false --12-31 Q2 0001342958 http://fasb.org/us-gaap/2024#UsefulLifeTermOfLeaseMember P69M P1Y P1Y 0001342958 2024-01-01 2024-06-30 0001342958 2024-08-15 0001342958 2024-06-30 0001342958 2023-12-31 0001342958 2024-04-01 2024-06-30 0001342958 2023-04-01 2023-06-30 0001342958 2023-01-01 2023-06-30 0001342958 us-gaap:ProductMember 2024-04-01 2024-06-30 0001342958 us-gaap:ProductMember 2023-04-01 2023-06-30 0001342958 us-gaap:ProductMember 2024-01-01 2024-06-30 0001342958 us-gaap:ProductMember 2023-01-01 2023-06-30 0001342958 us-gaap:ServiceOtherMember 2024-04-01 2024-06-30 0001342958 us-gaap:ServiceOtherMember 2023-04-01 2023-06-30 0001342958 us-gaap:ServiceOtherMember 2024-01-01 2024-06-30 0001342958 us-gaap:ServiceOtherMember 2023-01-01 2023-06-30 0001342958 us-gaap:CommonStockMember 2022-12-31 0001342958 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0001342958 us-gaap:NoncontrollingInterestMember 2022-12-31 0001342958 us-gaap:RetainedEarningsMember 2022-12-31 0001342958 2022-12-31 0001342958 us-gaap:CommonStockMember 2023-03-31 0001342958 us-gaap:AdditionalPaidInCapitalMember 2023-03-31 0001342958 us-gaap:NoncontrollingInterestMember 2023-03-31 0001342958 us-gaap:RetainedEarningsMember 2023-03-31 0001342958 2023-03-31 0001342958 us-gaap:CommonStockMember 2023-12-31 0001342958 us-gaap:AdditionalPaidInCapitalMember 2023-12-31 0001342958 us-gaap:NoncontrollingInterestMember 2023-12-31 0001342958 us-gaap:RetainedEarningsMember 2023-12-31 0001342958 us-gaap:CommonStockMember 2024-03-31 0001342958 us-gaap:AdditionalPaidInCapitalMember 2024-03-31 0001342958 us-gaap:NoncontrollingInterestMember 2024-03-31 0001342958 us-gaap:RetainedEarningsMember 2024-03-31 0001342958 2024-03-31 0001342958 us-gaap:CommonStockMember 2023-01-01 2023-03-31 0001342958 us-gaap:AdditionalPaidInCapitalMember 2023-01-01 2023-03-31 0001342958 us-gaap:NoncontrollingInterestMember 2023-01-01 2023-03-31 0001342958 us-gaap:RetainedEarningsMember 2023-01-01 2023-03-31 0001342958 2023-01-01 2023-03-31 0001342958 us-gaap:CommonStockMember 2023-04-01 2023-06-30 0001342958 us-gaap:AdditionalPaidInCapitalMember 2023-04-01 2023-06-30 0001342958 us-gaap:NoncontrollingInterestMember 2023-04-01 2023-06-30 0001342958 us-gaap:RetainedEarningsMember 2023-04-01 2023-06-30 0001342958 us-gaap:CommonStockMember 2024-01-01 2024-03-31 0001342958 us-gaap:AdditionalPaidInCapitalMember 2024-01-01 2024-03-31 0001342958 us-gaap:NoncontrollingInterestMember 2024-01-01 2024-03-31 0001342958 us-gaap:RetainedEarningsMember 2024-01-01 2024-03-31 0001342958 2024-01-01 2024-03-31 0001342958 us-gaap:CommonStockMember 2024-04-01 2024-06-30 0001342958 us-gaap:AdditionalPaidInCapitalMember 2024-04-01 2024-06-30 0001342958 us-gaap:NoncontrollingInterestMember 2024-04-01 2024-06-30 0001342958 us-gaap:RetainedEarningsMember 2024-04-01 2024-06-30 0001342958 us-gaap:CommonStockMember 2023-06-30 0001342958 us-gaap:AdditionalPaidInCapitalMember 2023-06-30 0001342958 us-gaap:NoncontrollingInterestMember 2023-06-30 0001342958 us-gaap:RetainedEarningsMember 2023-06-30 0001342958 2023-06-30 0001342958 us-gaap:CommonStockMember 2024-06-30 0001342958 us-gaap:AdditionalPaidInCapitalMember 2024-06-30 0001342958 us-gaap:NoncontrollingInterestMember 2024-06-30 0001342958 us-gaap:RetainedEarningsMember 2024-06-30 0001342958 DGLY:MergerAgreementMember DGLY:PredecessorCommonStockMember 2022-08-23 0001342958 DGLY:MergerAgreementMember DGLY:RegistrantCommonStockMember 2022-08-23 0001342958 2023-02-05 2023-02-06 0001342958 us-gaap:CommonClassAMember DGLY:CloverLeafCapitalCorpMember 2023-06-30 0001342958 us-gaap:CommonClassAMember DGLY:CloverLeafCapitalCorpMember 2023-06-01 2023-06-30 0001342958 us-gaap:CommonStockMember DGLY:CloverLeafCapitalCorpMember 2023-06-30 0001342958 2023-01-01 2023-12-31 0001342958 us-gaap:DemandDepositsMember 2024-06-30 0001342958 us-gaap:DemandDepositsMember 2024-01-01 2024-06-30 0001342958 us-gaap:MoneyMarketFundsMember 2024-06-30 0001342958 us-gaap:MoneyMarketFundsMember 2024-01-01 2024-06-30 0001342958 us-gaap:DemandDepositsMember 2023-12-31 0001342958 us-gaap:DemandDepositsMember 2023-01-01 2023-12-31 0001342958 us-gaap:MoneyMarketFundsMember 2023-12-31 0001342958 us-gaap:MoneyMarketFundsMember 2023-01-01 2023-12-31 0001342958 DGLY:TwoThousandTwentySmallBusinessAdministrationNotesMember 2020-05-10 2020-05-12 0001342958 DGLY:TwoThousandTwentySmallBusinessAdministrationNotesMember 2020-05-12 0001342958 DGLY:TwoThousandTwentySmallBusinessAdministrationNotesMember 2024-06-30 0001342958 DGLY:TwoThousandTwentySmallBusinessAdministrationNotesMember 2024-04-01 2024-06-30 0001342958 DGLY:TwoThousandTwentySmallBusinessAdministrationNotesMember 2024-01-01 2024-06-30 0001342958 DGLY:JuneContingentNoteMember 2021-06-30 0001342958 DGLY:JuneContingentNoteMember 2021-06-27 2021-06-30 0001342958 DGLY:JuneContingentNoteMember 2024-06-30 0001342958 DGLY:JuneContingentNoteMember 2023-12-31 0001342958 DGLY:AugustContingentPaymentNoteMember 2021-08-31 0001342958 DGLY:AugustContingentPaymentNoteMember 2021-08-30 2021-08-31 0001342958 DGLY:AugustContingentPaymentNoteMember 2024-06-30 0001342958 DGLY:AugustContingentPaymentNoteMember 2023-12-31 0001342958 DGLY:TwentyTwentyThreeCommercialExtensionOfCreditMember 2023-02-23 0001342958 DGLY:TwentyTwentyThreeCommercialExtensionOfCreditMember 2023-02-23 2023-02-23 0001342958 DGLY:TwentyTwentyFourCommercialExtensionOfCreditMember 2024-01-22 0001342958 DGLY:TwentyTwentyFourCommercialExtensionOfCreditMember 2024-01-22 2024-01-22 0001342958 DGLY:TwentyTwentyFourCommercialExtensionOfCreditMember 2024-01-01 2024-06-30 0001342958 DGLY:SecuritiesPurchaseAgreementMember 2023-04-03 2023-04-05 0001342958 DGLY:SecuritiesPurchaseAgreementMember 2023-04-05 0001342958 us-gaap:WarrantMember 2023-04-05 0001342958 DGLY:WarrantOneMember 2023-04-05 0001342958 DGLY:WarrantTwoMember 2023-04-05 0001342958 DGLY:WarrantThreeMember 2023-04-05 0001342958 us-gaap:CommonStockMember 2023-04-03 2023-04-05 0001342958 DGLY:RegistrationRightsAgreementMember 2024-06-30 0001342958 2023-06-02 0001342958 us-gaap:CommonStockMember 2023-06-02 0001342958 us-gaap:CommonStockMember 2023-06-01 2023-06-02 0001342958 2023-06-01 2023-06-02 0001342958 DGLY:RevolvingLoanAgreementMember 2023-10-26 2023-10-26 0001342958 DGLY:RevolvingLoanAgreementMember 2023-10-26 0001342958 DGLY:RevolvingLoanAgreementMember 2024-04-01 2024-06-30 0001342958 DGLY:RevolvingLoanAgreementMember 2024-01-01 2024-06-30 0001342958 DGLY:MerchantCashAdvancesMember 2023-11-30 0001342958 DGLY:MerchantCashAdvancesMember 2023-11-29 2023-11-30 0001342958 DGLY:MerchantCashAdvancesMember 2024-01-01 2024-06-30 0001342958 DGLY:MerchantCashAdvancesEntertainmentSegmentMember 2024-03-31 0001342958 DGLY:MerchantCashAdvancesEntertainmentSegmentMember 2024-03-01 2024-03-31 0001342958 DGLY:MerchantCashAdvancesEntertainmentSegmentMember 2024-01-01 2024-06-30 0001342958 DGLY:MerchantCashAdvancesEntertainmentSegmentMember 2024-04-01 2024-06-30 0001342958 us-gaap:WarrantMember 2023-04-05 2023-04-05 0001342958 us-gaap:WarrantMember srt:MinimumMember 2023-04-05 0001342958 us-gaap:WarrantMember srt:MaximumMember 2023-04-05 0001342958 us-gaap:FairValueInputsLevel1Member DGLY:WarrantLiabilityMember 2024-06-30 0001342958 us-gaap:FairValueInputsLevel2Member DGLY:WarrantLiabilityMember 2024-06-30 0001342958 us-gaap:FairValueInputsLevel3Member DGLY:WarrantLiabilityMember 2024-06-30 0001342958 DGLY:WarrantLiabilityMember 2024-06-30 0001342958 us-gaap:FairValueInputsLevel1Member DGLY:ContingentConsiderationPromissoryNotesAndContingentConsiderationEarnOutMember 2024-06-30 0001342958 us-gaap:FairValueInputsLevel2Member DGLY:ContingentConsiderationPromissoryNotesAndContingentConsiderationEarnOutMember 2024-06-30 0001342958 us-gaap:FairValueInputsLevel3Member DGLY:ContingentConsiderationPromissoryNotesAndContingentConsiderationEarnOutMember 2024-06-30 0001342958 DGLY:ContingentConsiderationPromissoryNotesAndContingentConsiderationEarnOutMember 2024-06-30 0001342958 us-gaap:FairValueInputsLevel1Member 2024-06-30 0001342958 us-gaap:FairValueInputsLevel2Member 2024-06-30 0001342958 us-gaap:FairValueInputsLevel3Member 2024-06-30 0001342958 us-gaap:FairValueInputsLevel1Member DGLY:WarrantLiabilityMember 2023-12-31 0001342958 us-gaap:FairValueInputsLevel2Member DGLY:WarrantLiabilityMember 2023-12-31 0001342958 us-gaap:FairValueInputsLevel3Member DGLY:WarrantLiabilityMember 2023-12-31 0001342958 DGLY:WarrantLiabilityMember 2023-12-31 0001342958 us-gaap:FairValueInputsLevel1Member DGLY:ContingentConsiderationPromissoryNotesAndContingentConsiderationEarnOutMember 2023-12-31 0001342958 us-gaap:FairValueInputsLevel2Member DGLY:ContingentConsiderationPromissoryNotesAndContingentConsiderationEarnOutMember 2023-12-31 0001342958 us-gaap:FairValueInputsLevel3Member DGLY:ContingentConsiderationPromissoryNotesAndContingentConsiderationEarnOutMember 2023-12-31 0001342958 DGLY:ContingentConsiderationPromissoryNotesAndContingentConsiderationEarnOutMember 2023-12-31 0001342958 us-gaap:FairValueInputsLevel1Member 2023-12-31 0001342958 us-gaap:FairValueInputsLevel2Member 2023-12-31 0001342958 us-gaap:FairValueInputsLevel3Member 2023-12-31 0001342958 DGLY:ContingentConsiderationPromissoryNoteMember 2023-12-31 0001342958 DGLY:WarrantDerivativeLiabilitiesMember 2023-12-31 0001342958 DGLY:WarrantDerivativeLiabilitiesMember 2024-01-01 2024-06-30 0001342958 DGLY:ContingentConsiderationPromissoryNoteMember 2024-01-01 2024-06-30 0001342958 DGLY:ContingentConsiderationPromissoryNoteMember 2024-06-30 0001342958 DGLY:WarrantDerivativeLiabilitiesMember 2024-06-30 0001342958 us-gaap:BuildingMember 2024-06-30 0001342958 us-gaap:LandMember 2024-06-30 0001342958 us-gaap:FurnitureAndFixturesMember srt:MinimumMember 2024-06-30 0001342958 us-gaap:FurnitureAndFixturesMember srt:MaximumMember 2024-06-30 0001342958 srt:WarehouseMember srt:MinimumMember 2024-06-30 0001342958 srt:WarehouseMember srt:MaximumMember 2024-06-30 0001342958 DGLY:DemonstrationAndTradeshowEquipmentMember srt:MinimumMember 2024-06-30 0001342958 DGLY:DemonstrationAndTradeshowEquipmentMember srt:MaximumMember 2024-06-30 0001342958 us-gaap:BuildingImprovementsMember srt:MinimumMember 2024-06-30 0001342958 us-gaap:BuildingImprovementsMember srt:MaximumMember 2024-06-30 0001342958 DGLY:AircraftMember 2024-01-01 2024-06-30 0001342958 DGLY:OctoberTwoThousandTwentyThreeMember 2023-10-31 0001342958 DGLY:OctoberTwoThousandTwentyThreeMember 2023-10-01 2023-10-31 0001342958 DGLY:OctoberTwoThousandTwentyThreeMember 2024-06-30 0001342958 DGLY:WarehouseAndOfficeSpaceMember srt:MinimumMember 2020-05-10 2020-05-13 0001342958 DGLY:WarehouseAndOfficeSpaceMember srt:MaximumMember 2020-05-10 2020-05-13 0001342958 DGLY:WarehouseAndOfficeSpaceMember 2020-05-10 2020-05-13 0001342958 DGLY:WarehouseAndOfficeSpaceMember 2024-06-30 0001342958 srt:MinimumMember DGLY:FirstMedicalBillingCompanyMember 2021-05-29 2021-06-30 0001342958 DGLY:FirstMedicalBillingCompanyMember srt:MaximumMember 2021-05-29 2021-06-30 0001342958 DGLY:FirstMedicalBillingCompanyMember 2021-05-29 2021-06-30 0001342958 DGLY:FirstMedicalBillingCompanyMember 2024-06-30 0001342958 DGLY:SecondMedicalBillingCompanyMember srt:MinimumMember 2021-08-29 2021-08-31 0001342958 DGLY:SecondMedicalBillingCompanyMember srt:MaximumMember 2021-08-29 2021-08-31 0001342958 DGLY:SecondMedicalBillingCompanyMember 2021-08-29 2021-08-31 0001342958 DGLY:SecondMedicalBillingCompanyMember 2024-06-30 0001342958 srt:MinimumMember DGLY:GoodyTicketsLLCAndTicketSmarterLLCMember 2021-09-01 2021-09-01 0001342958 srt:MaximumMember DGLY:GoodyTicketsLLCAndTicketSmarterLLCMember 2021-09-01 2021-09-01 0001342958 DGLY:GoodyTicketsLLCAndTicketSmarterLLCMember 2021-09-01 2021-09-01 0001342958 DGLY:PrivateMedicalBillingCompanyMember srt:MinimumMember 2021-12-30 2022-01-02 0001342958 DGLY:PrivateMedicalBillingCompanyMember srt:MaximumMember 2021-12-30 2022-01-02 0001342958 DGLY:PrivateMedicalBillingCompanyMember 2021-12-30 2022-01-02 0001342958 DGLY:OfficeSpaceAndCopierMember 2024-04-01 2024-06-30 0001342958 DGLY:OfficeSpaceAndCopierMember 2024-01-01 2024-06-30 0001342958 DGLY:OfficeSpaceAndCopierMember 2024-06-30 0001342958 us-gaap:SellingGeneralAndAdministrativeExpensesMember 2024-01-01 2024-06-30 0001342958 DGLY:AmortizedIntangibleAssetsMember DGLY:LicensesMember 2024-06-30 0001342958 DGLY:AmortizedIntangibleAssetsMember DGLY:LicensesMember 2023-12-31 0001342958 DGLY:AmortizedIntangibleAssetsMember DGLY:PatentsAndTrademarksMember 2024-06-30 0001342958 DGLY:AmortizedIntangibleAssetsMember DGLY:PatentsAndTrademarksMember 2023-12-31 0001342958 DGLY:AmortizedIntangibleAssetsMember DGLY:SponsorshipAgreementNetworkMember 2024-06-30 0001342958 DGLY:AmortizedIntangibleAssetsMember