Biggest changePlease see the description in Item 1 of this Annual Report for a description of our SurgePhone, Torch Wireless, and LocoRabbit Wireless, Surge Blockchain, Shockwave CRM™, Surge Fintech (ECS Business), LogicsIQ, and CenterCom operations. 17 COMPARISON OF YEAR ENDED DECEMBER 31, 2022 AND 2021 Revenues during the years ended December 31, 2022 and 2021 consisted of the following: 2022 2021 Revenue $ 121,544,190 $ 51,060,589 Cost of revenue (exclusive of depreciation and amortization) (108,074,782 ) (44,890,610 ) General and administrative (12,835,623 ) (12,162,547 ) Income (Loss) from operations $ 633,785 $ (5,992,568 ) Revenue increased overall by $70,483,601 (138%) from year ended December 31, 2021 to year ended December 31, 2022.
Biggest changeRevenues during the years ended December 31, 2023 and 2022 consisted of the following: 2023 2022 Revenue $ 137,141,832 $ 121,544,190 Cost of revenue (exclusive of depreciation and amortization) (101,499,341 ) (108,074,782 ) General and administrative (16,777,107 ) (12,835,623 ) Income (Loss) from operations $ 18,865,384 $ 633,785 15 Revenue increased overall by $15,597,642 (12.8%) from year ended December 31, 2022 to year ended December 31, 2023.
The Company may also engage external advisors to assist us in determining fair value, as appropriate. 20 Impairment of Long-lived Assets including Internal Use Capitalized Software Costs Management evaluates the recoverability of the Company’s identifiable intangible assets and other long-lived assets when events or circumstances indicate a potential impairment exists, in accordance with the provisions of ASC 360-10-35-15 “Impairment or Disposal of Long-Lived Assets.” Events and circumstances considered by the Company in determining whether the carrying value of identifiable intangible assets and other long-lived assets may not be recoverable include but are not limited to significant changes in performance relative to expected operating results; significant changes in the use of the assets; significant negative industry or economic trends; and changes in the Company’s business strategy.
The Company may also engage external advisors to assist us in determining fair value, as appropriate. 21 Impairment of Long-lived Assets including Internal Use Capitalized Software Costs Management evaluates the recoverability of the Company’s identifiable intangible assets and other long-lived assets when events or circumstances indicate a potential impairment exists, in accordance with the provisions of ASC 360-10-35-15 “Impairment or Disposal of Long-Lived Assets.” Events and circumstances considered by the Company in determining whether the carrying value of identifiable intangible assets and other long-lived assets may not be recoverable include but are not limited to significant changes in performance relative to expected operating results; significant changes in the use of the assets; significant negative industry or economic trends; and changes in the Company’s business strategy.
These transactions had a net effect of $0 on stockholders’ equity. Exercise of Warrants The Company issued 100 shares of common stock in connection with an exercise of 100 warrants at an exercise price of $4.73 per share for proceeds of $473.
These transactions had a net effect of $0 on stockholders’ equity. Exercise of Warrants The Company issued one hundred (100) shares of common stock in connection with an exercise of one hundred (100) warrants at an exercise price of $4.73 per share for proceeds of $473.
Significant estimates during the years ended December 31, 2022 and 2021, respectively, include, allowance for doubtful accounts and other receivables, inventory reserves and classifications, valuation of loss contingencies, valuation of derivative liabilities, valuation of stock-based compensation, estimated useful lives related to intangible assets, capitalized internal-use software development costs, and property and equipment, implicit interest rate in right-of-use operating leases, uncertain tax positions, and the valuation allowance on deferred tax assets.
Significant estimates during the years ended December 31, 2023 and 2022, respectively, include, allowance for doubtful accounts and other receivables, inventory reserves and classifications, valuation of loss contingencies, valuation of stock-based compensation, estimated useful lives related to intangible assets, capitalized internal-use software development costs, and property and equipment, implicit interest rate in right-of-use operating leases, uncertain tax positions, and the valuation allowance on deferred tax assets.
