These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FALCONSTOR SOFTWARE, INC.
|
|
|
(Exact name of registrant as specified in its charter)
|
|
|
|
|
|
DELAWARE
|
77-0216135
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
701 Brazos Street, Suite 400, Austin, TX
|
78701
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
|
|
|
631-777-5188
|
|
|
(Registrant’s telephone number, including area code)
|
|
|
|
|
|
(Former name, former address and former fiscal year, if changed since last report)
|
|
|
Large accelerated filer
o
|
Accelerated filer
o
|
|
Non-accelerated filer
x
|
Smaller reporting company
x
|
|
Emerging growth company
o
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
September 30, 2019
|
|
December 31, 2018
|
||||
|
|
|
(unaudited)
|
|
|
||||
|
Assets
|
|
|
|
|
||||
|
Current assets:
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
960,401
|
|
|
$
|
3,059,677
|
|
|
Accounts receivable, net of allowances of $33,483 and $162,112, respectively
|
|
1,959,885
|
|
|
3,605,411
|
|
||
|
Prepaid expenses and other current assets
|
|
2,085,377
|
|
|
1,909,846
|
|
||
|
Contract assets
|
|
805,699
|
|
|
637,179
|
|
||
|
Inventory
|
|
104,460
|
|
|
14,885
|
|
||
|
Total current assets
|
|
5,915,822
|
|
|
9,226,998
|
|
||
|
Property and equipment, net of accumulated depreciation of $18,297,400 and $18,194,827, respectively
|
|
418,167
|
|
|
433,935
|
|
||
|
Operating lease right-of-use assets
|
|
2,107,529
|
|
|
—
|
|
||
|
Deferred tax assets, net
|
|
553,673
|
|
|
545,044
|
|
||
|
Software development costs, net
|
|
34,571
|
|
|
88,769
|
|
||
|
Other assets
|
|
876,603
|
|
|
919,609
|
|
||
|
Goodwill
|
|
4,150,339
|
|
|
4,150,339
|
|
||
|
Other intangible assets, net
|
|
68,554
|
|
|
91,334
|
|
||
|
Contract assets, net of current portion
|
|
268,930
|
|
|
516,643
|
|
||
|
Total assets
|
|
$
|
14,394,188
|
|
|
$
|
15,972,671
|
|
|
Liabilities and Stockholders' Deficit
|
|
|
|
|
|
|
||
|
Current liabilities:
|
|
|
|
|
|
|
||
|
Accounts payable
|
|
$
|
1,066,567
|
|
|
$
|
551,389
|
|
|
Accrued expenses
|
|
2,429,388
|
|
|
2,879,473
|
|
||
|
Operating lease liabilities, net
|
|
1,704,858
|
|
|
—
|
|
||
|
Deferred revenue
|
|
4,990,047
|
|
|
6,859,592
|
|
||
|
Total current liabilities
|
|
10,190,860
|
|
|
10,290,454
|
|
||
|
Other long-term liabilities
|
|
689,089
|
|
|
1,549,692
|
|
||
|
Notes payable, net
|
|
2,852,842
|
|
|
3,124,827
|
|
||
|
Operating lease liabilities, net of current portion
|
|
917,563
|
|
|
—
|
|
||
|
Deferred tax liabilities, net of current portion
|
|
297,890
|
|
|
297,890
|
|
||
|
Deferred revenue, net
|
|
3,229,511
|
|
|
2,506,898
|
|
||
|
Total liabilities
|
|
18,177,755
|
|
|
17,769,761
|
|
||
|
Commitments and contingencies (Note 11)
|
|
|
|
|
|
|
||
|
Series A redeemable convertible preferred stock, $.001 par value, 2,000,000 shares authorized, 900,000 shares issued and outstanding, redemption value of $11,966,101 and $11,104,923, respectively
|
|
10,929,594
|
|
|
9,756,706
|
|
||
|
Stockholders' deficit:
|
|
|
|
|
|
|
||
|
Common stock - $.001 par value, 30,000,000 and 800,000,00 shares authorized, 5,918,733 shares and 5,872,552 shares issued and outstanding, respectively
|
|
5,919
|
|
|
5,873
|
|
||
|
Additional paid-in capital
|
|
112,098,875
|
|
|
113,243,227
|
|
||
|
Accumulated deficit
|
|
(124,761,338
|
)
|
|
(122,907,794
|
)
|
||
|
Accumulated other comprehensive loss, net
|
|
(2,056,617
|
)
|
|
(1,895,102
|
)
|
||
|
Total stockholders' deficit
|
|
(14,713,161
|
)
|
|
(11,553,796
|
)
|
||
|
Total liabilities and stockholders' deficit
|
|
$
|
14,394,188
|
|
|
$
|
15,972,671
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
||||||||
|
Product revenue
|
|
$
|
1,663,782
|
|
|
$
|
1,007,915
|
|
|
$
|
4,879,996
|
|
|
$
|
3,925,504
|
|
|
Support and services revenue
|
|
2,308,663
|
|
|
3,052,246
|
|
|
7,584,816
|
|
|
9,140,187
|
|
||||
|
Total revenue
|
|
3,972,445
|
|
|
4,060,161
|
|
|
12,464,812
|
|
|
13,065,691
|
|
||||
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Product
|
|
241,134
|
|
|
62,742
|
|
|
1,076,604
|
|
|
128,632
|
|
||||
|
Support and service
|
|
531,709
|
|
|
645,700
|
|
|
1,639,299
|
|
|
1,964,897
|
|
||||
|
Total cost of revenue
|
|
772,843
|
|
|
708,442
|
|
|
2,715,903
|
|
|
2,093,529
|
|
||||
|
Gross profit
|
|
3,199,602
|
|
|
3,351,719
|
|
|
9,748,909
|
|
|
10,972,162
|
|
||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Research and development costs
|
|
782,161
|
|
|
1,065,031
|
|
|
2,503,008
|
|
|
2,997,826
|
|
||||
|
Selling and marketing
|
|
1,067,436
|
|
|
1,144,271
|
|
|
3,436,783
|
|
|
3,209,930
|
|
||||
|
General and administrative
|
|
1,454,103
|
|
|
1,068,754
|
|
|
4,280,188
|
|
|
4,175,578
|
|
||||
|
Restructuring costs
|
|
384,829
|
|
|
315,283
|
|
|
745,201
|
|
|
951,265
|
|
||||
|
Total operating expenses
|
|
3,688,529
|
|
|
3,593,339
|
|
|
10,965,180
|
|
|