DGLY:SponsorshipAgreementNetworkMember 2023-12-31 0001342958 DGLY:AmortizedIntangibleAssetsMember DGLY:SEOContentMember 2024-06-30 0001342958 DGLY:AmortizedIntangibleAssetsMember DGLY:SEOContentMember 2023-12-31 0001342958 DGLY:AmortizedIntangibleAssetsMember DGLY:PersonalSeatLicensesMember 2024-06-30 0001342958 DGLY:AmortizedIntangibleAssetsMember DGLY:PersonalSeatLicensesMember 2023-12-31 0001342958 DGLY:AmortizedIntangibleAssetsMember DGLY:SoftwareMember 2024-06-30 0001342958 DGLY:AmortizedIntangibleAssetsMember DGLY:SoftwareMember 2023-12-31 0001342958 DGLY:AmortizedIntangibleAssetsMember DGLY:WebsiteEnhancementsEntertainmentSegmentMember 2024-06-30 0001342958 DGLY:AmortizedIntangibleAssetsMember DGLY:WebsiteEnhancementsEntertainmentSegmentMember 2023-12-31 0001342958 DGLY:AmortizedIntangibleAssetsMember DGLY:ClientAgreementsRevenueCycleManagementSegmentsMember 2024-06-30 0001342958 DGLY:AmortizedIntangibleAssetsMember DGLY:ClientAgreementsRevenueCycleManagementSegmentsMember 2023-12-31 0001342958 DGLY:AmortizedIntangibleAssetsMember 2024-06-30 0001342958 DGLY:AmortizedIntangibleAssetsMember 2023-12-31 0001342958 DGLY:UnAmortizedIntangibleAssetsMember us-gaap:GoodwillMember 2024-06-30 0001342958 DGLY:UnAmortizedIntangibleAssetsMember us-gaap:GoodwillMember 2023-12-31 0001342958 DGLY:UnAmortizedIntangibleAssetsMember DGLY:TradeNameMember 2024-06-30 0001342958 DGLY:UnAmortizedIntangibleAssetsMember DGLY:TradeNameMember 2023-12-31 0001342958 DGLY:UnAmortizedIntangibleAssetsMember DGLY:PatentsAndTrademarksPendingMember 2024-06-30 0001342958 DGLY:UnAmortizedIntangibleAssetsMember DGLY:PatentsAndTrademarksPendingMember 2023-12-31 0001342958 2024-03-14 0001342958 DGLY:TwoThousandAndFivePlanMember DGLY:DuringTwoThousandFifteenMember 2024-06-30 0001342958 DGLY:TwoThousandAndSixPlanMember DGLY:DuringTwoThousandSixteenMember 2024-06-30 0001342958 DGLY:TwoThousandAndSevenPlanMember DGLY:DuringTwoThousandSevenTeenMember 2024-06-30 0001342958 DGLY:TwoThousandAndSevenPlanMember 2024-06-30 0001342958 DGLY:TwoThousandAndEightPlanMember DGLY:DuringTwoThousandEighteenMember 2024-06-30 0001342958 DGLY:TwoThousandAndEightPlanMember 2024-06-30 0001342958 us-gaap:RestrictedStockUnitsRSUMember 2024-06-30 0001342958 DGLY:StockOptionsMember 2023-12-31 0001342958 DGLY:StockOptionsMember 2024-01-01 2024-06-30 0001342958 DGLY:StockOptionsMember 2024-06-30 0001342958 DGLY:RangeOneMember 2024-01-01 2024-06-30 0001342958 DGLY:RangeOneMember 2024-06-30 0001342958 DGLY:RangeTwoMember 2024-01-01 2024-06-30 0001342958 DGLY:RangeTwoMember 2024-06-30 0001342958 DGLY:RangeThreeMember 2024-01-01 2024-06-30 0001342958 DGLY:RangeThreeMember 2024-06-30 0001342958 us-gaap:RestrictedStockMember 2023-12-31 0001342958 us-gaap:RestrictedStockMember 2024-01-01 2024-06-30 0001342958 us-gaap:RestrictedStockMember 2024-06-30 0001342958 DGLY:TwoThousandTwentyThreePurchaseWarrantsMember 2023-04-05 0001342958 DGLY:TwoThousandTwentyFourPurchaseWarrantsMember 2024-06-25 0001342958 us-gaap:WarrantMember 2024-06-30 0001342958 us-gaap:WarrantMember 2023-06-30 0001342958 DGLY:TwoThousandTwentyThreePurchaseWarrantsMember us-gaap:MeasurementInputPriceVolatilityMember 2023-04-05 0001342958 DGLY:TwoThousandTwentyThreePurchaseWarrantsMember us-gaap:MeasurementInputPriceVolatilityMember 2024-06-30 0001342958 DGLY:TwoThousandTwentyThreePurchaseWarrantsMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2023-04-05 0001342958 DGLY:TwoThousandTwentyThreePurchaseWarrantsMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2024-06-30 0001342958 DGLY:TwoThousandTwentyThreePurchaseWarrantsMember us-gaap:MeasurementInputExpectedDividendRateMember 2023-04-05 0001342958 DGLY:TwoThousandTwentyThreePurchaseWarrantsMember us-gaap:MeasurementInputExpectedDividendRateMember 2024-06-30 0001342958 DGLY:TwoThousandTwentyThreePurchaseWarrantsMember us-gaap:MeasurementInputExpectedTermMember 2023-04-05 0001342958 DGLY:TwoThousandTwentyThreePurchaseWarrantsMember us-gaap:MeasurementInputExpectedTermMember 2024-06-30 0001342958 DGLY:TwoThousandTwentyThreePurchaseWarrantsMember us-gaap:MeasurementInputExercisePriceMember srt:MinimumMember 2023-04-05 0001342958 DGLY:TwoThousandTwentyThreePurchaseWarrantsMember us-gaap:MeasurementInputExercisePriceMember srt:MaximumMember 2023-04-05 0001342958 DGLY:TwoThousandTwentyThreePurchaseWarrantsMember us-gaap:MeasurementInputExercisePriceMember srt:MinimumMember 2024-06-30 0001342958 DGLY:TwoThousandTwentyThreePurchaseWarrantsMember us-gaap:MeasurementInputExercisePriceMember srt:MaximumMember 2024-06-30 0001342958 DGLY:TwoThousandTwentyThreePurchaseWarrantsMember 2023-04-05 0001342958 DGLY:TwoThousandTwentyThreePurchaseWarrantsMember 2024-06-30 0001342958 DGLY:TwoThousandTwentyFourPurchaseWarrantsMember us-gaap:MeasurementInputPriceVolatilityMember srt:MinimumMember 2024-06-25 0001342958 DGLY:TwoThousandTwentyFourPurchaseWarrantsMember us-gaap:MeasurementInputPriceVolatilityMember srt:MaximumMember 2024-06-25 0001342958 DGLY:TwoThousandTwentyFourPurchaseWarrantsMember us-gaap:MeasurementInputPriceVolatilityMember srt:MinimumMember 2024-06-30 0001342958 DGLY:TwoThousandTwentyFourPurchaseWarrantsMember us-gaap:MeasurementInputPriceVolatilityMember srt:MaximumMember 2024-06-30 0001342958 DGLY:TwoThousandTwentyFourPurchaseWarrantsMember us-gaap:MeasurementInputRiskFreeInterestRateMember srt:MinimumMember 2024-06-25 0001342958 DGLY:TwoThousandTwentyFourPurchaseWarrantsMember us-gaap:MeasurementInputRiskFreeInterestRateMember srt:MaximumMember 2024-06-25 0001342958 DGLY:TwoThousandTwentyFourPurchaseWarrantsMember us-gaap:MeasurementInputRiskFreeInterestRateMember srt:MinimumMember 2024-06-30 0001342958 DGLY:TwoThousandTwentyFourPurchaseWarrantsMember us-gaap:MeasurementInputRiskFreeInterestRateMember srt:MaximumMember 2024-06-30 0001342958 DGLY:TwoThousandTwentyFourPurchaseWarrantsMember us-gaap:MeasurementInputExpectedDividendRateMember 2024-06-25 0001342958 DGLY:TwoThousandTwentyFourPurchaseWarrantsMember us-gaap:MeasurementInputExpectedDividendRateMember 2024-06-30 0001342958 DGLY:TwoThousandTwentyFourPurchaseWarrantsMember us-gaap:MeasurementInputExpectedTermMember srt:MinimumMember 2024-06-25 0001342958 DGLY:TwoThousandTwentyFourPurchaseWarrantsMember us-gaap:MeasurementInputExpectedTermMember srt:MaximumMember 2024-06-25 0001342958 DGLY:TwoThousandTwentyFourPurchaseWarrantsMember us-gaap:MeasurementInputExpectedTermMember srt:MinimumMember 2024-06-30 0001342958 DGLY:TwoThousandTwentyFourPurchaseWarrantsMember us-gaap:MeasurementInputExpectedTermMember srt:MaximumMember 2024-06-30 0001342958 DGLY:TwoThousandTwentyFourPurchaseWarrantsMember us-gaap:MeasurementInputExercisePriceMember 2024-06-25 0001342958 DGLY:TwoThousandTwentyFourPurchaseWarrantsMember us-gaap:MeasurementInputExercisePriceMember 2024-06-30 0001342958 DGLY:TwoThousandTwentyFourPurchaseWarrantsMember 2024-06-25 0001342958 DGLY:TwoThousandTwentyFourPurchaseWarrantsMember 2024-06-30 0001342958 DGLY:TwoThousandTwentyFourPurchaseWarrantsMember 2023-12-31 0001342958 DGLY:TwoThousandTwentyFourPurchaseWarrantsMember 2024-01-01 2024-06-30 0001342958 DGLY:TwoThousandTwentyThreePurchaseWarrantsMember DGLY:RangeOneMember 2024-01-01 2024-06-30 0001342958 DGLY:TwoThousandTwentyThreePurchaseWarrantsMember DGLY:RangeOneMember 2024-06-30 0001342958 DGLY:TwoThousandTwentyThreePurchaseWarrantsMember DGLY:RangeTwoMember 2024-01-01 2024-06-30 0001342958 DGLY:TwoThousandTwentyThreePurchaseWarrantsMember DGLY:RangeTwoMember 2024-06-30 0001342958 DGLY:TwoThousandTwentyThreePurchaseWarrantsMember DGLY:RangeThreeMember 2024-01-01 2024-06-30 0001342958 DGLY:TwoThousandTwentyThreePurchaseWarrantsMember DGLY:RangeThreeMember 2024-06-30 0001342958 DGLY:TwoThousandTwentyFourPurchaseWarrantsMember DGLY:RangeFourMember 2024-01-01 2024-06-30 0001342958 DGLY:TwoThousandTwentyFourPurchaseWarrantsMember DGLY:RangeFourMember 2024-06-30 0001342958 DGLY:OfficersMember 2023-01-10 2023-01-10 0001342958 DGLY:NewEmployeesMember 2023-01-10 2023-01-10 0001342958 DGLY:NewEmployeesMember srt:MinimumMember 2023-01-10 2023-01-10 0001342958 DGLY:NewEmployeesMember srt:MaximumMember 2023-01-10 2023-01-10 0001342958 DGLY:OfficersMember 2024-01-01 2024-01-31 0001342958 DGLY:NewEmployeesMember 2024-01-01 2024-01-31 0001342958 DGLY:NewEmployeesMember srt:MinimumMember 2024-01-01 2024-01-31 0001342958 DGLY:NewEmployeesMember srt:MaximumMember 2024-01-01 2024-01-31 0001342958 DGLY:TheSecuritiesPurchaseAgreementMember 2024-06-24 2024-06-24 0001342958 us-gaap:PrivatePlacementMember 2024-06-24 2024-06-24 0001342958 us-gaap:PrivatePlacementMember 2024-06-24 0001342958 DGLY:NobilityHealthcareLLCMember 2024-06-30 0001342958 DGLY:NobilityHealthcareLLCMember 2024-06-30 0001342958 DGLY:NobilityHealthcareLLCMember 2024-04-01 2024-06-30 0001342958 DGLY:NobilityHealthcareLLCMember 2023-04-01 2023-06-30 0001342958 DGLY:NobilityHealthcareLLCMember 2024-01-01 2024-06-30 0001342958 DGLY:NobilityHealthcareLLCMember 2023-01-01 2023-06-30 0001342958 DGLY:CountryStampedeAcquisitionMember 2024-01-01 2024-06-30 0001342958 DGLY:JCEntertainmentLLCMember 2024-03-01 2024-03-01 0001342958 DGLY:CountryStampedeAcquisitionMember 2024-03-01 0001342958 DGLY:CountryStampedeAcquisitionMember 2024-03-01 2024-03-01 0001342958 DGLY:VideoSolutionsMember 2024-06-30 0001342958 DGLY:EntertainmentSegmentMember 2024-06-30 0001342958 us-gaap:OperatingSegmentsMember DGLY:VideoSolutionsMember 2024-04-01 2024-06-30 0001342958 us-gaap:OperatingSegmentsMember DGLY:VideoSolutionsMember 2023-04-01 2023-06-30 0001342958 us-gaap:OperatingSegmentsMember DGLY:VideoSolutionsMember 2024-01-01 2024-06-30 0001342958 us-gaap:OperatingSegmentsMember DGLY:VideoSolutionsMember 2023-01-01 2023-06-30 0001342958 us-gaap:OperatingSegmentsMember DGLY:RevenueCycleManagementMember 2024-04-01 2024-06-30 0001342958 us-gaap:OperatingSegmentsMember DGLY:RevenueCycleManagementMember 2023-04-01 2023-06-30 0001342958 us-gaap:OperatingSegmentsMember DGLY:RevenueCycleManagementMember 2024-01-01 2024-06-30 0001342958 us-gaap:OperatingSegmentsMember DGLY:RevenueCycleManagementMember 2023-01-01 2023-06-30 0001342958 us-gaap:OperatingSegmentsMember DGLY:EntertainmentSegmentMember 2024-04-01 2024-06-30 0001342958 us-gaap:OperatingSegmentsMember DGLY:EntertainmentSegmentMember 2023-04-01 2023-06-30 0001342958 us-gaap:OperatingSegmentsMember DGLY:EntertainmentSegmentMember 2024-01-01 2024-06-30 0001342958 us-gaap:OperatingSegmentsMember DGLY:EntertainmentSegmentMember 2023-01-01 2023-06-30 0001342958 us-gaap:OperatingSegmentsMember 2024-04-01 2024-06-30 0001342958 us-gaap:OperatingSegmentsMember 2023-04-01 2023-06-30 0001342958 us-gaap:OperatingSegmentsMember 2024-01-01 2024-06-30 0001342958 us-gaap:OperatingSegmentsMember 2023-01-01 2023-06-30 0001342958 us-gaap:OperatingSegmentsMember us-gaap:CorporateMember 2024-04-01 2024-06-30 0001342958 us-gaap:OperatingSegmentsMember us-gaap:CorporateMember 2023-04-01 2023-06-30 0001342958 us-gaap:OperatingSegmentsMember us-gaap:CorporateMember 2024-01-01 2024-06-30 0001342958 us-gaap:OperatingSegmentsMember us-gaap:CorporateMember 2023-01-01 2023-06-30 0001342958 DGLY:VideoSolutionsMember 2023-12-31 0001342958 DGLY:RevenueCycleManagementMember 2024-06-30 0001342958 DGLY:RevenueCycleManagementMember 2023-12-31 0001342958 DGLY:EntertainmentSegmentMember 2023-12-31 0001342958 us-gaap:CorporateMember 2024-06-30 0001342958 us-gaap:CorporateMember 2023-12-31 0001342958 DGLY:NobilityLLCMember 2024-01-01 2024-06-30 0001342958 DGLY:NobilityLLCMember 2023-01-01 2023-06-30 0001342958 DGLY:NobilityLLCMember DGLY:OperatingAgreementMember 2024-04-01 2024-06-30 0001342958 DGLY:NobilityLLCMember DGLY:OperatingAgreementMember 2023-04-01 2023-06-30 0001342958 DGLY:NobilityLLCMember DGLY:OperatingAgreementMember 2024-01-01 2024-06-30 0001342958 DGLY:NobilityLLCMember DGLY:OperatingAgreementMember 2023-01-01 2023-06-30 0001342958 us-gaap:RelatedPartyMember 2023-09-22 0001342958 us-gaap:RelatedPartyMember 2023-10-02 0001342958 us-gaap:RelatedPartyMember 2024-06-30 0001342958 DGLY:NotePurchaseAgreementMember 2024-03-01 0001342958 DGLY:LetterAgreementMember us-gaap:SubsequentEventMember 2024-07-13 0001342958 DGLY:LetterAgreementMember srt:MaximumMember us-gaap:SubsequentEventMember 2024-07-13 0001342958 DGLY:LetterAgreementMember srt:MinimumMember us-gaap:SubsequentEventMember 2024-07-13 0001342958 DGLY:LetterAgreementMember us-gaap:SubsequentEventMember 2024-07-13 2024-07-13 0001342958 us-gaap:SubsequentEventMember DGLY:PurchaseAndSaleAgreementMember 2024-08-02 2024-08-02 0001342958 us-gaap:SubsequentEventMember us-gaap:CommonStockMember 2024-08-14 iso4217:USD xbrli:shares iso4217:USD xbrli:shares xbrli:pure DGLY:Segments