Recent Accounting Pronouncements In the normal course of business, we evaluate all new accounting pronouncements issued by the Financial Accounting Standards Board, SEC, or other authoritative accounting bodies to determine the potential impact they may have on our Consolidated Financial Statements.
Recent Accounting Pronouncements In the normal course of business, we evaluate all new accounting pronouncements issued by the Financial Accounting Standards Board, SEC, or other authoritative accounting bodies to determine the potential impact they may have on our Consolidated Financial Statements. Refer to Note 2 - Summary of Significant Accounting Policies of the Notes to Consolidated Financial Statements. ITEM 7A.
Critical Accounting Policies and Estimates Management’s discussion and analysis of our financial condition and results of operations is based on our consolidated financial statements, which were prepared in accordance with U.S. generally accepted accounting principles, or GAAP.
The uncertainty of the economy and program funding for the ACP program may delay the planned business expansion. 20 Critical Accounting Policies and Estimates Management’s discussion and analysis of our financial condition and results of operations is based on our consolidated financial statements, which were prepared in accordance with U.S. generally accepted accounting principles, or GAAP.
General and administrative during the years ended December 31, 2022 and 2021 consisted of the following: 2022 2021 Depreciation and amortization $ 931,593 $ 759,383 Selling, general and administration 11,904,030 11,403,164 Total $ 12,835,623 $ 12,162,547 The increase in depreciation and amortization costs for 2022 is the result of capitalizing costs associated with software enhancements to our various software platforms in 2022.
General and administrative during the years ended December 31, 2023 and 2022 consisted of the following: 2023 2022 Depreciation and amortization $ 1,064,099 $ 931,593 Selling, general and administration 15,713,008 11,904,030 Total $ 16,777,107 $ 12,835,623 The increase in depreciation and amortization costs for 2023 is the result of capitalizing costs associated with software enhancements to our various software platforms in 2023.
The following five steps are applied to achieve that core principle: ● Step 1: Identify the contract with the customer. ● Step 2: Identify the performance obligations in the contract. ● Step 3: Determine the transaction price. ● Step 4: Allocate the transaction price to the performance obligations in the contract. ● Step 5: Recognize revenue when, or as, the company satisfies a performance obligation.
The following five steps are applied to achieve that core principle: ● Step 1: Identify the contract with the customer. ● Step 2: Identify the performance obligations in the contract. ● Step 3: Determine the transaction price. ● Step 4: Allocate the transaction price to the performance obligations in the contract. ● Step 5: Recognize revenue when, or as, the company satisfies a performance obligation. 22 Stock-Based Compensation The Company accounts for our stock-based compensation under ASC 718 “Compensation – Stock Compensation” using the fair value-based method.
Our gross profit in future periods will depend on a variety of factors, including: market conditions that may impact our pricing, sales mix among devices, sales mix changes among consumables, excess and obsolete inventories, and our cost structure for manufacturing operations relative to volume.
Gross profit margin is gross profit expressed as a percentage of revenue. Our gross profit in future periods will depend on a variety of factors, including market conditions that may impact our pricing, sales mix among devices, sales mix changes among consumables, excess and obsolete inventories, and the cost of our products from manufacturers.
The following table sets forth the major sources and uses of cash for the years ended December 31, 2022 and 2021. 2022 2021 Net cash provided by or (used in) operating activities $ 793,272 $ (15,288,261 ) Net cash used in investing activities (1,498,582 ) (376,724 ) Net cash provided by financing activities 1,457,468 21,274,486 Net change in cash and cash equivalents $ 752,158 $ 5,609,501 As a result of net positive cash provided by operating activities in 2022, the cash increased in 2022 by $752,158, compared to cash used in operations of $15,288,261 in 2021.
The following table sets forth the major sources and uses of cash for the years ended December 31, 2023 and 2022. 2023 2022 Net cash provided by or (used in) operating activities $ 10,287,345 $ 793,272 Net cash used in investing activities (281,304 ) (1,498,582 ) Net cash provided by financing activities (2,419,635 ) 1,457,468 Net change in cash and cash equivalents $ 7,586,406 $ 752,158 As a result of net positive cash provided by operating activities in 2023, the cash increased in 2023 by $7,586,406, compared to an increase of cash increase provided in operations of $793,272 in 2022.
