UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

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

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

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

For the transition period from ___________ to ___________

Commission File Number: 001-35384

DATA STORAGE CORPORATION

(Exact name of registrant as specified in its charter)

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

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

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

Securities registered pursuant to Section 12(b) of the Act: None

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

Warrants to purchase shares of Common Stock, par value $0.001 per share	DTSTW	The Nasdaq Capital Market

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes ☒ No☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

Yes ☒ No ☐

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

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

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

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes ☐ No ☒

The number of shares of the registrant’s common stock, $0.001 par value per share, outstanding as of ~~November 14, 2022,~~May 15, 2023, was 6,822,127.

DATA STORAGE CORPORATION

FORM 10-Q

INDEX

			Page
PART I- FINANCIAL INFORMATION

	Item 1	Financial Statements

		Condensed Consolidated Balance Sheets as of ~~September 30, 2022~~March 31, 2023 (unaudited) and December 31, ~~2021~~2022	21

		Condensed Consolidated Statements of Operations for the three ~~and nine~~ months ended ~~September 30,~~March 31, 2023 and 2022 ~~and 2021~~ (unaudited)	32

		Condensed Consolidated Statements of Stockholders’ Equity for three ~~and nine~~ months ended ~~September 30,~~March 31, 2023 and 2022 ~~and 2021~~ (unaudited)	43

		Condensed Consolidated Statements of Cash Flows for the ~~nine~~three months ended ~~September 30,~~March 31, 2023 and 2022 ~~and 2021~~ (unaudited)	55

		Notes to Condensed Consolidated Financial Statements	66

	Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	2122

	Item 3.	Quantitative and Qualitative Disclosures About Market Risk	2729

	Item 4.	Control and Procedures	2729

PART II- OTHER INFORMATION			2829

	Item 1.	Legal Proceedings	2829

	Item 1A.	Risk Factors	2829

	Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	2829

	Item 3.	Defaults Upon Senior Securities	2830

	Item 4.	Mine Safety Disclosures	2830

	Item 5.	Other Information	2830

	Item 6.	Exhibits	2830

DATA STORAGE CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

September 30, 2022 December 31, 2021
(Unaudited)
ASSETS
Current Assets:
Cash and cash equivalents $ 11,281,703 $ 12,135,803
Accounts receivable (less allowance for credit losses of $12,476 and $30,000 in 2022 and 2021, respectively) 2,011,166 2,384,367
Prepaid expenses and other current assets 868,019 536,401
Total Current Assets 14,160,888 15,056,571

Property and Equipment:
Property and equipment 7,103,795 6,595,236
Less—Accumulated depreciation (4,732,846 ) (4,657,765 )
Net Property and Equipment 2,370,949 1,937,471

Other Assets:
     Goodwill 6,560,671 6,560,671
     Operating lease right-of-use assets 276,465 422,318
     Other assets 166,248 103,226
     Intangible assets, net 2,045,375 2,254,566
Total Other Assets 9,048,759 9,340,781

Total Assets $ 25,580,596 $ 26,334,823

LIABILITIES AND STOCKHOLDERS' DEFICIT
Current Liabilities:
Accounts payable and accrued expenses $ 1,490,877 $ 1,343,391
Deferred revenue 71,037 366,859
Finance leases payable 381,043 216,299
Finance leases payable related party 719,364 839,793
Operating lease liabilities short term 186,645 205,414
Total Current Liabilities 2,848,966 2,971,756

       Operating lease liabilities 97,354 226,344
Finance leases payable 346,622 157,424
Finance leases payable related party 281,030 364,654
Total Long Term Liabilities 725,006 748,422

Total Liabilities 3,573,972 3,720,178

Commitments and contingencies

Stockholders’ Equity:
Preferred stock, Series A par value $.001; 10,000,000 shares authorized; 0 and 0 shares issued and outstanding in 2022 and 2021, respectively — —
Common stock, par value $.001; 250,000,000 shares authorized; 6,822,127 and 6,693,793 shares issued and outstanding in 2022 and 2021, respectively 6,822 6,694
Additional paid in capital 38,891,891 38,241,155
Accumulated deficit (16,759,284 ) (15,530,576 )
Total Data Storage Corp Stockholders' Equity 22,139,429 22,717,273
Non-controlling interest in consolidated subsidiary (132,805 ) (102,628 )
Total Stockholder’s Equity 22,006,624 22,614,645
Total Liabilities and Stockholders' Equity $ 25,580,596 $ 26,334,823


	March 31, 2023			December 31, 2022
	(Unaudited)
ASSETS
Current Assets:
Cash and cash equivalents	$	1,882,039		$	2,286,722
Accounts receivable (less allowance for credit losses of $31,136 and $27,250 in 2023 and 2022, respectively)		3,671,170			3,502,836
Marketable securities		9,114,391			9,010,968
Prepaid expenses and other current assets		878,460			584,666
Total Current Assets		15,546,060			15,385,192

Property and Equipment:
Property and equipment		7,597,462			7,168,488
Less—Accumulated depreciation		(5,177,980	)		(4,956,698	)
Net Property and Equipment		2,419,482			2,211,790

Other Assets:
Goodwill		4,238,671			4,238,671
Operating lease right-of-use assets		175,842			226,501
Other assets		65,736			48,437
Intangible assets, net		1,905,914			1,975,644
Total Other Assets		6,386,163			6,489,253

Total Assets	$	24,351,705		$	24,086,235

LIABILITIES AND STOCKHOLDERS' DEFICIT
Current Liabilities:
Accounts payable and accrued expenses	$	3,699,246		$	3,207,577
Deferred revenue		309,273			281,060
Finance leases payable		308,180			359,868
Finance leases payable related party		454,115			520,623
Operating lease liabilities short term		143,480			160,657
Total Current Liabilities		4,914,294			4,529,785

Operating lease liabilities		36,733			71,772
Finance leases payable		192,666			281,242
Finance leases payable related party		139,285			256,241
Total Long-Term Liabilities		368,684			609,255

Total Liabilities		5,282,978			5,139,040

Commitments and contingencies (Note 6)		—			—

Stockholders’ Equity:
Preferred stock, Series A par value $.001; 10,000,000 shares authorized; 0 and 0 shares issued and outstanding in 2023 and 2022, respectively		—			—
Common stock, par value $.001; 250,000,000 shares authorized; 6,834,627 and 6,822,127 shares issued and outstanding in 2023 and 2022, respectively		6,835			6,822
Additional paid in capital		39,068,896			38,982,440
Accumulated deficit		(19,836,712	)		(19,887,378	)
Total Data Storage Corp Stockholders' Equity		19,239,019			19,101,884
Non-controlling interest in consolidated subsidiary		(170,292	)		(154,689	)
Total Stockholder’s Equity		19,068,727			18,947,195
Total Liabilities and Stockholders' Equity	$	24,351,705		$	24,086,235

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

DATA STORAGE CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

~~(Unaudited)~~


	Three Months Ended March 31,
	2023			2022

Sales	$	6,879,723		$	8,657,199

Cost of sales		4,789,978			6,011,289

Gross Profit		2,089,745			2,645,910

Selling, general and administrative		2,130,759			2,459,866

Income (Loss) from Operations		(41,014	)		186,044

Other Income (Expense)
Interest income (expense), net		76,077			(42,660	)
Total Other Income (Expense)		76,077			(42,660	)

Income before provision for income taxes		35,063			143,384

Benefit from income taxes		—			—

Net Income		35,063			143,384

Non-controlling interest in consolidated subsidiary		15,603			12,626

Net Income Attributable to Common Stockholders	$	50,666		$	156,010

Earnings per Share – Basic	$	0.01		$	0.02
Earnings per Share – Diluted	$	0.01		$	0.02
Weighted Average Number of Shares - Basic		6,822,127			6,695,966
Weighted Average Number of Shares - Diluted		6,954,320			6,955,900

Three Months Ended September 30, Nine Months Ended September 30,
2022 2021 2022 2021

Sales $ 4,419,285 $ 3,860,258 $ 17,904,233 $ 9,963,198

Cost of sales 2,566,984 2,317,668 11,847,460
5,805,368

Gross Profit 1,852,301 1,542,590 6,056,773
4,157,830

Selling, general and administrative 2,075,525 1,874,258 7,129,595 4,549,499

Loss from Operations (223,224 ) (331,668 ) (1,072,822 ) (391,669 )

Other Income (Expense)
Interest expense, net (29,739 ) (15,726 ) (186,063 ) (97,392 )
Loss on disposal of equipment — — — (29,732 )
Gain on forgiveness of debt — 481,977 — 789,277
Total Other Income (Expense) (29,739 ) 466,251 (186,063 ) 662,153

Income (Loss) before provision for income taxes (252,963 ) 134,583 (1,258,885 ) 270,484

Provision for income taxes — — — —

Net Income (Loss) (252,963 ) 134,583 (1,258,885 ) 270,484

Non-controlling interest in consolidated subsidiary 7,344 1,047 30,177 6,358

Net Income (Loss) attributable to Data Storage Corp (245,619 ) 135,630 (1,228,708 ) 276,842

Preferred Stock Dividends — — — (63,683 )

Net Income (Loss) Attributable to Common Stockholders $ (245,619 ) $ 135,630 $ (1,228,708 ) $ 213,159

Earnings per Share – Basic $ (0.04 ) $ 0.02 $ (0.18 ) $ 0.05
Earning pers Share – Diluted $ (0.04 ) $ 0.02 $ (0.18 ) $ 0.05
Weighted Average Number of Shares – Basic 6,822,127 6,350,826 6,759,247 4,530,188
Weighted Average Number of Shares – Diluted 6,822,127 6,482,577 6,759,247 4,720,546

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

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

DATA STORAGE CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

FOR THE THREE MONTHS ENDED ~~SEPTEMBER 30, 2021~~MARCH 31, 2023 AND 2022

(Unaudited)

Preferred Stock Common Stock Additional Paid-in Accumulated Non-Controlling Total Stockholders’
Shares Amount Shares Amount Capital Deficit Interest Equity

Balance July 1, 2021 — $ — 4,862,352 $ 4,862 $ 27,276,653 $ (15,657,208 ) $ (100,016 ) $ 11,524,291
Proceeds from issuance of common stock and warrants — — 1,375,000 1,375 7,488,110 — — 7,489,485
Stock Warrants Exercise 455,390 456 3,380,815 — — 3,381,271
Stock-based compensation — — — — 44,032 — — 44,032
Net Income (Loss) — — — — — 135,630 (1,047 ) 134,583
Balance, September 30, 2021 — $ — 6,692,742 $ 6,693 $ 38,189,610 $ (15,521,578 ) $ (101,063 ) $ 22,573,662

Balance July 1, 2022 — $ — 6,822,127 $ 6,822 $ 38,799,853 $ (16,513,665 ) $ (125,461 ) $ 22,167,549
Stock-based compensation — — — — 92,038 — — 92,038
Net (Loss) — — — — — (245,619 ) (7,344 ) (252,963 )
Balance, September 30, 2022 — $ — 6,822,127 $ 6,822 $ 38,891,891 $ (16,759,284 ) $ (132,805 ) $ 22,006,624


	Preferred Stock				Common Stock				Additional Paid-in Capital		Accumulated Deficit			Non-Controlling Interest			Total Stockholders’ Equity
	Shares		Amount		Shares		Amount

Balance January 1, 2022		—	$	—		6,693,793	$	6,694	$	38,241,155	$	(15,530,576	)	$	(102,628	)	$	22,614,645
Stock Options Exercise		—		—		3,334		3		6,931		—			—			6,934
Stock-based compensation		—		—		—		—		66,505		—			—			66,505
Net Income (Loss)		—		—		—		—		—		156,010			(12,626	)		143,384
Balance, March 31, 2022		—	$	—		6,697,127	$	6,697	$	38,314,591	$	(15,374,566	)	$	(115,254	)	$	22,831,468

Balance January 1, 2023		—	$	—		6,822,127	$	6,822	$	38,982,440	$	(19,887,378	)	$	(154,689	)	$	18,947,195
Stock-based compensation		—		—		12,500		13		86,456		—			—			86,469
Net Income (Loss)		—		—		—		—		—		50,666			(15,603	)		35,063
Balance, March 31, 2023		—	$	—		6,834,627	$	6,835	$	39,068,896	$	(19,836,712	)	$	(170,292	)	$	19,068,727

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

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

~~DATA STORAGE CORPORATION AND SUBSIDIARIES~~

~~CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY~~

~~FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021~~

Preferred Stock Common Stock Additional Paid-in Accumulated Non-Controlling Total Stockholders’
Shares Amount Shares Amount Capital Deficit Interest Equity

Balance January 1, 2021 1,401,786 $ 1,402 3,213,486 $ 3,213 $ 17,745,785 $ (15,734,737 ) $ (94,705 ) $ 1,920,958
Conversion of preferred series to stock (1,401,786 ) (1,402 ) 43,806 44 1,358 — — —
Proceeds from issuance of common stock and warrants — — 2,975,000 2,975 16,941,405 — — 16,944,380
Stock Options Exercise — — 5,060 5 (5 ) — — —
Stock warrants exercise — — 455,390 456 3,380,815 — — 3,381,271
Stock-based compensation — — — — 120,252 — — 120,252
Net Income (Loss) — — — — — 276,842 (6,358 ) 270,484
Preferred stock dividends — — — — — (63,683 ) — (63,683 )
Balance, September 30, 2021 — $ — 6,692,742 $ 6,693 $ 38,189,610 $ (15,521,578 ) $ (101,063 ) $ 22,573,662

