The accompanying notes are an integral part of
these consolidated financial statements.
The accompanying notes are an integral part of
these consolidated financial statements.
The accompanying notes are an integral part of
these consolidated financial statements.
The accompanying notes are an integral part of
these consolidated financial statements.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Note 1 — Nature and description of Business
Description of Business
Sysorex, Inc. through its
wholly owned subsidiary, Sysorex Government Services, Inc. (“SGS”), provides information technology solutions primarily to
the public sector. These solutions include cybersecurity, professional services, engineering support, IT consulting, enterprise level
technology, networking, wireless, help desk and custom IT solutions.
In addition to SGS, the Company
has another wholly owned subsidiary, TTM Digital Assets &Technologies, Inc. (“TTM Digital”). TTM Digital is a digital
asset technology company that previously operated specialized cryptocurrency mining processors and was previously focused on the Ethereum
blockchain ecosystem. As of September 15, 2022, Ethereum switched from a Proof of Work model to a Proof of Stake model and as a result,
the Company is no longer mining Ethereum or any other cryptocurrency. TTM Digital no longer holds any Ethereum or other crypto tokens
or crypto assets at this time and does not conduct any mining activities and does not have any plans to mine crypto tokens in the future.
TTM Digital is currently exploring sales opportunities for its Graphics Processing Units (“GPU”) assets and datacenter located
in Lockport, NY. The Company had previously been in discussions with a third party to sell its mining assets and certain associated real
property. The Company is headquartered in Virginia.
Note 1A — Restatement of Previously Issued Financial Statements
Background
Subsequent to the filing of the Original Form
10-K, on May 17, 2022, the Company’s management determined that its prior conclusion that the “conversion feature”
of the Company’s 12.5% senior secured convertible debentures (the “Debentures”) qualified for equity classification
and, therefore, qualified for the application of the guidance in the Financial Accounting Standards Board’s (the “FASB”)
Accounting Standards Update (ASU) 2020-06 was incorrect. Management has determined that the conversion feature was a liability classified
derivative under the FASB’s Accounting Standards Codification (ASC) 815-40, Derivatives and Hedging – Contracts in Entity’s
Own Equity from the inception requiring recognition at fair value for each reporting period.
The Company’s management and in agreement with the audit committee
have determined that the previously issued financial statements for the year ended December 31, 2021, and the unaudited interim financial
information for the three- and nine-month period ended September 30, 2021 “the Affected period should no longer be relied upon due
to this error and require restatement. The correction of this error is included in the accompanying Consolidated Financial Statements
in this Amended 10-K, the financial effect of this error from previously reported information for the year ended December 31, 2021, has
resulted in an increase in net loss of $8.4 million, primarily as a result of a $6.3 million in fair value expense on the derivative conversion
liability, interest expense increase of $0.9 million and an increase in the loss contingency on debt default of $1.2 million.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Note 2 — Going Concern
As of December 31, 2022, the
Company had an approximate cash balance of $0.03 million, working capital deficit of approximately $18.1 million, and an accumulated deficit
of approximately $61.4 million. In an effort to raise capital, on October 18, 2022, the Company completed a $.5 million private placement,
and subsequent to December 31, 2022, the Company sold investments in certain preferred shares held for approximately $0.18 million to
a related party. Despite these efforts to raise capital, the aforementioned factors continue to raise substantial doubt about the Company’s
ability to continue as a going concern for the next twelve months from the date of issuance of these consolidated financial statements.
The accompanying consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of
assets and the satisfaction of liabilities in the normal course of business. The consolidated financial statements do not include any
adjustments relating to the recoverability and classification of asset amounts or the classification of liabilities that might be necessary
should the Company be unable to continue as a going concern within one year after the date the consolidated financial statements are issued.
The Company does not believe
that its capital resources as of December 31, 2022, its ability to settle a portion of existing convertible debt obligations through issuance
of the Company’s shares, availability on the SouthStar facility to finance cash advances to suppliers, purchase orders and invoices,
reauthorization of key vendors and credit limitation improvements will be sufficient to fund planned operations during the next twelve
months. Additionally, the Company is in default on the aforementioned convertible debt, which was due to be repaid in July 2022, and is
accruing related interest, late fees and other penalties. As a result of the above factors, the Company will need additional funds to
fulfil its obligations. On September 22, 2022, the shareholders of the Company approved the authorization of 3 billion shares of common
stock, however, all of the Company’s authorized shares have been issued or reserved since October 21, 2022, resulting in unfilled
conversion notices and an inability to fill potential future conversion notices from convertible debt holders. In order for the Company
to fulfil any further conversion obligations, the Company would need to receive approval from the Financial Industry Regulatory Authority
(“FINRA”) for a reverse stock-split and obtain shareholder approval for an increase in authorized shares. Existing unfilled
conversion notices received in excess of available and authorized shares as of June 12, 2023, total 1,159,494,989. In order to satisfy
all possible conversion obligations from existing debtholders as of December 31, 2022, the Company estimates a share deficit of approximately
43.4 billion shares based on the 3 billion currently authorized. Given these circumstances, it is improbable that the Company will be
able to satisfactorily fulfil such obligations, even if the above steps are successfully taken.
The Company continues to explore a number of other possible solutions
to its financing needs, including efforts to raise additional capital as needed, through the issuance of equity, equity-linked or debt
securities, as well as possible transactions with other companies, strategic partnerships, and other mechanisms for addressing our financial
condition. The Company will utilize its current contracts that are not limited to a single branch of government or a specific agency as
these contracts can provide the Company with an opportunity to attain new solutions and service type orders. The Company will also utilize
SGS’s small business status to partner with prime contractors on larger orders. The Company currently utilizes SouthStar to finance
purchase orders and it also can factor its receivables if needed to fund operations.. After considering the plans to alleviate substantial
doubt, management has concluded that there is substantial doubt about the Company’s ability to continue as a going concern within
one year after the date that the financial statements are issued.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Note 3 — Basis of Presentation
TTM Digital Reverse Merger and Sysorex Recapitalization
On April 8, 2021, the Company, TTM Digital, and
TTM Acquisition Corp., a Nevada corporation, a wholly owned subsidiary of Sysorex (“MergerSub”), entered into an Agreement
and Plan of Merger (the “Merger Agreement”). Under the terms of the Merger Agreement, the parties agreed that Sysorex would
acquire TTM Digital by way of a reverse triangular merger, subject to certain closing conditions (the “Merger”). On April
14, 2021 (the “Effective Time”), the closing conditions delineated in the Merger Agreement were satisfied and the Merger
closed. At the Effective Time, the MergerSub was merged with and into TTM Digital with TTM Digital surviving the Merger.
Under the terms of the Merger
Agreement, the shareholders of TTM Digital received a right to receive an aggregate of 124,218,268 shares of Sysorex common stock, $0.00001
par value per share (the “Merger Shares”) in exchange for their shares of TTM Digital. Simultaneously, upon the issuance of
the Merger Shares to the TTM Digital shareholders, Sysorex was issued all of the authorized capital of TTM Digital and TTM Digital became
a wholly owned subsidiary of Sysorex (together, the “Combined Company”). The Merger resulted in a change of control, with
the shareholders of TTM Digital receiving that number of Merger Shares equal to approximately eighty percent (80%) of the outstanding
shares of capital stock of Sysorex including the effect of the Sysorex Recapitalization. Due to TTM Digital shareholders acquiring a controlling
interest in Sysorex after the merger, the transaction was accounted for as a reverse acquisition for accounting purposes, with TTM Digital
being the accounting acquirer and reporting entity. Therefore, the historical amounts presented prior to the Merger are those of TTM Digital.
The Merger is accounted for under the acquisition method of accounting applied to Sysorex as the accounting acquiree under the guidance
of the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”) 805 Business
Combinations (“ASC 805”).
Discontinued Operations
As
presented in Form 10K/A, (Amendment No. 1) filed on May 23, 2022 and Form 10K/A (Amendment No. 2) filed June 1, 2022, the following reclassifications
were made to the prior year; mining revenue of $4.4 million, mining costs of $0.4 million, depreciation of $2.5 million and impairment
of fixed assets of $3.3 million from continuing operations were reclassified to discontinued operations. The net effect for the year
ended December 31, 2021, was a $1.8 million change. The net loss from operations as reported in the form 10K/A was $5.2 million, resulting
in a restated change of net income from discontinued operations for the year ended December 31, 2021, to $3.4 million as noted above.
The Company reclassified in 2021, $4.0 million from mining equipment to assets held for sale, on the consolidated balance sheets.
In the fall of 2021, the Company
made the decision to divest certain mining equipment and the data center of the TTM Digital reporting unit (“TTM Assets”)
and commenced discussions with a third party to execute an asset sale. As a result of the decision to divest certain operating assets
of the TTM Digital reporting unit, the Company has determined that the subject assets met the definition of assets held for sale as defined
by ASC 205-20 – Presentation of Financial Statements – Discontinued Operations. The Company determined the TTM Assets represented
discontinued operations as it constituted a disposal of a significant component and a strategic shift that will have a material effect
on the Company’s operations and financial results. As a result, the Company reclassified the balances and activities of the TTM
Assets from their historical presentation to assets held for sale and assets and liabilities – discontinued operations on the consolidated
balance sheets and to gain (loss) from discontinued operations on the consolidated statements of operations for the periods presented.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Note 4 — Summary of Significant Accounting Policies
Principles of Consolidation
The consolidated financial statements have been
prepared using the accounting records of Sysorex, TTM Digital and SGS. All inter-company balances and transactions have been eliminated
in consolidation. Up until November 2, 2021, the Company’s wholly owned subsidiary, TTM Digital had a 50% interest in Up North
Hosting, LLC (“UNH”) which was accounted for as an equity method investment. On November 2, 2021, the Company acquired the
remaining 50% interest in UNH making it a wholly owned subsidiary of the Company.
Use of Estimates
The preparation of financial statements in conformity
with accounting principles generally accepted in the United States (“GAAP”) requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during each of the reporting periods. Actual results could differ from those
estimates. The Company’s significant estimates consist of:
|
● |
Fair value of digital assets
|
| ● | Fair value of the Company’s stock |
|
● |
Expected useful lives and valuation of long-lived assets |
|
● |
Fair value of derivative liabilities |
Cash and Cash Equivalents
The Company considers all highly liquid investments
with an original maturity from the date of purchase of years or less to be cash equivalents.
Concentrations of Credit Risk
Financial instruments that
potentially subject the Company to credit risk consist primarily of cash. The Company’s cash is deposited with commercial banks
in the United States and may exceed federally insured limits from time to time. The recorded carrying amount of cash and cash equivalents
approximates their fair value. The Company uses a digital asset exchange to custody and liquidate its digital assets. If demand for digital
assets decline the Exchange could be negatively impacted. The Company’s digital assets are not insured under the third-party custody
provider or exchanges.
Mining Equipment
Mining
Equipment is stated at cost. Depreciation is computed using the straight-line method regardless of the category of asset. In the fall
of 2021, the Company made the decision to divest certain mining equipment and the data center of the TTM Digital reporting unit. As a
result, the Company reports these assets as held for sale in discontinued operations and no longer depreciates these assets. Prior to
this classification, The Company had determined that the useful life of graphics processing units (“GPUs”) is 3-years and
remaining mining equipment (primarily chassis, power supply
units, computer memory, motherboards, risers, and fans) is depreciated over the estimated useful life of 5-years.
Expenditures for repairs
and maintenance are charged to expense as incurred. Upon disposition, the cost and related accumulated depreciation are removed from
the accounts and the resulting gain or loss is reflected in the statement of operations.
The rate at which the Company
generates digital assets and, therefore, consumes the economic benefits of its transaction verification servers are influenced by several
factors including the following:
|
- |
The complexity of the transaction verification process which is driven by the algorithms contained within the Ethereum open-source software; |
|
- |
The general availability of appropriate computer processing capacity on a global basis (commonly referred to in the industry as hashing capacity which is measured in Terahash units); and |
|
- |
Technological obsolescence reflecting rapid development in the transaction verification server industry such that more recently developed hardware is more economically efficient to run in terms of digital assets generated as a function of operating costs, primarily power costs. i.e., the speed of hardware evolution in the industry is such that later hardware models generally have faster processing capacity combined with lower operating costs and on average a lower cost of purchase. |
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
The Company operates in an
emerging industry for which limited data is available to make estimates of the useful economic lives and values of specialized equipment.
Management will review this estimate quarterly and will revise such estimates as and when data becomes available.
To the extent that any of the
assumptions underlying management’s estimate of useful life or values of its mining equipment are subject to revision in a future
reporting period either because of changes in circumstances or through the availability of greater quantities of data then the estimated
useful life or value could change and have a prospective impact on the carrying amounts of these assets.
Impairment of Long-lived Assets
The Company reviews its long-lived assets, including mining equipment,
for impairment whenever events or changes in circumstances indicate the carrying value of an asset or group of assets may not be recoverable.
The carrying amount is considered not recoverable if the sum of the undiscounted cash flows to be generated from the use and eventual
disposition of the asset group is less than the carrying amount of the asset group. If the carrying amount exceeds the undiscounted cash
flows, then the carrying amount is compared to the fair value and an impairment loss is recorded for the difference between the fair value
and the carrying amount. An impairment loss of $4.1 million and $3.3 million was recorded for long-lived assets for the years ended December
31, 2022, and 2021. As of September 15, 2022, Ethereum switched from a Proof of Work model to a Proof of Stake model, The Company is no
longer mining Ethereum or any other cryptocurrency. TTM Digital no longer holds any Ethereum or other crypto tokens or crypto assets at
this time and does not conduct any mining activities and does not have any plans to mine crypto tokens in the future. TTM Digital is currently
exploring sales opportunities for its Graphics Processing Unit (GPU) assets and datacenter located in Lockport, NY.
