,525    6,918,982    7,129,595 
                     
Income (Loss) from Operations   14,141    (223,224)   79,871    (1,072,822)
                     
Other Income (Expense)                    
Interest Income (Expense), net   143,597    (29,739)   318,968    (186,063)
Total Other Income (Expense)   143,597    (29,739)   318,968    (186,063)
                     
Income (Loss) Before Provision for Income Taxes   157,738    (252,963)   398,839    (1,258,885)
                     
Benefit from Income Taxes                
                     
Net Income (Loss)   157,738    (252,963)   398,839    (1,258,885)
                     
Loss in Non-Controlling Interest of Consolidated Subsidiary   21,273    7,344    57,661    30,177 
                     
Net Income (Loss) attributable to Data Storage Corporation  $179,011   $(245,619)  $456,500   $(1,228,708)
                     
Earnings Per Share – Basic  $0.03   $(0.04)  $0.06   $(0.18)
Earnings Per Share – Diluted  $0.02   $(0.04)  $0.06   $(0.18)
Weighted Average Number of Shares - Basic   6,847,264    6,822,127    6,834,811    6,759,247 
Weighted Average Number of Shares - Diluted   7,246,250    6,822,127    7,212,048    6,759,247 

 

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

 

3

 

 

DATA STORAGE CORPORATION AND SUBSIDIARIES 
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2023 AND 2022

 

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

 

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

 

4

 

 

DATA STORAGE CORPORATION AND SUBSIDIARIES 
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2023 AND 2022
(Unaudited)

 

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

 

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

 

5

 

 

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

 

           
   Nine Months Ended September 30,
   2023  2022
Cash Flows from Operating Activities:          
Net Income (Loss)  $398,839   $(1,258,885)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:          
Depreciation and amortization   928,180    932,328 
Stock based compensation   338,145    643,930 
Changes in Assets and Liabilities:          
Accounts receivable   1,158,493    373,201 
Other assets       (63,023)
Prepaid expenses and other current assets   (287,368)   (331,618)
Right of use asset   136,954    145,853 
Accounts payable and accrued expenses   (348,851)   147,487 
Deferred revenue   (21,518)   (295,822)
Operating lease liability   (141,450)   (147,759)
Net Cash Provided by Operating Activities   2,161,424    145,692 
Cash Flows from Investing Activities:          
 Capital expenditures   (1,246,996)   (62,564)
 Purchase of marketable securities   (1,520,953)    
Net Cash Used in Investing Activities   (2,767,949)   (62,564)
Cash Flows from Financing Activities:          
Repayments of finance lease obligations related party   (392,287)   (644,209)
Repayments of finance lease obligations   (294,522)   (299,954)
Cash received for the exercised of options       6,935 
Net Cash Used in Financing Activities   (686,809)   (937,228)
           
Decrease in Cash and Cash Equivalents   (1,293,334)   (854,100)
           
Cash and Cash Equivalents, Beginning of Period   2,286,722    12,135,803 
           
Cash and Cash Equivalents, End of Period  $993,388   $11,281,703 
Supplemental Disclosures:          
Cash paid for interest  $48,471   $100,482 
Cash paid for income taxes  $   $ 
Non-cash investing and financing activities:          
Assets acquired by finance lease  $   $1,094,051 

 

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

 

6

 

 

DATA STORAGE CORPORATION AND SUBSIDIARIES

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

(Unaudited)

 

Note 1 – Basis of Presentation, Organization and Other Matters

 

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

 

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

 

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

 

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

 

Note 2 – Summary of Significant Accounting Policies

 

Principles of Consolidation

 

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

 

7

 

 

Use of Estimates

 

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

 

Estimated Fair Value of Financial Instruments

 

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

 

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

 

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

 

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

 

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

 

The Company’s Level 2 assets/liabilities include certain of the Company’s operating lease right-of-use assets. Their carrying value approximates their fair values based upon a comparison of the interest rate and terms of such debt given the level of risk to the rates and terms of similar debt currently available to the Company in the marketplace.