Balance January 1, 2021 — $ — 6,693,793 $ 6,694 $ 38,241,155 $ (15,530,576 ) $ (102,628 ) $ 22,614,645
Stock options exercise — — 3,334 3 6,931 — — 6,934
Stock-based compensation — — 125,000 125 643,805 — — 643,930
Net (Loss) — — — — — (1,228,708 ) (30,177 ) (1,258,885 )
Balance, September 30, 2022 — $ — 6,822,127 $ 6,822 $ 38,891,891 $ (16,759,284 ) $ (132,805 ) $ 22,006,624

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

DATA STORAGE CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)


	Three Months Ended March 31,
	2023			2022
Cash Flows from Operating Activities:
Net Income	$	35,063		$	143,384
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		288,710			351,338
Stock based compensation		86,469			66,505
Changes in Assets and Liabilities:
Accounts receivable		(168,334	)		(1,140,097	)
Other assets		(17,300	)		25,180
Prepaid expenses and other current assets		(293,794	)		(719,842	)
Right of use asset		50,659			47,962
Accounts payable and accrued expenses		491,669			2,991,981
Deferred revenue		28,213			(74,409	)
Operating lease liability		(52,216	)		(48,179	)
Net Cash Provided by Operating Activities		449,139			1,643,823
Cash Flows from Investing Activities:
Capital expenditures		(426,671	)		(25,946	)
Purchase of short-term investments		(103,423	)		—
Net Cash Used in Investing Activities		(530,094	)		(25,946	)
Cash Flows from Financing Activities:
Repayments of finance lease obligations related party		(183,464	)		(274,393	)
Repayments of finance lease obligations		(140,264	)		(65,515	)
Cash received for the exercised of options		—			6,935
Net Cash Used in Financing Activities		(323,728	)		(332,973	)

Increase (decrease) in Cash and Cash Equivalents		(404,683	)		1,284,904

Cash and Cash Equivalents, Beginning of Period		2,286,722			12,135,803

Cash and Cash Equivalents, End of Period	$	1,882,039		$	13,420,707
Supplemental Disclosures:
Cash paid for interest	$	24,863		$	41,040
Cash paid for income taxes	$	—		$	—
Non-cash investing and financing activities:
Assets acquired by finance lease	$	—		$	881,308

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

Nine Months Ended September 30,
2022 2021
Cash Flows from Operating Activities:
Net Income (Loss) $ (1,258,885 ) $ 270,484
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation and amortization 932,328 947,669
Stock based compensation 643,930 120,252
Gain on forgiveness of debt — (789,277 )
Loss on disposal of equipment — 29,732
Changes in Assets and Liabilities:
Accounts receivable 373,201 106,797
Other assets (63,023 ) (344 )
Prepaid expenses and other current assets (331,618 ) (154,912 )
Right of use asset 145,853 (227,732 )
Accounts payable and accrued expenses 147,487 (206,385 )
Deferred revenue (295,822 ) (151,103 )
Deferred tax liability — (19,362 )
Operating lease liability (147,759 ) 227,226
Net Cash Provided by Operating Activities 145,692 153,045
Cash Flows from Investing Activities:
               Capital expenditures (62,564 ) (418,422 )
               Cash acquired in business acquisition — 212,068
               Cash consideration for business acquisition — (6,149,343 )
Net Cash Used in Investing Activities (62,564 ) (6,355,697 )
Cash Flows from Financing Activities:
Proceeds from line of credit — 50,000
Repayments of finance lease obligations related party (644,209 ) (886,189 )
Repayments of finance lease obligations (299,954 ) (111,995 )
Proceeds from issuance of common stock with warrants — 16,944,380
Cash received for the exercised of warrants — 3,381,271
Cash received for the exercised of options 6,935 —
Repayments of Dividend payable — (1,179,357 )
Repayment of line of credit — (24 )
Net Cash (Used in) Provided by Financing Activities (937,228 ) 18,198,086

Increase (Decrease) in Cash and Cash Equivalents (854,100 ) 11,995,434

Cash and Cash Equivalents, Beginning of Period 12,135,803 893,598

Cash and Cash Equivalents, End of Period $ 11,281,703 $ 12,889,032
Supplemental Disclosures:
Cash paid for interest $ 100,482 $ 92,779
Cash paid for income taxes $ — $ —
Non-cash investing and financing activities:
Accrual of preferred stock dividend $ — $ 63,683
Assets acquired by finance lease $ 1,094,051 $ 50,000

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

DATA STORAGE CORPORATION AND SUBSIDIARIES

NOTES TO ~~CONDENSED~~ CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE ~~AND NINE~~ MONTHS ENDED ~~September 30, 2022~~MARCH 31, 2023

(Unaudited)

Note 1 -– Basis of Presentation, Organization and Other Matters

Data Storage Corporation (“DSC” or the “Company”) ~~provides subscription based, long term agreements for disaster recovery solutions, cloud infrastructure, Cyber Security and Voice and Data solutions.~~

~~Headquartered~~headquartered in Melville, NY, DSC ~~offers~~provides solutions and services to businesses within the healthcare, banking and finance, distribution services, manufacturing, construction, education, and government industries. DSC derives its revenues from subscription services and solutions, managed services, equipment, software and maintenance, ~~equipment~~ and onboarding ~~provisioning.~~implementation. DSC maintains infrastructure and storage equipment in seven technical centers in New York, Massachusetts, Texas, Florida, North Carolina and Canada.

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

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

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

Note 2 -– Summary of Significant Accounting Policies

Principles of Consolidation

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

~~Basis of Presentation~~

~~The Condensed Consolidated Financial Statements of the Company are prepared in accordance with accounting principles generally accepted in the United States of America (US GAAP).~~

Certain information and note disclosures normally included in the financial statements prepared in accordance with US GAAP have been condensed. As such, the information included in these financial statements should be read in conjunction with the audited financial statements as of and for the year ended December 31, 2021, included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021 (the “2021 Form 10-K”), as filed on March 31, 2022. In the opinion of the Company’s management, these condensed consolidated financial statements include all adjustments, which are of only a normal and recurring nature, necessary for a fair presentation of the statement of financial position of the Company as of September 30, 2022, statement of cash flows for the nine months ended September 30, 2022 and 2021 ~~and the results of operations for the three and nine months ended September 30, 2022, are not necessarily indicative of the results to be expected for the full fiscal year ending December 31, 2022.~~

~~Reclassifications~~

Certain prior period amounts in the condensed consolidated financial statements thereto have been reclassified where necessary to conform to the current year’s presentation. These reclassifications did not affect the prior period’s total assets, total liabilities, stockholders’ deficit, net loss or net cash used in operating activities. During the nine months ended September 30, 2022, we adopted a change in presentation on our condensed consolidated statements of operations in order to present technician salaries in cost of sales, the presentation of which is consistent with our peers. Prior periods have been revised to reflect this change in presentation.

~~Recently Issued and Newly Adopted Accounting Pronouncements~~

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments (“ASU-2016-13”). ASU 2016-13 affects loans, debt securities, trade receivables, and any other financial assets that have the contractual right to receive cash. The ASU requires an entity to recognize expected credit losses rather than incurred losses for financial assets. ASU 2016-13 is effective for the fiscal year beginning after December 15, 2022, including interim periods within that fiscal year. The Company expects that there would be no material impact on the Company’s consolidated financial statements upon the adoption of this ASU.

In November 2021, the FASB issued ASU No. 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers, issued by the Financial Accounting Standards Board. This ASU requires entities to recognize and measure contract assets and contract liabilities acquired in a business combination in accordance with ASU 2014-09, Revenue from Contracts with Customers (Topic 606). The update will generally result in the recognition of contract assets and contract liabilities at amounts consistent with those recorded by the acquiree immediately before the acquisition date rather than at fair value. The adoption of ASU 2021-08 did not have a material impact on the consolidated financial statements.

Use of Estimates

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

Estimated Fair Value of Financial Instruments

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

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

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

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

The Company’s ~~financial instruments~~Level 1 assets/liabilities include cash, accounts receivable, marketable securities, accounts payable, prepaid, and ~~lease commitments.~~other current assets. Management believes the estimated fair value of these accounts ~~on September 30, 2022,~~at March 31, 2023 approximate their carrying value as reflected in the balance ~~sheet~~sheets due to the short-term nature of these ~~instruments or the use of market interest rates for debt~~ instruments.

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

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

Our marketable equity securities are publicly traded stocks measured at fair value using quoted prices for identical assets in active markets and classified as Level 1 within the fair value hierarchy. Marketable equity securities as of March 31, 2023 and December 31, 2022 are $9,114,391 and $9,010,968 respectively.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

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

Cash and Cash Equivalents

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

Investments

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

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


	For the three months ended March 31, 2023
	Total
As of January 1, 2023	$	9,010,968
Purchase of equity investments		103,423
As of March 31, 2023	$	9,114,391

Concentration of Credit Risk and Other Risks and Uncertainties

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

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

The Company provides credit in the normal course of business. The Company maintains allowances for doubtful accounts on factors surrounding the credit risk of specific customers, historical trends, and other information.

As of ~~September 30,~~March 31, 2023, DSC had one customer with an accounts receivable balance representing 61% of total accounts receivable. As of December 31, 2022, ~~DSC~~the Company had two customers with an accounts receivable balance representing 1823% and 14~~% of total accounts receivable. As of December 31, 2021, the Company had one customer with an accounts receivable balance representing~~ 16% of total accounts receivable.

For the three months ended ~~September 30, 2022,~~March 31, 2023, the Company had one customer that accounted for 1433% of revenue. For the three months ended ~~September 30, 2021, the Company had one customer that accounted for~~ 13~~% of revenue.~~

~~For the nine months ended September 30,~~March 31, 2022, the Company had two customers that accounted for 2055~~% and~~ 14~~% of revenue. For the nine months ended September 30, 2021, the Company had one customer that accounted for~~ 14% of revenue.

Accounts Receivable/Allowance for Credit Losses

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

Property and Equipment

Property and equipment are recorded at cost and depreciated over their estimated useful lives or the term of the lease using the straight-line method for financial statement purposes. Estimated useful lives in years for depreciation are five 5to7 seven years for property and equipment. Additions, betterments and replacements are capitalized, while expenditures for repairs and maintenance are charged to operations when incurred. As units of property are sold or retired, the related cost and accumulated depreciation are removed from the accounts, and any resulting gain or loss is recognized in income.

Goodwill and Other Intangibles

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

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

Revenue Recognition

Nature of goods and services

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

Cloud Infrastructure and Disaster Recovery Revenue

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

Clients can subscribe to an array of disaster recovery solutions without subscribing to cloud infrastructure. Product offerings provided directly from DSC are High Availability, Data Vaulting and retention solutions, including standby servers which allows clients to centralize and streamline their mission-critical digital information and technical environment while ensuring business continuity if they experience a cyber-attack or natural disaster Client’s data is vaulted, at two data centers with the maintenance of retention schedules for corporate governances and regulations all to meet their back to work objective in a disaster.

Managed Services

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

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

Equipment and Software

The Company provides equipment and software and actively ~~participate~~participates in collaboration with IBM to provide innovative business solutions to clients. The Company is a partner of IBM and the various software, infrastructure and hybrid cloud solutions provided to clients.