11,334,599
|
|
||||
|
Operating loss
|
|
(488,927
|
)
|
|
(241,620
|
)
|
|
(1,216,271
|
)
|
|
(362,437
|
)
|
||||
|
Interest and other loss, net
|
|
(123,261
|
)
|
|
(187,667
|
)
|
|
(468,717
|
)
|
|
(501,087
|
)
|
||||
|
Loss before income taxes
|
|
(612,188
|
)
|
|
(429,287
|
)
|
|
(1,684,988
|
)
|
|
(863,524
|
)
|
||||
|
Income tax expense (benefit)
|
|
(55,274
|
)
|
|
(96,858
|
)
|
|
168,556
|
|
|
(33,868
|
)
|
||||
|
Net loss
|
|
$
|
(556,914
|
)
|
|
$
|
(332,429
|
)
|
|
$
|
(1,853,544
|
)
|
|
$
|
(829,656
|
)
|
|
Less: Accrual of Series A redeemable convertible preferred stock dividends
|
|
266,447
|
|
|
229,022
|
|
|
770,027
|
|
|
687,152
|
|
||||
|
Less: Deemed dividend on Series A redeemable convertible preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,269,042
|
|
||||
|
Less: Accretion to redemption value of Series A redeemable convertible preferred stock
|
|
139,399
|
|
|
124,993
|
|
|
402,861
|
|
|
240,743
|
|
||||
|
Net loss attributable to common stockholders
|
|
$
|
(962,760
|
)
|
|
$
|
(686,444
|
)
|
|
$
|
(3,026,432
|
)
|
|
$
|
(4,026,593
|
)
|
|
Basic net loss per share attributable to common stockholders
|
|
$
|
(0.16
|
)
|
|
$
|
(0.70
|
)
|
|
$
|
(0.51
|
)
|
|
$
|
(5.31
|
)
|
|
Diluted net loss per share attributable to common stockholders
|
|
$
|
(0.16
|
)
|
|
$
|
(0.70
|
)
|
|
$
|
(0.51
|
)
|
|
$
|
(5.31
|
)
|
|
Weighted average basic shares outstanding
|
|
5,910,718
|
|
|
979,353
|
|
|
5,887,638
|
|
|
758,447
|
|
||||
|
Weighted average diluted shares outstanding
|
|
5,910,718
|
|
|
979,353
|
|
|
5,887,638
|
|
|
758,447
|
|
||||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
Net loss
|
|
$
|
(556,914
|
)
|
|
$
|
(332,429
|
)
|
|
$
|
(1,853,544
|
)
|
|
$
|
(829,656
|
)
|
|
Other comprehensive income (loss), net of applicable taxes:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Foreign currency translation
|
|
(131,497
|
)
|
|
70,061
|
|
|
(161,515
|
)
|
|
114,772
|
|
||||
|
Total other comprehensive income (loss), net of applicable taxes:
|
|
(131,497
|
)
|
|
70,061
|
|
|
(161,515
|
)
|
|
114,772
|
|
||||
|
Total comprehensive loss
|
|
$
|
(688,411
|
)
|
|
$
|
(262,368
|
)
|
|
$
|
(2,015,059
|
)
|
|
$
|
(714,884
|
)
|
|
Less: Accrual of Series A redeemable convertible preferred stock dividends
|
|
266,447
|
|
|
229,022
|
|
|
770,027
|
|
|
687,152
|
|
||||
|
Less: Deemed dividend on Series A redeemable convertible preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,269,042
|
|
||||
|
Less: Accretion to redemption value of Series A redeemable convertible preferred stock
|
|
139,399
|
|
|
124,993
|
|
|
402,861
|
|
|
240,743
|
|
||||
|
Total comprehensive loss attributable to common stockholders
|
|
$
|
(1,094,257
|
)
|
|
$
|
(616,383
|
)
|
|
$
|
(3,187,947
|
)
|
|
$
|
(3,911,821
|
)
|
|
|
|
Common Stock
|
|
Additional Paid-In Capital
|
|
Accumulated Deficit
|
|
Accumulated Other Comprehensive Loss, Net
|
|
Total Stockholders' Deficit
|
||||||||||
|
Balance at January 1, 2019
|
|
$
|
5,873
|
|
|
$
|
113,243,227
|
|
|
$
|
(122,907,794
|
)
|
|
$
|
(1,895,102
|
)
|
|
$
|
(11,553,796
|
)
|
|
Net loss
|
|
|
|
|
|
(124,907
|
)
|
|
|
|
(124,907
|
)
|
||||||||
|
Share-based compensation to employees
|
|
|
|
9,251
|
|
|
|
|
|
|
9,251
|
|
||||||||
|
Accretion of Series A redeemable convertible preferred stock
|
|
|
|
(129,239
|
)
|
|
|
|
|
|
(129,239
|
)
|
||||||||
|
Dividends on Series A redeemable convertible preferred stock
|
|
|
|
(247,027
|
)
|
|
|
|
|
|
(247,027
|
)
|
||||||||
|
Foreign currency translation
|
|
|
|
|
|
|
|
19,392
|
|
|
19,392
|
|
||||||||
|
Balance at March 31, 2019
|
|
5,873
|
|
|
112,876,212
|
|
|
(123,032,701
|
)
|
|
(1,875,710
|
)
|
|
(12,026,326
|
)
|
|||||
|
Net loss
|
|
|
|
|
|
|
|
(1,171,723
|
)
|
|
|
|
|
(1,171,723
|
)
|
|||||
|
Share-based compensation to employees
|
|
|
|
|
16,231
|
|
|
|
|
|
|
|
|
16,231
|
|
|||||
|
Warrants exercised
|
|
15
|
|
|
(15
|
)
|
|
|
|
|
|
—
|
|
|||||||
|
Accretion of Series A redeemable convertible preferred stock
|
|
|
|
|
(134,223
|
)
|
|
|
|
|
|
|
|
(134,223
|
)
|
|||||
|
Dividends on Series A redeemable convertible preferred stock
|
|
|
|
|
(256,553
|
)
|
|
|
|
|
|
|
|
(256,553
|
)
|
|||||
|
Foreign currency translation
|
|
|
|
|
|
|
|
|
|
|
(49,410
|
)
|
|
(49,410
|
)
|
|||||
|
Balance at June 30, 2019
|
|
5,888
|
|
|
112,501,652
|
|
|
(124,204,424
|
)
|
|
(1,925,120
|
)
|
|
(13,622,004
|
)
|
|||||
|
Net loss
|
|
|
|
|
|
(556,914
|
)
|
|
|
|
(556,914
|
)
|
||||||||
|
Share-based compensation to employees
|
|
|
|
3,100
|
|
|
|
|
|
|
3,100
|
|
||||||||
|
Restricted stock issued
|
|
31
|
|
|
(31
|
)
|
|
|
|
|
|
—
|
|
|||||||
|
Accretion of Series A redeemable convertible preferred stock
|
|
|
|
(139,399
|
)
|
|
|
|
|
|
(139,399
|
)
|
||||||||
|
Dividends on Series A redeemable convertible preferred stock
|
|
|
|
(266,447
|
)
|
|
|
|
|
|
(266,447
|
)
|
||||||||
|