 

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

 

The Company’s marketable equity securities are publicly traded stocks measured at fair value using quoted prices for identical assets in active markets and classified as Level 1 within the fair value hierarchy. Marketable equity securities as of September 30, 2023 and December 31, 2022 are $10,531,921 and $9,010,968 respectively.

 

Recently adopted accounting standards:

 

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

 

8

 

 

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

 

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

 

Cash and Cash Equivalents

 

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

 

Investments

 

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

 

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

 

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

 

Concentration of Credit Risk and Other Risks and Uncertainties

 

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

 

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

 

As of September 30, 2023, the Company had three customers with an accounts receivable balance representing 16%, 14%, and 10% of total accounts receivable, respectively. As of December 31, 2022, the Company had two customers with an accounts receivable balance representing 23% and 14% of total accounts receivable, respectively.

 

For the three months ended September 30, 2023, the Company had one customer that accounted for 13% of revenue. For the three months ended September 30, 2022, the Company had one customer that accounted for 14% of revenue. For the nine months ended September 30, 2023, the Company had two customers that accounted for 15% and 11% of revenue, respectively. For the nine months ended September 30, 2022, the Company had two customers that accounted for 20% and 14% of revenue, respectively.

 

9

 

 

Accounts Receivable/Allowance for Credit Losses

 

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

 

Property and Equipment

 

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

 

Goodwill and Other Intangibles

 

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

 

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

 

Revenue Recognition

 

Nature of goods and services

 

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

 

  1) Cloud Infrastructure and Disaster Recovery Revenue

 

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

 

Clients can subscribe to an array of disaster recovery solutions. Product offerings provided directly from DSC are High Availability, Data Vaulting and retention solutions, including standby servers which allows clients to centralize and streamline their mission-critical digital information and technical environment while ensuring business continuity if they experience a cyber-attack or natural disaster Client’s data is vaulted, at two data centers with the maintenance of retention schedules for corporate governances and regulations all to meet their back to work objective in a disaster.

 

10

 

 

  2) Managed Services

 

These services are performed at the inception and continue through the term of the agreement. The Company provides professional assistance to its clients during the implementation processes. On-boarding and set-up services ensure that the solution or software is installed properly and function as designed to provide clients with the best solutions. In addition, clients that are managed service clients have a requirement for DSC to offer time and material billing supplementing the client’s staff.

 

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

 

  3) Equipment and Software

 

The Company provides equipment and software and actively participates in collaboration with IBM and other equipment manufacturers and software companies to provide innovative business solutions to clients.

 

  4) Nexxis Voice over Internet and Direct Internet Access

 

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

 

Disaggregation of revenue

 

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

 

For the Three Months
Ended September 30, 2023

 

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

 

For the Three Months
Ended September 30, 2022

 

   United States  International  Total
Infrastructure & Disaster Recovery/Cloud Service  $2,120,592   $47,039   $2,167,631 
Equipment and Software   1,021,451        1,021,451 
Managed Services   966,346    33,307    999,653 
Nexxis VoIP Services   203,191        203,191 
Other   27,359        27,359 
Total Revenue  $4,338,939   $80,346   $4,419,285 

 

11

 

 

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

 

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

 

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

 

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

 

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

 

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

 

Transaction price allocated to the remaining performance obligations

 

The Company has the following performance obligations:

 

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

 

12

 

 

2) High Availability: A managed cloud subscription-based service that provides cost-effective mirroring software replication technology and provides one (1) hour or less recovery time for a client to be back in business.
   
3) Cloud Infrastructure: Subscription-based cloud service provides for “capacity on-demand” for IBM Power and X86 Intel server systems.
   
4) Internet: Subscription-based service, offering continuous internet connection combined with FailSAFE which provides disaster recovery for both a clients’ voice and data environments.
   
5) Support and Maintenance: Subscription based service offers support for clients on their servers, firewalls, desktops, or software. Services are provided 24x7x365 to the Company’s clients.
   
6) Implementation / Set-Up Fees: Onboarding and set-up for cloud infrastructure and disaster recovery as well as Cyber Security.
   
7) Equipment sales: Sale of servers and data storage equipment to the client.
   
9) License: Granting SSL certificates and licenses.