Revenue Recognition
The Company recognizes revenue in accordance with
ASC 606, the core principle of which is that an entity should recognize revenue to depict the transfer of promised goods or services
to customers in an amount that reflects the consideration to which the entity expects to be entitled to receive in exchange for those
goods or services. To achieve this core principle, five basic criteria must be met before revenue can be recognized:
|
● |
Identification of the contract, or contracts, with a customer; |
|
● |
Identification of the performance obligations in the contract; |
|
● |
Determination of the transaction price; |
|
● |
Allocation of the transaction price to the performance obligations in the contract; and |
|
● |
Recognition of revenue when, or as, the Company satisfies a performance obligation. |
Mining Revenue
TTM
Digital has entered into a mining pool with the operator to provide computing power to the mining pool. The Company is entitled to a fractional
share of the fixed cryptocurrency award the mining pool operator receives (less transaction fees to the mining pool operator) for successfully
adding a block to the blockchain. The Company’s fractional share is based on the proportion of computing power the Company contributed
to the mining pool operator to the total computing power contributed by all mining pool participants in solving the current algorithm.
Providing computing power in digital asset transaction verification services is an output of the Company’s ordinary activities.
The provision of such computing power is the only performance obligation in the Company’s arrangement with mining pool operators.
The transaction consideration the Company receives, if any, is non-cash consideration. The transaction price of the Company’s share
of the cryptocurrency award is measured at fair value on the date earned, which is not materially different than the fair value at the
time the Company has earned the award from the mining pool. The consideration is all variable under the definition within ASC 606. Because
it is not probable that a significant reversal of cumulative revenue will not occur, the consideration is constrained until the Company
successfully places a block and the Company receives confirmation of the consideration it will receive, at which time revenue is recognized.
There is no significant financing component in these transactions.
The
fair value of the digital asset award received is determined using the quoted price of the related digital asset at the time earned.
The Company monitors the market and when an identical digital asset is bought and sold at a price below the Company’s
carrying value, often an indicator that impairment is more likely than not, the Company will follow ASC 820, Fair Value
Measurement, and record an impairment if necessary.
Hardware and Software Revenue Recognition
SGS is a primary resale channel for a large group
of vendors and suppliers, including original equipment manufacturers (“OEMs”), software publishers and wholesale distributors.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
The Company accounts for a contract when it has
approval and commitment from both parties, the rights of the parties are identified, payment terms are established, the contract has
commercial substance and collectability of consideration is probable. The Company evaluates the following indicators amongst others when
determining whether it is acting as a principal in the transaction and recording revenue on a gross basis: (i) the Company is primarily
responsible for fulfilling the promise to provide the specified product or service, (ii) the Company has inventory risk before the specified
good or service has been transferred to a customer or after transfer of control to the customer and (iii) the Company has discretion
in establishing the price for the specified good or service. If the terms of a transaction do not indicate the Company is acting as a
principal in the transaction, then the Company is acting as an agent in the transaction and the associated revenues are recognized on
a net basis.
The Company recognizes revenue once control
has passed to the customer. The following indicators are evaluated in determining when control has passed to the customer: (i) the Company
has a right to payment for the product or service, (ii) the customer has legal title to the product, (iii) the Company has transferred
physical possession of the product to the customer, (iv) the customer has the significant risk and rewards of ownership of the product
and (v) the customer has accepted the product. The Company’s products can be delivered to customers in a variety of ways, including
(i) as physical product shipped from the Company’s warehouse, (ii) via drop-shipment by the vendor or supplier or (iii) via electronic
delivery of keys for software licenses. The Company’s shipping terms typically specify F.O.B. destination.
The Company leverages drop-shipment arrangements
with many of its vendors and suppliers to deliver products to its customers without having to physically hold the inventory at its warehouse.
The Company is the principal in the transaction and recognizes revenue for drop-shipment arrangements on a gross basis.
The Company may provide integration
of products from multiple vendors as a solution it sells to the customer. In this arrangement, the Company provides a direct warranty
to the customer with the Company’s own personnel as the customer requires a warranty on the solution and not individual vendor products.
This type of warranty is sold integral to the overall solution quoted to the customer. The Company considers these service-type warranties
to be performance obligations of the principal from the underlying products that make up a solution and therefore is acting as a principal
in the transaction and records revenue on a gross basis over time.
License and Maintenance Services Revenue Recognition
SGS provides a customized design and configuration
solution for its customers and in this capacity resells hardware, software and other IT equipment license and maintenance services in
exchange for fixed fees. The Company selects the vendors and sells the products and services, including maintenance services, that best
fit the customer’s needs. For sales of maintenance services and warranties, the customer obtains control at the point in time that
the services to be provided by a third-party vendor are purchased by the customer and therefore the Company’s performance obligation
to provide the overall systems solution is satisfied at that time. The Company’s customers generally pay within 30 to 60 days
of the receipt of a customer-approved invoice.
For resale of services, including maintenance
services, warranties, and extended warranties, the Company is acting as an agent as the primary activity for those services are fulfilled
by a third party. While the Company may facilitate and act as a first responder for these services, the third-party service providers
perform the primary maintenance and warranty services for the customer. Therefore, the Company is not primarily responsible for performing
these services and revenue is recorded on a net basis.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
SGS’s professional services include fixed
fee contracts. Fixed fees are paid monthly, in phases, or upon acceptance of deliverables. For fixed fee contracts, the Company recognizes
revenue evenly over the service period using a time-based measure because the Company is providing continuous service. Anticipated losses
are recognized as soon as they become known. For the year ended December 31, 2022, SGS did not incur any such losses. These amounts are
based on known and estimated factors. Revenues from time and material or firm fixed price long-term and short-term contracts are derived
principally with various United States government agencies.
Contract Balances
The
timing of revenue recognition may differ from the timing of payment by customers. The Company records receivables when revenue is recognized
prior to payment and there is an unconditional right to payment. Alternatively, when payment precedes the provision of the related services,
the Company records deferred revenue until the performance obligations are satisfied. The following table details the contract balances
presented (in thousands):
Deferred Revenue:
| |
Balance as of 12/31/2021 | | |
Additions | | |
Revenue Amortization | | |
Deletions | | |
Balance as of 12/31/2022 | |
| |
| | |
| | |
| | |
| | |
| |
Customer A | |
$ | 246 | | |
$ | 639 | | |
$ | 476 | | |
$ | - | | |
$ | 409 | |
Customer B | |
| 725 | | |
| 15 | | |
| 236 | | |
| - | | |
| 504 | |
Various | |
| - | | |
| 43 | | |
| 25 | | |
| - | | |
| 18 | |
Valuation Adjustment | |
| (39 | ) | |
| - | | |
| - | | |
| 39 | | |
| - | |
| |
$ | 932 | | |
$ | 697 | | |
$ | 737 | | |
$ | 39 | | |
$ | 931 | |
Accounts Receivable, Net
Account receivables are stated
at the amount the Company expects to collect. The Company recognizes an allowance for doubtful accounts to ensure accounts receivables
are not overstated due to un-collectability. Bad debt reserves are maintained for various customers based on a variety of factors, including
the length of time the receivables are past due, significant one-time events and historical experience. An additional reserve for individual
accounts is recorded when the Company becomes aware of a customer’s inability to meet its financial obligation, such as in the case
of bankruptcy filings, or deterioration in the customer’s operating results or financial position. If circumstances related to customers
change, estimates of the recoverability of receivables would be further adjusted. The Company’s allowance for doubtful accounts
was $0.05 million as of December 31, 2022, and $0.05 million as of December 31, 2021.
Digital Assets
Digital assets (predominantly Ethereum) are included
in current assets in the accompanying consolidated balance sheets. The classification of digital assets as a current asset has been made
after the Company’s consideration of the consistent daily trading volume on cryptocurrency exchange markets, there are no limitations
or restrictions on Company’s ability to sell Ethereum, and the pattern of actual sales of Ethereum by the Company. Digital assets
purchased are recorded at cost and cryptocurrencies awarded to the Company through its mining activities are accounted for in connection
with the Company’s revenue recognition policy disclosed above.
Digital assets held are accounted for as intangible assets with indefinite
useful lives. An intangible asset with an indefinite useful life is not amortized but assessed for impairment annually, or more frequently,
when events or changes in circumstances occur indicating that it is more likely than not that the indefinite-lived asset is impaired.
ASC-350-35-19 requires an impairment at any time the fair value of the digital asset is below its carrying value. Impairment exists when
the carrying amount exceeds its fair value, which is measured using the quoted price of the digital asset at the time its fair value is
being measured. To the extent an impairment loss is recognized, the loss establishes the new cost basis of the asset. Subsequent reversal
of impairment losses is not permitted. The Company recorded a $2.7 million and $0.7 million impairment charge during the years ended December
31, 2022, and 2021, respectively.
Digital assets awarded to the Company through its mining activities
are included within operating activities on the accompanying consolidated statements of cash flows and it’s mining activities are
disclosed in Note 5-Discontinued Operations. The sales of digital assets are included within investing activities in the accompanying
consolidated statements of cash flows. The Company accounts for its gains or losses in accordance with the first in first out (FIFO) method
of accounting. The Company recognized realized gains (losses) through the sale and disbursement of digital assets during the year ended
December 31, 2022, and 2021 of $1.7 million and $0.1 million, respectively.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Goodwill and Intangible Assets
The Company accounts for intangible
assets under ASC 350-30, Intangibles-Goodwill and Other. Goodwill represents the cost of a business acquisition in excess of the
fair value of the net assets acquired. Goodwill is not amortized and is reviewed for impairment annually as of December 31, or more frequently
if facts and circumstances indicate that it is more likely than not that the fair value of a reporting unit is less than its carrying
amount, including goodwill. If it is more likely than not that the fair value of a reporting unit is less than its carrying amount, the
company performs a quantitative test to identify and measure the amount of goodwill impairment loss. The Company compares the fair value
of the reporting unit with its carrying amount. If the carrying amount exceeds fair value, goodwill of the reporting unit is considered
impaired, and that excess is recognized as a goodwill impairment loss. As of December 31, 2022, the Company determined the carrying amount
of its goodwill exceeded the fair value. The Company recorded a $1.6 million goodwill impairment loss.
Intangible assets with finite lives are comprised
of customer contracts, and trademarks that are amortized on a straight-line basis over their expected useful lives. The carrying value
of finite-lived assets and the remaining useful lives are reviewed at least annually to determine if circumstances exist which may indicate
a potential impairment or revision to the amortization period.
Investments in Equity
The Company’s investment in Ostendo include
an investment in an equity instruments, accounted for under ASC 321 Investments – Equity Securities, where the Company (1) holds
less than 20% ownership in the entity, and (2) does not exercise significant influence. These are recorded at cost and adjusted for observable
transactions for same or similar investments of the same issuer (referred to as the measurement alternative) or impairment.
Fair Value
The Company follows the accounting
guidance under FASB’s Accounting Standards Codification 820, Fair Value Measurements, for its fair value measurements of financial
assets and liabilities measured at fair value on a recurring basis. Under this accounting guidance, fair value is defined as an exit price,
representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market
participants at the measurement date. As such, fair value is a market-based measurement that should be determined based on assumptions
that market participants would use in pricing an asset or a liability. This statement defines fair value, establishes a framework for
measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements. To increase consistency
and comparability in fair value measurements, ASC 820 establishes a fair value hierarchy that prioritizes the inputs to valuation techniques
used to measure fair value into three levels as follows:
| Level 1 |
— |
quoted prices (unadjusted) in active markets for identical assets or liabilities. |
| Level 2 | — |
observable inputs other than Level 1, quoted prices for similar assets or liabilities in active markets, quoted prices for identical
or similar assets and liabilities in markets that are not active, and model-derived prices whose inputs are observable or whose significant
value drivers are observable; and |
| Level 3 | — |
assets and liabilities whose significant value drivers are unobservable. |
Observable inputs are based on market data obtained
from independent sources, while unobservable inputs are based on the Company’s market assumptions. Unobservable inputs require
significant management judgment or estimation. In some cases, the inputs used to measure an asset or liability may fall into different
levels of the fair value hierarchy. In those instances, the fair value measurement is required to be classified using the lowest level
of input that is significant to the fair value measurement. Such determination requires significant management judgment.
Certain nonfinancial assets such as property and
equipment, land and intangible assets are subject to nonrecurring fair value measurements if they are deemed to be impaired. The impairment
models used for nonfinancial assets depend on the type of asset.
For the year ended December
31, 2022, the Company recorded impairment charges related to assets measured on a non-recurring basis of $4.1 million for graphics processing
units in Note 5 – Discontinued Operations and $2.7 million for digital assets in the Consolidated Statement of Operations. The Company
utilized a market approach as of December 31, 2022, to determine fair value.
The Company evaluated its
equity investment in Ostendo of $1.6 million and its Style Hunter investment and recorded an impairment of approximately $0.2 million,
reported in the Consolidated Statement of Operations and $0.5 million, reported in Note 5 – Discontinued Operations, respectively
The Company utilized inputs of market data and trends of peer group companies to determine the fair value of the equity investment.
The carrying amounts of the
Company’s financial assets and liabilities, such as cash and cash equivalents, accounts receivable, accrued liabilities, and accounts
payable, are of approximate fair value due to the short-term nature of these instruments.
