v3.25.2
Condensed Consolidated Statements of Operations and Comprehensive Loss (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Revenue:        
Total revenue $ 6,713,587 $ 7,808,425 $ 13,875,909 $ 15,833,839
Cost of revenue:        
Total cost of revenue 5,076,747 6,874,516 10,457,467 14,193,708
Total gross profit 1,636,840 933,909 3,418,442 1,640,131
Operating expenses:        
Professional fees 166,178 311,194 679,857 802,261
Advertising and marketing 525,302 6,322 529,032 32,760
Selling, general and administrative 2,630,096 3,605,280 5,286,987 7,583,874
Stock-based compensation 644,651 1,252,720 961,698 2,359,742
Total operating expenses 3,966,227 5,175,516 7,457,574 10,778,637
Loss from operations (2,329,387) (4,241,607) (4,039,132) (9,138,506)
Loss on extinguishment of convertible notes (24,518) (863,669)
Change in fair value of derivative liability 79,919 5,467,610
Interest expense (736,309) (623,941) (8,949,180) (1,373,766)
Other income (expense), net 374 (73,810) (5,154) (34,918)
Loss from continuing operations before income taxes (3,009,921) (4,939,358) (8,389,525) (10,547,190)
Provision for income taxes
Loss from continuing operations (3,009,921) (4,939,358) (8,389,525) (10,547,190)
Loss from discontinued operations, net of income taxes [1] (3,497,529) (4,498,885)
Net loss $ (3,009,921) $ (8,436,887) $ (8,389,525) $ (15,046,075)
Net loss per common share, basic and diluted:        
Continuing operations, basic $ (0.09) $ (0.40) $ (0.36) $ (0.87)
Continuing operations, diluted (0.09) (0.40) (0.36) (0.87)
Discontinued operations, basic (0.29) (0.37)
Discontinued operations, diluted (0.29) (0.37)
Net loss per common share - basic (0.09) (0.69) (0.36) (1.24)
Net loss per common share - diluted $ (0.09) $ (0.69) $ (0.36) $ (1.24)
Weighted average shares outstanding - basic 31,834,324 12,213,362 23,084,015 12,089,673
Weighted average shares outstanding - diluted 31,834,324 12,213,362 23,084,015 12,089,673
Other comprehensive (loss) income:        
Foreign currency translation adjustments $ (1,487) $ 253,414 $ 2,719 $ (403,760)
Other comprehensive (loss) income (1,487) 253,414 2,719 (403,760)
Comprehensive loss (3,011,408) (8,183,473) (8,386,806) (15,449,835)
Security Managed Services [Member]        
Revenue:        
Total revenue 6,046,950 7,080,326 12,492,183 14,238,959
Cost of revenue:        
Total cost of revenue 1,809,328 2,334,703 3,813,175 4,888,652
Professional Services [Member]        
Revenue:        
Total revenue 522,804 632,225 1,092,627 1,398,723
Cost of revenue:        
Total cost of revenue 72,547 134,584 122,739 290,164
Cybersecurity Software [Member]        
Revenue:        
Total revenue 143,833 95,874 291,099 196,157
Cost of revenue:        
Total cost of revenue 58,815 28,264 92,045 58,769
Cost of Payroll [Member]        
Cost of revenue:        
Total cost of revenue 2,658,957 3,176,818 5,411,003 6,658,726
Stock based Compensation [Member]        
Cost of revenue:        
Total cost of revenue $ 477,100 $ 1,200,147 $ 1,018,505 $ 2,297,397
[1] Includes recognized loss on assets held for sale of $3,349,799 for the three and six months ended June 30, 2024.