UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

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

For the Quarterly Period Ended SeptemberJune 30, 20202021

or

[  ]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: 000-56059

CERBERUS CYBER SENTINEL CORPORATION

(Exact name of registrant as specified in its charter)

Delaware83-4210278

(State or other Jurisdiction of

of Incorporation or Organization)

(I.R.S. Employer

Identification No.)

73336900 E. Doubletree RanchCamelback Road, Suite D270

240, Scottsdale Arizona, AZ

8525885251
(Address of Principal Executive Offices)(Zip Code)

(480)389-3444

(Registrant’s telephone number, including area code)

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

Title of each classTrading symbol(s)

Name of exchange on which registered

NoneN/AN/A

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 [X]  ☒ No [  ]

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

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a small 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[X]
Emerging growth company[X]

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[  ] Yes ☐ No [X] ☒

As of November 16, 2020,August 13, 2021, there were 115,034,771117,729,971 shares of the registrant’s common stock outstanding.

 

 

CERBERUS CYBER SENTINEL CORPORATION

FORM 10-Q

FOR THE THREE AND NINESIX MONTHS ENDED SEPTEMBERJUNE 30, 20202021 AND 20192020

TABLE OF CONTENTS

Page
PART I. FINANCIAL INFORMATION
ITEM 1.Financial Statements3
Condensed Consolidated Balance Sheets as of SeptemberJune 30, 20202021 (unaudited) and December 31, 201920203
Condensed Consolidated Statements of Operations for the Three and NineSix Months Ended SeptemberJune 30, 2021 and 2020 and 2019 (unaudited)4
Condensed Consolidated Statements of Changes in Stockholders’ EquityDeficit for the Three and NineSix Months Ended SeptemberJune 30, 2021 and 2020 and 2019 (unaudited)5
Condensed Consolidated Statements of Cash Flows for the NineSix Months Ended SeptemberJune 30, 2021 and 2020 and 2019 (unaudited)6
Notes to Condensed Consolidated Financial Statements (unaudited)7
ITEM 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations2422
ITEM 3.Quantitative and Qualitative Disclosures about Market Risk3937
ITEM 4.Controls and Procedures3938
PART II. OTHER INFORMATION39
ITEM 1.Legal Proceedings39
ITEM 1A.Risk Factors4039
ITEM 2.Unregistered Sales of Equity Securities and Use of Proceeds4039
ITEM 3.Defaults Upon Senior Securities4039
ITEM 4.Mine Safety Disclosures4039
ITEM 5.Other Information4039
ITEM 6.Exhibits4140
SIGNATURES4241

2

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

CERBERUS CYBER SENTINEL CORPORATION and subsidiaries

CONDENSED Consolidated Balance Sheets

 September 30,  December 31,  June 30, December 31, 
 2020  2019  2021  2020 
 (unaudited)     (Unaudited)    
ASSETS                
                
Current Assets:                
Cash and cash equivalents $2,416,007  $1,876,645  $5,724,749  $5,197,030 
Accounts receivable, net of allowances for doubtful accounts of $70,847 and $40,000 , respectively  978,362   531,965 
Accounts receivable, net of allowances for doubtful accounts of $55,264 and $40,000, respectively  1,609,339   1,006,834 
Prepaid expenses and other current assets  147,360   70,277   302,671   142,144 
Total Current Assets  3,541,729   2,478,887   7,636,759   6,346,008 
        
Property and equipment, net of accumulated depreciation of $9,426 and $758, respectively  61,172   10,900 
Right of use asset  15,664   - 
Intangible assets, net of accumulated amortization of $62,592 and $15,648, respectively  1,037,908   1,084,852 
Property and equipment, net of accumulated depreciation of $23,321 and $14,473, respectively  71,782   80,630 
Right of use asset, net  150,155   13,426 
Intangible assets, net of accumulated amortization of $186,456 and $116,468, respectively  2,035,444   2,105,432 
Goodwill  3,008,186   922,579   4,101,369   4,101,369 
                
Total Assets $7,664,659  $4,497,218  $13,995,509  $12,646,865 
                
LIABILITIES AND STOCKHOLDERS’ EQUITY                
                
Current Liabilities:                
Accounts payable and accrued expenses $974,071  $468,900  $858,564  $809,804 
Stock payable  34,000   -   160,750   46,000 
Lease liability  2,167   -   103,770   8,989 
Loans payable  853,070   -   9,451   9,405 
Line of credit  -   3,000 
Convertible note payable, net of debt discount, related party  2,962,802   2,926,609 
Note payable - related party  109,787   109,787   9,787   59,787 
Total Current Liabilities  1,973,095   578,687   4,105,124   3,863,594 
                
Long-term Liabilities:                
Loans payable, net of current portion  38,889   -   1,014,527   1,037,115 
Lease liability, net of current portion  13,682   -   48,228   4,693 
                
Total Liabilities  2,025,666   578,687   5,167,879   4,905,402 
                
Commitments and Contingencies          -     
                
Stockholders’ Equity:                

Common stock, $.00001 par value; 250,000,000 shares authorized; 114,309,771 and 113,912,500 shares issued and 114,309,771 and 107,912,500 outstanding at September 30, 2020 and December 31, 2019, respectively

  1,143   1,139 
Common stock, $.00001 par value; 250,000,000 shares authorized; 117,729,971 and 116,104,971 shares issued and outstanding on June 30, 2021 and December 31, 2020, respectively  1,177   1,161 
Additional paid-in capital  9,511,806   7,770,902   17,586,946   12,607,074 
Accumulated deficit  (3,873,956)  (1,453,510)  (8,760,493)  (4,866,772)
  5,638,993   6,318,531 
  ��     
Treasury stock  -   (2,400,000)
Total Stockholders’ Equity  5,638,993   3,918,531   8,827,630   7,741,463 
                
Total Liabilities and Stockholders’ Equity $7,664,659  $4,497,218  $13,995,509  $12,646,865 

The accompanying footnotes are an integral part of these unaudited condensed consolidated financial statements.

3

CERBERUS CYBER SENTINEL CORPORATION and subsidiaries

CONDENSED Consolidated STATEMENTS OF OPERATIONS

(Unaudited)

 For The Three Months Ended For The Nine Months Ended  June 30, 2021  June 30, 2020  June 30, 2021  June 30, 2020 
 September 30, 2020  September 30, 2019  September 30, 2020  September 30, 2019  For the Three Months Ended  For the Six Months Ended 
          June 30, 2021  June 30, 2020  June 30, 2021  June 30, 2020 
Revenue:                                
Managed services $593,181  $112,250  $1,347,438  $334,700  $554,768  $616,344  $995,185  $754,257 
Consulting services  1,416,416   169,003   3,280,867   298,684   2,394,909   934,143   4,514,270   1,864,451 
Total revenue  2,009,597   281,253   4,628,305   633,384   2,949,677   1,550,487   5,509,455   2,618,708 
                                
Cost of revenue:                                
Managed services  211,060   67,120   256,197   97,880   264,452   26,167   458,119   45,137 
Consulting services  231,685   28,723   553,409   129,416   215,982   205,877   333,776   321,724 
Cost of payroll  868,810   95,329   2,135,691   95,329   1,531,910   626,457   2,959,612   1,266,881 
Total cost of revenue  1,311,555   191,172   2,945,297   322,625   2,012,344   858,501   3,751,507   1,633,742 
                
Total gross profit  698,042   90,081   1,683,008   310,759   937,333   691,986   1,757,948   984,966 
                
Operating expenses:                                
Professional fees  284,511   137,653   685,821   498,324   244,261   204,956   401,615   401,310 
Salaries and benefits  716,396   129,391   1,525,067   129,391 
Advertising and marketing  30,488   11,500   104,058   22,840   172,468   45,708   217,695   73,570 
Selling, general and administrative  304,369   59,133   709,974   138,182   1,667,614   634,078   3,155,255   1,214,276 
Stock-based compensation  392,661   

323,808

   1,062,000   

511,498

 
Stock based compensation  891,126   343,910   1,729,888   669,339 
Loss on write-off of account receivable  -   -   15,000   -   15,264   15,000   15,264   15,000 
Total operating expenses  1,728,425   661,485   4,101,920   1,300,235   2,990,733   1,243,652   5,519,717   2,373,495 
                                
Loss from operations  (1,030,383)  (571,404)  (2,418,912)  (989,476)  (2,053,400)  (551,666)  (3,761,769)  (1,388,529)
                
Other income (expense):                                
Other income  2,179   10,000   2,384   10,000 
Interest expense, net  (5,567)  (3,318)  (12,285)  (9,385)  (65,641)  (4,437)  (134,336)  (6,718)
Other income  751   -   10,751   - 
                
Total other income (expense)  (4,816)  (3,318)  (1,534)  (9,385)  (63,462)  5,563   (131,952)  3,282 
                
Loss before provision for income taxes  (1,035,199)  (574,722)  (2,420,446)  (998,861)  (2,116,862)  (546,103)  (3,893,721)  (1,385,247)
                
Provision for income taxes  -   -   -   -   -   -   -   - 
                
Net loss $(1,035,199) $(574,722) $(2,420,446) $(998,861) $(2,116,862) $(546,103) $(3,893,721) $(1,385,247)
                
Net loss per common share - basic $(0.01) $(0.01) $(0.02) $(0.01) $(0.02) $(0.00) $(0.03) $(0.01)
Net loss per common share - diluted $(0.01) $(0.01) $(0.02) $(0.01) $(0.02) $(0.00) $(0.03) $(0.01)
                                
Weighted average shares outstanding - basic  113,174,336   101,738,587   110,305,671   91,287,818   117,729,971   109,604,497   117,081,360   108,847,565 
Weighted average shares outstanding - diluted  113,174,336   101,738,587   110,305,671   91,287,818   117,729,971   109,604,497   117,081,360   108,847,565 

The accompanying footnotes are an integral part of these unaudited condensed consolidated financial statements.

4

CERBERUS CYBER SENTINEL CORPORATION and subsidiaries

CONDENSED Consolidated STATEMENTS of CHANGES IN STOCKHOLDERS’ EQUITY

(Unaudited)FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2021 AND 2020

        Additional          
  Common Stock  Paid-in  Accumulated  Treasury    
  Shares  Amount  Capital  Deficit  Stock  Total 
                   
Balance at January 1, 2019  70,000,000  $700  $9,990  $25,438  $-  $36,128 
                         
Distributions to member  -   -   -   (125,270)  -   (125,270)
Net income  -   -   -   99,142   -   99,142 
Balance as of March 31, 2019  70,000,000   700   9,990   (690)  -   10,000 
                         
Stock based compensation - common stock  30,000,000   300   187,390   -   -   187,690 
Stock issued in VCAB merger  2,000,000   20   12,440   -   -   12,460 
Stock issued for cash  1,000,000   10   399,990   -   -   400,000 
Net loss  -   -   -   (523,281)  -   (523,281)
Balance as of June 30, 2019  103,000,000   1,030   609,810   (523,971)  -   86,869 
                         
Stock issued for cash  525,000   5   209,995   -   -   210,000 
Treasury stock  (6,000,000)  -   2,399,940   -   (2,400,000)  (60)
Stock based compensation - options  -   -   83,808   -   -   83,808 
Stock based compensation - common stock  600,000   6   239,994   -   -   240,000 
Net loss  -   -   -   (574,722)  -   (574,722)
Balance as of September 30, 2019  98,125,000  $1,041  $3,543,547  $(1,098,693) $(2,400,000) $45,895 
                         
Balance at January 1, 2020  107,912,500  $1,139  $7,770,902  $(1,453,510) $(2,400,000) $3,918,531 
                         
Stock based compensation  -   -   325,429   -   -   325,429 
Common shares issued for cash  350,000   4   139,996   -   -   140,000 
Return of treasury stock to authorized capital  -   (60)  (2,399,940)  -   2,400,000   - 
Net loss  -   -   -   (839,144)  -   (839,144)
Balance as of March 31, 2020  108,262,500   1,083   5,836,387   (2,292,654)  -   3,544,816 
                         
Stock based compensation  -   -   343,910   -   -   343,910 
Stock issued for Technologyville acquisition  3,392,271   34   1,356,874   -   -   1,356,908 
Net loss  -   -   -   (546,103)  -   (546,103)
Balance as of June 30, 2020  111,654,771   1,117   7,537,171   (2,838,757)  -   4,699,531 
                         
Stock based compensation  -   -   392,661   -   -   392,661 
Common shares issued for cash  325,000   3   649,997   -   -   650,000 
Stock issued for Clear Skies acquisition  2,330,000   23   931,977   -   -   932,000 
Net loss  -   -   -   (1,035,199)  -   (1,035,199)
Balance as of September 30, 2020  114,309,771  $1,143  $9,511,806  $(3,873,956) $-  $5,638,993 

(Unaudited)

  Shares  Amount  Capital  Earnings  Stock  Total 
        Additional          
  Common Stock  Paid-in  Retained  Treasury    
  Shares  Amount  Capital  Earnings  Stock  Total 
                   
Balance at January 1, 2021  116,104,971  $1,161  $12,607,074  $(4,866,772) $-  $7,741,463 
                         
Stock based compensation - stock options  -   -   838,762   -   -   838,762 
Stock issued for cash  1,625,000   16   3,249,984   -   -   3,250,000 
Return of treasury stock to authorized capital                        
Return of treasury stock to authorized capital, shares                        
Stock issued for Technologyville acquisition                        
Stock issued for Technologyville acquisition, shares                        
Net loss  -   -   -   (1,776,859)  -   (1,776,859)
Balance as of March 31, 2021  117,729,971   1,177   16,695,820   (6,643,631)  -   10,053,366 
                         
                         
Balance as of March 31, 2021  117,729,971   1,177   16,695,820   (6,643,631)  -   10,053,366 
Stock based compensation - stock options  -   -   891,126   -   -   891,126 
Net loss  -   -   -   (2,116,862)  -   (2,116,862)
Balance as of June 30, 2021  117,729,971  $1,177  $17,586,946  $(8,760,493) $-  $8,827,630 
                         
Balance at January 1, 2020  107,912,500  $1,139  $7,770,902  $(1,453,510) $(2,400,000) $3,918,531 
                         
Stock based compensation - stock options  -   -   325,429   -   -   325,429 
Stock issued for cash  350,000   4   139,996   -   -   140,000 
Return of treasury stock to authorized capital  -   (60)  (2,399,940)  -   2,400,000   - 
Net loss  -   -   -   (839,144)  -   (839,144)
Balance as of March 31, 2020  108,262,500   1,083   5,836,387   (2,292,654)  -   3,544,816 
                         
                         
Balance as of March 31, 2020  108,262,500   1,083   5,836,387   (2,292,654)  -   3,544,816 
Stock based compensation - stock options  -   -   343,910   -   -   343,910 
Stock issued for Technologyville acquisition  3,392,271   34   1,356,874   -   -   1,356,908 
Net loss  -   -   -   (546,103)  -   (546,103)
Balance as of June 30, 2020  111,654,771  $1,117  $7,537,171  $(2,838,757) $-  $4,699,531 

The accompanying footnotes are an integral part of these unaudited condensed consolidated financial statements.

5

CERBERUS CYBER SENTINEL CORPORATION and subsidiaries

CONDENSED Consolidated STATEMENTS OF CASH FLOWS

(Unaudited)

 For the Nine Months Ended 
 September 30, 2020  September 30, 2019  June 30, 2021  June 30, 2020 
Cash flows from operating activities:                
Net loss $(2,420,446) $(998,861) $(3,893,721) $(1,385,247)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:        
Adjustments to reconcile net loss to net cash used in operating activities:        
Stock based compensation - stock options  1,062,000   523,658   1,729,888   669,339 
Loss on write-off of accounts receivable  15,000   -   15,264   15,000 
Issuance of common stock for services  114,750   22,000 
Depreciation and amortization  55,365   282   78,836   34,676 
Issuance of common stock for services  34,000   - 
ROU amortization  3,729   - 
Right of use amortization  39,029   1,492 
Amortization of debt discount  36,193   - 
Changes in operating assets and liabilities:                
Accounts receivable, net  (191,958)  34,164   (617,769)  (209,278)
Prepaid expenses and other current assets  (77,083)  (21,733)
Other current assets  (160,527)  (176,744)
Accounts payable and accrued expenses  364,961   483,460   48,760   223,615 
Lease liability  (3,544)  -   (37,442)  (1,407)
Other current liabilities  -   10,601 
Deferred revenue  -   66,434 
                
Net cash provided by (used in) operating activities  (1,157,976)  31,571 
Net cash used in operating activities  (2,646,739)  (740,120)
                
Cash flows from investing activities:                
                
Purchases of property and equipment  -   (3,386)
Cash acquired in acquisitions  254,180   -   -   65,037 
                
Net cash provided by (used in) investing activities  254,180   (3,386)
Net cash provided by investing activities  -   65,037 
                
Cash flows from financing activities:                
Distributions to member  (20,000)  (125,270)
Proceeds from sale of common stock  3,250,000   140,000 
Proceeds from PPP loans  709,600   -   -   709,600 
Proceeds from sale of common stock  790,000   610,300 
Proceeds from line of credit  60,000   -   221,346   60,000 
Purchase of treasury stock  -   (60)
Payment on line of credit  (224,346)  (66,705)
Payment on loans payable  (2,737)  (60,213)  (22,542)  (988)
Payment on line of credit  (93,705)  - 
Payment on notes payable, related party  (50,000)  - 
                
Net cash provided by financing activities  1,443,158   424,757   3,174,458   841,907 
                
Net increase in cash and cash equivalents  539,362   452,942   527,719   166,824 
                
Cash and cash equivalents - beginning of period  1,876,645   80,006 
Cash and cash equivalents - beginning of the period  5,197,030   1,876,645 
                
Cash and cash equivalents - end of period $2,416,007  $532,948 
Cash and cash equivalents - end of the period $5,724,749  $2,043,469 
                
Supplemental cash flow information:                
Cash paid for:                
Interest $169  $-  $91,490  $169 
Income taxes $5,882  $-  $-  $5,882 
Non-cash investing and financing activities:                
Right of use asset and lease liability recorded upon adoption of ASC 842 $19,393  $- 
Common shares issued in Technologyville acquisition $1,356,908  $- 
Common shares issued in Clear Skies acquisition $932,000  $- 
Stock contribution $-  $2,400,000 
Treasury stock purchase $-  $2,399,940 
Right of use asset and lease liability recorded $175,758  $19,393 

The accompanying footnotes are an integral part of these unaudited condensed consolidated financial statements.

6

CERBERUS CYBER SENTINEL CORPORATION and subsidiaries

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

NOTE 1 – NATURE OF THE ORGANIZATION AND BUSINESS

Corporate History

 

Cerberus Cyber Sentinel Corporation (“Cerberus Sentinel,” “Cerberus,” or the “Company”) was formed on March 5, 2019 as a Delaware corporation. The Company’s principal offices are located at 73336900 E. Doubletree,Camelback Road, Suite D270,240, Scottsdale, ArizonaAZ 85258.

