ITEM
1. FINANCIAL STATEMENTS
DATA443
RISK MITIGATION, INC.
CONSOLIDATED
BALANCE SHEETS
(Unaudited)
|
|
March 31, 2020
|
|
|
December
31, 2019
|
|
Assets
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
69,643
|
|
|
$
|
18,673
|
|
Accounts receivable
|
|
|
31,366
|
|
|
|
63,556
|
|
Inventory
|
|
|
8,301
|
|
|
|
8,301
|
|
Prepaid expense and other current assets
|
|
|
565
|
|
|
|
807
|
|
Total current assets
|
|
|
109,875
|
|
|
|
91,337
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
250,779
|
|
|
|
100,127
|
|
Operating lease right-of-use assets, net
|
|
|
376,565
|
|
|
|
395,388
|
|
Intellectual property, net of accumulated amortization
|
|
|
2,703,000
|
|
|
|
3,141,938
|
|
Deposits
|
|
|
31,440
|
|
|
|
20,944
|
|
TOTAL ASSETS
|
|
$
|
3,471,659
|
|
|
$
|
3,749,734
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders’ deficit
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
308,484
|
|
|
$
|
379,325
|
|
Payroll liabilities
|
|
|
18,335
|
|
|
|
28,870
|
|
Deferred revenues
|
|
|
1,031,939
|
|
|
|
728,749
|
|
Interest payable
|
|
|
63,307
|
|
|
|
59,979
|
|
Note payable
|
|
|
179,110
|
|
|
|
165,120
|
|
Convertible notes payable, net of unamortized discount
|
|
|
3,160,380
|
|
|
|
3,212,786
|
|
Derivative liability
|
|
|
10,711,264
|
|
|
|
2,601,277
|
|
Due to a related party
|
|
|
1,160,793
|
|
|
|
1,103,314
|
|
License fee payable
|
|
|
1,094,691
|
|
|
|
1,094,691
|
|
Operating lease liability
|
|
|
89,017
|
|
|
|
86,372
|
|
Finance lease liability
|
|
|
81,987
|
|
|
|
34,425
|
|
Total Current Liabilities
|
|
|
17,899,307
|
|
|
|
9,494,908
|
|
|
|
|
|
|
|
|
|
|
Deferred revenues - non-current
|
|
|
114,554
|
|
|
|
224,797
|
|
Operating lease liability - non-current
|
|
|
349,404
|
|
|
|
373,000
|
|
Finance lease liability - non-current
|
|
|
155,698
|
|
|
|
53,480
|
|
TOTAL LIABILITIES
|
|
|
18,518,963
|
|
|
|
10,146,185
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ deficit
|
|
|
|
|
|
|
|
|
Preferred stock: 337,500 authorized; $0.001 par value 1,334 shares issued and outstanding
|
|
|
1
|
|
|
|
1
|
|
Common stock: 250,000,000 authorized; $0.001 par value 19,482,091 and 9,692,065 shares issued and outstanding, respectively
|
|
|
19,482
|
|
|
|
9,692
|
|
Additional paid in capital
|
|
|
16,725,143
|
|
|
|
15,204,771
|
|
Accumulated deficit
|
|
|
(31,791,930
|
)
|
|
|
(21,610,915
|
)
|
Total stockholders’ deficit
|
|
|
(15,047,304
|
)
|
|
|
(6,396,451
|
)
|
Total Liabilities and stockholders’ deficit
|
|
$
|
3,471,659
|
|
|
$
|
3,749,734
|
|
See
the accompanying Notes, which are an integral part of these unaudited Consolidated Financial Statements
DATA443
RISK MITIGATION, INC.
CONSOLIDATED
STATEMENTS OF OPERATIONS
(Unaudited)
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
477,877
|
|
|
$
|
142,791
|
|
Cost of revenue
|
|
|
(34,289
|
)
|
|
|
(20,551
|
)
|
Gross profit
|
|
|
443,588
|
|
|
|
122,240
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
1,425,234
|
|
|
|
675,499
|
|
Sales and marketing
|
|
|
120,818
|
|
|
|
225,687
|
|
Research and development
|
|
|
-
|
|
|
|
4,205
|
|
Total operating expenses
|
|
|
1,546,052
|
|
|
|
905,391
|
|
|
|
|
|
|
|
|
|
|
Net loss from operations
|
|
|
(1,102,464
|
)
|
|
|
(783,151
|
)
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(518,400
|
)
|
|
|
(299,899
|
)
|
Gain on contingent liability
|
|
|
-
|
|
|
|
300,000
|
|
Loss on settlement on debt
|
|
|
(54,000
|
)
|
|
|
-
|
|
Change in fair value of derivative liability
|
|
|
(8,506,151
|
)
|
|
|
6,813,153
|
|
Total other income (expense)
|
|
|
(9,078,551
|
)
|
|
|
6,813,254
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
(10,181,015
|
)
|
|
|
6,030,103
|
|
Provision for income taxes
|
|
|
-
|
|
|
|
-
|
|
Net income (loss)
|
|
$
|
(10,181,015
|
)
|
|
$
|
6,030,103
|
|
|
|
|
|
|
|
|
|
|
Basic income (loss) per Common Share
|
|
$
|
(0.70
|
)
|
|
$
|
0.81
|
|
Basic weighted average number of common shares outstanding
|
|
|
14,542,721
|
|
|
|
7,399,376
|
|
|
|
|
|
|
|
|
|
|
Diluted income (loss) per Common Share
|
|
$
|
(0.70
|
)
|
|
$
|
0.78
|
|
Diluted weighted average number of common shares outstanding
|
|
|
14,542,721
|
|
|
|
7,770,738
|
|
See
the accompanying Notes, which are an integral part of these unaudited Consolidated Financial Statements
DATA443
RISK MITIGATION, INC.
CONSOLIDATED
STATEMENTS OF SHAREHOLDERS’ DEFICIT
(Unaudited)
Three
Months Ended March 31, 2020
|
|
Convertible
|
|
|
|
|
|
|
|
|
Additional
|
|
|
|
|
|
Total
|
|
|
|
Preferred
Series A
|
|
|
Common
Stock
|
|
|
Paid in
|
|
|
Accumulated
|
|
|
Stockholders’
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Deficit
|
|
|
Deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance - December 31, 2019
|
|
|
1,334
|
|
|
$
|
1
|
|
|
|
9,692,065
|
|
|
$
|
9,692
|
|
|
$
|
15,204,771
|
|
|
$
|
(21,610,915
|
)
|
|
$
|
(6,396,451
|
)
|
Common stock issued for conversion of debt
|
|
|
-
|
|
|
|
-
|
|
|
|
6,824,272
|
|
|
|
6,824
|
|
|
|
1,317,686
|
|
|
|
-
|
|
|
|
1,324,510
|
|
Stock issued for asset acquisition
|
|
|
-
|
|
|
|
-
|
|
|
|
2,465,754
|
|
|
|
2,466
|
|
|
|
(2,466
|
)
|
|
|
-
|
|
|
|
-
|
|
Share-based compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
500,000
|
|
|
|
500
|
|
|
|
205,152
|
|
|
|
-
|
|
|
|
205,652
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
(10,181,015
|
)
|
|
|
(10,181,015
|
)
|
Balance - March 31, 2020
|
|
|
1,334
|
|
|
$
|
1
|
|
|
|
19,482,091
|
|
|
$
|
19,482
|
|
|
$
|
16,725,143
|
|
|
$
|
(31,791,930
|
)
|
|
$
|
(15,047,304
|
)
|
Three
Months Ended March 31, 2019
|
|
Convertible
|
|
|
|
|
|
|
|
|
Additional
|
|
|
|
|
|
Total
|
|
|
|
Preferred
Series A
|
|
|
Common
Stock
|
|
|
Paid
in
|
|
|
Accumulated
|
|
|
Stockholders’
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Deficit
|
|
|
Deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
- December 31, 2018
|
|
|
1,334
|
|
|
$
|
1
|
|
|
|
6,816,281
|
|
|
$
|
6,816
|
|
|
$
|
8,689,353
|
|
|
$
|
(21,003,544
|
)
|
|
$
|
(12,307,374
|
)
|
Settlement
of stock subscriptions
|
|
|
-
|
|
|
|
-
|
|
|
|
336,020
|
|
|
|
336
|
|
|
|
(336
|
)
|
|
|
-
|
|
|
|
-
|
|
Warrants
on stock subscriptions
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(167,544
|
)
|
|
|
-
|
|
|
|
(167,544
|
)
|
Common
issued to settle debt
|
|
|
-
|
|
|
|
-
|
|
|
|
666,665
|
|
|
|
667
|
|
|
|
1,694,333
|
|
|
|
-
|
|
|
|
1,695,000
|
|
Share-based
compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
45,007
|
|
|
|
-
|
|
|
|
45,007
|
|
Conversion
of convertible debt
|
|
|
|
|
|
|
|
|
|
|
557,942
|
|
|
|
558
|
|
|
|
499,442
|
|
|
|
-
|
|
|
|
500,000
|
|
Net
income
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6,030,103
|
|
|
|
6,030,103
|
|
Balance
- March 31, 2019
|
|
|
1,334
|
|
|
$
|
1
|
|
|
|
8,376,908
|
|
|
$
|
8,377
|
|
|
$
|
10,760,255
|
|
|
$
|
(14,973,441
|
)
|
|
$
|
(4,204,808
|
)
|
See
the accompanying Notes, which are an integral part of these unaudited Consolidated Financial Statements
DATA443
RISK MITIGATION, INC.