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
   
For the quarterly period ended June 30, 2024.

 

or

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
   
For the transition period from ___________ to __________.
   
Commission File Number: 001-33899

 

Digital Ally, Inc.

(Exact name of registrant as specified in its charter)

 

Nevada   20-0064269

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification No.)

 

14001 Marshall Drive, Lenexa, KS 66215

(Address of principal executive offices) (Zip Code)

 

(913) 814-7774

(Registrant’s telephone number, including area code)

 

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

 

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

 

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. See the definitions of “large accelerated filer” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of 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

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:

 

Class   Outstanding at August 15, 2024
Common Stock, $0.001 par value per share   3,855,160

 

 

 

 
 

 

FORM 10-Q

DIGITAL ALLY, INC.

JUNE 30, 2024

 

TABLE OF CONTENTS   Page(s)
PART I – FINANCIAL INFORMATION    
     
Item 1. Financial Statements.    
     
Condensed Consolidated Balance Sheets – June 30, 2024 (Unaudited) and December 31, 2023   3
     
Condensed Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2024 and 2023 (Unaudited)   4
     
Condensed Consolidated Statements of Stockholders’ Equity for the Three and Six Months Ended June 30, 2024 and 2023 (Unaudited)   5
     
Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2024 and 2023 (Unaudited)   6
     
Notes to the Condensed Consolidated Financial Statements (Unaudited)   7-34
     
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.   35-60
     
Item 3. Quantitative and Qualitative Disclosures About Market Risk.   60
     
Item 4. Controls and Procedures.   60
     
PART II - OTHER INFORMATION    
     
Item 1. Legal Proceedings.   61
     
Item 1A. Risk Factors.   61
     
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.   61
     
Item 3. Defaults Upon Senior Securities   61
     
Item 4. Mine Safety Disclosures   61
     
Item 5. Other Information.   61
     
Item 6. Exhibits.   62
     
SIGNATURES   63

 

2

 

 

PART I – FINANCIAL INFORMATION

 

Item 1 – Financial Statements.

 

DIGITAL ALLY, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

 

   June 30, 2024
(Unaudited)
   December 31, 2023 
Assets          
Current assets:          
Cash and cash equivalents  $517,113   $680,549 
Accounts receivable – trade, net of $239,391 allowance – June 30, 2024 and $200,668 – December 31, 2023   1,343,205    1,584,662 
Other receivables, net of $25,000 allowance – June 30, 2024 and $5,000 – December 31, 2023   3,545,833    3,107,634 
Inventories, net   2,218,133    3,845,281 
Prepaid expenses   6,620,477    6,366,368 
           
Total current assets   14,244,761    15,584,494 
           
Property, plant, and equipment, net   6,033,091    7,283,702 
Goodwill and other intangible assets, net   16,281,622    16,510,422 
Operating lease right of use assets, net   869,166    1,053,159 
Other assets   5,898,575    6,597,032 
           
Total assets  $43,327,215   $47,028,809 
           
Liabilities and Stockholders’ Equity          
Current liabilities:          
Accounts payable  $11,501,820   $10,732,089 
Accrued expenses   3,380,005    3,269,330 
Current portion of operating lease obligations   223,629    279,538 
Contract liabilities – current portion   3,093,492    2,937,168 
Notes payable – related party – current portion   2,700,000    2,700,000 
Debt obligations – current portion   2,980,903    1,260,513 
Warrant derivative liabilities   3,796,748    1,369,738 
Income taxes payable       61 
           
Total current liabilities   27,676,597    22,548,437 
           
Long-term liabilities:          
Debt obligations – long term   4,898,418    4,853,237 
Operating lease obligation – long term   692,423    827,836 
Contract liabilities – long term   6,999,141    7,340,459 
Lease Deposit   10,445    10,445 
           
Total liabilities   40,277,024    35,580,414 
           
Commitments and contingencies   -    - 
           
Stockholders’ Equity:          
Common stock, $0.001 par value per share; 200,000,000 shares authorized; shares issued: 3,502,037 shares issued – June 30, 2024 and 2,800,754 shares issued – December 31, 2023   3,502    2,801 
Additional paid in capital   128,995,997    128,441,083 
Noncontrolling interest in consolidated subsidiary   734,354    673,292 
Accumulated deficit   (126,683,662)   (117,668,781)
           
Total stockholders’ equity   3,050,191    11,448,395 
           
Total liabilities and stockholders’ equity  $43,327,215   $47,028,809 

 

See Notes to the Unaudited Condensed Consolidated Financial Statements.

