As discussed above, we have historically financed our operations through access to the capital markets by issuing secured and convertible debt securities, convertible preferred stock, common stock, and through factoring receivables. We currently require approximately $732,000 per month to conduct our operations, a monthly amount that we have been unable to consistently achieve through revenue generation.
As discussed above, we have historically financed our operations through access to the capital markets by issuing secured and convertible debt securities, convertible preferred stock, common stock, and through factoring receivables. We currently require approximately $812,000 per month to conduct our operations, a monthly amount that we have been unable to consistently achieve through revenue generation.
The following Management’s Discussion and Analysis of Financial Condition and Results of Operations is intended to help you understand our Company. This discussion is provided as a supplement to and should be read in conjunction with our consolidated financial statements for the years ended December 31, 2023 and 2022 and the accompanying notes included elsewhere in this Report.
The following Management’s Discussion and Analysis of Financial Condition and Results of Operations is intended to help you understand our Company. This discussion is provided as a supplement to and should be read in conjunction with our consolidated financial statements for the years ended December 31, 2024 and 2023 and the accompanying notes included elsewhere in this Report.
PortalGuard operates as a single MFA user experience, providing a rich set of authentication choices to meet every use case. We sell our branded biometric and FIDO authentication hardware as accessories to our IAM platforms, so that customers can have a single vendor providing all components of their IAM solution.
PortalGuard operates as a single MFA user experience, providing a wide set of authentication choices to meet every use case. We sell our branded biometric and FIDO authentication hardware as accessories to our IAM platforms, so that customers can have a single vendor providing all components of their IAM solution.
We continue to explore other markets and opportunities to sell or return the product to generate additional cash. If we are unable to generate sufficient revenue and positive cash flow from operations or liquidation of existing inventory to fund current operations and execute our business plan, we will need to obtain additional third-party financing during the next twelve months.
We continue to explore other markets and opportunities to sell or return the product to generate additional cash. 24 Table of Contents If we are unable to generate sufficient revenue and positive cash flow from operations or liquidation of existing inventory to fund current operations and execute our business plan, we will need to obtain additional third-party financing during the next twelve months.
In 2022, we expanded our product offerings and customer base when we acquired Swivel Secure, a Madrid, Spain based provider of IAM solutions. Swivel Secure is the exclusive distributer of AuthControl Sentry, AuthControl Enterprise, and AuthControl MSP product line in Europe, Africa and the Middle East, or EMEA, excluding the United Kingdom and Ireland.
In 2022, we expanded our product offerings and customer base when we acquired Swivel Secure, a Madrid, Spain based provider of IAM solutions. Until the fourth quarter of 2024, Swivel Secure was the exclusive distributer of AuthControl Sentry, AuthControl Enterprise, and AuthControl MSP product line in Europe, Africa and the Middle East, or EMEA, excluding the United Kingdom and Ireland.
Accordingly, these are the policies we believe are the most critical to aid in fully understanding and evaluating our financial condition and results of operations, as listed below: 1. Revenue Recognition 2. Impairment or Disposal of Long Lived Assets, including Intangible Assets 3. Allowances for Accounts Receivable
Accordingly, these are the policies we believe are the most critical to aid in fully understanding and evaluating our financial condition and results of operations, as listed below: 1. Revenue Recognition 2. Allowances for Accounts Receivable
The increase was associated with the increased hardware sales and hardware mix described above. Hardware reserve costs for the year ended December 31, 2023 increased $3,186,500 due to a complete reserve of slow moving inventory purchased for projects in Nigeria, and for other older inventory.
The decrease was associated with the decreased hardware sales and hardware mix. Hardware reserve costs for the year ended December 31, 2024 decreased $3,799,505 due to sales of slow-moving inventory after a complete reserve of slow-moving inventory purchased for projects in Nigeria, and for other older inventory in 2023.
These amounts were offset by repayment of convertible note payable, costs associated with the issuance of our securities, and proceeds of $17,478 from sales of common stock under the employee stock purchase plan. Sources of Liquidity Since our inception, our capital needs have been principally met through proceeds from the sale of equity and debt securities.
These amounts were offset by a partial repayment of note payable, repayment of a government loan, and costs associated with the issuance of our securities. Sources of Liquidity Since our inception, our capital needs have been principally met through proceeds from the sale of equity and debt securities.
Items of note included: ● Net positive cash flows related to non-cash expenses of approximately $4,933,000. ● Net negative cash flows related to changes in accounts receivable, prepayments, lease liabilities, and deferred revenue in the aggregate amount of approximately $244,000 and our net loss for the period.
Items of note included: ● Net positive cash flows related to non-cash expenses of approximately $1,219,000. ● Net negative cash flows related to changes in lease liabilities, accounts payable, deposits and accrued liabilities in the aggregate amount of approximately $605,000 and our net loss for the period.
If available financing is insufficient or unavailable or we fail to continue to generate sufficient revenue, we may be required to further reduce operating expenses, delay the expansion of operations, be unable to pursue merger or acquisition candidates, or in the extreme case, not continue as a going concern. 24 Table of Contents CRITICAL ACCOUNTING POLICIES AND ESTIMATES Our financial statements are prepared in accordance with accounting principles generally accepted in the United States.