CONSOLIDATED
STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(10,181,015
|
)
|
|
$
|
6,030,103
|
|
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
Change in fair value of derivative liability
|
|
|
8,506,151
|
|
|
|
(6,813,153
|
)
|
Loss on impairment of asset
|
|
|
-
|
|
|
|
-
|
|
Gain on contingent liability
|
|
|
-
|
|
|
|
(300,000
|
)
|
Loss on settlement of debt
|
|
|
54,000
|
|
|
|
-
|
|
Share-based compensation expense
|
|
|
205,652
|
|
|
|
45,007
|
|
Depreciation and amortization
|
|
|
450,359
|
|
|
|
253,196
|
|
Amortization of debt discount
|
|
|
437,639
|
|
|
|
273,742
|
|
Bad debt expense
|
|
|
50,800
|
|
|
|
-
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(18,610
|
)
|
|
|
(301,067
|
)
|
Inventory
|
|
|
-
|
|
|
|
(192
|
)
|
Prepaid expenses and other assets
|
|
|
242
|
|
|
|
(1,833
|
)
|
Accounts payable
|
|
|
(70,841
|
)
|
|
|
126,697
|
|
Deferred revenues
|
|
|
192,947
|
|
|
|
273,731
|
|
Payroll liability
|
|
|
(10,535
|
)
|
|
|
16,525
|
|
Accrued interest
|
|
|
52,999
|
|
|
|
26,157
|
|
Due to related parties
|
|
|
-
|
|
|
|
7,986
|
|
Operating lease payments
|
|
|
(2,128
|
)
|
|
|
27,871
|
|
Accrued consulting expense
|
|
|
-
|
|
|
|
-
|
|
Deposit paid
|
|
|
(10,496
|
)
|
|
|
(10,000
|
)
|
Net Cash used in Operating Activities
|
|
|
(342,836
|
)
|
|
|
(345,230
|
)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Acquisition of intellectual property
|
|
|
-
|
|
|
|
(235,000
|
)
|
Purchase of property and equipment
|
|
|
(4,068
|
)
|
|
|
(3,965
|
)
|
Net Cash used in Investing Activities
|
|
|
(4,068
|
)
|
|
|
(238,965
|
)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Proceeds from issuance of convertible notes payable
|
|
|
497,250
|
|
|
|
-
|
|
Proceeds from issuance of stock and member distributions
|
|
|
-
|
|
|
|
500,000
|
|
Capital lease payments
|
|
|
(8,225
|
)
|
|
|
-
|
|
Proceeds from issuance of notes payable
|
|
|
189,615
|
|
|
|
-
|
|
Repayment of notes payable
|
|
|
(203,245
|
)
|
|
|
(225,000
|
)
|
Proceeds from related parties
|
|
|
83,204
|
|
|
|
-
|
|
Repayment to related parties
|
|
|
(160,725
|
)
|
|
|
-
|
|
Net Cash provided by Financing Activities
|
|
|
397,874
|
|
|
|
275,000
|
|
|
|
|
|
|
|
|
|
|
Net change in cash
|
|
|
50,970
|
|
|
|
(309,195
|
)
|
Cash, beginning of year
|
|
|
18,673
|
|
|
|
324,935
|
|
Cash, end of year
|
|
$
|
69,643
|
|
|
$
|
15,740
|
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow information
|
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
$
|
27,653
|
|
|
$
|
-
|
|
Cash paid for taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Non-cash Investing and Financing transactions:
|
|
|
|
|
|
|
|
|
Settlement of accrued interest through issuance of convertible notes payable
|
|
$
|
-
|
|
|
$
|
25,000
|
|
Settlement of convertible notes payable through issuance of common stock
|
|
$
|
427,671
|
|
|
$
|
-
|
|
Resolution of derivative liability upon conversion of debt
|
|
$
|
896,839
|
|
|
|
-
|
|
Equipment paid by capital lease
|
|
$
|
158,005
|
|
|
$
|
-
|
|
Derivative liability recognized as debt discount
|
|
$
|
500,675
|
|
|
$
|
-
|
|
See
the accompanying Notes, which are an integral part of these unaudited Consolidated Financial Statements
DATA443
RISK MITIGATION, INC.
NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2020
NOTE
1: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Business
Description
Data443
Risk Mitigation, Inc. (the “Company”) was incorporated as a Nevada corporation on May 4, 1998. The Company is developing
products that enable secure data, at rest and in flight, across local devices, network, cloud, and databases. On October 15, 2019,
the Company changed its name from LandStar, Inc. to Data443 Risk Mitigation, Inc. within the state of Nevada.
Basis
of Presentation and Principles of Consolidation
The
accompanying consolidated financial statements as of March 31, 2020 include the accounts of the Company and its wholly-owned subsidiary,
Data 443 Risk Mitigation, Inc., a North Carolina operating company, and the operations of Myriad Software Productions, LLC through
September 2018 when it was liquidated. Prior to the acquisition of Data 443 Risk Mitigation, Inc. in North Carolina and the assets
of Myriad Software Productions, LLC in 2018, these two entities were controlled by our sole director and officer, Jason Remillard.
On November 17, 2017, Mr. Remillard acquired control of DATA443 RISK MITIGATION, INC. through his purchase of all the outstanding
Series A preferred shares of the Company, and as a result, these two entities became common controlled entities that require consolidation
of results with the reporting company, DATA443 RISK MITIGATION, INC., from the time common control occurred. All intercompany
accounts and activities have been eliminated. These consolidated financial statements have been prepared on the accrual basis
of accounting in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”).
Interim
Financial Statements
These
unaudited consolidated financial statements have been prepared in accordance U.S. GAAP for interim financial information and with
the instructions to Form 10-Q and Regulation S-X. Accordingly, the consolidated financial statements do not include all of the
information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion
of management, all adjustments considered necessary for a fair presentation have been included and such adjustments are of a normal
recurring nature. These consolidated financial statements should be read in conjunction with the consolidated financial statements
for the year ended December 31, 2019 and notes thereto and other pertinent information contained in our Form 10-K the Company
has filed with the Securities and Exchange Commission (the “SEC”) on April 17, 2020. The results of operations for
the three months ended March 31, 2020, are not necessarily indicative of the results to be expected for the full fiscal year ending
December 31, 2020.
Use
of Estimates
The
preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date
of the consolidated financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual
results could differ from those estimates.
Revenue
Recognition
The
Company derives revenue primarily from contracts for subscription to access our SaaS platforms and, to a much lesser degree,
ancillary services provided in connection with subscription services. The Company’s contracts include the performance
obligations that require us to provide access to the platforms, usually on an annual subscription. The Company’s
contracts are for subscriptions to DataExpressTM, ArcMail, and ARALOCTM, hosting of the platforms and
related services. Custom work for specific deliverables is documented in the statements of work. Customers may enter into
subscription and various statements of work concurrently or consecutively. Most of the Company’s performance
obligations are not considered to be distinct from the subscription to DataExpressTM, ArcMail, and
ARALOCTM, hosting of the platform and related services and are combined into a single performance obligation. New
statements of work and modifications of contracts are reviewed each reporting period and significant judgment is applied as
to nature and characteristics of the new or modified performance obligations on a contract by contract basis.
DATA443
RISK MITIGATION, INC.
NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2020
Revenue
related to contracts with customers is evaluated utilizing the following steps: (i) Identify the contract, or contracts, with
a customer; (ii) Identify the performance obligations in the contract; (iii) Determine the transaction price; (iv) Allocate the
transaction price to the performance obligations in the contract; (v) Recognize revenue when the Company satisfies a performance
obligation.
Deferred
Revenue
Deferred
revenue mostly consists of service subscriptions received from users in advance of revenue recognition. The deferred revenue balance
for the period ended March 31, 2020 was driven by cash payments from customers in advance of satisfying our performance obligations,
offset by revenue recognized that was included in the deferred revenue balance at the beginning of the period.
Convertible
Financial Instruments
The
Company bifurcates conversion options from their host instruments and accounts for them as free-standing derivative financial
instruments if certain criteria are met. The criteria include circumstances in which (a) the economic characteristics and risks
of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the host
contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is not remeasured
at fair value under otherwise applicable generally accepted accounting principles with changes in fair value reported in earnings
as they occur, and (c) a separate instrument with the same terms as the embedded derivative instrument would be considered a derivative
instrument. An exception to this rule is when the host instrument is deemed to be conventional, as that term is described under
applicable U.S. GAAP.
When
the Company has determined that the embedded conversion options should not be bifurcated from their host instruments, discounts
are recorded for the intrinsic value of conversion options embedded in the instruments based upon the differences between the
fair value of the underlying common stock at the commitment date of the transaction and the effective conversion price embedded
in the instrument.
Common
stock purchase warrants and derivative financial instruments - Common stock purchase warrants and other derivative
financial instruments are classified as equity if the contracts (1) require physical settlement or net-share settlement, or (2)
give the Company a choice of net-cash settlement or settlement in its own shares (physical settlement or net-share settlement).
Contracts which (1) require net-cash settlement (including a requirement to net cash settle the contract if an event occurs and
if that event is outside the control of the Company), (2) give the counterparty a choice of net-cash settlement or settlement
in shares (physical settlement or net-share settlement), or (3) that contain reset provisions that do not qualify for the scope
exception are classified as liabilities. The Company assesses classification of its common stock purchase warrants and other derivatives
at each reporting date to determine whether a change in classification between equity and liabilities is required.
Beneficial
Conversion Feature - The issuance of the convertible debt generated a beneficial conversion
feature (“BCF”), which arises when a debt or equity security is issued with an embedded conversion option that is beneficial
to the investor or in the money at inception because the conversion option has an effective strike price that is less than the
market price of the underlying stock at the commitment date. The Company recognized the BCF by allocating the intrinsic value of
the conversion option, which is the number of shares of common stock available upon conversion multiplied by the difference between
the effective conversion price per share and the fair value of common stock per share on the commitment date, resulting in a discount
on the convertible debt (recorded as a component of additional paid-in capital). The discount is amortized to interest expense
over the term of the convertible debt.
DATA443
RISK MITIGATION, INC.
NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2020
Share-Based
Compensation
Employees
- The Company accounts for share-based compensation under the fair value method which requires all such compensation to
employees, including the grant of employee stock options, to be calculated based on its fair value at the measurement date (generally
the grant date), and recognized in the condensed consolidated statement of operations over the requisite service period.
Nonemployees
- The Company accounts for share-based compensation to non-employees under the fair value method which requires all such
compensation to be calculated based on the fair value at the measurement date (generally the grant date), and recognized in the
statement of operations over the requisite service period.
The
Company recorded $205,652 in share-based compensation expense for the three months ended March 31, 2020, compared to $45,007 in
share-based compensation expense for the three months ended March 31, 2019.
Fair
Value Measurements
The
Company uses a three-tier fair value hierarchy to classify and disclose all assets and liabilities measured at fair value on a
recurring basis, as well as assets and liabilities measured at fair value on a non-recurring basis, in periods subsequent to their
initial measurement. The hierarchy requires the Company to use observable inputs when available, and to minimize the use of unobservable
inputs, when determining fair value. The three tiers are defined as follows:
|
●
|
Level
1—Observable inputs that reflect quoted market prices (unadjusted) for identical
assets or liabilities in active markets;
|
|
●
|
Level
2—Observable inputs other than quoted prices in active markets that are observable
either directly or indirectly in the marketplace for identical or similar assets and
liabilities; and
|
|
●
|
Level
3—Unobservable inputs that are supported by little or no market data, which require
the Company to develop its own assumptions.
|
The
Company’s financial instruments, including cash, accounts receivable, accounts payable, note payable, due to related parties
and accrued liabilities, are carried at historical cost. At March 31, 2020 and December 31, 2019, the carrying amounts of these
instruments approximated their fair values because of the short-term nature of these instruments. Management determined that liabilities
created by beneficial conversion features associated with the issuance of certain convertible notes payable (see Note 6), meet
the criteria of derivatives and are required to be measured at fair value. The fair value of these derivative liabilities was
determined based on management’s estimate of the expected future cash flows required to settle the liabilities. This valuation
technique involves management’s estimates and judgment based on unobservable inputs and is classified in level 3.
Basic
and Diluted Net Income (Loss) Per Common Share
Basic
earnings per share (“EPS”) is computed based on the weighted average number of shares of common stock outstanding
during the period. Diluted EPS is computed based on the weighted average number of shares of common stock plus the effect of dilutive
potential common shares outstanding during the period using the treasury stock method and as if converted method. Dilutive potential
common shares include outstanding stock options, warrant and convertible notes.