 

3

 

 

DIGITAL ALLY, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)

 

   2024   2023   2024   2023 
  

For the

three months ended June 30,

  

For the

six months ended June 30,

 
   2024   2023   2024   2023 
Revenue:                    
Product  $2,207,601   $3,077,661   $3,773,447   $5,531,469 
Service and other   3,408,634    5,201,971    7,372,139    10,445,351 
                     
Total revenue   5,616,235    8,279,632    11,145,586    15,976,820 
                     
Cost of revenue:                    
Product   3,419,254    2,219,515    4,986,647    4,520,616 
Service and other   1,954,589    3,323,077    4,395,109    7,174,375 
                     
Total cost of revenue   5,373,843    5,542,592    9,381,756    11,694,991 
                     
Gross profit   242,392    2,737,040    1,763,830    4,281,829 
                     
Selling, general and administrative expenses:                    
Research and development expense   545,776    540,276    1,033,242    1,475,215 
Selling, advertising and promotional expense   728,906    2,104,625    1,487,762    3,952,115 
General and administrative expense   2,881,931    5,032,843    6,796,019    9,968,010 
                     
Total selling, general and administrative expenses   4,156,613    7,677,744    9,317,023    15,395,340 
                     
Operating loss   (3,914,221)   (4,940,704)   (7,553,193)   (11,113,511)
                     
Other income (expense):                    
Interest income   29,933    55,730    49,289    71,085 
Interest expense   (1,085,063)   (1,515,509)   (1,733,690)   (1,521,049)
Other income   30,445    25,394    58,046    50,786 
Loss on accrual for legal settlement       (1,792,308)       (1,792,308)
Loss on conversion of convertible note       (93,386)       (93,386)
Change in fair value of warrant derivative liabilities   (2,818)   (59,766)   (351,710)   (59,766)
Change in fair value of contingent consideration promissory notes               158,021 
Gain on extinguishment of liabilities          682,345     
Loss on extinguishment of debt   

(68,827

)        

(68,827

)     
Gain on sale of intangibles           5,582     
Loss on sale of property, plant and equipment           (41,661)    
                     
Total other income (expense)   (1,096,330)   (3,379,845)   (1,400,626)   (3,186,617)
                     
Loss before income tax benefit   (5,010,551)   (8,320,549)   (8,953,819)   (14,300,128)
Income tax benefit                
                     
Net loss   (5,010,551)   (8,320,549)   (8,953,819)   (14,300,128)
                     
Net (income) attributable to noncontrolling interests of consolidated subsidiary   (73,310)   (72,755)   (61,063)   (198,994)
                     
Net loss attributable to common stockholders  $(5,083,861)  $(8,393,304)  $(9,014,882)  $(14,499,122)
                     
Net loss per share information:                    
Basic  $(1.74)  $(3.01)  $(3.12)  $(5.24)
Diluted  $(1.74)  $(3.01)  $(3.12)  $(5.24)
                     
Weighted average shares outstanding:                    
Basic   2,921,307    2,785,663    2,891,205    2,768,683 
Diluted   2,921,307    2,785,663    2,891,205    2,768,683 

 

See Notes to the Unaudited Condensed Consolidated Financial Statements.

 

4

 

 

DIGITAL ALLY, INC.

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

(Unaudited)

 

   Shares   Amount   Capital   subsidiary   deficit   Total 
   Common Stock  

Additional

Paid In

  

Noncontrolling

interest in

consolidated

   Accumulated     
   Shares   Amount   Capital   subsidiary   deficit   Total 
Balance, December 31, 2022   2,720,170   $2,721   $127,869,342   $448,694   $(91,980,234)  $36,340,523 
                               
Stock-based compensation           114,848            114,848 
Restricted common stock forfeitures   35,000    35    (35)            
Issuance due to rounding from reverse stock split   54                      
Net income (loss)               126,239    (6,105,818)   (5,979,579)
                               
Balance, March 31, 2023   2,755,224   $2,756   $127,984,155   $574,933   $(98,086,052)  $30,475,792 
                               
Stock-based compensation           179,483            179,483 
Restricted common stock forfeitures   (3,625)   (4)   4             
Issuance due to rounding from reverse stock split   24,154    24    (24)            
Conversion of convertible note into common stock   25,000    25    119,725            119,750 
Net income (loss)               72,755    (8,393,304)   (8,320,549)
                               
Balance, June 30, 2023   2,800,753   $2,801   $128,283,343   $647,688   $(106,479,356)  $22,454,476 
                               
Balance, December 31, 2023   2,800,754   $2,801   $128,441,083   $673,292   $(117,668,781)  $11,448,395 
                               
Stock-based compensation           40,695            40,695 
Restricted common stock grant   80,197    80    (80)            
Restricted common stock forfeitures   (1,125)   (1)   1             
Net loss               (12,248)   (3,931,020)   (3,943,268)
                               
Balance, March 31, 2024   2,879,826   $2,880   $128,481,699   $661,044   $(121,599,801)  $7,545,822 
                               
Stock-based compensation           60,772            60,772 
Sale of common stock and pre-funded warrants, net of offering costs   622,211    622    2,528,826            2,529,448 
Fair value of warrants issued along with sale of common stock           (2,075,300)           (2,075,300)
Net Income (loss)               73,310    (5,083,861)   (5,010,551)
                               
Balance, June 30, 2024   3,502,037   $3,502   $128,995,997   $734,354   $(126,683,662)  $3,050,191 

 

See Notes to the Unaudited Condensed Consolidated Financial Statements.

 

5

 

 

DIGITAL ALLY, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE SIX MONTHS ENDED JUNE 30, 2024 AND 2023

(Unaudited)

 

   2024   2023 
   For the six months ended June 30, 
   2024   2023 
Cash Flows From Operating Activities:          
Net loss  $(8,953,819)  $(14,300,128)
Adjustments to reconcile net loss to net cash flows used in operating activities:          
Depreciation and amortization   1,079,000    1,091,042 
Loss on accrual for legal settlement   

    

1,792,308

 
Loss on sale of property, plant and equipment   41,661     
Gain on sale on intangible   (5,582)    
Stock-based compensation   101,467    294,331 
Non-cash interest expense   150,000    576,380 
Amortization of debt issuance costs   1,105,168     
Gain on extinguishment of liabilities   (682,345)    
Loss on extinguishment of debt   68,827     
Change in fair value of warrant derivative liabilities   351,710    59,766 
Convertible debt discount amortization       925,455 
Loss on conversion of debt       93,386 
Provision for inventory obsolescence   (407,460)   (75,007)
Provision for doubtful accounts receivable   38,724    24,140 
Allowance for doubtful lease reserve   20,000    5,000 
Change in fair value of contingent consideration promissory note       (158,021)
           
Change in operating assets and liabilities:          
(Increase) decrease in:          
Accounts receivable – trade   (284,767)   155,015 
Other receivable   (458,199)   1,318,442 
Inventories   2,075,608    1,074,197 
Prepaid expenses   (235,109)   1,503,919 
Operating lease right of use assets   110,099    195,894 
Other assets   698,456    (2,092,524)
Increase (decrease) in:          
Accounts payable   2,307,612    3,066,137 
Accrued expenses   (128,075)   56,606
Accrued Expenses – related party   188,750     
Income taxes payable   (61)   (17,444)
Lease deposit       10,445 
Operating lease obligations   (117,428)   (195,894)
Contract liabilities   (472,994)   1,486,569 
           
Net cash used in operating activities   (3,408,757)   (3,109,986)
           
Cash Flows from Investing Activities:          
Purchases of property, plant and equipment   (24,882)   (52,338)
Additions to intangible assets   (65,361)   (74,608)
Cash paid for acquisition of Country Stampede   (514,432)    
Proceeds from sale of intangible asset   90,535     
Proceeds from sale of property, plant and equipment   550,644     
           
Net cash provided by (used in) investing activities   36,504    (126,946)
           
Cash Flows from Financing Activities:          
Proceeds – Merchant Advances – Video Solutions Segment   1,144,000     
Proceeds – Merchant Advances – Entertainment Segment   915,000     
Net proceeds of equity offering with detachable warrants   2,194,742     
Net proceeds of convertible debt with detachable warrants       2,640,000 
Proceeds – Commercial Extension of Credit – Entertainment Segment   575,000    1,000,000 
Payments on Commercial Extension of Credit – Entertainment Segment   (162,928)   (794,332)
Payments on Merchant Advances – Video Solutions Segment   (1,215,000)    
Payments on Merchant Advances – Entertainment Segment   (51,899)    
Principal payment on EIDL loan   (1,628)    
Principal payment on contingent consideration promissory notes   (188,470)   (217,054)
           
Net cash provided by financing activities   3,208,817    2,628,614 
           
Net decrease in cash, cash equivalents, and restricted cash   (163,436)   (608,318)
           
Cash, cash equivalents and restricted cash, beginning of period   778,149    3,532,199 
           
Cash, cash equivalents and restricted cash, end of period  $614,713   $2,923,881 
           
Supplemental disclosures of cash flow information:          
Cash payments for interest  $293,441   $18,129 
           
Cash payments for income taxes  $8,097   $8,097 
           
Supplemental disclosures of non-cash investing and financing activities:          
Commercial extension of credit repaid through accrued revenue – Entertainment segment  $487,500   $30,052 
           
ROU and lease liability recorded on extension (termination) of lease  $(73,894)  $538,056 
           
Conversion of convertible notes payable into common stock  $   $119,750 
           
Fair value of warrants issued with sale of shares  $2,075,300   $ 
           
Assets acquired in business acquisitions  $605,000   $ 
           
Liabilities assumed in the business acquisition  $288,000   $ 
           
Goodwill acquired in business acquisitions  $225,959   $ 
           
Adjustments of accounts payable with the sale proceeds of property, plant and equipment  $549,356   $ 
           
Restricted common stock grant  $80   $35 
           
Reverse stock split rounding issuances  $   $24 
           
Restricted common stock forfeitures  $1   $4 
           
Debt discount on convertible note  $   $3,000,000 

 

See Notes to the Unaudited Condensed Consolidated Financial Statements.

 

6

 

 

DIGITAL ALLY, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

NOTE 1. NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Nature of Operations:

 

Digital Ally, Inc. was originally incorporated in Nevada on December 13, 2000 as Vegas Petra, Inc. and had no operations until 2004. On November 30, 2004, Vegas Petra, Inc. entered into a Plan of Merger with Digital Ally, Inc., at which time the merged entity was renamed Digital Ally, Inc. (such merged entity, the “Predecessor Registrant”).

 

On August 23, 2022 (the “Effective Time”), the Predecessor Registrant merged with and into its wholly owned subsidiary, DGLY Subsidiary Inc., a Nevada corporation (the “Registrant”), pursuant to an agreement and plan of merger, dated as of August 23, 2022 (the “Merger Agreement”), between the Predecessor Registrant and the Registrant, with the Registrant as the surviving corporation in the merger (such transaction, the “Merger”). At the Effective Time, Articles of Merger were filed with the Secretary of State of the State of Nevada, pursuant to which the Registrant was renamed “Digital Ally, Inc.” and, by operation of law, succeeded to the assets, continued the business and assumed the rights and obligations of the Predecessor Registrant immediately prior to the Merger. Under the Nevada Revised Statutes, shareholder approval was not required in connection with the Merger Agreement or the transactions contemplated thereby.

 

At the Effective Time, pursuant to the Merger Agreement, (i) each outstanding share of Predecessor Registrant’s common stock, par value $0.001 per share (the “Predecessor Common Stock”) automatically converted into one share of common stock, par value $0.001 per share, of the Registrant (“Registrant Common Stock”), (ii) each outstanding option, right or warrant to acquire shares of Predecessor Common Stock converted into an option, right or warrant, as applicable, to acquire an equal number of shares of Registrant Common Stock under the same terms and conditions as the original options, rights or warrants, and (iii) the directors and executive officers of the Predecessor Registrant were appointed as directors and executive officers, as applicable, of the Registrant, each to serve in the same capacity and for the same term as such person served with the Predecessor Registrant immediately before the Merger.

 

The business of the Registrant, Digital Ally, Inc. (with its wholly-owned subsidiaries, Digital Ally International, Inc., Shield Products, LLC, Digital Ally Healthcare, LLC (“Digital Ally Healthcare”), TicketSmarter, Inc. (“TicketSmarter”), Worldwide Reinsurance, Ltd., Digital Connect, Inc., BirdVu Jets, Inc., Kustom 440, Inc. (“Kustom 440”), Kustom Entertainment, Inc., and its majority-owned subsidiary Nobility Healthcare, LLC, collectively, “Digital Ally,” “Digital,” and the “Company”), is divided into three reportable operating segments: 1) the Video Solutions Segment, 2) the Revenue Cycle Management Segment and 3) the Ticketing Segment. The Video Solutions Segment is our legacy business that produces digital video imaging, storage products, disinfectant and related safety products for use in law enforcement, security and commercial applications. This segment includes both service and product revenues through our subscription models offering cloud and warranty solutions, and hardware sales for video and health safety solutions. The Revenue Cycle Management Segment provides working capital and back-office services to a variety of healthcare organizations throughout the country, as a monthly service fee. The Entertainment Segment acts as an intermediary between ticket buyers and sellers within our secondary ticketing platform, ticketsmarter.com, and we also acquire tickets from primary sellers to then sell through various platforms. The accounting guidance on Segment Reporting establishes standards for reporting information regarding operating segments in annual financial statements and requires selected information of those segments to be presented in financial statements. Such required segment information is included in Note 18.

 

Reverse Stock Split

 

On February 6, 2023, the Company filed a Certificate of Amendment to its Articles of Incorporation, as amended, with the Secretary of State of the State of Nevada to effect a 1-for-20 reverse stock split (the “Reverse Stock Split”) of the shares of its common stock. The Reverse Stock Split was effective as of time of filing. No fractional shares were issued in connection with the Reverse Stock Split. Any fractional shares of our Common Stock that would have otherwise resulted from the Reverse Stock Split were rounded up to the nearest whole number. In connection with the Reverse Stock Split, the board of directors of the Company approved appropriate and proportional adjustments to all outstanding securities or other rights convertible or exercisable into shares of the Company’s common stock, including, without limitation, all preferred stock, warrants, options, and other equity compensation rights. All historical share and per-share amounts reflected throughout the Company’s consolidated financial statements and other financial information in this Report have been adjusted to reflect the Reverse Stock Split as if the split occurred as of the earliest period presented. The par value per share of the Company’s common stock was not affected by the Reverse Stock Split.