If available financing is insufficient or unavailable or we fail to continue to generate sufficient revenue, we may be required to further reduce operating expenses, delay the expansion of operations, be unable to pursue merger or acquisition candidates, or in the extreme case, not continue as a going concern.
Upon closing of the acquisition, Swivel Secure had cash equal to the outstanding balance. We entered into an accounts receivable factoring arrangement with a financial institution (the “Factor”) which has been extended to October 31, 2024 and may be discontinued at that time.
We entered into an accounts receivable factoring arrangement with a financial institution (the “Factor”) which has been extended to October 2025 and may be discontinued at that time.
The increase was attributable largely to fourth quarter 2023 sales to an international defense agency. Costs of goods sold For the year ended December 31, 2023, cost of services increased approximately 19% to $861,936, due to the increased costs to support Swivel Secure deployments.
The decrease was attributable largely to fourth quarter 2023 sales to an international defense agency that did not reoccur in 2024. Costs of goods sold For the year ended December 31, 2024, cost of services decreased approximately 54% to $396,274, due primarily to the decreased costs to support Swivel Secure deployments.
For the years ended December 31, 2023, and 2022, service revenues included approximately $1,193,000 and $1,243,000, respectively, of recurring maintenance and support revenue, and approximately $1,026,000 and $546,000, respectively, of non-recurring custom services revenue. Recurring service revenue decreased 4% in 2023 due to delayed renewals in the fourth quarter.
For the years ended December 31, 2024, and 2023, service revenues included approximately $1,017.000 and $1,193,000, respectively, of recurring maintenance and support revenue, and approximately $91,000 and $1,026,000, respectively, of non-recurring custom services revenue. Recurring service revenue decreased 15% in 2024 due to the loss of one large customer service agreement.
License fees for the year ended December 31, 2023 increased $268,502, or approximately 30%, to $1,174,919 due primarily to increased license revenue and related license fees payable for third-party software distributed by Swivel Secure. Hardware costs for the year ended December 31, 2023 increased $289,230, or approximately 70%, to $700,231 from $411,001 in 2022.
License fees for the year ended December 31, 2024 decreased $585,414, or approximately 50%, to 589,505 from $1,174,919 due primarily to decreased license revenue and related license fees payable for third-party software distributed by Swivel Secure. Hardware costs for the year ended December 31, 2024 decreased $183,620, or approximately 26%, to $516,611 from $700,231 in 2023.
We expect capital expenditures to be less than $100,000 during the next twelve months. The following sets forth our primary sources of capital during the previous two years: On November 20, 2023, we completed a private placement of shares of common stock and warrants resulting in net proceeds of approximately $435,000, after deducting placement agent fees and estimated offering expenses.
On November 20, 2023, we completed a private placement of shares of common stock and warrants resulting in net proceeds of approximately $435,000, after deducting placement agent fees and estimated offering expenses.
Other income (expense) 2023-2022 2023 2022 $ Chg % Chg Interest income $ 11,533 $ 233 $ 11,300 4850 % Gain from sale of asset 20,000 - 20,000 100 % Foreign currency loss (39,000 ) - (39,000 ) 100 % Investment-debt security reserve - (452,821 ) 452,821 -100 % Loan transaction costs - (1,147,456 ) 1,147,456 -100 % Change in fair value of convertible note 396,203 (396,203 ) 792,406 -200 % Interest expense (218,270 ) (10,462 ) (207,808 ) 1986 % $ 170,466 $ (2,006,709 ) $ 2,177,175 -108 % The amounts for other income (expense) for the year ended December 31, 2023 consisted of interest income of $11,533, a gain from the sale of a PistolStar domain asset, change in loan transactions costs for payment of the convertible note payable as we elected to value the convertible note under the fair value option, and interest expense of $218,270 on the convertible note payable and the government loan through the BBVA bank.
The amounts for the year ended December 31, 2023, consisted of interest income of $11,533, a gain from the sale of a PistolStar domain asset, change in loan transactions costs for payment of the convertible note payable as we elected to value the convertible note under the fair value option, and interest expense of $218,270 on the convertible note payable and the government loan through the BBVA bank.
For the year ended December 31, 2023 and 2022 license revenue decreased $242,042 or 5% to $4,342,010, due primarily to lower new customer orders. We expect do not expect this trend to continue into 2024. Hardware sales increased by $547,524, or 85%, to $1,194,010 in 2023 from $646,486 in 2022.
For the year ended December 31, 2024 and 2023 license revenue increased $847,360 or 20% to $5,189,370, as several long-term customers expanded their license deployments in addition to several new customer deployments. We expect this trend to continue into 2025. Hardware sales decreased by $562,315, or 47%, to $631,695 in 2024 from $1,194,010 in 2023.
Research, development and engineering 2023-2022 2023 2022 $ Chg % Chg $ 2,394,926 $ 3,252,236 $ (857,310 ) -26 % For the year ended December 31, 2023, research, development and engineering costs were $2,394,926 representing a 26% decrease from 2022. Included in the decrease were lower personnel costs associated with wages and benefits for engineering employees.
