UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

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

For the quarterly period ~~ended: September 30, 2022,~~ ended March 31, 2023

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

For the transition period from to

Commission File Number: 001-36616

LogicMark, Inc.

(Exact name of registrant as specified in its charter)

Delaware		46-0678374
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

2801 Diode Lane

Louisville, KY 40299

(Address of principal executive offices) (Zip Code)

(502) 442-7911

(Registrant’s telephone number, including area code)

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

Title of each class		Trading Symbol(s)		Name of exchange on which registered
Common Stock, par value $0.0001 per share		LGMK		Nasdaq Capital Market

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

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

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

Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated filer	☒	Smaller reporting company	☒
		Emerging growth company	☐

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

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

As of ~~November~~May 10, ~~2022,~~2023, there were ~~9,608,937~~1,287,518 shares of common stock, par value $0.0001 per share, of the registrant issued and outstanding.

LogicMark, Inc.

Form 10-Q

Table of Contents

~~September 30, 2022~~March 31, 2023

		Page
Part I	FINANCIAL INFORMATION	1

Item 1	Condensed Financial Statements (Unaudited);	1

	Condensed Balance Sheets - ~~September 30, 2022~~March 31, 2023 and December 31, ~~2021~~2022	1

	Condensed Statements of Operations - Three ~~and Nine~~ Months Ended ~~September 30,~~March 31, 2023 and 2022 ~~and 2021~~	2

	Condensed Statements of Changes in Stockholders’ Equity - Three ~~and Nine~~ Months Ended ~~September 30,~~March 31, 2023 and 2022 ~~and 2021~~	3

	Condensed Statements of Cash Flows for the ~~Nine~~Three Months Ended ~~September 30,~~March 31, 2023 and 2022 ~~and 2021~~	54

	Notes to Condensed Financial Statements	65

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	1715

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	2218

Item 4.	Controls and Procedures	2218

Part II.	OTHER INFORMATION	2319

Item 1.	Legal Proceedings	2319

Item 1A.	Risk Factors	2319

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	2319

Item 3.	Defaults upon Senior Securities	2319

Item 4.	Mine Safety Disclosures	2319

Item 5.	Other Information	2319

Item 6.	Exhibits	2319

	Signatures	2420

PART I. FINANCIAL INFORMATION

Item 1. Condensed Financial Statements (Unaudited)

LogicMark, Inc.

CONDENSED BALANCE SHEETS

(Unaudited)

	September 30,			December 31,			March 31,			December 31,
	2022			2021			2023			2022
Assets
Current Assets
Cash and cash equivalents	$	9,328,504		$	12,044,415		$	9,781,799		$	6,977,114
Restricted cash		59,988			210,131			59,988			59,988
Accounts receivable, net		416,852			98,749			50,679			402,595
Inventory, net		1,077,160			1,237,280
Inventory								1,134,497			1,745,211
Prepaid expenses and other current assets		889,413			849,190			292,319			349,097
Total Current Assets		11,771,917			14,439,765			11,319,282			9,534,005

Property and equipment:
Equipment		414,671			410,444
Furniture and fixtures		35,761			35,761
Website and other		259,646			9,427
		710,078			455,632
Accumulated depreciation		(463,376	)		(455,632	)
Property and equipment, net		246,702			-			252,855			255,578
Right-of-use assets, net		199,619			248,309			164,554			182,363
Product development costs		481,768			-
Product development costs, net of amortization of $15,029								1,253,749			1,010,662
Goodwill		10,958,662			10,958,662			10,958,662			10,958,662
Other intangible assets, net of amortization of $4,710,437 and $4,127,920, respectively		3,900,138			4,476,647
Other intangible assets, net of amortization of $4,900,886 and $4,710,437, respectively								3,509,405			3,699,854

Total Assets	$	27,558,806		$	30,123,383		$	27,458,507		$	25,641,124

Liabilities, Series C Redeemable Preferred Stock and Stockholders’ Equity

Current Liabilities
Accounts payable	$	1,330,780		$	492,431		$	521,283		$	673,052
Accrued expenses		1,049,754			849,285			750,532			1,740,490
Total Current Liabilities		2,380,534			1,341,716			1,271,815			2,413,542
Other long-term liabilities		331,351			385,196			424,195			440,263
Total Liabilities		2,711,885			1,726,912			1,696,010			2,853,805

Commitments and Contingencies (Note 8)

Series C Redeemable Preferred Stock
Series C redeemable preferred stock, par value $0.0001 per share: 2,000 shares designated; 200 shares issued and outstanding as of September 30, 2022 and December 31, 2021		1,807,300			1,807,300
Series C redeemable preferred stock, par value $0.0001 per share: 2,000 shares designated; 10 shares issued and outstanding as of March 31, 2023 and December 31, 2022								1,807,300			1,807,300

Stockholders’ Equity
Preferred stock, par value $0.0001 per share: 10,000,000 shares authorized
Series F preferred stock, par value $0.0001 per share: 1,333,333 shares designated; 173,333 shares issued and outstanding as of September 30, 2022, aggregate liquidation preference of $520,000 as of September 30, 2022, and December 31, 2021		520,000			520,000
Common stock, par value $0.0001 per share: 100,000,000 shares authorized; 9,608,937 and 9,163,039 issued and outstanding as of September 30, 2022 and December 31, 2021		961			917
Series F preferred stock, par value $0.0001 per share: 1,333,333 shares designated; 106,333 and 173,333 shares issued and outstanding as of March 31, 2023 and December 31, 2022, respectively, aggregate liquidation preference of $319,000 as of March 31, 2023 and $520,000 as of December 31, 2022								319,000			520,000
Common stock, par value $0.0001 per share: 100,000,000 shares authorized; 1,220,308 and 479,669 issued and outstanding as of March 31, 2023 and December 31, 2022, respectively								123			48
Additional paid-in capital		105,697,391			104,725,115			111,079,795			106,070,253
Accumulated deficit		(83,178,731	)		(78,656,861	)		(87,443,721	)		(85,610,282	)

Total Stockholders’ Equity		23,039,621			26,589,171			23,955,197			20,980,019

Total Liabilities, Series C Redeemable Preferred Stock and Stockholders’ Equity	$	27,558,806		$	30,123,383		$	27,458,507		$	25,641,124

The accompanying notes are an integral part of these condensed financial statements.

LogicMark, Inc.

CONDENSED STATEMENTS OF OPERATIONS

(Unaudited)

	For the Three Months Ended March 31,
	2023			2022
Revenues	$	2,809,717		$	3,650,689
Costs of goods sold		947,169			1,447,305
Gross Profit		1,862,548			2,203,384

Operating Expenses
Direct operating cost		262,800			474,442
Advertising costs		48,116			-
Selling and marketing		465,536			189,207
Research and development		313,887			262,484
General and administrative		2,413,760			2,335,949
Other expense		28,318			30,084
Depreciation and amortization		215,998			194,363

Total Operating Expenses		3,748,415			3,486,529

Operating Loss		(1,885,867	)		(1,283,145	)

Other Income
Interest income		52,428			-
Total Other Income		52,428			-

Loss before Income Taxes		(1,833,439	)		(1,283,145	)
Income tax expense		-			-
Net Loss		(1,833,439	)		(1,283,145	)
Preferred stock dividends		(75,000	)		(88,000	)
Net Loss Attributable to Common Stockholders	$	(1,908,439	)	$	(1,371,145	)

Net Loss Attributable to Common Stockholders Per Share – Basic and Diluted	$	(1.92	)	$	(2.89	)

Weighted Average Number of Common Shares Outstanding – Basic and Diluted		996,080			474,099

The accompanying notes are an integral part of these condensed financial statements.

LogicMark, Inc.

CONDENSED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

(Unaudited)

	Three Months Ended March 31, 2023
											Additional
	Preferred Stock						Common Stock				Paid-in			Accumulated
	Shares			Amount			Shares		Amount		Capital			Deficit			Total
Balance - January 1, 2023		173,333		$	520,000			480,447	$	48	$	106,070,253		$	(85,610,282	)	$	20,980,019

Stock-based compensation expense		-			-			-		-		426,842			-			426,842

Shares issued as stock compensation		-			-			5,000		1		2,202			-			2,203

Sale of common stock and warrants pursuant to a registration statement on Form S-1		-			-			701,250		70		5,211,358			-			5,211,428

Fees incurred in connection with equity offerings		-			-			-		-		(805,245	)		-			(805,245	)

Series F Preferred stock converted to common stock		(67,000	)		(201,000	)		27,089		3		200,997			-			-

Common stock issued to settle Series F Preferred stock dividends		-			-			6,522		1		48,388			-			48,389

Series C Preferred stock dividends		-			-			-		-		(75,000	)		-			(75,000	)

Net loss		-			-			-		-		-			(1,833,439	)		(1,833,439	)

Balance - March 31, 2023		106,333		$	319,000			1,220,308	$	123	$	111,079,795		$	(87,443,721	)	$	23,955,197

	Three Months Ended March 31, 2022
									Additional
	Preferred Stock				Common Stock				Paid-in			Accumulated
	Shares		Amount		Shares		Amount		Capital			Deficit			Total
Balance - January 1, 2022		173,333	$	520,000		458,152	$	46	$	104,725,986		$	(78,656,861	)	$	26,589,171

Stock-based compensation expense		-		-		-		-		512,349			-			512,349

Shares issued as stock compensation		-		-		21,517		2		117,451			-			117,453

Series C Preferred stock dividends		-		-		-		-		(75,000	)		-			(75,000	)

Series F Preferred stock dividends		-		-		-		-		-			(13,000	)		(13,000	)

Net loss		-		-		-		-		-			(1,283,145	)		(1,283,145	)

Balance - March 31, 2022		173,333	$	520,000		479,669	$	48	$	105,280,786		$	(79,953,006	)	$	25,847,828

The accompanying notes are an integral part of these condensed financial ~~statements~~statements.

LogicMark, Inc.

CONDENSED STATEMENTS OF ~~OPERATIONS~~CASH FLOWS

(Unaudited)

Three Months Ended Nine Months Ended
September 30, September 30,
2022 2021 (1) 2022 2021 (1)
Revenues $ 2,751,570 $ 2,383,029 $ 9,769,951 $ 7,604,287
Costs of goods sold 1,047,204 1,255,445 3,860,176 3,319,710
Gross Profit 1,704,366 1,127,584 5,909,775 4,284,577

Operating Expenses
Direct operating cost 345,972 228,512 1,156,959 729,038
Selling and marketing 332,698 75,389 796,916 245,292
Research and development 374,842 136,891 841,917 730,236
General and administrative 2,575,105 969,264 7,025,674 3,426,596
Other expense 3,222 20,588 35,306 45,856
Depreciation and amortization 210,632 193,823 599,686 599,004

Total Operating Expenses 3,842,471 1,624,467 10,456,458 5,776,022

Operating Loss (2,138,105 ) (496,883 ) (4,546,683 ) (1,491,445 )

Other Income and (Expense)
Interest income (expense) 44,587 (144,821 ) 57,747 (1,395,611 )
Forgiveness of Paycheck Protection Program loan and accrued interest - - - 349,176
Warrant modification expense - - - (2,881,729 )
Total Other Income (Expense), Net 44,587 (144,821 ) 57,747 (3,928,164 )

Loss before Income Taxes (2,093,518 ) (641,704 ) (4,488,936 ) (5,419,609 )
Income tax (expense) benefit - - - -
Net Loss (2,093,518 ) (641,704 ) (4,488,936 ) (5,419,609 )
Preferred stock dividends (81,790 ) (82,301 ) (257,934 ) (2,253,102 )
Net Loss Attributable to Common Stockholders $ (2,175,308 ) $ (724,005 ) $ (4,746,870 ) $ (7,672,711 )

Net Loss Per Share - Basic and Diluted $ (0.23 ) $ (0.12 ) $ (0.50 ) $ (1.43 )

Weighted Average Number of Common Shares Outstanding - Basic and Diluted 9,608,937 5,969,312 9,562,347 5,377,465

~~(1)~~

~~Expenses in 2021 have been reclassified to conform to the 2022 presentation format.~~

	For the Three Months Ended March 31,
	2023			2022
Cash Flows from Operating Activities
Net loss	$	(1,833,439	)	$	(1,283,145	)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:
Depreciation		25,549			257
Stock based compensation		429,045			629,802
Amortization of intangible assets		190,449			194,106
Changes in operating assets and liabilities:
Accounts receivable		351,916			(34,513	)
Inventory		610,714			361,196
Prepaid expenses and other current assets		56,778			(44,198	)
Accounts payable		(229,741	)		566,983
Accrued expenses		(984,157	)		(98,041	)
Net Cash (Used in) Provided by Operating Activities		(1,382,886	)		292,447

Cash flows from Investing Activities
Purchase of equipment and website development		(5,732	)		(36,988	)
Product development costs		(137,880	)		-
Net Cash Used in Investing Activities		(143,612	)		(36,988	)

Cash flows from Financing Activities
Proceeds from sale of common stock and warrants		5,211,428			-
Fees paid in connection with equity offerings		(805,245	)		-
Series C redeemable preferred stock dividends		(75,000	)		(75,000	)
Net Cash Provided by (Used in) Financing Activities		4,331,183			(75,000	)
Net Increase in Cash, Cash Equivalents and Restricted Cash		2,804,685			180,459
Cash, Cash Equivalents and Restricted Cash - Beginning of Period		7,037,102			12,254,546
Cash, Cash Equivalents and Restricted Cash - End of Period	$	9,841,787		$	12,435,005

Supplemental Disclosures of Cash Flow Information:
Non-cash investing and financing activities:
Accrued Series C redeemable and Series F preferred stock dividends	$	-		$	107,933
Conversion of Series F preferred stock to common stock		201,000			-
Common stock issued to settle Series F Preferred stock dividends		48,389			-
Equipment purchases and website development included in accounts payable and accrued expenses		17,094			-
Product development costs included in accounts payable and accrued expenses		105,207			-

The accompanying notes are an integral part of these condensed financial ~~statements~~statements.