 

7

 

 

Business Combination

 

In June 2023, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Clover Leaf Capital Corp., a Delaware corporation (Nasdaq: CLOE) (“Clover Leaf”), CL Merger Sub, Inc., a Nevada corporation and a wholly owned subsidiary of Clover Leaf (“Merger Sub”), Yntegra Capital Investments LLC, a Delaware limited liability company, in the capacity as the representative from and after the Effective Time (as defined in the Merger Agreement) for the stockholders of Clover Leaf in accordance with the terms and conditions of the Merger Agreement, and Kustom Entertainment, Inc., a Nevada corporation, a wholly owned subsidiary of the Company, with a focus and mission to own and produce events, festivals, and entertainment alongside its evolving primary and secondary ticketing technologies (“Kustom”). Pursuant to the Merger Agreement, subject to the terms and conditions set forth therein upon the consummation of the transactions contemplated by the Merger Agreement (the “Closing”), Merger Sub will merge with and into Kustom (the “Merger”), with Kustom continuing as the surviving corporation in the Merger and a wholly owned subsidiary of Clover Leaf. In the Merger, all of the issued and outstanding capital stock of Kustom immediately prior to the Closing shall no longer be outstanding and shall automatically be cancelled and shall cease to exist, in exchange for the right for the Company to receive the Merger Consideration (as defined below).

 

The total consideration to be received by Company and its financial advisor at the Closing in connection with the Merger (the “Merger Consideration”) will be a number of newly issued shares of Class A Common Stock, par value $0.0001 per share, of Clover Leaf (the “Combined Company Common Stock”) with an aggregate value equal to $125,000,000, subject to adjustments for Kustom’s closing debt (net of cash) and based on a deemed value of $11.14 per share of Combined Company Common Stock.

 

The Company will also distribute to its stockholders and certain of its warrant holders 30% of the Combined Company Common Stock received as Merger Consideration immediately following the Closing, and will distribute the balance of such shares immediately following the lock-up period, which will expire six months after the Closing.

 

The Closing is subject to the approval of Clover Leaf’s shareholders and the satisfaction or waiver of certain other customary closing conditions.

 

Basis of Presentation:

 

The unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States for interim financial information and with the instructions to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all the information and footnotes required by generally accepted accounting principles in the United States for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three- and six-month period ended June 30, 2024 are not necessarily indicative of the results that may be expected for the year ending December 31, 2024.

 

The balance sheet at December 31, 2023 has been derived from the audited financial statements at that date, but does not include all the information and footnotes required by generally accepted accounting principles in the United States for complete financial statements.

 

For further information, refer to the audited financial statements and footnotes included in the Company’s annual report on Form 10-K for the year ended December 31, 2023.

 

Liquidity and Going Concern

 

During the second quarter of 2014, the FASB issued ASU No. 2014-15, Presentation of Financial Statements - Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern. This update provided U.S. GAAP guidance on management’s responsibility in evaluating whether there is substantial doubt about a company’s ability to continue as a going concern and about related footnote disclosures. Under this standard, the Company is required to evaluate whether there is substantial doubt about its ability to continue as a going concern each reporting period, including interim periods. In evaluating the Company’s ability to continue as a going concern, management considered the conditions and events that could raise substantial doubt about the Company’s ability to continue as a going concern within 12 months after the Company’s financial statements were issued (August 15, 2024). Management considered the Company’s current financial condition and liquidity sources, including current funds available, forecasted future cash flows and the Company’s obligations due before August 15, 2024.

 

The Company has experienced net losses and cash outflows from operating activities since inception. For the six months ended June 30, 2024, the Company had a net loss attributable to common stockholders of $8,953,819, net cash used in operating activities of $3,408,757, $36,504 provided by investing activities and $3,208,817 provided by financing activities. The Company will have to restore positive operating cash flows and profitability over the next year and/or raise additional capital to fund its operational plans, meet its customary payment obligations and otherwise execute its business plan. There can be no assurance that it will be successful in restoring positive cash flows and profitability, or that it can raise additional financing when needed, and obtain it on terms acceptable or favorable to the Company.

 

8

 

 

The Company has implemented an enhanced quality control program to detect and correct product issues before they result in significant rework expenditures affecting its gross margins and has seen progress in that regard. The Company has also implemented a marketing and advertisement reduction plan for its entertainment segment, which will focus on reducing and alleviating current obligations from its media marketing agreements and place a hold on entering into any new agreements. The Company believes that its quality control, cost-cutting initiatives, and new product introduction will eventually restore positive operating cash flows and profitability, although it can offer no assurances in this regard.

 

Management has evaluated the significance of the conditions described above in relation to the Company’s ability to meet its obligations and concluded that, without additional funding, the Company will not have sufficient funds to meet its obligations within one year from the date the unaudited condensed consolidated financial statements were issued.

 

Basis of Consolidation:

 

The accompanying financial statements include the consolidated accounts of Digital Ally, its wholly-owned subsidiaries, Digital Ally International, Inc., Shield Products, LLC, Digital Ally Healthcare, LLC, TicketSmarter, Inc., Worldwide Reinsurance, Ltd., Digital Connect, Inc., BirdVu Jets, Inc., Kustom 440, Inc., and its majority-owned subsidiary Nobility Healthcare, LLC. All intercompany balances and transactions have been eliminated during consolidation.

 

The Company formed Digital Ally International, Inc. during August 2009 to facilitate the export sales of its products. The Company formed Shield Products, LLC in May 2020 to facilitate the sales of its Shield™ line of disinfectant/cleanser products and ThermoVu™ line of temperature monitoring equipment. The Company formed Nobility Healthcare, LLC (“Nobility Healthcare”) in June 2021 to facilitate the operations of its revenue cycle management solutions and back-office services for healthcare organizations. The Company formed TicketSmarter, Inc. upon its acquisition of Goody Tickets, LLC and TicketSmarter, LLC, to facilitate its global ticketing operations. The Company formed Worldwide Reinsurance Ltd., which is a captive insurance company domiciled in Bermuda. It will provide primarily liability insurance coverage to the Company for which insurance may not be currently available or economically feasible in today’s insurance marketplace. The Company formed Kustom 440, Inc. in 2022 to create unique entertainment experiences directly for consumers, and Kustom Entertainment, Inc. in 2023 to serve as the participant in the Business Combination.

 

Fair Value of Financial Instruments:

 

The carrying amounts of financial instruments, including cash and cash equivalents, accounts receivable, accounts payable and notes payable approximate fair value because of the short-term nature of these items.

 

Revenue Recognition:

 

The Company applies the provisions of Accounting Standards Codification (ASC) 606-10, Revenue from Contracts with Customers, and all related appropriate guidance. The Company recognizes revenue under the core principle to depict the transfer of control to its customers in an amount reflecting the consideration to which it expects to be entitled. In order to achieve that core principle, the Company applies the following five-step approach: (1) identify the contract with a customer, (2) identify the performance obligations in the contract, (3) determine the transaction price, (4) allocate the transaction price to the performance obligations in the contract, and (5) recognize revenue when a performance obligation is satisfied.

 

The Company has two different revenue streams, product and service, represented through its three segments. The Company reports all revenues on a gross basis, other than service revenues from the Company’s entertainment and revenue cycle management segments, Revenues generated by all segments are reported net of sales taxes.

 

9

 

 

Video Solutions

 

The Company considers customer purchase orders, which in some cases are governed by master sales agreements, to be the contracts with the customer. In situation where sales are to a distributor, the Company had concluded its contracts are with the distributor as the Company holds a contract bearing enforceable rights and obligations only with the distributor. As part of part of its consideration for the contract, the Company evaluates certain factors including the customers’ ability to pay (or credit risk). For each contract, the Company considers the promise to transfer products, each of which is distinct, to be the identified performance obligations. In determining the transaction price, the Company evaluates whether the price is subject to refund or adjustment to determine the net consideration to which it expects to be entitled. As the Company’s standard payment terms are less than one year, it has elected the practical expedient under ASC 606-10-32-18 to not assess whether a contract has a significant financing component. The Company allocates the transaction price to each distinct product based on its relative standalone selling price. The product price as specified on the purchase order is considered the standalone selling price as it is an observable input which depicts the price as if sold to a similar customer in similar circumstances. Revenue is recognized when control of the product is transferred to the customer (i.e. when the Company’s performance obligations is satisfied), which typically occurs at shipment. Further in determining whether control has been transferred, the Company considers if there is a present right to payment and legal title, along with risks and rewards of ownership having transferred to the customer. Customers do not have a right to return the product other than for warranty reasons for which they would only receive repair services or replacement products. The Company has also elected the practical expedient under ASC 340-40-25-4 to expense commissions for product sales when incurred as the amortization period of the commission asset the Company would have otherwise recognized is less than one year.

 

Service and other revenue is comprised of revenues from extended warranties, repair services, cloud revenue and software revenue. Revenue is recognized upon shipment of the product and acceptance of the service or materials by the end customer for repair services. Revenue for extended warranty, cloud service or other software-based products is over the term of the contract warranty or service period. A time-elapsed method is used to measure progress because the Company transfers control evenly over the contractual period. Accordingly, the fixed consideration related to these revenues is generally recognized on a straight-line basis over the contract term, as long as the other revenue recognition criteria have been met.

 

The Company’s multiple performance obligations may include future in-car or body-worn camera devices to be delivered at defined points within a multi-year contract, and in those arrangements, the Company allocates total arrangement consideration over the life of the multi-year contract to future deliverables using management’s best estimate of selling price.

 

Revenue Cycle Management

 

The Company reports revenue cycle management revenues on a net basis, as its primary source of revenue is its end-to-end service fees which is generally determined as a percentage of the invoice amounts collected. These service fees are reported as revenue monthly upon completion of the Company’s performance obligation to provide the agreed upon service.

 

Entertainment

 

The Company reports ticketing revenue on a gross or net basis based on management’s assessment of whether the Company is acting as a principal or agent in the transaction. The determination is based upon the evaluation of control over the event ticket, including the right to sell the ticket, prior to its transfer to the ticket buyer.

 

The Company sells tickets held in inventory, which consists of one performance obligation, being to transfer control of an event ticket to the buyer upon confirmation of the order. The Company acts as the principal in these transactions as the ticket is owned by the Company at the time of sale, therefore controlling the ticket prior to transferring to the customer. In these transactions, revenue is recorded on a gross basis based on the value of the ticket and is recognized when an order is confirmed. Payment is typically due upon delivery of the ticket.

  

The Company also acts as an intermediary between buyers and sellers through online secondary marketplace. Revenues derived from this marketplace primarily consist of service fees from ticketing operations, and consists of one primary performance obligation, which is facilitating the transaction between the buyer and seller, being satisfied at the time the order has been confirmed. As the Company does not control the ticket prior to the transfer, the Company acts as an agent in these transactions. Revenue is recognized on a net basis, net of the amount due to the seller when an order is confirmed, the seller is then obligated to deliver the tickets to the buyer per the seller’s listing. Payment is due at the time of sale.

 

10

 

 

Other

 

Contract liabilities consist of deferred revenue and include payments received in advance of performance under the contract and are reported separately as current liabilities and non-current liabilities in the Consolidated Balance Sheets. Such amounts consist of extended warranty contracts, prepaid cloud services and prepaid installation services and are generally recognized as the respective performance obligations are satisfied. During the six months ended June 30, 2024, the Company recognized revenue of $1.4 million related to its contract liabilities. Contract liabilities consist of deferred revenue and include payments received in advance of performance under the contract and are reported separately as current liabilities and non-current liabilities in the Consolidated Balance Sheets. Such amounts consist of extended warranty contracts, prepaid cloud services and prepaid installation services and are generally recognized as the respective performance obligations are satisfied. Total contract liabilities consist of the following:

 

   June 30, 2024 
  

December 31,

2023

  

Additions/

Reclass

  

Recognized

Revenue

  

June 30,

2024

 
Contract liabilities, current  $2,937,168   $767,131   $(610,807)  $3,093,492 
Contract liabilities, non-current   7,340,459    412,632    (753,950)   6,999,141 
                     
   $10,277,627   $1,179,763   $(1,364,757)  $10,092,633 

 

   June 30, 2023 
  

December 31,

2022

  

Additions/

Reclass

  

Recognized

Revenue

  

June 30,

2023

 
Contract liabilities, current  $2,154,874   $1,246,212   $(496,034)  $2,905,052 
Contract liabilities, non-current   5,818,082    1,223,497    (487,106)   6,554,473 
                     
   $7,972,956   $2,469,709   $(983,140)  $9,459,525 

 

Sales returns and allowances aggregated $93,170 and $117,713 for the six months ended June 30, 2024 and December 31, 2023, respectively. Obligations for estimated sales returns and allowances are recognized at the time of sales on an accrual basis. The accrual is determined based upon historical return rates adjusted for known changes in key variables affecting these return rates.