Software development costs that do not meet the qualification for capitalization, as further discussed below, are expensed as incurred and recorded in general and administrative expenses in the consolidated results of operations. 21 Revenue from Contracts with Customers We account for revenue earned from contracts with customers under ASC 606, Revenue from Contracts with Customers (“ASC 606”), and ASC 842, Leases (“ASC 842”).
Software development costs that do not meet the qualification for capitalization, as further discussed below, are expensed as incurred and recorded in general and administrative expenses in the consolidated results of operations.
LIQUIDITY and CAPITAL RESOURCES At December 31, 2022 and 2021, our current assets were $27,563,785 and $13,892,681, respectively, and our current liabilities were $23,464,062 and $9,998,194, respectively, which resulted in a working capital surplus of $4,099,723 and of $3,894,487, respectively.
LIQUIDITY AND CAPITAL RESOURCES At December 31, 2023 and 2022, our current assets were $33,366,661 and $27,563,785, respectively, and our current liabilities were $12,705,044 and $23,464,062, respectively, which resulted in a working capital surplus of $20,661,617 and of $4,099,723, respectively.
At December 31, 2022, assets consisted of current assets of $27,563,785, net property and equipment of $643,373, net intangible assets of $2,779,977, goodwill of $1,666,782, equity investment in Centercom of $354,206, note receivable of $176,851, internal use software of $387,180, and operating lease right of use asset of $431,352 compared to current assets of $13,892,681, net property and equipment of $200,448, net intangible assets of $3,433,484, goodwill of $866,782, equity investment in Centercom of $443,288, note receivable of $176,851, and operating lease right of use asset of $486,668 at December 31, 2021.
At December 31, 2023, assets consisted of current assets of $33,366,661, net property and equipment of $361,841, net intangible assets of $2,126,470, goodwill of $1,666,782, equity investment in Centercom of $464,409, note receivable of $176,851, internal use software of $539,424, operating lease right of use asset of $387,869, and deferred income taxes of $2,835,000 compared to current assets of $27,563,785, net property and equipment of $643,373, net intangible assets of $2,779,977, goodwill of $1,666,782, equity investment in Centercom of $354,206, note receivable of $176,851, internal use software of $387,180, and operating lease right of use asset of $431,352.
Selling, general and administrative expenses during the years ended December 31, 2022 and 2021 consisted of the following: 2022 2021 Contractors and consultants $ 1,667,016 $ 2,284,135 Professional services 1,204,133 1,758,055 Compensation 4,780,885 3,872,765 Computer and internet 403,583 552,455 Advertising and marketing 259,393 661,238 Bad debt expense (recovery) (7,767 ) 24,841 Insurance 1,535,687 791,535 Other 2,061,100 1,458,140 Total $ 11,904,030 $ 11,403,164 18 Selling, general and administrative costs (S, G & A) increased by $500,866 (4.4%).
Selling, general and administrative expenses during the years ended December 31, 2023 and 2022 consisted of the following: 2023 2022 Contractors and consultants $ 2,715,605 $ 1,667,016 Professional services 1,949,407 1,204,133 Compensation 6,342,955 4,780,885 Computer and internet 858,041 403,583 Advertising and marketing 152,851 259,393 Bad debt expense (recovery) - (7,767 ) Insurance 1,249,556 1,535,687 Other 2,444,593 2,061,100 Total $ 15,713,008 $ 11,904,030 Selling, general and administrative costs (S, G & A) increased by $3,808,978 (32.0%).
The increase in current assets is a result of expansion of the Affordable Connectivity Program, whereby inventory increased by $6,826,946 for tablets and phones and accounts receivable increased by $5,980,476. Total assets at December 31, 2022 and 2021 amounted to $34,003,506 and $19,500,202, respectively.