Research, development and engineering 2024-2023 2024 2023 $ Chg % Chg $ 2,511,080 $ 2,394,926 $ 116,154 5 % For the year ended December 31, 2024, research, development and engineering costs were $2,511,080 compared with $2,394,926 representing a 5% increase from 2023.
RESULTS OF OPERATIONS Consolidated Results of Operations Two Year % trend Years ended December 31, 2023 2022 Revenues Services 29 % 26 % License fees 56 % 65 % Hardware 15 % 9 % 100 % 100 % Costs and other expenses Cost of services 11 % 10 % Cost of license fees 15 % 13 % Cost of hardware 9 % 6 % Cost of hardware reserve 47 % 6 % 82 % 35 % Gross Profit 18 % 65 % Operating expenses Selling, general and administrative 101 % 133 % Research, development and engineering 31 % 46 % Reversal of earnout payable-Swivel acquisition 0 % -7 % Impairment of goodwill 0 % 34 % Total operating expenses 132 % 206 % Operating loss -114 % -141 % Other income (expense) Total other income (expense) 2 % -29 % Loss before provision for income tax benefit -112 % -170 % Provision for income tax benefit 2 % 0 % Net loss -110 % -170 % 21 Table of Contents Revenues and Costs and other expenses 2023-2022 2023 2022 $ Chg % Chg Revenues Services $ 2,218,885 $ 1,789,720 $ 429,165 24 % License fees 4,342,010 4,584,052 (242,042 ) -5 % Hardware 1,194,010 646,486 547,524 85 % Total Revenue $ 7,754,905 $ 7,020,258 $ 734,647 10 % Costs and other expenses Services $ 861,936 $ 722,152 $ 139,784 19 % License fees 1,174,919 906,417 268,502 30 % Hardware 700,231 411,001 289,230 70 % Hardware reserves 3,586,500 400,000 3,186,500 797 % Total Costs and other expenses $ 6,323,586 $ 2,439,570 $ 3,884,016 159 % Revenues Revenue increased $734,647 or 10% to $8,654,905 in 2023 as compared to $7,020,258 in 2022 due to the factors stated below.
RESULTS OF OPERATIONS Consolidated Results of Operations Two Year % trend Years ended December 31, 2024 2023 Revenues Services 16 % 29 % License fees 75 % 56 % Hardware 9 % 15 % 100 % 100 % Costs and other expenses Cost of services 6 % 11 % Cost of license fees 9 % 15 % Cost of hardware 7 % 9 % Cost of hardware reserve -3 % 46 % Total cost of goods sold 19 % 82 % Gross Profit 81 % 18 % Operating expenses Selling, general and administrative 103 % 101 % Research, development and engineering 36 % 31 % Total operating expenses 139 % 132 % Operating loss -58 % -114 % Other income (expense) Total other income (expense) -4 % 2 % Loss before provision for income tax benefit -62 % -112 % Provision for income tax benefit 0 % 2 % Net loss -62 % -110 % 21 Table of Contents Revenues and Costs and other expenses 2024-2023 2024 2023 $ Chg % Chg Revenues Services $ 1,108,506 $ 2,218,885 $ (1,110,379 ) -50 % License fees 5,189,370 4,342,010 847,360 20 % Hardware 631,695 1,194,010 (562,315 ) -47 % Total Revenue $ 6,929,571 $ 7,754,905 $ (825,334 ) -11 % Costs and other expenses Services $ 396,274 $ 861,936 $ (465,662 ) -54 % License fees 589,505 1,174,919 (585,414 ) -50 % Hardware 516,611 700,231 (183,620 ) -26 % Hardware reserves (213,005 ) 3,586,500 (3,799,505 ) -106 % Total Costs and other expenses $ 1,289,385 $ 6,323,586 $ (5,034,201 ) -80 % Revenues Revenue decreased $825,334 or 11% to $6,929,571 in 2024 as compared to $7,754,905 in 2023.
Liquidity Outlook At December 31, 2023, our total cash and cash equivalents were approximately $511,000, as compared to $2,600,000 at December 31, 2022. At December 31, 2023, we had working capital of approximately $(777,000) as a result of the allowance for doubtful accounts and reserve on inventory.
Liquidity Outlook At December 31, 2024, our total cash and cash equivalents were approximately $438,000, as compared to $511.000 at December 31, 2023. As of the date of this report, our total cash and cash equivalents are approximately $3,000,000.
Investing activities overview Net cash used in investing activities during the year December 21, 2023 was $1,000 for capital expenditures. Fi nancing activities overview Approximately $4,297,000 was provided by financing activities during the year ended December 31, 2023 consisting of the issuance of common stock and warrants in public and private securities offerings, and exercise of warrants.
Fi nancing activities overview Approximately $3,908,000 was provided by financing activities during the year ended December 31, 2024 consisting of the proceeds advanced under a secured note, proceeds from the exercise of warrants, and $3,740 from sales of common stock under our employee stock purchase plan.