Nexxis Voice over Internet and Direct Internet Access

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

Disaggregation of revenue

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

Schedule of revenue is disaggregated by major product
For the Three Months
Ended September 30, 2022
United States International Total
Infrastructure & Disaster Recovery/Cloud Service $ 2,120,592 $ 47,039 $ 2,167,631
Equipment and Software 1,021,451 — 1,021,451
Managed Services 966,346 33,307 999,653
Nexxis VoIP Services 203,191 — 203,191
Other 27,359 — 27,359
Total Revenue $ 4,338,939 $ 80,346 $ 4,419,285

Schedule of revenue is disaggregated by major product

For the Three Months

Ended March 31, 2023

For the Three Months
Ended September 30, 2021
	United States		International		Total		United States		International		Total
Infrastructure & Disaster Recovery/Cloud Service	$	1,799,488	$	27,567	$	1,827,055	$	2,137,317	$	52,324	$	2,189,641
Equipment and Software		316,107		—		316,107		3,522,559		—		3,522,559
Managed Services		1,472,261		—		1,472,261		858,660		35,107		893,767
Nexxis VoIP Services		210,445		—		210,445		231,772		—		231,772
Other		34,390		—		34,390		41,984		—		41,984
Total Revenue	$	3,832,691	$	27,567	$	3,860,258	$	6,792,292	$	87,431	$	6,879,723

For the Three Months
Ended September 30,
Timing of revenue recognition 2022 2021
Products transferred at a point in time $ 1,112,748 $ 754,438
Products and services transferred over time 3,306,537 3,105,820
Total Revenue $ 4,419,285 $ 3,860,258

For the Three Months

Ended March 31, 2022

	United States		International		Total
Infrastructure & Disaster Recovery/Cloud Service	$	1,888,387	$	37,463	$	1,925,850
Equipment and Software		5,319,459		—		5,319,459
Managed Services		1,149,503		33,307		1,182,810
Nexxis VoIP Services		194,934		—		194,934
Other		34,146		—		34,146
Total Revenue	$	8,586,429	$	70,770	$	8,657,199

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

For the Three Months
Ended March 31,
Timing of revenue recognition	2023		2022
Products transferred at a point in time	$	3,564,543	$	5,402,996
Products and services transferred over time		3,315,180		3,254,203
Total Revenue	$	6,879,723	$	8,657,199

For the Nine Months
Ended September 30, 2021
United States International Total
Infrastructure & Disaster Recovery/Cloud Service $ 5,115,212 $ 97,354 $ 5,212,566
Equipment and Software 1,541,441 — 1,541,441
Managed Services 2,508,515 — 2,508,515
Nexxis VoIP Services 588,889 — 588,889
Other 111,787 — 111,787
Total Revenue $ 9,865,844 $ 97,354 $ 9,963,198

For the Nine Months
Ended September 30,
Timing of revenue recognition 2022 2021
Products transferred at a point in time $ 7,400,316 $ 2,230,873
Products and services transferred over time 10,503,917 7,732,325
Total Revenue $ 17,904,233 $ 9,963,198

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

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

Transaction price allocated to the remaining performance obligations

The Company has the following performance obligations:

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

2)	High Availability: A managed cloud subscription-based service that provides cost-effective mirroring software replication technology and provides one (1) hour or less recovery time for a client to be back in business.

3)	Cloud Infrastructure: ~~subscription-based~~Subscription-based cloud service provides for “capacity on-demand” for IBM Power and X86 Intel server systems.

4)	Internet: Subscription-based service, offering continuous internet connection combined with FailSAFE which provides disaster recovery for both a clients’ voice and data environments.

5)	Support and Maintenance: Subscription based service offers support for clients on their servers, firewalls, desktops or software. Services are provided 24x7x365 to our clients.

6)	Implementation / Set-Up Fees: Onboarding and set-up for cloud infrastructure and disaster recovery as well as Cyber Security.

7)	Equipment sales: Sale of servers and data storage equipment to the client.

9)	License: Granting SSL certificates and licenses.

Disaster Recovery and Business Continuity Solutions

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

Initial Set-Up Fees

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

Equipment Sales

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

License - granting SSL certificates and other licenses

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

Payment Terms

The typical terms of subscription contracts range from 12 to 36 months, with auto-renew options extending the contract for an additional term. The Company invoices clients one month in advance for its services, in addition to any contractual data overages or for additional services.

Warranties

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

Significant Judgement

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

Impairment of Long-Lived Assets

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

Advertising Costs

The Company expenses the costs associated with advertising as they are incurred. The Company incurred $~~263,485~~189,878 and $~~157,182~~89,731 for advertising costs for the three months ended ~~September 30,~~March 31, 2023, and 2022, ~~and 2021, respectively. The Company incurred $669,278~~ ~~and $409,468~~ ~~for advertising costs for the nine months ended September 30, 2022 and 2021,~~ respectively.

Stock-Based Compensation

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

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

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

Net Income ~~(Loss)~~ Per Common Share

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

The following table sets forth the information needed to compute basic and diluted earnings per share for the three ~~and nine~~ months ended ~~September 30, 2022~~March 31, 2023, and ~~2021:~~2022:

Schedule of Earning per share basic and diluted
For the Three Months Ended For the Nine Months Ended
September 30, September 30,
2022 2021 2022 2021

Net Income (Loss) Available to Common Shareholders $ (245,619 ) $ 135,630 $ (1,228,708 ) $ 213,159

Weighted average number of common shares - basic 6,822,127 6,350,826 6,759,247 4,530,188
Dilutive securities
Options — 128,418 — 187,025
Warrants — 3,333 — 3,333
Weighted average number of common shares - diluted 6,822,127 6,482,577 6,759,247 4,720,546
Earnings (Loss) per share, basic $ (0.04 ) $ 0.02 $ (0.18 ) $ 0.05
Earnings (Loss) per share, diluted $ (0.04 ) $ 0.02 $ (0.18 ) $ 0.05

Schedule of Earning per share basic and diluted
	Three Months Ended March 31,
	2023		2022

Net Income Available to Common Shareholders	$	50,666	$	156,010

Weighted average number of common shares - basic		6,822,127		6,695,966
Dilutive securities
Options		130,526		256,601
Warrants		1,667		3,333
Weighted average number of common shares - diluted		6,954,320		6,955,900

Earnings per share, basic	$	0.01	$	0.02
Earnings per share, diluted	$	0.01	$	0.02

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

Schedule of anti-dilutive income (loss) per share
	Three Months ended September 30,				Nine Months ended September 30,				Three Months ended March 31,
	2022		2021		2022		2021		2023		2022
Options		290,330		96,248		290,330		37,641		385,257		37,641
Warrants		2,419,193		2,415,860		2,419,193		2,415,860		2,415,860		1,384,610
Total common stock equivalents		2,709,523		2,512,108		2,709,523		2,453,501
										2,801,117		1,422,251

Note 3 - Prepaids and other current assets

Prepaids and other current assets consist of the following:

Schedule of prepaids and other current assets
September 30, December 31,
2022 2021
Prepaid Marketing & Promotion $ 79,456 $ —
Prepaid Subscriptions and license 606,798 409,985
Prepaid Maintenance 71,100 80,227
Other 110,665 46,189
Total prepaids and other current assets $ 868,019 $ 536,401

Schedule of Prepaids and other current assets
	March 31,		December 31,
	2023		2022
Prepaid Marketing & Promotion	$	25,273	$	4,465
Prepaid Subscriptions and Licenses		664,596		439,088
Prepaid Maintenance		27,305		45,216
Prepaid Insurance		89,256		54,564
Other		72,030		41,333
Total prepaid and other current assets	$	878,460	$	584,666

Note 4- Property and Equipment

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

Property and Equipment
September 30, December 31,
2022 2021
Storage equipment $ 60,288 $ 476,887
Furniture and fixtures 20,860 19,491
Leasehold improvements 20,983 20,983
Computer hardware and software 93,062 317,729
Data center equipment 6,908,602 5,760,146
Gross Property and equipment 7,103,795 6,595,236
Less: Accumulated depreciation (4,732,846 ) (4,657,765 )
Net property and equipment $ 2,370,949 $ 1,937,471

	March 31,			December 31,
	2023			2022
Storage equipment	$	60,288		$	60,288
Furniture and fixtures		20,860			20,860
Leasehold improvements		20,983			20,983
Computer hardware and software		100,426			93,062
Data center equipment		7,394,905			6,973,295
Gross Property and equipment		7,597,462			7,168,488
Less: Accumulated depreciation		(5,177,980	)		(4,956,698	)
Net property and equipment	$	2,419,482		$	2,211,790

Depreciation expense for the three months ended ~~September 30,~~March 31, 2023, and 2022 ~~and 2021~~ was $~~222,009~~218,979 and $~~229,427, respectively. Depreciation expense for the nine months ended September 30, 2022 and 2021 was $724,315~~ ~~and $709,195~~281,608, respectively.

Note 5 - Goodwill and Intangible Assets

Goodwill and intangible assets consisted of the following:

Schedule of Intangible Assets and Goodwill
Schedule of intangible assets and goodwill
	Estimated life in years		Gross amount		September 30, 2022 Accumulated Amortization		Net		Estimated life in years		Gross amount		December 31, 2022, Accumulated Amortization		Net
Intangible assets not subject to amortization
Goodwill		Indefinite	$	6,560,671	$	—	$	6,560,671		Indefinite	$	4,238,671	$	—	$	4,238,671
Trademarks		Indefinite		514,268		—		514,268		Indefinite		514,268		—		514,268

Total intangible assets not subject to amortization				7,074,939		—		7,074,939				4,752,939		—		4,752,939
Intangible assets subject to amortization
Customer lists		7		2,614,099		1,100,289		1,513,810		7		2,614,099		1,167,075		1,447,024
ABC acquired contracts		5		310,000		310,000		—		5		310,000		310,000		—
SIAS acquired contracts		5		660,000		660,000		—		5		660,000		660,000		—
Non-compete agreements		4		272,147		272,147		—		4		272,147		272,147		—
Website and Digital Assets		3		33,002		15,705		17,297		3		33,002		18,650		14,352
Total intangible assets subject to amortization				3,889,248		2,358,141		1,531,107				3,889,248		2,427,872		1,461,376
Total Goodwill and Intangible Assets			$	10,964,187	$	2,358,141	$	8,606,046			$	8,642,187	$	2,427,872	$	6,214,315


	Estimated life in years		Gross amount		March 31, 2023, Accumulated Amortization		Net
Intangible assets not subject to amortization
Goodwill		Indefinite	$	4,238,671	$	—	$	4,238,671
Trademarks		Indefinite		514,268		—		514,268

Total intangible assets not subject to amortization				4,752,939		—		4,752,939
Intangible assets subject to amortization
Customer lists		7		2,614,099		1,233,861		1,380,238
ABC acquired contracts		5		310,000		310,000		—
SIAS acquired contracts		5		660,000		660,000		—
Non-compete agreements		4		272,147		272,147		—
Website and Digital Assets		3		33,002		21,594		11,408
Total intangible assets subject to amortization				3,889,248		2,497,602		1,391,646
Total Goodwill and Intangible Assets			$	8,642,187	$	2,497,602	$	6,144,585

Scheduled amortization over the next five years are as follows:

Schedule of amortization over the next two years
Twelve months ending September 30,
2023 $ 278,144
2024 273,439
2025 267,143
2026 267,143
2027 200,357
Thereafter 244,881
Total $ 1,531,107

Schedule of amortization over the next two years
Twelve months ending March 31,
2024	$	276,976
2025		268,717
2026		267,143
2027		267,143
2028		200,357
Thereafter		111,310
Total	$	1,391,646

Amortization expense for the three months ended ~~September 30,~~March 31, 2023, and 2022 ~~and 2021~~ was $~~69,730~~69,731 and $~~139,807~~69,730  ~~respectively. Amortization expense for the nine months ended September 30, 2022 and 2021 was $209,191~~ ~~and $238,474~~respectively.

Note 6-Leases

Operating Leases

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

The first lease for office space in Melville, NY commenced on September 1, 2019. The term of this lease is for three years and eleven months and runs co-terminus with our existing lease in the same building. The base annual rent is $~~10,764~~11,856 payable in equal monthly installments of $~~897~~988.

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

On July 31, 2021, the Company signed a three-year lease for approximately 2,880 square feet of office space at 980 North Federal Highway, Boca Raton, FL. The commencement date of the lease was August 2, 2021. The monthly rent is approximately $4,820.

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

On January 1, 2022, the Company entered into a lease agreement for office space with WeWork in Austin, TX. The lease term is six months and requires monthly payments of $1,470 and expires on June 30, 2022. Subsequent to June 30, 2022, the company is on a ~~$2,904~~ $3,073month-to-month lease with WeWork in Austin, TX.

Finance Lease Obligations

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

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

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

On November 1, 2021, the Company entered into a lease agreement with a finance company for technical equipment. The lease obligation is payable in monthly installments of $3,152. The lease carries an interest rate of 6% and is a three-year lease. The term of the lease ends ~~September 21,~~November 1, 2024.

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

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

Finance Lease Obligations – Related Party

On April 1, 2018, the Company entered into a lease agreement with Systems Trading Inc. (“Systems Trading”) to refinance all equipment leases into one lease. This lease obligation is payable to Systems Trading with bi-monthly installments of $~~23,475. The lease carries an interest rate of~~ 5~~% and is a four-year lease. The term of the lease ends~~ ~~April 16, 2022. Systems Trading is owned and operated by Harold Schwartz the president of CloudFirst.~~

On January 1, 2019, the Company entered into a lease agreement with Systems Trading. This lease obligation is payable to Systems Trading with monthly installments of $29,592. The lease carries an interest rate of 6.75% and is a five-year lease. The term of the lease ends December 31, 2023.

~~On April 1, 2019, the Company entered into two lease agreements with Systems Trading to add data center equipment. The first lease calls for monthly installments of $1,328~~ ~~and expires on~~ ~~March 1, 2022. It carries an interest rate of~~ 7~~%. The second lease calls for monthly installments of $461~~ ~~and expires on~~ ~~March 1, 2022. It carries an interest rate of~~ ~~6.7~~%.

On January 1, 2020, the Company entered into a lease agreement with Systems Trading to lease equipment. The lease obligation is payable to Systems Trading with monthly installments of $10,534. The lease carries an interest rate of 6% and is a three-year lease. The term of the lease ends ~~January 1, 2023~~December 31, 2022.