 

Disaster Recovery and Business Continuity Solutions

 

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

 

Initial Set-Up Fees

 

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

 

Equipment Sales

 

The obligation for the equipment sales is such that the control of the product transfer is at a point in time (i.e., when the goods have been shipped or delivered to the client’s location, depending on shipping terms). Noting that the satisfaction of the performance obligation, in this sense, does not occur over time, the performance obligation is considered to be satisfied at a point in time when the obligation to the client has been fulfilled (i.e., when the goods have left the shipping facility or delivered to the client, depending on shipping terms).

 

License - granting SSL certificates and other licenses

 

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

 

13

 

 

Payment Terms

 

The typical terms of subscription contracts range from 12 to 36 months, with auto-renew options extending the contract for an additional term. The Company invoices clients one month in advance for its services, in addition to any contractual data overages or for additional services. Equipment, software, and managed services are typically invoiced on net 30-day terms and are non-subscription based.

 

Warranties

 

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

 

Significant Judgement

 

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

 

Impairment of Long-Lived Assets

 

The Company reviews its long-lived assets for impairment whenever events and circumstances indicate that the carrying value of an asset might not be recoverable. An impairment loss, measured as the amount by which the carrying value exceeds the fair value is recognized if the carrying amount exceeds estimated un-discounted future cash flows.

 

Advertising Costs

 

The Company expenses the costs associated with advertising as they are incurred. The Company incurred $165,403 and $263,485 for advertising costs for the three months ended September 30, 2023, and 2022, respectively. The Company incurred $581,423 and $669,278 for advertising costs for the nine months ended September 30, 2023 and 2022, respectively.

 

Stock-Based Compensation

 

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

 

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

 

Estimated volatility is a measure of the amount by which DSC’s stock price is expected to fluctuate each year during the expected life of the award. The Company’s calculation of estimated volatility is based on historical stock prices over a period equal to the expected life of the awards.

 

14

 

 

Net Income (Loss) Per Common Share

 

Basic income per share is computed by dividing net income by the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share is computed by dividing net income adjusted for income or loss that would result from the assumed conversion of potential common shares from contracts that may be settled in stock or cash by the weighted average number of shares of common stock, common stock equivalents and potentially dilutive securities outstanding during each period.

 

The following table sets forth the information needed to compute basic and diluted earnings per share for the three and nine months ended September 30, 2023, and 2022:

 

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

 

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

 

                     
   Three Months ended September 30,  Nine Months ended September 30,
   2023  2022  2023  2022
Options    210,211    290,330    231,960    290,330 
Warrants    2,415,860    2,419,193    2,415,860    2,419,193 
     2,626,071    2,709,523    2,647,820    2,709,523 

 

15

 

 

Note 3 - Prepaids and other current assets

 

Prepaids and other current assets consist of the following:

 

          
   September 30,  December 31,
   2023  2022
Prepaid Marketing & Promotion  $70,691   $4,465 
Prepaid Subscriptions and Licenses   650,191    439,088 
Prepaid Maintenance   67,840    45,216 
Prepaid Insurance   50,409    54,564 
Other   32,903    41,333 
Total prepaid and other current assets  $872,034   $584,666 

 

Note 4- Property and Equipment

 

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

 

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

 

Depreciation expense for the three months ended September 30, 2023, and 2022 was $269,372 and $222,009, respectively. Depreciation expense for the nine months ended September 30, 2023, and 2022 was $719,766 and $724,315, respectively.

 

Note 5 - Goodwill and Intangible Assets

 

Goodwill and intangible assets consisted of the following:

 

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

 

16

 

 

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

 

Scheduled amortization over the next five years are as follows:

 

      
Twelve months ending September 30,   
2024   $273,439 
2025    267,143 
2026    267,143 
2027    267,143 
2028    133,571 
Thereafter    44,524 
Total   $1,252,963 

 

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

 

Note 6-Leases

 

Operating Leases

 

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

 

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

 

17

 

 

A second lease for office space in Melville, NY, was entered into on November 20, 2017, which commenced on April 2, 2018. The term of this lease is five years and three months at $86,268 per year with an escalation of 3% per year and expires on July 31, 2023.