 

Use of Estimates:

 

The preparation of the consolidated financial statements in conformity with accounting principles generally accepted in the United States of America 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 amount of revenues and expenses during the reporting period. Actual results could differ from those estimates. Management utilizes various other estimates, including but not limited to determining the estimated lives of long-lived assets, determining the potential impairment of long-lived assets, the fair value of warrants, options, the recognition of revenue, inventory valuation reserve, fair value of assets and liabilities acquired in a business combination, incremental borrowing rate on leases, the valuation allowance for deferred tax assets and other legal claims and contingencies. The results of any changes in accounting estimates are reflected in the financial statements in the period in which the changes become evident. Estimates and assumptions are reviewed periodically, and the effects of revisions are reflected in the period that they are determined to be necessary.

 

11

 

 

Cash and cash equivalents:

 

Cash and cash equivalents include funds on hand, in bank and short-term investments with original maturities of ninety (90) days or less.

 

   June 30, 2024 
   Adjusted
Cost
   Realized
Gains
   Realized
Losses
   Fair
Value
 
Demand deposits  $439,881   $   $   $439,881 
Short-term investments with original maturities of 90 days or less (Level 1):                    
Money market funds   77,232            77,232 
                     
   $517,113   $   $   $517,113 

 

   December 31, 2023 
   Adjusted
Cost
   Unrealized
Gains
   Unrealized
Losses
   Fair
Value
 
Demand deposits  $545,207   $   $   $545,207 
Short-term investments with original maturities of 90 days or less (Level 1):                    
Money market funds   135,342            135,342 
                     
   $680,549   $   $   $680,549 

 

The Company maintains its cash and cash equivalents in banks insured by the Federal Deposit Insurance Corporation (FDIC) in accounts that at times may be in excess of the federally insured limit of $250,000 per bank. The Company minimizes this risk by placing its cash deposits with major financial institutions. At June 30, 2024 and December 31, 2023, the uninsured balance amounted to $136,717 and $29,700, respectively.

 

Restricted Cash:

 

Restricted cash of $97,600 and $97,600 was included in other assets as of June 30, 2024 and December 31, 2023, respectively. Restricted cash consists of bank deposits that collateralize our debt obligations.

 

The following table provides a reconciliation of cash and cash equivalents in the consolidated balance sheets to cash, cash equivalents and restricted cash in the consolidated statements of cash flows:

 

   June 30, 2024   December 31, 2023 
Cash and cash equivalents  $517,113   $680,549 
Long-term restricted cash included in other assets   97,600    97,600 
Total cash, cash equivalents and restricted cash in the statements of cash flows  $614,713   $778,149 

 

Accounts Receivable:

 

Accounts receivable are carried at original invoice amount less an estimate made for doubtful receivables based on a review of all outstanding amounts on a weekly basis. The Company determines the allowance for doubtful accounts by regularly evaluating individual customer receivables and considering a customer’s financial condition, credit history, and current economic conditions.

 

Trade receivables are written off when deemed uncollectible. Recoveries of trade receivables previously written off are recorded when received. A trade receivable is considered to be past due if any portion of the receivable balance is outstanding for more than thirty (30) days beyond terms. No interest is charged on overdue trade receivables.

 

12

 

 

Goodwill and Other Intangibles:

 

Goodwill - In connection with acquisitions, the Company applies the provisions of ASC 805, Business Combinations, using the acquisition method of accounting. The excess purchase price over the fair value of net tangible assets and identifiable intangible assets acquired is recorded as goodwill. In accordance with ASC 350, Intangibles - Goodwill and Other, the Company assesses goodwill for impairment annually as of December 31, and more frequently if events and circumstances indicate that goodwill might be impaired.

 

Goodwill impairment testing is performed at the reporting unit level. Goodwill is assigned to reporting units at the date the goodwill is initially recorded. Once goodwill has been assigned to reporting units, it no longer retains its association with a particular acquisition, and all of the activities within a reporting unit, whether acquired or internally generated, are available to support the value of the goodwill.

 

Traditionally, goodwill impairment testing is a two-step process. Step one involves comparing the fair value of the reporting units to its carrying amount. If the carrying amount of a reporting unit is greater than zero and its fair value is greater than its carrying amount, there is no impairment. If the reporting unit’s carrying amount is greater than the fair value, the second step must be completed to measure the amount of impairment, if any. Step two involves calculating an implied fair value of goodwill. The Company has adopted ASU 2017-04 which simplifies subsequent goodwill measurement by eliminating step two from the goodwill impairment test. As a result, the Company compares the fair value of a reporting unit with its respective carrying value and recognized an impairment charge for the amount by which the carrying amount exceeded the reporting unit’s fair value.

 

The Company determines the fair value of its reporting units using the market approach. Under the market approach, we estimate the fair value based on multiples of comparable public companies and precedent transactions. Significant estimates in the market approach include: identifying similar companies with comparable business factors such as size, growth, profitability, risk and return on investment, and assessing comparable revenue and operating income multiples in estimating the fair value of the reporting unit.

 

Long-lived and Other Intangible Assets - The Company periodically assesses potential impairments of its long-lived assets in accordance with the provisions of ASC 360, Accounting for the Impairment or Disposal of Long-lived Assets. An impairment review is performed whenever events or changes in circumstances indicate that the carrying value of the assets may not be recoverable. The Company groups its assets at the lowest level for which identifiable cash flows are largely independent of the cash flows of the other assets and liabilities. The Company has determined that the lowest level for which identifiable cash flows are available is the operating segment level.

 

Factors considered by the Company include, but are not limited to, significant underperformance relative to historical or projected operating results; significant changes in the manner of use of the acquired assets or the strategy for the overall business; and significant negative industry or economic trends. When the carrying value of a long-lived asset may not be recoverable based upon the existence of one or more of the above indicators of impairment, the Company estimates the future undiscounted cash flows expected to result from the use of the asset and its eventual disposition. If the sum of the expected future undiscounted cash flows and eventual disposition is less than the carrying amount of the asset, the Company recognizes an impairment loss. An impairment loss is reflected as the amount by which the carrying amount of the asset exceeds the fair value of the asset, based on the fair value if available, or discounted cash flows, if fair value is not available. The Company last assessed potential impairments of its long-lived assets as of December 31, 2023 and concluded that there was no impairment. Subsequent to completing our 2023 annual impairment test, no events or changes in circumstances were noted that required an interim goodwill impairment test.

 

Intangible assets include deferred patent costs, license agreements, trademarks and trade names. Legal expenses incurred in preparation of patent application have been deferred and will be amortized over the useful life of granted patents. Costs incurred in preparation of applications that are not granted will be charged to expense at that time. The Company has entered into several sublicense agreements under which it has been assigned the exclusive rights to certain licensed materials used in its products. These sublicense agreements generally require upfront payments to obtain the exclusive rights to such material. The Company capitalizes the upfront payments as intangible assets and amortizes such costs over their estimated useful life on a straight-line method.

 

13

 

 

Segment Reporting

 

The accounting guidance on Segment Reporting establishes standards for reporting information regarding operating segments in annual financial statements and requires selected information of those segments to be presented in financial statements. Operating segments are identified as components of an enterprise for which separate discrete financial information is available for evaluation by the chief operating decision maker (the Company’s Chief Executive Officer or “CODM”) in making decisions on how to allocate resources and assess performance. The Company’s three operating segments are Video Solutions, Revenue Cycle Management, and Entertainment, each of which has specific personnel responsible for that business and reports to the CODM. Corporate expenses capture the Company’s corporate administrative activities and are also to be reported in the segment information.

 

Contingent Consideration

 

In circumstances where an acquisition involves a contingent consideration arrangement that meets the definition of a liability under the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 480, Distinguishing Liabilities from Equity, the Company recognizes a liability equal to the fair value of the contingent payments the Company expects to make as of the acquisition date. The Company remeasures this liability each reporting period and records changes in the fair value through the consolidated statement of operations.

 

Non-Controlling Interests

 

Non-controlling interests in the Company’s Consolidated Financial Statements represent the interest in subsidiaries held by our venture partner. The venture partner holds a noncontrolling interest in the Company’s consolidated subsidiary Nobility Healthcare, LLC. Since the Company consolidates the financial statements of all wholly-owned and majority owned subsidiaries, the noncontrolling owners’ share of each subsidiary’s results of operations are deducted and reported as net income or loss attributable to noncontrolling interest in the Consolidated Statements of Operations.

 

New Accounting Standards

 

In November 2023, the FASB issued Accounting Standards Update No. 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures” (“ASU 2023-07”), which is intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. The guidance is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. The guidance is to be applied retrospectively to all prior periods presented in the financial statements. Upon transition, the segment expense categories and amounts disclosed in the prior periods should be based on the significant segment expense categories identified and disclosed in the period of adoption. We are currently evaluating the potential impact of adopting this new guidance on our consolidated financial statements and related disclosures.

 

In December 2023, the FASB issued Accounting Standards Update No. 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures” (“ASU 2023-09”), which modifies the rules on income tax disclosures to require entities to disclose (1) specific categories in the rate reconciliation, (2) the income or loss from continuing operations before income tax expense or benefit (separated between domestic and foreign) and (3) income tax expense or benefit from continuing operations (separated by federal, state and foreign). ASU 2023-09 also requires entities to disclose their income tax payments to international, federal, state and local jurisdictions, among other changes. The guidance is effective for annual periods beginning after December 15, 2024. Early adoption is permitted for annual financial statements that have not yet been issued or made available for issuance. ASU 2023-09 should be applied on a prospective basis, but retrospective application is permitted. We are currently evaluating the potential impact of adopting this new guidance on our consolidated financial statements and related disclosures.

 

14

 

 

NOTE 2. INVENTORIES

 

Inventories consisted of the following at June 30, 2024 and December 31, 2023:

 

  

June 30, 2024

  

December 31, 2023

 
Raw material and component parts– video solutions segment  $2,614,267   $3,044,653 
Work-in-process– video solutions segment   15,895    20,396 
Finished goods – video solutions segment   3,436,629    4,623,489 
Finished goods – entertainment segment   286,343    699,204 
Subtotal   6,353,134    8,387,742 
Reserve for excess and obsolete inventory– video solutions segment   (4,008,278)   (4,355,666)
Reserve for excess and obsolete inventory – entertainment segment   (126,723)   (186,795)
Total inventories  $2,218,133   $3,845,281 

 

Finished goods inventory includes units held by potential customers and sales agents for test and evaluation purposes. The cost of such units totaled $43,274 and $42,797 as of June 30, 2024 and December 31, 2023, respectively.

 

NOTE 3. DEBT OBLIGATIONS

 

Debt obligations is comprised of the following:

   

   June 30, 2024   December 31, 2023 
Economic injury disaster loan (EIDL)  $146,154   $147,781 
Contingent consideration promissory note – Nobility Healthcare Division Acquisition       129,651 
Contingent consideration promissory note – Nobility Healthcare Division Acquisition       58,819 
Revolving Loan Agreement   4,880,000    4,880,000 
Commercial Extension of Credit- Entertainment Segment   12,500    87,928 
Merchant Advances – Video Solutions Segment   2,259,000    1,350,000 
Merchant Advances – Entertainment Segment   1,373,101     
Unamortized debt issuance costs   (791,434)   (540,429)
Debt obligations   7,879,321    6,113,750 
Less: current maturities of debt obligations   2,980,903    1,260,513 
Debt obligations, long-term  $4,898,418   $4,853,237 

 

Debt obligations mature as follows as of June 30, 2024:

 

   June 30, 2024 
2024 (July 1, 2024 to December 31, 2024)  $2,979,213 
2025   4,759,024 
2026   3,542 
2027   3,677 
2028 and thereafter   133,865 
      
Total  $7,879,321 

 

15

 

 

2020 Small Business Administration Notes.

 

On May 12, 2020, the Company received $150,000 in loan funding from the SBA under the Economic Injury Disaster Loan (“EIDL”) program administered by the SBA, which program was expanded pursuant to the recently enacted CARES Act. The EIDL is evidenced by a secured promissory note, dated May 8, 2020, in the original principal amount of $150,000 with the SBA, the lender.

 

Under the terms of the note issued under the EIDL program, interest accrues on the outstanding principal at the rate of 3.75% per annum. The term of such note is thirty years, though it may be payable sooner upon an event of default under such note. Monthly principal and interest payments began in November 2022, after being deferred for thirty months after the date of disbursement and total $731 per month thereafter. Such note may be prepaid in part or in full, at any time, without penalty. The Company granted the SBA a continuing interest in and to any and all collateral, including but not limited to tangible and intangible personal property.

 

The Company made principal payments of $1,628 during the six months ended June 30, 2024 and recorded interest expense of $1,383 and $2,758 for the three and six months ended June 30, 2024.

 

Contingent Consideration Promissory Notes

 

On June 30, 2021, Nobility Healthcare, a subsidiary of the Company, issued a contingent consideration promissory note (the “June Contingent Note”) in connection with a stock purchase agreement between Nobility Healthcare and a private company (the “June Seller”) of $350,000. The June Contingent Note has a three-year term and bears interest at a rate of 3.00% per annum. Quarterly principal and interest payments are deferred for six months and is due in equal quarterly installments on the seventh business day of each quarter. The principal amount of the June Contingent Note is subject to an earn-out adjustment, being the difference between $975,000 (the “June Projected Revenue”) and the cash basis revenue (the “June Measurement Period Revenue”) collected by the June Seller in its normal course of business from the clients existing on June 30, 2021, during the period from October 1, 2021 through September 30, 2022 (the “June Measurement Period”) measured on a quarterly basis and annualized as of the relevant period. If the June Measurement Period Revenue is less than the June Projected Revenue, such amount will be subtracted from the principal balance of this June Contingent Note on a dollar-for-dollar basis. If the June Measurement Period Revenue is more than the June Projected Revenue, such amount will be added to the principal balance of this June Contingent Note on a dollar-for-dollar basis. In no event will the principal balance of this June Contingent Note become a negative number. The maximum downward earn-out adjustment to the principal balance will be a reduction to zero. There are no limits to the increases to the principal balance of the June Contingent Note as a result of the earn-out adjustments.