On March 4, 2021, the Company entered into a lease agreement with Systems Trading effective April 1, 2021. This lease obligation is payable to Systems Trading with monthly installments of $1,567 and expires on March 31, 2024. The lease carries an interest rate of 8%.

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

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

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

The components of lease expense were as follows:

Schedule of components of lease expense
	Three Months Ended March 31, 2023
Finance leases:
Amortization of assets, included in depreciation and amortization expense	$	171,775
Interest on lease liabilities, included in interest expense		24,863
Operating lease:
Amortization of assets, included in total operating expense		51,912
Interest on lease liabilities, included in total operating expense		2,456
Total net lease cost	$	251,006
Supplemental balance sheet information related to leases was as follows:

Operating Leases:

Operating lease right-of-use asset	$	175,842

Current operating lease liabilities	$	143,480
Noncurrent operating lease liabilities		36,733
Total operating lease liabilities	$	180,213

Schedule Of Components of lease expense
Three Months Ended
September 30, 2022
Finance leases:
Amortization of assets, included in depreciation and amortization expense $ 149,423
Interest on lease liabilities, included in interest expense 43,740
Operating lease:
Amortization of assets, included in total operating expense 45,533
Interest on lease liabilities, included in total operating expense 3,835
Total net lease cost $ 242,531

Nine Months Ended
September 30, 2022
Finance leases:
Amortization of assets, included in depreciation and amortization expense $ 319,686
Interest on lease liabilities, included in interest expense 131,220
Operating lease:
Amortization of assets, included in total operating expense 147,999
Interest on lease liabilities, included in total operating expense 13,492
Total net lease cost $ 612,397
Supplemental balance sheet information related to leases was as follows:

Operating Leases:

Operating lease right-of-use asset $ 276,465

Current operating lease liabilities $ 186,645
Noncurrent operating lease liabilities 97,354
Total operating lease liabilities $ 283,999

	September 30, 2022			March 31, 2023
Finance leases:
Property and equipment, at cost	$	5,521,716		$	5,521,716
Accumulated amortization		(3,717,967	)		(3,694,587	)
Property and equipment, net	$	1,803,749		$	1,827,129

Current obligations of finance leases	$	627,652		$	762,295
Finance leases, net of current obligations		1,100,407			331,951
Total finance lease liabilities	$	1,728,059		$	1,094,246

Supplemental cash flow and other information related to leases were as follows:

Supplemental balance sheet information related to leases
Schedule of supplemental cash flow and other information related to leases
	Nine Months Ended September 30, 2022			Three Months Ended March 31, 2023
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows related to operating leases	$	147,759		$	52,216
Financing cash flows related to finance leases	$	944,163		$	323,728

Weighted average remaining lease term (in years):
Operating leases		1.74			1.10
Finance leases		1.05			1.30

Weighted average discount rate:
Operating leases		5	%		4	%
Finance leases		7	%		7	%

Long-term obligations under the operating and finance leases at ~~September 30, 2022,~~March 31, 2023, mature as follows:

Schedule Of Long-term obligations under the operating and Finance leases
For the Twelve Months Ended September 30, Operating Leases Finance Leases
2023 $ 212,528 $ 1,136,376
2024 81,472 543,125
2025 — 152,710
Total lease payments 294,000 1,832,211
Less: Amounts representing interest (10,001 ) (104,152 )
Total lease obligations 283,999 1,728,059
Less: long-term obligations (97,354 ) (627,652 )
Total current $ 186,645 $ 1,100,407

Schedule of long-term obligations under the operating and finance leases
For the Twelve Months Ended March 31,	Operating Leases			Finance Leases
2023	$	147,587		$	632,920
2024		37,020			446,136
2025		—			71,765
Total lease payments		184,607			1,150,821
Less: Amounts representing interest		(4,394	)		(56,575	)
Total lease obligations		180,213			1,094,246
Less: long-term obligations		(36,733	)		(331,951	)
Total current	$	143,480		$	762,295

As of ~~September 30, 2022,~~March 31, 2023, the Company had no additional significant operating or finance leases that had not yet commenced. Rent expense under all operating leases for the ~~nine~~three months ended ~~September 30,~~March 31, 2023, and 2022 ~~and 2021~~ was $~~159,236~~60,572 and $~~130,020~~34,219, respectively.

Note 7 - Commitments and Contingencies

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

Note 8 -– Stockholders’ (Deficit)

Capital Stock

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

~~On May 1, 2022, the Company issued~~ ~~125,000~~ ~~shares of its restricted common stock to employees in exchange for services at a fair value of $400,000~~.

~~During the nine months ended September 30, 2022, employees exercised~~ ~~3,334~~ ~~options into shares of common stock. The Company received $6,934~~ ~~for these options.~~

Common Stock Options

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

Schedule of option activity and related information
Number of
Shares
Under Options Range of
Option Price
Per Share Weighted
Average
Exercise Price Weighted
Average
Contractual
Life
Options Outstanding at December 31, 2021 267,467 $ 2.00 – 16.00 $ 5.19 6.94
Options Granted 89,428 5.87 – 2.04 3.30 10
Exercised (3,334 ) 2.00 – 2.16 2.08 —
Expired/Cancelled (63,231 ) 2.00 – 16.00 2.56 —
Options Outstanding at September 30, 2022 290,330 $ 2.00 – 16.00 $ 2.66 7.71

Options Exercisable at September 30, 2022 142,098 $ 2.00 – 16.00 $ 2.40 5.68

Schedule of option activity and related information
	Number of						Weighted		Weighted
	Shares			Range of			Average		Average
	Under			Option Price			Exercise		Contractual
	Options			Per Share			Price		Life
Options Outstanding at January 1, 2023		301,391			$	1.48 – 15.76	$	3.46		7.45
Options Granted		243,605				1.52 – 1.96		1.77		10.00
Exercised		—				—		—		—
Expired/Cancelled		(29,213	)			2.16 – 5.80		3.76		—
Options Outstanding at March 31, 2023		515,783			$	1.48 - 14.00	$	2.65		8.36

Options Exercisable at March 31, 2023		166,352			$	1.48 - 14.00	$	3.69		5.76

Share-based compensation expense for options totaling $~~74,143~~54,433 and $~~21,573~~66,505 was recognized in our results for the three months ended ~~September 30,~~March 31, 2023, and 2022, ~~and 2021, respectively. Share-based compensation expense for options totaling $215,968~~ ~~and $120,252~~ ~~was recognized in our results for the nine months ended September 30, 2022 and 2021,~~ respectively.

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

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

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

As of ~~September 30, 2022,~~March 31, 2023, there was $~~468,110~~636,464 of total unrecognized compensation expense related to unvested employee options granted under the Company’s share-based compensation plans that is expected to be recognized over a weighted average period of approximately ~~2.51~~2.48 years.

The weighted average fair value of options granted, and the assumptions used in the Black-Scholes model during the ~~nine~~three months ended ~~September 30,~~March 31, 2023, and 2022, are set forth in the table below.

Schedule of weighted average fair value of options granted
	2022		2023			2022
Weighted average fair value of options granted	$	3.00	$	1.77		$	3.30
Risk-free interest rate		1.63% – 3.83%		3.48% – 4.01	%		1.63% – 2.32	%
Volatility		204% – 214%		196% – 199	%		212% – 214	%
Expected life (years)		10 years		10 years			10 years
Dividend yield		—	$	—	%	$	—	%

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

On March 1, 2023, the Company granted certain employees 73,530 RSA’s. Compensation as a group, amounts to $130,883. The shares vest one third each year for three years after issuance.

On March 28, 2023, the Company granted certain employees 44,942 RSA’s. Compensation as a group, amounts to $72,357. The shares vest one third each year for three years after issuance.

On March 31, ~~2022,~~2023, the Board resolved that the Company shall pay each member of the Board compensation as a group amount toof $~~40,375~~22,750. The shares vest one year after issuance.

~~On June 30, 2022, the Board resolved that, the Company shall pay each member of the Board, compensation as a group amount to $30,625. The shares vest one year after issuance.~~

~~On September 30, 2022, the Board resolved that, the Company shall pay each member of the Board, compensation as a group amount to $25,000. The shares vest one year after issuance.~~

A summary of the activity related to ~~RSAs~~RSUs for the ~~nine~~three months ended ~~September 30, 2022,~~March 31, 2023, is presented below:

~~Schedule of non-vested restricted stock units~~
~~Restricted stock award (RSA’s)~~	~~Total~~ ~~shares~~		Grant date fair value
~~RSA’s non-vested at January 1, 2022~~		—	$	—
~~RSA’s granted~~		~~37,500~~	$	~~2.04~~ – ~~3.23~~
~~RSA’s vested~~		—	$	—
~~RSA’s forfeited~~		—	$	—
~~RSA’s non-vested September 30, 2022~~		~~37,500~~	$	~~2.04~~ – ~~3.23~~

Schedule of non-vested Restricted stock units
	Total			Grant Date
Restricted Stock Units (RSUs)	Shares			Fair Value
RSUs non-vested at January 1, 2023		50,000		$	1.48 - 3.23
RSUs granted		130,972		$	1.61 – 1.82
RSUs vested		(12,500	)	$	3.23
RSUs forfeited		—		$	—
RSUs non-vested March 31, 2023		168,472		$	1.48 – 2.45

Stock-based compensation for ~~RSA’s~~RSU’s has been recorded in the consolidated statements of operations and totaled $~~17,896~~$52,285 for the three months ended ~~September 30, 2022. Stock-based compensation for RSA’s has been recorded in the consolidated statements of operations and totaled $27,962~~ ~~for the nine months ended September 30, 2022.~~March 31, 2023.

Note 9 – Litigation

We are currently not involved in any litigation that we believe could have a materially 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 DSC, its common stock, any of its subsidiaries or of DSC’s or DSC’s subsidiaries’ officers or directors in their capacities as such, in which an adverse decision could have a material adverse effect.

Note 10 – Related Party Transactions

~~Finance Lease Obligations – Related Party~~

~~During the nine months ended September 30, 2022, the Company entered into two related party finance lease obligations. See Note 6 for details.~~

Nexxis Capital LLC

Charles M. Piluso (Chairman and CEO) and Harold Schwartz (President) collectively own 100% of Nexxis Capital LLC (“Nexxis Capital”). Nexxis Capital was formed to purchase equipment and provide leases to Nexxis Inc.’s customers. The Company received funds of $~~33,530~~2,756 and $~~10,935~~2,328 during the ~~nine~~three months ended ~~September 30, 2022~~March 31, 2023, and 2021 respectively.

Note 11 – ~~Merger~~Segment Information

We operate in three reportable segments: Nexxis, Flagship Solutions ~~LLC~~

~~On February 4, 2021,~~Group, and CloudFirst. Our segments were determined based on our internal organizational structure, the ~~Company entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Data Storage FL, LLC, a Florida limited liability company~~manner in which our operations are managed, and the ~~Company’s wholly-owned subsidiary (the “Merger Sub”), Flagship Solutions, LLC (“Flagship”), a Florida limited liability company, and~~criteria used by our Chief Operating Decision Maker (CODM) to evaluate performance, which is generally the owners (collectively, the “Equityholders”) of all of the issued and outstanding limited liability company membership interests in Flagship (collectively, the “Equity Interests”). The Company acquired Flagship on May 31, 2021, and became its wholly-owned subsidiary. The purchase price was $5.5 million.segment’s operating income or losses.

In addition, the cash merger consideration paid by the Company to the Equityholders at Closing shall be adjusted, on a dollar-for-dollar basis, by the amount by which Flagship’s net working capital at Closing is more or is less than the target working capital amount specified in the Merger Agreement.