Held for Sale Classification
The Company classifies a business as held for
sale in the period in which management commits to a plan to sell the business, the business is available for immediate sale in its present
condition, an active program to complete the plan to sell the business is initiated, the sale of the business within one year is
probable and the business is being marketed at a reasonable price in relation to its fair value.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Newly acquired businesses that meet the held-for-sale
classification criteria upon acquisition are reported as discontinued operations. Upon a business’ classification as held for sale,
net assets are measured for impairment. Goodwill impairment is measured in accordance with the method described in the accounting policy.
An impairment loss is recorded for long-lived assets held for sale when the carrying amount of the asset exceeds its fair value less
cost to sell. Other assets and liabilities are generally measured for impairment by comparing their carrying values to their respective
fair values. A long-lived asset shall not be depreciated or amortized while it is classified as held for sale.
Stock Based Compensation
The Company accounts for its
stock-based compensation awards to employees and directors in accordance with FASB ASC Topic 718, Compensation-Stock Compensation (“ASC
718”). ASC 718 requires all stock-based compensation to employees, including grants of employee stock options, and restricted stock,
to be recognized in the consolidated statements of operations based on their grant date fair values. The fair value of stock options is
estimated as of the date of grant using the Monte Carlo Simulation option pricing model. The fair value of restricted stock is calculated
as the fair value of the Company’s common stock as of the date of the grant. The expense is recognized on a straight-line basis
over the requisite service period
Pre-funded Warrants / Rights to Shares
The Company has certain forward
sale contracts for equity issuances (“Forward Contracts”) where the Holder has provided all funding towards the equity issuance
and additional consideration is not required for equity issuance. The Forward Contracts are referred to as Pre-funded Warrants or Rights
to Shares. Shares will be issued upon the contractual terms of the Forward Contracts. The Company includes the proceeds of the Forward
Contracts in equity in Additional paid-in-capital. In accordance with ASC 260, Earnings Per Share, the underlying shares to be issued
are included in the number of outstanding shares used for Basic earnings per share.
Income Taxes
The Company accounts for income taxes under the
asset and liability method, in which deferred tax assets and liabilities are recognized for the future tax consequences attributable
to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and
operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply
to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred income
taxes of a change in tax rates is recognized in income in the period that includes the enactment date. A valuation allowance is required
to the extent any deferred tax assets may not be realizable.
ASC 740-10, Accounting for Uncertainty in Income
Taxes, defines uncertainty in income taxes and the evaluation of a tax position as a two-step process. The first step is to determine
whether it is more likely than not that a tax position will be sustained upon examination, including the resolution of any related appeals
or litigation based on the technical merits of that position. The second step is to measure a tax position that meets the more-likely-than-not
threshold to determine the amount of benefit to be recognized in the financial statements. A tax position is measured at the largest
amount of benefit that is greater than 50 percent likelihood of being realized upon ultimate settlement. Tax positions that previously
failed to meet the more-likely than-not threshold should be recognized in the first subsequent period in which the threshold is met.
Previously recognized tax positions that no longer meet the more-likely-than-not criteria should be de-recognized in the first subsequent
financial reporting period in which the threshold is no longer met. The Company had no uncertain tax positions as of December 31, 2022,
and 2021.
Derivative Liabilities
The Company evaluates its convertible instruments,
options, warrants, or other contracts to determine if those contracts or embedded components of those contracts qualify as derivatives
to be separately accounted for under ASC Topic 815, Derivatives and Hedging. The Company evaluates whether the amount of common stock
on a as converted basis is in excess of its authorized share total which, if in excess, would result in derivative accounting treatment.
The result of this accounting treatment is that the fair value of the derivative is marked-to-market each balance sheet date and recorded
as a liability. In the event that the fair value is recorded as a liability, the change in fair value is recorded in the statement of
operations as other income (expense). Upon conversion or exercise of a derivative instrument, the instrument is marked to fair value
at the conversion date and then that fair value is reclassified to equity. Equity instruments that are initially classified as equity
that become subject to reclassification under ASC Topic 815 are reclassified to a liability at the fair value of the instrument on the
reclassification date.
Convertible Debt
The Company’s debt instruments contain a
host liability, freestanding warrants, and an embedded conversion feature. The Company uses the guidance under FASB ASC Topic 815 Derivatives
and Hedging (“ASC 815”) to determine if the embedded conversion feature must be bifurcated and separately accounted for as
a derivative under ASC 815. It also determines whether any embedded conversion features requiring bifurcation and/or freestanding warrants
qualify for any scope exceptions contained within ASC 815. Generally, contracts issued or held by a reporting entity that are both (i)
indexed to its own stock, and (ii) classified in shareholders equity, would not be considered a derivative for the purposes of applying
ASC 815. Any embedded conversion features and/or freestanding warrants that do not meet the scope exception noted above are classified
as derivative liabilities, initially measured at fair value, and remeasured at fair value each reporting period with change in fair value
recognized in the consolidated statements of operations. Any embedded conversion features and/or freestanding warrants that meet the
scope exception under ASC 815 are initially recorded at their relative fair value in paid-in-capital and are not remeasured at fair value
in future periods.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
The host debt instrument is initially recorded
at its relative fair value in long-term debt. The host debt instrument is accounted for in accordance with guidance applicable to non-convertible
debt under FASB ASC Topic 470 Debt (“ASC 470”) and is accreted to its face value over the term of the debt with accretion
expense and periodic interest expense recorded in the consolidated statements of operations.
Issuance costs are allocated to each instrument
in the same proportion as the proceeds that are allocated to each instrument. Issuance costs allocated to the debt hosted instrument
are netted against the proceeds allocated to the debt host. Issuance costs allocated to freestanding warrants classified in equity are
recorded in paid-in-capital.
Leases
The right of use asset (“ROU”) on
the Company’s consolidated balance sheet represents a lessee’s right to use an asset over the life of a lease. Operating
lease ROU assets and lease liabilities are recognized at commencement date based on the present value of lease payments over the lease
term, plus any lease payments made to the lessor before the lease commencement date, plus any initial direct costs incurred, minus any
lease incentives received. The amortization period for the right of use asset is from the lease commencement date to the earlier of the
end of the lease term or the end of the useful life of the asset. Our lease terms may include options to extend or terminate the lease
when it is reasonably certain that we will exercise that option. Lease expense for lease payments is recognized on a straight-line basis
over the lease term. The Company has elected to exclude all short-term leases (i.e., leases with a term of 12 months or less) from recognition
on the balance sheet.
The Company’s lease liabilities are determined
by calculating the present value of all future lease payments using the rate implicit in the lease if it can be readily determined, or
the lessee’s incremental borrowing rate. The Company uses its incremental borrowing rate at the inception of the lease to determine
the present value of future lease payments as the rate implicit in its leases could not be readily determined.
Net Loss per Share
Basic loss per common share
is computed by dividing net loss attributable to common stockholders by the weighted average number of common shares outstanding during
the period. Diluted net loss per common share is computed by dividing net loss attributable to common stockholders by the weighted average
number of common shares outstanding, plus potentially dilutive common shares. Convertible debt, restricted stock, stock options and warrants
are excluded from the diluted net loss per share calculation when their impact is antidilutive. The Company reported a net loss for the
years ended December 31, 2022 and 2021, and as a result, all potentially dilutive common shares are considered antidilutive for this period.
The Company includes potentially issuable shares
in the Weighted-average common shares – basic that include warrants and other agreements that are exercisable for little or no
consideration without substantive contingencies and others once any contingencies relative to the issuance of the shares is resolved.
Computations of basic and diluted weighted average
common shares outstanding were as follows for the periods reported:
| |
December 31, | |
| |
2022 | | |
2021 | |
Weighted-average common shares outstanding | |
| 840,858,474 | | |
| 128,603,982 | |
| |
| | | |
| | |
Weighted-average potential common shares considered outstanding | |
| 3,000,000 | | |
| 10,457,102 | |
| |
| | | |
| | |
Weighted-average common shares outstanding – basic | |
| 843,858,474 | | |
| 139,061,084 | |
| |
| | | |
| | |
Dilutive effect of options, warrants and restricted stock | |
| - | | |
| - | |
| |
| | | |
| | |
Weighted-average common shares outstanding – diluted | |
| 843,858,474 | | |
| 139,061,084 | |
| |
| | | |
| | |
Options, restricted stock, and warrants and convertible debt excluded from the computation of diluted loss per share because the effect of inclusion would be anti-dilutive | |
| 129,509,270 | | |
| 6,603,716 | |
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Recent Accounting Standards
The Company continually assesses any new accounting pronouncements
to determine their applicability. When it is determined that a new accounting pronouncement affects the Company’s financial reporting,
the Company undertakes a study to determine the consequences of the change to its consolidated financial statements and assures that there
are proper controls in place to ascertain that the Company’s consolidated financial statements properly reflect the change.
In June 2016, the
FASB issued Accounting Standards Update (“ASU”) No. 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement
of Credit Losses on Financial Instruments, which was codified with its subsequent amendments as Accounting Standards Codification
(“ASC”) Topic 326, Financial Instruments – Credit Losses (“ASC 326”). ASC 326 seeks
to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments,
including trade receivables, and other commitments to extend credit held by a reporting entity at each reporting date. The amendments
require an entity to replace the incurred loss impairment methodology in other GAAP with a methodology that reflects current expected
credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates.
The updated guidance is effective for the Company for annual reporting periods beginning after December 15, 2022, and early adoption
is permitted.
In December 2019, the
FASB issued ASU 2019-12, “Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes (“ASU 2019-12”),
which is intended to simplify various aspects related to accounting for income taxes. ASU 2019-12 removes certain exceptions to the general
principles in ASC Topic 740 and also clarifies and amends existing guidance to improve consistent application. This guidance is effective
for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2020, with early adoption
permitted. The Company adopted this standard on January 1, 2020, and the adoption did not have a material impact on the financial
statements and related disclosures.
In May 2021, the FASB
issued ASU 2021-04, Earnings Per Share (Topic 260), Debt-Modifications and Extinguishments (Subtopic 470-50), Compensation-Stock
Compensation (Topic 718), and Derivatives and Hedging-Contracts in Entity’s Own Equity (Subtopic 815-40), (“ASU 2021-04”).
This ASU reduces diversity in an issuer’s accounting for modifications or exchanges of freestanding equity-classified written call
options (for example, warrants) that remain equity classified after modification or exchange. This ASU provides guidance for a modification
or an exchange of a freestanding equity-classified written call option that is not within the scope of another Topic. It specifically
addresses: (1) how an entity should treat a modification of the terms or conditions or an exchange of a freestanding equity-classified
written call option that remains equity classified after modification or exchange; (2) how an entity should measure the effect of
a modification or an exchange of a freestanding equity-classified written call option that remains equity classified after modification
or exchange; and (3) how an entity should recognize the effect of a modification or an exchange of a freestanding equity-classified
written call option that remains equity classified after modification or exchange. This ASU will be effective for all entities for fiscal years
beginning after December 15, 2021. An entity should apply the amendments prospectively to modifications or exchanges occurring on
or after the effective date of the amendments. Early adoption is permitted, including adoption in an interim period. The adoption of ASU
2021-04 on January 1, 2022, did not have a material impact on the Company’s financial statements.
Reclassifications
Certain prior year amounts
reported on our Form 10-K/A (Amendment No. 2) have been reclassified for consistency with the current year presentation. The Company
has retroactively restated its assets reported as discontinued operations as 100% held for sale. Costs associated with the TTM Digital
reporting unit were reclassified from the consolidated statement of operations to discontinued operations.
Emerging Growth Company
Sysorex is an “emerging growth company”
as defined in the JOBS Act. As such, Sysorex is eligible to take advantage of certain exemptions from various reporting requirements
that apply to other public companies that are not emerging growth companies, including compliance with the auditor attestation requirements
of Section 404 of the Sarbanes-Oxley Act. In addition, Section 107 of the JOBS Act provides that an emerging growth company may take
advantage of the extended transition period provided in Section 13(a) of the Exchange Act, for complying with new or revised accounting
standards, meaning that Sysorex, as an emerging growth company, can delay the adoption of certain accounting standards until those standards
would otherwise apply to private companies. Sysorex has elected to take advantage of this extended transition period, and therefore our
financial statements may not be comparable to those of companies that comply with such new or revised accounting standards.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Note 5 — Discontinued Operations
In the fall of 2021, the Company
made the decision to divest certain mining equipment and the data center of the TTM Digital reporting unit and commenced discussions with
a third party to execute an asset sale in the spring of 2022. On March 24, 2022, the Company executed Heads of Terms (“Heads of
Terms”) with Ostendo Technologies, Inc. (“Ostendo”). Pursuant to the Heads of Terms, the Company and Ostendo agreed
to certain terms related to the Company’s sale of its Ethereum mining assets and certain associated real property (“Assets”)
to Ostendo for Ostendo preferred stock. The Company agreed to make a non-refundable deposit of $1,600,000 (“Deposit”) to be
credited toward the purchase of an additional 166,667 shares of Ostendo’s preferred stock. The Company has in good faith worked
with Ostendo to ensure all closing terms and closing conditions were mutually agreed upon, however, the parties have not entered into
definitive transaction agreements and accordingly, it was determined in November 2022 that the transaction will not proceed. In November
2022, the Company received a certificate, dated November 14, 2022, for the shares, and thereafter, the Company received confirmation that
the Certificate of Designations for the preferred stock had been filed and accepted by the California Secretary of State on November 14,
2022.