For
the three months ended March 31, 2020 and 2019, respectively, the following common stock equivalents were excluded from the computation
of diluted net loss per share as the result of the computation was anti-dilutive.
|
|
March 31,
|
|
|
|
2020
|
|
|
2019
|
|
Stock option
|
|
|
466,672
|
|
|
|
179,443
|
|
Warrants
|
|
|
69,714,754
|
|
|
|
-
|
|
Convertible notes
|
|
|
144,106,172
|
|
|
|
2,625,093
|
|
|
|
|
214,287,598
|
|
|
|
2,804,536
|
|
DATA443
RISK MITIGATION, INC.
NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2020
COVID-19
A
novel strain of coronavirus (COVID-19) was first identified in December 2019, and subsequently declared a global pandemic by the
World Health Organization on March 11, 2020. As a result of the outbreak, many companies have experienced disruptions in their
operations and in markets served. The Company has instituted some and may take additional temporary precautionary measures intended
to help ensure the well-being of its employees and minimize business disruption. The Company considered the impact of COVID-19
on the assumptions and estimates used and determined that there were no material adverse impacts on the Company’s results
of operations and financial position at March 31, 2020. The full extent of the future impacts of COVID-19 on the Company’s
operations is uncertain. A prolonged outbreak could have a material adverse impact on financial results and business operations
of the Company, including the timing and ability of the Company to collect accounts receivable and procure materials and supplies.
CARES
Act
The
Coronavirus Aid, Relief and Economic Security Act (the “CARES Act”) was enacted on March 27, 2020. There are several
different provisions of the CARES Act that impact income taxes for corporations. While the Company continues to evaluate the tax
implications, it believes these provisions will not have a material impact to the financial statements.
Additionally,
the Company has applied for, and has received, funds under the Paycheck Protection Program (the “PPP Loan”) after
the period covered in these financial statements in the amount of $339,000. The receipt of these funds, and the forgiveness
of the loan attendant to these funds, is dependent on the Company having initially qualified for the loan and qualifying for the
forgiveness of such loan based on its future adherence to the forgiveness criteria.
The
PPP Loan has a two-year term and bears interest at a rate of 1.0% per annum. Monthly principal and interest payments are deferred
for six months after the date of disbursement. The PPP Loan may be prepaid at any time prior to maturity with no prepayment penalties.
The promissory note executed by the Company in connection with the PPP Loan contains events of default and other provisions customary
for a loan of this type.
The
PPP Loan is being used to retain the Company’s employees and allow them to be able to continue to provide essential services
for the customers of the Company. Proceeds of the PPP Loan may also be used for other purposes permitted under applicable terms
of the PPP.
Certain
prior period balances have been reclassed to conform with the current period presentation.
NOTE
2: LIQUIDITY AND GOING CONCERN
The
accompanying consolidated financial statements have been prepared (i) in accordance with accounting principles generally accepted
in the United States, and (ii) assuming that the Company will continue as a going concern, which contemplates the realization
of assets and the satisfaction of liabilities in the normal course of business. After a period of no income, the Company
has recently generated increasing income. However, the Company is subject to the risks and uncertainties
associated with a business with growing revenue, as well as limitations on its operating capital resources. These matters,
among others, raise substantial doubt about the ability of the Company to continue as a going concern. These consolidated financial
statements do not include any adjustments to the amounts and classification of assets and liabilities that may be necessary should
the Company be unable to continue as a going concern. In light of these matters, the Company’s ability to continue as a
going concern is dependent upon the Company’s ability to raise capital and generate revenue and profits in the future.
During
2018, the Company made two product acquisitions, ClassiDocs, and ARALOCTM, and completed the acquisition of one entity,
Data443 Risk Mitigation, Inc. (“Data443”), the North Carolina operating company. The Company is actively seeking new
products and entities to acquire, with several candidates identified in addition to the DataExpressTM product acquisition
in September 2019. The Company has developed, and continues to develop, large scale relationships with cyber security, marketing
and product organizations, and to market and promote ClassiDocs and other products the Company may develop or acquire. As of March
31, 2020, the Company had operating losses, negative net working capital, and an accumulated deficit.
DATA443
RISK MITIGATION, INC.
NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2020
We
continue to monitor the effects COVID-19 could have on our operations and liquidity including our ability to collect account receivable
timely from our customers due to the economic impacts COVID-19 could have on the general economy. These factors, among others,
raise substantial doubt about the Company’s ability to continue as a going concern. The accompanying consolidated financial
statements do not include any adjustments that might result from the outcome of this uncertainty.
NOTE
3: INTELLECTUAL PROPERTY
The
following table summarizes the components of the Company’s intellectual property as of the dates presented:
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Intellectual property:
|
|
|
|
|
|
|
|
|
Word press GDPR rights
|
|
$
|
46,800
|
|
|
$
|
46,800
|
|
ARALOC™
|
|
|
1,850,000
|
|
|
|
1,850,000
|
|
ArcMail License
|
|
|
1,445,000
|
|
|
|
1,445,000
|
|
DataExpressTM
|
|
|
1,388,051
|
|
|
|
1,388,051
|
|
|
|
|
4,729,851
|
|
|
|
4,729,851
|
|
Accumulated amortization
|
|
|
(2,026,851
|
)
|
|
|
(1,587,913
|
)
|
Intellectual property, net of accumulated amortization
|
|
$
|
2,703,000
|
|
|
$
|
3,141,938
|
|
The Company recognized amortization expense
of approximately $438,938 and $253,000, for the three months ended March 31, 2020, and 2019, respectively.
Based
on the carrying value of definite-lived intangible assets as of March 31, 2020, we estimate our amortization expense for the next
five years will be as follows:
|
|
Amortization
|
|
Year Ended December 31,
|
|
Expense
|
|
2020 (excluding the three months ended March 31, 2020)
|
|
$
|
915,428
|
|
2021
|
|
|
792,422
|
|
2022
|
|
|
686,816
|
|
2023
|
|
|
308,333
|
|
2024
|
|
|
-
|
|
NOTE
4: LEASES
Operating
lease
We
have a non-cancelable operating lease for our office facility that expire in 2024. The operating lease has renewal options
and rent escalation clauses.
We recognized total lease expense of approximately
$27,871 and $27,871 for the three months ended March 31, 2020 and 2019, respectively, primarily related to operating lease
costs paid to lessors from operating cash flows. As of March 31, 2020 and December 31, 2019, the Company recorded a security deposit
of $10,000. We entered into our operating lease in January 2019.
DATA443
RISK MITIGATION, INC.
NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2020
Future
minimum lease payments under operating leases that have initial non-cancelable lease terms in excess of one year at March
31, 2020 were as follows:
Year Ended December 31,
|
|
|
|
2020 (excluding the three months ended March 31, 2020)
|
|
$
|
90,000
|
|
2021
|
|
|
123,600
|
|
2022
|
|
|
127,300
|
|
2023
|
|
|
131,150
|
|
2024
|
|
|
45,033
|
|
Thereafter
|
|
|
-
|
|
|
|
|
517,083
|
|
Less: Imputed interest
|
|
|
(78,662
|
)
|
Operating lease liabilities
|
|
|
438,421
|
|
|
|
|
|
|
Operating lease liability – current
|
|
|
89,017
|
|
Operating lease liability - non-current
|
|
$
|
349,404
|
|
The
following summarizes other supplemental information about the Company’s operating lease as of March 31, 2020:
Weighted average discount rate
|
|
|
8
|
%
|
Weighted average remaining lease term (years)
|
|
|
4.11
|
|
Finance
lease
The
Company leases computer and hardware under non-cancellable capital lease arrangements. The term of those capital leases is 3 years
and annual interest rate is 12%. At March 31, 2020 and December 31, 2019, capital lease obligations included in current liabilities
were $81,987 and $34,425, respectively, and capital lease obligations included in long-term liabilities were $155,698 and $53,480,
respectively. As of March 31, 2020 and December 31, 2019, the Company recorded a security deposit of $10,944.
At
March 31, 2020, future minimum lease payments under the capital lease obligations, are as follows:
Year Ended December 31,
|
|
|
|
2020 (excluding the three months ended March 31, 2020)
|
|
$
|
79,573
|
|
2021
|
|
|
106,097
|
|
2022
|
|
|
78,197
|
|
2023
|
|
|
15,744
|
|
Thereafter
|
|
|
-
|
|
|
|
|
279,611
|
|
Less: Imputed interest
|
|
|
(41,926
|
)
|
Finance lease liabilities
|
|
|
237,685
|
|
|
|
|
|
|
Finance lease liability – current
|
|
|
81,987
|
|
Finance lease liability - non-current
|
|
$
|
155,698
|
|
DATA443
RISK MITIGATION, INC.
NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2020
NOTE
5: CONVERTIBLE NOTES PAYABLE
Convertible
notes payable consists of the following:
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
Convertible Note - originated in September 2018
|
|
$
|
1,400,000
|
|
|
$
|
1,700,000
|
|
Convertible Note - originated in October 2018
|
|
|
294,150
|
|
|
|
444,150
|
|
Convertible Note - originated in October 2018
|
|
|
608,850
|
|
|
|
608,850
|
|
Convertible Note - originated in April 2019
|
|
|
519,000
|
|
|
|
600,000
|
|
Convertible Note - originated in June 2019
|
|
|
-
|
|
|
|
63,000
|
|
Convertible Note - originated in November 2019
|
|
|
38,000
|
|
|
|
38,000
|
|
Convertible Note - originated in December 2019
|
|
|
38,000
|
|
|
|
38,000
|
|
Convertible Notes - originated in January 2020
|
|
|
200,000
|
|
|
|
-
|
|
Convertible Notes - originated in March 2020
|
|
|
136,250
|
|
|
|
-
|
|
Convertible Notes - originated in March 2020
|
|
|
78,750
|
|
|
|
-
|
|
Convertible Notes - originated in October 2018 (replacement)
|
|
|
135,000
|
|
|
|
-
|
|
Convertible Notes - originated in March 2020
|
|
|
125,000
|
|
|
|
-
|
|
|
|
|
3,573,000
|
|
|
|
3,492,000
|
|
Less debt discount and debt issuance cost
|
|
|
(412,620
|
)
|
|
|
(279,214
|
)
|
|
|
|
3,160,380
|
|
|
|
3,212,786
|
|
Less current portion of convertible notes payable
|
|
|
3,160,380
|
|
|
|
3,212,786
|
|
Long-term convertible notes payable
|
|
$
|
-
|
|
|
$
|
-
|
|
During
the three months ended March 31, 2020 and 2019, the Company recognized interest expense of $53,517 and $26,157, and amortization
of debt discount, included in interest expense of $410,019 and $273,742, respectively.