On April 12, 2019, Cerberus acquired GenResults, LLC, an Arizona limited liability company (“GenResults”), which became a wholly owned subsidiary. GenResults was established on June 22, 2015. Prior to the Company’s acquisition of GenResults, GenResults was wholly-owned by an entity affiliated with David G. Jemmett, Cerberus’ Chief Executive Officer and a director of the Company. Due to the companies being under common control, the Company accounted for the acquisition as a reorganization.

Effective October 1, 2019, the Company entered into an Agreement and Plan of Merger (the “TalaTek Merger Agreement”) pursuant to which TalaTek, LLC, a Virginia limited liability company (“TalaTek”), became a wholly owned subsidiary of the Company. Under the TalaTek Merger Agreement, all issued and outstanding units representing membership interests in TalaTek were converted into an aggregate of 6,200,000 shares of the Company’s common stock.

Effective May 25, 2020, the Company entered into a Stock Purchase Agreement with Technologyville, Inc., an Illinois corporation (“Techville”), and its sole shareholder, pursuant to which Techville became a wholly owned subsidiary of the Company (the “Techville Acquisition”). Under the terms of the Techville Acquisition, all issued and outstanding common stock of Techville was exchanged for an aggregate of 3,392,271 shares of the Company’s common stock.

Effective August 1, 2020, the Company entered into a Stock Purchase Agreement with Clear Skies Security, LLC, a Georgia limited liability company (“Clear Skies”), and its equity holders, pursuant to which Clear Skies became a wholly owned subsidiary of the Company (the “Clear Skies Acquisition”). Under the terms of the Clear Skies Acquisition, all issued and outstanding equity securities in Clear Skies were exchanged for an aggregate of 2,330,000 shares of the Company’s common stock.

Effective December 16, 2020, the Company entered into an Agreement and Plan of Merger with Alpine Security, LLC, an Illinois limited liability company (“Alpine”), and its sole member, pursuant to which Alpine became a wholly owned subsidiary of the Company (the “Alpine Acquisition”). Under the terms of the Alpine Acquisition, all issued and outstanding membership units in Alpine were exchanged for an aggregate of 900,000 shares of the Company’s common stock.

Nature of the Business

Cerberus Sentinel is a security services company comprised of security professionals who work with clients throughout the United States to create a continuously aware security culture. We do not sell cybersecurity products. We position the Company as a trusted cybersecurity advisor and are committed to delivering tailored security solutions to organizations of different sizes and across all geographies and industries to fit their budgetary needs and limit their cyber threat exposure.

We currently provide a multitude of cybersecurity services including managed security service, cybersecurity consulting, technology consulting, compliance auditing, vulnerability assessment, penetration testing, security remediation, Security Operations Center (“SOC”) set-up and consulting and cybersecurity training. We differentiate ourselves from our competitors by staying technology agnostic. We believe that many cybersecurity service providers in the market today are committed to a specific technology solution which limits their service scope and ability to quickly respond to any emerging cybersecurity challenges. In addition, as we continue to serve our clients within our existing capacities, we plan to continue making strategic acquisitions of small-to-medium-sized engineer-led cybersecurity service firms to continue to expand our service scope and geographical coverage. We believe that having a world-class technology team with multi-faceted expertise is key to providing technology agnostic solutions to our clients and maximizing their return on investment from information technology (“IT”) and cybersecurity spending.

7

Liquidity

The accompanying unaudited condensed consolidated financial statements have been prepared on the basis that the Company will continue as a going concern, which contemplates realization of assets and satisfying liabilities in the normal course of business. At SeptemberJune 30, 2020,2021, the Company had an accumulated deficit of approximately $3,870,000$8,760,000 and working capital surplus of approximately $1,569,000. $3,532,000. For the ninesix months ended SeptemberJune 30, 2020,2021, the Company had a loss from operations of approximately $2,420,000 $3,762,000and negative cash flows from operations of approximately $1,158,000.$2,647,000. Although the Company is showing positive revenues and gross profit trends, the Company expects to incur further losses through the end of 2020.2021.

7

To date the Company has been funding operations primarily through the sale of equity in private placements and revenues generated by the Company’s services. During the ninesix months ended SeptemberJune 30, 2020,2021, the Company received $790,000$3,250,000 from private placements to accredited investors of the Company’s common stock and approximately $710,000 from a loan through the U.S. Small Business Administration’s Paycheck Protection Program.stock.

Based on its current cash resources and commitments, the Company believes it will be able to maintain its current planned development and corresponding level of expenditure for at least twelve months from the date of the issuance of these unaudited condensed consolidated financial statements, although no assurance can be given that it will not need additional funds prior to such time.

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

 

The accompanying unaudited condensed consolidated financial information as of June 30, 2021 and for the three and ninesix months ended SeptemberJune 30, 20202021 and 20192020 has been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial information and with the instructions to Quarterly Report on Form 10-Q and Article 10 of Regulation S-X. In the opinion of management, such financial information includes all adjustments (consisting only of normal recurring adjustments) considered necessary for a fair presentation of our financial position at such dates and the operating results and cash flows for such periods. Operating results for the ninethree and six months ended SeptemberJune 30, 20202021 are not necessarily indicative of the results that may be expected for the entire year or for any other subsequent interim period.

Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been omitted pursuant to the rules of the U.S. Securities and Exchange Commission, or the SEC. These unaudited financial statements and related notes should be read in conjunction with our audited financial statements for the year ended December 31, 20192020 included in the Company’s Annual Report on Form 10-K filed with the SEC on March 30, 2020.31, 2021.

Consolidation

The unaudited condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries, GenResults, LLC (“GenResults”), TalaTek, Inc. (“TalaTek”), Techville, Clear Skies, and Clear Skies.Alpine. All significant intercompany accounts and transactions have been eliminated in consolidation.

Reclassifications

 

Certain reclassifications have been made to the financial statements for the three and ninesix months ended SeptemberJune 30, 20192020 to conform to the financial statements presentation for the three and ninesix months ended SeptemberJune 30, 2020.2021. These reclassifications had no effect on net loss or cash flows as previously reported.

Use of Estimates

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

8

The Company believes the following critical accounting policies discussed below affect its more significant judgments and estimates used in the preparation of the accompanying unaudited condensed consolidated financial statements. Significant estimates include the allowance for doubtful accounts, the carrying value of intangible assets and goodwill, deferred tax asset and valuation allowance, the estimated fair value of assets acquired, liabilities assumed and stock issued in business combinations and assumptions used in the Black-Scholes-Merton pricing model, such as expected volatility, risk-free interest rate, and expected divided rate.

8

Revenue

Revenue

 

The Company’s revenues are derived from two major types of services to clients: Managed Services and Consulting Services. With respect to Managed Services, the Company provides culture education and enablement, tools and technology provisioning, data and privacy monitoring, regulations and compliance monitoring, remote infrastructure administration, and cybersecurity services including, but not limited to, antivirus and patch management. With respect to Consulting Services, the Company provides cybersecurity consulting, compliance auditing, vulnerability assessment and penetration testing, and disaster recovery and data backup solutions.

Practical Expedients

As part of Accounting Standards Codification (“ASC”) 606, the Company has adopted several practical expedients including the following: (i) the Company has determined that it need not adjust the promised amount of consideration for the effects of a significant financing component since the Company expects, at contract inception, that the period between when the Company transfers a promised service to the customer and when the customer pays for that service will be one year or less and (ii) the Company recognizes any incremental costs of obtaining a contract as an expense when incurred if the amortization period of the asset that the entity otherwise would have recognized is one year or less.

Disaggregated Revenues

Revenue consists of the following by service offering for the ninesix months ended SeptemberJune 30, 2020:2021:

SCHEDULE OF DISAGGREGATION OF REVENUES 

 

Managed

Services

 

Consulting

Services

  Total  

Managed

Services

 

Consulting

Services

  Total 
Primary Sector Markets                        
Public $6,500  $2,496,939  $2,503,439  $-  $2,019,470  $2,019,470 
Private  1,296,124   730,368   2,026,492   920,674   2,224,751   3,145,425 
Not-for-Profit  44,814   53,560   98,374   74,511   270,049   344,560 
 $1,347,438  $3,280,867  $4,628,305  $995,185  $4,514,270  $5,509,455 
                        
Major Service Lines                        
CISO as a Service $26,950  $-  $26,950 
Gap and Risk Assessment  -   2,916,511   2,916,511  $-  $4,185,885  $4,185,385 
Managed Security Services  932,722   -   932,722   -   -   - 
Tech Connect Pro  358,146   -   358,146 
Tech Connect Cloud  -   86,583   86,583 
Tech Connect Security  29,197   -   29,197 
Tech Connect  977,090   -   977,090 
Hardware  -   159,856   159,856   -   320,833   320,833 
Other  423   117,917   118,340   18,095   7,552   25,647 
 $1,347,438  $3,280,867  $4,628,305  $995,185  $4,514,270  $5,509,455 

9

Revenue consists of the following by service offering for the ninesix months ended SeptemberJune 30, 2019:2020:

 

Managed

Services

 

Consulting

Services

  Total  

Managed

Services

 

Consulting

Services

  Total 
Primary Sector Markets                        
Public $-  $-  $-  $3,250  $1,593,598  $1,596,848 
Private  334,700   273,939   608,639   740,849   268,259   1,009,108 
Not-for-Profit  -   24,745   24,745   10,158   2,594   12,752 
 $334,700  $298,684  $633,384  $754,257  $1,864,451  $2,618,708 
                        
Major Service Lines                        
CISO as a Service $208,000  $-  $208,000 
Gap and Risk Assessment  -   298,684   298,684  $-  $1,803,928  $1,803,928 
Managed Security Services  126,700   -   126,700   657,226   -   657,226 
Tech Connect Pro  -   -   - 
Tech Connect Cloud  -   -   - 
Tech Connect Security  -   -   - 
Tech Connect  96,771   22,263   119,034 
Hardware  -   -   -   -   13,253   13,253 
Other  -   -   -   260   25,007   25,267 
 $334,700  $298,684  $633,384  $754,257  $1,864,451  $2,618,708 

9

Contract Modifications

There were no contract modifications during the ninesix months ended SeptemberJune 30, 2020.2021. Contract modifications are not routine in the performance of the Company’s contracts.

 

Cash and Cash Equivalents

The Company considers all highly liquid investments with maturities of three months or less at the time of purchase to be cash equivalents.

Accounts Receivable

Accounts receivable are reported at their outstanding unpaid principal balances, net of allowances for doubtful accounts. The Company periodically assesses its accounts and other receivables for collectability on a specific identification basis. The Company provides for allowances for doubtful receivables based on management’s estimate of uncollectible amounts considering age, collection history, and any other factors considered appropriate. Payments are generally due within 30 days of invoice. The Company writes off accounts receivable against the allowance for doubtful accounts when a balance is determined to be uncollectible. As of SeptemberJune 30, 2020,2021, and December 31, 2019,2020, the Company’s allowance for doubtful accounts was $70,847$55,264 and $40,000,$40,000, respectively.

Property and Equipment

Property and equipment are recorded at cost. Depreciation is computed using the straight-line method over the estimated useful lives of the related assets, generally between three and five years. Expenditures that enhance the useful lives of the assets are capitalized and depreciated. Computer equipment costs for the Company are capitalized, as incurred, and depreciated on a straight-line basis over three years. TalaTek capitalizes all equipment costs over $5,000, as incurred,$5,000 and depreciates these costs on a straight-line basis over three years.

Maintenance and repairs are charged to expense as incurred. At the time of retirement or other disposition of property and equipment, the cost and accumulated depreciation will beis removed from the accounts and the resulting gain or loss, if any, will beis reflected in results of operations.

Impairment of Long-Lived Assets

 

The Company reviews long-lived assets, including finite-lived intangible assets, for impairment whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. Recoverability of these assets is determined by comparing the forecasted undiscounted net cash flows of the operation to which the assets relate to the carrying amount. If the operation is determined to be unable to recover the carrying amount of its assets, then these assets are written down first, followed by other long-lived assets of the operation to fair value. Fair value is determined based on discounted cash flows or appraised values, depending on the nature of the assets. During the three and ninesix months ended SeptemberJune 30, 2020,2021, the Company did not record a loss on impairment.

10

Intangible Assets

The Company records its intangible assets at cost in accordance with ASC 350, Intangibles – Goodwill and Other. Finite livedFinite-lived intangible assets are amortized over their estimated useful life using the straight-line method, which is determined by identifying the period over which the cash flows from the asset are expected to be generated.

10

Goodwill

Goodwill

Goodwill represents the excess of the purchase price of the acquired business over the estimated fair value of the identifiable net assets acquired. Goodwill is not amortized but is tested for impairment at least annually at year end, at the reporting unit level or more frequently if events or changes in circumstances indicate that the asset might be impaired. Goodwill is tested for impairment at the reporting unit level by first performing a qualitative assessment to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying value. If the reporting unit does not pass the qualitative assessment, then the reporting unit’s carrying value is compared to its fair value. The fair values of the reporting units are estimated using market and discounted cash flow approaches. Goodwill is considered impaired if the carrying value of the reporting unit exceeds its fair value. The discounted cash flow approach uses expected future operating results. Failure to achieve these expected results may cause a future impairment of goodwill at the reporting unit level (See Notes 3 and 6)Note 5).

Advertising and Marketing Costs

 

The Company expenses advertising and marketing costs as they are incurred. Advertising and marketing expenses were $30,488 $172,468 and $104,058 $45,708 for the three and nine months ended SeptemberJune 30, 2020, respectively,2021 and $11,500 and $22,840 for the three and nine months ended September 30, 2019,2020, respectively, and are recorded in operating expenses on the unaudited condensed consolidated statements of operations. Advertising and marketing expenses were $217,695 and $73,570 for the six months ended June 30, 2021 and 2020, respectively, and are recorded in operating expenses on the unaudited condensed consolidated statements of operations.

Fair Value Measurements

As defined in ASC 820, Fair Value Measurements and Disclosures, fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). The Company utilizes market data or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated, or generally unobservable. ASC 820 establishes a fair value hierarchy that prioritizes the inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurement) and the lowest priority to unobservable inputs (level 3 measurement). This fair value measurement framework applies at both initial and subsequent measurement.

Level 1:Quoted prices are available in active markets for identical assets or liabilities as of the reporting date. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis.
Level 2:Pricing inputs are other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reported date. Level 2 includes those financial instruments that are valued using models or other valuation methodologies. These models are primarily industry-standard models that consider various assumptions, including quoted forward prices for commodities, time value, volatility factors and current market and contractual prices for the underlying instruments, as well as other relevant economic measures. Substantially all of these assumptions are observable in the marketplace throughout the full term of the instrument, can be derived from observable data or are supported by observable levels at which transactions are executed in the marketplace.
Level 3:Pricing inputs include significant inputs that are generally less observable from objective sources. These inputs may be used with internally developed methodologies that result in management’s best estimate of fair value. The significant unobservable inputs used in the fair value measurement for nonrecurring fair value measurements of long-lived assets include pricing models, discounted cash flow methodologies and similar techniques.

11

Net Loss per Common Share

Net loss per common share is computed by dividing the net loss by the weighted average number of common shares outstanding during the period. All vested outstanding options are considered potentially outstanding common stock. The dilutive effect, if any, of stock options is calculated using the treasury stock method. Since the effect of common stock equivalents is anti-dilutive with respect to losses, the options have been excluded from the Company’s computation of net loss per common share for the three and ninesix months ended SeptemberJune 30, 20202021 and 2019.2020.

11

The following tables summarize the securities that were excluded from the diluted per share calculation because the effect of including these potential shares was antidilutive due to the Company’s net loss position even though the exercise price could be less than the average market price of the common shares:

SUMMARY OF SECURITIES EXCLUDED FROM DILUTED PER SHARE CALCULATION

 September 30, 2020  September 30, 2019 
      June 30, 2021  June 30, 2020 
Stock Options  21,435,700   14,745,000   25,843,700   20,820,000 
Convertible Debt  1,500,000   - 
Total  21,435,700   14,745,000   27,343,700   20,820,000 

 

Stock-based Compensation

 

The Company applies the provisions of ASC 718, Compensation - Stock Compensation, which requires the measurement and recognition of compensation expense for all stock-based awards made to employees, including employee stock options, in the statements of operations.

For stock options issued to employees and members of the board of directors for their services, the Company estimates the grant date fair value of each option using the Black-Scholes-Merton option pricing model. The use of the Black-Scholes-Merton option pricing model requires management to make assumptions with respect to the expected term of the option, the expected volatility of the common stock consistent with the expected life of the option, risk-free interest rates and expected dividend yields of the common stock. For awards subject to service-based vesting conditions, including those with a graded vesting schedule, the Company recognizes stock-based compensation expense equal to the grant date fair value of stock options on a straight-line basis over the requisite service period, which is generally the vesting term. Forfeitures are recorded as they are incurred as opposed to being estimated at the time of grant and revised. Due to the Company’s limited history and lack of public markettrading volume for its common stock, the Company used the average of historical share prices of similar companies within its industry to calculate volatility for use in the Black-Scholes-Merton option pricing model.

Pursuant to Accounting Standards Update (“ASU”) 2018-07, Compensation – Stock Compensation (Topic 718): Improvements to Non-employee Share-Based Payment Accounting, the Company accounts for stock options issued to non-employees for their services in accordance with ASC 718. The Company uses valuation methods and assumptions to value the stock options that are in line with the process for valuing employee stock options noted above.

Leases

Leases in which the Company is the lessee are comprised of corporate offices and property and equipment. All of the leases are classified as operating leases. The Company leases multiple office space monthlyspaces with no longa remaining weighted average term agreements.of 1.42 years. The Company leases a vehicle with a remaining term of three0.92 years.

In accordance with ASC 842, Leases, the Company recognized a right-of-use (“ROU”) asset and corresponding lease liability on its unaudited condensed consolidated balance sheet for itslong-term office leases and a vehicle operating lease agreement. See Note 1312 – Leases for further discussion, including the impact on the Company’s unaudited condensed consolidated financial statements and related disclosures.

12

Income Taxes

Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the unaudited condensed consolidated financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets, including tax loss and credit carry forwards, and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.

12

The Company utilizes ASC 740, Income Taxes, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the unaudited condensed consolidated financial statements or tax returns. The Company accounts for income taxes using the asset and liability method to compute the differences between the tax basis of assets and liabilities and the related financial amounts, using currently enacted tax rates. A valuation allowance is recorded when it is “more likely than not” that a deferred tax asset will not be realized. At SeptemberJune 30, 20202021 and December 31, 2019,2020, the Company’s net deferred tax asset has been fully reserved.

For uncertain tax positions that meet a “more likely than not” threshold, the Company recognizes the benefit of uncertain tax positions in the unaudited condensed consolidated financial statements. The Company’s practice is to recognize interest and penalties, if any, related to uncertain tax positions in income tax expense in the unaudited condensed consolidated statements of operations when a determination is made that such expense is likely.