 

The June Contingent Note is considered to be additional purchase price; therefore, the estimated fair value of the contingent liability is recorded as a liability at the acquisition date and the fair value is considered part of the consideration paid for the acquisition with subsequent changes in fair value recorded as a gain or loss in the Consolidated Statements of Operations. Management recorded the contingent consideration promissory note at its estimated fair value of $350,000 at the acquisition date. Total principal payments, since inception, on this contingent consideration promissory note totaled $290,952. The estimated fair value of the June Contingent Note at June 30, 2024 is $-0-, representing a reduction in its estimated fair value of $58,819 as compared to its estimated fair value as of December 31, 2023. This reduction only relates to the principal payments made for the six months ended June 30, 2024. Therefore, the Company recorded no gain or loss in the Consolidated Statements of Operations for the six months ended June 30, 2024.

 

On August 31, 2021, Nobility Healthcare, issued another contingent consideration promissory note (the “August Contingent Payment Note”) in connection with a stock purchase agreement between Nobility Healthcare and a private company (the “August Sellers”) of $650,000. The August Contingent Payment Note has a three-year term and bears interest at a rate of 3.00% per annum. Quarterly principal and interest payments are deferred for six months and is due in equal quarterly installments on the seventh business day of each quarter. The principal amount of the August Contingent Payment Note is subject to an earn-out adjustment, being the difference between the $3,000,000 (the “August Projected Revenue”) and the cash basis revenue (the “August Measurement Period Revenue”) collected by the August Sellers in its normal course of business from the clients existing on September 1, 2021, during the period from December 1, 2021 through November 30, 2022 (the “August Measurement Period”) measured on a quarterly basis and annualized as of the relevant period. If the August Measurement Period Revenue is less than the August Projected Revenue, such amount will be subtracted from the principal balance of this August Contingent Payment Note on a dollar-for-dollar basis. If the August Measurement Period Revenue is more than the August Projected Revenue, such amount will be added to the principal balance of this August Contingent Payment Note on a dollar-for-dollar basis. In no event will the principal balance of this August Contingent Payment Note become a negative number. The maximum downward earn-out adjustment to the principal balance will be to zero. There are no limits to the increases to the principal balance of the August Contingent Payment Note as a result of the earn-out adjustments.

 

16

 

 

The August Contingent Payment Note is considered to be additional purchase price, therefore the estimated fair value of the contingent liability is recorded as a liability at the acquisition date and the fair value is considered part of the consideration paid for the acquisition. Management has recorded the contingent consideration promissory note at its estimated fair value of $650,000 at the acquisition date. Principal payments, since its inception, on this contingent consideration promissory note totaled $681,907. The estimated fair value of the August Contingent Note at June 30, 2024 is $-0-, representing a decrease in its estimated fair value of $129,651 as compared to is estimated fair value as of December 31, 2023. This reduction only relates to the principal payments made for the six months ended June 30, 2024. Therefore, the Company recorded no gain or loss in the Consolidated Statements of Operations for the six months ended June 30, 2024.

 

2023 Commercial Extension of Credit

 

On February 23, 2023, the Company’s Entertainment segment entered into an extension of credit in the form of a loan to use in marketing and operating its business in accordance with the Private Label Agreement previously entered into with the Lender. The Lender agreed to extend, subject to the conditions hereof, and Borrower agreed to take, a Loan for Principal Sum of $1,000,000.

 

Lender shall retain 25% of each remittance owed to Borrower under the terms of the Private Label Agreement. Such remittances shall include regular weekly remittances and any additional incentive payments to which the Borrower may be entitled. The 25% withholding of the Borrower’s applicable remittance shall be deemed a “Payment” under the terms of this Note, and Payments shall continue until the earlier of (i) repayment of the Principal Sum, accrued Interest, and a fee of $35,000 or (ii) expiration of the Private Label Agreement on December 31, 2023.

 

During the six months ended June 30, 2024, the Entertainment segment Company’s Entertainment segment repaid the outstanding principal of $87,928 and did not renew this agreement.

 

2024 Commercial Extension of Credit

 

On January 22, 2024, the Company’s Entertainment segment entered into an extension of credit in the form of a loan to use in marketing and operating its business in accordance with the Ticket Solution Agreement. The Lender, Ticket Evolution, Inc., agreed to extend, subject to the conditions hereof, and Borrower agreed to take, a Loan for Principal Sum of $75,000 with monthly advances of $100,000.

 

The advances made are recoupable from client service fees with no more than $25,000 being recouped in any one week. The total advances received for the six months ended June 30, 2024 were $575,000 and payments made totaled $562,500. The outstanding balance as of June 30, 2024 was $12,500.

 

Convertible Note

 

On April 5, 2023, the Company entered into and consummated the initial closing (the “First Closing”) of the transactions contemplated by a Securities Purchase Agreement, dated as of April 5, 2023 (the “Purchase Agreement”), between the Company and certain investors (the “Purchasers”).

 

At the First Closing, the Company issued and sold to the Purchasers Senior Secured Convertible Notes in the aggregate original principal amount of $3,000,000 (the “Notes”) and warrants (the “Warrants”). The Purchase Agreement provided for a ten percent (10%) original interest discount resulting in gross proceeds to the Company of $2,700,000. No interest accrues under the Notes. The Warrants are exercisable for an aggregate 1,125,000 shares comprised of 375,000 warrants at an exercise price of $5.50 per share of the Company’s common stock, par value $0.001 (the “Common Stock”), 375,000 warrants at an exercise price of $6.50 per share of Common Stock, and 375,000 warrants at an exercise price of $7.50 per share of Common Stock.

 

Subject to certain conditions, within 18 months from the effectiveness date and while the Notes remain outstanding, the Purchasers have the right to require the Company to consummate a second closing of up to an additional $3,000,000 of Notes (the “Second Notes”) and Warrants on the same terms and conditions as the First Closing, except that the Second Notes may be subordinate to a mortgage on the Company’s headquarters building (the “Bank Mortgage”).

 

17

 

 

The Notes are convertible into shares of Common Stock at the election of the Purchasers at any time at a fixed conversion price of $5.00 (the “Conversion Price”) per share of Common Stock. The Conversion Price is subject to customary adjustments for stock dividends, stock splits, reclassifications and the like, and subject to price-based adjustment in the event of any issuances of Common Stock, or securities convertible, exercisable or exchangeable for, Common Stock at a price below the then-applicable Conversion Price (subject to certain exceptions). Subject to certain conditions, including certain equity conditions, the Company may redeem some or all of the then outstanding principal amount of the Note for cash in an amount equal to 110% of the outstanding principal amount of the Notes (the “Optional Redemption Amount”). In addition, the Purchasers may, at their option, demand repayment at the Optional Redemption Amount upon five (5) business days’ written notice following (i) the closing by the Company of the Bank Mortgage, or (ii) a sale by the Company of Common Stock or Common Stock equivalents.

 

The Notes rank senior to all outstanding and future indebtedness of the Company and its subsidiaries, and are secured by substantially all of the Company’s assets, as evidenced by (i) a security agreement entered into at the Closing, (ii) a trademark security agreement entered into at the Closing, (iii) a patent security agreement entered into at the Closing, (iv) a guaranty executed by all direct and indirect subsidiaries of the Company pursuant to which each of them has agreed to guaranty the obligations of the Company under the Notes, and (v) a mortgage on the Company’s headquarters building in favor of the Purchasers.

 

Also at the Closing, the Company entered into a Registration Rights Agreement (the “Registration Rights Agreement”) with the Purchasers. Pursuant to the terms of the Registration Rights Agreement, the Company has agreed to prepare and file with the SEC within the 10th business day following the First Closing (the “Filing Date”) a registration statement covering the resale of the shares of Common Stock issuable upon conversion of the Notes and exercise of the Warrants, and to use its best efforts to cause such Registration Statement to be declared effective under the Securities Act of 1933, as amended (the “Securities Act”), as promptly as possible, but in any event no later than 45 days following the Filing Date (the “Effectiveness Date”). If the Registration Statement is not filed by the Filing Date or is not declared effective by the Effectiveness Date, or under certain other circumstances described in the Registration Rights Agreement, then the Company shall be obligated to pay, as partial liquidated damages, to each Purchaser an amount in cash equal to 2% of the original principal amount of the Notes each month until the applicable event giving rise to such payments is cured. If the Company fails to pay any partial liquidated damages in full within seven days after the date payable, the Company will pay interest thereon at a rate of 10% per annum.

 

The Company recognized the full warrant derivative value, with the remaining amount being allocated to the debt obligation. As the warrant derivative value exceeded the net proceeds from the issuance, the excess amount is recognized as a loss on the date of the issue date. Thus, the Company recorded a loss of $576,380 as an interest expense on the date of issuance relating to the Notes. The following is the assumptions used in calculating the estimated grant-date fair value of the detachable warrants to purchase common stock granted in connection with the Notes:

 

   Terms at April 5, 2023 (issuance date) 
Volatility - range   106.0%
Risk-free rate   3.36%
Dividend   0%
Remaining contractual term   5.0 years 
Exercise price  $ 5.507.50
Common stock issuable under the warrants   1,125,000 

 

On June 2, 2023, the Purchasers elected to convert $125,000 principal, at the fixed price of $5.00 per share of common stock, 25,000 shares valued at $119,750. The loss on conversion of convertible note into common shares, of $93,386, was recorded during the period.

 

On October 26, 2023, the Company entered into a Revolving Loan Agreement of which a portion of the net proceeds were used to repay the principal amount of the Convertible debt. The warrants associated with the convertible debt remain outstanding.

 

18

 

 

Revolving Loan Agreement

 

On October 26, 2023, the Company entered into a Loan and Security Agreement (the “Loan Agreement”) by and between the Company, Digital Ally Healthcare, Inc., a Nevada corporation and wholly-owned subsidiary of the Company (“Digital Ally Healthcare” and, together with the Company, the “Borrower”), and Kompass Kapital Funding, LLC, a Kansas limited liability company (“Kompass”). In connection with the Loan Agreement, on October 26, 2023, the Company entered into a Mortgage, Assignment of Leases and Rents, Security Agreement and Fixture Filing (the “Mortgage”) by and between the Company, as grantor, and Kompass, as grantee, and issued a Revolving Note (the “Revolving Note”) to Kompass. The gross proceeds to the Company were $4,880,000 before repaying those certain Senior Secured Convertible Notes issued on April 5, 2023 in the aggregate amount of $3,162,500 and paying customary fees and expenses.

 

Pursuant to the Loan Agreement, Kompass agreed to make revolving loans (the “Revolving Loans”) available to the Borrower as the Borrower may from time to time request until, but not including, October 26, 2025, and in such amounts as the Borrower may from time to time request, provided, however, that the aggregate principal balance of the Revolving Loans outstanding at any time shall not exceed the lesser of $4,880,000 or an amount equal to eighty percent of the value of the mortgaged property, which consists of the real property owned by the Company having an address of 14001 Marshall Drive, Lenexa, KS 66215 (the “Mortgaged Property”). Under the Loan Agreement, the Revolving Loans made by Kompass may be repaid and, subject to customary terms and conditions, borrowed again up to, but not including October 26, 2025, unless the Revolving Loans are otherwise accelerated, terminated or extended as provided in the Loan Agreement. The Revolving Loans shall be used by the Borrower for the purpose of working capital and to retire existing debt. Under the Loan Agreement, the Borrower is required to provide written notice to Kompass prior to creating, assuming or incurring any debt or becoming liable, whether as endorser, guarantor, surety or otherwise, for any debt or obligation of any other party. While obligations remain outstanding under the Loan Agreement, the Borrower is required to maintain a minimum balance of $97,600 in a reserve account (the “Capital Reserve Account”). Under the Loan Agreement, the Borrower is prohibited from creating, assuming, incurring or suffering or permitting to exist any lien of any kind or character upon the collateral, which consists of the Mortgaged Property and the Company’s interest in the Capital Reserve Account. The Loan Agreement contains customary covenants, representations and warranties by the Borrower.

 

Pursuant to the Loan Agreement, the Company issued the Revolving Note to Kompass whereby the Company and Digital Ally Healthcare jointly and severally promise to pay to the order of Kompass the lesser of (i) $4,880,000.00, or (ii) the aggregate principal amount of all Revolving Loans outstanding under and pursuant to the Loan Agreement at the maturity or maturities and in the amount or amounts stated on the records of Kompass, together with interest (computed on the actual number of days elapsed on the basis of a 360 day year) at a floating per annum rate equal to the greater of (i) the Prime Rate plus four percent or (ii) eight percent, on the aggregate principal amount of all Revolving Loans outstanding from time to time as provided in the Loan Agreement.

 

The Company entered into the Mortgage to secure its obligations under the Loan Agreement. The property mortgaged under the Mortgage consists of the Mortgaged Property. The Mortgage contains customary covenants, representations and warranties by the Company. In addition, the Company recorded debt issuance costs of $188,255. During the three and six months ended June 30, 2024, the Company amortized $23,435 and $46,871 of debt discount under interest expense.