Subsequent
to the Ostendo transaction not proceeding, TTM Digital explored alternate long-term uses for its assets and concluded that mining other
coins was not a feasible path forward due to the volatility in crypto prices, and repurposing its assets was not a viable path forward
as it would require significant upfront investments to its datacenter infrastructure. TTM Digital is currently exploring sales opportunities
for its GPU assets and datacenter located in Lockport, NY.
As a result of the decision to divest certain
operating assets of the TTM Digital reporting unit, the Company has determined that subject assets met the definition of assets held
for sale as defined by ASC 205-20 – Presentation of Financial Statements – Discontinued Operations. The Company determined
the TTM Assets represented discontinued operations as it constituted a disposal of a significant component and a strategic shift that
will have a material effect on the Company’s operations and financial results. As a result, the Company reclassified the balances
and activities of the TTM Assets from their historical presentation to assets held for sale and assets and liabilities – discontinued
operations on the consolidated balance sheets and to loss from discontinued operations on the consolidated statements of operations for
the periods presented.
The
carrying value of the TTM Digital asset disposal group was $4.7 million as of December 31, 2022, and the Company recorded approximately
$4.1 million of impairment of fixed assets in its discontinued operations. The following table details the assets and liabilities of
the Company’s TTM Assets that were classified as assets held for sale and discontinued operations for the periods presented (in
thousands):
| |
2022 | | |
2021 | |
Current Assets | |
| | |
| |
Mining facilities, net | |
| 1,083 | | |
| 1,083 | |
Mining equipment, net | |
| 3,491 | | |
| 8,476 | |
Investment in Style Hunter | |
| - | | |
| 500 | |
Intangible assets, net | |
| 89 | | |
| 89 | |
Total Assets associated with discontinued operations | |
$ | 4,663 | | |
$ | 10,148 | |
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
The following table presents the TTM Digital assets
statement of operations line items classified as discontinued operations included within loss from discontinued operations for the years
ended December 31, 2022, and 2021 (in thousands):
| |
2022 | | |
2021 | |
Revenues | |
| | |
| |
Mining income | |
$ | 4,094 | | |
$ | 12,534 | |
Other revenue | |
| 96 | | |
| 38 | |
Total Revenues | |
| 4,190 | | |
| 12,572 | |
| |
| | | |
| | |
Operating costs and expenses | |
| | | |
| | |
Mining cost | |
| 1,457 | | |
| 1,273 | |
General and administrative | |
| 785 | | |
| 294 | |
Impairment of investments | |
| 500 | | |
| - | |
Impairment of fixed assets | |
| 4,061 | | |
| 3,274 | |
Depreciation | |
| 910 | | |
| 4,144 | |
Total Operating Costs and Expenses | |
| 7,713 | | |
| 8,985 | |
| |
| | | |
| | |
(Loss) Gain from Discontinued Operations | |
| (3,523 | ) | |
| 3,587 | |
| |
| | | |
| | |
Other Income (Expenses) | |
| | | |
| | |
Gain (loss) on sale of fixed assets | |
| (14 | ) | |
| (146 | ) |
Fair value loss on previously held equity interest | |
| - | | |
| (18 | ) |
Other income (expenses), net | |
| - | | |
| 58 | |
Total Other Income | |
| (14 | ) | |
| (106 | ) |
| |
| | | |
| | |
(Loss) Income before net loss of equity method investee | |
| (3,537 | ) | |
| 3,481 | |
| |
| | | |
| | |
Share of net loss of equity method investee | |
| - | | |
| (94 | ) |
| |
| | | |
| | |
Net (loss) income from discontinued operations | |
$ | (3,537 | ) | |
$ | 3,387 | |
The following table summarizes
the net cash flows from discontinued operations of TTM Digital for years ended December 31, 2022, and 2021 (in thousands):
| |
For the Year Ended December 31, | |
| |
2022 | | |
2021 | |
Net cash used in operating activities – discontinued operations | |
| (1,966 | ) | |
| (13,165 | ) |
Net cash used in investing activities – discontinued operations | |
| - | | |
| (1,520 | ) |
Net cash provided by financing activities – discontinued operations | |
| - | | |
| - | |
SYSOREX,
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
Note 6 — Intangible Assets
Intangible assets as of December 31, 2022, consist
of the following:
| |
Gross | | |
| | |
Net | |
| |
Carrying | | |
Accumulated | | |
Carrying | |
| |
Amount | | |
Amortization | | |
Amount | |
Trade name | |
$ | 1,060 | | |
$ | (179 | ) | |
$ | 881 | |
Customer Relationships | |
| 1,900 | | |
| (802 | ) | |
| 1,098 | |
Total intangible assets | |
$ | 2,960 | | |
$ | (981 | ) | |
$ | 1,979 | |
Calendar Years ending December 31, | |
Amount | |
2023 | |
| 573 | |
2024 | |
| 573 | |
2025 | |
| 266 | |
Thereafter | |
| 567 | |
Total | |
$ | 1,979 | |
Up North Business Combination / Bitworks Asset Acquisition
On November 2, 2021, the Company through a wholly
owned subsidiary of TTM Digital executed a Membership Interest Purchase Agreement (“Up North Agreement”) with BWP Holdings,
LLC (“BWP”) whereby the Company acquired the remaining 50.0% membership interest (“Transferred Membership Interest”)
in Up North Hosting LLC (“Up North”) that it did not already own to bring its ownership in Up North to 100.0% (“UNH
Acquisition”). In addition to the Transferred membership Interest the Company acquired certain data mining equipment BWP (“Bitworks
Equipment” and collectively the “Acquisition”) that was resident in the Up North data center facility. The BWP transaction
was accounted for as an asset acquisition. Total transaction consideration paid for the acquired interests of Up North and the Bitworks
Equipment were $1.0 million and the issuance of 1.0 million shares of restricted common stock, $0.00001 par value of the Company.
The total transaction consideration paid for the
Acquisition was valued at $1.4 million. The transaction consideration was allocated to the UNH Acquisition and the Bitworks Equipment
in the amounts of $705,900 and $694,100, respectively. The UNH Acquisition was accounted for as a business combination using the acquisition
method in accordance with Accounting Standards Codification 805, Business Combinations. In accounting for the UNH Acquisition the purchase
consideration consisted of the fair value of the Up North membership interest previously owned by the Company and accounted for as an
equity method investment of $631,500 and the transaction consideration allocated of $705,900 and reduced by the effective settlement of
intercompany transactions of $104,285 for net purchase consideration of $1,233,115. The previous membership interest in Up North had a
carrying value of $649,462 resulting in the recognition of a loss on the conversion of the equity method investment of $17,962.
Up
North’s primary asset consists of a data center facility located in New York used for the hosting of cryptocurrency data mining
operations. The value of the data center facility building, and improvements installed for the data center operations are approximately
$1.1 million. The data center facility is located in an industrial redevelopment area which has a property tax abatement and pays certain
fees in lieu of property taxes under an agreement with the Industrial Development Agency. Proforma financial information was not
required as the acquisition was deemed not to have a material impact. All assets associated with this acquisition have been classified
as held for sale, and any income or loss has been reported as discontinued operations.
SYSOREX,
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
Note
7 — Credit Risk and Concentrations
Financial
instruments that subject the Company to credit risk consist principally of trade accounts receivable and cash. The Company performs certain
credit evaluation procedures and does not require collateral for financial instruments subject to credit risk. The Company believes that
credit risk is limited because the Company routinely assesses the financial strength of its customers and, based upon factors surrounding
the credit risk of its customers, establishes an allowance for uncollectible accounts and, consequently, believes that its accounts receivable
credit risk exposure beyond such allowances is limited.
The
Company maintains cash deposits with financial institutions, which, from time to time, may exceed federally insured limits. The Company
has not experienced any losses and believes it is not exposed to any significant credit risk from cash.
The following table sets forth the percentages of sales derived by
SGS from those customers that accounted for at least 10% of sales for the years ended December 31, 2022, and 2021 (in thousands of dollars):
| |
The Years Ended | |
| |
December 31, 2022 | | |
December 31, 2021 | |
| |
$ | | |
% | | |
$ | | |
% | |
Customer A | |
| 4,388 | | |
| 26 | % | |
| 4,826 | | |
| 44 | % |
Customer B | |
| 10,421 | | |
| 61 | % | |
| 2,946 | | |
| 27 | % |
As of December 31, 2022, Customer
A and Customer B represented approximately 61% and 30% of total accounts receivable, respectively.
As of December 31, 2021, Customer A represented
approximately 72% of total accounts receivable. One other customer represented approximately 11% of total accounts receivable.
For the year ended December
31, 2022, three vendors represented approximately 41%, 35%, and 12% of total purchases. Purchases from these vendors during the year ended
December 31, 2022, were $9.5 million, $8.1 million, and $2.9 million respectively.
For the year ended December
31, 2021, three vendors represented approximately 36%, 25%, and 25% of total purchases. Purchases from these vendors during the year ended
December 31, 2021, were $3.8 million, $2.6 million, and $2.6 million respectively.
Geographic
and Technology Concentration
The
Company had geographic diversity between April 1, 2021, and June 30, 2022, using a colocation datacenter in North Carolina. After
June 30, 2022, the Company had consolidated its mining operations exclusively in New York.
Further,
the Company had concentrated exposure to the Ethereum blockchain infrastructure through its mining operations during the periods presented.
On September 15, 2022, the Ethereum blockchain transitioned to proof-of-stake which adversely affected our business and our ability to
generate revenues. The Company is no longer able to mine Ethereum. TTM Digital assets operations are classified as discontinued
operations.
SYSOREX,
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
Note 8
— Short Term Convertible Debt
Short term convertible debt as of December 31,
2022, and December 31, 2021, consisted of the following (in thousands):
| |
December 31, | | |
December 31, | |
| |
2022 | | |
2021 | |
Convertible Debentures, including interest payable to the Convertible Debenture Holders | |
$ | 15,272 | | |
$ | 19,439 | |
Total Short-Term Convertible Debt | |
$ | 15,272 | | |
$ | 19,439 | |
2021
Convertible Debentures & Warrants
On July 7, 2021, the Company
consummated the initial closing of a private placement offering (the “Offering”) pursuant to the terms and conditions of a
Securities Purchase Agreement for up to $15.2 million in principal amount (“Original Principal Value”) Convertible Debentures.
To manage the administration of the Offering the Company entered into a placement agency agreement with Joseph Gunner & Co. LLC, a
U.S. registered broker-dealer (“Placement Agent”). At the initial closing, the Company sold the purchasers (i) 12.5% Original
Issue Discount Convertible Debentures (“Debentures”) in an aggregate principal amount of $9,990,000 and (ii) warrants to purchase
up to 3.5 million shares of common stock of the Company. The Company received total gross proceeds of $8.9 million taking into account
the 12.5% discount before deducting placement agent fees and expenses of approximately $0.9 million. The convertible debt is collateralized
by the assets of the Company. The Debentures matured on July 7, 2022, subject to a three-month extension upon mutual agreement of the
Company and the holder, as a result, the 2021 convertible debentures are in default.
On August 13, 2021, the company
consummated the second closing of the offering pursuant to the same terms and conditions of the Securities Purchase Agreement dated July
7, 2021. At the second closing, the Company sold the purchasers (i) 12.5% Original Issue Discount Senior Secured Convertible Debentures
in an aggregate principal amount of $3.4 million and (ii) warrants to purchase up to 1,862,279 shares of common stock of the Company.
The Company received a total of $3.5 million in gross proceeds following the second closing taking into account the 12 % discount before
deducting placement agent fees and expenses of approximately $0.3 million. The Debentures matured on August 13, 2022, subject to a three-month
extension upon mutual agreement of the Company and the holder, as a result, the 2021 convertible debentures are in default.
In conjunction with the Convertible Debentures,
the Company entered into a Warrant Purchase Agreement (the “Agreement”) providing investors the right to purchase common stock
of Sysorex. The exercise price will be either 1) the Qualified Offering Price, in the event of a Qualified Offering or 2) in the event
of no Qualified Offering, the lower of a) $18.00 and b) an amount equal to 80% of the average of VWAP (as defined therein) for the common
stock. The term of the warrant is five years. The warrants issued in connection with the debt were equity classified at issuance and were
allocated a value of approximately $896,000 on a relative fair value basis.
The Company recorded the debt net of the 12.5%
discount, of which totaled $1.5 million, the placement agent fees and expenses of $1.3 million and the debt discounts attributed to the
fair value of the warrants and conversion option derivative liability of approximately $0.8 million and $2.1 million, respectively. The
Company expensed the entire debt discount and issuance costs as a result of the debenture default, as disclosed below.
Under the conversion terms
of the Debentures, the Debenture is convertible, in whole or in part, into shares of Common Stock at the option of the Holder at any time
until the Debenture is no longer outstanding. The Holder executes a conversion by delivering to the Company a Notice of Conversion specifying
the principal amount to be converted and the date on which the conversion is to be executed. The Conversion Price is set at the lower
of (i) $18.00 and (ii) 80% of the average of the VWAP during the 5 Trading Day period immediately prior to the applicable Conversion Date.
The number of Conversion Shares to be issued is determined by dividing the outstanding principal amount of the debenture to be converted
by the Conversion Price. The Debentures are subject to mandatory conversion (“Mandatory Conversion”) in the event the Company
closes a registered public offering of its Common Stock and receives gross proceeds of not less than $40 million and at the completion
of which the Company’s securities are traded on a national exchange (“Qualified Offering”). The Company determined that
the conversion feature associated with the convertible debentures should be bifurcated and treated as a separate derivative liability.