LogicMark, Inc.

NOTES TO CONDENSED FINANCIAL STATEMENTSof ~~CHANGES IN STOCKHOLDERS’ EQUITY~~

(Unaudited)

Three Months Ended September 30, 2022
Additional
Preferred Stock Common Stock Paid-in Accumulated
Shares Amount Shares Amount Capital Deficit Total
Balance - July 1, 2022 173,333 $ 520,000 9,608,937 $ 961 $ 105,318,990 $ (81,078,423 ) $ 24,761,528

Issuance of stock options for services - - - - 453,401 - 453,401

Shares issued as stock compensation - - - - - - -

Series C Redeemable Preferred stock dividends - - - - (75,000 ) - (75,000 )

Series F Preferred stock dividends - - - - - (6,790 ) (6,790 )

Net loss - - - - - (2,093,518 ) (2,093,518 )

Balance - September 30, 2022 173,333 $ 520,000 9,608,937 $ 961 $ 105,697,391 $ (83,178,731 ) $ 23,039,621

Nine Months Ended September 30, 2022
Additional
Preferred Stock Common Stock Paid-in Accumulated
Shares Amount Shares Amount Capital Deficit Total
Balance - January 1, 2022 173,333 $ 520,000 9,163,039 $ 917 $ 104,725,115 $ (78,656,861 ) $ 26,589,171

Issuance of stock options for services - - - - 669,015 - 669,015

Shares issued as stock compensation - - 445,898 44 528,261 - 528,305

Series C Redeemable Preferred stock dividends - - - - (225,000 ) - (225,000 )

Series F Preferred stock dividends - - - - - (32,934 ) (32,934 )

Net loss - - - - - (4,488,936 ) (4,488,936 )

Balance - September 30, 2022 173,333 $ 520,000 9,608,937 $ 961 $ 105,697,391 $ (83,178,731 ) $ 23,039,621

Three Months Ended September 30, 2021
Additional
Preferred Stock Common Stock Paid-in Accumulated
Shares Amount Shares Amount Capital Deficit Total
Balance - July 1, 2021 - - 5,331,190 $ 533 $ 89,045,519 $ (71,686,702 ) $ 17,359,350

Issuance of stock options for services - - - - 40,000 - 40,000

Issuance of Series F Preferred stock, net 1,333,333 3,999,999 - - - - 3,999,999

Conversion of Series F Preferred stock to common stock (1,160,000 ) (3,479,999 ) 656,604 66 3,479,933 - -

Sale of common stock and warrants pursuant to a registration statement on Form S-1 - - 2,788,750 279 11,834,443 - 11,834,722

Fees incurred in connection with equity offerings - - - - (380,657 ) - (380,657 )

Shares issued as stock compensation - - 50,000 5 287,995 - 288,000

Common Stock issued for dividends - - 3,695 - 19,584 (19,584 ) -

Series C Redeemable Preferred stock dividends - - - - (75,000 ) - (75,000 )

Series F Preferred stock dividends - - - - - (7,301 ) (7,301 )

Net loss - - - - - (641,704 ) (641,704 )

Balance - September 30, 2021 173,333 $ 520,000 8,830,239 $ 883 $ 104,251,817 $ (72,355,291 ) $ 32,417,409

~~LogicMark, Inc.~~

~~CONDENSED STATEMENTS~~ of ~~CHANGES IN STOCKHOLDERS’ EQUITY~~

~~(Unaudited)~~

Nine Months Ended September 30, 2021
Additional
Preferred Stock Common Stock Paid-in Accumulated
Shares Amount Shares Amount Capital Deficit Total
Balance - January 1, 2021 - - 4,061,997 $ 407 $ 74,586,801 $ (65,427,998 ) $ 9,159,210

Issuance of stock for services - - - - 120,000 - 120,000

Issuance of Series E Preferred stock, net 1,476,016 4,000,003 - - - - 4,000,003

Conversion of Series E Preferred stock to common stock (1,476,016 ) (4,000,003 ) 295,203 29 3,999,974 - -

Deemed dividend related to beneficial conversion feature of Series E preferred stock - - - - 1,480,801 (1,480,801 ) -

Issuance of Series F Preferred stock, net 1,333,333 3,999,999 - - - - 3,999,999

Conversion of Series F Preferred stock to common stock (1,160,000 ) (3,479,999 ) 656,604 66 3,479,933 - -

Exercise of common stock purchase warrants on a cash basis - - 536,774 54 6,669,957 - 6,670,011

Exercise of common stock purchase warrants on a cashless basis - - 423,933 42 (42 ) - -

Warrant modification expense recorded in connection with the issuance of replacement warrants - - - - 2,881,729 - 2,881,729

Shares issued in connection with the management incentive plan for 2018 and 2019 - - 13,283 1 80,455 - 80,456

Sale of common stock and warrants pursuant to a registration statement on Form S-1 - - 2,788,750 279 11,834,443 - 11,834,722

Fees incurred in connection with equity offerings - - - - (424,813 ) - (424,813 )

Shares issued as stock compensation - - 50,000 5 287,995 - 288,000

Common Stock issued for dividends - - 3,695 - 19,584 (19,584 ) -

Series C Redeemable Preferred stock dividends - - - - (765,000 ) - (765,000 )

Series F Preferred stock dividends - - - - - (7,299 ) (7,299 )

Net loss - - - - - (5,419,609 ) (5,419,609 )
Balance - September 30, 2021 173,333 $ 520,000 8,830,239 $ 883 $ 104,251,817 $ (72,355,291 ) $ 32,417,409

~~The accompanying notes are an integral part of these condensed financial statements~~

~~LogicMark, Inc.~~

~~CONDENSED STATEMENTS OF CASH FLOWS~~

~~(Unaudited)~~

Nine Months Ended
September 30,
2022 2021
Cash Flows from Operating Activities
Net loss $ (4,488,936 ) $ (5,419,609 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation 17,171 29,208
Stock based compensation 1,197,320 288,000
Amortization of debt discount - 137,855
Amortization of intangible assets 582,517 569,796
Amortization of deferred debt issuance costs - 713,119
Non-cash charge for modification of warrant terms - 2,881,729
Forgiveness of Paycheck Protection Plan loans and accrued interest - (349,176 )
Changes in operating assets and liabilities:
Accounts receivable (318,103 ) 66,671
Inventory 160,120 (145,538 )
Prepaid expenses and other current assets (40,223 ) (314,563 )
Accounts payable 817,094 (1,519,328 )
Accrued expenses 162,380 (228,483 )
Net Cash Used in Operating Activities (1,910,660 ) (3,290,319 )

Cash flows from Investing Activities
Purchase of equipment and website development (242,618 ) -
Product development costs (481,768 ) -
Purchase of intangible assets (6,008 ) -
Net Cash Used in Investing Activities (730,394 ) -

Cash flows from Financing Activities
Proceeds from sale of common stock and warrants - 11,834,722
Proceeds received in connection with issuance of Series E preferred stock, net - 4,000,003
Proceeds received in connection with issuance of Series F preferred stock, net - 3,999,999
Proceeds from exercise of common stock warrants - 6,670,494
Term loan repayment - (11,095,877 )
Fees paid in connection with equity offerings - (424,813 )
Series C redeemable preferred stock dividends (225,000 ) -
Net Cash (Used in) Provided by Financing Activities (225,000 ) 14,984,528
Net (Decrease) Increase in Cash, Cash Equivalents and Restricted Cash (2,866,054 ) 11,694,209
Cash, Cash Equivalents and Restricted Cash - Beginning of Year 12,254,546 4,537,546
Cash, Cash Equivalents and Restricted Cash - End of Period $ 9,388,492 $ 16,231,755

Supplemental Disclosures of Cash Flow Information:
Cash paid during the periods for:
Interest - 1,395,611
Taxes - 47,874
Non-cash investing and financing activities:
Accrued fees incurred in connection with equity offerings - -
Accrued Series C redeemable and Series F preferred stock dividends 32,934 266,907
Shares issued in connection with prior year accrual - 80,456
Conversion of Series E preferred stock to common stock - 4,000,003
Conversion of Series F preferred stock to common stock - 3,479,999
Website development included in accounts payable 21,255 -

~~The accompanying notes are an integral part of these condensed financial statements~~

~~LogicMark, Inc.~~

~~NOTES TO CONDENSED FINANCIAL STATEMENTS~~

~~(Unaudited)~~

NOTE 1 - ORGANIZATION AND PRINCIPAL BUSINESS ACTIVITIES

LogicMark, Inc. (“LogicMark” or the “Company”) was incorporated in the State of Delaware on February 8, 2012. LogicMark operates its business in one segment and provides personal emergency response systems (PERS), health communications devices, and Internet of Things ~~(“IoT”)~~ technology that creates a connected care platform. The Company’s devices give people the ability to receive care at home and ~~the~~ confidence to age independently. LogicMark revolutionized the PERS industry by incorporating two-way voice communication technology directly in the medical alert pendant and providing life-saving technology at a price point everyday consumers could afford. The PERS technologies are sold through ~~dealers~~retailers and distributors, as well as ~~directly~~ to the United States Veterans Health Administration.

The Company manufactures and distributes non-monitored and monitored personal emergency response systems sold through the United States Veterans Health Administration, healthcare durable medical equipment retailers and distributors and monitored security retailers and distributors. In 2022, the Company launched an e-commerce website to sell direct to consumers.

NOTE 2 - LIQUIDITY AND MANAGEMENT PLANS

The Company generated an operating loss of ~~$4,546,683~~$1.9 million and a net loss of ~~$4,488,936~~$1.8 million for the ~~nine~~three months ended ~~September 30, 2022.~~March 31, 2023. As of ~~September 30, 2022,~~March 31, 2023, the Company had cash and cash equivalents ~~and stockholders’ equity~~ of ~~$9,328,504 and $23,039,621, respectively.~~$9.8 million. As of ~~September 30, 2022,~~March 31, 2023, the Company had working capital of ~~$9,391,383~~$10.0 million compared to working capital onas of December 31, ~~2021,~~2022 of ~~$13,098,049.~~$7.1 million.

Given the Company’s cash position ~~on September 30, 2022,~~at March 31, 2023, and its projected cash flow from operations, the Company believes that it will have sufficient capital to sustain operations for a period of one year following the date of this filing. The Company may also raise funds through equity or debt offerings to accelerate the execution of its long-term strategic plan to develop and commercialize its core products and to fulfill its product development commitments.

NOTE 3 - BASIS OF PRESENTATION

The accompanying unaudited condensed financial statements have been prepared in accordance with U.S. generally accepted accounting principles ~~(GAAP)~~(“U.S. GAAP”) and applicable rules and regulations of the Securities and Exchange Commission ~~(SEC)~~(“SEC”) regarding interim financial reporting. In the opinion of management, the information herein reflects all adjustments, consisting only of normal recurring adjustments except as otherwise noted, considered necessary for a fair statement of results of operations, financial position, stockholders’ equity, and cash flows. The results for the interim periods presented are not necessarily indicative of the results expected for any future period. The following information should be read in conjunction with the audited financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, ~~2021~~2022 which was filed with the SEC on ~~April 15, 2022.~~March 30, 2023.