Replacement
of note
During
the three months ended March 31, 2020, the Company assigned a portion of note with outstanding principal amounts of $150,000 to
a lender. Our CEO paid $135,000 to repay a principal amount of $81,000 on behalf of the company. As a result, the Company recorded
due to related party of $135,000 and loss on settlement of debt of $54,000.
Conversion
During
the three months ended March 31, 2020, the Company converted notes with principal amounts and accrued interest of $427,671 into
6,824,272 shares of common stock. The corresponding derivative liability at the date of conversion of $896,839 was credited to
additional paid in capital.
Convertible
notes payable consists of the following:
Promissory
Notes - Issued in fiscal year 2018
On
December 31, 2019, the Company entered into an Amendment and Forbearance Agreement with note holders. Under this agreement, note
holders agreed to forbear from enforcing its rights under the note with regard to certain possible events of default, and further
agreed to amend the note as follows:
|
●
|
Terms
ranging from 4 months to 15 months.
|
|
●
|
Annual
interest rates: 12%.
|
DATA443
RISK MITIGATION, INC.
NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2020
|
●
|
Convertible
at the option of the holders at earlier of (i) January 12, 2020 or April 15, 2020 or
(ii) any event of default under the note.
|
|
●
|
The
conversion price shall be equal to 60% of the lesser of the lowest trading price of the
Company’s common stock for (i) the 20 days immediately preceding December 31, 2019
or (ii) the 20 days immediately preceding the date of conversion.
|
As
a result of an amendment and forbearance agreement, the Company recognized the settlement of original debt and recorded loss on
settlement of debt of $1,206,329 during the year ended December 31, 2019.
Promissory
Notes - Issued in fiscal year 2019
During
the year ended December 31, 2019, the Company issued a total of $739,000 of notes with the following terms:
|
●
|
Annual
interest rates of 10% - 12%.
|
|
●
|
Convertible
at the option of the holders at 4 months or 180 days after issuance date.
|
|
●
|
Conversion
prices are typically based on the discounted (39% to 50% discount) average closing prices
or lowest trading prices of the Company’s shares during various periods prior to
conversion.
|
|
●
|
Certain
note allows the principal amount will increase by $15,000 and the discount rate of conversion
price will decrease by 10% if the conversion price is less than $$0.005. As a result,
the discount rate of conversion price changed from 50% to 60% and the Company recognized
the penalty of $15,000 and recorded principal amount of $15,000.
|
The
note includes original issue discounts and financing costs totaling to $63,000 and the Company received cash of $676,000. Convertible
notes issued in fiscal year 2018 are currently in default.
Promissory
Notes - Issued in fiscal year 2020
During
the three months ended March 31, 2020, the Company issued a total of $540,000 of notes with the following terms:
|
●
|
Terms
ranging from 9 months to 12 months.
|
|
●
|
Annual
interest rates of 10% - 12%.
|
|
●
|
Convertible
at the option of the holders at issuance date or 6 months after issuance date.
|
|
●
|
Conversion
prices are typically based on the discounted (35% to 50% discount) average closing prices
or lowest trading prices of the Company’s shares during various periods prior to
conversion. Certain note has a fixed conversion price of $0.5 for a first 5 months
|
|
●
|
Certain
note allows the principal amount will increase by $15,000 and the discount rate of conversion
price will decrease by 18% if the conversion price is less than $$0.01.
|
The
Company determined that the conversion features, in the convertible notes, met the definition of a liability in accordance with
ASC Topic No. 815 - 40, Derivatives and Hedging - Contracts in Entity’s Own Stock and therefore bifurcated the embedded
conversion options once the notes becomes convertible and accounted for it as a derivative liability. The fair value of the conversion
feature was recorded as a debt discount and amortized to interest expense over the term of the note.
The
Company valued the conversion feature using the Binomial pricing model. The fair value of the derivative liability for all the
notes that became convertible, including the notes issued in prior years, during the three months ended March 31, 2020 amounted
to $6,092,869, and $500,675 of the value assigned to the derivative liability was recognized as a debt discount to the notes while
the balance of $5,592,194 was recognized as a “day 1” derivative loss.
DATA443
RISK MITIGATION, INC.
NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2020
NOTE
6: DERIVATIVE LIABILITIES
The
Company analyzed the conversion option for derivative accounting consideration under ASC 815, Derivatives and Hedging, and hedging,
and determined that the instrument should be classified as a liability since the conversion option becomes effective at issuance
resulting in there being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options.
ASC
815 requires we assess the fair market value of derivative liability at the end of each reporting period and recognize any change
in the fair market value as other income or expense item.
The
Company determined our derivative liabilities to be a Level 3 fair value measurement and used the Binomial pricing model to calculate
the fair value as of March 31, 2020. The Binomial model requires six basic data inputs: the exercise or strike price, time to
expiration, the risk-free interest rate, the current stock price, the estimated volatility of the stock price in the future, and
the dividend rate. Changes to these inputs could produce a significantly higher or lower fair value measurement. The fair value
of each convertible note and warrant is estimated using the Binomial valuation model.
For
the period ended March 31, 2020 and the year ended December 31, 2019, the estimated fair values of the liabilities measured on
a recurring basis are as follows:
|
|
|
Three Months Ended
|
|
|
|
Year Ended
|
|
|
|
|
March 31,
|
|
|
|
December 31,
|
|
|
|
|
2020
|
|
|
|
2019
|
|
Expected term
|
|
|
0.02
- 5.00 years
|
|
|
|
0.25
- 5.00 years
|
|
Expected average volatility
|
|
|
187%-
345
|
%
|
|
|
160%-
305
|
%
|
Expected dividend yield
|
|
|
-
|
|
|
|
-
|
|
Risk-free interest rate
|
|
|
0.01%
- 1.57
|
%
|
|
|
1.55%
- 2.50
|
%
|
The
following table summarizes the changes in the derivative liabilities during the period ended March 31, 2020:
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
|
Derivative liability as of December 31, 2019
|
|
$
|
2,601,277
|
|
|
|
|
|
|
Addition of new derivatives recognized as debt discounts
|
|
|
500,675
|
|
Addition of new derivatives recognized as day-one loss
|
|
|
5,592,194
|
|
Addition of new derivatives recognized upon issuance of warrant
|
|
|
-
|
|
Derivative liabilities settled upon conversion of convertible note
|
|
|
(896,839
|
)
|
Reclassification from APIC to derivative due to tainted instruments
|
|
|
-
|
|
Change in derivative liabilities recognized as loss on derivative
|
|
|
2,913,957
|
|
Derivative liability as of March 31, 2020
|
|
$
|
10,711,264
|
|
The
aggregate gain (loss) on derivatives during the three months ended March 31, 2020 and 2019 was ($8,506,151) and $6,813,153, respectively.
NOTE
7: CAPITAL STOCK AND REVERSE STOCK SPLIT
Changes
in Authorized Shares
On
October 14, 2019, the Company filed an amendment to its Articles of Incorporation to effect a 1-for-750 reverse stock split of
its issued and outstanding shares of common and preferred shares, each with $0.001 par value. All per share amounts and number
of shares, in the consolidated financial statements and related notes have been retroactively adjusted to reflect the reverse
stock split.
On
March 5, 2020, the Company amended its Articles of Incorporation to increase the number of shares of authorized common stock to
250,000,000.
DATA443
RISK MITIGATION, INC.
NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2020
Preferred
Stock
As
of March 31, 2020, the Company is authorized to issue 337,500 shares of preferred stock with a par value of $0.001, of which 337,500
shares have been designated as Series A. As of March 31, 2020 and December 31, 2019, 1,334 shares of Series A were issued and
outstanding, and each share of Series A was (i) convertible into 1,000 shares of common stock, and (ii) entitled to vote 15,000
shares of common stock on all matters submitted to a vote by shareholders voting common stock. All issued and outstanding shares
of Series A Preferred Stock are held by Mr. Jason Remillard, (“Mr. Remillard”) sole director of the Company.
Common
Stock
The
Company is authorized to issue 250,000,000 shares of common stock with a par value of $0.001. All shares have equal voting rights,
are non-assessable, and have one vote per share. The total number of shares of Company common stock issued and outstanding as
of March 31, 2020 and December 31, 2019, respectively, was 19,482,091 and 9,692,065 shares, respectively.
During
the three months ended March 31, 2020, the Company issued common stock as follows,
|
●
|
6,824,272
shares issued for conversion of debt
|
|
●
|
2,465,754
shares issued for the settlement of stock payable of acquisition DataExpressTM
|
|
●
|
500,000
shares issued for compensation to our former CFO
|
Warrants
The
Company identified conversion features embedded within warrants issued during the period ended March 31, 2020. The Company has
determined that the conversion feature of the Warrants represents an embedded derivative since the conversion price includes a
reset provision which could cause adjustments upon conversion. During the three months ended March 31, 2020, 250,000 warrants
were granted, for a period of five years from issuance, at price of $0.50 per share. As a result of the reset features, the warrants
increased by 67,591,070 for the period ended March 31, 2020, and the total warrants exercisable into 69,714,754 shares of common
stock at a weighted average exercise price of $0.015 per share as of March 31, 2020. The reset feature of warrants was effective
at the time that a separate convertible instrument with lower exercise price was issued. We accounted for the issuance of the
Warrants as a derivative.
A
summary of activity during the period ended March 31, 2020 follows:
|
|
Warrants Outstanding
|
|
|
|
|
|
|
Weighted Average
|
|
|
|
Shares
|
|
|
Exercise Price
|
|
Outstanding, December 31, 2019
|
|
|
1,873,684
|
|
|
$
|
0.491
|
|
Granted
|
|
|
250,000
|
|
|
|
-
|
|
Reset feature
|
|
|
67,591,070
|
|
|
|
0.015
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
Forfeited/canceled
|
|
|
-
|
|
|
|
-
|
|
Outstanding, March 31, 2020
|
|
|
69,714,754
|
|
|
$
|
0.015
|
|
DATA443
RISK MITIGATION, INC.
NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2020
The
following table summarizes information relating to outstanding and exercisable warrants as of March 31, 2020:
Warrants Outstanding
|
|
|
Warrants Exercisable
|
|
|
|
|
Weighted Average
Remaining
|
|
|
|
|
|
|
|
|
|
|
Number of
Shares
|
|
|
Contractual life
(in years)
|
|
|
Weighted Average
Exercise Price
|
|
|
Number of
Shares
|
|
|
Weighted Average
Exercise Price
|
|
|
10,080,646
|
|
|
|
3.70
|
|
|
$
|
0.02
|
|
|
|
10,080,646
|
|
|
$
|
0.02
|
|
|
42,226,702
|
|
|
|
3.85
|
|
|
$
|
0.02
|
|
|
|
42,226,702
|
|
|
$
|
0.02
|
|
|
9,074,073
|
|
|
|
4.28
|
|
|
$
|
0.02
|
|
|
|
9,074,073
|
|
|
$
|
0.02
|
|
|
8,333,333
|
|
|
|
4.97
|
|
|
$
|
0.02
|
|
|
|
8,333,333
|
|
|
$
|
0.02
|
|
|
69,714,754
|
|
|
|
4.02
|
|
|
$
|
0.02
|
|
|
|
61,381,421
|
|
|
$
|
0.02
|
|
NOTE
8: SHARE-BASED COMPENSATION
Stock
Options
During
the three months ended March 31, 2020, the Company granted options for the purchase of the Company’s common stock to certain
employees, consultants and advisors as consideration for services rendered. The terms of the stock option grants are determined
by the Company’s Board of Directors. The Company’s stock options generally vest upon the one-year anniversary date
of the grant and have a maximum term of ten years.