 

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

 

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

 

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

 

Finance Lease Obligations

 

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

 

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

 

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

 

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

 

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

 

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

 

Finance Lease Obligations – Related Party

 

On January 1, 2019, the Company entered into a lease agreement with Systems Trading. This lease obligation is payable to Systems Trading with monthly installments of $29,592. The lease carries an interest rate of 6.75% and is a five-year lease. The term of the lease ends March 1, 2024.

 

18

 

 

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

 

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

 

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

 

On April 1, 2022, the Company entered into a lease agreement with Systems Trading effective May 1, 2022. This lease obligation is payable to Systems Trading with monthly installments of $6,667 and expires on April 1, 2025. The lease carries an interest rate of 8%.

 

The Company determines if an arrangement contains a lease at inception. Right of Use “ROU” assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent its obligation to make lease payments arising from the lease. ROU assets and liabilities are recognized at the lease commencement date based on the estimated present value of lease payments over the lease term. The Company’s lease term includes options to extend the lease when it is reasonably certain that it will exercise that option. Leases with a term of 12 months or less are not recorded on the balance sheet, per the election of the practical expedient. ROU assets and liabilities are recognized at the lease commencement date based on the estimated present value of lease payments over the lease term. The Company recognizes lease expense for these leases on a straight-line basis over the lease term. The Company recognizes variable lease payments in the period in which the obligation for those payments is incurred. Variable lease payments that depend on an index or a rate are initially measured using the index or rate at the commencement date, otherwise variable lease payments are recognized in the period incurred. A discount rate of 5% was used in preparation of the ROU asset and operating liabilities.

 

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

 

     
   Three Months Ended
September 30, 2023
Finance Leases:     
Amortization of assets, included in depreciation and amortization expense  $91,250 
Interest on lease liabilities, included in interest expense   7,409 
Operating Lease:     
Amortization of assets, included in total operating expense   31,389 
Interest on lease liabilities, included in total operating expense   2,573 
Total net lease cost  $132,621 

 

   Nine Months Ended September 30, 2023
Finance Leases:     
Amortization of assets, included in depreciation and amortization expense  $527,958 
Interest on lease liabilities, included in interest expense   48,471 
Operating Lease:     
Amortization of assets, included in total operating expense   141,012 
Interest on lease liabilities, included in total operating expense   5,279 
Total net lease cost  $722,720 
Supplemental balance sheet information related to leases was as follows:     
      
Operating Leases:     
      
Operating lease right-of-use asset  $89,547 
      
Current operating lease liabilities  $90,979 
Noncurrent operating lease liabilities    
Total operating lease liabilities  $90,979 

 

19

 

 

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

 

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

 

     
   Nine Months Ended September 30, 2023
Cash paid for amounts included in the measurement of lease liabilities:     
Operating cash flows related to operating leases  $141,450 
Financing cash flows related to finance leases  $686,809 
      
Weighted average remaining lease term (in years):     
Operating Leases   0.84 
Finance Leases   2.80 
      
Weighted average discount rate:     
Operating Leases   4%
Finance Leases   7%

 

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

 

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

 

20

 

 

As of September 30, 2023, the Company had no additional significant operating or finance leases that had not yet commenced. Rent expense under all operating leases for the three months ended September 30, 2023, and 2022 was $69,974 and $53,991, respectively. Rent expense under all operating leases for the nine months ended September 30, 2023, and 2022 was $205,241 and $159,236, respectively.

 

Note 7 - Commitments and Contingencies

 

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

 

Note 8 – Stockholders’ (Deficit)

 

Capital Stock

 

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

 

Common Stock Options

 

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

 

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

 

                    
   Number of     Weighted  Weighted
   Shares  Range of  Average  Average
   Under  Option Price  Exercise  Contractual
   Options  Per Share  Price  Life
Options Outstanding at January 1, 2023   301,391   $15.76-1.48     $3.46    7.45 
Options Granted   307,343     1.96-1.52      1.83    10.00 
Exercised                
Expired/Cancelled   (29,213)    5.80-2.16      3.76     
Options Outstanding at September 30, 2023   579,521   $14.00-1.48     $2.58    8.30 
                     
Options Exercisable at September 30, 2023   236,584   $14.00-1.48     $3.24    6.76 

 

Share-based compensation expense for options totaling $81,520 and $74,143 was recognized in the Company’s results for the three months ended September 30, 2023, and 2022, respectively. Share-based compensation expense for options totaling $211,223 and $215,968 was recognized in the Company’s results for the nine months ended September 30, 2023, and 2022, respectively.