Net loss per share and all share data for the three months ended March 31, 2023 and 2022 have been retroactively adjusted to reflect the 1-for-20 reverse stock split that occurred in April 2023, in accordance with ASC 260-10-55-22, Restatement of EPS Data. See Note 9.

Certain prior year amounts have been reclassified for consistency with the current year’s presentation. These reclassifications had no effect on the reported results of operations.

~~LogicMark, Inc.~~

~~NOTES TO CONDENSED FINANCIAL STATEMENTS~~

~~(Unaudited)~~

NOTE 4 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES IN THE CONDENSED FINANCIAL STATEMENTS

~~The preparation of financial statements in conformity with generally accepted accounting principles in the United States (U.S. GAAP)~~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 at the date of the condensed financial statements and the reported amounts of revenues and expenses during the reporting period. The Company’s management evaluates these significant estimates and assumptions, including those related to the fair value of acquired assets and liabilities, stock-based compensation, income taxes, allowance for doubtful accounts, long-lived assets, and inventories, and other matters that affect the condensed financial statements and disclosures. Actual results could differ from those estimates.

CASH AND CASH EQUIVALENTS

The Company considers all highly liquid securities with an original maturity date of three months or less when purchased to be cash equivalents. Due to their short-term nature, cash equivalents are carried at cost, which approximates fair value. ~~On September 30, 2022,~~The Company had cash equivalents of $9.2 million and $6.6 million as of March 31, 2023 and December 31, ~~2021, cash and cash equivalents totaled $9,328,504 and $12,044,415,~~2022, respectively.

LogicMark, Inc.

NOTES TO CONDENSED FINANCIAL STATEMENTS

(Unaudited)

NOTE 4 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

RESTRICTED CASH

~~On September 30, 2022, and December 31, 2021, the Company had restricted cash of $59,988 and $210,131, respectively.~~ Restricted cash includes amounts ~~held back by the Company’s third-party credit card processor for potential customer refunds, claims, and disputes and~~ held as collateral for company credit cards. Restricted cash included in Cash, Cash Equivalents and Restricted Cash, as presented on the Condensed Statements of Cash Flows amounted to $60 thousand as of March 31, 2023 and December 31, 2022.

CONCENTRATIONS OF CREDIT RISK

Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of cash and cash equivalents. The Company maintains its cash and cash equivalents balances in large well-established financial institutions located in the United States. At times, the Company’s cash ~~and cash equivalents~~ balances may be uninsured or in deposit accounts that exceed the Federal Deposit Insurance Corporation ~~(FDIC)~~(“FDIC”) insurance limits. ~~Cash equivalents amounted to $9,057,747 on September 30, 2022.~~

~~LogicMark, Inc.~~

~~NOTES TO CONDENSED FINANCIAL STATEMENTS~~

~~(Unaudited)~~

~~NOTE 4 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)~~

REVENUE RECOGNITION

The Company’s revenues consist of product sales to either end customers, to distributors or ~~distributors.~~bulk sales to the United States Veterans Health Administration. The Company’s revenues are derived from contracts with customers, which are in most cases customer purchase orders. For each contract, the promise to transfer the control of the products, each of which is individually distinct, is considered to be the identified performance obligation. As part of the consideration promised in each contract, the Company evaluates the customer’s credit risk. Our contracts do not have any financing components, as ~~payment terms~~payments are generally prepaid or due ~~Net-30~~Net 30 days after the invoice ~~date.~~date for retailers and distributors. The Company’s products are almost always sold at fixed prices. In determining the transaction price, we evaluate whether the price is subject to any refunds, due to product returns or adjustments due to volume discounts, rebates, or price concessions to determine the net consideration we expect to be entitled to. The Company’s sales are recognized at a point-in-time under the core principle of recognizing revenue when control transfers to the customer, which generally occurs when the Company ships or delivers the product from its fulfillment center to our customers, when our customer accepts and has ~~the~~ legal title of the goods, and the Company has a present right to payment for such goods. Based on the respective contract terms, most of our contract revenues are recognized either (i) upon shipment based on free on board ~~(FOB)~~(“FOB”) shipping point, or (ii) when the product arrives at its destination. For the ~~nine~~three months ended ~~September 30,~~March 31, 2023 and 2022, ~~and 2021,~~ none of our sales were recognized over time.

SALES TO DISTRIBUTORS AND ~~RESELLERS~~RETAILERS

~~Sales to certain distributors and resellers are made under terms allowing limited rights of return of the Company’s products held in their inventory or upon sale to their end customers.~~ The Company maintains a reserve for unprocessed and estimated future price adjustments claims and returns as a refund liability. The reserve is recorded as a reduction to revenue in the same period that the related revenue is recorded and is calculated based on an analysis of historical claims and returns over a period of time to appropriately account for current pricing and business trends. Similarly, sales returns and allowances are recorded based on historical return rates, as a reduction into revenue with a corresponding reduction to cost of ~~sales~~goods sold for the estimated cost of inventory that is expected to be returned. These reserves were not material ~~on the Condensed Balance Sheets on September 30, 2022,~~as of March 31, 2023 and December 31, ~~2021.~~2022.

SHIPPING AND HANDLING

Amounts billed to customers for shipping and handling are included in revenues. The related freight charges incurred by the Company are included in ~~the~~ cost of goods sold and were ~~$94,080~~$0.1 million and ~~$467,293,~~$0.2 million, respectively, for the three ~~and nine~~ months ended ~~September 30, 2022,~~March 31, 2023 and ~~$149,923, and $374,484, respectively, for the three and nine months ended September 30, 2021.~~2022.

LogicMark, Inc.

NOTES TO CONDENSED FINANCIAL STATEMENTS

(Unaudited)

NOTE 4 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

ACCOUNTS RECEIVABLE - NET

For the three ~~and nine~~ months ended ~~September 30,~~March 31, 2023 and 2022, ~~and the year ended December 31, 2021,~~ the Company’s revenues were primarily ~~included~~the result of shipments ~~of the LogicMark products.~~to VA hospitals and clinics, which are made on a prepaid basis. The ~~terms~~Company also sells its products to distributors and ~~conditions of these sales provided certain~~retailers, typically providing customers with trade credit terms. ~~In addition, these sales were~~Sales made to ~~the~~distributors and retailers are done with nolimited rights of return and are subject to the normal warranties offered to the ultimate consumer for product defects.

Accounts receivable ~~are~~is stated at net realizable value. The Company regularly reviews accounts receivable balances and adjusts the accounts receivable allowance for doubtful accounts, as necessary whenever events or circumstances indicate the carrying value may not be recoverable. ~~On September 30, 2022,~~As of March 31, 2023 and December 31, ~~2021,~~2022, the ~~Company had an~~ allowance for doubtful accounts ~~of $1,146 and $5,411, respectively.~~were immaterial.

~~LogicMark, Inc.~~

~~NOTES TO CONDENSED FINANCIAL STATEMENTS~~

~~(Unaudited)~~

~~NOTE 4 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)~~

~~INVENTORY~~

INVENTORY

The Company measures inventory at the lower of cost or net realizable value, defined as estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transportation. Cost is determined using the first-in, first-out method.

The Company performs regular reviews of inventory quantities on hand and evaluates the realizable value of its inventories. The Company adjusts the carrying value of the inventory as necessary ~~with estimated valuation reserves~~ for excess, obsolete, and slow-moving inventory by comparing the individual inventory parts to forecasted product demand or production requirements. ~~The inventory is valued at the lower of cost or net realizable value with cost determined using the first-in, first-out method.~~ As of ~~September 30,~~March 31, 2023, inventory was comprised of $1.1 million and $60 thousand, in finished goods on hand and inventory in-transit from vendors, respectively. As of December 31, 2022, inventory was comprised of ~~$1,077,160~~$0.6 million and $1.2 million, in finished goods on ~~hand. As of December 31, 2021,~~hand and inventory ~~was comprised of $1,237,280 in finished goods on hand.~~ in-transit from vendors, respectively.

The Company is required to prepay for ~~certain~~ inventory with certain vendors until credit terms can be established. As of ~~September 30, 2022,~~March 31, 2023, the Company did not have prepaid inventory and as of December 31, ~~2021, $670,221 and $559,938 respectively,~~2022, $0.01 million of prepayments made for inventory are included in prepaid expenses and other current assets on the balance sheet.

LONG-LIVED ASSETS

Long-lived assets, such as property and equipment, and other intangibles are evaluated for impairment whenever events or changes in circumstances indicate the carrying value of an asset may not be recoverable. When indicators exist, the Company tests for the impairment of the definite-lived assets based on the undiscounted future cash flow the assets are expected to generate over their remaining useful lives, compared to the carrying value of the assets. If the carrying amount of the assets is determined not to be recoverable, a write-down to fair value is recorded. Management estimates future cash flows using assumptions about expected future operating performance. Management’s estimates of future cash flows may differ from actual cash flow due to, among other things, technological changes, economic conditions, or changes to the Company’s business operations.

PROPERTY AND EQUIPMENT

Property and equipment consisting of equipment, furniture, ~~and~~ fixtures, ~~and~~ website and other ~~are~~is stated at cost. The costs of additions and improvements are generally capitalized and expenditures for repairs and maintenance are expensed in the period incurred. When items of property and equipment are sold or retired, the related costs and accumulated depreciation are removed from the accounts and any gain or loss is included in income. Depreciation of property and equipment is provided utilizing the straight-line method over the estimated useful life of the respective asset as follows:

Equipment			5 years
Furniture and fixtures			3 to 5 years
Website and other			3 years

LogicMark, Inc.

NOTES TO CONDENSED FINANCIAL STATEMENTS

(Unaudited)

NOTE 4 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

GOODWILL

~~GOODWILL~~

Goodwill is reviewed annually in the fourth quarter, or when circumstances indicate that an impairment may have occurred. The Company first performs a qualitative assessment of goodwill impairment, which considers factors such as market conditions, performance compared to forecast, business outlook and unusual events. If the qualitative assessment indicates a possible goodwill impairment, goodwill is then quantitatively tested for impairment. The Company may elect to bypass the qualitative assessment and proceed directly to the quantitative test. If a quantitative goodwill impairment test is required, the fair value is determined using a variety of assumptions including estimated future cash flows using applicable discount rates (income approach) and comparisons to other similar companies (market approach).

~~LogicMark, Inc.~~

~~NOTES TO CONDENSED FINANCIAL STATEMENTS~~

~~(Unaudited)~~

~~NOTE 4 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)~~

OTHER INTANGIBLE ASSETS

The Company’s intangible assets are related to the acquisition of LogicMark LLC in 2016, the former subsidiary that was merged with and into the Company and are included in other intangible assets in the Company’s ~~balance sheet on September 30, 2022~~Condensed Balance Sheets as of March 31, 2023 and December 31, ~~2021.~~2022.

~~On September 30, 2022, Other intangible assets, net~~As of ~~amortization, are comprised of patents of $1,793,889; trademarks of $867,559; and customer relationships of $1,238,690. On December~~March 31, ~~2021, Other~~2023, the other intangible assets are comprised of patents of ~~$2,072,984;~~$1.6 million; trademarks of ~~$915,619;~~$0.8 million; and customer relationships of ~~$1,488,044.~~$1.1 million. As of December 31, 2022, the other intangible assets are comprised of patents of $1.7 million; trademarks of $0.9 million; and customer relationships of $1.2 million. The Company amortizes these intangible assets using the straight-line method over their estimated useful lives which for the patents, trademarks and customer relationships are 11 years, 20 years, and 10 years, respectively. During the three ~~and nine~~ months ended ~~September 30,~~March 31, 2023 and 2022, the Company ~~recorded~~had amortization expense of ~~$194,232 and $582,516,~~$0.2 million, respectively. ~~During the three and nine months ended September 30, 2021, the Company recorded amortization expense of $192,019 and $569,796, respectively.~~

As of ~~September 30, 2022,~~March 31, 2023, total amortization expense estimated for the remainder of fiscal year ~~2022~~2023 is ~~$194,241,~~$0.6 million. Amortization expense estimated for 2024 and ~~for each of the next five fiscal years, the total amortization expense~~2025 is ~~estimated~~expected to be ~~as follows: 2023 - $776,964; 2024 - $776,964; 2025 - $776,964;~~ approximately $0.8 million per year, $0.6 million for 2026 ~~- $602,648; 2027- $241,218;~~, $0.3 million for 2027, and ~~later years - $531,139.~~approximately $63 thousand each year until fully amortized in 2036.