Concurrently with the Closing, Flagship and Mark Wyllie, Flagship’s Chief Executive Officer, entered into an Employment Agreement, which was effective upon consummation of the Closing, pursuant to which Mr. Wyllie will continue to serve as Chief Executive Officer of Flagship following the Closing on the terms and conditions set forth therein. Flagship’s obligations under the Wyllie Employment Agreement will also be guaranteed by the Company. The Wyllie Employment Agreement provides for: (i) an annual base salary of $170,000, (ii) management bonuses comprised of twenty-five percent (25%) of Flagship’s net income available in free cash flow as determined in accordance with GAAP for each calendar quarter during the term, (iii) an agreement to issue him stock options of the Company, subject to approval by the Board, commensurate with his position and performance and reflective of the executive compensation plans that the Company has in place with its other subsidiaries of similar size to Flagship, (iv) life insurance benefits in the amount of $400,000, and (v) four weeks paid vacation. In the event Mr. Wyllie’s employment is terminated by him for good reason (as defined in the Wyllie Employment Agreement) or by Flagship without cause, he will be entitled to receive his annual base salary through the expiration of the initial three-year employment term and an amount equal to his last annual bonus paid, payable quarterly. Pursuant to the Wyllie Employment Agreement, we agreed to elect Mr. Wyllie to the Board and the board of directors of Flagship to serve so long as he continues to be employed by the Company. The employment agreement contains customary non-competition provisions that apply during its term and for a period of two years after the term expires. In addition, pursuant to the Wyllie Employment Agreement, Mr. Wyllie was appointed to serve as a member of the Company’s Board of Directors and the board of directors of Flagship to serve so long as he continues to be employed by us. On October 28, 2022, Mark Wyllie resigned from his position as Chief Executive Officer of Flagship. Additionally, in connection with the ~~resignation, Mr. Wyllie will no longer serve as the Executive Vice President of the Company or a member of the Company’s Board of Directors.~~

~~Following the closing of the transaction, Flagship’s financial statements as of the Closing were consolidated with the Consolidated Financial Statements of the Company.~~

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

The following ~~sets forth the components of the purchase price:~~tables present certain financial information related to our reportable segments and Corporate:

Schedule of Purchase price
Purchase price:
Cash paid to the seller $ 6,149,343
Total purchase price 6,149,343

Tangible Assets Acquired:
Cash 212,068
Accounts Receivable 1,389,263
Prepaid Expenses 127,574
Fixed Assets 4,986
Website and Digital Assets 33,002
Security Deposits 22,500
Total Tangible Assets Acquired 1,789,393

Tangible Liabilities Assumed:
Accounts Payable and Accrued Expenses 514,354
Deferred Revenue 68,736
Deferred Tax Liability 399,631
PPP Loan Payable 307,300
Total Tangible Liabilities Assumed 1,290,021

Net Tangible Assets Acquired 499,372

Excess Purchase Price $ 5,649,971

~~The following table shows the allocation of the excess purchase price.~~

Schedule of financial information related to reportable segments
As of March 31, 2023

	Nexxis Inc.		Flagship Solutions LLC		CloudFirst Technologies		Corporate		Total

Accounts receivable	$	60,019	$	2,895,708	$	715,443	$	—	$	3,671,170
Prepaid expenses and other current assets		19,503		178,094		505,506		175,357		878,460
Net Property and Equipment		737		18,533		2,397,542		2,670		2,419,482
Intangible assets, net		—		1,626,646		279,268		—		1,905,914
Goodwill		—		1,222,971		3,015,700		—		4,238,671
Operating lease right-of-use assets		—		141,933		33,909		—		175,842
All other assets		—		—		—		11,062,166		11,062,166
Total Assets	$	80,259	$	6,083,885	$	6,947,368	$	11,240,193	$	24,351,705

Accounts payable and accrued expenses	$	46,335	$	2,332,956	$	905,137	$	414,818	$	3,699,246
Deferred revenue		—		155,545		153,728		—		309,273
Total Finance leases payable		—		—		500,846		—		500,846
Total Finance leases payable related party		—		—		593,400		—		593,400
Total Operating lease liabilities		—		143,646		36,567		—		180,213
Total Liabilities	$	46,335	$	2,632,147	$	2,189,678	$	414,818	$	5,282,978

Customer Relationships $ 1,870,000
Trade Names 235,000
Assembled Workforce 287,000
Goodwill 3,257,971
Excess Purchase Price $ 5,649,971


As of December 31, 2022

	Nexxis Inc.		Flagship Solutions LLC		CloudFirst Technologies		Corporate		Total

Accounts receivable	$	34,903	$	1,924,184	$	1,543,749	$	—	$	3,502,836
Prepaid expenses and other current assets		16,799		213,826		285,306		68,735		584,666
Net Property and Equipment		—		19,705		2,192,085		—		2,211,790
Intangible assets, net		—		1,696,376		279,268		—		1,975,644
Goodwill		—		1,222,971		3,015,700		—		4,238,671
Operating lease right-of-use assets		—		167,761		58,740		—		226,501
All other assets		—		—		—		11,346,127		11,346,127
Total Assets	$	51,702	$	5,244,823	$	7,374,848	$	11,414,862	$	24,086,235

Accounts payable and accrued expenses	$	40,091	$	1,563,408	$	1,069,278	$	534,800	$	3,207,577
Deferred revenue		—		165,725		115,335		—		281,060
Total Finance leases payable		—		—		641,110		—		641,110
Total Finance leases payable related party		—		—		776,864		—		776,864
Total Operating lease liabilities		—		169,469		62,960		—		232,429
Total Liabilities	$	40,091	$	1,898,602	$	2,665,547	$	534,800	$	5,139,040

The intangible assets acquired include the trade names, customer relationships, assembled workforce, and goodwill. The deferred tax liability represents the tax affected timing differences relating to the acquired intangible assets to the extent they are not offset by acquired deferred tax assets.

~~The goodwill represents the assembled workforce, acquired capabilities, and future economic benefits resulting from the acquisition. No portion of the goodwill is deductible for tax purposes.~~

~~The following presents the unaudited pro-forma combined results of operations of the Company with Flagship Solutions as if the entities were combined on January 1, 2021.~~

Schedule of unaudited pro-forma
Nine Months Ended
September 30,
2021
Revenues $ 18,138,730
Net income attributable to common shareholders $ 1,338,334
Net income per share $ 0.30
Weighted average number of shares outstanding 4,530,188

~~Note 12 -~~ ~~Subsequent Events~~

~~Management did not identify any subsequent Events.~~


For the three months ended March 31, 2023

	Nexxis Inc.			Flagship Solutions LLC			CloudFirst Technologies			Corporate			Total
Sales	$	264,796		$	3,456,188		$	3,158,739		$	—		$	6,879,723
Cost of sales		178,121			2,906,212			1,705,645			—			4,789,978
Gross Profit		86,675			549,976			1,453,094			—			2,089,745

Selling, general and administrative		124,750			540,327			606,452			570,520			1,842,049
Depreciation and amortization		71			70,903			217,622			114			288,710
Total operating expenses		124,821			611,230			824,074			570,634			2,130,759

Loss from Operations		(38,146	)		(61,254	)		629,020			(570,634	)		(41,014	)

Interest expense, net		—			—			(27,346	)		103,423			76,077
Total Other Income (Expense)		—			—			(27,346	)		103,423			76,077

Income (Loss) before provision for income taxes	$	(38,146	)	$	(61,254	)	$	601,674		$	(467,211	)	$	35,063


For the three months ended March 31, 2022

	Nexxis Inc.			Flagship Solutions LLC			CloudFirst Technologies			Corporate			Total
Sales	$	211,924		$	6,043,222		$	2,402,053		$	—		$	8,657,199
Cost of sales		139,876			4,518,346			1,353,067		$	—			6,011,289
Gross Profit		72,048			1,524,876			1,048,986			—			2,645,910

Selling, general and administrative		97,199			1,087,540			475,116		$	448,673			2,108,528
Depreciation and amortization		—			70,135			281,203		$	—			351,338
Total operating expenses		97,199			1,157,675			756,319			448,673			2,459,866

Loss from Operations		(25,151	)		367,201			292,667			(448,673	)		186,044

Interest expense, net		—			(48	)		(41,723	)	$	(889	)		(42,660	)
Total Other Income (Expense)		—			(48	)		(41,723	)		(889	)		(42,660	)

Income (Loss) before provision for income taxes	$	(25,151	)	$	367,153		$	250,944		$	(449,562	)	$	143,384

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

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our unaudited consolidated financial statements and notes thereto included in Part I, Item 1 of this Quarterly Report on Form 10-Q and with our audited financial statements and notes thereto for the year ended December 31, ~~2021,~~2022, included in our Annual Report on Form 10-K for the fiscal year ended December 31, ~~2021~~2022 filed on March 31, ~~2022~~2023 (the “Annual Report”) with the U.S. Securities and Exchange Commission (the “SEC”). This Quarterly Report on Form 10-Q contains forward-looking statements, including without limitation, statements related to our plans, strategies, objectives, expectations, intentions and adequacy of resources. Investors are cautioned that such forward-looking statements involve risks and uncertainties including without limitation the following: (i) our plans, strategies, objectives, expectations and intentions are subject to change at any time at our discretion; (ii) our plans and results of operations will be affected by our ability to manage growth; and (iii) other risks and uncertainties indicated from time to time in our filings with the Securities and Exchange Commission.

In some cases, you can identify forward-looking statements by terminology such as ‘may,’ ‘will,’ ‘should,’ ‘could,’ ‘expects,’ ‘plans,’ ‘intends,’ ‘anticipates,’ ‘believes,’ ‘estimates,’ ‘predicts,’ ‘potential,’ or ‘continue’ or the negative of such terms or other comparable terminology. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance, or achievements. Moreover, neither we nor any other person assumes responsibility for the accuracy and completeness of such statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. We are under no duty to update any of the forward-looking statements after the date of this report.

The Industry ~~Overview~~and Opportunity

Data Storage Corporation provides managed technologies across multiple platforms. The Company’s technical assets are in geographically diverse, Tier 3 compliant data centers throughout the USA and Canada.

Hybrid and Multi-Cloud have become mainstream technological offerings of the Cloud ~~Managed Services~~infrastructure managed services industry as companies have moved away from legacy, ~~on-premise~~on-premises technology solutions. This approach ~~is growing~~has grown more complex, as companies utilize disparate technical environments, including on-premises equipment and software, multi-clouds interfacing with Software as a Service providers.

Cloud Managed Service Providers assist businesses ~~manage~~in achieving their desired cyber security levels, technical cloud infrastructure ~~and meet their security requirements~~ and financial objectives while optimizing the value of these technologies ~~and cloud resources through multi-cloud management,~~ ensuring business continuity, governance, and operational efficiencies.

~~This is a $500 billion-industry.~~ One subset and a highly focused segment of ~~this $500 billion industry~~the Company is ~~IBM~~the Power server, manufactured by IBM. This niche cloud infrastructure subset has a multi-billion-dollar addressable market. The marketplace is global. This addressable marketplace today is not a focus for AWS, Google, or Microsoft. It is estimated that mid and ~~disaster recovery. Globally estimated at~~enterprise businesses in USA and Canada are operating over one million virtual IBM Power ~~servers. The Company has a core competency as a~~servers, with few qualified cloud service ~~provider and is a leader~~providers to assist in ~~this segment.~~migration of their infrastructure to the cloud. According to the most recent information received from IBM, the typical industries utilizing IBM Power servers are finance, retail, healthcare, government, and distribution ~~organizations.~~organizations with only 15% utilizing some type of cloud service.

The Company, through its CloudFirst subsidiary, is a leader in providing cloud infrastructure to this niche marketplace along with disaster recovery and has provided these unique offerings for over 15 years.

The Company believes businesses are increasingly under pressure to improve the efficiency of their information and storage systems accelerating the migration from self-managed technical equipment and solutions to fully managed multi-cloud technologies to reduce cost, protect capital, ensure disaster recovery, protect the custom applications developed for these systems, and compete effectively. These trends create an opportunity for cloud technology service providers.

The Company’s market opportunity is derived from the demand for fully managed cloud and cybersecurity services across all major operating systems.

The company operates through three subsidiaries:

CloudFirst’s addressable market in the niche addressable marketplace is approximately $36 billion in annual recurring revenue, if only one virtual infrastructure partition was provided, where most mid and enterprise level organizations run multiple partitions on one server. This unit has technical assets deployed in six Tier 3 data centers, with technical support and a distribution channel.

Our Flagship subsidiary provides business continuity and infrastructure solutions combining on-premises equipment and software with its value-added managed services to mid and enterprise level business customers. Flagship maintains strong partner relationships with some of the largest IT Manufactures, such as the IBM Corporation in supplying the technology behind the highly technical designs built for business customers. Flagship’s vision is to expand its multi-cloud infrastructure solutions with more managed services, highlighted by its expanding Cyber Security offerings to capture more of the marketplace outside of the CloudFirst sales and marketing programs.

Our Nexxis subsidiary is a voice and data solution provider that utilizes major nationwide carriers and providers. The subsidiary provides a suite of communications services including Hosted VoIP, Internet Access, Data Transport, and SD-WAN. The complete voice and data solution combines elements of services into a fully managed solution that delivers high reliability and is engineered to further enhance the clients’ business continuity. Nexxis’ goal is to provide a higher level of technology with simplified management and deliver cost savings wherever possible.

According to Fortune Business Insights, the Cloud Managed Services industry in North America was $16.3 billion in 2019 and has been growing at a rate of 13.8% CAGR bringing ~~the number~~us to $24 billion by the end of 2022. Disaster Recovery is projected to be a $3.6 billion in the US by the end of 2022 which is 35% of the $10.3 billion globally based on Grandview Research Disaster Recovery Solutions Market Size report. Cyber Security, specifically the MDR segment, is an established market recognized by buyers. Gartner observed a 35% growth in end users’ inquiries on the topic in the last year. Gartner estimates that by 2025, the MDR market will reach $2.15 billion in revenue, up from $1.03 billion in 2021, for a compound annual growth rate (CAGR) of 20.2%. The Company’s VOIP solutions fit well into this steadily growing segment which is expected to reach $90 billion worldwide in 2022 with a CAGR of 3.1% with $17 billion in the US according to Globe Newswire Market Analysis and Insights. According to Globe Newswire, this market was valued at $198 billion in 2020 and with a projected 13.5% CAGR. Gartner sees this hitting $263 billion by the end of 2022 and based on the Big Data Business Analytics market share report posted on statista.com the US has 51% of that growth.Insights: Global VoIP Market.