An initial fair value of $2.1 million was assigned to the conversion option, The conversion option is marked to market at the end of each
reporting period. The Company recorded a revaluation gain (loss) of approximately $2.0 million and ($6.3) million for the years ended
December 31, 2022, and 2021, for the change in the fair value of the conversion option. As of December 31, 2022, the derivative liability
associated with the conversion option was $3.5 million.
Convertible Debenture Conversion
For the year ended December
31, 2022, the convertible debenture holders converted approximately $6.2 million of convertible debt into approximately 1.8 billion shares.
There were no conversions of convertible debt for the year ended December 31, 2021. As a result of the conversions, the Company recorded
a loss on debt extinguishment of approximately $0.2 million and settled approximately $2.9 million of the derivative liability associated
with the conversion option for the year ended December 31, 2022.
SYSOREX,
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
Debenture
Default
The Debentures provide that
any monetary judgment filed against the Company for more than $50,000, and if such judgment remains unvacated for a period of 45 calendar
days shall constitute an event of default. The debentures also provide that nonpayment of debt constitutes an event of default. The Company
defaulted on its interest payment. On December 14, 2021, the Company became aware that a Confession of Judgment (the “Confession
of Judgment”) had been entered against the Company in the Superior Court of the State of California, County of Santa Clara by Tech
Data on September 24, 2021. The Confession of Judgement is entered for a total sum of $5.9 million which is comprised of the principal
sum of $3.3 million and prejudgment interest in the sum of $2.6 million. As a result, the Confession of Judgment was deemed to be an event
of default under the Debentures although the Company only became aware of the Confession of Judgment on December 14, 2021.
On
January 7, 2022, the Company received a notice of default (the “Default Notice”) from the Placement Agent stating that the
Company defaulted under the Purchase Agreement as a result of: (i) the Company failing to disclose certain material indebtedness of the
Company outstanding as of the date of the Purchase Agreement; and (ii) the filing of a judgment relating to such material indebtedness.
Due to such events of default, (i) the Debentures are now deemed to have begun bearing interest at the default interest rate of 18% per
annum from the date of the issuance of the Debentures; and (ii) the holders of the Debentures are entitled to receive in satisfaction
of the amounts owing under the Debentures an amount equal to 130% of the Original Principal Value of the Debentures (“Default Principal
Increase”), in accordance with the terms of the Debentures. In addition, as a result of the events of default, the exercise price
for the Warrant is the lower of: (A) $18.00 and (B) an amount equal to fifty percent (50%) of the average of volume-weighted average
price for the common stock of the Company over the five (5) trading days preceding the date of the delivery of the applicable exercise
notice or (C) the qualified offering price as defined in the Purchase Agreement.
As
a result of the Default Notice, the Company has recorded for the year ended December 31, 2021, a loss of approximately $7.8 million on
the Consolidated Statement of Operations on the line captioned Loss contingency on debt default (“Contingent Loss”). The
Contingent Loss consists of the unamortized debt issuance costs and original interest discount of approximately $3.3 million and
the Default Principal increase of approximately $4.2 million, and approximately $0.3 of debt and issuance costs incurred.
The
Company recognized approximately $3.4 million of interest expense for the year ended December 31, 2022. Included in Convertible debt
is $3.1 million of interest payable on December 31, 2022, to the Convertible Debenture Holders.
Non-Recourse
Factoring and Security Agreement
Effective as June 19, 2020,
prior to the merger, the Company and SouthStar Financial, LLC (“SouthStar”) entered into a Non-Recourse Factoring and Security
Agreement (the “Agreement”) pursuant to which SouthStar may purchase receivables from the Company (the “Purchased Receivables”)
for a price not to exceed 85% of the face value of the Purchased Receivables or a lesser percentage agreed upon between the Company and
SouthStar. In consideration of SouthStar’s purchase of the Purchased Receivables, the Company will pay to SouthStar an amount equal
to 0.8% of the face amount of the Purchased Receivables for the first 10-day period after payment for the Purchased Receivables is transmitted
to SouthStar plus 0.9% for each additional 10-day period or part thereof, calculated from the date of purchase until payments received
by SouthStar in collected funds on the Purchased Receivables equals the purchase price of the Purchased Receivables plus all charges due
SouthStar from the Company at the time. An additional 1.0% per 10-day period will be charged for invoices exceeding 60 days from invoice
date. The Company utilizes the security agreement to provide assurance of payment to the supplier. The Company currently utilizes SouthStar
to finance its purchase orders and it also can factor its receivables if needed to fund operations. The Company, SouthStar and the
Distributor/vendor enter a triparty agreement whereby SouthStar will pay the vendor under net 30-day terms the purchase order amount.
As of December 31, 2022, the Company financed $0.9 million of purchase orders which is recorded in the consolidated balance sheet accrued
liabilities.
As
of December 31, 2022, the Company did not have any of its receivables financed.
SYSOREX,
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
Note
9 — Fair Value Measurements
Fair
value measurements are determined based on assumptions that a market participant would use in pricing an asset or a liability. A three-tiered
hierarchy distinguishes between market participant assumptions based on (i) observable inputs such as quoted prices in active markets
(Level 1), (ii) inputs other than quoted prices in active markets that are observable either directly or indirectly (Level 2) and (iii)
unobservable inputs that require the Company to use present value and other valuation techniques in the determination of fair value (Level
3).The following table presents the placement in the fair value hierarchy measured at fair value on a recurring basis as of December
31, 2022 and 2021 (in thousands):
| |
| | |
Fair value measurement at reporting date using | |
| |
Balance | | |
Quoted prices in active markets for identical assets (Level 1) | | |
Significant other observable inputs (Level 2) | | |
Significant unobservable inputs (Level 3) | |
As of December 31, 2022: (in thousands) | |
| | |
| | |
| | |
| |
Recurring fair value measurements | |
| | |
| | |
| | |
| |
Assets: | |
| | |
| | |
| | |
| |
Equity investment in Ostendo | |
$ | 1,397 | | |
$ | - | | |
$ | - | | |
$ | 1,397 | |
Derivative liabilities: | |
| | | |
| | | |
| | | |
| | |
Conversion feature derivative liability | |
$ | 3,472 | | |
$ | - | | |
$ | - | | |
$ | 3,472 | |
Common stock derivative liability | |
| 273 | | |
| - | | |
| - | | |
| 273 | |
Total derivative liabilities | |
| 3,745 | | |
| - | | |
| - | | |
| 3,745 | |
As of December 31, 2021: (in thousands) | |
| | | |
| | | |
| | | |
| | |
Recurring fair value measurements | |
| | | |
| | | |
| | | |
| | |
Derivative liabilities: | |
| | | |
| | | |
| | | |
| | |
Conversion feature derivative liability | |
$ | 8,355 | | |
$ | - | | |
$ | - | | |
$ | 8,355 | |
Total derivative liabilities | |
| 8,355 | | |
| - | | |
| - | | |
| 8,355 | |
The conversion feature of
the convertible Debentures was separately accounted for at fair value as a derivative liability under guidance in ASC 815 that is remeasured
at fair value on a recurring basis using Level 3 inputs. The Company uses a probability weighted expected return model (“PWERM”)
valuation technique to measure the fair value of the conversion feature with any changes in the fair value of the conversion feature liability
recorded in earnings. Significant inputs to the model include estimated time to conversion events, estimated interest converted at the
event, the implied yield, the discount rate for the conversion, and the probability of the conversion events. For the year ended December
31, 2022, the Company recorded a gain of approximately $2.0 million for the change in fair value of debt conversion feature.
The Company evaluated its equity investment in
Ostendo of $1.6 million and recorded an impairment of approximately $0.2 million. The Company utilized inputs of market data and trends
of peer group companies to determine the fair value of the equity investment.
As
discussed in Note 11 – Equity below, the Company exceeded its authorized share limit with respect to potentially issuable shares
under the equity contracts described with the Share Derivative Liabilities section. The Company estimates the fair value of the Common
stock derivative liability based on the fair value of the potentially issuable shares for the warrants, stock options and RSUs vested
but unissued. This liability excludes the fair value of the potentially convertible shares for the convertible Debentures which are accounted
for through the carrying value of the debt and the separate conversion feature derivative liability.
The
Company recorded the common stock derivative liability at fair value as of December 31, 2022, through a transfer from equity to the common
stock derivative liability. Changes in the fair value of the liability in future periods will be included in other income (expense) in
the consolidated statements of operations.
SYSOREX,
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
The
change in Level 3 fair value of the Company’s derivative liabilities is as follows:
| |
Conversion feature derivative liability | | |
Common stock derivative liability | | |
Total level 3 derivative liability | |
Balance as of December 31, 2020 | |
$ |
- | | |
$ |
- | | |
$ |
- | |
Issuance of convertible debentures | |
| 2,077 | | |
| - | | |
| 2,077 | |
Increase in fair value included in earnings | |
| 6,278 | | |
| - | | |
| 6,278 | |
| |
| | | |
| | | |
| | |
Balance as of December 31, 2021 | |
$ | 8,355 | | |
$ | - | | |
$ | 8,355 | |
| |
| | | |
| | | |
| | |
Transferred to equity on debt conversion | |
| (2,921 | ) | |
| - | | |
| (2,921 | ) |
Transferred to equity on RSU issuance | |
| - | | |
| (5 | ) | |
| (5 | ) |
Transferred from equity on recognition of derivative liability | |
| - | | |
| 314 | | |
| 314 | |
Fair value of warrants issued | |
| - | | |
| 534 | | |
| 534 | |
Decrease in fair value included in earnings | |
| (1,962 | ) | |
| (570 | ) | |
| (2,532 | ) |
| |
| | | |
| | | |
| | |
Balance as of December 31, 2022 | |
$ | 3,472 | | |
$ | 273 | | |
$ | 3,745 | |
Note
10 — Digital Assets
The
following table presents the roll forward of digital asset activity from continuing and discontinued operations during the periods ended:
| |
December 31, | |
| |
2022 | | |
2021 | |
Opening Balance | |
$ | 5,202 | | |
$ | 24 | |
Revenue from mining | |
| 4,094 | | |
| 12,534 | |
Payment of Mining equipment under lease to buy arrangement | |
| - | | |
| (1,091 | ) |
Mining pool operating fees | |
| (42 | ) | |
| (129 | ) |
Management fees | |
| - | | |
| (321 | ) |
Transaction fees | |
| (138 | ) | |
| (26 | ) |
Owners’ distributions | |
| - | | |
| (1,521 | ) |
Digital asset impairment | |
| (2,748 | ) | |
| (704 | ) |
Proceeds from sale of digital assets | |
| (8,119 | ) | |
| (3,670 | ) |
Realized gain on sale of digital assets | |
| 1,751 | | |
| 106 | |
Ending Balance | |
$ | - | | |
$ | 5,202 | |
Note
11 — Equity
As
discussed in Note 3 Basis of Presentation the Company completed a reverse merger of Sysorex and TTM Digital with TTM Digital being the
accounting acquirer and reporting entity. In a reverse merger, the capital accounts of the reporting entity (TTM Digital) are restated
to reflect the legal capital structure of the legal acquirer (Sysorex). As a result, the share data of the reporting entity has been retroactively
restated for all periods presented to the equivalent share values of Sysorex for the capital transaction activity of TTM Digital, as if
the reverse merger occurred on January 1, 2020. The share data of the reporting entity has been retroactively stated for all periods presented
to the equivalent share values of Sysorex. On September 22, 2022, the Company’s stockholders voted to approve an amendment
to the Articles of Incorporation to increase the total number of authorized shares of the Company’s capital stock from 510,000,000
shares, par value $0.00001 per share, to 3,010,000,000 shares, of which 3,000,000,000 shares will be designated as common stock and 10,000,000
shares will be designated as preferred stock, in accordance with the voting results listed below. As of December 31, 2022, 2,484,501,880
shares were issued, 2,484,426,501 shares were outstanding.
As of December 31, 2021, 499,560,659 common stock shares were authorized; 145,713,591 shares were issued, and 145,638,212 shares
were outstanding. No preferred stock has been designated or issued.
SYSOREX,
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
Private
Placement Agreement
On
October 18, 2022, the Company sold to the Investors an aggregate of 500,000,000 Units, consisting of 500,000,000 shares of common
stock, warrant 1s to acquire 500,000,000 shares of common stock, and warrant 2s to acquire 500,000,000 shares of common stock, for total
consideration paid to the Company of $500,000. Pursuant to the terms of the SPA, the Company agreed to sell to each Investor a number
of Units of securities of the Company (each, a “Unit”), at a purchase price of $0.001 per Unit, with each Unit being comprised
of: (i) one share of common stock (each, a “Purchased Share” and collectively, the “Purchased Shares”); (ii)
a warrant to acquire one share of common stock at an exercise price of $0.001 per share, which exercise price will not be subject to
adjustment as a result of any forward or reverse split of the common stock (each, a “Warrant 1”); and (iii) a warrant to
acquire one share of common stock at an exercise price of $0.001 per share, which exercise price will not be subject to adjustment as
a result of any forward or reverse split of the common stock (each, a “Warrant 2”). Pursuant to the terms of the SPA,
the Company agreed to use all commercially reasonable efforts to have the registration statement declared effective by the SEC within
90 days of October 18, 2022 (the “Registration Deadline”). If such registration statement has not become effective by the
Registration Deadline, and provided that the Registrable Securities cannot otherwise be sold pursuant to Rule 144 pursuant to the Securities
Exchange Act of 1934, as amended (the “Exchange Act”) as of the Registration Deadline, then, subject to the provisions of
the SPA and the Initial Registration Rights Agreement, the Company agreed to issue to each Investor:
| (i) | A
number of additional shares of common stock equal to 10% of the Purchased Shares acquired by such Investor on the closing date,
with such number of Purchased Shares being adjusted for any forward or reverse splits of the common stock between the closing date and
the date of such issuance (the “Additional Shares”); and |
| (ii) | A
new warrant (each, a “Warrant 3”) equal to the number of Additional Shares in the applicable issuance. |
The
Additional Shares and the Warrant 3 will, if applicable, be issuable to the Investors for each 30-day period, or portion thereof, that
the registration statement registering the Registrable Securities has not become effective by the Registration Deadline. The Company’s
obligation to issue the Additional Shares and the Warrant 3, if applicable, will not arise until the Company has amended its articles
of incorporation, via a reverse split of the common stock, an increase of the number of authorized shares of common stock, or some combination
thereof, such that the Company has a number of authorized but unissued shares of equal to (1) the number of Additional Shares that are
otherwise to be issued plus (2) the number of shares of common stock that may be issuable pursuant to the Warrant 3.