~~CONVERTIBLE INSTRUMENTS~~

The Company applies the accounting standards for derivatives and hedging and for distinguishing liabilities from equity when accounting for hybrid contracts that feature conversion options. The accounting standards require companies to separate conversion options from their host instruments and account for them as free-standing derivatives according to certain criteria. The criteria include circumstances in which (i) the economic characteristics and risks of the embedded derivative are not closely related to the economic characteristics and risks of the host contract, (ii) the hybrid instrument that embodies both the embedded derivative and the host contract is not re-measured at fair value under generally accepted accounting principles with changes in fair value reported in earnings as they occur and (iii) a separate instrument with the same terms as the embedded derivative would be considered a derivative. The derivative is subsequently marked to market at each reporting date based on the current fair value, with the changes in fair value reported in the results of operations.

Conversion options with variable settlement features such as provisions to adjust the conversion price upon subsequent issuances at exercise prices more favorable than that in the hybrid contract generally result in their separation from the host instrument.

The Company records, when necessary, discounts to convertible notes for the intrinsic value of conversion options embedded in debt instruments based upon the differences between the fair value of the underlying common stock at the commitment date of the note transaction and the effective conversion price embedded in the note. The debt discounts under these arrangements are amortized over the earlier of (i) the term of the related debt using the straight-line method which approximates the interest rate method or (ii) conversion of the debt. The amortization of debt discount is included as interest expense included in other income and expenses in the unaudited condensed statements of operations.

~~DERIVATIVE FINANCIAL INSTRUMENTS~~

The Company does not use derivatives to hedge exposures to cash flow, market, or foreign currency risks. The Company evaluates all financial instruments to determine if such instruments are derivatives or contain features that qualify as embedded derivatives. Derivative financial instruments accounted for as liabilities are initially recorded at fair value and then re-valued at each reporting date, with changes in the fair value reported in the statements of operations. For stock-based derivatives, the Company uses the Black-Scholes or binomial option valuation model to value the derivatives at inception and on subsequent valuation dates. The Company accounts for conversion features that are embedded within the Company’s convertible notes payable that do not have fixed settlement provisions as a separate derivative. In addition, warrants issued by the Company that do not have fixed settlement provisions are also treated as derivatives. The classification of derivatives, including whether such instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting period. Derivative liabilities are classified in the balance sheet as current or non-current based on whether net-cash settlement of the derivative could be required within 12 months of the unaudited condensed balance sheet date.

LogicMark, Inc.

NOTES TO CONDENSED FINANCIAL STATEMENTS

(Unaudited)

NOTE 4 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

STOCK-BASED COMPENSATION

The Company accounts for share-based awards exchanged for employee services at the estimated grant date fair value of the award. The Company accounts for equity instruments issued to non-employees at their fair value on the measurement date. The measurement of stock-based compensation is subject to periodic adjustment as the underlying equity instrument vests or becomes non-forfeitable. Stock-based compensation charges are amortized over the vesting period or as earned. Stock-based compensation is recorded in the same component of operating expenses as if it were paid in cash. ~~The Company generally issues new shares of common stock to satisfy conversion and warrant exercises.~~

NET LOSS ATTRIBUTABLE TO COMMON ~~SHAREHOLDERS~~STOCKHOLDERS PER SHARE

~~Net loss attributable to common shareholders equals the Company’s net loss minus preferred stock dividends.~~

Basic net loss attributable to common ~~shareholders~~stockholders per share (“Basic net loss per share”) was computed using the weighted average number of common shares outstanding. Diluted net loss applicable to common ~~shareholders~~stockholders per share (“Diluted net loss per share”) includes the effect of diluted common stock equivalents. Potentially dilutive securities from the exercise of stock options to purchase ~~444,660~~36,053 shares of common stock and warrants to purchase ~~4,295,380~~1,327,784 shares of common stock as of ~~September 30, 2022,~~March 31, 2023, were excluded from the computation of diluted net loss per share because the effect of their inclusion would have been anti-dilutive. Potentially dilutive securities from the exercise of stock options to purchase ~~40,858~~17,434 shares of common stock and warrants to purchase ~~4,393,230~~214,770 shares of common stock as of ~~September 30, 2021,~~March 31, 2022, were excluded from the computation of diluted net loss per share because the effect of their inclusion would have been anti-dilutive.

RESEARCH AND DEVELOPMENT AND PRODUCT DEVELOPMENT COSTS

Research and development costs are expenditures on new market development and related engineering costs. In addition to internal resources, the Company utilizes functional consulting resources, third-party software, and hardware development firms. The Company expenses all research and development costs as incurred until technological feasibility has been established for the product. Once technological feasibility is established, development costs including software and hardware design are capitalized until the product is available for general release to customers. Judgment is required in determining when technological feasibility of a product is established. For the ~~nine~~three months ended ~~September 30, 2022,~~March 31, 2023, the Company capitalized ~~$481,768~~$0.2 million of such product development costs. ~~Amortization~~There was no amortization of ~~these~~product development costs ~~which will~~during the three months ended March 31, 2023. No product development costs were capitalized or amortized during the three months ended March 31, 2022. Cumulatively, as of March 31, 2023 and December 31, 2022, approximately $0.4 million and $0.3 million, respectively, of capitalized product development costs arose from expenditures to a company considered to be on a ~~straight-line basis over three years, has not yet commenced.~~related party since it is controlled by the Company’s Vice-President of Engineering.

LogicMark, Inc.

NOTES TO CONDENSED FINANCIAL STATEMENTS

(Unaudited)

NOTE 4 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

RECENT ACCOUNTING PRONOUNCEMENTS

Recent accounting standards that have been issued or proposed by FASB ~~(Financial Accounting Standards Board)~~ or other standards-setting bodies that do not require adoption until a future date are not expected to have a material impact on the Company’s condensed financial statements upon adoption.

NOTE 5 - ACCRUED EXPENSES

Accrued expenses consist of the following:

	September 30,		December 31,		March 31,		December 31,
	2022		2021		2023		2022
Salaries, payroll taxes and vacation	$	160,719	$	54,229	$	212,247	$	114,030
Merchant card fees		17,018		17,853		18,946		15,062
Professional fees		197,825		104,500		58,100		25,000
Management incentives		420,350		285,000		153,800		519,800
Lease liability		71,101		64,346		67,660		69,402
Dividends – Series C and F Preferred Stock		53,524		94,933
Dividends – Series F Preferred Stock						-		48,389
Inventory in transit						37,141		812,970
Other		129,217		228,424		202,638		135,837
Totals	$	1,049,754	$	849,285	$	750,532	$	1,740,490

LogicMark, Inc.

NOTES TO CONDENSED FINANCIAL STATEMENTS

(Unaudited)

NOTE 6 - STOCKHOLDERS’ EQUITY AND REDEEMABLE PREFERRED STOCK

~~October 2021 Reverse stock split~~January 2023 Offering

On ~~October 15, 2021,~~January 25, 2023, the Company ~~announced that its shareholders had approved~~closed a ~~reverse split~~firm commitment registered public offering (the “January Offering”) pursuant to which the Company issued (i) 529,250 shares of ~~its~~Common Stock and 10,585,000 common stock ~~and Series C Redeemable Preferred~~purchase warrants (exercisable for 793,875 shares of Common Stock at a ~~ratio~~purchase price of 1$2.52 per share), subject to certain adjustments and (ii) 3,440,000 pre-funded common stock purchase warrants that were exercised for ~~10. As a result of the reverse split, every 10 pre-split~~172,000 shares of ~~common stock outstanding and every 10 pre-split shares~~Common Stock at a purchase price of Series C Redeemable Preferred Stock outstanding were automatically exchanged for one new share of each without any action on the part of the holders. The number of outstanding common shares was reduced from approximately 88.3 million shares to approximately 8.8 million shares, and the number of outstanding Series C preferred shares was reduced from 2,000 shares to 200 shares. The reverse stock split did not affect the total number of shares of capital stock, including Series C Redeemable Preferred Stock, that the Company is authorized to issue.

~~September 2021 Offering~~

~~On September 15, 2021, the Company sold an aggregate of (i) 2,788,750 shares of common stock, par value of $0.0001~~$0.02 per share, subject to certain adjustments and ~~(ii) accompanying~~3,440,000 warrants to purchase up to an aggregate of ~~2,788,750~~258,000 shares of Common Stock at ~~an exercise~~a purchase price of ~~$4.95~~$2.52 per share ~~both of which include the underwriter’s full over-allotment option~~and (iii) 815,198 additional warrants to purchase ~~an additional 363,750 shares of common stock.~~

~~The Shares and the Warrants were offered and sold~~up to the public pursuant to the Company’s registration statement on Form S-1, as amended (File No. 333-259105), filed by the Company with the Securities and Exchange Commission (SEC) under the Securities Act of 1933, as amended (Securities Act), which became effective on September 14, 2021.

~~The Warrants were not immediately exercisable, as the Company did not have a sufficient number of~~61,140 shares of Common Stock at a purchase price of $2.52 per share, which additional warrants were issued upon the partial exercise by the underwriters of their over-allotment option, pursuant to ~~reserve for issuance for~~an underwriting agreement, dated as of January 23, 2023 between the ~~Warrants until~~Company and Maxim Group LLC, as representative of the ~~date (the “Initial Exercise Date”) that the Company’s stockholders approved an amendment~~underwriters. The January Offering resulted in gross proceeds to the ~~Company’s certificate~~Company of ~~incorporation to affect a reverse stock split~~approximately $5.2 million, before deducting underwriting discounts and commissions of 7% of the ~~shares of Common Stock so that there were a sufficient number of shares of Common Stock for issuance upon exercise~~gross proceeds (3.5% of the ~~Warrants. The Warrants became exercisable on~~gross proceeds in the ~~Initial Exercise Date (the effective date~~case of ~~the reverse stock split)~~certain identified investors) and will terminate five years after the Initial Exercise Date. The exercise price of the Warrants is subject to customary adjustments for stock dividends, stock splits and other subdivisions, combinations, and re-classifications, and was reset on the date of the Company’s reverse stock splitestimated January Offering expenses. Due to the ~~lower of (i) the closing price per share of the Common Stock immediately before~~Company effecting the reverse stock split ~~giving effect to the reverse stock split and (ii)~~on April 21, 2023, the exercise price then in effect. The Warrants are also exercisable on a cashless basis under certain circumstances, any time after the Initial Exercise Date, pursuant to the formula outlined in the Warrants. On October 15, 2021, after shareholderprices and ~~Board approval~~shares issuable upon exercise of ~~the reverse stock split, the exercise price for the Warrants was adjusted to $3.956 per share, The reverse stock split~~such warrants and ~~the exercise price were~~pre-funded warrants have been retroactively reported in accordance with ASC 260-10-55-12, Restatement of EPS ~~Data.~~

OnData, and to reflect the Closing Date, the Company received gross proceeds of approximately $12.5 million, before deducting underwriting discounts and commissions and estimated offering expenses. The Company has been using the net proceeds from the Offering primarily for new product development, marketing and working capital.

~~August 2021 Offering~~

On August 13, 2021, the Company entered into a securities purchase agreement with institutional accredited investors providing for an aggregate investment of $3,999,999 for the issuance by the Company of (i) 1,333,333 shares of Series F Convertible Preferred Stock, par value $0.0001 per share, of the Company (the Series F Preferred Stock) convertible into shares of common stock, par value $0.0001 per share, of the Company that is issuable upon conversion of shares of Series F Preferred Stock; (ii) warrants, with a term of five and a half years exercisable after February 16, 2022, to purchase an aggregate of up to 666,667 shares of Common Stock at an exercise price of $7.80 per share. The securities issued to the investors were exempt from registration under the Securities Act of 1933, as amended, or the Securities Act, in reliance on Section 4(a)(2) thereof and Rule 506 of Regulation D thereunder, based on representations made by the investors, their prior relationship with the Company, and the absence of any general solicitation. The Company used the net proceeds from this offering for working capital and liability reduction purposes. In the three months ended September 30, 2021, 1,160,000 shares of Series F preferred stock were converted into 656,604 shares of common stock. On October 15, 2021, after shareholder and Board approval of the reverse stock split, the exercise price for the Warrants was adjusted to $4.95 per share and was retroactively reported in accordance with ASC 260-10-55-12, Restatement of EPS Data. For the three months and nine months ended September 30, 2022, the Company recorded Series F Preferred Stock dividends of $6,790 and $32,934, respectively.