Recently Issued Accounting Standards

All newly issued but not yet effective accounting pronouncements have been deemed to be not applicable or immaterial to the Company.

NOTE 3 – ACQUISITIONS

Clear Skies Security LLC Acquisition

Effective August 1, 2020, the Company entered into a Stock Purchase Agreement (the “SPA”) with Clear Skies, and its equity holders, pursuant to which Clear Skies became a wholly owned subsidiary of the Company (the “Clear Skies Acquisition”). At the effective time of the Clear Skies Acquisition, Clear Skies’ outstanding equity securities was exchanged for 2,330,000 shares of the Company’s common stock.

Immediately following the Clear Skies Acquisition, the Company had 113,984,771 shares of common stock issued and outstanding. The pre-acquisition stockholders of the Company retained an aggregate of 111,654,771 shares, representing approximately 98% ownership of the post-acquisition company. Therefore, upon consummation of the Clear Skies Acquisition, there was no change in control.

The Company accounted for this transaction in accordance with the acquisition method of accounting for business combinations. Assets and liabilities of the acquired business were included in the unaudited condensed consolidated balance sheet as of September 30, 2020, based on the estimated fair value on the date of acquisition as determined in a purchase price allocation using available information and making assumptions management believes are reasonable.

Per ASC 805, Business Combinations, the measurement period is the period after the acquisition date during which the acquirer may adjust the provisional amounts recognized for a business combination. The measurement period shall not exceed one year from the acquisition date. The Company has identified the acquisition date as August 1, 2020. Subsequent to the issuance of these financial statements, the Company expects to obtain a third-party valuation on the fair value of the assets acquired and the liabilities assumed for use in the purchase price allocation.

13

The following table summarizes the allocation of the purchase price to the fair values of the assets acquired and the liabilities assumed as of the transaction date:

Consideration paid $932,000 
     
Tangible assets acquired:    
Cash  189,143 
Accounts receivable  189,150 
Total tangible assets  378,293 
     
Assumed liabilities:    
Accounts payable  21,340 
Loan payable  134,200 
Member distributions  20,000 
Total assumed liabilities  175,540 
     
Net assets acquired  202,753 
     
Goodwill (a.)(b.) $729,247 

a. Goodwill is the excess of the purchase price over the fair value of the underlying net tangible and identifiable intangible assets. In accordance with applicable accounting standards, goodwill is not amortized but instead is tested for impairment at least annually or more frequently if certain indicators are present. Goodwill and intangibles are not deductible for tax purposes.

b. Goodwill represents expected synergies from the merger of operations and intangible assets that do not qualify for separate recognition. Cerberus and Clear Skies are both cybersecurity service providers. The acquisition of Clear Skies provided Cerberus potential sales synergies resulting from Cerberus’ access to Clear Skies’ current client-base to offer additional services. Goodwill also represents Clear Skies’ customer list as well as the value of a non-competition agreement of one of the principals of Clear Skies, to which the Company is currently unable to assign a fair value. These items will be assigned a fair value upon the completion of the third-party valuation.

NOTE 43PREPAID EXPENSES AND OTHER CURRENT ASSETS

Prepaid expenses and other current assets consist of:

SCHEDULE OF PREPAID EXPENSES AND OTHER CURRENT ASSETS

 

September 30,

2020

 

December 31,

2019

 
     
      

June 30,

2021

 

December 31,

2020

 
Prepaid expenses $124,121  $57,351  $200,595  $128,398 
Employee advances  4,500   7,150 
Prepaid insurance  71,221   13,746 
Other current assets  18,739   5,776   30,855   - 
Total prepaid expenses and other current assets $147,360  $70,277  $302,671  $142,144 

NOTE 54PROPERTY AND EQUIPMENT

Property and equipment consists of the following:

SCHEDULE OF PROPERTY AND EQUIPMENT

 

September 30,

2020

 

December 31,

2019

 
      

June 30,

2021

 

December 31,

2020

 
Computer equipment $11,905  $11,658  $15,735  $15,735 
Vehicle  58,693   -   63,052   63,052 
  70,598   11,658 
Furniture and fixtures  6,224   6,224 
Software  10,092   10,092 
Property and equipment, gross  95,103   95,103 
Less: accumulated depreciation  (9,426)  (758)  (23,321)  (14,473)
Property and equipment, net $61,172  $10,900  $71,782  $80,630 

Total depreciation expense was $5,361$4,424 and $8,668$2,404 for the three and nine months ended SeptemberJune 30, 2021 and 2020, respectivelyrespectively. Total depreciation expense was $8,848 and $225 and $282$3,308 for the three and ninesix months ended SeptemberJune 30, 2019,2021 and 2020, respectively.

14

NOTE 65INTANGIBLE ASSETS AND GOODWILL

The following table summarizes the changes in goodwill during the ninesix months ended SeptemberJune 30, 2020:2021:

SCHEDULE OF CHANGES IN GOODWILL

Balance December 31, 2020(1)  $4,101,369 
Acquisition of goodwill   - 
Impairment   - 
Ending balance, June 30, 2021(1)  $4,101,369 

(1)As of June 30, 2021, the Company has not obtained a third-party valuation for the December 16, 2020 acquisition of Alpine. As such, the purchase price allocation disclosed in the Company’s Annual Report in Form 10-K for December 31, 2020, filed on March 31, 2021, may change and, therefore, goodwill resulting from the acquisition may change.

 

Balance December 31, 2019 $922,579 
Acquisition of goodwill  2,085,607 
Impairment  - 
Ending balance, September 30, 2020 $3,008,186 
13

The following table summarizes the identifiable intangible assets as of SeptemberJune 30, 20202021 and December 31, 2019:2020:

SUMMARY OF IDENTIFIABLE INTANGIBLE ASSETS 

 Useful life 2020  2019  Useful life 2021  2020 
Tradenames – trademarks (1) Indefinite $589,200  $589,200  Indefinite $1,094,500  $1,094,500 
Customer base (1) 15 years  206,000   206,000  15 years  370,000   370,000 
Non-compete agreements (1) 5 years  183,300   183,300  5 years  236,400   236,400 
Intellectual property/technology (1) 10 years  122,000   122,000  10 years  521,000   521,000 
First priority option to acquire SaaS product (the “SaaS Option”) (1)    -   100,000 
  1,100,500   1,200,500 
Identifiable intangible assets  2,221,900   2,221,900 
Less accumulated amortization  (62,592)  (15,648)  (186,456)  (116,468)
Less impairment charge (2)  -   (100,000)
Total $1,037,908  $1,084,852  $2,035,444  $2,105,432 

(1)These intangible assets were acquired in the acquisitionacquisitions of TalaTek.TalaTek, Techville and Clear Skies.

(2)The Company concluded that the carrying amount of the SaaS Option would not be recoverable and, as a result, fully impaired the asset at December 31, 2019.

The weighted average remaining useful life remaining of identifiable amortizable intangible assets remaining is 9.00 8.18 years.

Amortization of identifiable intangible assets for the three and nine months ended SeptemberJune 30, 2021 and 2020, was $15,648$34,994 and $46,944,$15,648, respectively. Amortization of identifiable intangible assets for the six months ended June 30, 2021 and 2020, was $69,988 and $31,296, respectively.

The below table summarizes the future amortization expense for the fourth quarterremainder of 2020,2021 following June 30, 2021, and the next four years and thereafter:

SCHEDULE OF FUTURE AMORTIZATION EXPENSE 

2020 $15,649 
2021  62,593 
Remainder of 2021  $69,987 
2022  62,593    127,027 
2023  62,593    113,427 
2024  53,428    104,262 
2025   76,767 
Thereafter  191,852    449,474 
 $448,708   $940,944 

NOTE 76ACCOUNTS PAYABLE AND ACCRUED EXPENSES

Accounts payable and accrued expenses consist of the following amounts:

SCHEDULE OF ACCOUNTS PAYABLE AND ACCRUED EXPENSES

 September 30, 2020  December 31, 2019 
      June 30, 2021  December 31, 2020 
Accounts payable $359,671  $119,339  $476,797  $328,368 
Accrued payroll  262,340   274,508   193,786   39,670 
Accrued expenses  331,580   63,931   147,124   417,832 
Accrued commissions  17,703   - 
Accrued interest – related party  20,480   11,122   23,154   23,934 
Total accounts payable and accrued expenses $974,071  $468,900  $858,564  $809,804 

1514

Note 87 - Related Party TransactionsRELATED PARTY TRANSACTIONS

Note Payable – Related Party

On December 31, 2018, GenResults entered into an unsecured note payable with Jemmett Enterprises, LLC an entitywhich is controlled by the Company’s Chief Executive Officer and is the Company’s majority stockholder, in the orginaloriginal principal amount of $200,000.$200,000. The note hadhas a maturity date of June 30, 2020,15, 2021, and bears an interest rate of at 6% per annum. On June 30, 2020, the maturity date of the note was extended to June 15, 2021. The outstanding principal balance of this loan was $109,787 $9,787 and $59,787 as of SeptemberJune 30, 20202021 and December 31, 2019.2020 (See Note 11). On May 30, 2021 the Company paid $50,000 towards the outstanding principal balance of the note. At SeptemberJune 30, 20202021 and December 31, 2019,2020, the Company has recorded accrued interest of $20,480 $23,154 and $11,122,$23,934, respectively, with respect to this note payable. The Company has recorded interest expense of $3,669 $1,426 and $2,805 $3,060 during the three months ended SeptemberJune 30, 2021 and 2020, respectively. The Company has recorded interest expense of $4,409 and 2019, respectively, and $9,358 and $8,881 $5,689 during the ninesix months ended SeptemberJune 30, 2021 and 2020, respectively.

Convertible Note Payable, Accounts Receivable and 2019, respectively,Revenue – Related Party

On December 23, 2020, the Company issued to a related toparty a convertible note in the note.principal amount of $3,000,000 bearing interest at 6% per annum, payable at maturity, with a maturity date of December 31, 2021 and a conversion price of $2.00 per share. The outstanding principal balance of this loan was $3,000,000 at June 30, 2021 and December 31, 2020, respectively. See Note 11 for additional details.

At June 30, 2021, the Company had $29,321 in outstanding accounts receivable from a related party. In addition, during the six months ended June 30, 2021, the Company generated $122,791 in revenues from the related party.

Agreement with Eventus Consulting, P.C.

 

On November 8, 2019, the Company entered into a financial consulting agreement with Eventus Consulting, P.C., an Arizona corporation, (“Eventus”), of which Neil Reithinger, Chief Financial Officer advisor to the Company, is the sole shareholder, pursuant to which Eventus is to provideprovides financial and accounting consulting services to the Company. In consideration for Eventus’ services, the Company agreed to pay Eventus according to its standard hourly rate structure. The term of the agreement is perpetual unless otherwise terminated upon thirty days’ notice by either Eventus or the Company. For the three and ninesix months ended SeptemberJune 30, 2020,2021, Eventus was paid $78,033 and $125,851 $82,557 and was owed $15,000 $37,543 for accrued and unpaid services under the financial consulting agreement at SeptemberJune 30, 2020.2021.

On January 1, 2020, the Company issued Mr. Reithinger options to purchase 720,000 shares of the Company’s common stock at an exercise price of $0.50 per share (See Note 10).

Note 98 - Stockholders’ EquitySTOCKHOLDERS’ EQUITY

Equity Transactions During the Period

During the ninesix months ended SeptemberJune 30, 2020,2021, the Company issued an aggregate of 350,000 and 325,0001,625,000 shares of common stock with a fair value of $0.40 and $2.00$2.00 per share, respectively, to investors for cash proceeds of $790,000.$3,250,000.

On May 25, 2020, the Company issued 3,392,271 shares of common stock with a fair value of $0.40 per share pursuant to the Techville acquisition.

On August 1, 2020, the Company issued 2,330,000 shares of common stock with a fair value of $0.40 per share pursuant to the Clear Skies Acquisition (See Note 3).

Stock Payable

On January 16, 2020, the Company entered into a consulting agreement, with Eskenzi PR Limited (“Eskenzi”). As per the agreement, Eskenzi will provide various marketing and public relations services to the Company. The initial term of the agreement was for twelve months and automatically renews for an additional twelve months unless either the Company or Eskenzi provides at least three months advance written notice of termination in advancetermination. On January 16, 2021, the consulting agreement was automatically renewed per the terms of at least three months.the agreement.

Upon execution of the consulting agreement the Company was to issue 120,000 shares of the Company’s restricted common stock, valued at $48,000 $48,000 to Eskenzi. Upon the renewal of the consulting agreement the Company was to issue 312,000 shares of the Company’s restricted stock, valued at $639,600. As of SeptemberJune 30, 2020,2021, these shares hadhave yet to be issued. As such, the Company recorded a stock payable in the amount of $34,000 $160,750 and $46,000representing the fair value of services performed duringthrough the ninesix months and year ended SeptemberJune 30, 2020.2021 and December 31, 2020, respectively.

See Note 109 for disclosure of additional equity related transactions.

16

Note 109StocK-BASEDSTOCK-BASED COMPENSATION

The Company accounts for its stock-based compensation in accordance with the fair value recognition provisions of ASC 718.

15

2019 Equity Incentive Plan

The Board of Directors approved the Company’s 2019 Equity Incentive Plan (the “2019 Plan”) on June 6, 2019 and the stockholders of the Company holding a majority of the outstanding shares of common stock of the Company approved and adopted the 2019 Plan. The maximum number of shares of the Company’s common stock that may be issued under the Company’s 2019 Plan is 25,000,000 shares. The 2019 Plan has a term of ten years from the date it was adopted. Shares issued under the 2019 Plan shall be made available from (i) authorized but unissued shares of common stock, (ii) common stock held in treasury of the Company, or (iii) previously issued shares of common stock reacquired by the Company, including shares purchased on the open market.

Options

The Company granted options for the purchase of 4,390,7001,400,000 shares of common stock during the ninesix months ended SeptemberJune 30, 2020.2021.

The Company granted options for the purchase of 14,745,0003,775,000 shares of common stock during the ninesix months ended SeptemberJune 30, 2019.2020.

The weighted average grant date fair value of options issued and vested during the ninesix months ended SeptemberJune 30, 20202021 was $157,384$587,143 and $802,587,$243,534, respectively. The weighted average grant date fair value of non-vested options was $990,894$8,147,973 at SeptemberJune 30, 2020.2021.

The weighted average grant date fair value of options issued during the ninesix months ended SeptemberJune 30, 20192020 was $1,871,528.$165,982. The weighted average non-vested grant date fair value of non-vested options was $1,785,954 at June 30, 2020.

Compensation-based stock option activity for qualified and unqualified stock options is summarized as follows:

SCHEDULE OF STOCK OPTION ACTIVITY

   Weighted    Weighted 
   Average    Average 
 Shares  Exercise Price  Shares  Exercise Price 
Outstanding at January 1, 2020  17,245,000  $0.46 
Outstanding at January 1, 2021  24,573,700  $0.86 
Granted  4,390,700   0.72   1,400,000   2.00 
Exercised  -   -   -   - 
Expired or cancelled  (200,000)  0.50   (130,000)  0.54 
Outstanding at September 30, 2020  21,435,700  $0.51 
Outstanding at June 30, 2021  25,843,700  $0.92 

The following table summarizes information about options to purchase shares of the Company’s common stock outstanding and exercisable at SeptemberJune 30, 2020:2021:

SUMMARY OF OPTIONS TO PURCHASE SHARES OF COMMON STOCK OUTSTANDING AND EXERCISABLE

    Weighted- Weighted-        Weighted- Weighted-   
   Average Average       Average Average   
  Outstanding Remaining Life Exercise Number    Outstanding Remaining Life Exercise Number 
Exercise PricesExercise Prices  Options  In Years  Price  Exercisable Exercise Prices  Options  In Years  Price  Exercisable 
                   
$0.38   3,000,000   3.87  $0.38   1,166,667 0.38   3,000,000   3.12  $0.38   2,666,667 
0.40   3,600,000   3.81   0.40   1,625,000 0.40   3,600,000   3.06   0.40   2,750,000 
0.50   14,220,000   4.36   0.50   3,285,278 0.50   11,626,000   3.63   0.50   6,977,417 
2.00   615,700   4.85   2.00   - 2.00   6,277,700   4.39   2.00   66,667 
    21,435,700   4.22  $0.51   6,076,945 2.05   1,340,000   4.41   2.05   - 
    25,843,700   3.72  $0.92   12,460,751 

1716

The compensation expense attributed to the issuance of the options is recognized ratably over the vesting period.

Options granted under the 2019 Plan are exercisable for a specified period, generally five to ten years from the grant date and generally vest over three to four years from the grant date.

Total compensation expense related to the options was $392,661 $891,126 and $1,062,000 $343,910 for the three and nine months ended SeptemberJune 30, 2021 and 2020, respectively. Total compensation expense related to the options was $1,729,888 and $669,339 for the six months ended June 30, 2021 and 2020, respectively. As of SeptemberJune 30, 2020,2021, there was future compensation expense of $2,425,902 $6,525,546 with a weighted average recognition period of 2.01 2.11 years related to the options.

The aggregate intrinsic value totaled $31,950,000$186,672,318 and $95,695,130, for total outstanding and exercisable options, respectively, and was based on the Company’s estimated fair value of the common stock of $2.00$8.14 as of SeptemberJune 30, 2020, respectively,2021, which is the aggregate fair value of the common stock that would have been received by the option holders had all option holders exercised their options as of that date, net of the aggregate exercise price.

On JanuaryFebruary 1, 2020,2021, the Company granted options to purchase 720,000 shares of the Company’s common stock to Mr. Reithinger, with an exercise price of $0.50 per share. The options vest monthly over a three-year period. The options issued were valued using the Black-Scholes-Merton option pricing model under the following assumptions: stock price - $0.40; strike price - $0.50; expected volatility – 72%; risk free interest rate – 1.67%; dividend rate – 0%; and expected term – 5.75 years.

On January 1, 2020, the Company granted options to purchase 50,000500,000 shares of the Company’s common stock to an employee, with an exercise price of $0.50$2.00 per share. The options for 33%30% of the shares vest on the one-year anniversary of the grant date and then monthly over the subsequent two-year period. The options issued were valued using the Black-Scholes-Merton option pricing model under the following assumptions: stock price - $0.40;$2.05; strike price - $0.50;$2.00; expected volatility – 72%74%; risk free interest rate – 1.59%0.42%; dividend rate – 0%; and expected term – 3.493.53 years.

On January 29, 2020,February 1, 2021, the Company granted options to purchase 1,000,000200,000 shares of the Company’s common stock to William Santos, Chief Operating Officer,a board member, with an exercise price of $0.50$2.00 per share. The options vest monthly over a two-year period. The options issued were valued using the Black-Scholes-Merton option pricing model under the following assumptions: stock price - $2.05; strike price - $2.00; expected volatility – 74%; risk free interest rate – 0.42%; dividend rate – 0%; and expected term – 3.25 years.