 

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

 

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

 

Estimated volatility is a measure of the amount by which the Company’s stock price is expected to fluctuate each year during the expected life of the award. The Company’s calculation of estimated volatility is based on historical stock prices of the Company over a period equal to the expected life of the awards.

 

21

 

 

As of September 30, 2023, there was $676,513 of total unrecognized compensation expense related to unvested employee options granted under the Company’s share-based compensation plans that is expected to be recognized over a weighted average period of approximately 2.7 years.

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

  

On September 30, 2023, the Board resolved that the Company shall issue to Board members an aggregate of 12,500 RSAs to each member of the Board. Compensation expense as a group amounted to $38,875. The shares vest one year after issuance.

 

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

 

          
   Total   Grant Date
Restricted Stock Units (RSUs)  Shares   Fair Value
RSU’s non-vested at January 1, 2023   50,000   $  1.48-3.23 
RSU’s granted   205,972   $  1.61-3.24 
RSU’s vested   (37,500)  $  2.04-3.23 
RSU’s forfeited      $ 
RSU’s non-vested September 30, 2023   218,472   $  1.48-3.24 

  

22

 

 

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

 

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

 

Note 9 – Litigation

 

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

 

Note 10 – Related Party Transactions

 

Nexxis Capital LLC

 

Charles M. Piluso (Chairman and CEO) and Harold Schwartz (President) collectively own 100% of Nexxis Capital LLC (“Nexxis Capital”). Nexxis Capital was formed to purchase equipment and provide leases to Nexxis Inc.’s customers. The Company received funds from Nexxis Capital of $14,267 and $19,494 during the three months ended September 30, 2023, and 2022 respectively. The Company received funds from Nexxis Capital of $30,048 and $33,530 during the nine months ended September 30, 2023, and 2022 respectively.

 

Note 11 – Segment Information

 

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

 

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

 

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

 

23

 

 

                         
As of September 30, 2023
   CloudFirst Technologies
Corporation
  Flagship Solutions LLC  Nexxis Inc.  Corporate  Total
                
Accounts receivable  $1,032,309   $1,283,809   $28,225   $   $2,344,343 
Prepaid expenses and other current assets   616,149    149,239    19,089    87,556    872,033 
Net Property and Equipment   2,710,730    22,334    3,118    2,838    2,739,020 
 Intangible assets, net   279,268    1,487,963            1,767,231 
 Goodwill   3,015,700    1,222,971            4,238,671 
 Operating lease right-of-use assets       89,547            89,547 
All other assets               11,573,746    11,573,746 

Total Assets

 

  $7,654,156   $4,255,863   $50,432   $11,664,140   $23,624,591 
                          
Accounts payable and accrued expenses  $1,031,518   $1,351,349   $127,002   $348,855   $2,858,724 
Deferred revenue   106,370    153,172            259,542 
Total Finance leases payable   346,589                346,589 
Total Finance leases payable related party   384,577                384,577 
 Total Operating lease liabilities       90,979            90,979 
Total Liabilities  $1,869,054   $1,595,500   $127,002   $348,855   $3,940,411 

 

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

 

24

 

 

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

 

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

 

25

 

 

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

 

                          
For the nine months ended September 30, 2022
   CloudFirst Technologies
Corporation
  Flagship Solutions LLC  Nexxis Inc.  Corporate  Total
Sales  $8,200,881   $9,045,733   $657,619   $   $17,904,233 
Cost of Sales   4,289,894    7,146,441    411,125        11,847,460 
Gross Profit   3,910,987    1,899,292    246,494        6,056,773 
                          
Selling, General and Administrative   1,712,409    2,807,096    278,785    1,398,977    6,197,267 
Depreciation and Amortization   720,573    211,755            932,328