~~LogicMark, Inc.~~

~~NOTES TO CONDENSED FINANCIAL STATEMENTS~~

~~(Unaudited)~~

~~NOTE 6 - STOCKHOLDERS’ EQUITY AND REDEEMABLE PREFERRED STOCK (CONTINUED)~~

~~February 2021 Offering~~

On February 2, 2021, the Company closed a registered direct offering and concurrent private placement pursuant to which the Company issued (i) an aggregate of 1,476,016 shares of Series E preferred stock, convertible into up to 295,203 shares of common stock, (ii) common stock purchase warrants to purchase up to 100,000 shares of common stock at an exercise price of $12.30 per share, which were exercisable immediately and had a term of five years, and (iii) common stock purchase warrants to purchase up to 195,203 shares of common stock at an exercise price of $12.30 per share with a term of five and one-half years first exercisable nine months after issuance, for gross proceeds of $4,000,003, before deducting any offering expenses. The Company used the net proceeds from this offering for working capital and liability reduction purposes. In February 2021, 1,476,016 shares of Series E preferred stock were converted into 295,203 shares of common stock. Also in February 2021, the Company recorded a deemed dividend of $1,480,801 from the beneficial conversion feature associated with the issuance of the Series E convertible preferred stock and warrants.

~~January 2021 Warrant exchange~~

On January 8, 2021, the Company entered into a Warrant Amendment and Exercise Agreement (the “Amendment”) with holders (the “Holder”) of a common stock purchase warrant, dated April 4, 2019, previously issued by the Company (the “Original Warrant”).

In consideration for each exercise of the Original Warrant within 45 calendar days of the Amendment, in addition to the issuance of the Warrant shares, the Company agreed to deliver a new warrant to purchase shares of the Company’s common stock equaladjustment to the number of ~~Original Warrants that~~shares underlying such warrants and pre-funded warrants and the ~~Holder exercised, at an~~ exercise price of ~~$15.25 per share, which represents~~such warrants in accordance with the average Nasdaq Official Closing Price of the common stock for the five trading days immediately preceding the date of the Amendment (the “New Warrants”). The Investor held Original Warrants exercisable for up to 246,913 shares of common stock, subsequently exercised 50,000 Original Warrants within the 45 days, and received 50,000 New Warrants in addition to the Warrant shares.terms thereof. See Note 9.

Series C Redeemable Preferred Stock

In May 2017, the Company authorized Series C Redeemable Preferred Stock. Holders of Series C ~~Redeemable~~ Preferred Stock are entitled to receive dividends of 15% per year, payable in cash. For each of the three ~~and nine~~ months ended ~~September 30,~~March 31, 2023 and 2022 the Company recorded Series C Redeemable Preferred Stock dividends of ~~$75,000 and $225,000, respectively.~~$75 thousand.

The Series C Redeemable Preferred Stock may be redeemed by the Company at the Company’s option in cash at any time, in whole or in part, upon payment of the stated value of the Series C Redeemable Preferred Stock and unpaid dividends. If a “fundamental change” occurs, the Series C Redeemable Preferred Stock shall be immediately redeemed in cash equal to the stated value of the Series C Redeemable Preferred Stock, and unpaid dividends. A fundamental change includes but is not limited to any change in the ownership of at least fifty percent of the voting stock; liquidation or ~~dissolution,~~dissolution; or the common stock ceases to be listed on the market upon which it currently trades.

The holders of the Series C Redeemable Preferred Stock are entitled to vote on any matter submitted to the stockholders of the Company for a vote. One share of Series C Redeemable Preferred Stock carries the same voting rights as one share of common stock.

~~Redeemable~~A redeemable equity security is to be classified as temporary equity if it is conditionally redeemable upon the occurrence of an event that is not solely within the control of the issuer. Upon the determination that such events are probable, the equity security would be classified as a liability. Given ~~that~~ the Series C Redeemable Preferred Stock contains a fundamental change provision, the security is considered conditionally redeemable. Therefore, the Company has classified the Series C Redeemable Preferred Stock as temporary equity in the balance sheets ~~on September 30, 2022,~~as of March 31, 2023 and December 31, ~~2021,~~2022 until such time that events occur that indicate otherwise.

~~LogicMark, Inc.~~

~~NOTES TO CONDENSED FINANCIAL STATEMENTS~~

~~(Unaudited)~~

~~NOTE 6 - STOCKHOLDERS’ EQUITY AND REDEEMABLE PREFERRED STOCK (CONTINUED)~~

~~Warrants~~

~~There was no warrant activity during the nine months ended September 30, 2022.~~ Warrants

The following table summarizes the Company’s warrants outstanding and exercisable ~~on September 30, 2022,~~as of March 31, 2023 and December 31, ~~2021:~~2022:

Number of Warrants Weighted Average Exercise Price Weighted Average Remaining Life In Years Aggregate Intrinsic Value
Outstanding and Exercisable at January 1, 2021 1,569,007 $ 13.30 4.10 $ 10,850,158
Issued 3,897,534 $ 5.26 4.77 -
Exercised (1,002,307 ) 9.07 - -
Cancelled (168,854 ) 38.32 - -
Outstanding and Exercisable at December 31, 2021 4,295,380 $ 6.02 4.59 -
Outstanding and Exercisable at September 30, 2022 4,295,380 $ 6.02 4.02 $ 0.00

	Number of Warrants			Weighted Average Exercise Price		Weighted Average Remaining Life In Years		Aggregate Intrinsic Value
Outstanding and Exercisable at January 1, 2023		4,295,380		$	120.39		3.60		-
Issued		14,840,198			2.52		4.82		-
Issued prefunded warrants		3,440,000			0.02		-		-
Exercised prefunded warrants		(3,440,000	)		0.02		-		-
Outstanding and Exercisable at March 31, 2023		19,135,578		$	32.78		4.49		-

LogicMark, Inc.

NOTES TO CONDENSED FINANCIAL STATEMENTS

(Unaudited)

NOTE 7 - STOCK INCENTIVE PLANS

2017 Stock Incentive Plan

On August 24, 2017, the Company’s stockholders approved the 2017 Stock Incentive Plan ~~(2017 SIP)~~(“2017 SIP”). The aggregate maximum number of shares of common stock that may be issued under the 2017 SIP is limited to 10% of the outstanding shares of common stock, calculated on the first business day of each fiscal year. Under the 2017 SIP, options ~~that~~which are forfeited or terminated, settled in cash in lieu of shares of common stock, or settled in a manner such that shares are not issued, will again immediately become available to be issued. If shares of common stock are withheld from payment of an award to satisfy tax obligations ~~concerning~~with respect to the award, those shares of common stock will be treated as shares that have been issued under the 2017 SIP and will not again be available for issuance. On March 7, 2023, at the Special Stockholders’ Meeting, the Company’s 2017 SIP was terminated upon the approval of the 2023 Stock Incentive Plan (“2023 SIP”).

During the three months ended March 31, 2023, the Company issued 3,125 stock options vesting over four years to employees with an exercise price of $3.80 and a total aggregate fair value of $11 thousand. In addition, 10,528 fully vested stock options were granted to four non-employee Board directors at an exercise price of $3.80. The aggregate fair value of the shares issued to the directors was $35 thousand. As of March 31, 2023, the unrecognized compensation cost related to non-vested stock options is $0.4 million.

During the quarter ended March 31, 2022, the Company issued ~~430,339~~21,517 shares of common stock vesting over periods ranging from 30 to 48 months with an aggregate fair value of ~~$1,331,870~~$1.3 million to certain employees as inducement and incentive grants. ~~During the quarter ended June 30,~~As of March 31, 2022, the ~~Company issued 15,559 shares of common~~unrecognized compensation cost related to non-vested stock ~~vesting on September 30, 2022 with an aggregate fair value of $17,582 to certain non-employees in lieu of cash payment for services. No shares were issued during~~options was $1.1 million.

During the three months ended ~~September 30, 2022.~~March 31, 2023, the Company had 625 stock options forfeited under the 2017 SIP.

2013 Long-Term Stock Incentive Plan

On January 4, 2013, the Company’s stockholders approved the Company’s Long-Term Stock Incentive Plan ~~(LTIP)~~(“LTIP”). The maximum number of shares of common stock that may be issued under the LTIP, including stock awards, stock issued to the Company’s Board, and stock appreciation rights, ~~are~~is limited to 10% of the common shares outstanding on the first business day of any fiscal year. The Company’s LTIP expired in accordance with its terms on January 3, 2023.

During the three months ended March 31, 2023, the Company did not issue any stock options under the LTIP.

During the three months ended March 31, 2022, the Company issued ~~237,500~~11,875 stock options ~~(5,000 of which were forfeited during the three months ended June 30, 2022)~~ vesting over four years to employees with an exercise price of ~~$3.36~~$67.20 and an option for ~~12,500~~625 shares ~~to a non-employee~~ with a strike price of ~~$2.20~~$44.00 and a total ~~aggregate fair value~~expense of ~~$743,310.~~$0.3 million. In addition, ~~27,276~~1,364 fully vested stock options were granted to six non-employee Board directors at an exercise price of ~~$2.20 during the three months ended March 31, 2022.~~$44.00. The aggregate fair value of the shares issued to the directors was ~~$51,187. A~~$60 thousand, which includes the total of 22,101 stock options were granted to two Advisory Board members at strike prices ranging from $1.80 to $1.82 vesting over periods up to one year during the three months ended June 30, 2022 and a total aggregate fair value of $34,203. expense.

During the three months ended ~~September 30, 2022,~~March 31, 2023, the Company ~~issued 22,500~~had 1,250 stock options vesting over four years to employees with an exercise price of $1.09 and 10,900 stock options with 100% cliff vesting in one year to non-employees with a strike price of $1.09 and a total aggregate fair value of $54,233. In addition, 45,875 fully vested stock options were granted to ~~five~~ ~~non-employee Board directors at an exercise price of $1.09 during~~forfeited under the ~~three months ended September 30, 2022. The aggregate fair value of the shares issued to the directors was $72,815.~~LTIP.

Stock-based Compensation Expense

Total stock-based compensation expense during the ~~nine~~three months ended ~~September 30,~~March 31, 2023 and 2022 pertaining to awards under the 2017 ~~Stock Incentive Plan~~SIP and 2013 ~~Long-Term Stock Incentive Plan~~LTIP amounted to ~~$1,197,320.~~$0.4 million and $0.6 million, respectively.

LogicMark, Inc.

NOTES TO CONDENSED FINANCIAL STATEMENTS

(Unaudited)

NOTE 8 - COMMITMENTS AND CONTINGENCIES

LEGAL MATTERS

From time to time, the Company may be involved in various claims and legal actions arising in the ordinary course of our business. ~~There~~Other than the above, there is no action, suit, proceeding, inquiry or investigation before or by any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge of the executive officers of the Company or any of our subsidiaries, threatened against or affecting our company, or any of our subsidiaries in which an adverse decision could have a material adverse effect upon our business, operating results, or financial condition.

COMMITMENTS

The Company leases ~~office~~warehouse space and equipment, in the U.S., which is classified as operating leases expiring at various dates. The Company determines if an arrangement qualifies as a lease at the lease inception. Operating lease liabilities are recorded based on the present value of the future lease payments over the lease term, assessed as of the commencement date. The Company’s real estate lease, which is for office space and a fulfillment center, with a lease term of 5 years expiring in August 2025. The Company also leases a copier with a lease term of 5 years, ending August 2023. The Company has elected to account for the lease and non-lease components (insurance and property taxes) as a single lease component for its real estate leases. Lease payments, which ~~include~~includes lease components and non-lease components, are included in the measurement of the Company’s lease liabilities to the extent that such payments are either fixed amounts or variable amounts based on a rate or index (fixed in substance) as stipulated in the lease contract. Any actual costs ~~over~~in excess of such amounts are expensed as incurred as variable lease ~~costs.~~cost.

The Company’s lease agreements generally do not specify an implicit borrowing rate, and as such, the Company uses its incremental borrowing rate to calculate the present value of the future lease payments. The discount rate represents a risk-adjusted rate on a secured basis and is the rate at which the Company would borrow funds to satisfy the scheduled lease liability payment streams. The Company entered into a new five-year lease agreement in June 2020 for a new warehouse space located in Louisville, Kentucky. The ~~ROU~~Right of Use (ROU) asset ~~value-added because~~value added as a result of this new lease agreement was ~~$279,024.~~$0.3 million. The Company’s ROU asset and lease liability accounts reflect the inclusion of this lease in the Company’s balance ~~sheet~~sheets as of ~~September 30,~~March 31, 2023 and December 31, 2022. The current monthly rent of ~~$6,400~~$6.4 thousand commenced in September 2022 and increases approximately 3% annually thereafter.