The
following summarizes the stock option activity for the three months ended March 31, 2020:
|
|
Options Outstanding
|
|
|
Weighted-Average
Exercise Price
|
|
Balance as of December 31, 2019
|
|
|
377,227
|
|
|
$
|
1.86
|
|
Grants of stock options
|
|
|
159,767
|
|
|
|
0.26
|
|
Cancelled stock options
|
|
|
(70,316
|
)
|
|
|
1.10
|
|
Balance as of March 31, 2020
|
|
|
466,678
|
|
|
$
|
1.38
|
|
The
weighted average grant date fair value of stock options granted during the three months ended March 31, 2020 was $1.35. The total
fair value of stock options that granted during the three ended March 31, 2020 was approximately $46,638. The fair value of each
stock option is estimated on the date of grant using the Black-Scholes-Merton option pricing model with the following weighted
average assumptions for stock options granted during the three months ended March 31, 2020:
Expected
term (years)
|
|
|
5.8
|
|
Expected
stock price volatility
|
|
|
516.41
|
%
|
Weighted-average
risk-free interest rate
|
|
|
0.53
|
%
|
Expected
dividend
|
|
$
|
0.00
|
|
Volatility
is a measure of the amount by which a financial variable such as share price has fluctuated (historical volatility) or is expected
to fluctuate (expected volatility) during a period. The Company estimates expected volatility giving primary consideration to
the historical volatility of its common stock. The risk-free interest rate is based on the published yield available on U.S. Treasury
issues with an equivalent term remaining equal to the expected life of the stock option. The expected lives of the stock options
represent the estimated period of time until exercise or forfeiture and are based on the simplified method of using the mid-point
between the vesting term and the original contractual term.
DATA443
RISK MITIGATION, INC.
NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2020
The
following summarizes certain information about stock options vested and expected to vest as of March 31, 2020:
|
|
Number of
|
|
|
Weighted-Average Remaining Contractual Life
|
|
|
Weighted-Average
|
|
|
|
Options
|
|
|
(In Years)
|
|
|
Exercise Price
|
|
Outstanding
|
|
|
466,678
|
|
|
|
8.54
|
|
|
$
|
1.38
|
|
Exercisable
|
|
|
126,926
|
|
|
|
5.82
|
|
|
|
3.63
|
|
Expected to vest
|
|
|
339,746
|
|
|
|
9.55
|
|
|
$
|
0.54
|
|
As
of March 31, 2020 and December 31, 2019, there was $65,248 and $18,229, respectively, of total unrecognized compensation cost
related to non-vested share-based compensation arrangements which is expected to be recognized within the next year.
Restricted
Stock Awards
During
the three months ended March 31, 2020, the Company issued restricted stock awards for shares of common stock which have been reserved
for the holders of the awards. Restricted stock awards were issued to certain consultants and advisors as consideration for services
rendered. The terms of the restricted stock units are determined by the Company’s Board of Directors. The Company’s
restricted stock shares generally vest over a period of one year and have a maximum term of ten years.
The
following summarizes the restricted stock activity for the three months ended March 31, 2020:
|
|
|
|
|
Weighted-Average
|
|
|
|
Shares
|
|
|
Fair Value
|
|
Balance as of December 31, 2019
|
|
|
524,337
|
|
|
$
|
0.79
|
|
Shares of restricted stock granted
|
|
|
25,000
|
|
|
|
0.78
|
|
Exercised
|
|
|
-
|
|
|
|
1.67
|
|
Cancelled
|
|
|
(72,145
|
)
|
|
|
0.95
|
|
Balance as of March 31, 2020
|
|
|
477,192
|
|
|
$
|
0.79
|
|
|
|
March 31,
|
|
|
December 31,
|
|
Number of Restricted Stock Awards
|
|
2020
|
|
|
2019
|
|
Vested
|
|
|
100,978
|
|
|
|
57,243
|
|
Non-vested
|
|
|
376,214
|
|
|
|
467,094
|
|
As
of March 31, 2020 and December 31, 2019, there was $61,001 and $147,743, respectively, of total unrecognized compensation cost
related to non-vested share-based compensation, which is expected to be recognized over the next year.
NOTE
9: RELATED PARTY TRANSACTIONS
Jason
Remillard is our Chief Executive Officer and sole director. Through his ownership of Series A Preferred Shares, Mr. Remillard
has voting control over all matters to be submitted to a vote of our shareholders.
In
January 2018 the Company acquired substantially all of the assets of Myriad Software Productions, LLC, which is owned 100% by
Mr. Remillard. Those assets were comprised of the software program known as ClassiDocs, and all intellectual property and goodwill
associated therewith. This acquisition changed the Company’s status to no longer being a “shell” under applicable
securities rules. In consideration for the acquisition, the Company agreed to a purchase price of $1,500,000 comprised of: (i)
$50,000 paid at closing; (ii) $250,000 in the form of our promissory note; and (iii) $1,200,000 in shares of our common stock,
valued as of the closing, which equated to 1,600,000 shares of our common stock. The shares have not yet been issued and are not
included as part of the issued and outstanding shares of the Company. However, these shares have been recorded as additional paid
in capital within our consolidated financial statements for the period ending March 31, 2020.
DATA443
RISK MITIGATION, INC.
NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2020
On
September 16, 2019, the Company entered into an Asset Purchase Agreement with DMBGroup, LLC, as discussed in Note 2. Amounts
owed to DMBGroup, LLC including the note payable of $940,000 and member loans of $97,689 were recorded as amounts due to a related
party. During the three months ended March 31, 2020, the Company repaid $83,323 including interest expense of $8,098, and member
loans of $75,225. As of March 31, 2020 and December 31, 2019, the company had recorded a liability to DMBGroup totaling $715,441
and $828,561, respectively.
During
the three months ended March 31, 2020, our CEO paid operating expenses of $82,203 on behalf of the Company and the Company repaid
$85,500 to our CEO.
During
the three months ended March 31, 2020, our CEO repaid $135,000 to purchase convertible note of $81,000 and a prepayment penalty
of $54,000. As a result, the Company recorded $54,000 as loss on settlement of debt.
As
of March 31, 2020 and December 31, 2019, the Company had due to related party of $1,160,793 and $1,103,314
NOTE
10: NET INCOME PER COMMON SHARE
Basic
net income per common share is computed by dividing net income by the weighted average number of common shares outstanding during
the periods. Diluted net income per common share is computed using the weighted average number of common and dilutive common equivalent
shares outstanding during the periods. Common equivalent shares consist of stock options, unvested restricted shares, and outstanding
warrants that are computed using the treasury stock method. Antidilutive stock awards consist of stock options that would have
been antidilutive in the application of the treasury stock method.
|
|
Three months ended
|
|
|
|
March 31,
|
|
|
|
2020
|
|
|
2019
|
|
Numerator:
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(10,157,643
|
)
|
|
$
|
6,030,103
|
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding
|
|
|
14,542,721
|
|
|
|
7,399,376
|
|
Effect of dilutive shares
|
|
|
-
|
|
|
|
371,363
|
|
Diluted
|
|
|
14,542,721
|
|
|
|
7,770,738
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per common share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.70
|
)
|
|
$
|
0.81
|
|
Diluted
|
|
$
|
(0.70
|
)
|
|
$
|
0.78
|
|
For
the three months ended March 31, 2020, the convertible instruments are anti-dilutive and therefore, have been excluded from earnings
(loss) per share.
NOTE
11: SUBSEQUENT EVENTS
Subsequent
to March 31, 2020, the following transactions occurred:
|
●
|
On
April 01, 2020, the Company issued 4,666 shares of its Series A Preferred Stock to its
president/chief executive officer, Jason Remillard, as additional compensation.
|
DATA443
RISK MITIGATION, INC.
NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2020
|
●
|
On
April 02, 2020, the Company converted $20,000 of a promissory note into 1,333,333 shares
of its common stock. The issuance was exempt under Section 4(a)(2) of the Securities
Act.
|
|
●
|
On
April 02, 2020, the Company converted $4,521.33 of a promissory note into 301,422 shares
of its common stock. The issuance was exempt under Section 4(a)(2) of the Securities
Act.
|
|
●
|
On
April 03, 2020, the Company converted $17,460 of a promissory note into 970,000 shares
of its common stock. The issuance was exempt under Section 4(a)(2) of the Securities
Act.
|
|
●
|
On
April 14, 2020, the Company converted $6,471.33 of a promissory note into 431,422 shares
of its common stock. The issuance was exempt under Section 4(a)(2) of the Securities
Act.
|
|
●
|
On
April 15, 2020, the Company amended its Articles of Incorporation to increase the number
of shares of authorized common stock to 750,000,000.
|
|
●
|
On
April 16, 2020, the Company converted $6,793.83 of a promissory note into 452,922 shares
of its common stock. The issuance was exempt under Section 4(a)(2) of the Securities
Act.
|
|
●
|
On
April 16, 2020, the Company filed Form S-8 to register an additional 20,000,000 shares
of its common stock under the S-8 filed with the SEC on May 20, 2019 (SEC File No. 333-231615).
|
|
●
|
On
April 17, 2020 the Company issued a total of 11,935,000 shares of its common stock to
twelve (12) individuals, each of whom was either an employee or services provider to
the Company. The shares were issued under the Company’s S-8 filed with the SEC
on May 20, 2019 (SEC File No. 333-231615).
|
|
●
|
On
April 22, 2020, the Company converted $20,000 of a promissory note into 1,388,888
shares of its common stock. The issuance was exempt under Section 4(a)(2) of the Securities
Act.
|
|
●
|
On
April 27, 2020, the Company received a $339,000 loan (the “PPP Loan”)
through Silicon Valley Bank pursuant to the Paycheck Protection Program established under
the Cares Act. The PPP Loan has a two-year term and bears interest at a rate of 1.0%
per annum. Monthly principal and interest payments are deferred for six months after
the date of disbursement. The PPP Loan may be prepaid at any time prior to maturity with
no prepayment penalties. The promissory note issued pursuant to the PPP Loan contains
events of default and other provisions customary for a loan of this type. The PPP Loan
may be forgiven if used under program parameters for payroll, mortgage interest and rent
expenses.
|
|
●
|
On
April 27, 2020, the Company converted $19,922.10 of a promissory note into 1,811,100
shares of its common stock. The issuance was exempt under Section 4(a)(2) of the Securities
Act.