On February 8, 2021, the Company granted options to purchase 500,000 shares of the Company’s common stock to an employee, with an exercise price of $2.00 per share. The options for 33%30% of the shares vest on the one-year anniversary of the grant date and then monthly over the subsequent two-year period. The options issued were valued using the Black-Scholes-Merton option pricing model under the following assumptions: stock price - $0.40;$2.05; strike price - $0.50;$2.00; expected volatility – 72%74%; risk free interest rate – 1.41%0.48%; dividend rate – 0%; and expected term – 3.493.53 years.

On January 29, 2020,May 5, 2021, the board of directors approved the issuance ofCompany granted options to purchase an aggregate of 600,000200,000 shares of the Company’s common stock to three members of the board, with an exercise price of $0.50 per share. The options for 50% of the shares vest on the one-year anniversary of the grant date and then monthly over the subsequent one-year period. The options issued were valued using the Black-Scholes-Merton option pricing model under the following assumptions: stock price - $0.40; strike price - $0.50; expected volatility – 72%; risk free interest rate – 1.41%; dividend rate – 0%; and expected term – 3.25 years.

On February 13, 2020, the Company granted 200,000 options to an employee, with an exercise price of $0.50$2.00 per share. The options for 33% of the shares vest on the one-year anniversary of the grant date and then monthly over the subsequent two-year period. The Company terminated the employee in March 2020 and, as a result, no stock-based compensation was recorded relating to these options.

On June 9, 2020, the Company granted options to purchase an aggregate of 1,205,000 shares of the Company’s common stock to various employees, with an exercise price of $0.50 per share. The options for 33% of the shares vest on the one-year anniversary of the grant date and then monthly over the subsequent two-year period. The options issued were valued using the Black-Scholes-Merton option pricing model under the following assumptions: stock price - $0.40;$2.25; strike price - $0.50;$2.00; expected volatility – 74%73%; risk free interest rate – 0.40%0.80%; dividend rate – 0%; and expected term – 3.493.25 years.

18

On July 27, 2020, the Company granted options to purchase an aggregate of 50,000 shares of the Company’s common stock to an employee, with an exercise price of $2.00 per share. The options for 25% of the shares vest on the one-year anniversary of the grant date and then monthly over the subsequent four-year period. The options issued were valued using the Black-Scholes-Merton option pricing model under the following assumptions: stock price - $0.40; strike price - $2.00; expected volatility – 73%; risk free interest rate – 0.30%; dividend rate – 0%; and expected term – 3.94 years.

On July 27, 2020, the Company granted options to purchase an aggregate of 95,700 shares of the Company’s common stock to an employee, with an exercise price of $2.00 per share. The options for 33% of the shares vest on the one-year anniversary of the grant date and then monthly over the subsequent two-year period. The options issued were valued using the Black-Scholes-Merton option pricing model under the following assumptions: stock price - $0.40; strike price - $2.00; expected volatility – 73%; risk free interest rate – 0.30%; dividend rate – 0%; and expected term – 3.49 years.

On July 31, 2020, the Company granted options to purchase an aggregate of 250,000 shares of the Company’s common stock to an employee, with an exercise price of $2.00 per share. The options for 25% of the shares vest on the one-year anniversary of the grant date and then monthly over the subsequent three-year period. The options issued were valued using the Black-Scholes-Merton option pricing model under the following assumptions: stock price - $0.40; strike price - $2.00; expected volatility – 73%; risk free interest rate – 0.21%; dividend rate – 0%; and expected term – 3.49 years.

On August 17, 2020, the Company granted options to purchase an aggregate of 175,000 shares of the Company’s common stock to various employees, with an exercise price of $2.00 per share. The options for 25% of the shares vest on the one-year anniversary of the grant date and then monthly over the subsequent three-year period. The options issued were valued using the Black-Scholes-Merton option pricing model under the following assumptions: stock price - $0.40; strike price - $2.00; expected volatility – 74%; risk free interest rate – 0.29%; dividend rate – 0%; and expected term – 3.75 years.

On August 17, 2020, the Company granted options to purchase an aggregate of 45,000 shares of the Company’s common stock to an employee, with an exercise price of $2.00 per share. The options for 33% of the shares vest on the one-year anniversary of the grant date and then monthly over the subsequent two-year period. The options issued were valued using the Black-Scholes-Merton option pricing model under the following assumptions: stock price - $0.40; strike price - $2.00; expected volatility – 74%; risk free interest rate – 0.29%; dividend rate – 0%; and expected term – 3.75 years.

NOTE 1110COMMITMENTS AND CONTINGENCIES

Compensatory Arrangements of Certain Officers

Employment Agreement with Brad MacKenzie

On July 31, 2020, the Company entered into an Employment Agreement with Brad Mackenzie (the “MacKenzie Agreement”), pursuant to which he serves as a Managing Director of the Company.

Under the terms of the MacKenzie Agreement, Mr. MacKenzie will earn a base salary of $200,000. In addition, Mr. MacKenzie’s salary may be increased in accordance with the Company’s policies from time to time. Mr. MacKenzie also received options, under the Company’s 2019 Plan, to purchase 250,000 shares of the Company’s common stock, with an exercise price of $2.00. The options for one-fourth of the shares will vest on the one-year anniversary of the grant date and then in a series of thirty-six successive equal monthly installments, provided that Mr. MacKenzie is employed by the Company on each such vesting date.

Employment Agreement with Brian Yelm

On May 25, 2020, the Company entered into an Employment Agreement with Brian Yelm (the “Yelm Agreement”), pursuant to which he serves as a Managing Director of the Company.

19

Under the terms of the Yelm Agreement, Mr. Yelm will earn an initial base salary of $300,000. In addition, Mr. Yelm’s salary may be increased in accordance with the Company’s policies from time to time. He is entitled to receive a guaranteed quarterly bonus of $22,000 by retaining Techville’s existing customer base and/or growing current revenues. Mr. Yelm is also eligible to receive annual bonuses in the amount of up to 20% of his base salary, at the discretion of the Board of Directors and based on mutually agreed upon performance and company objectives. Mr. Yelm also received options, under the Company’s 2019 Plan, to purchase 500,000 shares of the Company’s common stock, with an exercise price of $0.50. The options for one-third of the shares will vest on the one-year anniversary of the grant date and then in a series of twenty-four successive equal monthly installments, provided that Mr. Yelm is employed by the Company on each such vesting date.

Employment Agreement with William Santos

On May 15, 2019, the Company entered into an Employment Agreement with William Santos (the “Santos Agreement”), pursuant to which he serves as the Company’s Chief Operating Officer.

Under the terms of the Santos Agreement, Mr. Santos will earn an initial base salary of $185,000, which may be increased to $245,000 at such time as the Company achieves $20,000,000 of gross revenue in any calendar year. Mr. Santos’ base salary may be increased again to $300,000 at such time as the Company achieves $40,000,000 of gross revenue in any calendar year. In addition, Mr. Santos’ salary may be increased in accordance with the Company’s policies from time to time. He is entitled to receive annual bonuses in an amount up to 100% of his base salary, at the discretion of the Board of Directors and based on the recommendation by the Company’s Chief Executive Officer. Mr. Santos will also receive stock options, under the Company’s 2019 Plan, to purchase 3,000,000 shares of the Company’s common stock, with an exercise price equal to the fair market value of the Company’s common stock on the grant date. The options for one-third of the shares will vest on the one-year anniversary of the grant date and then in a series of twelve successive equal monthly installments, provided that Mr. Santos is employed by the Company on each such vesting date.

Employment Agreement with David Jemmett

On September 30, 2019, the Company entered into an Employment Agreement with David Jemmett (the “Jemmett Agreement”), pursuant to which he serves as the Company’s Chief Executive Officer.

Under the terms of the Jemmett Agreement, Mr. Jemmett will earn an initial base salary of $225,000, which increased to $250,000 at such time the Company achieves a public listing and can satisfactorily budget the salary without risk to the financial stability of the Company. In addition, Mr. Jemmett’s salary may be increased in accordance with the Company’s policies from time to time. He is entitled to receive annual bonuses in an amount up to 100% of his base salary, at the discretion of the Board of Directors.

Legal Claims

There are no material pending legal proceedings in which the Company or any of its subsidiaries is a party or in which any director, officer or affiliate of the Company, any owner of record or beneficially of more than 5% of any class of its voting securities, or security holder is a party adverse to us or has a material interest adverse to the Company.

17

NOTE 1211LOANS PAYABLE AND LINES OF CREDIT

Lines of Credit

 

TalaTek, Inc.

On July 29, 2019, TalaTek entered into a secured line of credit with SunTrust Bank (“SunTrust”) for $500,000.$500,000. The line of credit bears interest at LIBOR plus 2.25%. The line of credit is an open-end revolving line of credit and may be terminated at any time by SunTrust without notice to TalaTek. At SeptemberJune 30, 2020,2021, no amounts were drawn on the line of credit.

20

Technologyville, Inc.

 

On August 24, 2017, Techville entered into a secured revolving line of credit with Wintrust Bank (“Wintrust”) for $75,000.$75,000. The line of credit bears interest at 1.99% for the first twelve (12) months, thethen Prime plus 2%, with a floor rate of 6% and a maturity date of August 24, 2020.2021. The interest rate at June 30, 20202021 was 6%. The line of credit is collateralized by all of Techville’s assets. There are no financial covenants requiring the Company to maintain specific financial ratios. During the three and ninesix months ended SeptemberJune 30, 20202021 Techville drew $60,000 $221,346 against the line of credit and made payments of $93,705.$224,346. At SeptemberJune 30, 2021 and December 31, 2020 no amounts were outstanding.there was 0 and $3,000 outstanding, respectively.

Loans Payable

 

Technologyville, Inc.

On April 29, 2019, Techville entered into a note payable with VCI Account Services, that subsequently was assigned to U.S. Bancorp, in the original principal amount of $59,905.$59,905. The note has a maturity date of May 12, 2025and bears an interest rate of at 5.77% per annum. During the ninesix months ended SeptemberJune 30, 2020,2021, the Company made cash payments of $3,151,$2,925, of which $2,737 $2,702 and $414 $222 was attributed to principal and interest, respectively. The loan is collateralized by a vehicle. There are no financial covenants requiring the Company to maintain specific financial ratios. At SeptemberJune 30, 2020, $48,159 2021, $43,178 was outstanding.

On June 22, 2020, under the U.S. Small Business Administration’s Paycheck Protection Program, Techville entered into a note payable with a financial institution for $179,600$179,600 bearing interest at an interest rate of 1% per annum and a maturity date of June 22, 2025.2025. Pursuant to the note, principal and interest payments arewere deferred for ten months, which, at that timemonths. Techville may apply for loan forgiveness. If Techville does not applyapplied for loan forgiveness Techville will be requiredon a timely basis, and at June 30, 2021, $179,600 was outstanding.

GenResults, LLC

On December 31, 2018, GenResults entered into an unsecured note payable with Jemmett Enterprises, LLC, the Company’s majority stockholder that is controlled by the Company’s Chief Executive Officer, in the original principal amount of $200,000. The note has a maturity date of June 15, 2021, and bears interest at 6% per annum. On May 30, 2021 the Company paid $50,000 towards the outstanding principal balance of the note. The outstanding principal balance of this loan was $9,787 as of June 30, 2021 and December 31, 2020. At June 30, 2021 and December 31, 2020, the Company has recorded accrued interest of $23,154 and $23,934, respectively, with respect to make monthly paymentsthis note payable. The Company has recorded interest expense of $3,819 starting on October 1, 2021. All remaining principal $1,426 and interest is due and payable at the maturity date. At any time $3,060 during the termthree months ended June 30, 2021 and 2020, respectively. The Company has recorded interest expense of $4,409 and $5,689 during the note, the note holder may call all remaining amounts owed in full. At Septembersix months ended June 30, 2021 and 2020, $179,600 was outstanding.respectively.

Cerberus Cyber Sentinel Corporation

On April 17, 2020, under the U.S. Small Business Administration’s Paycheck Protection Program, Cerberus entered into a note payable with a financial institution for $530,000$530,000 bearing interest at an interest rate of 1% per annum and a maturity date of April 17, 2022.2022. Pursuant to the note, principal and interest payments arewere deferred for six months. Cerberus has 24 weeks, or until October 2, 2020, to apply for loan forgiveness. If Cerberus does not applyThe Company applied for loan forgiveness Cerberus will be required to make monthly payments of $29,678 starting on August 10, 2021. All remaining principala timely basis, and interest is due and payable at the maturity date. At any time during the term of the note, the note holder may call the remaining amounts owed in full. At SeptemberJune 30, 2020, $530,0002021, $530,000 was outstanding.

Clear Skies Security LLC

On May 8, 2020, under the U.S. Small Business Administration’s Paycheck Protection Program, Clear Skies entered into a loan payable with a financial institution for $134,200$134,200 bearing interest at an interest rate of 1% per annum and a maturity date of May 8, 2022.2022. Pursuant to the loan, principal and interest payments arewere deferred for six months. The Company may applyClear Skies applied for loan forgiveness on a timely basis, and at June 30, 2021, $134,200 was outstanding.

18

Alpine Security, LLC

On April 18, 2020, under the U.S. Small Business Administration’s Paycheck Protection Program, Alpine entered into a loan payable with a financial institution for $137,000 bearing interest at 1% per annum and a maturity date of April 8, 2022. Pursuant to the loan, principal and interest payments were deferred for six months. Alpine applied for loan forgiveness on a timely basis, and at June 30, 2021, $137,000 was outstanding.

Convertible Note Payable

On December 23, 2020, the Company issued to a related party lender a convertible note payable in the principal amount of $3,000,000. The convertible note bears interest at 6% per annum, with an effective interest rate, due to the if converted value of the note, of 8.5% per annum, payable at maturity with a maturity date of December 31, 2021. Amounts due under the note may be converted into shares of the Company’s common stock at any time at the option of the holder, at a conversion price of $2.00 per share. At December 31, 2020, the if converted value of the note, at the market price of $2.05 per share, would be $3,075,000. The issuance of the note resulted in a discount from the beneficial conversion feature totaling $75,000. Total straight-line amortization of this discount totaled $36,998 during the 24-weeksix months ended June 30, 2021 and has a remaining amortization period beginningof 0.50 years. Total interest expense on May 5, 2020. If the Company does not apply note was $45,500 and $90,500 for loan forgiveness the Company will be required to make monthlythree and six months ended June 30, 2021.

Future minimum payments under the above notes payable for the remainder of $5,650 starting on December 8, 2020. All remaining principal2021 following June 30, 2021, and interest is duethereafter, and the amount of loans payable, at the maturity date. At any time during the termnet of the loan, the loan holder may call all remaining amounts owed in full. At September 30, 2020, $134,200 was outstanding.current portion, are as follows:

SCHEDULE OF FUTURE PAYMENTS UNDER NOTES PAYABLE

   June 30, 2021 
2021 $3,019,238 
2022  1,014,527 
Total future minimum payments  4,033,765 
Less: discount  (37,198)
Loans payable  3,996,567 
Less: current  (2,982,040)
Loans payable, noncurrent $1,014,527 

NOTE 1312LEASES

A lease is defined as a contract that conveys the right to control the use of identified property, plant or equipment for a period of time in exchange for consideration. On January 1, 2020, the Company adopted ASC 842 and it primarily affected the accounting treatment for operating lease agreements in which the Company is the lessee.

21

All of the Company’s leases are classified as operating leases, and as such, were previously not recognized on the Company’s unaudited condensed consolidated balance sheet.leases. With the adoption of Topic 842, operating lease agreements are required to be recognized on the condensed consolidated balance sheet as ROU assets and corresponding lease liabilities.

On May 25, 2020,January 1, 2021 and February 1, 2021, the Company recognized additional ROU assets of $19,393 and lease liabilities of approximately $19,393.$37,932 and $137,826, respectively. The Company elected to not recognize ROU assets and lease liabilities arising from short-term office leases, leases with initial terms of twelve months or less (deemed immaterial) on the unaudited condensed consolidated balance sheets.

ROU assets include any prepaid lease payments and exclude any lease incentives and initial direct costs incurred. Lease expense for minimum lease payments is recognized on a straight-line basis over the lease term. The lease terms may include options to extend or terminate the lease if it is reasonably certain that the Company will exercise that option.

When measuring lease liabilities for leases that were classified as operating leases, the Company discounted lease payments using its estimated incremental borrowing rate at May 25, 2020.January 1, 2021. The weighted average incremental borrowing rate applied was 5.77%6%. As of SeptemberJune 30, 2020,2021, the Company’s leases had a remaining weighted average term of 1.751.39 years.

19

Rent expense amounted to $15,057 and $28,309 for the three and nine months ended September 30, 2020, respectively, and $6,646 and $13,063 for the three and nine months ended September 30, 2019, respectively.

The following table presents net lease cost and other supplemental lease information:

SCHEDULE OF LEASE COST AND OTHER SUPPLEMENT LEASE INFORMATION

 Nine Months Ended September 30, 2020  Six Months Ended June 30, 2021 
Lease cost        
Operating lease cost (cost resulting from lease payments) $3,976  $41,504 
Short term lease cost  24,333   12,872 
Sublease income  - 
Net lease cost $28,309  $54,376 
        
Operating lease – operating cash flows (fixed payments) $3,976  $41,504 
Operating lease – operating cash flows (liability reduction) $3,544  $37,442 
Non-current leases – right of use assets $15,664  $150,155 
Current liabilities – operating lease liabilities $2,167  $103,770 
Non-current liabilities – operating lease liabilities $13,682  $48,228 
    

Future minimum payments under non-cancelable leases for operating leases for the remaining terms of the leases following the ninesix months ended SeptemberJune 30, 2020,2021, are as follows:

SCHEDULE OF FUTURE MINIMUM UNDER NON-CANCELLABLE LEASES FOR OPERATING LEASES

Fiscal Year Operating Leases 
2020 (excluding the nine months ended September 30, 2020) $2,386 
2021  9,543 
2022  4,772 
Total future minimum lease payments  16,701 
Amount representing interest  (852)
Present value of net future minimum lease payments $15,849 

22

Fiscal Year Operating Leases 
2021 (excluding the six months ended June 30, 2021) $54,620 
2022  104,491 
Total future minimum lease payments  159,111 
Amount representing interest  (7,113)
Present value of net future minimum lease payments $151,988 

NOTE 1413CONCENTRATION OF CREDIT RISK

Cash Deposits

Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of cash deposits. Accounts at each institution are insured by the Federal Deposit Insurance Corporation (“FDIC”) up to $250,000.$250,000. As of SeptemberJune 30, 2020,2021, and December 31, 2019,2020, the Company had approximately $1,637,000$4,761,000 and $1,377,000,$4,252,000, respectively, in excess of the FDIC insured limit.

SCHEDULES OF CONCENTRATION OF RISK, BY RISK FACTOR

Revenues

One client accounted for 30% of revenue for the six months ended June 30, 2021.

Two clients accounted for 68%80% of revenue for the ninesix months ended SeptemberJune 30, 2020, as set forth below:

Client A  5259%
Client B  1621%

TwoAccounts Receivable

One client accounted for 16% of the accounts receivable as of June 30, 2021.