The
additional shares and Warrant 3 will be issuable for each 30-day period, or portion thereof, that the registrable securities have not
become effective. As of May 31, 2023, the Company is obligated to issue an additional 271 million shares of common stock and warrant 3
to purchase an additional 271 million shares of common stock.
Share
Issuance
On February 8, 2022, the Company
entered into an Advisory Services Agreement (the “Agreement”) with ViewTrade Securities, Inc. (“Advisor”) whereby
the Advisor will assist the Company and provide services that will contribute to the overall growth of the Company. ViewTrade’s
owner is a shareholder in the Company. The term of the engagement is six months and may be extended by mutual agreement of the parties.
In consideration of the services, the Company paid an Advisory Fee in an amount equal to 6,000,000 restricted common shares (the “Fees)
and the Fees shall be deemed fully earned upon execution of the Agreement. As of December 31, 2022, the Company recorded a value of the
stock of $240,000, which included $239,940 of additional paid in capital and $60 par value.
Stock
Options
On July 30, 2018, the board of directors of the
Company’s 2018 Equity Incentive Plan (the “2018 Plan”), which enables the Company to grant stock options, share appreciation
rights, restricted stock, restricted stock units, share awards, performance unit awards, and cash awards to associates, directors, consultants,
and advisors of the Company and its affiliates, and to improve the ability of the Company to attract, retain, and motivate individuals
upon whom the Company’s sustained growth and financial success depend, by providing such persons with an opportunity to acquire
or increase their proprietary interest in the Company. The 2018 Plan is to be administered by the Board, which shall have discretion over
the awards and grants there under. The aggregate maximum number of shares of common stock for which stock options or awards may be granted
pursuant to the 2018 Plan is 80,000, which number will be automatically increased on the first day of each quarter, beginning on January
1, 2019 and for each quarter thereafter, by a number of shares of common stock equal to the least of (i) 10,000 shares,(ii) 10% of the
shares of common stock issued and outstanding on that date, or (iii) a lesser number of shares that may be determined by the board. No
awards may be issued after July 30, 2028.
Stock options granted under
the 2018 Plan may be non-qualified stock options or incentive stock options, within the meaning of Section 422(b) of the Internal Revenue
Code of 1986. Each option, or portion thereof, that is not an incentive stock option, shall be considered a non-qualified option. The
option price must be at least 100% of the fair market value on the date of the grant and if an Incentive Stock Option is issued to a 10%
or greater shareholder the grant must be 110% of the fair market value on the date of the grant.
On July 20, 2021, the Board of Directors of the
Company approved an amendment (the “Plan Amendment”) of the Company’s 2018 Equity Incentive Plan (as so amended, the
“Plan”) to increase the number of shares of the Company’s common stock reserved for issuance thereunder by 8,000,000
shares. The Plan Amendment became effective immediately.
As
of December 31, 2022, the awards outstanding under the equity incentive plan consisted of the employee stock options granted on July
20, 2021, to purchase up to 1,656,000 shares of common stock.
SYSOREX,
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
A
summary of stock option activity for the year ended December 31, 2022, is as follows:
| |
Number of Options (in Shares) | | |
Weighted Average Exercise Price | |
Outstanding, January 1, 2022 | |
| 1,656,000 | | |
$ | 2.00 | |
Granted | |
| - | | |
$ | - | |
Exercised | |
| - | | |
| - | |
Forfeited or cancelled | |
| (48,500 | ) | |
| - | |
Outstanding, December 31, 2022 | |
| 1,607,500 | | |
$ | 2.00 | |
| |
| | | |
| | |
Exercisable, December 31, 2022 | |
| 1,607,500 | | |
$ | 2.00 | |
The
Company recognized approximately $0.01 million of stock-based
compensation for the year ended December 31, 2022.
Warrants
The
following table represents the activity related to the Company’s warrants during the year ended December 31, 2022:
| |
Number of
Warrants
(in Shares) | | |
Weighted
Average
Exercise
Price | |
Outstanding, January 1, 2022 | |
| 5,926,763 | | |
$ | * | |
Granted | |
| 1,004,576,431 | | |
| .001 | |
Exercised | |
| (418,931 | ) | |
| - | |
Outstanding, December 31, 2022 | |
| 1,010,084,263 | | |
$ | - | |
| * | The
exercise price will be determined by a 5-day VWAP price calculation on the exercise date. |
The weighted average
contractual term as of December 31, 2022, is 3.6 years.
If at any time after the six
month anniversary of the closing date as disclosed in Note 8 Short-term debt, 2021 convertible debenture and warrants, there is no effective
registration statement registering the warrant shares granted to the convertible debenture holders and placement agent, then, for each
thirty days following the six month anniversary of the their respective closing date or portion of any thirty day period thereafter in
which no effective registration statement is available, the amount of warrant shares shall be automatically increased by five percent
over the warrant shares available on such dates. As such, the Company is obligated to grant 4,576,731 warrants through December
31, 2022. The Company has recorded on the consolidated balance sheets, accrued liabilities, approximately $0.25 million
of accrued registration rights penalties and interest.
In
connection with the sale of 500,000,000 shares of common stock to Investors on October 18, 2022, the Company granted an aggregate of 1,000,000,000
warrants to purchase common stock. The warrants issued consisted of warrant 1 to acquire 500,000,000 shares of common stock and warrant
2 to acquire 500,000,000 shares of common stock. The terms of Warrant 1 and Warrant 2 permit the holder to acquire one share of common
stock at an exercise price of $0.001 per share, which exercise price will not be subject to adjustment as a result of any forward or reverse
split of the common stock. As discussed above in Private Placement Agreement, if the Company does not file a registration statement declared
effective by the SEC by the Registration Deadline, Warrant 3 will be issued to each Investor for the right to acquire the number of Additional
Shares issued to the Investor for failure to meet the Registration Deadline.
The
additional shares and Warrant 3 will be issuable for each 30-day period, or portion thereof, that the registrable securities have not
become effective. As of May 31, 2023, the Company is obligated to issue an additional 271 million shares of common stock and warrant 3
to purchase an additional 271 million shares of common stock.
SYSOREX,
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
Prefunded Warrants
In
connection with the Company’s merger with TTM Digital in April 2021 three TTM Digital shareholders accepted prefunded warrants aggregating
the right to receive 12,361,622 shares of Company stock. The prefunded warrants were converted to common stock of the Company during the
quarter ended March 31, 2022. In addition, a Company debt holder agreed to convert certain of the Company obligations to a fully paid
right to receive 3,000,000 shares of Company stock. As the rights to receive shares have been fully paid by the holders, the rights to
receive the shares are considered to be issued for the purpose of determining Company Basic shares outstanding. The activity for the Prefunded
warrants during the twelve months ended December 31, 2022 is shown in the table below:
| |
Prefunded
Warrants | |
Outstanding, January 1, 2022 | |
| 15,361,622 | |
New issuances | |
| - | |
Exercised | |
| 12,361,622 | |
Outstanding, December 31, 2022 | |
| 3,000,000 | |
Restricted
Stock Units
The following table represents
the activity related to the Company’s restricted stock awards granted to employees and directors during the twelve months ended
December 31, 2022:
| |
Number of Restricted Stock Shares | | |
Weighted Average Grant Date Fair Value | |
Outstanding, January 1, 2022 | |
| 1,100,000 | | |
$ | 0.48 | |
Granted | |
| - | | |
| - | |
Vested | |
| 1,100,000 | | |
| 0.40 | |
Unvested, December 31, 2022 | |
| - | | |
$ | - | |
The Company recognized
approximately $0.1 million of stock-based compensation for the year ended December 31, 2022.
Share
Derivative Liabilities
As
the amount of common stock on an as converted basis as of December 31, 2022, exceeded our authorized share amount, the Company’s
outstanding warrants, stock options and vested but unissued restricted stock shares (“RSUs”) were reclassified to derivative
liabilities in the consolidated financial statements. This results in non-cash gains or losses each period during the term of the warrants,
stock options, RSU vesting period and convertible debt. The table below summarizes the reclassified share derivative liabilities as of
December 31, 2022 (dollars in thousands):
| |
December 31, 2022 | |
Warrants | |
$ | 272 | |
Stock options | |
| 1 | |
Total share derivative liability | |
$ | 273 | |
Reverse
Stock Split
On
September 22, 2022, the shareholders of Sysorex, Inc. have approved the Reverse Split and have granted to the Board of Director’s
the power to determine the final ratio for the Reverse Split. On November 1, 2022, the Board of Director’s determined the ratio
for the Reverse Split is to be 1,000 for 1, with one share of Common Stock being issued for each 1,000 shares of Common Stock issued
and outstanding, with any fractional shares of Common Stock resulting therefrom being rounded up to the nearest whole share of Common
Stock. The company has submitted the reverse stock split plan for review to FINRA on November 4, 2022. The effective date of the reverse
stock will be determined after FINRA’s review.
SYSOREX,
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
The
Company has included below certain data points that are reported in the financial statements (“as stated”) and have been
disclosed herein as if the effect of the reverse stock split (1000 for 1) has been implemented (“proforma effect”).
| |
| | |
Proforma | |
| |
As Stated | | |
Effect | |
Balance Sheet | |
| | |
| |
| |
| | |
| |
Common stock: | |
| | |
| |
Shares Issued: | |
| | |
| |
12/31/2022 | |
| 2,484,501,880 | | |
| 2,484,502 | |
12/31/2021 | |
| 145,713,591 | | |
| 145,714 | |
Shares Outstanding: | |
| | | |
| | |
12/31/2022 | |
| 2,484,426,501 | | |
| 2,484,427 | |
12/31/2021 | |
| 145,638,212 | | |
| 145,638 | |
| |
| | | |
| | |
Treasury Stock: | |
| 75,379 | | |
| 75 | |
| |
| | |
Year Ended
December 31, | |
EPS | |
| | |
2022 | | |
2021 | |
Weighted Average Shares | |
| | |
| | |
| |
Outstanding – basic and diluted | |
As stated | | |
| 843,858,474 | | |
| 139,061,084 | |
| |
Proforma | | |
| 843,858 | | |
| 139,061 | |
| |
| | |
| | | |
| | |
Net income (loss) per share: | |
| | |
| | | |
| | |
Continuing operations | |
As stated | | |
| (0.010 | ) | |
| (0.38 | ) |
| |
Proforma | | |
| (10.00 | ) | |
| (38.00 | ) |
| |
| | |
| | | |
| | |
Discontinued Operations | |
As stated | | |
| (0.004 | ) | |
| 0.02 | |
| |
Proforma | | |
| (4.00 | ) | |
| 20.00 | |
Note
12 — Commitments and Contingencies
Contractual
Commitments
Settlement Agreements
On September 5, 2017, prior
to the merger and as a result of a spinoff from Sysorex’s previous parent, a computer hardware supplier threatened legal action
against the Company and demanded approximately $1.8 million for payment of unpaid invoices. On or about January 29, 2018, the parties
executed a settlement agreement resolving the matter. No court action was filed. Subsequently thereafter, the Company defaulted under
the terms of the agreement. The liability of approximately $0.7 million has been accrued and includes interest $0.2 million calculated
based on a default rate of 8%, which is included as a component of accounts payable and accrued liabilities as of December 31, 2022, in
the Consolidated Balance Sheets.
On January 22, 2018, a software
vendor filed a motion for entry of default judgment (the “Motion”) against SGS in the Circuit Court of Fairfax County, Virginia.
The Motion alleges that SGS failed to respond to a complaint served on November 22, 2017. The Motion requests a default judgment in the
amount of $336,000 plus $20,000 in legal fees. On August 10, 2018, the Company and vendor entered into a settlement agreement and the
Company is repaying the debt in monthly installments. Subsequently thereafter, the Company defaulted under the terms of the agreement.
The liability of approximately $0.2 million has been accrued and includes interest $0.1 million calculated based on a default rate of
6% and is included as a component of accounts payable and accrued liabilities as of December 31, 2022, in the Consolidated Balance Sheets.
Registration Rights Agreement
The Company entered into a Registration Rights Agreement (the “RRA”)
dated April 13, 2021. The Company had ninety (90) calendar days following the closing date of its Merger with TTM Digital Assets &
Technologies, Inc. on April 14, 2021, to file an initial registration statement covering the Shares. The ninety (90) calendar day filing
date was July 13, 2021 (“Filing Deadline”). The Company did not fulfil its obligation to file a registration statement covering
the Shares by July 13, 2021, nor any date thereafter up to and including the filing of this Annual Report on Form 10-K and therefore has
accounted for an accrued liability in the amount of $0.2 million recorded in the Consolidated Balance Sheets – Accrued Liabilities
for the year ended December 31, 2022. The RRA terminated as of October 14, 2021, by its own terms.