|
|
●
|
On
April 28, 2020 the Company issued a total of 1,496,516 shares of its common stock to
three persons who had previously invested $1,775,000 in the Company though the Company
had not yet issued them their respective shares. These shares were issued for this prior
investment, and the issuance was exempt under Section 4(a)(2) of the Securities Act.
|
|
●
|
On
April 28, 2020, the Company converted $24,540 of a promissory note into 1,804,411 shares
of its common stock. The issuance was exempt under Section 4(a)(2) of the Securities
Act.
|
|
●
|
On
May 02, 2020, the Company converted $15,600 of a promissory note into 2,000,000 shares
of its common stock. The issuance was exempt under Section 4(a)(2) of the Securities
Act.
|
|
●
|
On
May 06, the Company converted $10,080 of a promissory note into 1,680,000 shares of its
common stock. The issuance was exempt under Section 4(a)(2) of the Securities Act.
|
|
●
|
On
May 06, the Company converted $8,490.72 of a promissory note into 2,166,000 shares of
its common stock. The issuance was exempt under Section 4(a)(2) of the Securities Act.
|
|
|
|
|
●
|
On
May 07, the Company converted $11,494.90 of a promissory note into 2,357,929 shares of
its common stock. The issuance was exempt under Section 4(a)(2) of the Securities Act.
|
|
|
|
|
●
|
On
May 12, the Company converted $14,700 of a promissory note into 2,450,000 shares of its
common stock. The issuance was exempt under Section 4(a)(2) of the Securities Act.
|
ITEM
2.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
The
following discussion and analysis of the results of operations and financial condition for the three months ended March 31, 2020
and 2019 should be read in conjunction with our consolidated financial statements, and the notes to those financial statements
that are included elsewhere in this Quarterly Report.
All
references to “Data443”, “we”, “our,” “us” and the “Company” in this
Item 2 refer to Data443 Risk Mitigation, Inc., a Nevada corporation.
The
discussion in this section contains forward-looking statements. These statements relate to future events or our future financial
performance. We have attempted to identify forward-looking statements by terminology such as “anticipate,” “believe,”
“can,” “continue,” “could,” “estimate,” “expect,” “intend,”
“may,” “plan,” “potential,” “predict,” “should,” “would”
or “will” or the negative of these terms or other comparable terminology, but their absence does not mean that a statement
is not forward-looking. These statements are only predictions and involve known and unknown risks, uncertainties and other factors,
which could cause our actual results to differ from those projected in any forward-looking statements we make. Several risks and
uncertainties we face are discussed in more detail under “Risk Factors” in Part I, Item 1A of the Form 10 filed by
the Company with the SEC on 11 January 2019, and in the Part I, Item 1A of the Form 10-K filed by the Company with the SEC on
17 April 2020, and in the discussion and analysis below. You should, however, understand that it is not possible to predict or
identify all risks and uncertainties and you should not consider the risks and uncertainties identified by us to be a complete
set of all potential risks or uncertainties that could materially affect us. You should not place undue reliance on the forward-looking
statements we make herein because some or all of them may turn out to be wrong. We undertake no obligation to update any of the
forward-looking statements contained herein to reflect future events and developments, except as required by law. The following
discussion should be read in conjunction with the consolidated financial statements and the notes to those statements included
elsewhere in this Quarterly Report on Form 10-Q.
Overview
Data443
Risk Mitigation, Inc. was original incorporated under the name LandStar, Inc. as a Nevada corporation on May 4, 1998, for the
purpose of purchasing, developing and reselling real property, with its principal focus on the development of raw land. From incorporation
through December 31, 1998, LandStar had no business operations and was a development-stage company. LandStar did not purchase
or develop any properties and decided to change its business plan and operations. On March 31, 1999, the Company acquired approximately
98.5% of the common stock of Rebound Rubber Corp. pursuant to a share exchange agreement with Rebound Rubber Corp. (“Rebound
Rubber”) and substantially all of Rebound Rubber’s shareholders. The acquisition was effected by issuing 14,500,100
shares of common stock, which constituted 14.5% of the 100,000,000 authorized shares of LandStar, and 50.6% of the 28,622,100
issued and outstanding shares on completion of the acquisition. The acquisition was treated for accounting purposes as a continuation
of Rebound Rubber under the LandStar capital structure. If viewed from a non-consolidated perspective, on March 31, 1999 LandStar
issued 14,500,100 shares for the acquisition of the outstanding shares of Rebound Rubber.
The
share exchange with Rebound Rubber (and other transactions occurring in March 1999) resulted in a change of control of LandStar
and the appointment of new officers and directors of the Company. These transactions also redefined the focus of the Company on
the development and exploitation of the technology to de-vulcanize and reactivate recycled rubber for resale as a raw material
in the production of new rubber products. The Company’s business strategy was to sell the de-vulcanized material (and compounds
using the materials) to manufacturers of rubber products.
Prior
to 2001 the Company had no revenues. In 2001 and 2002 revenues were derived from management services rendered to a rubber recycling
company.
In
August 2001 the Company amended its Articles of Incorporation to authorize 500,000,000 shares of common stock, $0.001 par value;
and, 150,000,000 shares of preferred stock, $0.01 par value. Preferred stock. Preferred shares could be designated into specific
classes and issued by action of the Company’s Board of Directors. In May 2008 the Company’s Board established a class
of Convertible Preferred Series A (the “Series A”), authorizing 10,000,000 shares. The Series A provided for,
among other things, (i) each share of Series A was convertible into 1,000 shares of the Company’s common stock; and, (ii)
a holder of Series A was entitled to vote 1,000 shares of common stock for each share of Series A on all matters submitted to
a vote by shareholders.
In
September 2008 the Company amended its Articles to increase the number of authorized shares to 985,000,000, $0.001 par value.
In January 2009 the Company amended its Articles to increase the number of authorized shares to 4,000,000,000, $0.001 par value.
In January 2010 the Company once again amended its Articles to increase the number of authorized shares to 8,888,000,000, $0.001
par value.
The
Company’s last filing of financial information with the SEC was the Form 10-QSB it filed on December 19, 2002 for the quarter
ended 30 September 2002. No other filings were effected with the SEC until the Company filed a Form 15 May 19, 2008, which terminated
the Company’s filing obligations with SEC.
The
Company was effectively dormant for a number of years. In or around February 2014 there was a change in control when Kevin Hayes
acquired 1,000,000 shares of the Series A, and was appointed as the sole director and officer. In or around April 2017 there was
another change in control when Kevin Hayes sold the 1,000,000 shares of Series A to Hybrid Titan Management, which then proceeded
to assign the Series A to William Alessi. Mr. Alessi was then appointed as the sole director and officer of the Company. Mr. Alessi
initiated legal action in his home state of North Carolina to confirm, among other things, his ownership of the Series A; his
“control” over the Company; and, the status of creditors of the Company. In or around June 2017 the court entered
judgment in favor of Mr. Alessi.
In
or around July 2017, while under the majority ownership and management of Mr. Alessi, the Company sought to effect a merger transaction
(the “Merger”) under which the Company would be merged into Data443 Risk Mitigation, Inc. (“Data443”).
Data443 was formed as a North Carolina corporation in July 2017 under the original name LandStar, Inc. The name of the North Carolina
corporation was changed to Data443 in December 2017. In November 2017 the controlling interest in the Company was acquired by
our current chief executive officer and sole board member, Jason Remillard, when he acquired all of the Series A shares from Mr.
Alessi. In that same transaction Mr. Remillard also acquired all of the shares of Data443 from Mr. Alessi. Mr. Remillard was then
appointed as the sole director and sole officer of the Company, and of Data443. Initially, Mr. Remillard sought to recognize the
Merger initiated by Mr. Alessi and respect the results of the Merger. The Company relied upon documents previously prepared and
proceeded as if the Merger had been effected.
In
January 2018 the Company acquired substantially all of the assets of Myriad Software Productions, LLC, which is owned 100% by
Mr. Remillard. Those assets were comprised of the software program known as ClassiDocs, and all intellectual property and goodwill
associated therewith. This acquisition changed the Company’s status to no longer being a “shell” under applicable
securities rules. In consideration for the acquisition, the Company agreed to a purchase price of $1,500,000 comprised of (i)
$50,000 paid at closing; (ii) $250,000 in the form of our promissory note; and, (iii) $1,200,000 in shares of our common stock,
valued as of the closing, which equated to 1,200,000,000 shares of our common stock. The shares have not yet been issued and are
not included as part of the issued and outstanding shares of the Company. However, these shares have been recorded as additional
paid in capital within our consolidated financial statements for the period ending 30 June 2018.
In
April 2018 the Company amended the designation for its Series A Preferred Stock by providing that a holder of Series A was entitled
to (i) vote 15,000 shares of common stock for each share of Series A on all matters submitted to a vote by shareholders; and,
(ii) convert each share of Series A into 1,000 shares of our common stock.
In
May 2018 the Company amended and restated its Articles of Incorporation. The total authorized number of shares is: 8,888,000,000
shares of common stock, $0.001 par value; and, 50,000,000 shares of preferred stock, $0.001 par value, designated in the discretion
of the Board of Directors. The Series A remains in full force and effect.
In
June 2018, after careful analysis and in reliance upon professional advisors retained by the Company, it was determined that the
Merger had, in fact, not been completed, and that the Merger was not in the best interests of the Company and its shareholders.
As such, the Merger was legally terminated. In place of the Merger, in June 2018 the Company acquired all of the issued and outstanding
shares of stock of Data443 (the “Share Exchange”). As a result of the Share Exchange, Data443 became a wholly-owned
subsidiary of the Company, with both the Company and Data443 continuing to exist as corporate entities. The finances and business
conducted by the respective entities prior to the Share Exchange will be treated as related party transactions in anticipation
of the Share Exchange. As consideration in the Share Exchange, we agreed to issue to Mr. Remillard: (a) One hundred million (100,000,000)
shares of our common stock; and (b) On the eighteen (18) month anniversary of the closing of the Share Exchange (the “Earn
Out Date”), an additional 100,000,000 shares of our common stock (the “Earn Out Shares”) provided
that Data 443 has at least an additional $1MM in revenue by the Earn Out Date (not including revenue directly from acquisitions).
None of our shares of our common stock to be issued to Mr. Remillard under the Share Exchange have been issued. As such, none
of said shares are included as part of the issued and outstanding shares of the Company. However, the shares committed to Mr.
Remillard have been recorded as common shares issuable and included in additional paid-in capital and the earn out shares have
been reflected as a contingent liability for common stock issuable within the consolidated financial statements as of December
31, 2019.
On
or about 29 June 2018 we secured the rights to the WordPress GDPR Framework through our wholly owned subsidiary Data443 for a
total consideration of €40,001, or $46,521, payable in four payments of €10,000, with the first payment due at closing,
and the remaining payments issuable at the end of July, August and September, 2018. All of the payments were made and upon issuance
of the final payment, we have the right to enter into an asset transfer agreement for the nominal cost of one euro (€1).