Three clients accounted for 81%70% of revenue for the nine months ended Septemberaccounts receivable as of June 30, 2019.2020, as set forth below:

Client A  5532%
Client B  26%

Accounts Receivable

Two clients accounted for 56% of the accounts receivable as of September 30, 2020, as set forth below:

Client A29%
Client B27%

Three clients accounted for 100% of the accounts receivable as of September 30, 2019, as set forth below:

Client A63%
Client B2320%
Client C  1418%

20

Accounts Payable

Two vendors accounted for 40%32% of the accounts payable as of SeptemberJune 30, 2020,2021, as set forth below:

Vendor A  2618%
Vendor B  14%

TwoThree vendors accounted for 73% 44% of the accounts payable as of SeptemberJune 30, 2019,2020, as set forth below:below.

Vendor A  4017%
Vendor B  3314%
Vendor C13%

NOTE 1514SUBSEQUENT EVENTS

Acquisition of VelocIT

On October 28, 2020,June 30, 2021, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”) by and among the Company, Catapult Acquisition Merger Sub, LLC (“Merger Sub”), Catapult Acquisition Corporation d/b/a VelocIT (“VelocIT”), the shareholders of Catapult Acquisition Corporation (the “Catapult Shareholders”) and Derek Hahn, in his capacity as the shareholder representative (the “Shareholder Representative”). Pursuant to the Merger Agreement, Catapult agreed to merge with and into Merger Sub (the “Merger”), with Merger Sub surviving the Merger as a wholly-owned subsidiary of the Company.

On July 26, 2021, the Company, Merger Sub, VelocIT, the Catapult shareholders and the Shareholder Representative entered into an Amended and Restated Agreement and Plan of Merger to provide, among other things, that Merger Sub would merge with and into VelocIT, with VelocIT surviving the Merger as a wholly-owned subsidiary of the Company. All issued an 300,000and outstanding shares of common stock of VelocIT immediately prior to the Effective Time were converted into the right to receive an aggregate of up to 2,566,778 shares of common stock of the Company, subject to a holdback of 256,678 shares of Company stock. The effective date was August 2, 2021.

Subsequent to June 30, 2021, the Company received approval from the U.S. Small Business Adminitstration’s Paycheck Protection Program for the forgiveness of its outstanding $801,200 in PPP loans.

Subsequent to June 30, 2021, the Company granted options to purchase an aggregate of 854,340 of the Company’s common stock, with a fair value of $2.00exercise prices ranging from $3.05 to $6.75 per share to a consutlant for services rendered.

On October 28, 2020, the Company issued 425,000 shares, with a fair value of $2.00 per share, to Neil Reithinger, Chief Financial Officer advisor to the Company, for services rendered.

During November 2020, pursuant to corresponding securities purchase agreements, the Company received $291,010 from several investors for an aggregate total of 145,505 share of common stockvarious employees. The options vest at a fair value of $2.00 per share. As ofone-year cliff and then monthly over the date of this report the shares have not been issued.subsequent 36 months.

In March 2020, the World Health Organization declared the outbreak of a novel coronavirus (“COVID-19”) as a pandemic which continues to spread throughout the United States and the World. The Company continues to monitor the outbreak of COVID-19 and the related business and travel restrictions and changes to behavior intended to reduce its spread, in addition to the impact on its employees. Due to the rapid development and fluidity of this situation, the magnitude and duration of the pandemic and its impact on the Company’s operations and liquidity is uncertain as of the date of this report. While there could ultimately be a material impact on operations and liquidity of the Company, at the time of issuance, the impact could not be determined.

2321

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Note Regarding Forward-Looking Statements

This Quarterly Report on Form 10-Q includes a number of forward-looking statements that reflect management’s current views with respect to future events and financial performance.Forward-looking statements are projections in respect of future events or our future financial performance. In some cases, you can identify forward-looking statements by terminology such as “may,” “should,” “expects,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” “potential” or “continue” or the negative of these terms or other comparable terminology. These statements include statements regarding the intent, belief or current expectations of us and members of our management team, as well as the assumptions on which such statements are based. Prospective investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve risk and uncertainties, and that actual results may differ materially from those contemplated by such forward-looking statements. These statements are only predictions and involve known and unknown risks, uncertainties and other factors, including the risks set forth in the section entitled “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2019,2020, as filed with the U.S. Securities and Exchange Commission (the “SEC”) on March 30, 2020,31, 2021, any of which may cause our company’s 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 in our forward-looking statements. These risks and factors include, by way of example and without limitation:

our ability to achieve and sustain profitability of the existing lines of business through expansion;
our ability to raise sufficient capital to acquire world-class engineer-owned cybersecurity companies;
our ability to attract and retain world-class cybersecurity talent;
our ability to identify potential acquisition targets within predetermined parameters;
our ability to successfully execute acquisitions, integrate the acquired businesses and create synergies as a nationwide cybersecurity consolidator;
our ability to attract and retain key technology or management personnel and to expand our management team;
the accuracy of estimates regarding expenses, future revenue, capital requirements, profitability, and needs for additional financing;
business interruptions resulting from geo-political actions, including war, and terrorism or disease outbreaks (such as the recent outbreak of COVID-19 or the novel coronavirus)any of its variants);
our ability to attract and retain clients; and
our ability to navigate through the increasingly complex cybersecurity regulatory environment.

Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, or performance. Except as required by applicable law, including the securities laws of the United States, we do not intend to update any of the forward-looking statements to conform these statements to actual results.

Readers are urged to carefully review and consider the various disclosures made by us in this report and in our other reports filed with the SEC. We undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events, or changes in the future operating results over time, except as required by law. We believe that our assumptions are based upon reasonable data derived from and known about our business and operations. No assurances are made that actual results of operations or the results of our future activities will not differ materially from our assumptions.

As used in this Quarterly Report on Form 10-Q and unless otherwise indicated, the terms “Company,” “we,” “us,” and “our” refer to Cerberus Cyber Sentinel Corporation, a Delaware corporation, and its wholly owned subsidiaries including GenResults, LLC, an Arizona limited liability company (“GenResults”), TalaTek, LLC, a Virginia limited liability company (“TalaTek”), Technologyville, Inc., an Illinois corporation (“Techville”), and Clear Skies Security, LLC, a Georgia limited liability company (“Clear Skies”), and Alpine Security, LLC, an Illinois limited liability company (“Alpine”). Unless otherwise specified, all dollar amounts are expressed in United States dollars.

2422

Corporate History

Cerberus Cyber Sentinel Corporation (“Cerberus Sentinel”) was formed on March 5, 2019 as a Delaware corporation. Our principal offices are located at 73336900 E. Doubletree,Camelback Road, Suite D270,240, Scottsdale, Arizona 85258.AZ 85251.

Effective April 1, 2019, we acquired GenResults, which became our wholly owned subsidiary. GenResults was established on June 22, 2015. Prior to our acquisition of GenResults, GenResults was wholly owned by an entity affiliated with David G. Jemmett, our Chief Executive Officer and a director of the Company. Due to the companies being under common control, the Company accounted for the acquisition as a reorganization.

On April 12, 2019, we consummated a transaction whereby VCAB Six Corporation, a Texas corporation (“VCAB”), merged with and into us (the “VCAB Merger”). At the time of the VCAB Merger, VCAB was subject to a bankruptcy proceeding and had minimal assets, no equity owners and no liabilities, except for approximately 1,500 holders of Class 5 Allowed General Unsecured Claims and a holder of allowed administrative expenses (collectively the “Claim Holders”). Pursuant to the terms of the VCAB Merger, and in accordance with the bankruptcy plan, we issued an aggregate of 2,000,000 shares of our common stock (the “Plan Shares”) to the Claim Holders as full settlement and satisfaction of their respective claims. As provided in the bankruptcy plan, the Plan Shares were issued pursuant to Section 1145 of the United States Bankruptcy Code. As a result of the VCAB Merger, the separate corporate existence of VCAB was terminated. We entered into the merger in order to increase our shareholder base and in order to, among other things, assist us in satisfying the listing standards of a national securities exchange.

Effective as of October 1, 2019, we entered into an Agreement and Plan of Merger (the “TalaTek Merger”) pursuant to which TalaTek became our wholly owned subsidiary. Under the TalaTek Merger, all issued and outstanding units representing membership interests in TalaTek were converted into an aggregate of 6,200,000 shares of our common stock.

Effective May 25, 2020, the Companywe entered into a Stock Purchase Agreement with Techville and its sole shareholder, pursuant to which Techville became a wholly owned subsidiary of the Company (the “Techville Acquisition”). Under the terms of the Techville Acquisition, all issued and outstanding common stock of Techville was exchanged for an aggregate of 3,392,271 shares of the Company’sour common stock.

Effective August 1, 2020, the Companywe entered into a Stock Purchase Agreement with Clear Skies and its equity holders, pursuant to which Clear Skies became a wholly owned subsidiary of the Company (the “Clear Skies Acquisition”). Under the terms of the Clear Skies Acquisition, all issued and outstanding equity securities in Clear Skies waswere exchanged for an aggregate of 2,330,000 shares of the Company’sour common stock.

Business OverviewOn December 16, 2020, we entered into an Agreement and Plan of Merger pursuant to which Alpine became a wholly owned subsidiary of the Company. All units representing membership interests of Alpine issued and outstanding were converted into 900,000 shares of our common stock.

Our Business

We are a security services company comprised of highly trained security professionals who work with clients to create a continuously aware security culture. We do not sell cybersecurity products. We position ourselves as a trusted cybersecurity advisor and are committed to delivering tailored security solutions to organizations of different sizes and across all geographies and industries to fit their budgetary needs and limit their cyber threat exposure.

We currently provide a multitude of cybersecurity services including managed security service, cybersecurity consulting, technology consulting, compliance auditing, vulnerability assessment, penetration testing, security remediation, Security Operations Center (“SOC”) set-up and consulting and cybersecurity training. We differentiate ourselves from competitors by staying technology agnostic. We believe that many cybersecurity service providers in the market today are committed to a specific technology solution which limits their service scope and ability to quickly respond to any emerging cybersecurity challenges. In addition, as we continue to serve our clients within our existing capacities, we plan to continue making strategic acquisitions of small-to-medium-sized engineer-led cybersecurity service businesses to continue to expand our service scope and geographical coverage. We believe that having a world-class technology team with multi-faceted expertise is key to providing technology agnostic solutions to our clients and maximizing their return on investment from cybersecurity and information technology (“IT”) spending.

Cybersecurity Market

As the world has become increasingly connected through the Internet and the Internet of Things (“IoT”), cyberattacks have prevailed and evolved over the years, in different forms, causing uncontainable threats to the integrity and privacy of enterprise and personal data and resulted in significant economic losses globally.

In response to the increasing economic damage caused by heightened cybersecurity spending.risks, regulatory bodies have pushed the implementation of new cybersecurity legislations, and cyber insurance companies have increased minimum cybersecurity requirements. We believe that we are well positioned in a fast-growing industry to provide businesses with a wide scope of cybersecurity services and with significant opportunities for growth.

25

Service Offering

We currently offer two major types of services to clients: Managed Services and Consulting Services.

23

Managed Services

Our Managed Services focus on a holistic approach to cybersecurity based on an upfront gap analysis of our clients’ existing cybersecurity practices. We offerprovide multiple modulesofferings in the managed service portfolio including the following:

CISO-as-a-service: Many companies are in need of cybersecurity services but do not have the capital resources or knowledge base to hire a Chief Information Security Officer (“CISO”). We offer this service to companies on an ongoing consulting basis as a resource to augment their management team. CISO-as-a-service includes road mapping the future stateneeds for the client and providing our knowledge and expertise to help them achieve their security needs;
Culture education and enablement module:offering: This targets the root cause for approximately 75% of cyber breach events by starting with a culture of security-forward thinking;
Tools and technology provisioning module:offering: We provide technology-agnostic solutions catering to a client’s existing products and enhancesto enhance the cyber defense system by making carefully selected additions without bias and to fit their financial profile;
Data and privacy module:offering: This ensures that a client’s data security and privacy are properly managed to alleviate risks of data loss and breach; and
Regulations and compliance module:offering: We evaluate a client’s policies and procedures and implement the appropriate compliance framework based on the latest industry regulations and obligations.obligations; and
SOC services: We offer SOC-as-a-service, which is a subscription-based service that manages and monitors client’s logs, devices, clouds, network and assets for possible cyber threats. This service provides the clients with the knowledge and skills necessary to combat cybersecurity threats.

Consulting Services

Our consulting services include a wide array of tailored solutions for organizations of all sizes. Our in-depth industry expertise allows us to act as the trusted advisor of our clients to help them lower their risk profile, minimize cost impact to organizations and meet regulatory compliance demands. We specialize in:

Cybersecurity consulting: Bringing the culture of cybersecurity to a client’s leadership team and penetrating throughout the organization is a critical first step of building any cybersecurity system. Through our consulting service, we dive in both at the cultural and technical aspects of cybersecurity within the organization. We help our clients build effective policies and best practices, design or enhance a cybersecurity system and train the executive management team so that the culture at the top is set to facilitate diligent implementation of cybersecurity awareness.
Compliance auditing: We provide auditing services under several compliance frameworks as follows:

oService Organization 2 (“SOC 2”) – This is an auditing procedure that focuses on a business’ non-financial reporting controls related to security, availability, processing, integrity, confidentiality, and privacy of a system;
oPayment Card Industry Data Security Standard (“PCI DSS”) –Standard– This is a standard administered by the Payment Card Industry Security Standards Council;
oHealth Insurance Portability and Accountability Act of 1996 (“HIPAA”) and The Health Information Technology for Economic and Clinical Health Act of 2009 (“HITECH”) – These are laws regulated by the Department of Health and Human Services (“HHS”) to secure the privacy and confidentiality of protected health information (“PHI”);information;
oHITRUST CSF – This is a comprehensive security framework (“CSF”) developed by the Health Information Trust Alliance (“HITRUST”) in collaboration with healthcare, technology and information security leaders, to create, access, store and exchange sensitive and/or regulated data; and
oThe National Institute of Standards and Technology (“NIST”) – This was formally known as the National Bureau of Standards, which is a federal agency that promotes and maintains measurement standards while encouraging and assisting industry and science to develop and use these standards.

2624

Gap and risk assessment: We perform security risk gap analysis and advanced threat intelligence and analytics to identify potential areas of security risk and monitor potential breaches on a frequent basis. Evaluating all aspects of the business from executive management, finance, legal, human resources, compliance, operations and then IT. This is to ensure the organization has a holistic understanding of their company’s security posture.
Penetration testing: We offer network and application levelapplication-level penetration testing performed through industry tools and verified by certified security experts. At the network level, we conduct network scans for clients at pre-defined intervals based on their preference. Subsequent automatic scans are performed at the same IP address. We also make further attempts to exploit any vulnerability found by the network scan to eliminate false positives. At the application level, we utilize techniques such as parameter tampering, cookie poisoning, session hijacking, user privilege escalation, credential manipulation, forceful browsing, backdoors and debug options, configuration subversion, input validation bypass, SQL injection, and cross-site scripting to assess the application for known vulnerabilities.
SOC services: We offer SOC-as-a-service, which is a subscription-based service that manages and monitors client’s logs, devices, clouds, network and assets for possible cyber threats. This service provides the clients with the knowledge and skills necessary to combat cybersecurity threats.

Significant Developments During the Quarter

Appointment of Director

On May 5, 2021, our Board of Directors appointed Kiki VanDeWeghe as a director. Mr. VanDeWeghe, 62, is an American former professional basketball player, coach and executive in the National Basketball Association. He has served as the Executive Vice President, Basketball Operations of the National Basketball Association since 2013. Prior to that, Mr. VanDeWeghe was the general manager of the Denver Nuggets and the New Jersey Nets, and a head coach of the New Jersey Nets. Prior to that he played professionally for the Los Angeles Clippers, New York Knicks, Portland Trail Blazers and the Denver Nuggets. Mr. VanDeWeghe attended UCLA where he received a degree in Economics. Mr. VanDeWeghe is qualified for service as a director of the Company due to his business acumen and experience as an organizational leader.

Appointment of Chief Financial Officer

On June 18, 2021, the Board of Directors appointed Deb Smith as Chief Financial Officer. Ms. Smith, 51, has served as Executive Vice President of Finance and Accounting at the Company since February 2021. Prior to joining the Company, Ms. Smith served as Executive Vice President of Finance at Arrivia Inc. from January 2020 to February 2021 and Controller and, subsequently, Chief Accounting Officer at BeyondTrust from October 2016 to January 2020. Ms. Smith received a Bachelor of Science degree in Accounting, Summa Cum Laude, from DeVry University and a Master’s degree in Counseling with Honors from Argosy University.

Results of Operations

Comparison of the NineThree Months Ended SeptemberJune 30, 20202021 to the NineThree Months Ended SeptemberJune 30, 20192020

Our financial results for the ninethree months ended SeptemberJune 30, 20202021 are summarized as follows in comparison to the ninethree months ended SeptemberJune 30, 2019:2020:

For the NineThree Months Ended SeptemberJune 30, 20202021

 Cerberus  TalaTek  Techville  Clear Skies  Total  Cerberus  TalaTek  Techville  Other(1)  Total 
Revenue $1,223,496  $2,514,694  $748,790  $141,325  $4,628,305  $322,378  $1,005,652  $735,685  $885,962  $2,949,677 
Cost of revenue  822,043   1,778,350   251,358   93,546   2,945,297   485,860   653,814   543,673   328,997   2,012,344 
Gross profit  401,453   736,344   497,432   47,779   1,683,008   (163,482)  351,838   192,012   556,965   937,333 
                                        
Operating expenses  2,582,951   818,477   572,240   128,252   4,101,920   2,187,169   425,945   242,676   134,943   2,990,733 
Operating loss  (2,181,498)  (82,133)  (74,808)  (80,473)  (2,418,912)
Operating income (loss)  (2,350,651)  (74,107)  (50,664)  422,022   (2,053,400)
Other income (expense)  664   836   (3,045)  11   (1,534)  (62,730)  4   (186)  (550)  (63,462)
Loss before income taxes $(2,180,834) $(81,297) $(77,853)  (80,462) $(2,420,446) $(2,413,381) $(74,103) $(50,850)  421,472  $(2,116,862)

For the Nine Months Ended September 30, 2019

  Cerberus  TalaTek  Techville  Clear Skies  Total 
Revenue $633,384  $-  $-  $   -  $633,384 
Cost of revenue  322,625         -         -   -   322,625 
Gross profit  310,759   -   -   -   310,759 
                     
Operating expenses  1,300,235   -   -   -   1,300,235 
Operating loss  (989,476)  -   -   -   (989,476)
Other expense  (9,385)  -   -   -   (9,385)
Loss before income taxes $(998,861) $-  $-  $-  $(998,861)

2725

For the Three Months Ended June 30, 2020

  Cerberus  TalaTek  Techville  Other(1)  Total 
Revenue $538,781  $856,574  $155,132  $-  $1,550,487 
Cost of revenue  277,060   541,144   40,297   -   858,501 
Gross profit  261,721   315,430   114,835   -   691,986 
                     
Operating expenses  827,656   265,623   150,373             -   1,243,652 
Operating loss  (565,935)  49,807   (35,538)  -   (551,666)
Other income (expense)  6,629   35   (1,101)  -   5,563 
Loss before income taxes $(559,306) $49,842  $(36,639) $-  $(546,103)

 

Variance

 

 Cerberus  TalaTek  Techville  Clear Skies  Total  Cerberus  TalaTek  Techville  Other(1)  Total 
Revenue $590,112  $2,514,694  $748,790  $141,325  $3,994,921  $(216,403) $149,078  $580,553  $885,962  $1,399,190 
Cost of revenue  499,418   1,778,350   251,358   93,546   2,622,672   208,800   112,670   503,376   328,997   1,153,843 
Gross profit  90,694   736,344   497,432   47,779   1,372,249   (425,203)  36,408   77,177   556,965   245,347 
                                        
Operating expenses  1,282,716   818,477   572,240   128,252   2,801,685   1,359,513   160,322   92,303   134,943   1,747,081 
Operating loss  (1,192,022)  (82,133)  (74,808)  (80,473)  (1,429,436)  (1,784,716)  (123,914)  (15,126)  422,022   (1,501,734)
Other expense  10,049   836   (3,045)  11   7,851   (69,359)  (31)  915   (550)  (69,025)
Loss before income taxes $(1,181,973) $(81,297) $(77,853) $(80,462) $(1,421,585) $(1,854,075) $(123,945) $(14,211) $421,472  $(1,570,759)

(1)Based on the insignificant nature of the operational activities of Clear Skies and Alpine in comparison to the entity as a whole during the three months ended June 30, 2021, the Company has combined them into one category, titled Other, for the purposes of this presentation.