The Company’s lease agreements include options for the Company to either renew or early terminate the lease. Renewal options are reviewed at lease commencement to determine if such options are reasonably certain of being exercised, which could impact the lease term. When determining if a renewal option is reasonably certain of being exercised, the Company considers several factors, including ~~the~~ significance of leasehold improvements on the property, whether the asset is difficult to replace, or specific characteristics unique to the lease that would make it reasonably certain that the Company would exercise the option. In most cases, the Company has concluded that renewal and early termination options are not reasonably certain of being exercised by the Company and thus not included in the Company’s ROU asset and lease liability.

LogicMark, Inc.

NOTES TO CONDENSED FINANCIAL STATEMENTS

(Unaudited)

NOTE 8 - COMMITMENTS AND CONTINGENCIES (CONTINUED)

For the ~~nine~~three months ended ~~September 30, 2022, the~~March 31, 2023, total operating lease cost was ~~$75,761 of which $58,613~~$25.4 thousand and is recorded in direct operating costs and ~~$17,148 is~~general and administrative expenses, dependent on the nature of the leased asset. Operating leases cost for the three months ended March 31, 2022 amounted to $24.6 thousand and was recorded in general and administrative expenses. ~~The operating~~Operating lease cost is recognized on a straight-line basis over the lease term. The following summarizes (i) the future minimum undiscounted lease payments under the non-cancelable lease for each of the next ~~four~~three years and thereafter, incorporating the practical expedient to account for lease and non-lease components as a single lease component for our existing real estate lease, (ii) a reconciliation of the undiscounted lease payments to the present value of the lease liabilities, and (iii) the lease-related account balances on the Company’s balance sheet as of ~~September 30, 2022:~~March 31, 2023:

Year Ending December 31,
2022 (excluding the nine months ended September 30, 2022)	$	23,746
2023		89,724
2023 (for the remainder of 2023)				$	65,977
2024		80,000			80,000
2025		54,400			54,400
Total future minimum lease payments	$	247,870		$	200,377
Less imputed interest		(41,051	)		(28,623	)
Total present value of future minimum lease payments	$	206,819		$	171,754

As of March 31, 2023
Operating lease right-of-use assets	$	164,554

Accrued expenses	$	67,660
Other long-term liabilities		104,094
	$	171,754

~~LogicMark, Inc.~~

~~NOTES TO CONDENSED FINANCIAL STATEMENTS~~

~~(Unaudited)~~

~~NOTE 8 - COMMITMENTS AND CONTINGENCIES (CONTINUED)~~

As of September 30, 2022
Operating lease right-of-use assets $ 199,619

Other accrued expenses $ 71,101
Other long-term liabilities 135,718
$ 206,819

As of ~~September 30, 2022~~March 31, 2023
Weighted Average Remaining Lease Term	~~2.76~~2.33
Weighted Average Discount Rate	~~12.90~~12.95	%

NOTE 9 -– SUBSEQUENT ~~EVENT~~EVENTS

~~Nasdaq Notification~~The Company’s management has evaluated subsequent events through May 12, 2023, which is the date these condensed financial statements were available to be issued. Except as discussed below, management has determined that there were no subsequent events which required recognition, adjustment to or disclosure to the condensed financial statements:

~~On October 31, 2022, the Company received a written notification (the “Notice”) from the Listing Qualifications Department of the Nasdaq~~Reverse Stock Market LLC (“Nasdaq”) notifying the Company that it was not in compliance with the minimum bid price requirement for continued listing on the Nasdaq Capital Market, as set forth under Nasdaq Listing Rule 5550(a)(2) (the “Minimum Bid Price Requirement”), because the closing bid price of the Common Stock was below $1.00 per share for the previous thirty (30) consecutive business days. The Notice has no immediate effect on the listing of the Common Stock, which will continue to trade uninterrupted on the Nasdaq Capital Market under the ticker “LGMK”.Split

~~Pursuant to Nasdaq Listing Rule 5810(c)(3)(A),~~On April 21, 2023, the Company ~~has been granted 180 calendar days from the date~~effected a 1-for-20 reverse split of its outstanding common stock and Series C Redeemable Preferred Stock. As a result of the ~~Notice, or until April 29, 2023 (the “Compliance Period”), to regain compliance with~~reverse splits, each 20 pre-split shares of common stock outstanding and each 20 pre-split shares of Series C Redeemable Preferred Stock outstanding were automatically exchanged for one new share of each without any action on the ~~Minimum Bid Price Requirement. If at any time during the Compliance Period, the bid price~~part of the ~~Common~~holders. The number of outstanding shares of common stock was reduced from approximately 24,406,155 shares to approximately 1,220,308 shares, and the number of outstanding shares of Series C Redeemable Preferred Stock ~~closes at or above $1.00~~was reduced from 200 shares to 10 shares. No fractional shares were issued as a result of the reverse stock split, all of which were rounded up to the nearest whole number. The reverse stock splits did not affect the total number of shares of capital stock, including Series C Redeemable Preferred Stock, that the Company is authorized to issue.

Net loss per share and all share data as of and for ~~a minimum~~the three months ended March 31, 2023 and 2022 have been retroactively adjusted to reflect the reverse stock splits that occurred on April 21, 2023 in accordance with ASC 260-10-55-12, Restatement of ~~ten (10) consecutive business days, Nasdaq will provide the Company with written confirmation of compliance with the Minimum Bid Price Requirement and the matter will be closed.~~EPS Data.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis of our financial condition and results of operations for the three ~~and nine~~ months ended ~~September 30, 2022~~March 31, 2023, should be read together with our condensed financial statements and related notes included elsewhere in this Quarterly Report on Form 10-Q for the ~~quarterly period~~three months ended ~~September 30, 2022~~March 31, 2023 (this “Form 10-Q”). This discussion contains forward-looking statements and information relating to our business that reflect our current views and assumptions concerning future events and is subject to risks and uncertainties that may cause our or our industry’s actual results, levels of activity, performance, or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. These forward-looking statements speak only as of the date of this Form 10-Q. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, or achievements. Except as required by applicable law, including the securities laws of the United States, we expressly disclaim any obligation or undertaking to disseminate any update or revisions of any of the forward-looking statements to reflect any change in our expectations with regard thereto or to conform to these statements to actual results.

All share and price per share information in this Management’s Discussion and Analysis of Financial Condition and Results of Operations section has been adjusted to reflect our one-for-ten reverse stock split of our outstanding common stock, par value $0.0001 per share (the “Common Stock”), and Series C Redeemable Non-Convertible Voting Preferred Stock, par value $0.0001 per share (the “Series C Redeemable Preferred Stock”), which became effective on October 15, 2021. Expenses included in the results of operations for 2021 have been reclassified to conform to the 2022 presentation format.

Overview

~~Overview~~

LogicMark, Inc. provides PERS, health communications devices, and ~~IoT~~Internet of Things (“IoT”) technology that creates a connected care ~~solutions~~ platform. The Company’s devices provide people with the ability to receive care at home and age independently and to check, manage and monitor a loved one’s health and safety remotely. The Company’s PERS devices incorporate two-way voice communication technology directly in the medical alert pendant and providing life-saving technology at a consumer-friendly price point aimed at everyday consumers. The Company is focused on modernizing remote monitoring to help people stay safe and live independently longer. The PERS technologies are sold through ~~dealers~~retailers and distributors, the Company’s website (logicmark.com) as well as through the United States Veterans Health Administration ~~(the “VA”~~(“VHA”). The Company enjoys a strong base of business with the VAVHA and plans to expand to other government services after being awarded athe five-year United States General Services ~~Administration agreement~~Agreement (“GSA”) in 2021.

~~Environmental, Social and Governance (“ESG”)~~Recent Developments

~~In June 2021, Chia-Lin Simmons~~Resignation of Director

On April 1, 2023, Sherice R. Torres notified the board of directors of her resignation from the Board, effective April 7, 2023. The resignation of Ms. Torres as a director was ~~appointed Chief Executive Officer and~~not related to any disagreement with the Company on any matter relating to the Company’s operations, policies or practices. Ms. Torres was also a member of the ~~Board of Directors~~Board’s corporate governance and ~~in March 2022 was appointed President. Ms. Simmons~~nomination committee and the ~~Board set out to recognize our ESG responsibilities and create~~Chair of the ~~highest standards for both social and shareholder endeavors. We have structured our ESG efforts around two main themes:~~Board’s compensation committee.

~~Diversity and Equity~~Reverse Stock Split

~~Making products that serve~~On April 21, 2023, the ~~neediest~~Company executed a 1-for-20 reverse stock-split of the Company’s outstanding shares of Common Stock and ~~most vulnerable is an example~~Series C Redeemable Preferred Stock (collectively, the “Reverse Stock Split”), whereby every 20 shares of ~~how our social~~Common Stock and ~~shareholder responsibility goals align. The Company believes that its core business~~Series C Redeemable Preferred Stock was consolidated into 1 share of ~~providing PERS devices~~each such class following the Reverse Stock Split, with fractional shares rounded up to ~~veterans,~~ the elderly, and our loved ones plays a vital role in making our world more equitable. We believe safety, security, and serving the desire to gracefully age at home are basic needs. Offering differing price points for our products, as well as eliminating ongoing monthly fees, also meets the needs of persons in varying socioeconomic situations.nearest whole share.

Results of Operations

Three months ended March 31, 2023, compared with the three months ended March 31, 2022.

Revenue, Cost of Goods Sold, and Gross Profit

	Three Months Ended
	March 31,
	2023			2022			$ Change			% Change
Revenue	$	2,809,717		$	3,650,689		$	(840,972	)		-23	%
Cost of Goods Sold		947,169			1,447,305			(500,136	)		-35	%
Gross Profit	$	1,862,548		$	2,203,384		$	(1,341,108	)
Profit Margin		66	%		60	%

We experienced a 23% decrease in revenue for the three months ended March 31, 2023, as compared to the three months ended March 31, 2022. Results in the prior year period included one-time sales of 4G units replacing 3G units no longer supported by national cellular network carriers.

Gross profit margin for the three months ended March 31, 2023, was 66%, up from 60% in the three months ended March 31, 2022, as a result of improvements in the Company’s supply chain management, including a return to transpacific shipping (versus air freight) from our Asia based contract manufacturers.

More than 800,000 of our PERS devices have been deployed, the vast majority to U.S. veterans. Our staff has the privilege of serving as ambassadors in this marketplace, taking an average of 150 calls from veterans each day. Many of our employees work remotely and volunteerism is encouraged in the communities where we reside.Operating Expenses

	Three Months Ended
	March 31,
Operating Expenses	2023		2022		$ Change			% Change
Direct operating cost	$	262,800	$	474,442	$	(211,642	)		-45	%
Advertising costs		48,116		-		48,116			100	%
Selling and marketing		465,536		189,207		276,329			146	%
Research and development		313,887		262,484		51,403			20	%
General and administrative		2,413,760		2,335,949		77,811			3	%
Other expense		28,318		30,084		(1,766	)		-6	%
Depreciation and amortization		215,998		194,363		21,635			11	%
Total Expenses	$	3,748,415	$	3,486,529	$	261,886

Our Chief Executive Officer has been a champion of diversity and inclusion throughout her career. In addition to hiring new key female and minority employees, we now have three female Board members on the team. We are continuing to look at Company diversity and inclusion practices and examining labor standards across our supplier base.Direct Operating Cost

~~Operational Efficiency~~

Building a sustainable enterprise is a priority for the Company. As a result, we have closed offices to streamline operations and reduce cost. We have begun to reduce paper waste throughout the Company and are working toward a goal of decreasing the amount of marketing collateral and printed materials included with each device by 50%.

We expect to conduct an energy and resources evaluation to determine if increased efficiencies are possible. In addition, we are exploring new packaging and recycling programs for the Company and our customers. Expansion and improvement of domestic and international supply chain channels, and a CO2 offset program are all under review to ensure we meet customer demand and that suppliers adhere to recommended codes of conduct.

~~To fulfill our responsibilities and to discharge our duty, these guidelines are subject to modification as the Board of Directors deems appropriate and~~The $0.2 million decrease in ~~the best interests of the Company and our shareholders or as required by applicable laws and regulations.~~

~~Results of Operations~~

~~Three and nine months ended September 30, 2022, compared with the three and nine months ended September 30, 2021~~.