Foreign currency translation
|
|
|
|
|
|
|
|
(131,497
|
)
|
|
(131,497
|
)
|
||||||||
|
Balance at September 30, 2019
|
|
$
|
5,919
|
|
|
$
|
112,098,875
|
|
|
$
|
(124,761,338
|
)
|
|
$
|
(2,056,617
|
)
|
|
$
|
(14,713,161
|
)
|
|
|
|
Common Stock
|
|
Additional Paid-In Capital
|
|
Accumulated Deficit
|
|
Treasury Stock
|
|
Accumulated Other Comprehensive Loss, Net
|
|
Total Stockholders' Deficit
|
||||||||||||
|
Balance at January 1, 2018
|
|
$
|
601
|
|
|
$
|
112,234,058
|
|
|
$
|
(130,930,284
|
)
|
|
$
|
(570,329
|
)
|
|
$
|
(1,958,843
|
)
|
|
$
|
(21,224,797
|
)
|
|
Net income
|
|
|
|
|
|
506,877
|
|
|
|
|
|
|
506,877
|
|
||||||||||
|
Share-based compensation to employees
|
|
|
|
(22,895
|
)
|
|
|
|
|
|
|
|
(22,895
|
)
|
||||||||||
|
Accretion of Series A redeemable convertible preferred stock
|
|
|
|
(38,105
|
)
|
|
|
|
|
|
|
|
(38,105
|
)
|
||||||||||
|
Dividends on Series A redeemable convertible preferred stock
|
|
|
|
(243,167
|
)
|
|
|
|
|
|
|
|
(243,167
|
)
|
||||||||||
|
Deemed dividends on Series A redeemable convertible preferred stock
|
|
|
|
(2,269,042
|
)
|
|
|
|
|
|
|
|
(2,269,042
|
)
|
||||||||||
|
Purchase of shares
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||||
|
Foreign currency translation
|
|
|
|
|
|
|
|
|
|
(85,245
|
)
|
|
(85,245
|
)
|
||||||||||
|
Cumulative effect of adoption of ASC 606
|
|
|
|
|
|
|
|
8,930,633
|
|
|
|
|
|
|
|
|
8,930,633
|
|
||||||
|
Balance at March 31, 2018
|
|
601
|
|
|
109,660,849
|
|
|
(121,492,774
|
)
|
|
(570,329
|
)
|
|
(2,044,088
|
)
|
|
(14,445,741
|
)
|
||||||
|
Net loss
|
|
|
|
|
|
(1,004,104
|
)
|
|
|
|
|
|
(1,004,104
|
)
|
||||||||||
|
Warrants issued
|
|
|
|
4,143,000
|
|
|
|
|
|
|
|
|
4,143,000
|
|
||||||||||
|
Warrants exercised
|
|
378
|
|
|
(570,707
|
)
|
|
|
|
570,329
|
|
|
|
|
—
|
|
||||||||
|
Share-based compensation to employees
|
|
|
|
29,519
|
|
|
|
|
|
|
|
|
29,519
|
|
||||||||||
|
Accretion of Series A redeemable convertible preferred stock
|
|
|
|
(77,645
|
)
|
|
|
|
|
|
|
|
(77,645
|
)
|
||||||||||
|
Dividends on Series A redeemable convertible preferred stock
|
|
|
|
(214,963
|
)
|
|
|
|
|
|
|
|
(214,963
|
)
|
||||||||||
|
Foreign currency translation
|
|
|
|
|
|
|
|
|
|
129,956
|
|
|
129,956
|
|
||||||||||
|
Balance at June 30, 2018
|
|
979
|
|
|
112,970,053
|
|
|
(122,496,878
|
)
|
|
—
|
|
|
(1,914,132
|
)
|
|
(11,439,978
|
)
|
||||||
|
Net loss
|
|
|
|
|
|
(332,429
|
)
|
|
|
|
|
|
(332,429
|
)
|
||||||||||
|
Share-based compensation to employees
|
|
|
|
29,024
|
|
|
|
|
|
|
|
|
29,024
|
|
||||||||||
|
Accretion of Series A redeemable convertible preferred stock
|
|
|
|
(124,993
|
)
|
|
|
|
|
|
|
|
(124,993
|
)
|
||||||||||
|
Dividends on Series A redeemable convertible preferred stock
|
|
|
|
(229,022
|
)
|
|
|
|
|
|
|
|
(229,022
|
)
|
||||||||||
|
Foreign currency translation
|
|
|
|
|
|
|
|
|
|
70,061
|
|
|
70,061
|
|
||||||||||
|
Balance at September 30, 2018
|
|
$
|
979
|
|
|
$
|
112,645,062
|
|
|
$
|
(122,829,307
|
)
|
|
$
|
—
|
|
|
$
|
(1,844,071
|
)
|
|
$
|
(12,027,337
|
)
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
|
2019
|
|
2018
|
||||
|
Cash flows from operating activities:
|
|
|
|
|
||||
|
Net loss
|
|
$
|
(1,853,544
|
)
|
|
$
|
(829,656
|
)
|
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
|
|
|
||
|
Depreciation and amortization
|
|
320,388
|
|
|
511,232
|
|
||
|
Share-based payment compensation
|
|
28,582
|
|
|
35,648
|
|
||
|
Provision for (recovery of) returns and doubtful accounts
|
|
(128,628
|
)
|
|
(42,966
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
||
|
Accounts receivable
|
|
1,778,241
|
|
|
2,581,079
|
|
||
|
Prepaid expenses and other current assets
|
|
(173,775
|
)
|
|
158,024
|
|
||
|
Contract assets
|
|
79,192
|
|
|
1,038,473
|
|
||
|
Inventory
|
|
(89,843
|
)
|
|
—
|
|
||
|
Other assets
|
|
1,402
|
|
|
7,539
|
|
||
|
Accounts payable
|
|
487,202
|
|
|
(219,868
|
)
|
||
|
Accrued expenses and other long-term liabilities
|
|
(718,562
|
)
|
|
(152,018
|
)
|
||
|
Deferred revenue
|
|
(1,163,169
|
)
|
|
(3,419,209
|
)
|
||
|
Net cash used in operating activities
|
|
(1,432,514
|
)
|
|
(331,722
|
)
|
||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
||
|
Purchases of property and equipment
|
|
(175,139
|
)
|
|
(46,494
|
)
|
||
|
Capitalized software development costs
|
|
—
|
|
|
(32,919
|
)
|
||
|
Security deposits
|
|
33,815
|
|
|
3,625
|
|
||
|
Purchase of intangible assets
|
|
(46,674
|
)
|
|
(63,145
|
)
|
||
|
Net cash used in investing activities
|
|
(187,998
|
)
|
|
(138,933
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
||
|
Proceeds from issuance of long-term debt, net of issuance costs
|
|
—
|
|
|
2,328,019
|
|
||
|
Payments of long term-debt
|
|
(489,321
|
)
|
|
—
|
|
||
|
Net cash provided by (used in) financing activities
|
|
(489,321
|
)
|
|
2,328,019
|
|
||
|
Effect of exchange rate changes on cash and cash equivalents