Revenues

For the Three Months Ended June 30, 2021

  Cerberus  TalaTek  Techville  Other(1)  Total 
Managed services $17,791  $204  $536,773  $-  $554,768 
Consulting services  304,587   1,005,448   198,912   885,962   2,394,909 
Total revenue $322,378  $1,005,652  $735,685  $885,962  $2,949,677 

For the Three Months Ended June 30, 2020

  Cerberus  TalaTek  Techville  Other(1)  Total 
Managed services $521,577  $158  $94,609  $-  $616,344 
Consulting services  17,204   856,416   60,523   -   934,143 
Total revenue $538,781  $856,574  $155,132  $          -  $1,550,487 

 

RevenuesVariance

 

  Cerberus  TalaTek  Techville  Other(1)  Total 
Managed services $(503,786) $46  $442,164  $-  $(61,576)
Consulting services  287,383   149,032   138,389   885,962   1,460,766 
Total revenue $(216,403) $149,078  $580,553  $885,962  $1,399,190 

For the Nine Months Ended September 30, 2020

(1)Based on the insignificant nature of the operational activities of Clear Skies and Alpine in comparison to the entity as a whole during the three months ended June 30, 2021, the Company has combined them into one category, titled Other, for the purposes of this presentation.

26

  Cerberus  TalaTek  Techville  Clear Skies  Total 
Managed services $962,582  $423  $384,433  $-  $1,347,438 
Consulting services  260,915   2,514,270   364,357   141,325   3,280,867 
Total revenue $1,223,497  $2,514,693  $748,790  $141,325  $4,628,305 

For the Nine Months Ended September 30, 2019

  Cerberus  TalaTek  Techville  Clear Skies  Total 
Managed services $334,700  $        -  $-  $      -  $334,700 
Consulting services  298,684   -           -   -   298,684 
Total revenue $633,384  

$

-  

$

-  

$

-  

$

633,384 

Variance

  Cerberus  TalaTek  Techville  Clear Skies  Total 
Managed services $627,882  $423  $384,433  $-  $1,012,738 
Consulting services  (37,769)  2,514,270   364,357   141,325   2,982,183 
Total revenue $590,113  $2,514,693  $748,790  $141,325  

$

3,994,921 

Revenues increaseddecreased for Cerberus by $590,113,$216,403, or 93%40%, for the ninethree months ended SeptemberJune 30, 2020,2021, as compared to the ninethree months ended SeptemberJune 30, 2019, as a result2020, due to one of the Company having an increase of approximately $382,000 in managed securityCompany’s largest customers decreasing its required services as compared to a major customer.the three months ended June 30, 2020.

Revenues increased for TalaTek by $2,514,693,$149,078, or 100%17%, for the ninethree months ended SeptemberJune 30, 2020,2021, as compared to the ninethree months ended SeptemberJune 30, 2019,2020, as a result of (i) an increase in contract revenue from a significant client of approximately $113,000 and (ii) various contracts that were active during the acquisition, which was consummated on October 1, 2019. Approximately $2,400,000 of the increase was a result of TalaTek’s gap and risk assessment servicesthree months ended June 30, 2021 that is attributablewere entered into subsequent to one major customer.June 30, 2020.

Revenues increased for Techville by $748,790, or 100%,$580,553 for the ninethree months ended SeptemberJune 30, 2020,2021, as compared to the ninethree months ended SeptemberJune 30, 2019,2020, as a result of Techville only having one month of operations due to the acquisition which was consummated on May 25, 2020. Approximately $358,000 is$537,000 was a result of Techville’s managed service offering, Tech Connect Pro,offerings and approximately $87,000$200,000 was a result of Techville’s consulting service offering Tech Connect Cloud and approximately $160,000 was a result of miscellaneous hardware sales associated with Techville’s consulting service offerings.

Revenues increased for Clear Skies by $141,325, or 100%,and Alpine were $885,962 for the ninethree months ended SeptemberJune 30, 2021. We did not recognize any revenue attributable to Clear Skies or Alpine during the three months ended June 30, 2020, as compared to the nine months ended September 30, 2019, as a resultbecause of the acquisition, which wasacquisitions consummated on August 1, 2020. Approximately $141,000 is2020 and December 16, 2020, respectively. Virtually all of these revenues were a result of Clear Skies’ and Alpine’s gap and risk assessment service offering.offerings.

Expenses

Cost of Revenues

For the Three Months Ended June 30, 2021

  Cerberus  TalaTek  Techville  Other(1)  Total 
Managed services $-  $-  $264,452  $-  $264,452 
Consulting services  154,483   33,587   -   27,912   215,982 
Cost of payroll  331,378   620,228   279,221   301,083   1,531,910 
Total cost of revenue $485,861  $653,815  $543,673  $328,995  $2,012,344 

For the Three Months Ended June 30, 2020

  Cerberus  TalaTek  Techville  Other(1)  Total 
Managed services $(14,130) $-  $40,297  $-  $26,167 
Consulting services  122,979   82,898   -   -   205,877 
Cost of payroll  168,210   458,247   -              -   626,457 
Total cost of revenue $277,059  $541,145  $40,297  $-  $858,501 

Variance

 

  Cerberus  TalaTek  Techville  Other(1)  Total 
Managed services $14,130 $-  $224,155  $-  $238,285 
Consulting services  31,504   (49,311)  -   27,912   10,105 
Cost of payroll  163,168   161,981   279,221   301,083   905,453 
Total cost of revenue $208,802  $112,670  $503,376  $328,995  $1,153,843 

(1)Based on the insignificant nature of the operational activities of Clear Skies and Alpine in comparison to the entity as a whole during the three months ended June 30, 2021, the Company has combined them into one category, titled Other, for the purposes of this presentation.

2827

Expenses

Cost of Revenues

For the Nine Months Ended September 30, 2020

  Cerberus  TalaTek  Techville  Clear Skies  Total 
Managed services $4,839  $-  $251,358  $-  $256,197 
Consulting services  223,068   330,341   -   -   553,409 
Cost of payroll  594,135   1,448,010   -   93,546   2,135,691 
Total cost of revenue $822,042  $1,778,351  

$

251,358  $93,546  $2,945,297 

For the Nine Months Ended September 30, 2019

  Cerberus  TalaTek  Techville  Clear Skies  Total 
Managed services $97,880  $        -  $         -  $         -  $97,880 
Consulting services  129,416   -   -   -   129,416 
Cost of payroll  95,329   -   -   -   95,329 
Total cost of revenue $322,625  $-  $-  $-  $322,625 

Variance

  Cerberus  TalaTek  Techville  Clear Skies  Total 
Managed services $(93,041) $-  $251,358  $-  $158,317 
Consulting services  93,652   330,341   -   -   423,993 
Cost of payroll  498,806   1,448,010   -   93,546   2,040,362 
Total cost of revenue $499,417  $1,778,351  $251,358  $93,546  

$

2,622,672 

Cost of revenues increased for Cerberus by $499,417,$208,802, or 155%75%, for the ninethree months ended SeptemberJune 30, 2020,2021, as compared to the ninethree months ended SeptemberJune 30, 2019,2020, and was primarily the result of an increase in payroll related costs of $498,806employees due to an increase in employee and contractual labor after the reorganization.Alpine’s employees being accounted for under Cerberus.

Cost of revenues increased for TalaTek by $1,778,351$112,670, or 100%21%, for the ninethree months ended SeptemberJune 30, 2020,2021, as compared to the ninethree months ended SeptemberJune 30, 2019,2020, as a result of the acquisition, which was consummated on October 1, 2019. Approximately, $1,450,000 was attributable to TalaTek’s payroll and related services.an increase in employees resulting in an increase in salaries.

Cost of revenues increased for Techville by $251,358 or 100%,$503,376 for the ninethree months ended SeptemberJune 30, 2020,2021, as compared to the ninethree months ended SeptemberJune 30, 2019, as a result2020, which reflected only one month of operations following consummation of the acquisition which was consummatedof Techville on May 25, 2020.2020..

Cost of revenues increased for Clear Skies by $93,546 or 100%,and Alpine were $328,995 for the ninethree months ended SeptemberJune 30, 2021. We did not recognize any costs of revenues for Clear Skies or Alpine for the three months ended June 30, 2020, as compared tobecause the nine months ended September 30, 2019, as a result of the acquisition, which wasacquisitions were consummated on August 1, 2020.2020 and December 16, 2020, respectively.

Operating Expenses

For the Three Months Ended June 30, 2021

  Cerberus  TalaTek  Techville  Other(1)  Total 
Professional fees $232,445  $405  $4,530  $6,881  $244,261 
Advertising and marketing  118,270   27,833   86   26,279   172,468 
Selling, general and administrative  930,064   397,707   238,060   101,783   1,667,614 
Stock based compensation  891,126   -   -   -   891,126 
Loss on write-off of account receivable  15,264   -   -   -   15,264 
Total operating expenses $2,187,169  $425,945  $242,676  $134,943  $2,990,733 

For the Three Months Ended June 30, 2020

  Cerberus  TalaTek  Techville  Other(1)  Total 
Professional fees $186,504  $1,902  $16,550  $         -  $204,956 
Advertising and marketing  16,024   29,684   -   -   45,708 
Selling, general and administrative  266,216   234,037   133,825   -   634,078 
Stock based compensation  343,910   -   -   -   343,910 
Loss on write-off of account receivable  15,000   -   -   -   15,000 
Total operating expenses $827,654  $265,623  $150,375  $-  $1,243,652 

Variance

 

  Cerberus  TalaTek  Techville  Other(1)  Total 
Professional fees $45,941  $(1,497) $(12,020) $6,881  $39,305 
Advertising and marketing  102,246   (1,851)  86   26,279   126,760 
Selling, general and administrative  663,848   163,670   104,235   101,783   1,033,536 
Stock based compensation  547,216   -   -   -   547,216 
Loss on write-off of account receivable  264   -   -   -   264 
Total operating expenses $1,359,515  $160,322  $92,301  $134,943  $1,747,081 

(1)Based on the insignificant nature of the operational activities of Clear Skies and Alpine in comparison to the entity as a whole during the three months ended June 30, 2021, the Company has combined them into one category, titled Other, for the purposes of this presentation.

2928

Operating Expenses

For the Nine Months Ended September 30, 2020

  Cerberus  TalaTek  Techville  Clear Skies  Total 
Professional fees $637,591  $3,500  $39,655  $5,075  $685,821 
Salaries and benefits  521,543   485,645   453,036   64,843   1,525,067 
Advertising and marketing  26,351   77,707   -   -   104,058 
Selling, general and administrative  320,466   251,625   79,549   58,334   709,974 
Stock based compensation  1,062,000   -   -   -   1,062,000 
Loss on write-off of account receivable  15,000   -   -   -   15,000 
Total operating expenses $2,582,951  

$

818,477  

$

572,240  

$

128,252  

$

4,101,920 

For the Nine Months Ended September 30, 2019

  Cerberus  TalaTek  Techville  Clear Skies  Total 
Professional fees $498,324  $-  $-  $       -  $498,324 
Salaries and benefits  129,391   -            -   -   129,391 
Advertising and marketing  22,840             -   -   -   22,840 
Selling, general and administrative  138,182   -   -   -   138,132 
Stock based compensation  511,498   -   -   -   511,498 
Loss on write-off of account receivable  -   -   -   -   - 
Total operating expenses $1,300,235  $-  $-  $-  $1,300,235 

Variance

  Cerberus  TalaTek  Techville  Clear Skies  Total 
Professional fees $139,267  $3,500  $39,655  $5,075  $187,497 
Salaries and benefits  392,152   485,645   453,036   64,843   1,395,676 
Advertising and marketing  3,511   77,707   -   -   81,218 
Selling, general and administrative  182,284   251,625   79,549   58,334   571,792 
Stock based compensation  550,502   -   -   -   550,502 
Loss on write-off of account receivable  15,000   -   -   -   15,000 
Total operating expenses $1,282,716  $818,477  $572,240  $128,252  $2,801,685 

Operating expenses increased for Cerberus by $1,282,716,$1,359,515 or 99%164%, for the ninethree months ended SeptemberJune 30, 2020,2021, as compared to the ninethree months ended SeptemberJune 30, 2019,2020, primarily as a result of (i) an increase of $392,152 in payroll and related benefits as a result of the increase indue to Alpine’s employees after the reorganization,being accounted for under Cerberus, and (ii) an increase in stock-based compensation of $550,502$547,216 due to an increase in stock option grants as a result of the TalaTek, Techville, and Clear Skies, acquisitions, (iii) an increase of $139,267 in professional fees due to additional accounting and legal fees as a result of the TalaTek, Techville and Clear Skies acquisitions, and (iv) an increase in selling, general and administrative fees of $182,284 primarily due to an increase of approximately $95,000 in software and computer supplies expense.Alpine acquisitions.

Operating expenses increased for TalaTek by $818,477,$160,322, or 100%60%, for the ninethree months ended SeptemberJune 30, 2020,2021, as compared to the ninethree months ended SeptemberJune 30, 2019,2020, as a result of the acquisition, which was consummated on October 1, 2019. Approximately $486,000 was attributable to TalaTek’s administrative payroll and benefits. an increase in employees resulting in an increase in salaries.

Operating expenses increased for Techville by $572,240,$92,301, or 100%61%, for the ninethree months ended SeptemberJune 30, 2020,2021, as compared to the ninethree months ended SeptemberJune 30, 2019, as a result2020, which reflected only one month of operations following consummation of the acquisition which was consummatedof Techville on May 25, 2020. Approximately $453,000$105,402 was attributable to Techville’s administrative payroll and benefits.

30

Operating expenses increased for Clear Skies by $128,252, or 100%,and Alpine were $134,943 for the ninethree months ended SeptemberJune 30, 2021. We did not recognize any operating expenses for Clear Skies or Alpine for the three months ended June 30, 2020, as compared tobecause the nine months ended September 30, 2019, as a result of the acquisition, which wasacquisitions were consummated on August 1, 2020.2020 and December 16, 2020, respectively. Approximately $65,000$91,000 was attributable to Techville’sClear Skies and Alpine’s administrative payroll and benefits.

Comparison of the ThreeSix Months Ended SeptemberJune 30, 20202021 to the ThreeSix Months Ended SeptemberJune 30, 20192020

Our financial results for the threesix months ended SeptemberJune 30, 20202021 are summarized as follows in comparison to the threesix months ended SeptemberJune 30, 2019:2020:

For the ThreeSix Months Ended SeptemberJune 30, 20202021

 Cerberus  TalaTek  Techville  Clear Skies  Total  Cerberus  TalaTek  Techville  Other(1)  Total 
Revenue $336,999  $937,615  $593,658  $141,325  $2,009,597  $760,138  $1,990,086  $1,305,975  $1,453,256  $5,509,455 
Cost of revenue  310,176   696,772   211,061   93,546   1,311,555   983,707   1,294,476   867,630   605,694   3,751,507 
Gross profit  26,823   240,843   382,597   47,779   698,042   (223,569)  695,610   438,345   847,562   1,767,948 
                                        
Operating expenses  920,412   257,894   421,867   128,252   1,728,425   3,840,969   876,916   508,013   293,819   5,519,717 
Operating loss  (893,589)  (17,051)  (39,270)  (80,473)  (1,030,383)
Operating income (loss)  (4,064,538)  (181,306)  (69,668)  553,743   (3,761,769)
Other income (expense)  (3,646)  763   (1,944)  11   (4,816)  (129,480)  10   (595)  (1,887)  (131,952)
Loss before income taxes $(897,235) $(16,288) $(41,214)  (80,462) $(1,035,199) $(4,194,018) $(181,296) $(70,263)  551,856  $(3,893,721)

For the Three Months Ended September 30, 2019

  Cerberus  TalaTek  Techville  Clear Skies  Total 
Revenue $281,253  $-  $    -  $    -  $281,253 
Cost of revenue  191,172        -   -   -   191,172 
Gross profit  90,081   -   -   -   90,081 
                     
Operating expenses  661,485   -   -   -   661,485 
Operating loss  (571,404)  -   -   -   (571,404)
Other expense  (3,318)  -   -   -   (3,318)
Loss before income taxes $(574,722) $-  $-  $-  $(574,722)

Variance

  Cerberus  TalaTek  Techville  Clear Skies  Total 
Revenue $55,746  $937,615  $593,658  $141,325  $1,728,344 
Cost of revenue  119,004   696,772   211,061   93,546   1,120,383 
Gross profit  (63,258)  240,843   382,597   47,779   607,961 
                     
Operating expenses  258,927   257,894   421,867   128,252   1,066,940 
Operating loss  (322,185)  (17,051)  (39,270)  (80,473)  (458,979)
Other expense  (328)  763   (1,944)  11   (1,498)
Loss before income taxes $(322,513) $(16,288) $(41,214) $(80,462) $(460,477)

3129

For the Six Months Ended June 30, 2020

  Cerberus  TalaTek  Techville  Other(1)  Total 
Revenue $886,497  $1,577,079  $155,132  $-  $2,618,708 
Cost of revenue  511,867   1,081,578   40,297   -   1,633,742 
Gross profit  374,630   495,501   114,835   -   984,966 
                     
Operating expenses  1,662,539   560,583   150,373   -   2,373,495 
Operating loss  (1,287,909)  (65,082)  (35,538)  -   (1,388,529)
Other income (expense)  4,310   73   (1,101)           -   3,282 
Loss before income taxes $(1,283,599) $(65,009) $(36,639) $-  $(1,385,247)

 

RevenuesVariance

 

  Cerberus  TalaTek  Techville  Other(1)  Total 
Revenue $(126,359) $413,007  $1,150,843  $1,453,256  $2,890,747 
Cost of revenue  471,840   212,898   827,333   605,694   2,117,765 
Gross profit  (598,199)  200,109   323,510   847,562   772,982 
                     
Operating expenses  2,178,430   316,333   357,640   293,819   3,146,222 
Operating loss  (2,776,629)  (116,224)  (34,130)  553,743   (2,373,240)
Other expense  (133,790)  (63)  506   (1,887)  (135,234)
Loss before income taxes $(2,910,419) $(116,287) $(33,624) $551,856  $(2,508,474)

(1)Based on the insignificant nature of the operational activities of Clear Skies and Alpine in comparison to the entity as a whole during the six months ended June30, 2021, the Company has combined them into one category, titled Other, for the purposes of this presentation.