SYSOREX,
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
Promissory Judgement
The
Company entered into a Promissory Judgment Note dated as of August 15, 2018 (the “Note”), with Tech Data Corporation
(“Tech Data”), pursuant to which the Company promised to pay the principal sum of $6.8 million to Tech Data. The Note
provides that interest shall accrue on the balance of the Note at the rate of 18% per annum. Due to miscommunication with Tech Data,
the Company inadvertently failed to pay, when due, some of the installment payments in the aggregate principal amount of $3.3
million as of December 31, 2021, as set forth in the Note and has defaulted
under the Note.
On
December 14, 2021, the Company became aware that a Confession of Judgment (the “Confession of Judgment”) had been entered
against the Company in the Superior Court of the State of California, County of Santa Clara by Tech Data on September 24, 2021. The Confession
of Judgement is entered for a total sum of $5.9 million, which is comprised of the principal sum of $3.3million and prejudgment interest
in the sum of $2.6 million.
Following
a negotiation with Tech Data, the Company was able to reduce the Award by in excess of $4.2 million, and on January 13, 2022, the
Company and Tech Data entered into a Settlement and Release Agreement (the “Settlement Agreement”). Pursuant to the Settlement
Agreement, the Company paid $1,375,000. (the “Settlement Amount”) on January 14, 2022. The Company recognized a gain on settlement
of $1.5 million and has recorded in product costs in the consolidated statement of operations. The Award was deemed satisfied
in full. Among other things, Tech Data agreed to file an acknowledgment of full satisfaction of judgment attached as an exhibit to the
Settlement Agreement, not take any further action against the Company in connection with or relating to the Judgment, and release the
Company and its representatives from any and all claims, including the Judgment, which Tech Data may have against the Company based upon
any transaction that occurred at any time before the date of the Settlement Agreement.
Convertible
Debenture Litigation
On June 3, 2022, the Company
became aware that a Complaint had been entered against the Company in the United States District Court Southern District of New York by
ProActive Capital Partners, L.P, a convertible debenture holder. The Complaint is entered for injunctive relief to honor is stock conversion,
recover damages, and receive payments due under the Debenture agreement. The convertible debenture principal and interest of approximately
$0.2 million is recorded in the consolidated balance sheets – accrued liabilities for the period ended December 31, 2022. The
notice of conversion to convert its convertible debt to shares of the Company’s stock will
be honored.
Operating
Leases/Right-of-Use Assets and Lease Liability
On
December 8, 2021, the Company’s principal executive offices moved to 13880 Dulles Corner Lane, Suite 120, Herndon, Virginia 20171.
We lease these premises, which consist of approximately 5,800 square feet, pursuant to a lease that expires on May 31, 2025. The total
amount of rent expense under the leases is recognized on a straight-line basis over the term of the leases. The Company has no other
operating or financing leases with terms greater than 12 months.
The
following is a summary of the activity in the Company’s current and long-term operating lease liabilities for the years ended December
31, 2022, and 2021:
| |
Year Ended December 31, | |
| |
2022 | | |
2021 | |
Cash paid for amounts included in the measurement of lease liabilities: | |
| | |
| |
Operating cash flows from operating leases | |
$ | - | | |
$ | - | |
Leased assets obtained in exchange for new and modified operating lease liabilities | |
$ | (487 | ) | |
$ | (558 | ) |
Leased assets surrendered in exchange for termination of operating lease liabilities | |
$ | - | | |
$ | - | |
SYSOREX,
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
As
of December 31, 2022, future minimum operating leases commitments are as follows:
Calendar Years ending December 31, | |
Amount | |
2023 | |
$ | 216 | |
2024 | |
| 222 | |
2025 | |
| 95 | |
Total future lease payments | |
| 533 | |
Less: interest expense at incremental borrowing rate | |
| (45 | ) |
Net present value of lease liabilities | |
$ | 487 | |
Other
assumptions and pertinent information related to the Company’s accounting for operating leases are:
Weighted average remaining lease term: | |
| 4.8 years | |
Weighted average discount rate used to determine present value of operating lease liability: | |
| 8 | % |
Litigation
Certain
conditions may exist as of the date the financial statements are issued which may result in a loss to the Company, but which will only
be resolved when one or more future events occur or fail to occur. The Company assesses such contingent liabilities, and such assessment
inherently involves an exercise of judgment. In assessing loss contingencies related to legal proceedings that are pending against the
Company, or unasserted claims that may result in such proceedings, the Company evaluates the perceived merits of any legal proceedings
or unasserted claims, as well as the perceived merits of the amount of relief sought or expected to be sought therein.
If
the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability
can be estimated, then the estimated liability would be accrued in the Company’s financial statements.
If
the assessment indicates that a potentially material loss contingency is not probable, but is reasonably possible, or is probable but
cannot be estimated, then the nature of the contingent liability and an estimate of the range of possible losses, if determinable and
material, would be disclosed.
Loss contingencies considered
remote are generally not disclosed, unless they involve guarantees, in which case the guarantees would be disclosed. There can be no assurance
that such matters will not materially and adversely affect the Company’s business, financial position, and results of operations
or cash flows. See Contractual Commitments above, for disclosure of the settlement agreement.
On June 3, 2022, the Company became aware that a Complaint had been
entered against the Company in the United States District Court Southern District of New York by ProActive Capital Partners, L.P, a convertible
debenture holder. The Complaint is entered for injunctive relief to honor is stock conversion, recover damages, and receive payments due
under the Debenture agreement. The convertible debenture principal and interest of $0.2 million is recorded in the consolidated balance
sheets – accrued liabilities for the year ended December 31, 2022. The notice of conversion to convert its convertible debt to shares
of the Company’s stock will be honored.
SYSOREX,
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
Note
13 — Related Party Transactions
Effective April 1, 2021, the
Company entered into a variety of contracts with CoreWeave, Inc. (“CoreWeave”). CoreWeave is a shareholder in the Company.
Asset Contribution and Exchange
Agreement
On April
1, 2021, CoreWeave contributed 3,130 GPU of data mining equipment with 150 gigahash of computing power to the Company in exchange for
an equity interest representing 28.65% of the outstanding pre-merger equity of TTM Digital prior to the merger transaction with Sysorex
for a total value of approximately $12 million. As a result of the merger, and in consideration for the 28.65% ownership of
TTM Digital. CoreWeave was issued 35,588,548 shares of Sysorex common stock at the merger.
Lease to Buy Purchase Order
The Company
acquired 1,344 GPU data mining equipment with 125 gigahash of computing power in a lease to buy arrangement. The Company agreed to total
payments of $2.2 million over 180 days subject to acceleration based on the completion of certain corporate events. Revenue generated
by operation of the equipment from April 1, 2021, shall be credited against the purchase price until payment of the balance of the purchase
price. The Company has determined that the fair value of the installment payments is $2.1 million and will record $70,000 in
financing interest costs for the aggregate $2.2 million in installment payments. The Company recognized approximately $70,000
of such interest expenses for the year ended December 31, 2021, respectively.
Hosting
Facilities Services Order
The Hosting Facility Services
Order (the “Hosting Contract”) provided for the provision of hosting facility space and services by CoreWeave. The services
are paid for in advance of the service month and the initial term of the hosting services is through June 30, 2022, which renews automatically
for successive one year renewal terms unless either party terminates within sixty (60) days of the expiration of the then current term. At
the signing of the Hosting Contract an estimated 382 data mining rigs were covered at an estimated monthly cost of approximately $21,556
($260,000 per year). For the twelve months ended December 31, 2022, the Company recorded $129,334 in mining costs within discontinued
operations on the statement of operations. The Company terminated the Hosting Facilities Services Order effective June 30, 2022.
Services
Agreement
The
initial term of the Services Agreement runs from April 1, 2021, through December 31, 2022, and automatically renews thereafter for successive
one (1)-year terms unless either party provides written notice to the other of nonrenewal within sixty (60) days of the expiration of
the then current Term. The initiation of the Services Agreement required a one-time payment of $100,000. The monthly base management
fee was set to $20.00 per GPU-based Mining System (approximately $20,000 per month), and $6.50 per ASIC-based Mining System. Base management
fees are paid in arrears and due within fifteen (15) days of invoice receipt. If, during any calendar month of the Term, CoreWeave operates
on average, more than 1,500 Mining Systems on behalf of the Company, the Base Management Fee with respect to the excess Mining Systems
above 1,500 is discounted by 40%. For the twelve months ended December 31, 2022, the Company recorded $143,640 in mining costs within
discontinued operations on the statement of operations. The Company terminated the Service agreement effective June 30, 2022.
Master Services Agreement
On April
29, 2021, the Company entered into a Master Services Agreement with CoreWeave to provide support to management relating to cryptocurrency
expertise, marketing, and other operational matters for a three-month term. The compensation for these services is a fixed fee of $35,000 per
30-day period, which includes 175 hours per period. The Company recorded $105,000 and in service costs for the year ended December
31, 2021. Effective February 24, 2022, the master services agreement has been terminated.
First Choice International
Company, Inc (“First Choice”)
On July 9,
2021, the Company executed an agreement whereby First Choice will provide consulting services to the Company. First Choice’s owner
is a shareholder in the Company. The Company paid First Choice a fully earned flat fee of $175,000 for its services. The Agreement
shall extend for an initial period of six (6) months. Unless immediate termination is otherwise specifically permitted herein, the Company
may cancel the agreement by providing thirty (30) calendar days written notice. Notwithstanding, in the event of a Termination Notice,
all of the compensation due during the Term or any extension thereof shall be deemed fully earned and/or immediately due and payable.
BK Consulting
Group, LLC
On
September 24, 2021, the Company entered into a Business Advisory Consulting Agreement (the “Consulting Agreement”) with BK
Consulting Group, LLC ("BK Consulting"). The President of BK Consulting, Brian Kantor, is a beneficial owner in the Company as disclosed
in the beneficial owner table. The Company paid BK Consulting an upfront flat fee of $300,000 with a service period term from September
24, 2021 through March 23, 2022 for consulting services. In connection with this fee, the Company expensed $160,000 through December
31, 2021 and $140,000 in 2022. In November 2021, the Company entered into the First Amendment to Consulting Agreement (“Amendment
1”) in which the Company agreed to pay BK Consulting an additional $300,000 for consulting services, extending the service period
term and additional 3 months to June 23, 2022. The Company recorded $75,000 of this additional fee in 2021, and $225,000 in 2022 over
the extended service period. In May 2022, the Company entered into an additional term extension on the initial services provided in the
Consulting Agreement (“Amendment 2") through June 3, 2022, for which an additional $50,000 was paid and expensed for services provided
in May 2022. During 2021, the Company expensed in total $235,000 relating to the Consulting Agreement and Amendment 1. During 2022, the
Company expensed in total $415,000 relating to the Consulting Agreement, Amendment 1 and Amendment 2.
SYSOREX,
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
ViewTrade
Securities, Inc.
On February 8, 2022, the Company
entered into an Advisory Services Agreement (the “Agreement”) with ViewTrade Securities, Inc. (“Advisor”) whereby
the Advisor will assist the Company and provide services that will contribute to the overall growth of the Company. ViewTrade and its
owner Brian Herman are shareholders in the Company. The term of the engagement is six months and may be extended by mutual agreement of
the parties. In consideration of the services, the Company paid an Advisory Fee in an amount equal to 6,000,000 restricted common shares
(the “Fees) and the Fees shall be deemed fully earned upon execution of the Agreement. As of December 31, 2022, the Company recorded
a value of the stock of $240,000, which included $239,940 of additional paid in capital and $60 par value.
Bespoke
Growth Partners, Inc. (“Bespoke”)
Effective
April 1, 2021, the Company entered into a consulting agreement with Bespoke. Bespoke’s owner is a shareholder in the Company. In
connection with the consulting agreement, the Company agreed to issue 5,589,820 shares of common stock, of which 5,250,000 were
later exercised for pre-funded warrants, of which 5,250,000 were unexercised as of December 31, 2021. The pre-funded warrants
were subsequently exercised on January 21, 2022. The Company recognized an expense associated with the share issuance totaling approximately
$1,884,888.
Effective
as of April 15, 2021, the Company entered into a consulting agreement with Bespoke. Under the terms of the consulting agreement,
the Company agreed to total compensation for services of $975,000 which of which $775,000 was paid during the year ended December 31,
2021. The Company made an additional payment in accordance with the agreement of $200,000 in January 2022. The Company expensed
this advisory fee during the twelve months ended December 31, 2022, which is recorded as consultant fees in general and administrative
operating costs in the consolidated statement of operations. As of June 30, 2022, the Bespoke consulting agreement has expired.
Effective
as of January 13, 2022, the Company entered into a consulting agreement with Bespoke. Under the terms of the consulting agreement, the
Company is to pay Bespoke a gross advisory fee of $975,000 for identifying the Ostendo acquisition and services related to the Company.
On March 23, 2022, the Company paid off the balance owed for this service. The Company expensed the advisory fee during the twelve months
ended December 31, 2022, which is recorded as consultant fees in general and administrative in the consolidated statement of operations.