|
|
10,557
|
|
|
(41,540
|
)
|
||
|
Net increase (decrease) in cash and cash equivalents
|
|
(2,099,276
|
)
|
|
1,815,824
|
|
||
|
Cash and cash equivalents, beginning of period
|
|
3,059,677
|
|
|
1,011,472
|
|
||
|
Cash and cash equivalents, end of period
|
|
$
|
960,401
|
|
|
$
|
2,827,296
|
|
|
Supplemental disclosures:
|
|
|
|
|
|
|
||
|
Cash paid for interest
|
|
$
|
176,008
|
|
|
$
|
64,817
|
|
|
Cash paid for income taxes, net
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Non-cash investing and financing activities:
|
|
|
|
|
|
|
||
|
Undistributed Series A redeemable convertible preferred stock dividends
|
|
$
|
770,027
|
|
|
$
|
927,895
|
|
|
Warrants issued
|
|
$
|
—
|
|
|
$
|
4,143,000
|
|
|
Deemed dividend
|
|
$
|
—
|
|
|
$
|
2,269,042
|
|
|
Discount on preferred stock
|
|
$
|
—
|
|
|
$
|
1,602,428
|
|
|
Discount on notes payable
|
|
$
|
—
|
|
|
$
|
288,504
|
|
|
Accretion of Series A redeemable convertible preferred stock
|
|
$
|
402,861
|
|
|
$
|
240,743
|
|
|
Nine Months Ended September 30, 2019
|
|
||
|
Balance at December 31, 2018
|
$
|
9,366,490
|
|
|
Deferral of revenue
|
11,317,880
|
|
|
|
Recognition of revenue
|
(12,464,812
|
)
|
|
|
Balance at September 30, 2019
|
$
|
8,219,558
|
|
|
Right of use assets
|
$
|
2,107,529
|
|
|
Lease liability obligations, current
|
1,704,858
|
|
|
|
Lease liability obligations, less current portion
|
917,563
|
|
|
|
Total lease liability obligations
|
$
|
2,622,421
|
|
|
Weighted-average remaining lease term
|
1.61
|
|
|
|
Weighted-average discount rate
|
6.07
|
%
|
|
|
Remainder of 2019
|
438,074
|
|
|
2020
|
1,714,436
|
|
|
2021
|
639,526
|
|
|
Thereafter
|
—
|
|
|
Total minimum lease payments
|
2,792,036
|
|
|
Less interest
|
(169,615
|
)
|
|
Present value of lease liabilities
|
2,622,421
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||
|
Stock options and restricted stock
|
|
1,157,537
|
|
|
3,701,178
|
|
|
1,263,009
|
|
|
3,701,178
|
|
|
Series A redeemable convertible preferred stock
|
|
87,815
|
|
|
87,815
|
|
|
87,815
|
|
|
87,815
|
|
|
Total anti-dilutive common stock equivalents
|
|
1,245,352
|
|
|
3,788,993
|
|
|
1,350,824
|
|
|
3,788,993
|
|
|
|
|
September 30, 2019
|
|
December 31, 2018
|
||||
|
Gross carrying amount
|
|
$
|
18,715,567
|
|
|
$
|
18,628,762
|
|
|
Accumulated depreciation
|
|
(18,297,400
|
)
|
|
(18,194,827
|
)
|
||
|
Property and Equipment, net
|
|
$
|
418,167
|
|
|
$
|
433,935
|
|
|
|
|
September 30, 2019
|
|
December 31, 2018
|
||||
|
Gross carrying amount
|
|
$
|
2,950,132
|
|
|
$
|
2,950,132
|
|
|
Accumulated amortization
|
|
(2,915,561
|
)
|
|
(2,861,363
|
)
|
||
|
Software development costs, net
|
|
$
|
34,571
|
|
|
$
|
88,769
|
|
|
|
|
September 30, 2019
|
|
December 31, 2018
|
||||
|
Goodwill
|
|
$
|
4,150,339
|
|
|
$
|
4,150,339
|
|
|
Other intangible assets:
|
|
|
|
|
|
|
||
|
Gross carrying amount
|
|
$
|
3,937,915
|
|
|
$
|
3,891,241
|
|
|
Accumulated amortization
|
|
(3,869,361
|
)
|
|
(3,799,907
|
)
|
||
|
Net carrying amount
|
|
$
|
68,554
|
|
|
$
|
91,334
|
|
|
|
|
Shares
|
|
Shares Available
|
|
Shares
|
|
Name of Plan
|
|
Authorized
|
|
for Grant
|
|
Outstanding
|
|
FalconStor Software, Inc. 2018 Incentive Stock Plan
|
|
1,471,997
|
|
325,995
|
|
1,146,002
|
|
Name of Plan
|
|
Shares Available for Grant
|
|
Shares Outstanding
|
|
FalconStor Software, Inc., 2016 Incentive Stock Plan
|
|
—
|
|
3,850
|
|
FalconStor Software, Inc., 2006 Incentive Stock Plan
|
|
—
|
|
7,685
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
Cost of revenue - support and service
|
|
104
|
|
|
6,314
|
|
|
2,146
|
|
|
19,889
|
|
||||
|
Research and development costs
|
|
371
|
|
|
17,883
|
|
|
5,977
|
|
|
59,233
|
|
||||
|
Selling and marketing
|
|
186
|
|
|
3,579
|
|
|
3,844
|
|
|
16,036
|
|
||||
|
General and administrative
|
|
2,439
|
|
|
1,248
|
|
|
16,615
|
|
|
(59,510
|
)
|
||||
|
|
|
$
|
3,100
|
|
|
$
|
29,024
|
|
|
$
|
28,582
|
|
|
$
|
35,648
|
|
|
Notes payable principal balance
|
$
|
3,000,000
|
|
|
Deferred issuance costs
|
(254,247
|
)
|
|
|
Discount
|
(288,504
|
)
|
|
|
Total notes payable, net at inception on February 23, 2018
|
2,457,249
|
|
|
|
Proceeds from issuance of long-term debt
|
1,000,000
|
|
|
|
Revaluation of long-term debt
|
(447,008
|
)
|
|
|
Accretion of discount
|
202,195
|
|
|
|
Deferred issuance costs
|
(87,609
|
)
|
|
|
Total notes payable, net at December 31, 2018
|
$
|
3,124,827
|
|
|
Repayment of long-term debt
|
(489,321
|
)
|
|
|
Accretion of discount
|
217,336
|
|
|
|
Total notes payable, net at September 30, 2019
|
$
|
2,852,842
|
|
|
•
|
Level 1
– Quoted prices in active markets that are unadjusted and accessible at the measurement date for identical, unrestricted assets or liabilities. At
September 30, 2019
, the Company did not have any Level 1 category assets included in the condensed consolidated balance sheets.