Revenues

For the ThreeSix Months Ended SeptemberJune 30, 20202021

 

 Cerberus  TalaTek  Techville  Clear Skies  Total  Cerberus  TalaTek  Techville  Other(1)  Total 
Managed services $303,194  $163  $289,824  $-  $593,181  $17,791  $303  $977,091  $-  $995,185 
Consulting services  33,806   937,451   303,834   141,325   1,416,416   742,347   1,989,783   328,884   1,453,256   4,514,270 
Total revenue $337,000  $937,614  $593,658  $141,325  $2,009,597  $760,138  $1,990,086  $1,305,975  $1,453,256  $5,509,455 

 

For the ThreeSix Months Ended SeptemberJune 30, 20192020

 

 Cerberus  TalaTek  Techville  Clear Skies  Total  Cerberus  TalaTek  Techville  Other(1)  Total 
Managed services $112,250  $           -  $          -  $       -  $112,250  $659,388  $260  $94,609  $-  $754,257 
Consulting services  169,003   -   -   -   169,003   227,109   1,576,819   60,523             -   1,864,451 
Total revenue $281,253  $-  $-  $-  $281,253  $886,497  $1,577,079  $155,132  $-  $2,618,708 

 

Variance

 

 Cerberus  TalaTek  Techville  Clear Skies  Total  Cerberus  TalaTek  Techville  Other(1)  Total 
Managed services $190,944  $163  $289,824  $-  $480,931  $(641,597) $43  $882,482  $-  $240,928 
Consulting services  (135,197)  937,451   303,834   141,325   1,247,413   515,238   412,964   268,361   1,453,256   2,649,819 
Total revenue $55,747  $937,614  $593,658  $141,325  $1,728,344  $(126,359) $413,007  $1,150,843  $1,453,256  $2,890,747 

(1)Based on the insignificant nature of the operational activities of Clear Skies and Alpine in comparison to the entity as a whole during the six months ended June 30, 2021, the Company has combined them into one category, titled Other, for the purposes of this presentation.

30

Revenues increaseddecreased for Cerberus by $55,747,$126,359, or 20%14%, for the threesix months ended SeptemberJune 30, 2020,2021, as compared to the threesix months ended SeptemberJune 30, 2019, as a result2020, due to one of the Company shiftingCompany’s largest customers decreasing its service offerings more towads managedrequired services duringcompared to the period.six months ended June 30, 2020.

Revenues increased for TalaTek by $937,614,$413,007, or 100%26%, for the threesix months ended SeptemberJune 30, 2020,2021, as compared to the threesix months ended SeptemberJune 30, 2019,2020, as a result of (i) an increase in contract revenue from a significant client of approximately $88,000 and (ii) various contracts that were active during the acquisition, which was consummated on October 1, 2019. Approximately $843,000 was a result of TalaTek’s gap and risk assessment servicessix months ended June 30, 2021 that was attributablewere entered into subsequent to one major customer.June 30, 2020.

Revenues increased for Techville by $593,658,$1,150,843, or 100%742%, for the threesix months ended SeptemberJune 30, 2020,2021, as compared to the threesix months ended SeptemberJune 30, 2019, as a result2020, which reflected only one month of operations following consummation of the acquisition which was consummatedof Techville on May 25, 2020. Approximately $269,000$977,000 was a result of Techville’s managed service offering Tech Connect Pro,offerings and approximately $64,000$329,000 was a result of Techville’s consulting service offering Tech Connect Cloud and approximately $160,000 was a result of miscellaneous hardware sales associated with Techville’s consulting service offerings.offerings..

Revenues increased for Clear Skies by $141,325, or 100%,and Alpine were $1,453,256 for the threesix months ended SeptemberJune 30, 2021. We did not recognize any revenue attributable to Clear Skies or Alpine during the six months ended June 30, 2020, as compared tobecause the three months ended September 30, 2019, as a result of the acquisition, which wasacquisitions were consummated on August 1, 2019. Approximately $141,000 was2020 and December 16, 2020, respectively. Virtually all of these revenues were a result of Clear Skies’ and Alpine’s gap and risk assessment offerings.

Expenses

Cost of Revenues

For the Six Months Ended June 30, 2021

  Cerberus  TalaTek  Techville  Other(1)  Total 
Managed services $-  $-  $458,119  $-  $458,119 
Consulting services  213,953   68,579   -   51,244   333,776 
Cost of payroll  769,754   1,225,897   409,511   554,450   2,959,612 
Total cost of revenue $983,707  $1,294,476  $867,630  $605,694  $3,751,507 

For the Six Months Ended June 30, 2020

  Cerberus  TalaTek  Techville  Other(1)  Total 
Managed services $4,840  $-  $40,297  $-  $45,137 
Consulting services  149,465   172,259   -   -   321,724 
Cost of payroll  357,561   909,320   -             -   1,266,881 
Total cost of revenue $511,866  $1,081,579  $40,297  $-  $1,633,742 

Variance

 

  Cerberus  TalaTek  Techville  Other(1)  Total 
Managed services $(4,840) $-  $417,822  $-  $412,982 
Consulting services  64,488   (103,680)  -   51,244   12,052 
Cost of payroll  412,193   316,577   409,511   554,450   1,692,731 
Total cost of revenue $471,841  $212,897  $827,333  $605,694  $2,117,765 

(1)Based on the insignificant nature of the operational activities of Clear Skies and Alpine in comparison to the entity as a whole during the six months ended June 30, 2021, the Company has combined them into one category, titled Other, for the purposes of this presentation.

3231

Expenses

Cost of Revenues

For the Three Months Ended September 30, 2020

  Cerberus  TalaTek  Techville  Clear Skies  Total 
Managed services $-  $-  $211,060  $-  $211,060 
Consulting services  73,603   158,082   -   -   231,685 
Cost of payroll  236,574   538,690   -   93,546   868,810 
Total cost of revenue $310,177  $696,772  $211,060  $93,546  $1,311,555 

For the Three Months Ended September 30, 2019

  Cerberus  TalaTek  Techville  Clear Skies  Total 
Managed services $67,120  $          -  $         -  $      -  $67,120 
Consulting services  28,723   -   -   -   28,723 
Cost of payroll  95,329   -   -   -   95,329 
Total cost of revenue $191,172  $-  $-  $-  $191,172 

Variance

  Cerberus  TalaTek  Techville  Clear Skies  Total 
Managed services $(67,120 $-  $211,060  $-  $143,940 
Consulting services  44,880   158,082   -   -   202,962 
Cost of payroll  141,245   538,690   -   93,546   773,481 
Total cost of revenue $119,005  $696,772  $211,060  $93,546  $1,120,383 

Cost of revenues increased for Cerberus by $119,005,$471,841, or 62%92%, for the threesix months ended SeptemberJune 30, 2020,2021, as compared to the threesix months ended SeptemberJune 30, 2019,2020, and was primarily the result of an increase in payroll related costs of $141,245 due to an increase in employee and contractual labor after the reorganization.Alpine employees being accounted for under Cerberus.

Cost of revenues increased for TalaTek by $696,772,$212,897, or 100%20%, for the threesix months ended SeptemberJune 30, 2020,2021, as compared to the threesix months ended SeptemberJune 30, 2019,2020, as a result of the acquisition, which was consummated on October 1, 2019. Approximately, $539,000 was attributable to TalaTek’s payroll and related services.an increase in employees resulting in an increase in salaries.

Cost of revenues increased for Techville by $211,060$827,333, or 100%2,053%, for the threesix months ended SeptemberJune 30, 2020,2021, as compared to the threesix months ended SeptemberJune 30, 2019, as a result2020, which reflected only one month of operations following consummation of the acquisition which was consummatedof Techville on May 25, 2020.

Cost of revenues increased for Clear Skies by $93,546 or 100%,and Alpine were $605,694 for the threesix months ended SeptemberJune 30, 2021. We did not recognize any costs of revenues for Clear Skies or Alpine for the six months ended June 30, 2020, as compared tobecause the three months ended September 30, 2019, as a result of the acquisition, which wasacquisitions were consummated on August 1, 2020.2020 and December 16, 2020, respectively.

Operating Expenses

For the Six Months Ended June 30, 2021

  Cerberus  TalaTek  Techville  Other(1)  Total 
Professional fees $367,809  $766  $9,184  $23,856  $401,615 
Advertising and marketing  126,700   56,714   1,437   32,844   217,695 
Selling, general and administrative  1,601,308   819,436   497,392   237,119   3,155,255 
Stock based compensation  1,729,888   -   -   -   1,729,888 
Loss on write-off of account receivable  15,264   -   -   -   15,264 
Total operating expenses $3,840,969  $876,916  $508,013  $293,819  $5,519,717 

For the Six Months Ended June 30, 2020

  Cerberus  TalaTek  Techville  Other(1)  Total 
Professional fees $381,755  $3,005  $16,550  $-  $401,310 
Advertising and marketing  21,462   52,108   -   -   73,570 
Selling, general and administrative  574,981   505,470   133,825   -   1,214,276 
Stock based compensation  669,339   -   -   -   669,339 
Loss on write-off of account receivable  15,000   -   -          -   15,000 
Total operating expenses $1,662,537  $560,583  $150,375  $-  $2,373,495 

Variance

 

  Cerberus  TalaTek  Techville  Other(1)  Total 
Professional fees $(13,946) $(2,239) $(7,366) $23,856  $305 
Advertising and marketing  105,238   4,606   1,437   32,844   144,125 
Selling, general and administrative  1,026,327   313,966   363,567   237,119   1,940,979 
Stock based compensation  1,060,549   -   -   -   1,060,549 
Loss on write-off of account receivable  264   -   -   -   264 
Total operating expenses $2,178,432  $316,333  $357,638  $293,819  $3,146,222 

Operating Expenses

(1)Based on the insignificant nature of the operational activities of Clear Skies and Alpine in comparison to the entity as a whole during the six months ended June 30, 2021, the Company has combined them into one category, titled Other, for the purposes of this presentation.

For the Three Months Ended September 30, 2020

  Cerberus  TalaTek  Techville  Clear Skies  Total 
Professional fees $255,836  $495  $23,105  $5,075  $284,511 
Salaries and benefits  147,874   164,307   339,372   64,843   716,396 
Advertising and marketing  4,889   25,599   -   -   30,488 
Selling, general and administrative  119,154   67,493   59,388   58,334   304,369 
Stock based compensation  392,661   -   -   -   392,661 
Loss on write-off of account receivable  -   -   -   -   - 
Total operating expenses $920,414  $257,894  $421,865  $128,252  $1,728,425 

3332

For the Three Months Ended September 30, 2019

  Cerberus  TalaTek  Techville  Clear Skies  Total 
Professional fees $137,653  $-  $-  $       -  $137,653 
Salaries and benefits  129,391   -             -   -   129,391 
Advertising and marketing  11,500            -   -   -   11,500 
Selling, general and administrative  59,133   -   -   -   59,133 
Stock based compensation  323,808   -   -   -   323,808 
Loss on write-off of account receivable  -   -   -   -   - 
Total operating expenses $661,485  $-  $-  $-  $661,485 

Variance

  Cerberus  TalaTek  Techville  Clear Skies  Total 
Professional fees $118,183  $495  $23,105  $5,075  $146,858 
Salaries and benefits  18,483   164,307   339,372   64,843   587,005 
Advertising and marketing  (6,611)  25,599   -   -   18,988 
Selling, general and administrative  60,021  67,493   59,388   58,334   

245,236

 
Stock based compensation  68,853   -   -   -   68,853 
Loss on write-off of account receivable  -   -   -   -   - 
Total operating expenses $258,929  $257,894  $421,865  $128,252  $1,066,940 

Operating expenses increased for Cerberus by $258,929$2,178,432 or 39%131%, for the threesix months ended SeptemberJune 30, 2020,2021, as compared to the threesix months ended SeptemberJune 30, 2019,2020, primarily as a result of (i) an increase of $118,183 in professional feespayroll due to auditing and accounting consulting fees,Alpine’s employees being accounted for under Cerberus, and (ii) an increase in stock-based compensation of $68,853$1,060,549 due to an increase in stock option grants as a result of the Techville, Clear Skies, acquisition.and Alpine acquisitions.

Operating expenses increased for TalaTek by $257,894,$316,333, or 100%56%, for the threesix months ended SeptemberJune 30, 2020,2021, as compared to the threesix months ended SeptemberJune 30, 2019,2020, as a result of the acquisition, which was consummated on October 1, 2019. Approximately $164,000 was attributable to TalaTek’s administrative payroll and benefits. Approximately $26,000 was attributable an increase in TiGRIS program spending and approximately $16,000 was attributable to amortization expense related to intangible assets.employees resulting in an increase in salaries.

Operating expenses increased for Techville by $421,865,$357,638, or 100%238%, for the threesix months ended SeptemberJune 30, 2020,2021, as compared to the threesix months ended SeptemberJune 30, 2019,2020, as a result of only having one month of operations due to the acquisition which was consummated on May 25, 2020. Approximately $339,000$329,000 was attributable to Techville’s administrative payroll and benefits.

Operating expenses increased for Clear Skies by $128,252, or 100%,and Alpine were $293,819 for the threesix months ended SeptemberJune 30, 2021. We did not recognize any operating expenses for Clear Skies or Alpine for the six months ended June 30, 2020, as compared tobecause the three months ended September 30, 2019, as a result of the acquisition, which wasacquisitions were consummated on August 1, 2020.2020 and December 16, 2020, respectively. Approximately $65,000$91,000 was attributable to Clear Skies’Skies and Alpine’s administrative payroll and benefits.

34

Working Capital Surplus

Our working capital surplus as of SeptemberJune 30, 2020,2021, in comparison to our working capital surplus as of December 31, 2019,2020, is summarized as follows:

 As of  As of 
 September 30,  December 31,  June 30,  December 31, 
 2020  2019  2021  2020 
Current assets $3,541,729  $2,478,887  $7,636,759  $6,346,008 
Current liabilities  1,973,095   578,687   4,105,124   3,863,594 
Working capital surplus $1,568,634  $1,900,200  $3,531,635  $2,482,414 

The increase in current assets is primarily due to increases in cash and cash equivalents and accounts receivable of $527,719 and prepaid expenses and other current assets of $539,362, $446,397 and $77,083,$617,769, respectively. The increase in current liabilities is primarily due to increasesthe increase in accountsstock payable and accrued expensesthe current portion of lease liabilities of $114,750 and loans payable of $505,171 and $853,070,$94,781, respectively.

Cash Flows

Our cash flows for the ninesix months ended SeptemberJune 30, 2020,2021, in comparison to our cash flows for the ninesix months ended SeptemberJune 30, 2019,2020, can be summarized as follows:

  Six months ended June 30, 
  2021  2020 
Net cash used in operating activities $(2,646,739) $(740,120)
Net cash provided by investing activities  -   65,037 
Net cash provided by financing activities  3,174,458   841,907 
Increase in cash $527,719  $166,824 

33

  Nine Months Ended September 30, 
  2020  2019 
Net cash provided by (used in) operating activities $(1,157,976) $31,571 
Net cash provided by (used in) investing activities  254,180   (3,386)
Net cash provided by financing activities  1,443,158   424,757 
Increase in cash $539,362  $452,942 

Operating Activities

Net cash used in operating activities was $1,157,976$2,646,739 for the ninesix months ended SeptemberJune 30, 2021 and was primarily due to cash used to fund a net loss of $3,893,721, adjusted for non-cash expenses in the aggregate of $2,013,960 and additional cash outlaid by changes in the levels of operating assets and liabilities, primarily as a result of an increase in accounts receivable. Net cash used in operating activities was $740,120 for the six months ended June 30, 2020 and was primarily due to thecash used to fund a net loss of $2,420,446$1,385,247, adjusted for non-cash expenses in the aggregate of $742,507, partially offset by cash generated by changes in the levels of operating assets and liabilities, primarily as a result of an increase in accounts receivable of approximately $192,000. Thispayable.

Investing Activities

There was partially offset by non-cash expenses of approximately $1,062,000 related to stock-based compensation and an increaseno cash used in accounts payable and accrued expenses of approximately $365,000. Net cashor provided by operatinginvesting activities was $31,571 for the ninesix months ended SeptemberJune 30, 2019, primarily due to net loss of $998,861, which was partially offset by non-cash expenses of approximately $524,000 related to stock-based compensation and an increase in accounts payable and accrued expenses of $483,460.

Investing Activities

2021. Net cash provided by investing activities of $254,180$65,037 for the ninesix months ended SeptemberJune 30, 2020, was due to cash acquired in the Techville and Clear Skies Acquisitions. Net cash used in investing activities of $3,386 for the nine months ended September 30, 2019 was due to purchases of computer equipment.Acquisition.

Financing Activities

Net cash provided by financing activities for the ninesix months ended SeptemberJune 30, 20202021 was $1,443,158,$3,174,458, which was primarily due to cash received from the sale of the Company’s common stock of $790,000 and cash received as loans from the U.S. Small Business Administration’s Paycheck Protection Program of $709,600.$3,250,000. Net cash provided by financing activities for the ninesix months ended SeptemberJune 30, 20192020 was $424,757$841,907 and was due to cash received from the sale of the Company’s common stock of $610,300,$140,000 and proceeds from PPP loans of $709,600.

Liquidity

The accompanying unaudited condensed consolidated financial statements have been prepared on the basis that the Company will continue as a going concern, which was offsetcontemplates realization of assets and satisfying liabilities in the normal course of business. At June 30, 2021, the Company had an accumulated deficit of approximately $8,760,000 and working capital surplus of approximately $3,532,000. For the six months ended June 30, 2021, the Company had a loss from operations of approximately $3,762,000 and negative cash flows from operations of approximately $2,647,000. Although the Company is showing positive revenues and gross profit trends, the Company expects to incur further losses through the end of 2021.