Company Overview

Data Storage Corporation is headquartered in Melville, New ~~York, with~~York. The Nasdaq ticker symbol is DTST. The company operates through three ~~subsidiaries,~~subsidiaries; DSC, a Delaware corporation now referred to as CloudFirst Technologies Corporation; Flagship Solutions, LLC; and Nexxis Inc. These subsidiaries provide solutions and services to a broad range of clients in several industries including healthcare, banking and finance, distribution services, manufacturing, construction, education, and government. The subsidiaries maintain business development teams, as well as independent distribution ~~companies.~~ channels.

The ~~Company’s contracted, non-employee, distribution channels provide~~Company typically provides long-term subscription-based disaster recovery, and cloud infrastructure, ~~typically into their client base.~~cyber security, third party cloud management, managed services, dedicated internet access and UCaaS / VoIP services.

During ~~2021,~~2022, based on the May 2021 capital raise and the up list to Nasdaq, the Company has accelerated organic growth strategies by adding distribution, ~~business development representatives,~~ marketing, and technical personnel. Management continues to be focused on building the Company’s sales and marketing strategy and expanding its technology assets throughout its data center network.

~~DSC is a leader in providing IBM Power cloud infrastructure, disaster recovery and the creation of unique offering.~~

The opportunity, for the Company, in the IBM Power server portfolio segment is to capture a share of this annual recurring revenue marketplace that is currently under migration to cloud infrastructure. Today there is limited competition in this IBM segment, whereas non-IBM type servers, X86 et.al. are over-crowded with companies such as Amazon, Google and Microsoft holding a large share of that marketplace.

The Company believes businesses are increasingly under pressure to improve the ~~proficiency~~reliability and efficiency of their information and storage systems accelerating the migration from self-managed technical equipment and solutions to fully managed multi-cloud technologies to reduce cost and compete effectively. Further, in today’s environment, capital preservation is an encouragement to move from a capital-intensive, ~~on-premise~~on-premises technology to a pay as you grow, CapEx to OpEx model. These trends create an opportunity for ~~cloud technology service~~Cloud Technology Service providers.

~~DSC’s~~The Company’s market opportunity is derived from the demand for fully managed cloud and cybersecurity services across all major operating systems.

~~The Company’s addressable market is estimated at $48 billion in annual recurring revenue in the United States and Canada.~~

The Company has designed and built its solutions and services to support demand for cloud-based IBM Power System that support client critical workloads and custom in-house developed applications, manage hybrid cloud deployments and continue to provide solutions that keep data and workloads protected from disasters and security attacks.

The Company’s business offices are located in New York, Florida and Texas. The New York and Florida offices include a technology center and ~~lab~~labs adapted to meet the technical requirements of the Company’s clients. The Company maintains its own infrastructure, storage, and networking equipment required to provide subscription solutions in seven geographically diverse data centers located in New York, Massachusetts, Texas, Florida, ~~and~~ North Carolina, and in Canada, Toronto, and Barrie, serving clients in the United States and Canada.

The Company’s disaster recovery and business continuity solutions allow clients to quickly recover from system outages, human and natural disasters, and cyber security attacks, such as Ransomware. The Company’s managed cloud services begin with migration to the cloud and provide ongoing system support and management that enables its clients to run their software applications and technical workloads in a multi-cloud environment. The Company’s cyber security offerings include comprehensive consultation and a suite of data security, disaster recovery, and remote monitoring services and technologies that are incorporated into the Company’s cloud solutions or are delivered as a standalone managed security offering covering the client site endpoint devices, users, servers, and equipment.

The Company’s solution architects, and business development teams work with organizations identifying and solving critical business problems. The Company carefully plans and manages the migration and configuration process, continuing the relationship and advising its clients long after the services have been implemented. Reflecting on client satisfaction, the Company’s renewal rate on client subscription solutions is approximately 94% after their initial contract term expired.

The Company provides its clients subscription-based, long-term agreements for managed cloud disaster recovery, managed cloud infrastructure, cyber security, telecommunications solutions, and high processing on-site computing power and software solutions. While a significant portion of the Company’s revenue has been subscription-based, it also generates revenue from the sale of equipment and software for cybersecurity, data storage, IBM Power systems equipment and contracted managed service solutions.Growth Strategies

The ~~Company’s focus is to~~Company will continue to ~~build on annual recurring revenue, (ARR). DSC entered 2022 with~~drive revenues by expanding distribution channels while expanding digital and direct marketing programs. The Company will accelerate building upon its social and digital lead generation programs. Further, the Company will continue to seek synergetic acquisitions that expand distribution, leading a ~~baseline ARR~~technology trend, add to its existing technical staff and create economies of ~~over $12 million.~~scale improving gross profit margins.

The Company increases revenue and drives growth by developing and managing collaborative solutions as well as joint marketing initiatives. The Company has a diverse community of distribution partners, ranging from IBM Business Partners, Software Vendors, IT resellers, Managed Service Providers, application support providers, consultants, and other cloud infrastructure providers.

The Company believes there is a significant need for its solutions on a global basis and, accordingly, the opportunity for it to grow its business through international expansion as these markets increase their use of multi-cloud solutions.

The Company’s Core Services: The Company provides an array of multi-cloud information technology solutions in highly secure, enterprise-level cloud services for companies using IBM Power Systems, Microsoft Windows, and Linux. Specifically, the Company’s support services cover:

Cyber Security Solutions:

●

ezSecurity™ offers a suite of comprehensive cyber security solutions that can be utilized on systems at the client’s location or on systems hosted in the Company. These solutions include fully managed endpoint (PCs and other user devices) security with active threat mitigation, system security assessments, risk analysis, and applications to ensure continuous security. ezSecurity™ contains a specialized offering for protecting and auditing IBM systems including a package designed to protect IBM systems against Ransomware attacks.

Data Protection and Recovery Solutions:

●	ezVault™ solution is at the core of the Company’s data protection services and allows its clients to have their data protected and stored offsite with unlimited data retention in a secure location that uses encrypted, enterprise-grade storage which allows for remote recovery from system outages, human and natural disasters, and cyber security attacks like Ransomware and viruses allowing restoration of data from a known good point in time prior to an attack.

●	ezRecovery™ provides standby systems, networking, and storage in the Company’s cloud infrastructure that allows for faster recovery from client backups stored using ezVault™ at the same cloud based hosted location.

●	ezAvailability™ solution offers reliable real-time data replication for mission-critical applications with Recovery Time Objective under fifteen minutes and near-zero Recovery Point Objective, with optional, fully managed replication services. The Company’s ezAvailability™ service consists of a full-time enterprise system, storage, and network resources, allowing quick and easily switched production workloads to the Company’s cloud when needed. The Company’s ezAvailability™ services are backed by a Service-Level Agreement (“SLA”) to help assure performance, availability, and access.

●	ezMirror™ solution provides replication services that mirror the clients’ data at the storage level and allows for similar near-zero Recovery Point Objective as ezAvailability with less application management and Recovery Time Objective under 1 hour.

Cloud Hosted Production Systems: ezHost™ solution provides managed cloud services that removes the burden off system management from its clients and ensures that their software applications and IT workloads are running smoothly. ezHost™ provides full-time, scalable compute, storage, and network infrastructure resources to run clients’ workloads on the Company’s enterprise-class infrastructure. ezHost™ replaces the cost of support, maintenance, system administration, space, electrical power, and cooling of the typical hardware on-premises systems with a predictable monthly expense. The Company’s ezHost services are backed by an SLA governing performance, availability, and access.

Voice & Data Solutions: Nexxis, our voice and data division, specializes in stand-alone and fully-managed VoIP, Internet Access, and Data Transport solutions that satisfy the requirements of the traditional corporate and modern remote workforce. ~~Services are delivered over fiber optic, coaxial, and wireless networks to assist businesses fully connected from any location.~~ Nexxis ~~provides~~ dedicated internet access services with speeds of up to 10 Gbps and data transport circuits are typically delivered over fiber-optic networks while shared internet access is typically delivered via fiber, coaxial, and wireless networks to help businesses stay fully connected from any location. SD-WAN options provide the ability for multi-site companies to prioritize their data traffic from site to site while FailSAFE, a ~~cloud-first~~Cloud-first SD-WAN solution, ~~that delivers~~can be used by a single location to gain industry-leading connectivity to cloud services ~~cloud-based~~and the internet. Nexxis Hosted VoIP ~~and~~with Unified Communications is a full-featured cloud-based PBX solution with built-in redundancy that ~~provide~~provides business continuity and ~~integration~~includes the option to integrate with Microsoft Teams.

RESULTS OF OPERATIONS

Three months ended ~~September 30, 2022,~~March 31, 2023, as compared to ~~September 30, 2021~~March 31, 2022

Total Revenue. For the three months ended ~~September 30, 2022,~~March 31, 2023, total revenue was ~~$4,419,285, an increase~~$6,879,723, a decrease of ~~$559,027~~$1,777,476 or ~~14%~~21% compared to ~~$3,860,258~~$8,657,199 for the three months ended ~~September 30, 2021.~~March 31, 2022. The ~~increase~~decrease is primarily attributed to ~~the increase in equipment and software sales. This was offset by~~ a decrease in ~~managed services for~~one time equipment sales during the ~~three months ended September 30, 2022.~~current period.

Revenue	For the Three Months										For the Three Months
	Ended September 30,										Ended March 31,
	2022		2021		$ Change			% Change			2023		2022		$ Change			% Change
Infrastructure & Disaster Recovery/Cloud Service	$	2,167,631	$	1,827,055	$	340,576			19	%	$	2,189,641	$	1,925,850	$	263,791			14	%
Equipment and Software		1,021,451		316,107		705,344			223	%		3,522,559		5,319,459		(1,796,900	)		(34	)%
Managed Services		999,653		1,472,261		(472,608	)		(32	)%		893,767		1,182,810		(289,043	)		(24	)%
Nexxis VoIP Services		203,191		210,445		(7,254	)		(3	)%		231,772		194,934		36,838			19	%
Other		27,359		34,390		(7,031	)		(20	%		41,984		34,146		7,838			23	%
Total Revenue	$	4,419,285	$	3,860,258	$	559,027			14	%	$	6,879,723	$	8,657,199	$	(1,777,476	)		(21	)%

Cost of Sales. For the three months ended ~~September 30, 2022,~~March 31, 2023, cost of sales was ~~$2,566,984, an increase~~$4,789,978, a decrease of ~~$249,316~~$1,221,311 or ~~11%~~20% compared to ~~$2,317,668~~$6,011,289 for the three months ended ~~September 30, 2021.~~March 31, 2022. The ~~increase~~decrease of ~~$541,371~~20% was mostly related to ~~the increase~~a decrease in ~~revenue.~~

equipment related cost of sales.

Selling, general and administrative expenses. For the three months ended ~~September 30, 2022,~~March 31, 2023, selling, general and administrative expenses were ~~$2,075,525, an increase~~$2,130,759, a decrease of ~~$201,267,~~$329,107, or ~~11%~~13%, as compared to ~~$1,874,258~~$2,459,866 for the three months ended ~~September 30, 2021.~~March 31, 2022. The net ~~increase~~decrease is reflected in the chart below.

Selling, general and administrative expenses For the Three Months
Ended September 30,
2022 2021 $ Change % Change
Increase in Salaries $ 1,028,084 $ 951,402 $ 76,682 8 %
Increase in Professional Fees 203,032 179,258 23,774 13 %
Decrease in Software as a Service Expense* 42,744 49,932 (7,188 ) (14 )%
Increase in Advertising Expenses 263,485 119,275 144,210 121 %
Decrease in Commissions Expense 279,789 308,319 (28,530 ) (9 )%
Decrease in Amortization and Depreciation expense 73,747 146,851 (73,104 ) (50 )%
Increase in Travel and Entertainment* 44,739 34,223 10,516 31 %
Increase in Rent and Occupancy* 55,851 43,389 12,462 29 %
Increase in Insurance expense* 33,860 26,408 7,452 28 %
Decrease in all other Expenses 50,194 15,202 34,992 230 %
Total Expenses $ 2,075,525 $ 1,874,258 $ 201,267 11 %

~~(*)~~

~~Not discussed below due to de minimis change~~

~~Salaries.~~ ~~Salaries increased as a result of an increase in stock-based compensation and normal annual raises to employees.~~

~~Professional fees.~~ ~~Professional fees increased primarily due to a new investor relations firm.~~

~~Advertising Expense.~~ ~~Advertising expense increased primarily due to the Company sponsoring American mixed martial arts events.~~

~~Commissions Expense.~~ ~~Commissions Expense~~ ~~decreased primarily due to C level executives generating sales for which the company doesn't pay commission on.~~

~~Amortization and Depreciation expense~~~~. Amortization and Depreciation expense decreased due to three leases reaching maturity during the third quarter of 2022.~~

~~All Other Expenses.~~ ~~Other expenses increased primarily due to the increase in training and utility expenses.~~

~~Other Income (Expense)~~. Other income (expense) for the three months ended September 30, 2022 decreased $(495,990) to $(29,739) from $466,251 for the three months ended September 30, 2021. The decrease in other income is primarily attributable to the decrease in gain on forgiveness of debt for the three months ended September 30, 2022.