|
|
•
|
Level 2 –
Quoted prices for identical assets and liabilities in markets that are not active, quoted prices for similar assets and liabilities in active markets or financial instruments for which significant inputs are observable, either directly or indirectly. At
September 30, 2019
and
December 31, 2018
, the Company did not have any Level 2 category assets included in the condensed consolidated balance sheets.
|
|
•
|
Level 3
– Prices or valuations that require inputs that are both significant to the fair value measurement and unobservable. At
September 30, 2019
and
December 31, 2018
, the Level 3 category included derivatives, which are included within other long-term liabilities in the condensed consolidated balance sheets. The Company did not hold any cash and cash equivalents categorized as Level 3 as of
September 30, 2019
or
December 31, 2018
.
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using
|
||||||||||||
|
|
|
Total
|
|
Quoted Prices in Active Markets for Identical Assets
(Level 1) |
|
Significant other Inputs
(Level 2) |
|
Significant Unobservable Inputs
(Level 3) |
||||||||
|
Derivative liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Derivative Instruments
|
|
486,623
|
|
|
—
|
|
|
—
|
|
|
486,623
|
|
||||
|
Total derivative liabilities
|
|
486,623
|
|
|
—
|
|
|
—
|
|
|
486,623
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total assets and liabilities measured at fair value
|
|
$
|
486,623
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
486,623
|
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using
|
||||||||||||
|
|
|
Total
|
|
Quoted Prices in Active Markets for Identical Assets
(Level 1) |
|
Significant other Inputs
(Level 2) |
|
Significant Unobservable Inputs
(Level 3) |
||||||||
|
Derivative liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative Instruments
|
|
498,086
|
|
|
—
|
|
|
—
|
|
|
498,086
|
|
||||
|
Total derivative liabilities
|
|
498,086
|
|
|
—
|
|
|
—
|
|
|
498,086
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total assets and liabilities measured at fair value
|
|
$
|
498,086
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
498,086
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
Beginning Balance
|
|
$
|
489,489
|
|
|
$
|
482,871
|
|
|
$
|
498,086
|
|
|
$
|
445,838
|
|
|
Total income (loss) recognized in earnings
|
|
(2,866
|
)
|
|
15,215
|
|
|
(11,463
|
)
|
|
52,248
|
|
||||
|
Ending Balance
|
|
$
|
486,623
|
|
|
$
|
498,086
|
|
|
$
|
486,623
|
|
|
$
|
498,086
|
|
|
|
Payments
|
Sublease Income
|
Net Commitments
|
||||||
|
2019
|
$
|
438,074
|
|
$
|
(155,944
|
)
|
$
|
282,130
|
|
|
2020
|
1,714,436
|
|
(623,776
|
)
|
1,090,660
|
|
|||
|
2021
|
639,526
|
|
(207,925
|
)
|
431,601
|
|
|||
|
2022
|
—
|
|
—
|
|
—
|
|
|||
|
Thereafter
|
—
|
|
—
|
|
—
|
|
|||
|
|
$
|
2,792,036
|
|
$
|
(987,645
|
)
|
$
|
1,804,391
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
Beginning Balance
|
|
$
|
489,489
|
|
|
$
|
482,871
|
|
|
$
|
498,086
|
|
|
$
|
445,838
|
|
|
Total income (loss) recognized in earnings
|
|
(2,866
|
)
|
|
15,215
|
|
|
(11,463
|
)
|
|
52,248
|
|
||||
|
Ending Balance
|
|
$
|
486,623
|
|
|
$
|
498,086
|
|
|
$
|
486,623
|
|
|
$
|
498,086
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
Net loss
|
|
$
|
(556,914
|
)
|
|
$
|
(332,429
|
)
|
|
$
|
(1,853,544
|
)
|
|
$
|
(829,656
|
)
|
|
Effects of Series A redeemable convertible preferred stock:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Less: Accrual of Series A redeemable convertible preferred stock dividends
|
|
266,447
|
|
|
229,022
|
|
|
770,027
|
|
|
687,152
|
|
||||
|
Less: Deemed dividend on Series A redeemable convertible preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,269,042
|
|
||||
|
Less: Accretion to redemption value of Series A redeemable convertible preferred stock
|
|
139,399
|
|
|
124,993
|
|
|
402,861
|
|
|
240,743
|
|
||||
|
Net loss attributable to common stockholders
|
|
$
|
(962,760
|
)
|
|
$
|
(686,444
|
)
|
|
$
|
(3,026,432
|
)
|
|
$
|
(4,026,593
|
)
|
|
Series A redeemable convertible preferred stock principal balance
|
$
|
9,000,000
|
|
|
Accrued dividends
|
1,312,112
|
|
|
|
Discount
|
(1,602,428
|
)
|
|
|
Total Series A redeemable convertible preferred stock, net at inception on February 23, 2018
|
8,709,684
|
|
|
|
Accrued dividends
|
683,742
|
|
|
|
Accretion of preferred stock
|
363,280
|
|
|
|
Total Series A redeemable convertible preferred stock, net at December 31, 2018