To date the Company has been funding operations primarily through the sale of equity in private placements and revenues generated by the Company’s services. During the six months ended June 30, 2021, the Company received $3,250,000 from private placements of the Company’s common stock.

Based on its current cash distributionsresources and commitments, the Company believes it will be able to membermaintain its current planned development and corresponding level of $125,270.expenditure for at least twelve months from the date of the issuance of these unaudited condensed consolidated financial statements, although no assurance can be given that it will not need additional funds prior to such time.

Effects of Inflation

 

We do not believe that inflation has had a material impact on our business, revenues or operating results during the periods presented.

 

35

Significant Accounting Policies and Estimates

 

Our significant accounting policies are more fully described in the notes to our condensed consolidated financial statements included herein for the quarter and six months ended SeptemberJune 30, 20202021 and in the notes to our consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2019,2020, as filed with the SEC on March 30, 2020.31, 2021.

34

Fair Value Measurement

The fair value measurement guidance clarifies that fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in the valuation of an asset or liability. It establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy under the fair value measurement guidance are described below:

Level 1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical assets or liabilities;

Level 2 - Quoted prices in markets that are not active, or inputs that are observable, either directly or indirectly, for substantially the full term of the asset or liability; or

Level 3 - Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (supported by little or no market activity).

Business Combination

The Company allocates the purchase price of an acquired business to the tangible and intangible assets acquired and liabilities assumed based upon their estimated fair values on the acquisition date. Any excess of the purchase price over the fair value of the net assets acquired is recorded as goodwill. The purchase price allocation process requires management to make significant estimates and assumptions, especially at the acquisition date with respect to intangible assets. Direct transaction costs associated with the business combination are expensed as incurred. The allocation of the consideration transferred in certain cases may be subject to revision based on the final determination of fair values during the measurement period, which may be up to one year from the acquisition date. The Company includes the results of operations of the business that it has acquired in its consolidated results prospectively from the date of acquisition.

If the business combination is achieved in stages, the acquisition date carrying value of the acquirer’s previously held equity interest in the acquiree is re-measured to fair value at the acquisition date; any gains or losses arising from such re-measurement are recognized in profit or loss.

Goodwill

Goodwill represents the excess of the purchase price of the acquired business over the estimated fair value of the identifiable net assets acquired. Goodwill is not amortized but is tested for impairment at least annually at year end, at the reporting unit level or more frequently if events or changes in circumstances indicate that the asset might be impaired. Goodwill is tested for impairment at the reporting level by first performing a qualitative assessment to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying value. If the reporting unit does not pass the qualitative assessment, then the reporting unit’s carrying value is compared to its fair value. The fair values of the reporting units are estimated using market and discounted cash flow approaches. Goodwill is considered impaired if the carrying value of the reporting unit exceeds its fair value. The discounted cash flow approach uses expected future operating results. Failure to achieve these expected results may cause a future impairment of goodwill at the reporting unit.

36

Impairment of Long-lived Assets

We will periodically evaluate the carrying value of long-lived assets to be held and used when events and circumstances warrant such a review and at least annually. The carrying value of a long-lived asset is considered impaired when the anticipated undiscounted cash flow from such asset is separately identifiable and is less than its carrying value. In that event, a loss is recognized based on the amount by which the carrying value exceeds the fair value of the long-lived asset. Fair value is determined primarily using the anticipated cash flows discounted at a rate commensurate with the risk involved. Losses on long-lived assets to be disposed of are determined in a similar manner, except that fair values are reduced for the cost to dispose.

35

Revenue Recognition

The Company’s agreements with its clients are primarily service contracts that range in duration from a few months to one year. The Company recognizes revenue when control of these services is transferred to the client for an amount, referred to as the transaction price, which reflects the consideration to which the Company is expected to be entitled in exchange for those goods or services.

A contract with a client exists only when:

the parties to the contract have approved it and are committed to perform their respective obligations;
the Company can identify each party’s rights regarding the distinct services to be transferred (“performance obligations”);
the Company can determine the transaction price for the services to be transferred; and
the contract has commercial substance, and it is probable that the Company will collect the consideration to which it will be entitled in exchange for the goods or services that will be transferred to the client.

For the majority of its contracts, the Company receives non-refundable upfront payments. The Company does not adjust the promised amount of consideration for the effects of a significant financing component since the Company expects, at contract inception, that the period between the time of transfer of the promised goods or services to the client and the time the client pays for these goods or services to be generally one year or less. The Company’s credit terms to clients generally average thirty days, although in some cases therepayments are payments required in 15 days.

The Company does not disclose the value of unsatisfied performance obligations for contracts with original expected duration of one year or less.

Disaggregation of Revenue

Revenue consists of the following by service offering for the ninesix months ended SeptemberJune 30, 2020:2021:

 

Managed

Services

 

Consulting

Services

  Total  

Managed

Services

 

Consulting

Services

  Total 
Primary Sector Markets                        
Public $6,500  $2,496,939  $2,503,439  $-  $2,019,470  $2,019,470 
Private  1,296,124   730,368   2,026,492   920,674   2,224,751   3,145,425 
Not-for-Profit  44,814   53,560   98,374   74,511   270,049   344,560 
 $1,347,438  $3,280,867  $4,628,305  $995,185  $4,514,270  $5,509,455 
                        
Major Service Lines                        
CISO as a Service $26,950  $-  $26,950 
Gap and Risk Assessment  -   2,916,511   2,916,511  $-  $4,185,885  $4,185,885 
Managed Security Services  932,722   -   932,722   -   -   - 
Tech Connect Pro  358,146   -   358,146 
Tech Connect Cloud  -   86,583   86,583 
Tech Connect Security  29,197   -   29,197 
Tech Connect  

977,090

   -   977,090 
Hardware  -   159,856   159,856   -   320,833   320,833 
Other  423   117,917   118,340   18,095   7,552   25,647 
 $1,347,438  $3,280,867  $4,628,305  $995,185  $4,514,270  $5,509,455 

3736

Revenue consists of the following by service offering for the ninesix months ended SeptemberJune 30, 2019:2020:

 

Managed

Services

 

Consulting

Services

  Total  

Managed

Services

 

Consulting

Services

  Total 
Primary Sector Markets                        
Public $-  $-  $-  $3,250  $1,593,598  $1,596,848 
Private  334,700   273,939   608,639   740,849   268,259   1,009,108 
Not-for-Profit  -   24,745   24,745   10,158   2,594   12,752 
 $334,700  $298,684  $633,384  $754,257  $1,864,451  $2,618,708 
                        
Major Goods/Service Lines            
CISO as a Service $208,000  $-  $208,000 
Major Service Lines            
Gap and Risk Assessment  -   298,684   298,684  $-  $1,803,928  $1,803,928 
Managed Security Services  126,700   -   126,700   657,226   -   657,226 
Tech Connect Pro  -   -   - 
Tech Connect Cloud  -   -   - 
Tech Connect Security  -   -   - 
Tech Connect  96,771   22,263   119,034 
Hardware  -   -   -   -   13,253   13,253 
Other  -   -   -   260   25,007   25,267 
 $334,700  $298,684  $633,384  $754,257  $1,864,451  $2,618,708 

Practical Expedients

As part of ASC 606, the Company has adopted several practical expedients including the following: (i) the Company has determined that it need not adjust the promised amount of consideration for the effects of a significant financing component since the Company expects, at contract inception, that the period between when the Company transfers a promised service to the customer and when the customer pays for that service will be one year or less and (ii) the Company recognizes any incremental costs of obtaining a contract as an expense when incurred if the amortization period of the asset that the entity otherwise would have recognized is one year or less.

Reimbursed Expenses

The Company includes reimbursed expenses in revenues and costs of revenue as the Company is primarily responsible for fulfilling the promise to provide the specified service, including the integration of the related services into a combined output to the client, which are inseparable from the integrated service. These costs include such items as consumables, transportation and travel expenses, over which the Company has discretion in establishing prices.

 

Costs of Revenue

Costs of revenue include (i) compensation and benefits for billable employees and consultants directly involved with delivering services offerings and engagements; (ii) consumables used for the services; and (iii) other expenses directly related to service contracts such as professional services, meals and travel expenses.

Volatility in Stock-Based Compensation

The volatility is based on historical volatilities of companies in comparable stages as well as the historical volatility of companies in the industry and, by statistical analysis of the daily share-pricing model. The volatility of stock-based compensation at any point in time is based on historical volatility of similar companies in the industry for the last two to five years.

New and Recently Adopted Accounting Pronouncements

 

Any new and recently adopted accounting pronouncements are more fully described in Note 2 to our unaudited condensed consolidated financial statements herein for the quarter ended SeptemberJune 30, 2020.2021.

 

38

Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to stockholders.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

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

37

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures (as that term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) that are designed to ensure that information required to be disclosed in our reports under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our principal executive officer and our principal financial officer, as appropriate, to allow timely decisions regarding required disclosures. In designing disclosure controls and procedures, our management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible disclosure controls and procedures. The design of any disclosure controls and procedures also is 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. Any controls and procedures, no matter how well designed and operated, can provide only reasonable, not absolute, assurance of achieving the desired control objectives.

Our management, with the participation of our principal executive officer and principal financial officer, has evaluated the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this report. Based upon that evaluation and subject to the foregoing, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were not effective due to the material weakness(es) in internal control over financial reporting disclosed in our annual report on Form 10-K for the fiscal year ended December 31, 2019.2020.

Our management will continue to monitor and evaluate the relevance of our risk-based approach and the effectiveness of our internal controls and procedures over financial reporting on an ongoing basis and is committed to taking further action and implementing additional enhancements or improvements, as necessary and as funds allow.

Changes in Internal Control overOver Financial Reporting

During the quarter ended June 30, 2021, our additional finance and accounting staff that we hired in the first quarter of this year continued to positively impact our segregation of duties. In addition, during the six months ended June 30, 2021, we established an audit committee.

There have been no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f) under the Exchange Act) during the quarter ended SeptemberJune 30, 20202021, other than those noted above, that have materially affected, or that are reasonably likely to materially affect, our internal control over financial reporting.

 

38

PART II – OTHER INFORMATION

Item 1. Legal Proceedings

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

39

Item 1A. Risk Factors

An investment in our common stock involves a number of very significant risks. You should carefully consider the risk factors included in the “Risk Factors” section of our Annual Report on Form 10-K for the year ended December 31, 2019,2020, as filed with the SEC on March 30, 2020,31, 2021, in addition to other information contained in those reports and in this quarterly report in evaluating the Company and its business before purchasing shares of our common stock. The Company’s business, operating results and financial condition could be adversely affected due to any of those risks. In addition:

A pandemic, epidemic or outbreak of an infectious disease in the United States or elsewhere may adversely affect our business.

If a pandemic, epidemic or outbreak of an infectious disease occurs in the United States or elsewhere, our business may be adversely affected. The spread of COVID-19 has caused many countries around the world to impose quarantines and restrictions on travel and mass gatherings to slow the spread of the virus. Employers (including us) are also required to prepare and increase, as much as possible, the capacity and arrangement for employees to work remotely. In addition, on March 11, 2020, the President of the United States issued a proclamation to restrict travel to the United States from foreign nationals who have recently been in certain European countries. We are still assessing the effect on our business, from the spread of COVID-19 and the actions implemented by the government of the United States and elsewhere across the globe.

The spread of an infectious disease, including COVID-19, may also result in a period of business disruption, and in reduced operations, any of which could materially affect our business, financial condition and results of operations. The extent to which COVID-19 impacts our business, and the business of our clients, will depend on future developments, which are highly uncertain and cannot be predicted, including new information which may emerge concerning the severity of COVID-19 and the actions to contain COVID-19 or treat its impact, among others.

The COVID-19 outbreak and mitigation measures also have had and may continue to have an adverse impact on global economic conditions which could have an adverse effect on our business and financial condition. The extent to which the COVID-19 outbreak impacts our business and operations will depend on future developments that are highly uncertain and cannot be predicted, including new information that may emerge concerning the severity of the virus and the actions to contain its impact.

We will need to grow the size and capabilities of our organization, and we may experience difficulties in managing this growth.

As our business plan and strategies develop, we must add additional managerial, operational, financial and other personnel. Future growth will impose significant added responsibilities on members of management, including:

identifying, recruiting, integrating, maintaining, and motivating additional personnel;
managing our internal development efforts effectively, including those of our current and future acquirees, while complying with our contractual obligations to contractors and other third parties; and
improving our operational, financial and management controls, reporting systems, and procedures.

Our future financial performance will depend, in part, on our ability to effectively manage any future growth, which might be impacted by the COVID-19 outbreak, and our management may also have to divert a disproportionate amount of its attention away from day-to-day activities in order to devote a substantial amount of time to managing these growth activities. This lack of long-term experience working together may adversely impact our senior management team’s ability to effectively manage our business and growth.

We currently rely, and for the foreseeable future will continue to rely, in substantial part on certain independent organizations, advisors and consultants to provide certain services. There can be no assurance that the services of these independent organizations, advisors and consultants will continue to be available to us on a timely basis when needed, or that we can find qualified replacements. In addition, if we are unable to effectively manage our outsourced activities or if the quality or accuracy of the services provided by consultants is compromised for any reason, we may not be able to advance our business. There can be no assurance that we will be able to manage our existing consultants or find other competent outside contractors and consultants on economically reasonable terms, if at all. If we are not able to effectively expand our organization by hiring new employees and expanding our groups of consultants and contractors, we may not be able to successfully implement the tasks necessary to further scale our business or effectively integrate acquisitions.

These and other risks associated with our operations may materially adversely affect our ability to attain or maintain profitable operations.

ItemITEM 2. Unregistered Sales of Equity Securities and Use Of ProceedsUNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Except as described below,During the three months ended June 30, 2021, there were no sales of equity securities during the period covered by this Reportreport that were not registered under the Securities Act and were not previously reported in a Current Report on Form 8-K filed by the Company.

During the nine months ended September 30, 2020, the Company issued an aggregate of 350,000 and 325,000 shares of common stock with a fair value of $0.40 and $2.00 per share, respectively, to investors for cash proceeds of $790,000.

The above issuances did not involve any underwriters, underwriting discounts or commissions, or any public offering and we believe is exempt from the registration requirements of the Securities Act of 1933 by virtue of Section 4(2) thereof.

Item 3. Defaults upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not Applicable.

Item 5. Other Information

None.

4039

 

ITEMItem 6. EXHIBITSExhibits

    Incorporated by Reference

Exhibit

Number

 Exhibit Description Form Exhibit Filing Date
3.1 Certificate of Amendment of Certificate of Incorporation of the Registrant effective September 26, 2019 10-12G 3.3 10/2/2019
3.2 By-laws of the Registrant 10-12G 3.4 10/2/2019
4.1 Form of Common Stock Certificate of the Registrant 10-K 4.1 3/30/2020
4.2 Description of Securities Registered under Section 12 of the Exchange Act 10-K 4.2 3/30/2020
10.1 Agreement for the Purchase and Sale of Limited Liability Company Interests of GenResults, LLC effective April 12, 2019 10-12G 10.1 10/2/2019
10.2 Agreement and Plan of Merger by and among the Registrant, TalaTek, LLC, TalaTek Merger Sub and Baan Alsinawi effective September 23, 2019 10-K 10.2 3/30/2020
10.3 Unsecured Note Agreement between the Registrant and Jemmett Enterprises, LLC effective December 31, 2018 10-K 10.3 3/30/2020
10.4 Stock Repurchase Agreement between the Registrant and Alan Kierman effective September 1, 2019 10-K 10.4 3/30/2020
10.5 2019 Equity Incentive Plan 10-K 10.5 3/30/2020
10.6 Employment Agreement between the Registrant and David G. Jemmett effective September 30, 2019 10-12G 10.2 10/2/2019
10.7 Employment Agreement between the Registrant and William Santos effective August 13, 2019 10-12G 10.3 10/2/2019
10.8 Engagement for Financial Services dated November 8, 2019 between the Registrant and Eventus Consulting, P.C. 10-K 10.8 3/30/2020
10.9 Stock Purchase Agreement by and among the Registrant, Technologyville, Inc. and Brian Yelm, effective May 25, 2020 8-K 10.1 5/29/2020
10.10 Share Purchase Agreement among the Registrant, Clear Skies Security, LLC and all of its Members, effective July 31, 2020 8-K 10.1 8/6/2020
31.1* Rule 13a-14(a) / 15d-14(a) Certification of Chief Executive Officer      
32.1** Section 1350 Certification of Chief Executive Officer      
101.INS XBRL Instance Document      
101.SCH XBRL Taxonomy Extension Schema Document      
101.CAL XBRL Taxonomy Extension Calculation Linkbase Document      
101.DEF XBRL Taxonomy Extension Definition Linkbase Document      
101.LAB XBRL Taxonomy Extension Label Linkbase Document      
101.PRE XBRL Taxonomy Extension Presentation Linkbase Document      
    Incorporated by Reference

Exhibit

Number

 Exhibit Description Form Exhibit Filing Date
3.1 Certificate of Incorporation of Cerberus Cyber Sentinel Corporation filed March 5, 2019 10-12G 3.1 10/2/2019
3.2 Certificate of Amendment of Certificate of Incorporation of Cerberus Cyber Sentinel Corporation filed April 17, 2019 10-12G 3.2 10/2/2019
3.3 Certificate of Amendment of Certificate of Incorporation of the Registrant effective September 26, 2019 10-12G 3.3 10/2/2019
3.4 By-laws of the Registrant 10-12G 3.4 10/2/2019
4.1 Form of Common Stock Certificate of the Registrant 10-K 4.1 3/30/20
4.2 Description of Securities Registered under Section 12 of the Exchange Act 10-K 4.2 3/30/20
31.1* Rule 13a-14(a) / 15d-14(a) Certification of Principal Executive Officer      
31.2* Rule 13a-14(a) / 15d-14(a) Certification of Principal Financial Officer and Principal Accounting Officer      
32.1** Section 1350 Certification of Principal Executive Officer      
32.2** Section 1350 Certification of Principal Financial Officer and Principal Accounting Officer      
101.INS XBRL Instance Document      
101.SCH XBRL Taxonomy Extension Schema Document      
101.CAL XBRL Taxonomy Extension Calculation Linkbase Document      
101.DEF XBRL Taxonomy Extension Definition Linkbase Document      
101.LAB XBRL Taxonomy Extension Label Linkbase Document      
101.PRE XBRL Taxonomy Extension Presentation Linkbase Document      

*Filed herewith.

*Filed herewith.
**In accordance with SEC Release 33-8238, Exhibit 32.1 is being furnished and not filed.

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

# Management contracts and compensatory plans and arrangements required to be filed as exhibits pursuant to Item 15(b) of this report

4140

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

CERBERUS CYBER SENTINEL CORPORATION

By:/s/ David G. Jemmett
David G. Jemmett
Chief Executive Officer
(Principal Executive Officer)
Date:August 13, 2021
By:/s/ Deb Smith
Deb Smith
Chief Financial Officer and
(Principal Financial Officer)
Date:Date: November 16, 2020August 13, 2021

4241