~~Net Income (loss).~~ ~~Net income (loss) for the three months ended September 30, 2022 was $(252,963), as compared to a net income of $134,583 for the three months ended September 30, 2021.~~

~~Nine months ended September 30, 2022, as compared to September 30, 2021~~

~~Total Revenue.~~ For the nine months ended September 30, 2022, total revenue was $17,904,233 an increase of $7,941,035 or 80%. The increase is primarily attributed to the additional sales from the Flagship merger and an increase in monthly subscription revenue.

Revenue For the Nine Months
Ended September 30,
2022 2021 $ Change % Change
Infrastructure & Disaster Recovery/Cloud Service $ 6,107,287 $ 5,212,566 $ 894,721 17 %
Equipment and Software 7,309,400 1,541,441 5,767,959 374 %
Managed Services 3,809,578 2,508,515 1,301,063 52 %
Nexxis VoIP Services 587,051 588,889 (1,838 ) — %
Other 90,917 111,787 (20,870 ) (19 )%
Total Revenue $ 17,904,233 $ 9,963,198 $ 7,941,035 80 %

~~Cost of Sales.~~ For the nine months ended September 30, 2022, cost of sales was $11,847,460, an increase of $6,042,092 or 104% compared to $5,805,368 for the nine months ended September 30, 2021. The increase of $5,775,243 was mostly related to variable cost incurred to produce and sell our products or services.

~~Selling, general and administrative expenses.~~ For the nine months ended September 30, 2022, selling, general and administrative expenses were $7,129,595, an increase of $2,580,096 or 57%, as compared to $4,549,499 for the nine months ended September 30, 2021. The net increase is reflected in the chart below.

Selling, general and administrative expenses For the Nine Months
Ended September 30,
2022 2021 $ Change % Change
Increase in Salaries $ 3,918,745 $ 2,059,635 $ 1,859,110 90 %
Increase in Professional Fees 590,661 529,886 60,775 11 %
Increase in Software as a Service Expense* 189,643 155,393 34,250 22 %
Increase in Advertising Expenses 669,278 371,561 297,717 80 %
Increase in Commissions Expense 918,882 820,482 98,400 12 %
Decrease in Amortization and Depreciation expense* 220,694 250,877 (30,183 ) (12 )%
Increase in Travel and Entertainment 160,665 89,897 70,768 79 %
Increase in Rent and Occupancy 163,965 85,283 78,682 92 %
Increase in Insurance expense* 94,251 66,266 27,985 42 %
Increase in all other Expenses 202,811 120,220 82,591 69 %
Total Expenses $ 7,129,595 $ 4,549,499 $ 2,580,096 57 %

~~(*)~~

~~Not discussed below due to de minimis change~~

Selling, general and administrative expenses	For the Three Months
	Ended March 31,
	2023		2022		$ Change			% Change
Decrease in Salaries	$	1,156,494	$	1,484,944	$	(328,450	)		(22	)%
Increase in Professional Fees		220,827		187,087		33,740			18	%
Decrease in Software as a Service Expense		39,975		70,058		(30,083	)		(43	)%
Increase in Advertising Expenses		189,878		90,873		99,005			109	%
Decrease in Commissions Expense		271,967		345,264		(73,297	)		(21	)%
Increase in Amortization and Depreciation Expense		73,772		73,411		361			—	%
Increase in Travel And Entertainment		51,247		38,531		12,716			33	%
Increase in Rent and Occupancy		61,808		53,067		8,741			16	%
Increase in Insurance		26,490		25,427		1,063			4	%
Decrease in all other Expenses		38,301		91,202		(52,901	)		(58	)%
Total Expenses	$	2,130,759	$	2,459,866	$	(329,107	)		(13	)%

Salaries. Salaries ~~increased~~decreased as a result of ~~the increased staff due to the Flagship merger, the hiring of our Chief Financial Officer and the increase~~a reduction in ~~stock-based compensation.~~personnel.

Professional fees. Professional fees increased primarily due to ~~a new investor relations firm, and~~ an increase in legal fees ~~associated with being on NASDAQ.~~relating to updated employment agreements.

Software as a Service Expense (SaaS). SaaS decreased due to the completion of certain consulting engagements related to one of our CRM platforms.

Advertising Expenses.Advertising Expenses increased ~~primarily~~ due to ~~the Flagship merger and the company sponsoring American mixed martial arts events.~~a new marketing plan implemented during 2023.

Commissions Expense. Commissions expenses ~~increased~~decreased due to ~~the Flagship merger and the sales associated with Flagship.~~a reduction in one time equipment sales.

~~Travel And Entertainment.~~All Other Expenses. ~~Travel And Entertainment increased~~Other expenses decreased primarily due to ~~the Flagship merger~~reduction of bad debt expense, tax expense and ~~the lifting of Covid-19 restrictions.~~reductions across all other expenses such as computer, training and dues and subscriptions.

~~Rent and Occupancy.~~~~Rent and Occupancy increased primarily due to the Flagship merger and the WeWork in Austin, TX that started in January 2022.~~

~~All Other Expenses.~~ ~~Other expenses increased primarily due to the Flagship merger.~~

Other Income (Expense).Other income for the ~~nine~~three months ended ~~September 30, 2022, decreased $(848,216)~~March 31, 2023, increased $118,737 to ~~$(186,063)~~$76,077 from ~~$662,153~~$(42,660) for the ~~nine~~three months ended ~~September 30, 2021.~~March 31, 2022. The ~~decrease~~increase in other ~~expense~~income is primarily attributable to the increase in interest ~~expense for the nine months ended September 30, 2022, and the reduction of~~income from the ~~gain on forgiveness of debt from the~~ ~~PPP loan in the~~ ~~prior period.~~marketable securities.

Net Income ~~(loss).~~before provision for income taxes. Net income ~~(loss)~~ before provision for income taxes for the ~~nine~~three months ended ~~September 30, 2022,~~March 31, 2023 was $(~~1,258,885~~),$50,666, as compared to a net income of ~~$270,484~~$156,010 for the ~~nine~~three months ended ~~September 30, 2021.~~

March 31, 2022.

LIQUIDITY AND CAPITAL RESOURCES

The consolidated financial statements have been prepared using generally accepted accounting principles in the United States of America (“GAAP”) applicable for a going concern, which assumes that ~~DSC~~the Company will realize its assets and discharge its liabilities in the ordinary course of business.

To the extent ~~we are~~the Company is successful in growing ~~our~~its business, identifying potential acquisition targets, and negotiating the terms of such acquisition, and the purchase price ~~includes~~may include a cash component, ~~we plan~~the Company plans to use ~~our~~its working capital and the proceeds of any financing to finance such acquisition costs.

~~Our~~The Company’s opinion concerning ~~our~~its liquidity is based on current information. If this information proves to be inaccurate, or if circumstances change, weThe Company may not be able to meet ~~our~~its liquidity needs, which will require a renegotiation of related party capital equipment leases, a reduction in advertising and marketing programs, ~~renegotiation of our arrangement with Nexxis~~ and/or a reduction in salaries for officers that are major shareholders.

~~We have~~The Company has long-term contracts to supply ~~our~~its subscription-based solutions that are invoiced to clients monthly. ~~We believe~~The Company believes the total contract value of ~~our~~its subscription contracts with clients based on the actual contracts that ~~we have~~it has to date, exceeds $10 million. Further, ~~we continue~~the Company continues to see an uptick in client interest in distribution channel expansion and in sales proposals. In ~~2021, we intend~~2023, the Company intends to continue to work to increase ~~our~~its presence in the IBM “Power I” infrastructure cloud and business continuity marketplace in the niche of IBM ~~“Power I”~~“Power” and in the disaster recovery global marketplace utilizing ~~our~~its technical expertise, data centers utilization, assets deployed in the data centers, 24 x 365 monitoring and software.

During the ~~nine~~three months ended ~~September 30, 2022, DSC’s~~March 31, 2023, Data Storage’s cash decreased ~~$854,100~~by $404,683 to ~~$11,281,703~~$1,882,039 from $~~11,311,922~~ at$2,286,722 on December 31, ~~2021.~~2022. Net cash of ~~$145,692~~$449,139 was provided by ~~DSC’s~~Data Storage’s operating activities resulting primarily from the changes in assets and liabilities. Net cash of ~~$62,564~~$530,094 was used in investing activities ~~primarily~~ from the purchase of ~~equipment.~~equipment and short-term investments. Net cash of ~~$937,228~~$323,728 was used in by financing activities resulting primarily infrom payments on ~~finance~~ capital lease obligations. ~~This was offset by the cash received for the exercised options.~~

~~DSC’s~~The Company’s working capital was ~~$11,578,771~~$10,631,766 on ~~September 30, 2022,~~March 31, 2023, decreasing by $~~772,893~~ $223,641 from ~~$12,084,815~~$10,855,407 at December 31, ~~2021.~~2022. The decrease is primarily attributable to a decrease in cash ~~accounts receivables,~~and an increase in accounts payable, accrued expenses and deferred ~~revenue, and leases payable related party.~~revenue. This was offset by an increase in ~~prepaids~~accounts receivable, prepaid expenses, and other current ~~assets, and leases payable.~~

assets.

Off-Balance Sheet Arrangements

~~DSC~~The Company does not have any off-balance sheet arrangements, financings, or other relationships with unconsolidated entities or other persons, also known as “special purpose entities”.

Non-GAAP Financial Measures

Adjusted EBITDA

To supplement our consolidated financial statements presented in accordance with GAAP and to provide investors with additional information regarding our financial results, we consider and are including herein Adjusted EBITDA, a Non-GAAP financial measure. We view Adjusted EBITDA as an operating performance measure and, as such, we believe that the GAAP financial measure most directly comparable to it is net income (loss). We define Adjusted EBITDA as net income adjusted for interest and financing fees, depreciation, amortization, stock-based compensation, and other non-cash income and expenses. We believe that Adjusted EBITDA provides us an important measure of operating performance because it allows management, investors, debtholders and others to evaluate and compare ongoing operating results from period to period by removing the impact of our asset base, any asset disposals or impairments, stock-based compensation and other non-cash income and expense items associated with our reliance on issuing equity-linked debt securities to fund our working capital.

Our use of Adjusted EBITDA has limitations as an analytical tool, and this measure should not be considered in isolation or as a substitute for an analysis of our results as reported under GAAP, as the excluded items may have significant effects on our operating results and financial condition. Additionally, our measure of Adjusted EBITDA may differ from other companies’ measure of Adjusted EBITDA. When evaluating our performance, Adjusted EBITDA should be considered with other financial performance measures, including various cash flow metrics, net income and other GAAP results. In the future, we may disclose different non-GAAP financial measures in order to help our investors and others more meaningfully evaluate and compare our future results of operations to our previously reported results of operations.

The following table shows our reconciliation of net income to adjusted EBITDA for the three ~~and nine~~ months ended ~~September 30,~~March 31, 2023 and 2022, ~~and 2021,~~ respectively:

	For the Three Months Ended						For the Nine Months Ended
For the three months ended March 31, 2023													For the three months ended March 31, 2023
	September 30,			September 30,			September 30,			September 30,
	2022			2021			2022			2021				Nexxis Inc.			Flagship Solutions LLC			CloudFirst Technologies		Corporate			Total

Net income	$	(252,963	)	$	134,583		$	(1,258,885	)	$	270,484			$	(38,146	)	$	(61,254	)	$	601,674	$	(467,211	)	$	35,063

Non-GAAP adjustments:
Depreciation and amortization		291,739			370,625			932,328			947,669				71			70,903			219,924		114			291,012
Flagship acquisition costs		—			21,998			770			125,537
Interest income and expense		31,576			15,726			186,063			97,392
Gain on contingent liability					—			—			—
Loss on disposal of equipment					—			—			29,732
Gain on forgiveness of debt					(481,977	)		—			(789,277	)
Interest and letter of credit fees															—			—			27,346		(103,424	)		(76,078	)
Stock based compensation		92,038			44,030			643,930			120,252				2,181			22,927			16,069		45,291			86,468

Adjusted EBITDA	$	162,390		$	104,985		$	504,206		$	801,789			$	(35,894	)	$	32,576		$	865,013	$	(525,230	)	$	336,465

For the three months ended March 31, 2022

	Nexxis Inc.			Flagship Solutions LLC		CloudFirst Technologies		Corporate			Total

Net income	$	(25,151	)	$	367,153	$	250,944	$	(449,562	)	$	143,384

Non-GAAP adjustments:
Depreciation and amortization		—			70,135		281,203		—		$	351,338
Interest and letter of credit fees		—			48		42,328		889		$	43,265
Stock based compensation		1,752			28,194		25,685		10,875		$	66,505

Adjusted EBITDA	$	(23,399	)	$	465,529	$	600,161	$	(437,799	)	$	604,492

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

As a smaller reporting company this item is not required.

Item 4. Controls and Procedures.

Evaluation of Disclosure Controls and ~~Procedures.~~Procedures.