|
$
|
9,756,706
|
|
|
Accrued dividends
|
770,027
|
|
|
|
Accretion of preferred stock
|
402,861
|
|
|
|
Total Series A redeemable convertible preferred stock, net at September 30, 2019
|
$
|
10,929,594
|
|
|
|
|
Foreign Currency
Translation |
|
Net Minimum
Pension Liability |
|
Total
|
||||||
|
Accumulated other comprehensive income (loss) at June 30, 2019
|
|
$
|
(1,951,923
|
)
|
|
$
|
26,803
|
|
|
$
|
(1,925,120
|
)
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|||
|
Other comprehensive loss before reclassifications
|
|
(131,497
|
)
|
|
—
|
|
|
(131,497
|
)
|
|||
|
Total other comprehensive loss
|
|
(131,497
|
)
|
|
—
|
|
|
(131,497
|
)
|
|||
|
Accumulated other comprehensive income (loss) at September 30, 2019
|
|
$
|
(2,083,420
|
)
|
|
$
|
26,803
|
|
|
$
|
(2,056,617
|
)
|
|
|
|
Foreign Currency
Translation |
|
Net Minimum
Pension Liability |
|
Total
|
||||||
|
Accumulated other comprehensive income (loss) at June 30, 2018
|
|
$
|
(1,936,229
|
)
|
|
$
|
22,097
|
|
|
$
|
(1,914,132
|
)
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|||
|
Other comprehensive income before reclassifications
|
|
70,061
|
|
|
—
|
|
|
70,061
|
|
|||
|
Total other comprehensive income
|
|
70,061
|
|
|
—
|
|
|
70,061
|
|
|||
|
Accumulated other comprehensive income (loss) at September 30, 2018
|
|
$
|
(1,866,168
|
)
|
|
$
|
22,097
|
|
|
$
|
(1,844,071
|
)
|
|
|
|
Foreign Currency
Translation |
|
Net Minimum
Pension Liability |
|
Total
|
||||||
|
Accumulated other comprehensive income (loss) at December 31, 2018
|
|
$
|
(1,921,905
|
)
|
|
$
|
26,803
|
|
|
$
|
(1,895,102
|
)
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|||
|
Other comprehensive loss before reclassifications
|
|
(161,515
|
)
|
|
—
|
|
|
(161,515
|
)
|
|||
|
Total other comprehensive loss
|
|
(161,515
|
)
|
|
—
|
|
|
(161,515
|
)
|
|||
|
Accumulated other comprehensive income (loss) at September 30, 2019
|
|
$
|
(2,083,420
|
)
|
|
$
|
26,803
|
|
|
$
|
(2,056,617
|
)
|
|
|
|
Foreign Currency
Translation |
|
Net Minimum
Pension Liability |
|
Total
|
||||||
|
Accumulated other comprehensive income (loss) at December 31, 2017
|
|
$
|
(1,980,940
|
)
|
|
$
|
22,097
|
|
|
$
|
(1,958,843
|
)
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|||
|
Other comprehensive income before reclassifications
|
|
114,772
|
|
|
—
|
|
|
114,772
|
|
|||
|
Total other comprehensive income (loss)
|
|
114,772
|
|
|
—
|
|
|
114,772
|
|
|||
|
Accumulated other comprehensive income (loss) at September 30, 2018
|
|
$
|
(1,866,168
|
)
|
|
$
|
22,097
|
|
|
$
|
(1,844,071
|
)
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
||||||||
|
Americas
|
|
$
|
600,590
|
|
|
$
|
1,585,465
|
|
|
$
|
3,098,395
|
|
|
$
|
3,648,360
|
|
|
Asia Pacific
|
|
1,662,689
|
|
|
961,632
|
|
|
3,930,077
|
|
|
4,541,966
|
|
||||
|
Europe, Middle East, Africa and Other
|
|
1,709,166
|
|
|
1,513,064
|
|
|
5,436,340
|
|
|
4,875,365
|
|
||||
|
Total Revenue
|
|
$
|
3,972,445
|
|
|
$
|
4,060,161
|
|
|
$
|
12,464,812
|
|
|
$
|
13,065,691
|
|
|
|
|
September 30, 2019
|
|
December 31, 2018
|
||||
|
Long-lived assets:
|
|
|
|
|
||||
|
Americas
|
|
$
|
7,347,558
|
|
|
$
|
5,852,995
|
|
|
Asia Pacific
|
|
988,037
|
|
|
736,970
|
|
||
|
Europe, Middle East, Africa and Other
|
|
142,771
|
|
|
155,708
|
|
||
|
Total long-lived assets
|
|
$
|
8,478,366
|
|
|
$
|
6,745,673
|
|
|
|
|
Severance Related Costs
|
|
Facility and Other Costs
|
|
Total
|
||||||
|
Balance at December 31, 2017
|
|
$
|
648,399
|
|
|
$
|
—
|
|
|
$
|
648,399
|
|
|
Additions (Reductions)
|
|
(173,263
|
)
|
|
—
|
|
|
(173,263
|
)
|
|||
|
Utilized/Paid
|
|
(13,774
|
)
|
|
—
|
|
|
(13,774
|
)
|
|||
|
Balance at March 31, 2018
|
|
$
|
461,362
|
|
|
$
|
—
|
|
|
$
|
461,362
|
|
|
Additions (Reductions)
|
|
—
|
|
|
809,245
|
|
|
809,245
|
|
|||
|
Utilized/Paid
|
|
—
|
|
|
(312,507
|
)
|
|
(312,507
|
)
|
|||
|
Balance at June 30, 2018
|
|
$
|
461,362
|
|
|
$
|
496,738
|
|
|
$
|
958,100
|
|
|
Additions (Reductions)
|
|
—
|
|
|
315,283
|
|
|
315,283
|
|
|||
|
Utilized/Paid
|
|
—
|
|
|
(331,405
|
)
|
|
(331,405
|
)
|
|||
|
Balance at September 30, 2018
|
|
$
|
461,362
|
|
|
$
|
480,616
|
|
|
$
|
941,978
|
|
|
Additions (Reductions)
|
|
—
|
|
|
310,314
|
|
|
310,314
|
|
|||
|
Utilized/Paid
|
|
—
|
|
|
(337,484
|
)
|
|
(337,484
|
)
|
|||
|
Balance at December 31, 2018
|
|
$
|
461,362
|
|
|
$
|
453,446
|
|
|
$
|
914,808
|
|
|
Additions (Reductions)
|
|
—
|
|
|
157,693
|
|
|
157,693
|
|
|||
|
Utilized/Paid
|
|
—
|
|
|