On
or about October 22, 2018 we entered into an asset purchase agreement with Modevity, LLC (“Modevity”) to acquire certain
assets collectively known as ARALOC™, a software-as-a service (“SaaS”) platform that provides cloud-based data
storage, protection, and workflow automation. The acquired assets consist of intellectual and related intangible property including
applications and associated software code, and trademarks. While the Company did not acquire any of the customers or customer
contracts of Modevity, the Company did acquire access to books and records related to the customers and revenues Modevity created
on the ARALOC™ platform as part of the asset purchase agreement. These assets were substantially less than the total assets
of Modevity, and revenues from the platform comprised a portion of the overall sales of Modevity. We are required to create the
technical capabilities to support the ongoing operation of this SaaS platform. A substantial effort on the part of the Company
is needed continue generating ARALOC™ revenues through development of a sales force, as well as billing and collection processes.
We paid Modevity (i) $200,000 in cash; (ii) $750,000, in the form of our 10-month promissory note; and, (iii) 164,533,821 shares
of our common stock.
On
June 21, 2019, the Company filed an amendment to its articles of incorporation to increase the total number authorized shares
of the Company’s common stock, par value $0.001 per share, from 8,888,000,000 shares to 15,000,000,000 shares.
On
September 16, 2019, the Company entered into an Asset Purchase Agreement with DMBGroup, LLC to acquire certain assets collectively
known as DataExpressTM, a software platform for secure sensitive data transfer within the hybrid cloud. The total purchase price
of approximately $2.8 million consists of: (i) a $410,000 cash payment at closing; (ii) a promissory note in the amount of $940,000,
payable in the amount of $41,661 over 24 monthly payments starting on October 15, 2019, accruing at a rate of 6% per annum; (iii)
assumption of approximately $98,000 in liabilities and, (iv) approximately 2,465,753 shares of our common stock. As of September
30, 2019, these shares have not been issued and are recorded as “Stock issuable for asset purchase” included in additional
paid in capital.
On
October 14, 2019, the Company filed an amendment to its Articles of Incorporation to change its name to Data443 Risk Mitigation,
Inc., and to effect a 1-for-750 reverse stock split of its issued and outstanding shares of common and preferred shares, each
with $0.001 par value, and to reduce the numbers of authorized common and preferred shares to 60,000,000 and 337,500, respectively.
On October 28, 2019, the name change and the split and changes in authorized common and preferred shares was effected, resulting
in approximately 7,282,678,714 issued and outstanding shares of the Company’s common stock to be reduced to approximately
9,710,239, and 1,000,000 issued and outstanding shares of the Company’s preferred shares to be reduced to 1,334 as of October
28, 2019. All per share amounts and number of shares, including the authorized shares, in the consolidated financial statements
and related notes have been retroactively adjusted to reflect the reverse stock split and decrease in authorized common and preferred
shares.
On
March 05, 2020, the Company amended its Articles of Incorporation to increase the number of shares of authorized common stock
to 250,000,000.
COVID-19
The
Company is closely monitoring developments and is taking steps to mitigate the potential risks related to the COVID-19 pandemic
to the Company, its employees and its customers. To protect our employees while continuing to provide the services needed by our
clients the Company limited customer contact, and minimized employee contact with other employees by having our employees work
remotely while they shelter in place. The dedication of our employees and their work ethic have allowed us to continue providing
critical services to our customers during these challenging times.
Our
office-based employees have been working remotely since the middle of March, and they have been able to address customer needs
in a timely fashion. Travel remains restricted to limit the risk of our employees coming in contact with the virus.
Through
March 31, 2020, there has not been a noticeable increase in accounts receivable for the Company. However, it is likely that if
the COVID-19 pandemic persists and state stay-at-home orders remain in place, it is likely that more customers will be unable
to keep their bills current. Further, while we have not yet experienced any interruption to our normal materials and supplies
process, it is impossible to predict whether COVID-19 will cause future interruptions and delays.
Through
March 31, 2020 we have not had any of our employees contract the COVID-19 virus. Should we have a significant number of our employees
contract the COVID-19 virus it could have a negative impact on our ability to serve customers in a timely fashion.
CARES
Act
The
Coronavirus Aid, Relief and Economic Security Act (the “CARES Act”) was enacted on March 27, 2020. There are several
different provisions with the CARES Act that impact income taxes for corporations. While we continue to evaluate the tax implications,
we believe these provisions will not have a material impact to the financial statements.
Additionally,
the Company has applied for, and has received, funds under the Paycheck Protection Program (the “PPP Loan”) after
the period covered in these financial statements in the amount of $339,000. The receipt of these funds, and the forgiveness
of the loan attendant to these funds, is dependent on our having initially qualified for the loan and qualifying for the forgiveness
of such loan based on our future adherence to the forgiveness criteria.
The
PPP Loan has a two-year term and bears interest at a rate of 1.0% per annum. Monthly principal and interest payments are deferred
for six months after the date of disbursement. The PPP Loan may be prepaid at any time prior to maturity with no prepayment penalties.
The promissory note issued in connection with the PPP Loan contains events of default and other provisions customary for a loan
of this type.
The
PPP Loan is being used to retain our employees, as well as for other permitted uses under the terms and conditions of the PPP
Loan.
Recent
Accounting Pronouncements
From
time-to-time, new accounting pronouncements are issued by the Financial Accounting Standards Board (“FASB”), or other
standard setting bodies, relating to the treatment and recording of certain accounting transactions. Unless otherwise discussed
herein, management of the Company has determined that these recent accounting pronouncements will not have a material impact on
the financial position or results of operations of the Company.
Critical
Accounting Policies
Critical
Accounting Policies and Significant Judgments and Estimates
Our
management’s discussion and analysis of our financial condition and results of operations is based on our consolidated financial
statements which we have been prepared in accordance with U.S. generally accepted accounting principles. In preparing our consolidated
financial statements, we are required to make estimates and assumptions that affect the reported amounts of assets and liabilities,
the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts
of revenues and expenses during the reporting periods.
Critical
accounting estimates are estimates for which (a) the nature of the estimate is material due to the levels of subjectivity and
judgment necessary to account for highly uncertain matters or the susceptibility of such matters to change and (b) the impact
of the estimate on financial condition or operating performance is material.
These
significant accounting estimates or assumptions bear the risk of change due to the fact that there are uncertainties attached
to these estimates or assumptions, and certain estimates or assumptions are difficult to measure or value.
Management
bases its estimates on historical experience and on various assumptions that are believed to be reasonable in relation to the
consolidated financial statements taken as a whole under the circumstances, the results of which form the basis for making judgments
about the carrying values of assets and liabilities that are not readily apparent from other sources.
Management
regularly evaluates the key factors and assumptions used to develop the estimates utilizing currently available information, changes
in facts and circumstances, historical experience and reasonable assumptions. After such evaluations, if deemed appropriate, those
estimates are adjusted accordingly.
Actual
results could differ from those estimates.
While
our significant accounting policies are described in more detail in Note 2 of our consolidated Quarterly financial statements
included in this Quarterly Report, we believe the following accounting policies to be critical to the judgments and estimates
used in the preparation of our consolidated financial statements:
Assumption
as a Going Concern
Management
assumes that the Company will continue as a going concern, which contemplates continuity of operations, realization of assets,
and liquidation of liabilities in the normal course of business. However, given our current financial position and lack of liquidity,
there is substantial doubt about our ability to continue as a going concern.
Convertible
Financial Instruments
The
Company bifurcates conversion options from their host instruments and accounts for them as free standing derivative financial
instruments if certain criteria are met. The criteria include circumstances in which (a) the economic characteristics and risks
of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the host
contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is not re-measured
at fair value under otherwise applicable generally accepted accounting principles with changes in fair value reported in earnings
as they occur and (c) a separate instrument with the same terms as the embedded derivative instrument would be considered a derivative
instrument. An exception to this rule is when the host instrument is deemed to be conventional, as that term is described under
applicable GAAP.
When
the Company has determined that the embedded conversion options should not be bifurcated from their host instruments, discounts
are recorded for the intrinsic value of conversion options embedded in the instruments based upon the differences between the
fair value of the underlying common stock at the commitment date of the transaction and the effective conversion price embedded
in the instrument.
Beneficial
Conversion Feature
The issuance of the convertible debt issued by the Company generated
a beneficial conversion feature (“BCF”), which arises when a debt or equity security is issued with an embedded conversion
option that is beneficial to the investor or in the money at inception because the conversion option has an effective strike price
that is less than the market price of the underlying stock at the commitment date. The Company recognized the BCF by allocating
the intrinsic value of the conversion option, which is the number of shares of common stock available upon conversion multiplied
by the difference between the effective conversion price per share and the fair value of common stock per share on the commitment
date, resulting in a discount on the convertible debt (recorded as a component of additional paid in capital).
Fair
Value of Financial Instruments
The Company uses
a three-tier fair value hierarchy to classify and disclose all assets and liabilities measured at fair value on a recurring basis,
as well as assets and liabilities measured at fair value on a non-recurring basis, in periods subsequent to their initial measurement.
The hierarchy requires the Company to use observable inputs when available, and to minimize the use of unobservable inputs, when
determining fair value. The three tiers are defined as follows:
|
●
|
Level
1—Observable inputs that reflect quoted market prices (unadjusted) for identical
assets or liabilities in active markets;
|
|
●
|
Level
2—Observable inputs other than quoted prices in active markets that are observable
either directly or indirectly in the marketplace for identical or similar assets and
liabilities; and
|
|
●
|
Level
3—Unobservable inputs that are supported by little or no market data, which require
the Company to develop its own assumptions.
|
Financial
assets are considered Level 3 when their fair values are determined using pricing models, discounted cash flow methodologies or
similar techniques and at least one significant model assumption or input is unobservable.
The
fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities
and the lowest priority to unobservable inputs. If the inputs used to measure the financial assets and liabilities fall within
more than one level described above, the categorization is based on the lowest level input that is significant to the fair value
measurement of the instrument.
Transactions
involving related parties cannot be presumed to be carried out on an arm’s-length basis, as the requisite conditions of
competitive, free-market dealings may not exist. Representations about transactions with related parties, if made, shall not imply
that the related party transactions were consummated on terms equivalent to those that prevail in arm’s-length transactions
unless such representations can be substantiated.
Stock-Based
Compensation
We
measure the cost of services received in exchange for an award of equity instruments based on the fair value of the award. For
employees and directors, the fair value of the award is measured on the grant date. For non-employees, as per ASU No. 2018-7,
Compensation-Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting, remeasurement
is not required. The fair value amount is then recognized over the period during which services are required to be provided in
exchange for the award, usually the vesting period. Stock-based compensation expense is recorded by us in the same expense classifications
in the consolidated statements of operations, as if such amounts were paid in cash.