 

Merchant Cash Advances – Video Solutions Segment

 

In November 2023, the Company obtained a short-term merchant advance, which totaled $1,050,000, from a single lender to fund operations. These advances included origination fees totaling $50,000 for net proceeds of $1,000,000. The advance is, for the most part, secured by expected future sales transactions of the Company with expected payments on a weekly basis. The Company will repay an aggregate of $1,512,000 to the lender. The loan bears interest at 2.9% per week. During the six months ended June 30, 2024, the Company made repayments totaling $1,215,000 and received additional proceeds of $1,144,000. The Company refinanced this loan in April 2024 resulting in the additional proceeds. The refinancing was deemed to be an extinguishment of debt and a loss on extinguishment of debt was recorded during the three months ended June 30, 2024 of $68,827.

 

As of June 30, 2024 the outstanding balance was $2,259,000 which is expected to be repaid in 2024.

 

During the six months ended June 30, 2024 the Company amortized $820,429 of debt discount under interest expense.

 

19

 

 

Merchant Cash Advances – Entertainment Segment

 

In March 2024, the Company obtained a short-term merchant advance, which totaled $1,000,000, from a single lender to fund operations. These advances included origination and issuance fees totaling $85,000 for net proceeds of $915,000. The advance is, for the most part, is secured by expected future sales transactions of the Company with expected payments on a weekly basis. The Company will repay an aggregate of $1,425,000 to the lender. The loan bears interest at 5.19% per month. During the six months ended June 30, 2024, the Company made repayments totaling $51,899. As of June 30, 2024 the outstanding balance was $1,373,101 which is expected to be repaid in 2024.

 

During the three and six months ended June 30, 2024 the Company amortized $139,118 and $202,868 of debt discount and issuance costs under interest expense.

 

NOTE 4. FAIR VALUE MEASUREMENT

 

In accordance with ASC Topic 820 — Fair Value Measurements and Disclosures (“ASC 820”), the Company utilizes the market approach to measure fair value for its financial assets and liabilities. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets, liabilities or a group of assets or liabilities, such as a business.

 

ASC 820 utilizes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The following is a brief description of those three levels:

 

Level 1 — Quoted prices in active markets for identical assets and liabilities
   
Level 2 — Other significant observable inputs (including quoted prices in active markets for similar assets or liabilities)
   
Level 3 — Significant unobservable inputs (including the Company’s own assumptions in determining the fair value)

 

The following table represents the Company’s hierarchy for its financial assets and liabilities measured at fair value on a recurring basis as of June 30, 2024 and December 31, 2023:

 

   June 30, 2024 
   Level 1   Level 2   Level 3   Total 
Liabilities:                    
Warrant derivative liabilities  $   $   $3,796,746   $3,796,746 
Contingent consideration promissory notes and contingent consideration earn-out agreement                
   $   $   $3,796,746   $3,796,746 

  

   December 31, 2023 
   Level 1   Level 2   Level 3   Total 
Liabilities:                    
Warrant derivative liabilities  $   $   $1,369,738   $1,369,738 
Contingent consideration promissory notes and contingent consideration earn-out agreement           188,470    188,470 
   $   $   $1,558,208   $1,558,208 

 

20

 

 

The following table represents the change in Level 3 tier value measurements for the three months ended June 30, 2024:

 

   Contingent
Consideration
Promissory Notes and Earn-Out Agreement
   Warrant Derivative
Liabilities
 
         
Balance, December 31, 2023  $188,470   $1,369,738 
           
Issuance of warrant derivative liabilities        2,075,300 
           
Change in fair value of warrant derivative liabilities       351,710 
           
Principal payments on contingent consideration promissory notes – Revenue Cycle Management Acquisitions   (188,470)    
           
Change in fair value of contingent consideration promissory notes - Revenue Cycle Management Acquisitions        
           
Balance, June 30, 2024  $   $3,796,748 

 

NOTE 5. ACCRUED EXPENSES

 

Accrued expenses consisted of the following at June 30, 2024 and December 31, 2023:

 

   June 30, 2024   December 31, 2023 
Accrued warranty expense  $11,615   $17,699 
Accrued litigation costs   2,040,292    2,040,292 
Accrued sales commissions   1,465    87,421 
Accrued payroll and related fringes   420,596    367,826 
Accrued sales returns and allowances   93,170    117,713 
Accrued taxes   161,639    150,981 
Accrued interest - related party   283,782    95,031 
Customer deposits   75,283    219,462 
Other   292,163    172,905 
Total accrued expenses  $3,380,005   $3,269,330 

 

Accrued warranty expense was comprised of the following for the six months ended June 30, 2024:

 

Beginning balance  $17,699 
Provision for warranty expense   38,898 
Charges applied to warranty reserve   (44,982)
      
Ending balance  $11,615 

 

21

 

 

NOTE 6. INCOME TAXES

 

The effective tax rate for the three and six months ended June 30, 2024 and 2023 varied from the expected statutory rate due to the Company continuing to provide a 100% valuation allowance on net deferred tax assets. The Company determined that it was appropriate to continue the full valuation allowance on net deferred tax assets as of June 30, 2024, primarily because of the Company’s history of operating losses.

 

The Company has incurred operating losses in recent years, and it continues to be in a three-year cumulative loss position at June 30, 2024. Accordingly, the Company determined there was not sufficient positive evidence regarding its potential for future profits to outweigh the negative evidence of our three-year cumulative loss position under the guidance provided in ASC 740. Therefore, it is determined to continue to provide a 100% valuation allowance on its net deferred tax assets. The Company expects to continue to maintain a full valuation allowance until it determines that it can sustain a level of profitability that demonstrates its ability to realize these assets. To the extent the Company determines that the realization of some or all of these benefits is more likely than not based upon expected future taxable income, a portion or all of the valuation allowance will be reversed. The Company has available to it approximately $140.9 million (based on its December 31, 2023 tax return) in net operating loss carryforwards to offset future taxable income as of June 30, 2024.

 

NOTE 7. PREPAID EXPENSES

 

Prepaid expenses were the following at June 30, 2024 and December 31, 2023:

 

   June 30, 2024   December 31, 2023 
Prepaid inventory  $5,200,463   $5,318,939 
Prepaid advertising   410,226    612,292 
Other   1,009,788    435,137 
Total prepaid expenses  $6,620,477   $6,366,368 

 

NOTE 8. PROPERTY, PLANT AND EQUIPMENT

 

Property, plant and equipment consisted of the following at June 30, 2024 and December 31, 2023:

 

   Estimated
Useful Life
  June 30, 2024   December 31, 2023 
Building  25 years  $4,537,037   $4,537,037 
Land  Infinite   739,734    739,734 
Office furniture, fixtures, equipment, and aircraft  3-20 years   779,879    2,065,092 
Warehouse and production equipment  3-7 years   237,141    29,055 
Demonstration and tradeshow equipment  3-7 years   77,791    87,987 
Building improvements  5-7 years   1,341,471    1,328,654 
Total cost      7,713,053    8,787,559 
Less: accumulated depreciation and amortization      (1,679,962)   (1,503,857)
              
Net property, plant and equipment     $6,033,091   $7,283,702 

  

Depreciation expense for the three months ended June 30, 2024 and June 30, 2023 was $181,121 and $174,261, respectively, and is included in general and administrative expenses. Depreciation expense for the six months ended June 30, 2024 and June 30, 2023 was $343,833 and $345,892, respectively, and is included in general and administrative expenses.

 

During the six months ended June 30, 2024 the Company engaged a broker and sold its aircraft for $1,100,000 less closing costs of $1,500. The carrying amount of the aircraft on the date of sale was $1,141,661. As a result of the sale the Company recorded a loss of $41,661 in the Consolidated Statement of Operations.

 

22

 

 

NOTE 9. OPERATING LEASE

 

The Company entered into an operating lease with a third party in October 2023 for copiers used for office and warehouse purposes. The terms of the lease include 48 monthly payments of $1,786 with a maturity date of October 2027. The Company has the option to purchase such equipment at maturity for its estimated fair market value at that point in time. The remaining lease term for the Company’s copier operating lease as of June 30, 2024 was forty months.

 

On May 13, 2020, the Company entered into an operating lease for new warehouse and office space, which served as its new principal executive office and primary business location. The original lease agreement was amended on August 28, 2020 to correct the footage under lease and monthly payment amounts resulting from such correction. The lease terms, as amended include no base rent for the first nine months and monthly payments ranging from $12,398 to $14,741 thereafter, with a termination date of December 2026. The Company is responsible for property taxes, utilities, insurance and its proportionate share of common area costs related to its new location. The Company took possession of the leased facilities on June 15, 2020. The remaining lease term for the Company’s office and warehouse operating lease as of June 30, 2024 was thirty months.

 

On June 30, 2021, the Company completed the acquisition of its first medical billing company, through Nobility Healthcare. Upon completion of this acquisition, Nobility Healthcare became responsible for the operating lease for the seller’s office space. The lease terms include monthly payments ranging from $2,648 to $2,774 thereafter, with a termination date in July 2024. The Company is responsible for property taxes, utilities, insurance and its proportionate share of common area costs related to this location. The remaining lease term for the Company’s office operating lease as of June 30, 2024 was one month. The lease was not renewed by the Company.

 

On August 31, 2021, the Company completed the acquisition of its second acquired medical billing company, through Nobility Healthcare. Upon completion of this acquisition, Nobility Healthcare became responsible for the operating lease for the seller’s office space. The lease was renewed in April 2023 with favorable terms and payments ranging from $7,436 to $8,877 thereafter, with a termination date in March 2030. The Company is responsible for property taxes, utilities, insurance and its proportionate share of common area costs related to this location. The remaining term for the Company’s office operating lease was sixty-nine months as of June 30, 2024.

 

On September 1, 2021, the Company completed the acquisition of Goody Tickets, LLC and TicketSmarter, LLC through TicketSmarter. Upon completion of this acquisition, the Company became responsible for the operating lease for TicketSmarter’s office space. The lease terms include monthly payments ranging from $7,211 to $7,364 thereafter, with a termination date of December 2022. The Company is responsible for property taxes, utilities, insurance and its proportionate share of common area costs related to this location. The Company took possession of the leased facilities on September 1, 2021. The Company currently rents this space on a month-to-month basis with intentions to relocate upon the identification of suitable space.

  

On January 1, 2022, the Company completed the acquisition of a private medical billing company, through its revenue cycle management segment. Upon completion of this acquisition, the Company became responsible for the operating lease for the seller’s office space. The lease terms include monthly payments ranging from $4,233 to $4,626, with a termination date of June 2025. The Company is responsible for property taxes, utilities, insurance and its proportionate share of common area costs related to this location. The Company took possession of the leased facilities on January 1, 2022. The Company terminated this lease in January 2024 and reversed the right of use asset and lease liability by $73,894.

 

Lease expense related to the office space and copier operating leases were recorded on a straight-line basis over their respective lease terms. Total lease expense under the operating leases was approximately $117,810 and $226,695 during the three and six months ended June 30, 2024.

 

The weighted-average remaining lease term related to the Company’s lease liabilities as of June 30, 2023 was 4.3 years.

 

The discount rate implicit within the Company’s operating leases was not generally determinable and therefore the Company determined the discount rate based on its incremental borrowing rate on the information available at commencement date. As of commencement date, the operating lease liabilities reflect a weighted average discount rate of 8%.

 

23

 

 

The following sets forth the operating lease right of use assets and liabilities as of June 30, 2024:

 

Assets:     
Operating lease right of use assets  $869,166 
      
Liabilities:     
Operating lease obligations-current portion  $223,629 
Operating lease obligations-less current portion   692,423 
Total operating lease obligations  $916,052 

 

The components of lease expense were as follows for the six months ended June 30, 2024:

 

      
Selling, general and administrative expenses  $226,695 

 

Following are the minimum lease payments for each year and in total:

 

Year ending December 31:    
2024 (July 1, to December 31, 2024)  $146,105 
2025   288,720 
2026   293,300 
2027   117,492 
Thereafter   235,020 
Total undiscounted minimum future lease payments   1,080,637 
Imputed interest   (164,585)
Total operating lease liability  $916,052 

 

NOTE 10. GOODWILL AND OTHER INTANGIBLE ASSETS

 

Intangible assets consisted of the following at June 30, 2024 and December 31, 2023:

 

   June 30, 2024   December 31, 2023 
   Gross
value
   Accumulated
amortization
   Net
carrying
value
   Gross
value
   Accumulated
amortization
   Net
carrying
value
 
Amortized intangible assets:                              
Licenses (video solutions segment)  $151,652   $21,270   $130,382   $225,545   $89,887   $135,658 
Patents and trademarks (video solutions segment)   483,521    332,462    151,059    483,521    266,403    217,118 
Sponsorship agreement network (entertainment segment)   5,600,000    3,173,333    2,426,667    5,600,000    2,613,333    2,986,667 
SEO content (entertainment segment)   600,000    425,000    175,000    600,000    350,000    250,000 
Personal seat licenses (entertainment
segment)
   117,339    11,081    106,258    180,081    14,004    166,077 
Software   23,653        23,653    -    -    - 
Website enhancements (entertainment segment)   25,630    4,014    21,616    13,500        13,500 
Client agreements (revenue cycle management segments)   999,034    276,719    722,315    999,034    226,768