(187,833
|
)
|
|
(187,833
|
)
|
|||
|
Balance at March 31, 2019
|
|
$
|
461,362
|
|
|
$
|
423,306
|
|
|
$
|
884,668
|
|
|
Additions (Reductions)
|
|
—
|
|
|
202,679
|
|
|
202,679
|
|
|||
|
Utilized/Paid
|
|
—
|
|
|
(238,090
|
)
|
|
(238,090
|
)
|
|||
|
Balance at June 30, 2019
|
|
$
|
461,362
|
|
|
$
|
387,895
|
|
|
$
|
849,257
|
|
|
Additions (Reductions)
|
|
214,050
|
|
|
170,779
|
|
|
384,829
|
|
|||
|
Utilized/Paid
|
|
(214,050
|
)
|
|
(257,453
|
)
|
|
(471,503
|
)
|
|||
|
Balance at September 30, 2019
|
|
$
|
461,362
|
|
|
$
|
301,221
|
|
|
$
|
762,583
|
|
|
|
Three Months Ended September 30,
|
|
Change
Period to Period |
|||||||||||||||||
|
|
2019
|
|
2018
|
|
||||||||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Product revenue
|
$
|
1,663,782
|
|
|
42
|
%
|
|
$
|
1,007,915
|
|
|
25
|
%
|
|
$
|
655,867
|
|
|
65
|
%
|
|
Support and services revenue
|
2,308,663
|
|
|
58
|
%
|
|
3,052,246
|
|
|
75
|
%
|
|
(743,583
|
)
|
|
(24
|
)%
|
|||
|
Total revenue
|
3,972,445
|
|
|
100
|
%
|
|
4,060,161
|
|
|
100
|
%
|
|
(87,716
|
)
|
|
(2
|
)%
|
|||
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Product
|
241,134
|
|
|
6
|
%
|
|
62,742
|
|
|
2
|
%
|
|
178,392
|
|
|
284
|
%
|
|||
|
Support and service
|
531,709
|
|
|
13
|
%
|
|
645,700
|
|
|
16
|
%
|
|
(113,991
|
)
|
|
(18
|
)%
|
|||
|
Total cost of revenue
|
772,843
|
|
|
19
|
%
|
|
708,442
|
|
|
17
|
%
|
|
64,401
|
|
|
9
|
%
|
|||
|
Gross profit
|
3,199,602
|
|
|
81
|
%
|
|
3,351,719
|
|
|
83
|
%
|
|
(152,117
|
)
|
|
(5
|
)%
|
|||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Research and development costs
|
782,161
|
|
|
20
|
%
|
|
1,065,031
|
|
|
26
|
%
|
|
(282,870
|
)
|
|
(27
|
)%
|
|||
|
Selling and marketing
|
1,067,436
|
|
|
27
|
%
|
|
1,144,271
|
|
|
28
|
%
|
|
(76,835
|
)
|
|
(7
|
)%
|
|||
|
General and administrative
|
1,454,103
|
|
|
37
|
%
|
|
1,068,754
|
|
|
26
|
%
|
|
385,349
|
|
|
36
|
%
|
|||
|
Restructuring costs
|
384,829
|
|
|
10
|
%
|
|
315,283
|
|
|
8
|
%
|
|
69,546
|
|
|
22
|
%
|
|||
|
Total operating expenses
|
3,688,529
|
|
|
93
|
%
|
|
3,593,339
|
|
|
89
|
%
|
|
95,190
|
|
|
3
|
%
|
|||
|
Operating loss
|
(488,927
|
)
|
|
(12
|
)%
|
|
(241,620
|
)
|
|
(6
|
)%
|
|
(247,307
|
)
|
|
102
|
%
|
|||
|
Interest and other loss
|
(123,261
|
)
|
|
(3
|
)%
|
|
(187,667
|
)
|
|
(5
|
)%
|
|
64,406
|
|
|
(34
|
)%
|
|||
|
Loss before income taxes
|
(612,188
|
)
|
|
(15
|
)%
|
|
(429,287
|
)
|
|
(11
|
)%
|
|
(182,901
|
)
|
|
43
|
%
|
|||
|
Income tax benefit
|
(55,274
|
)
|
|
(1
|
)%
|
|
(96,858
|
)
|
|
(2
|
)%
|
|
41,584
|
|
|
(43
|
)%
|
|||
|
Net loss
|
$
|
(556,914
|
)
|
|
(14
|
)%
|
|
$
|
(332,429
|
)
|
|
(8
|
)%
|
|
$
|
(224,485
|
)
|
|
68
|
%
|
|
Less: Accrual of Series A redeemable convertible preferred stock dividends
|
266,447
|
|
|
7
|
%
|
|
229,022
|
|
|
6
|
%
|
|
37,425
|
|
|
16
|
%
|
|||
|
Less: Deemed dividend on Series A redeemable convertible preferred stock
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|||
|
Less: Accretion to redemption value of Series A redeemable convertible preferred stock
|
139,399
|
|
|
4
|
%
|
|
124,993
|
|
|
3
|
%
|
|
14,406
|
|
|
12
|
%
|
|||
|
Net loss attributable to common stockholders
|
$
|
(962,760
|
)
|
|
(24
|
)%
|
|
$
|
(686,444
|
)
|
|
(17
|
)%
|
|
$
|
(276,316
|
)
|
|
40
|
%
|
|
|
Nine Months Ended September 30,
|
|
Change
Period to Period |
|||||||||||||||||
|
(
amounts in dollars)
|
2019
|
|
2018
|
|
||||||||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Product revenue
|
$
|
4,879,996
|
|
|
39
|
%
|
|
$
|
3,925,504
|
|
|
30
|
%
|
|
$
|
954,492
|
|
|
24
|
%
|
|
Support and services revenue
|
7,584,816
|
|
|
61
|
%
|
|
9,140,187
|
|
|
70
|
%
|
|
(1,555,371
|
)
|
|
(17
|
)%
|
|||
|
Total revenue
|
12,464,812
|
|
|
100
|
%
|
|
13,065,691
|
|
|
100
|
%
|
|
(600,879
|
)
|
|
(5
|
)%
|
|||
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Product
|
1,076,604
|
|
|
9
|
%
|
|
128,632
|
|
|
1
|
%
|
|
947,972
|
|
|
737
|
%
|
|||
|
Support and service
|
1,639,299
|
|
|
13
|
%
|
|
1,964,897
|
|
|
15
|
%
|
|
(325,598
|
)
|
|
(17
|
)%
|
|||
|
Total cost of revenue
|
2,715,903
|
|
|
22
|
%
|
|
2,093,529
|
|
|
16
|
%
|
|
622,374
|
|
|
30
|
%
|
|||
|
Gross profit
|
9,748,909
|
|
|
78
|
%
|
|
10,972,162
|
|
|
84
|
%
|
|
(1,223,253
|
)
|
|
(11
|
)%
|
|||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Research and development costs
|
2,503,008
|
|
|
20
|
%
|
|
2,997,826
|
|
|
23
|
%
|
|
(494,818
|
)
|
|
(17
|
)%
|
|||
|
Selling and marketing
|
3,436,783