Ressense
LLC
On
August 4, 2021, the Company executed a six (6) month business advisory services agreement with Ressense LLC. Ressense’s owner is
a shareholder in the Company. The services to be provided include potential business activities including acquisition, merger and reverse
merger opportunities. As compensation for the performance of services, the Company paid and recorded $25,000 through January 31,
2022, as consultant fees in general and administrative in the consolidated statement of operations. The business advisory services agreement
expired January 31, 2022.
One
Percent Investments, Inc.
On June 21, 2022, the Company
executed a four (4) month business advisory services agreement with One Percent Investments, Inc. The owner of One Percent is a shareholder
in the Company. The services to be provided include potential future merger and/or acquisition activities, strategic alliances, joint
ventures, and advisory services in connection with the Company’s desire to up-list to a national stock exchange. As compensation
for the performance of services, the Company paid $125,000 for the respective service period. Additional compensation in the amount
of $500,000 will be rendered in connection with the up-listing process. The Company recognized $125,000 of expense during the
year ended December 31, 2022, which is recorded as consultant fees in general and administrative operating costs in the consolidated statement
of operations.
SYSOREX,
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
Employment
Agreements
On
August 10, 2022, the Company entered into Amendment No. 2 (“Amendment No. 2”) to Employment Agreement, by and between the
Company and Vincent Loiacono, the Company’s Chief Financial Officer. Pursuant to the terms of Amendment No. 2, the parties amended
the termination provisions of the original employment agreement, as amended. Amendment No. 2 provides that the Company, in its sole discretion,
may terminate Mr. Loiacono’s employment for any reason without Just Cause (as defined in the employment agreement, as amended) at
any time. If (a) the Company terminates Mr. Loiacono’s employment without Just Cause, or (b) within 24 months following a change
of control, Mr. Loiacono resigns as a result of and upon a material diminution of his duties, responsibilities, authority, and position,
or a material reduction of his compensation and benefits, or if he ceases to hold the position of Chief Financial Officer after a change
of control, the Company will, among other things: (l) continue to pay Mr. Loiacono’s base salary for one month for every two months
of employment after the effective date up to a maximum of 12 months (as opposed to six months under the original agreement, as amended);
and(2) within 45 days of termination or resignation, pay to Mr. Loiacono 100% of the value of any accrued but unpaid bonus. Except
as set forth in Amendment No. 2, the original employment agreement, as amended, remains in full force and effect.
On
September 9, 2022, the Company entered into Second Amendment to the Employment Agreement for Wayne Wasserberg, the Company’s Chief
Executive Officer. The Second Amendment provides a minimum bonus of $100,000 for achievement of the bonus milestone. The bonus milestone
is based upon the following:
| 1. | The
sale of all or substantially all of the stock or assets of: (i) TTM Digital, or (ii) Sysorex Government Services. |
| 2. | The
raising of five million dollars in financing by or before December 31, 2022, in one transaction or a series of related transactions. |
Accrued Salaries and Bonuses
As of December 31, 2022, officers
of the Company, Zaman Khan and Vincent Loiacono deferred bonuses of $90,000 and $75,000 respectively. As of December 31, 2022, the Company
recorded $318,000 of severance and bonus as part of the CTO’s termination package.
Style
Hunter, Inc.
On September 26, 2021, the
Company acquired a 5% minority interest in Style Hunter, Inc. (“Hunt”). The owner of Style Hunter is a shareholder in the
Company. The Hunt issued 613,723 shares of its common stock: par value $0.0001 per share for $0.81470 per share for a total price of $500,000.
The Company shall have a one-time option to purchase an additional $500,000 of the Common Stock. As of December 31, 2022, the Company
recorded an impairment charge of $0.5 million, which is recorded as an impairment of investments in the statement of operations as disclosed
in Note 5 Discontinued Operations.
Omniverse, LLC
On April 3, 2023, the Company
entered into a Stock Purchase Agreement (the “Agreement”) with Omniverse LLC (“Omniverse”), whereby the Company
agreed to sell to Omniverse 136,667 shares of Series C-7b Preferred Stock of Ostendo Technologies, Inc. The owner of Omniverse is a shareholder
in the Company. The Agreement requires Omniverse to pay the Company a purchase price consisting of $182,000 and other valuable consideration
in the form of consulting services of approximately $1.0 million. The Company retained 30,000 shares of the investment in Ostendo. As
of December 31, 2022, the Company has recorded $1.4 million in the Consolidated Balance sheets as equity investment in Ostendo.
SYSOREX,
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
Note
14 — Prepaid Expenses and Other Current Assets
Prepaid expenses and other current assets consist of the following
as of December 31, 2022, and 2021:
| |
December 31, 2022 | | |
December 31, 2021 | |
Consultants | |
$ | - | | |
$ | 565 | |
Rent | |
| - | | |
| 17 | |
Vendor Payments | |
| 16 | | |
| - | |
Insurance | |
| - | | |
| 162 | |
License and Maintenance Contracts | |
| 622 | | |
| 658 | |
| |
$ | 638 | | |
$ | 1,402 | |
Note
15 — Income Taxes
The income tax provision (benefit)
for the year ended December 31, 2022, consists of the following (in thousands of dollars):
Net
loss before income tax is as follows (in thousands):
|
|
Year ended
December 31,
2022 |
|
|
|
|
|
Net loss before income tax |
|
$ |
(8,609 |
) |
Income
tax expense (benefit) consists of the following:
| |
Year ended December 31, 2022 | |
U.S. Federal | |
| |
Current | |
$ | 39 | |
Deferred | |
| (2,062 | ) |
State and Local | |
| | |
Current | |
| 9 | |
Deferred | |
| 92 | |
| |
| (1,922 | ) |
Change in Valuation Allowance | |
| 1,969 | |
Total income tax provision (benefit) | |
$ | 47 | |
SYSOREX,
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
The
reconciliation between the U.S. statutory federal income tax rate and the Company’s effective rate for the year ended December
31, 2022, is as follows:
| |
Year ended December 31, 2022 | |
| |
| |
Pretax Income | |
| 14.9 | % |
State taxes, net of federal benefit | |
| 2.2 | % |
Federal and state rate change and other | |
| -5.4 | % |
Transaction costs | |
| -1.3 | % |
Extinguishment of debt | |
| -0.4 | % |
Other permanent items | |
| 2.4 | % |
Embedded Derivative | |
| 3.4 | % |
Change in valuation allowance | |
| -16.2 | % |
| |
| | |
Effective income tax rate | |
| -0.4 | % |
As
of December 31, 2022, the Company’s deferred tax assets consisted of the effects of temporary differences attributable to the following
(in thousands of dollars):
| |
December 31, 2022 | | |
December 31, 2021 (As Restated) | |
Deferred tax assets: | |
| | |
| |
Net operating loss carry forwards | |
$ | 7,888 | | |
| $ 3,501 | |
Fixed assets | |
| 965 | | |
| 1,126 | |
Accrued compensation | |
| 143 | | |
| 40 | |
Reserves | |
| 621 | | |
| 504 | |
Intangible assets | |
| 2,969 | | |
| 3,053 | |
Business interest limitation | |
| 662 | | |
| 727 | |
Lease Liabilities | |
| 113 | | |
| 142 | |
Tax Credits | |
| - | | |
| 211 | |
Loss Contingency | |
| 32 | | |
| 1,937 | |
Other | |
| 669 | | |
| 181 | |
Total deferred tax assets before valuation allowance | |
| 14,062 | | |
| 11,422 | |
| |
| | | |
| | |
Valuation allowance | |
| (13,967 | ) | |
| (11,280 | ) |
Total deferred tax assets after valuation allowance | |
| 95 | | |
| 142 | |
| |
| | | |
| | |
Deferred tax liabilities: | |
| | | |
| | |
Operating lease right of use assets | |
| (95 | ) | |
| (142 | ) |
Total deferred tax liabilities | |
| (95 | ) | |
| (142 | ) |
| |
| | | |
| | |
Net deferred tax assets and liabilities | |
$ | - | | |
$ | - | |
Prior
to the merger (as discussed in Note 1), the Company was a Partnership for US Income Tax purposes and therefore had no provision for income
tax as of December 31, 2020. Subsequent to the merger the entity became a taxable entity.
The Company had approximately
$32.1 million and $15.2 million of U.S. federal net operating loss (“NOL”) carryovers available to offset future taxable income
at December 31, 2022 and December 31, 2021, respectively. The Company had approximately $19.3 million and $13.2 million of state NOL carryovers
available to offset future taxable income at December 31, 2022 and December 31, 2021, respectively. The U.S. federal NOL’s generated
in 2022 do not expire and have an indefinite life. State NOLs begin to expire at various dates beginning in 2038.
The
future utilization of federal net operating loss carryforwards generated after 2017 is limited to 80% of taxable income. An additional
limitation applies to the use of federal net operating loss and credit carryforwards, under Section 382 of the Internal Revenue Code
of 1986, as amended, that is applicable if the Company experiences an “ownership change.” The Company completed a 382 study
and determined that there was a change in ownership on April 14, 2021, which limits their NOL and Section 163(j) carryforwards. The resulting
Section 382 limitations are not expected to materially impact the Company’s ability to utilize carryforwards as NOLs and 163(j)
should be available for utilization before expiration assuming sufficient future taxable income. Future changes in the ownership of the
Company could further limit the Company’s ability to utilize its NOLs and credits.
SYSOREX,
INC. AND SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
Deferred income taxes reflect the net tax effects of temporary differences
between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes.
In assessing the realization of deferred tax assets, management considers whether it is “more likely than not”, that some
portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the
generation of future taxable income during the periods in which temporary differences representing net future deductible amounts become
deductible.
ASC 740, “Income Taxes”
requires that a valuation allowance be established when it is “more likely than not” that all, or a portion of, deferred tax
assets will not be realized. A review of all available positive and negative evidence needs to be considered, including the scheduled
reversal of deferred tax liabilities, projected future taxable income, and tax planning strategies. After consideration of all the information
available, management believes that uncertainty exists with respect to future realization of its deferred tax assets and has, therefore,
established a full valuation allowance as of December 31, 2022. As of December 31, 2022, the net change in valuation allowance was $2.6
million.
ASC 740 also clarifies the
accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes a recognition threshold
and measurement process for financial statement recognition and measurement of a tax position taken or expected to be taken in a tax
return. For those benefits to be recognized, a tax position must be more likely than not to be sustained upon examination by taxing authorities.
ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and
transition. The Company is required to file federal and state income tax returns. Based on the Company’s evaluation, it has been
concluded that there are no material uncertain tax positions requiring recognition in the Company’s consolidated financial statements
for the year ended December 31, 2022.
The Company’s policy for recording interest and penalties associated
with unrecognized tax benefits is to record such interest and penalties as interest expense and as a component of general and administrative
expense, respectively. There were no amounts accrued for interest or penalties for the year ended December 31, 2022. Management does
not expect any material changes in its unrecognized tax benefits in the next year.
The
Company operates in multiple tax jurisdictions, and, in the normal course of business, its tax returns are subject to examination by
various taxing authorities. Such examinations may result in future assessments by these taxing authorities. The Company is subject to
examination by U.S. tax authorities beginning with the year ended December 31, 2018. Currently, the Company is not subject to any examinations.
Note 16 — OTC
Status
The Company announced, effective
November 25, 2022, its common shares are quoted on OTC Market’s Pink current information tier, in lieu of the OTCQB, due to the
minimum bid price requirement for the OTCQB. The Company continues to trade its shares in the OTC Market, Pink Tier.
Note 17 — Subsequent
Events
Equity, Private Placement
Agreement
As
discussed in Note 11 – Equity, Private Placement Agreement, on October 18, 2022, the Company sold to investors an aggregate of 500
million shares of common stock along with warrants 1 and 2 to each acquire an additional 500 million shares of common stock. Pursuant
to the terms of the agreement, the Company agreed to use all commercially reasonable efforts to have the registration statement declared
effective by the SEC within 90 days of October 18, 2022 (the “Registration Deadline”). If such registration statement has
not become effective by the Registration Deadline, the Company agreed to issue each investor a number of additional shares of common stock
equal to 10% of the purchased shares acquired by each investor and a third warrant equal to the number of additional shares. The Company
was unable to have the registration statement become effective by January 16, 2023, 90 days past October 18, 2022. As a result, the additional
shares and warrant 3 will be issuable for each 30-day period, or portion thereof, that the registrable securities have not become effective.
As of May 31, 2023, the Company is obligated to issue an additional 271 million shares of common stock and warrant 3 to purchase an additional
271 million shares of common stock.
Stock Purchase Agreement
On April 3, 2023, the Company
entered into a Stock Purchase Agreement (the “Agreement”) with Omniverse LLC (“Omniverse”), whereby the Company
agreed to sell to Omniverse 136,667 shares of Series C-7b Preferred Stock of Ostendo Technologies, Inc. The Agreement requires Omniverse
to pay the Company a purchase price consisting of $182,000 and other valuable consideration in the form of consulting services of approximately
$1.0 million. The Company retained 30,000 shares of the investment in Ostendo. As of December 31, 2022, the Company has recorded $1.4
million in the Consolidated Balance sheets as equity investment in Ostendo.
Furnishing of Information: Public Information
As required under the Securities Purchase Agreement,
disclosed in Note 8 Short Term debt, with the convertible debenture holders thereunder, the Company is required to timely file its Annual
Report, Form 10K and Quarterly Report Form 10Q under the Securities and Exchange Act and in order to satisfy the provisions of Rule 144(c).
As of March 31, 2023, the Company was unable to meet its filing requirements deadlines, therefore, the Company has incurred partial liquidated
damages of approximately $ 0.6 million. Damages will continue to accrue until the date on which the public information requirements of
Rule 144(c) have been satisfied.