As of the end of the period covered by this Report, under the supervision and with the participation of DSC’s management, including its principal executive officer, DSC conducted an evaluation of its disclosure controls and procedures, as such term is defined under Rule 13a-15(e) and Rule 15d-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Based ~~upon~~on this evaluation, management has determined that, ~~evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls~~there were ~~not effective as of September 30, 2022, based on the~~no material weaknesses ~~identified below.~~

~~Material Weaknesses~~ in ~~Internal Control over Financial Reporting~~

A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of our annual or interim financial statements will not be prevented or detected on a timely basis. This material weakness contributed to the Company not designing and maintaining formal controls to analyze, account for, and disclose complex transactions, including the accounting for certain consideration received from a vendor. These material weaknesses resulted in the restatement of the Company’s previously filed quarterly condensed consolidated financial information for the periods ended June 30, 2022, related to accrued expenses, cost of goods sold, gross profit, loss from operations, net loss, earnings per share and the related disclosures.

~~Remediation Plan for the Material Weaknesses~~

In response to the aforementioned material weaknesses, management has expended and will continue to expand a substantial amount of effort and resources for the remediation of material weaknesses in internal control over financial reporting. In November of 2022, management and its advisors are evaluating and documenting the design and operating effectiveness of our internal control over financial reporting and, their work is ongoing. Our plan also includes advisors looking over all material agreements monthly to determine accounting treatment for complex transactions. The material weaknesses will be considered remediated once management completes the design and implementation of the measures described above and the controls operate for a sufficient period of time, and management has concluded ~~through testing,~~ that, ~~these controls are effective.~~as of March 31, 2023, the Company maintained effective internal control over financial reporting.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation.

Changes in Internal Control ~~over~~Over Financial Reporting.

~~As described above, there were~~

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

PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

~~We are currently not~~From time to time, the Company may become involved in ~~any litigation that we believe could have a materially adverse effect on our financial condition~~legal proceedings 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,~~be subject to claims arising in the ~~knowledge of the executive officers of our company or any of our subsidiaries, threatened against or affecting DSC, its common stock, any~~ordinary course of its ~~subsidiaries~~business. The Company is not presently a party to any legal proceedings that, if determined adversely to it, would individually or ~~of DSC’s or DSC’s subsidiaries’ officers or directors in their capacities as such, in which an adverse decision could~~taken together have a material adverse ~~effect.~~effect on its business, operating results, financial condition, or cash flows. Regardless of the outcome, litigation can have an adverse impact on the Company because of defense and settlement costs, diversion of management resources and other factors.

Item 1A. Risk Factors.

Our business, financial condition, results of operations, and cash flows may be impacted by a number of factors, many of which are beyond our control, including those set forth in our most recent Annual Report on Form 10-K for the year ended December 31, ~~2021,~~2022, the occurrence of any one of which could have a material adverse effect on our actual results.

There have been no material changes to the Risk Factors previously disclosed in our Annual Report on Form 10-K for the year ended December 31, ~~2021.~~2022.

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

There were no unregistered sales of the Company’s equity securities during the period ended ~~September 30, 2022.~~March 31, 2023, that were not previously reported in a Current Report on Form 8-K.

Item 3. Defaults Upon Senior Securities.

There were no defaults upon senior securities during the period ended ~~September 30, 2022.~~March 31, 2023.

Item 4. Mine Safety Disclosures

Not Applicable.

Item 5. Other Information.

There is no other information required to be disclosed under this item ~~which~~that was not previously disclosed.

Item 6. Exhibits.

Exhibit No.		Description

31.1*		Certification by the Principal Executive Officer of Registrant pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a) or Rule 15d-14(a)).

31.2*		Certification by the Principal Financial Officer of Registrant pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a) or Rule 15d-14(a)).

32.1*		Certification by the Principal Executive Officer pursuant to 18 U.S.C. 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2*		Certification by the Principal Financial Officer pursuant to 18 U.S.C. 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS		XBRL Instant 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.

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.

	DATA STORAGE CORPORATION
Date: ~~November 14, 2022~~May 15, 2023
	By:	/s/ Charles M. Piluso
		Charles M. Piluso
		Chief Executive Officer
		(Principal Executive Officer)

Date: ~~November 14, 2022~~May 15, 2023
	By:	/s/ Chris H. Panagiotakos
		Chris H. Panagiotakos
		Chief Financial Officer
		(Principal Financial and Accounting Officer)


	September 30, 2022			December 31, 2021
	(Unaudited)
ASSETS
Current Assets:
Cash and cash equivalents	$	11,281,703		$	12,135,803
Accounts receivable (less allowance for credit losses of $12,476 and $30,000 in 2022 and 2021, respectively)		2,011,166			2,384,367
Prepaid expenses and other current assets		868,019			536,401
Total Current Assets		14,160,888			15,056,571

Property and Equipment:
Property and equipment		7,103,795			6,595,236
Less—Accumulated depreciation		(4,732,846	)		(4,657,765	)
Net Property and Equipment		2,370,949			1,937,471

Other Assets:
Goodwill		6,560,671			6,560,671
Operating lease right-of-use assets		276,465			422,318
Other assets		166,248			103,226
Intangible assets, net		2,045,375			2,254,566
Total Other Assets		9,048,759			9,340,781

Total Assets	$	25,580,596		$	26,334,823

LIABILITIES AND STOCKHOLDERS' DEFICIT
Current Liabilities:
Accounts payable and accrued expenses	$	1,490,877		$	1,343,391
Deferred revenue		71,037			366,859
Finance leases payable		381,043			216,299
Finance leases payable related party		719,364			839,793
Operating lease liabilities short term		186,645			205,414
Total Current Liabilities		2,848,966			2,971,756

Operating lease liabilities		97,354			226,344
Finance leases payable		346,622			157,424
Finance leases payable related party		281,030			364,654
Total Long Term Liabilities		725,006			748,422

Total Liabilities		3,573,972			3,720,178

Commitments and contingencies

Stockholders’ Equity:
Preferred stock, Series A par value $.001; 10,000,000 shares authorized; 0 and 0 shares issued and outstanding in 2022 and 2021, respectively		—			—
Common stock, par value $.001; 250,000,000 shares authorized; 6,822,127 and 6,693,793 shares issued and outstanding in 2022 and 2021, respectively		6,822			6,694
Additional paid in capital		38,891,891			38,241,155
Accumulated deficit		(16,759,284	)		(15,530,576	)
Total Data Storage Corp Stockholders' Equity		22,139,429			22,717,273
Non-controlling interest in consolidated subsidiary		(132,805	)		(102,628	)
Total Stockholder’s Equity		22,006,624			22,614,645
Total Liabilities and Stockholders' Equity	$	25,580,596		$	26,334,823


	Preferred Stock				Common Stock				Additional Paid-in		Accumulated			Non-Controlling			Total Stockholders’
	Shares		Amount		Shares		Amount		Capital		Deficit			Interest			Equity

Balance July 1, 2021		—	$	—		4,862,352	$	4,862	$	27,276,653	$	(15,657,208	)	$	(100,016	)	$	11,524,291
Proceeds from issuance of common stock and warrants		—		—		1,375,000		1,375		7,488,110		—			—			7,489,485
Stock Warrants Exercise						455,390		456		3,380,815		—			—			3,381,271
Stock-based compensation		—		—		—		—		44,032		—			—			44,032
Net Income (Loss)		—		—		—		—		—		135,630			(1,047	)		134,583
Balance, September 30, 2021		—	$	—		6,692,742	$	6,693	$	38,189,610	$	(15,521,578	)	$	(101,063	)	$	22,573,662

Balance July 1, 2022		—	$	—		6,822,127	$	6,822	$	38,799,853	$	(16,513,665	)	$	(125,461	)	$	22,167,549
Stock-based compensation		—		—		—		—		92,038		—			—			92,038
Net (Loss)		—		—		—		—		—		(245,619	)		(7,344	)		(252,963	)
Balance, September 30, 2022		—	$	—		6,822,127	$	6,822	$	38,891,891	$	(16,759,284	)	$	(132,805	)	$	22,006,624

Schedule of revenue is disaggregated by major product
For the Three Months
Ended September 30, 2022
	United States		International		Total
Infrastructure & Disaster Recovery/Cloud Service	$	2,120,592	$	47,039	$	2,167,631
Equipment and Software		1,021,451		—		1,021,451
Managed Services		966,346		33,307		999,653
Nexxis VoIP Services		203,191		—		203,191
Other		27,359		—		27,359
Total Revenue	$	4,338,939	$	80,346	$	4,419,285

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

Schedule of prepaids and other current assets
	September 30,		December 31,
	2022		2021
Prepaid Marketing & Promotion	$	79,456	$	—
Prepaid Subscriptions and license		606,798		409,985
Prepaid Maintenance		71,100		80,227
Other		110,665		46,189
Total prepaids and other current assets	$	868,019	$	536,401

	Schedule of amortization over the next two years
Twelve months ending September 30,
	2023	$	278,144
	2024		273,439
	2025		267,143
	2026		267,143
	2027		200,357
	Thereafter		244,881
	Total	$	1,531,107

Schedule Of Components of lease expense
	Three Months Ended September 30, 2022
Finance leases:
Amortization of assets, included in depreciation and amortization expense	$	149,423
Interest on lease liabilities, included in interest expense		43,740
Operating lease:
Amortization of assets, included in total operating expense		45,533
Interest on lease liabilities, included in total operating expense		3,835
Total net lease cost	$	242,531

	Nine Months Ended September 30, 2022
Finance leases:
Amortization of assets, included in depreciation and amortization expense	$	319,686
Interest on lease liabilities, included in interest expense		131,220
Operating lease:
Amortization of assets, included in total operating expense		147,999
Interest on lease liabilities, included in total operating expense		13,492
Total net lease cost	$	612,397
Supplemental balance sheet information related to leases was as follows:

Operating Leases:

Operating lease right-of-use asset	$	276,465

Current operating lease liabilities	$	186,645
Noncurrent operating lease liabilities		97,354
Total operating lease liabilities	$	283,999

	Schedule Of Long-term obligations under the operating and Finance leases
For the Twelve Months Ended September 30,		Operating Leases			Finance Leases
	2023	$	212,528		$	1,136,376
	2024		81,472			543,125
	2025		—			152,710
	Total lease payments		294,000			1,832,211
	Less: Amounts representing interest		(10,001	)		(104,152	)
	Total lease obligations		283,999			1,728,059
	Less: long-term obligations		(97,354	)		(627,652	)
	Total current	$	186,645		$	1,100,407

Schedule of option activity and related information
	Number of Shares Under Options			Range of Option Price Per Share		Weighted Average Exercise Price		Weighted Average Contractual Life
Options Outstanding at December 31, 2021		267,467		$	2.00 – 16.00	$	5.19		6.94
Options Granted		89,428			5.87 – 2.04		3.30		10
Exercised		(3,334	)		2.00 – 2.16		2.08		—
Expired/Cancelled		(63,231	)		2.00 – 16.00		2.56		—
Options Outstanding at September 30, 2022		290,330		$	2.00 – 16.00	$	2.66		7.71

Options Exercisable at September 30, 2022		142,098		$	2.00 – 16.00	$	2.40		5.68

Schedule of segment reporting income or losses
Operations of:		Products and services provided:
Nexxis Inc		NEXXIS is a single-source solution provider that delivers fully-managed cloud-based voice services, data transport, internet access, and SD-WAN solutions focused on business continuity for today’s modern business environment.

Flagship Solutions, LLC		Flagship Solutions Group (FSG) is a managed service provider. FSG invoices clients primarily for services that assist the clients’ technical teams. FSG has few technical assets and utilizes the assets or software of other cloud providers, whereby managing 3rd party infrastructure. FSG periodically sells equipment and software.

CloudFirst Technologies Corporation		CloudFirst, provides services from CloudFirst technological assets deployed in six Tier 3 data centers throughout the USA and Canada. This technology has been developed by CloudFirst. Clients are invoiced for cloud infrastructure and disaster recovery on the CloudFirst platform. Services provided to clients are provided on a subscription basis on long term contracts.

Schedule of Purchase price
Purchase price:
Cash paid to the seller	$	6,149,343
Total purchase price		6,149,343

Tangible Assets Acquired:
Cash		212,068
Accounts Receivable		1,389,263
Prepaid Expenses		127,574
Fixed Assets		4,986
Website and Digital Assets		33,002
Security Deposits		22,500
Total Tangible Assets Acquired		1,789,393

Tangible Liabilities Assumed:
Accounts Payable and Accrued Expenses		514,354
Deferred Revenue		68,736
Deferred Tax Liability		399,631
PPP Loan Payable		307,300
Total Tangible Liabilities Assumed		1,290,021

Net Tangible Assets Acquired		499,372

Excess Purchase Price	$	5,649,971


Customer Relationships	$	1,870,000
Trade Names		235,000
Assembled Workforce		287,000
Goodwill		3,257,971
Excess Purchase Price	$	5,649,971

Schedule of unaudited pro-forma
	Nine Months Ended
	September 30, 2021
Revenues	$	18,138,730
Net income attributable to common shareholders	$	1,338,334
Net income per share	$	0.30
Weighted average number of shares outstanding		4,530,188