~~Revenue, Cost of Revenue, and Gross Profit~~

Three Months Ended Nine Months Ended
September 30, September 30,
2022 2021 2022 2021
Revenue $ 2,751,570 $ 2,383,029 $ 9,769,951 $ 7,604,287
Cost of Goods Sold 1,047,204 1,255,445 3,860,176 3,319,710
Gross Profit $ 1,704,366 $ 1,127,584 $ 5,909,775 $ 4,284,577
Profit Margin 62 % 47 % 60 % 56 %

~~We experienced a 15% increase in revenue~~direct operating cost for the three months ended ~~September 30,~~March 31, 2023 compared to March 31, 2022, was primarily driven by a reduction in warranty claims related to the sunsetting of 3G cellular support by the national cellular network carriers. In the three months ended March 31, 2022, while we were not obligated to upgrade our customers with 3G PERS units to 4G compatible units, we chose to replace those units still under warranty and ~~a 28%~~to cover all such replacement costs.

Advertising Costs

The $48.1 thousand increase in ~~revenue~~advertising costs for the ~~nine~~three months ended ~~September 30,~~March 31, 2023, compared to March 31, 2022, was driven by the initiation of social media advertising and web-based advertising to support our eCommerce platform.

Selling and Marketing

The $0.3 million increase in selling and marketing expenses for the three months ended March 31, 2023, was driven by the three-month impact in 2023 of marketing service firms added in late 2022 to support such areas as public relations, investor relations and the additional sales personnel and their related expenses.

Research and Development

The Company entered calendar year 2022 with no new products in the product pipeline and has been working diligently on developing new PERS hardware and other software-based solutions for our customers. As a result, our research and development expense for the three months ended March 31, 2023, compared to March 31, 2022, increased as we ramp up these development efforts.

General and Administrative

General and administrative costs increased $0.1 million for the three months ended March 31, 2023, compared to the ~~same periods ended September 30, 2021. Revenue increases were~~March 31, 2022 period, which was driven by ~~improvements in sales~~higher recruiting costs and costs related to ~~VA hospitals and clinics. The percentage increase in revenue for~~ the ~~quarter~~March 7, 2023 Special Meeting of Stockholders.

Other Income

	Three Months Ended
	March 31,
Other Income	2023		2022		$ Change		% Change
Interest income	$	52,428	$	-	$	52,428		100	%
Total Other Income	$	52,428	$	-	$	52,428		100	%

During the three months ended ~~September 30,~~March 31, 2023, the Company recorded $52.4 thousand of interest income generated from its cash balances. There was no interest income or interest expense recorded during the three months ended March 31, 2022 ~~was lower than that in the previous quarters,~~ as the ~~3G replacement program was mostly completed by the quarter ended June 30, 2022.~~banking institution did not pay interest on excess balances.

~~Gross profit increased by 51%~~Liquidity and Capital Resources

Sources of Liquidity

The Company generated an operating loss of $1.9 million and a net loss of $1.8 million for the three months ended September 30, 2022 and by 38% for the nine months ended September 30, 2022, compared to the same periods ended September 30, 2021. Gross profit margin increased from 47% to 62% for the quarter ended September 30, 2022 and from 56% to 60% for the nine months ended September 30, 2022, compared to the same periods ended September 30, 2021. In the quarter ended September 30, 2021March 31, 2023. As of March 31, 2023, the Company ~~recorded a $314,000 inventory obsolescence reserve. There was no inventory write down during the nine months ended September 30, 2022.~~

~~Operating Expenses~~

Three Months Ended Nine Months Ended
September 30, September 30,
Operating Expenses 2022 2021 2022 2021
Direct operating cost $ 345,972 $ 228,512 $ 1,156,959 $ 729,038
Selling and marketing 332,698 75,389 796,916 245,292
Research and development 374,842 136,891 841,917 730,236
General and administrative 2,575,105 969,264 7,025,674 3,426,596
Other expense 3,222 20,588 35,306 45,856
Depreciation and amortization 210,632 193,823 599,686 599,004
Total Expenses $ 3,842,471 $ 1,624,467 $ 10,456,458 $ 5,776,022

~~Direct Operating Cost~~

Direct operating costs increased for each of the three and for the nine months ended September 30, 2022, compared to the same periods last year as a result of higher sales and the initiation of online advertising to support the July 2022 launch of the Company’s new direct to consumer eCommerce Web site

~~Selling and Marketing~~

Expenditures in sales and marketing for each of the three and nine months ended September 30, 2022 exceeded such expenditures for the same periods last year due to the addition of a senior sales leader and higher sales commissions paid on the increase in sales described above for such periods. Increased marketing costs in for the three and nine month periods ended September 30, 2022 were due to the addition of a senior marketing leader and a marketing associate as well as the addition of investor relations, public relations, and social media support organizations.

~~Research and Development~~

Research and development costs for each of the three and nine month periods ended September 30, 2022 increased from the same periods last year due to our new product development activity. As we strive to accelerate the pace of new product development in future quarters, we expect to continue to see an increase in engineering costs devoted to new product development as compared to the previous year periods.

~~General and Administrative~~

Beginning in the first quarter of 2022, we added resources to our organization to drive revenue growth and new product development as well as accounting and finance infrastructure to ensure proper controls and processes were in place to safeguard the Company’s assets. As much as feasible, this is being accomplished with temporary, experienced fractional consultants to minimize permanent expense while also taking advantage of these consultants’ deep expertise and ability to execute quickly. Compared to the first quarter and first nine months of last year, general and administrative expenses increased due to higher D&O insurance costs, higher consultant fees, increased spending in the accounting and finance area, and higher legal and proxy solicitation costs related to the Company’s August annual general meeting.

~~Other Income and~~ ~~(Expense)~~

Three Months Ended Nine Months Ended
September 30, September 30,
Other Income and (Expense) 2022 2021 2022 2021
Interest Income (Expense) $ 44,587 $ (144,821 ) $ 57,747 $ (1,395,611 )
Forgiveness of Paycheck Protection Plan loan and accrued interest - - - 349,176
Warrant modification expense - - - (2,881,729 )
Total Other Income (Expense) $ 44,587 $ (144,821 ) $ 57,747 $ (3,928,164 )

~~Liquidity and Capital Resources~~

~~Sources of Liquidity~~

~~The Company generated a net loss of $2,093,518 and $4,488,936, respectively, for the three and nine months ended September 30, 2022. As of September 30, 2022, the Company~~ had ~~unrestricted~~ cash and cash equivalents of ~~$9,328,504. On September 30, 2022,~~$9.8 million. At March 31, 2023, the Company had working capital of ~~$9,391,383.~~$10.0 million. During the three months ended March 31, 2023, the Company received proceeds of $5.2 million from the issuance of Common Stock, warrants, and the exercise of Common Stock purchase warrants.

Given our cash position ~~on September 30, 2022,~~as of March 31, 2023 and our projected cash flow from operations, we believe we will have sufficient capital to sustain operations for the ~~next year~~twelve months from ~~this filing. In~~ the ~~future, we~~filing of these condensed financial statements. We may ~~also choose to~~ raise funds through equity or debt offerings to accelerate the execution of our long-term strategic plan to develop and commercialize our new ~~products or to change our supply chain strategies~~products.

Cash Flows

Cash ~~Used in~~(Used in) Provided by Operating Activities

During the three months ended March 31, 2023, net cash used in operating activities was $1.4 million. During the three months ended March 31, 2022, net cash provided by operating activities was $0.3 million. Our primary ongoing uses of operating cash relate to payments to vendors, salaries and related expenses for our employees and consulting and professional fees. Our vendors and consultants generally provide us with normal trade payment terms (net 30). During the nine months ended September 30, 2022, net cash used in operating activities was $1,910,660. During the nine months ended September 30, 2021, net cash used in operating activities was $3,290,319.

Cash Used in Investing Activities

During the ~~nine~~three months ended ~~September 30, 2022,~~March 31, 2023, we ~~purchased $242,618~~invested $0.3 million in equipment and ~~invested $481,768 in~~ product development. During the ~~nine~~three months ended ~~September 30, 2021,~~March 31, 2022, we ~~did not use cash~~purchased $37 thousand in ~~investing activities.~~equipment.

~~Cash (Used in) Provided by Financing Activities~~

Nine Months Ended
Cash flows from Financing Activities 2022 2021
Proceeds from sale of common stock and exercise of warrants - $ 11,834,722
Proceeds received in connection with issuance of Series E preferred stock, net - 4,000,003
Proceeds received in connection with issuance of Series F preferred stock, net - 3,999,999
Proceeds from exercise of common stock warrants - 6,670,494
Term loan repayment - (11,095,877 )
Fees paid in connection with equity offerings - (424,813 )
Preferred Stock Dividends (225,000 ) -
Net Cash (Used in) Provided by Financing Activities $ (225,000 ) $ 14,984,528

Cash Provided by (Used) Financing Activities

	Three Months Ended
Cash flows from Financing Activities	2023			2022
Proceeds from sale of common stock and warrants	$	5,211,428		$	-
Fees paid in connection with equity offerings		(805,245	)		-
Series C redeemable preferred stock dividends		(75,000	)		(75,000	)
Net Cash Provided by (Used in) Financing Activities	$	4,331,183		$	(75,000	)

During the three ~~and nine~~ months ended ~~September 30, 2022,~~March 31, 2023, we ~~paid cash dividends of $75,000 and $225,000, respectively, to our holders of Series C Redeemable Preferred Stock.~~

~~During the nine months ended September 30, 2021, net cash provided by financing activities totaled $14,984,528 and was primarily related to the proceeds from the sale~~completed a registered public offering of common stock and warrants, ~~of $11,834,722, the $6,670,494 in proceeds~~whereby we received ~~from the exercise of warrants into shares of common stock,~~ proceeds of ~~$4,000,003 from~~$5.2 million and paid fees of $0.8 million. During the ~~issuance of~~three months ended March 31, 2023 and 2022, we paid Series E preferred stock, and the proceeds of $3,999,999 from the issuance of Series F preferred stock, all of which was partially offset by $11,095,877 in term loan repayments and $424,813 in fees paid in connection with equity offerings.C Redeemable Preferred Stock dividends amounting to $75 thousand each period.

~~COVID-19 Considerations on Our Business and Operations~~

Like many US-based businesses, the COVID-19 pandemic, and efforts to deal with it, began to impact our business in March 2020. Between April 2020 and January 2022, we experienced decreases in demand from certain key customers, primarily our VA clinics. As the adverse effects of the COVID-19 pandemic began to ease in February 2022, we have begun to experience an increase in sales.

Many of our products are contract manufactured in Asia and, to date, we have been able to work around travel restrictions and supply chain constraints, by, as an example, air freighting certain hardware products to the United States rather than using cargo ship transportation. To date, we have also been able to continue to source certain integrated circuits from such region with only a minor increase in cost. We are concerned, however, about certain Asian governments’ policies of shutting down major cities and ports, which may impact our ability to source product and have it delivered to the United States. In addition, we are concerned about our ability to obtain certain integrated circuits in the future from such region at an economically reasonable price. We’re currently reviewing our supply chain strategies in light of the foregoing.

Impact of Inflation

We believe that our business ~~was~~has not ~~materially impacted~~been affected to a material degree by inflationary ~~pressures~~trends during ~~2021, but given inflationary trends seen so far~~the past two fiscal years. However, continued domestic inflation may increase our cost of fulfilment in ~~2022, we believe we will face increased~~fiscal year 2023 through higher labor and shipping costs, inas well as our operating ~~fulfillment,~~ and overhead ~~expenses during~~expenses. Should inflation become a continuing factor in the ~~remainder~~worldwide economy, it may increase the cost of ~~2022~~purchasing products from our contract manufacturers in Asia, as well as the cost of certain raw materials, component parts and ~~likely onward.~~labor used in the production of our products. We ~~plan~~have generally been able to ~~mitigate part of these increases~~maintain our profit margins through productivity, ~~and~~better supply chain management, efficiency improvements, and cost reduction programs. ~~We will also increase prices on some of our products commencing on November 1, 2022.~~

Off-Balance Sheet Arrangements

We do not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities, which would have been established to facilitate off-balance sheet arrangements or other contractually narrow or limited purposes. In addition, we do not have any undisclosed borrowings or debt, and we have not entered into any synthetic leases. We are, therefore, not materially exposed to any financing, liquidity, market, or credit risk that could arise if we had engaged in such relationships.

Critical Accounting Policies

There were no significant changes to our critical accounting policies and estimates during the ~~nine~~three months ended ~~September 30, 2022,~~March 31, 2023, from those disclosed in our Annual Report on Form 10-K for the year ended December 31, ~~2021.~~2022.

Item 3. Quantitative and Qualitative Disclosures about Market ~~Risk~~Risk.