Deferred
Tax Assets and Income Taxes Provision
The
Company adopted the provisions of paragraph 740-10-25-13 of the FASB Accounting Standards Codification. Paragraph 740-10-25-13
which addresses the determination of whether tax benefits claimed or expected to be claimed on a tax return should be recorded
in the consolidated financial statements. Under paragraph 740-10-25-13, the Company may recognize the tax benefit from an uncertain
tax position only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities,
based on the technical merits of the position. The tax benefits recognized in the consolidated financial statements from such
a position should be measured based on the largest benefit that has a greater than fifty percent (50%) likelihood of being realized
upon ultimate settlement. Paragraph 740-10-25-13 also provides guidance on de-recognition, classification, interest and penalties
on income taxes, accounting in interim periods and requires increased disclosures. The Company had no material adjustments to
its liabilities for unrecognized income tax benefits according to the provisions of paragraph 740-10-25-13.
The
estimated future tax effects of temporary differences between the tax basis of assets and liabilities are reported in the accompanying
balance sheets, as well as tax credit carry-backs and carry-forwards. The Company periodically reviews the recoverability of deferred
tax assets recorded on its balance sheets and provides valuation allowances as management deems necessary.
Management
makes judgments as to the interpretation of the tax laws that might be challenged upon an audit and cause changes to previous
estimates of tax liability. In addition, the Company operates within multiple taxing jurisdictions and is subject to audit in
these jurisdictions. In management’s opinion, adequate provisions for income taxes have been made for all years. If actual
taxable income by tax jurisdiction varies from estimates, additional allowances or reversals of reserves may be necessary.
Management
assumes that the realization of the Company’s net deferred tax assets resulting from its net operating loss (“NOL”)
carry–forwards for Federal income tax purposes that may be offset against future taxable income was not considered more
likely than not and accordingly, the potential tax benefits of the net loss carry-forwards are offset by a full valuation allowance.
Management made this assumption based on (a) the Company has incurred recurring losses and presently has no revenue-producing
business; (b) general economic conditions; and, (c) its ability to raise additional funds to support its daily operations by way
of a public or private offering, among other factors.
RESULTS
OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 2020 COMPARED TO THE THREE MONTHS ENDED MARCH 31, 2019
Revenue
We recognized $478,000
of revenue during the three months ended March 31, 2020, compared to $143,000 in revenue for the three months ended March
31, 2019. We had net billings for the three months ended March 31, 2020 of $603,000 compared to $417,000 in the
prior year period. Deferred revenues are $1,032,000 as of March 31, 2020, an increase of $303,000 from $729,000
as of December 31, 2019.
General
and Administrative Expenses
General and administrative
expenses for the three months ended March 31, 2020 amounted to $1,425,000 as compared to $691,000 for the three months
ended year ended March 31, 2019, an increase of $734,000, or 106%. The expenses for the three months ended March
31, 2020 primarily consisted of management costs, costs to integrate assets we acquired and to expand sales, audit and review
fees, filing fees, professional fees, and other expenses, including the re-classification of sales-related management expenses,
in connection with the projected growth of the Company’s business. Expenses for the three months ended March 31, 2019 consisted
of primarily the same items.
Sales
and Marketing Expenses
Sales and marketing
expense for the three months ended March 31, 2020 amounted to $121,000 as compared to $226,000 for the three months ended
year ended March 31, 2019, a decrease of $105,000, or 46%. The expenses for the three months ended March
31, 2020 primarily consisted of developing a sales operation, with some previously reported expenses, primarily management costs,
reclassified to general and administrative expenses. Expenses for the three months ended March 31, 2019 consisted of primarily
the same items with the exception of previously mentioned costs reclassified to general and administrative expenses.
Net Income (Loss)
The net loss for
the three months ended March 31, 2020 was $10,181,000 as compared to net income of $6,030,000 for the three months ended March
31, 2019. The net loss for the three months ended March 31, 2020 was mainly derived from an operating loss of $1,103,000 and a
loss from change in fair value of derivative liability of $8,506,000, associated with convertible notes payable. The net income
for the three months ended March 31, 2019 was mainly derived from a gain on change in fair value of derivative liability of $6,813,000
associated with convertible notes payable and gross margins of $138,000, offset in part by general and administrative, and sales
and marketing expenses of $921,000.
Provision
for Income Tax
No
provision for income taxes was recorded in either the three months ended March 31, 2020 or 2019, as we have incurred taxable losses
in both periods.
Related
Party Transactions
The
following individuals and entities have been identified as related parties based on their affiliation with our CEO and sole director,
Jason Remillard:
Jason
Remillard
Myriad
Software Productions, LLC
The
following amounts were owed to related parties, affiliated with the CEO and Chairman of the Board, at the dates indicated:
|
|
|
March 31, 2020
|
|
|
|
December 31, 2019
|
|
Jason Remillard
|
|
$
|
407,000
|
|
|
$
|
275,000
|
|
CASH
FLOW FOR THE THREE MONTHS ENDED MARCH 31, 2020 COMPARED TO THE THREE MONTHS ENDED MARCH 31, 2019
Liquidity
and Capital Resources
We
require cash to fund our operating expenses and working capital requirements, including outlays for capital expenditures. As of
March 31, 2020, our principal sources of liquidity were cash or cash equivalents of $70,000, trade accounts receivable
of $31,000, and other current assets of $9,000, as compared to cash or cash equivalents of $19,000, trade
accounts receivable of $64,000, and other current assets of $9,000 as of December 31, 2019.
During the last two
years, and through the date of this Quarterly Report, we have faced an increasingly challenging liquidity situation that has impacted
our ability to execute our operating plan. We started generating revenue in the fourth quarter of 2018, and
we have continued to increase revenue through the date of this Quarterly Report as we have actively sought to grow
our business in the data security market. We have also been required to maintain our corporate existence; satisfy the requirements
of being a public company; and, have chosen to become a mandatory filer with the SEC. We will need to obtain capital to continue
operations. There is no assurance that our Company will be able to secure such funding on acceptable (or any) terms. During the
three months ended March 2020 and 2019, we reported a loss from operations of $1,102,000 and $783,000, respectively; and,
used cash flows from operating activities totaling $343,000 and $345,000, respectively, for the same periods. We had a
beginning cash balance of $19,000 as of January 01, 2020, and a beginning cash balance of $325,000 as of January 01, 2019.
As of March 31, 2020,
we had assets of cash in the amount of $70,000 and other current assets in the amount of $40,000. As of March 31,
2020, we had current liabilities of $17,899,000. The Company’s accumulated deficit was $31,792,000.
As of March 31, 2019,
we had assets of cash in the amount of $19,000, and other current assets in the amount of $73,000. As March 31,
2019, we had current liabilities of $9,495,000. The Company’s accumulated deficit was $21,611,000.
The
revenues, if any, generated from our acquisitions alone will not be sufficient to fund our operations or planned growth. We will
require additional capital to continue to operate our business, and to further expand our business. Sources of additional capital
through various financing transactions or arrangements with third parties may include equity or debt financing, bank loans or
revolving credit facilities. We may not be successful in locating suitable financing transactions in the time period required
or at all, and we may not obtain the capital we require by other means. Unless the Company can attract additional investment,
the future of the Company operating as a going concern is in serious doubt.
We
are now obligated to file annual, quarterly and current reports with the SEC pursuant to the Exchange Act. In addition, the Sarbanes-Oxley
Act of 2002 (“Sarbanes-Oxley”) and the rules subsequently implemented by the SEC and the Public Company Accounting
Oversight Board have imposed various requirements on public companies, including requiring changes in corporate governance practices.
We expect these rules and regulations to increase our legal and financial compliance costs and to make some activities of ours
more time- consuming and costly. In order to meet the needs to comply with the requirements of the Securities Exchange Act, we
will need investment of capital.
Management
has determined that additional capital will be required in the form of equity or debt securities. There is no assurance that management
will be able to raise capital on terms acceptable to the Company. We also continue to monitor the effects COVID-19 could have
on our operations and liquidity including our ability to collect account receivable timely from our customers due to the economic
impacts COVID-19 could have on the general economy. If we are unable to obtain sufficient amounts of additional capital, we may
have to cease filing the required reports and cease operations completely. If we obtain additional funds by selling any of our
equity securities or by issuing common stock to pay current or future obligations, the percentage ownership of our shareholders
will be reduced, shareholders may experience additional dilution, or the equity securities may have rights preferences or privileges
senior to the common stock.
Investing
Activities
During the three months
ended March 31, 2020, we used funds in investing activities of $4,000 to acquire equipment. During the three months ended
March 31, 2019, we used funds in investing activities of $235,000 to acquire an exclusive license for software and $4,000 to acquire
furniture and fixtures.
Financing
Activities
During
the three months ended March 31, 2020 we raised net proceeds of $497,000 through the issuance of our convertible promissory
notes in the gross amount of $540,000. We also raised net proceeds of $190,000 through the issuance of our promissory
notes and repaid 203,245 on a note payable. We raised proceeds of $83,000 through loans from related parties and
repaid $161,000 to related parties. By comparison, during the three months ended March 31, 2019, we raised $500,000 through
the issuance of 418,451,781 shares of our common stock and warrants to acquire 218,413,977 shares of our common stock, and repaid
$225,000 on a note payable.
We
are dependent upon the receipt of capital investment or other financing to fund our ongoing operations and to execute our business
plan for growth in the data security market. If continued funding and capital resources are unavailable at reasonable terms,
we may not be able to implement our plan of operations.
Going
Concern
The
consolidated financial statements accompanying this Quarterly Report have been prepared on a going concern basis, which implies
that our company will continue to realize its assets and discharge its liabilities and commitments in the normal course of business.
Our Company continues to generate increasing revenues, though it has never paid any dividends and is unlikely to
pay dividends. The continuation of our company as a going concern is dependent upon the ability of our company to obtain
necessary financing to continue our growth and operating objectives, and the attainment of continued profitable
operations. As of March 31, 2020, our Company has an accumulated deficit of $31,792,000. We do not have sufficient working
capital to enable us to carry out our plan of operation for the next twelve months.
Due
to the uncertainty of our ability to meet our current operating expenses and the capital expenses noted in their report on the
consolidated financial statements for the year ended December 31, 2019, our independent auditors included an explanatory paragraph
regarding concerns about our ability to continue as a going concern. Our consolidated financial statements contain additional
note disclosures describing the circumstances that lead to this disclosure by our independent auditors.
The
continuation of our business is dependent upon us raising additional financial support. The issuance of additional equity or debt
securities by us could result in a significant dilution in the equity interests of our current stockholders. Obtaining commercial
loans, assuming those loans would be available, will increase our liabilities and future cash commitments. There can be no assurance
that the Company will be able to raise any additional capital.
Off-Balance
Sheet Arrangements
There
are no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition,
changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources
that are material to investors.
Management’s
Plans
Our
plan is to continue to grow our business through strategic acquisitions, and then expand selling across our subsidiaries and affiliated
companies. During the next twelve months, we anticipate incurring costs related to (i) filing of Exchange Act reports; and, (ii)
operating our businesses. We will require additional operating capital to maintain and continue operations. We will need to raise
additional capital through debt or equity financing, and there is no assurance we will be able to raise the necessary capital.