|
|
|
28
|
%
|
|
3,209,930
|
|
|
25
|
%
|
|
226,853
|
|
|
7
|
%
|
|||
|
General and administrative
|
4,280,188
|
|
|
34
|
%
|
|
4,175,578
|
|
|
32
|
%
|
|
104,610
|
|
|
3
|
%
|
|||
|
Restructuring costs
|
745,201
|
|
|
6
|
%
|
|
951,265
|
|
|
7
|
%
|
|
(206,064
|
)
|
|
(22
|
)%
|
|||
|
Total operating expenses
|
10,965,180
|
|
|
88
|
%
|
|
11,334,599
|
|
|
87
|
%
|
|
(369,419
|
)
|
|
(3
|
)%
|
|||
|
Operating loss
|
(1,216,271
|
)
|
|
(10
|
)%
|
|
(362,437
|
)
|
|
(3
|
)%
|
|
(853,834
|
)
|
|
236
|
%
|
|||
|
Interest and other loss, net
|
(468,717
|
)
|
|
(4
|
)%
|
|
(501,087
|
)
|
|
(4
|
)%
|
|
32,370
|
|
|
(6
|
)%
|
|||
|
Loss before income taxes
|
(1,684,988
|
)
|
|
(14
|
)%
|
|
(863,524
|
)
|
|
(7
|
)%
|
|
(821,464
|
)
|
|
95
|
%
|
|||
|
Income tax expense (benefit)
|
168,556
|
|
|
1
|
%
|
|
(33,868
|
)
|
|
—
|
%
|
|
202,424
|
|
|
*
|
|
|||
|
Net loss
|
$
|
(1,853,544
|
)
|
|
(15
|
)%
|
|
$
|
(829,656
|
)
|
|
(6
|
)%
|
|
$
|
(1,023,888
|
)
|
|
123
|
%
|
|
Less: Accrual of Series A redeemable convertible preferred stock dividends
|
770,027
|
|
|
6
|
%
|
|
687,152
|
|
|
5
|
%
|
|
82,875
|
|
|
12
|
%
|
|||
|
Less: Deemed dividend on Series A redeemable convertible preferred stock
|
—
|
|
|
—
|
%
|
|
2,269,042
|
|
|
17
|
%
|
|
(2,269,042
|
)
|
|
(100
|
)%
|
|||
|
Less: Accretion to redemption value of Series A redeemable convertible preferred stock
|
402,861
|
|
|
3
|
%
|
|
240,743
|
|
|
2
|
%
|
|
162,118
|
|
|
67
|
%
|
|||
|
Net loss attributable to common stockholders
|
$
|
(3,026,432
|
)
|
|
(24
|
)%
|
|
$
|
(4,026,593
|
)
|
|
(31
|
)%
|
|
$
|
1,000,161
|
|
|
(25
|
)%
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
|
2019
|
|
2018
|
||||
|
Cash (used in) provided by:
|
|
|
|
|
||||
|
Operating activities
|
|
(1,432,514
|
)
|
|
(331,722
|
)
|
||
|
Investing activities
|
|
(187,998
|
)
|
|
(138,933
|
)
|
||
|
Financing activities
|
|
(489,321
|
)
|
|
2,328,019
|
|
||
|
Effect of exchange rate changes
|
|
10,557
|
|
|
(41,540
|
)
|
||
|
Net increase (decrease) in cash and cash equivalents
|
|
$
|
(2,099,276
|
)
|
|
$
|
1,815,824
|
|
|
|
Operating Leases
|
Note Payable (c)
|
Interest Payments (a) (c)
|
Long-Term Income Tax Payable (b)
|
Series A Preferred Stock Mandatory Redemption
|
Dividends on Series A Preferred Stock
|
||||||||||||
|
2019
|
$
|
438,074
|
|
$
|
—
|
|
$
|
62,500
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
2020
|
1,714,436
|
|
—
|
|
250,000
|
|
—
|
|
—
|
|
—
|
|
||||||
|
2021
|
639,526
|
|
3,510,679
|
|
125,000
|
|
—
|
|
—
|
|
—
|
|
||||||
|
2022
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
|
Other
|
—
|
|
—
|
|
—
|
|
119,486
|
|
9,000,000
|
|
5,244,240
|
|
||||||
|
Total contractual obligations
|
$
|
2,792,036
|
|
$
|
3,510,679
|
|
$
|
437,500
|
|
$
|
119,486
|
|
$
|
9,000,000
|
|
$
|
5,244,240
|
|
|
Sublease income
|
$
|
(987,645
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
Net contractual obligations
|
$
|
1,804,391
|
|
$
|
3,510,679
|
|
$
|
437,500
|
|
$
|
119,486
|
|
$
|
9,000,000
|
|
$
|
5,244,240
|
|
|
|
|
|
31.1
|
|
|
|
|
|
31.2
|
|
|
|
|
|
32.1
|
|
|
|
|
|
32.2
|
|
|
|
|
|
101.1
|
The following financial statements from FalconStor Software, Inc’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2019, formatted in XBRL (eXtensible Business Reporting Language):
|
|
|
(i)
|
unaudited Condensed Consolidated Balance Sheets – September 30, 2019 and December 31, 2018.
|
|
|
|
|
|
|
(ii)
|
unaudited Condensed Consolidated Statement of Operations – Three and Nine Months Ended September 30, 2019 and 2018.
|
|
|
|
|
|
|
(iii)
|
unaudited Condensed Consolidated Statement of Comprehensive Income (Loss) – Three and Nine Months Ended September 30, 2019 and 2018.
|
|
|
|
|
|
|
(iv)
|
unaudited Condensed Consolidated Statements of Stockholder's Deficit - Three and Nine Months Ended September 30, 2019 and 2018.
|
|
|
|
|
|
|
(v)
|
unaudited Condensed Consolidated Statement of Cash Flows – Nine Months Ended September 30, 2019 and 2018.
|
|
|
|
|
|
|
(vi)
|
Notes to unaudited Condensed Consolidated Financial Statements – September 30, 2019.
|
|
|
FALCONSTOR SOFTWARE, INC.
|
|
|
(Registrant)
|
|
|
|
|
|
/s/ Brad Wolfe
|
|
|
Brad Wolfe
|
|
|
Executive Vice President, Chief Financial Officer and Treasurer
|
|
|
(principal financial and accounting officer)
|
|
|
/
s/ Todd Brooks
|
|
|
Todd Brooks
|
|
|
President & Chief Executive Officer
|
|
November 19, 2019
|
(principal executive officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|