We are not required to provide the information required by this Item as we are a smaller reporting company.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, we are required to perform an evaluation of our disclosure controls and procedures, as such term is defined in Rule 13a-15(e) under the Exchange Act, as of ~~September 30, 2022.~~March 31, 2023. Management has not completed such evaluation under the 2013 Committee of Sponsoring Organizations (“COSO”) framework, but concluded, based on the material weaknesses in our internal controls over financial reporting described below, that our disclosure controls and procedures were not effective as of ~~September 30, 2022~~March 31, 2023 to provide reasonable assurance that information required to be disclosed by us in reports we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosures. Specifically, we had difficulty in accounting for complex accounting transactions due to an insufficient number of accounting personnel with experience in that area and limited segregation of duties within our accounting and financial reporting functions.

~~We noted~~As reported in our Annual Report on Form 10-K for the ~~following deficiencies that we believe~~period ended December 31, 2022, the Company retained a Corporate Controller, a Certified Public Accountant in the state of California, with over 10 years of public accounting, audit and accounting experience to beassist in completing our remediation procedures for the material ~~weaknesses:~~weaknesses identified regarding the following:

	-	~~As of December 31, 2021, management~~Management had not completed an assessment of the Company’s internal controls over financial reporting based on the 2013 ~~Committee of Sponsoring Organizations (COSO)~~COSO framework. Management has concluded that, during the first ~~nine~~three months of ~~2022,~~2023, its internal controls and procedures were not effective to detect the inappropriate application of U.S. GAAP.

After the end of 2021, the Company determined that the tax provision related to prior years, prepared by the Company’s tax advisors, was incorrect resulting in a non-cash adjustment to increase deferred tax liabilities and income tax expense in 2021.

The Company changed accounting software for one of its subsidiaries in 2021 and did not have proper controls in place to ensure the accounting data was transferred over completely and accurately. The migration error was discovered and corrected before the software conversion was completed.

Due to a limited number of accounting personnel, the Company has historically had difficulty accounting for complex transactions and has limited segregation of duties within the accounting department.

Additional time is required to ~~complete our staffing,~~ fully document our systems, implement control procedures, and test their operating effectiveness before we can conclude that we have fully remediated our material weaknesses. Management is currently assessing the Company’s internal controls over financial reporting based on the 2013 Committee of Sponsoring Organizations (COSO) framework along with a related evaluation of the Company’s internal controls.

Changes in Internal ~~Controls~~Control over Financial Reporting

There were no changes in the Company’s internal control over financial reporting that occurred during the ~~nine~~three months ended ~~September 30, 2022,~~March 31, 2023, that have materially affected or are reasonably likely to materially affect our internal control over financial reporting.

Limitations of the Effectiveness of ~~Controls~~Internal Control

Our management, including our Chief Executive Officer and Chief Financial Officer, does not expect that our disclosure controls and procedures will prevent all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, have been detected. These inherent limitations include, but are not limited to, the realities that judgments in decision making can be faulty and that breakdowns can occur because of simple errors. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control. The design of any system of controls is also based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.

Part II. OTHER INFORMATION

Item 1. Legal Proceedings

From time to time, we may become subject to legal proceedings, claims, or litigation arising in the ordinary course of business. We are not presently a party to any other legal proceedings that in the opinion of our management, if determined adversely to us, would individually or taken together have a material adverse effect on our business, operating results, financial condition, or cash flows.

Item 1A. Risk Factors

As a smaller reporting company, we are not required to provide the information required by this item.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

~~None.~~Not applicable.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

None.

Item 6. Exhibits

Exhibit
Number		Description
31.1*		Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*		Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1		Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2		Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS		Inline XBRL Instance Document
101.SCH		Inline XBRL Taxonomy Extension Schema Document
101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document
104		Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

In accordance with SEC Release 33-8238, Exhibits 32.1 and 32.2 are being furnished and not filed.

*	Filed herewith.

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this ~~report~~Report to be signed on its behalf by the undersigned, thereunto duly authorized.

	LogicMark, Inc.

Date: ~~November 10, 2022~~May 12, 2023	By:	/s/ Chia-Lin Simmons
		Chia-Lin Simmons
		Chief Executive Officer
			(~~Duly Authorized Officer and~~ Principal Executive Officer)

Date: ~~November 10, 2022~~May 12, 2023	By:	/s/ Mark Archer
		Mark Archer
		Chief Financial Officer
			(~~Duly Authorized Officer and~~ Principal Financial Officer and Principal Accounting Officer)

2420

1.92 2.89 474099 996080 2024 2025 2026 2027 false --12-31 Q1 0001566826 iso4217:USD xbrli:shares

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2022			2021 (1)			2022			2021 (1)
Revenues	$	2,751,570		$	2,383,029		$	9,769,951		$	7,604,287
Costs of goods sold		1,047,204			1,255,445			3,860,176			3,319,710
Gross Profit		1,704,366			1,127,584			5,909,775			4,284,577

Operating Expenses
Direct operating cost		345,972			228,512			1,156,959			729,038
Selling and marketing		332,698			75,389			796,916			245,292
Research and development		374,842			136,891			841,917			730,236
General and administrative		2,575,105			969,264			7,025,674			3,426,596
Other expense		3,222			20,588			35,306			45,856
Depreciation and amortization		210,632			193,823			599,686			599,004

Total Operating Expenses		3,842,471			1,624,467			10,456,458			5,776,022

Operating Loss		(2,138,105	)		(496,883	)		(4,546,683	)		(1,491,445	)

Other Income and (Expense)
Interest income (expense)		44,587			(144,821	)		57,747			(1,395,611	)
Forgiveness of Paycheck Protection Program loan and accrued interest		-			-			-			349,176
Warrant modification expense		-			-			-			(2,881,729	)
Total Other Income (Expense), Net		44,587			(144,821	)		57,747			(3,928,164	)

Loss before Income Taxes		(2,093,518	)		(641,704	)		(4,488,936	)		(5,419,609	)
Income tax (expense) benefit		-			-			-			-
Net Loss		(2,093,518	)		(641,704	)		(4,488,936	)		(5,419,609	)
Preferred stock dividends		(81,790	)		(82,301	)		(257,934	)		(2,253,102	)
Net Loss Attributable to Common Stockholders	$	(2,175,308	)	$	(724,005	)	$	(4,746,870	)	$	(7,672,711	)

Net Loss Per Share - Basic and Diluted	$	(0.23	)	$	(0.12	)	$	(0.50	)	$	(1.43	)

Weighted Average Number of Common Shares Outstanding - Basic and Diluted		9,608,937			5,969,312			9,562,347			5,377,465

	Three Months Ended September 30, 2022
									Additional
	Preferred Stock				Common Stock				Paid-in			Accumulated
	Shares		Amount		Shares		Amount		Capital			Deficit			Total
Balance - July 1, 2022		173,333	$	520,000		9,608,937	$	961	$	105,318,990		$	(81,078,423	)	$	24,761,528

Issuance of stock options for services		-		-		-		-		453,401			-			453,401

Shares issued as stock compensation		-		-		-		-		-			-			-

Series C Redeemable Preferred stock dividends		-		-		-		-		(75,000	)		-			(75,000	)

Series F Preferred stock dividends		-		-		-		-		-			(6,790	)		(6,790	)

Net loss		-		-		-		-		-			(2,093,518	)		(2,093,518	)

Balance - September 30, 2022		173,333	$	520,000		9,608,937	$	961	$	105,697,391		$	(83,178,731	)	$	23,039,621

	Nine Months Ended September 30, 2022
									Additional
	Preferred Stock				Common Stock				Paid-in			Accumulated
	Shares		Amount		Shares		Amount		Capital			Deficit			Total
Balance - January 1, 2022		173,333	$	520,000		9,163,039	$	917	$	104,725,115		$	(78,656,861	)	$	26,589,171

Issuance of stock options for services		-		-		-		-		669,015			-			669,015

Shares issued as stock compensation		-		-		445,898		44		528,261			-			528,305

Series C Redeemable Preferred stock dividends		-		-		-		-		(225,000	)		-			(225,000	)

Series F Preferred stock dividends		-		-		-		-		-			(32,934	)		(32,934	)

Net loss		-		-		-		-		-			(4,488,936	)		(4,488,936	)

Balance - September 30, 2022		173,333	$	520,000		9,608,937	$	961	$	105,697,391		$	(83,178,731	)	$	23,039,621

	Three Months Ended September 30, 2021
											Additional
	Preferred Stock						Common Stock				Paid-in			Accumulated
	Shares			Amount			Shares		Amount		Capital			Deficit			Total
Balance - July 1, 2021		-			-			5,331,190	$	533	$	89,045,519		$	(71,686,702	)	$	17,359,350

Issuance of stock options for services		-			-			-		-		40,000			-			40,000

Issuance of Series F Preferred stock, net		1,333,333			3,999,999			-		-		-			-			3,999,999

Conversion of Series F Preferred stock to common stock		(1,160,000	)		(3,479,999	)		656,604		66		3,479,933			-			-

Sale of common stock and warrants pursuant to a registration statement on Form S-1		-			-			2,788,750		279		11,834,443			-			11,834,722

Fees incurred in connection with equity offerings		-			-			-		-		(380,657	)		-			(380,657	)

Shares issued as stock compensation		-			-			50,000		5		287,995			-			288,000

Common Stock issued for dividends		-			-			3,695		-		19,584			(19,584	)		-

Series C Redeemable Preferred stock dividends		-			-			-		-		(75,000	)		-			(75,000	)

Series F Preferred stock dividends		-			-			-		-		-			(7,301	)		(7,301	)

Net loss		-			-			-		-		-			(641,704	)		(641,704	)

Balance - September 30, 2021		173,333		$	520,000			8,830,239	$	883	$	104,251,817		$	(72,355,291	)	$	32,417,409

	Nine Months Ended September 30, 2021
											Additional
	Preferred Stock						Common Stock				Paid-in			Accumulated
	Shares			Amount			Shares		Amount		Capital			Deficit			Total
Balance - January 1, 2021		-			-			4,061,997	$	407	$	74,586,801		$	(65,427,998	)	$	9,159,210

Issuance of stock for services		-			-			-		-		120,000			-			120,000

Issuance of Series E Preferred stock, net		1,476,016			4,000,003			-		-		-			-			4,000,003

Conversion of Series E Preferred stock to common stock		(1,476,016	)		(4,000,003	)		295,203		29		3,999,974			-			-

Deemed dividend related to beneficial conversion feature of Series E preferred stock		-			-			-		-		1,480,801			(1,480,801	)		-

Issuance of Series F Preferred stock, net		1,333,333			3,999,999			-		-		-			-			3,999,999

Conversion of Series F Preferred stock to common stock		(1,160,000	)		(3,479,999	)		656,604		66		3,479,933			-			-

Exercise of common stock purchase warrants on a cash basis		-			-			536,774		54		6,669,957			-			6,670,011

Exercise of common stock purchase warrants on a cashless basis		-			-			423,933		42		(42	)		-			-

Warrant modification expense recorded in connection with the issuance of replacement warrants		-			-			-		-		2,881,729			-			2,881,729

Shares issued in connection with the management incentive plan for 2018 and 2019		-			-			13,283		1		80,455			-			80,456

Sale of common stock and warrants pursuant to a registration statement on Form S-1		-			-			2,788,750		279		11,834,443			-			11,834,722

Fees incurred in connection with equity offerings		-			-			-		-		(424,813	)		-			(424,813	)

Shares issued as stock compensation		-			-			50,000		5		287,995			-			288,000

Common Stock issued for dividends		-			-			3,695		-		19,584			(19,584	)		-

Series C Redeemable Preferred stock dividends		-			-			-		-		(765,000	)		-			(765,000	)

Series F Preferred stock dividends		-			-			-		-		-			(7,299	)		(7,299	)

Net loss		-			-			-		-		-			(5,419,609	)		(5,419,609	)
Balance - September 30, 2021		173,333		$	520,000			8,830,239	$	883	$	104,251,817		$	(72,355,291	)	$	32,417,409

	Number of Warrants			Weighted Average Exercise Price		Weighted Average Remaining Life In Years		Aggregate Intrinsic Value
Outstanding and Exercisable at January 1, 2021		1,569,007		$	13.30		4.10	$	10,850,158
Issued		3,897,534		$	5.26		4.77		-
Exercised		(1,002,307	)		9.07		-		-
Cancelled		(168,854	)		38.32		-		-
Outstanding and Exercisable at December 31, 2021		4,295,380		$	6.02		4.59		-
Outstanding and Exercisable at September 30, 2022		4,295,380		$	6.02		4.02	$	0.00

As of September 30, 2022
Operating lease right-of-use assets	$	199,619

Other accrued expenses	$	71,101
Other long-term liabilities		135,718
	$	206,819