The increase in current assets is a result of expansion of the Affordable Connectivity Program, whereby cash increased by $7,586,406. 19 Total assets at December 31, 2023 and 2022 amounted to $41,925,307 and $34,003,506, respectively.
At December 31, 2022, our total liabilities were $28,885,253. This $12,936,372 increase (from $15,948,881 at December 31, 2021) was related to the installment sales liability increase of $ 13,018,184 related to inventory purchases for the Affordable Connectivity Program. At December 31, 2022, our total stockholders’ surplus was $5,118,253 as compared to $3,551,321 at December 31, 2021.
At December 31, 2023, our total liabilities were $13,521,843 compared to total liabilities of $28,885,253 at December 31, 2022. This $15,363,410 decrease was related to the repayment during 2023 of the installment sales liability of $13,018,184 at December 31, 2022. At December 31, 2023, our total stockholders’ surplus was $28,403,464 as compared to $5,118,253 at December 31, 2022.
Stock-Based Compensation The Company accounts for our stock-based compensation under ASC 718 “Compensation – Stock Compensation” using the fair value-based method. Under this method, compensation cost is measured at the grant date based on the value of the award and is recognized over the service period, which is usually the vesting period.
Under this method, compensation cost is measured at the grant date based on the value of the award and is recognized over the service period, which is usually the vesting period. This guidance establishes standards for the accounting for transactions in which an entity exchanges its equity instruments for goods or services.
Equity Transactions for the Year Ended December 31, 2021 Stock Issued for Services The Company issued 13,411 shares of common stock for services rendered, having a fair value of $99,436 ($5 - $14.05/share), based upon the quoted closing trading price.
The Company recorded this forgiveness as other income in the accompanying consolidated statements of operations. Equity Transactions for the Year Ended December 31, 2023 Stock Issued for Services The Company issued 242,615 shares of common stock for services rendered, having a fair value of $1,290,024 ($4.19 - $9.40/share), based upon the quoted closing trading price.
During 2022, the Company received a forgiveness on a PPP loan totaling $524,143, of which $518,167 was for principal and $5,976 for accrued interest. The Company recorded this forgiveness as other income in the accompanying consolidated statements of operations.
The equity investment in Centercom, an unconsolidated subsidiary of the Company in which we are a minority owner, increased by $110,203 in 2023 compared to a decrease of $89,082 in 2022. During 2022, the Company received a forgiveness on a PPP loan totaling $524,143, of which $518,167 was for principal and $5,976 for accrued interest.
The increase in total assets is a result of the expansion of the Affordable Connectivity Program, whereby inventory increased by $6,826,946 for tablets and phones and accounts receivable increased by $5,980,476. Total assets increased by $14,503,304 from December 31, 2021 to December 31, 2022.
The increase in total assets is a result of the expansion of the Affordable Connectivity Program, whereby cash increased by $ 7,586,406 and inventory decreased by $2,139,648. Total assets increased by $7,921,801 from December 31, 2022 to December 31, 2023.
The breakout was as follows: For the Years Ended December 31, 2022 2021 Revenues Surge Phone and Torch Wireless $ 88,351,547 $ 7,289,239 Surge Blockchain, LLC 112,911 138,106 LogicsIQ, Inc. 16,760,656 17,846,698 Surge Fintech & ECS 16,319,076 24,628,566 True Wireless - 1,157,980 Surge Pays, Inc. - - Total $ 121,544,190 $ 51,060,589 SurgePhone and Torch Wireless revenues (as detailed in Notes 2 and 11 of the financial statements) increased by $81,062,308 related to the additional revenue stream generated by the increase in subscribers to over 200,000 at the end of 2022 from 30,000 at the end of 2021 for the Emergency Broadband Benefit and Affordable Connectivity programs (the “ACP”) started in August of 2021.
The breakout was as follows: For the Years Ended December 31, 2023 2022 Revenues: Mobile Virtual Network Operator $ 118,577,920 $ 88,351,547 Comprehensive Platform Services 11,341,183 16,319,076 Lead Generation 7,184,283 16,760,656 Other 38,446 112,911 Total $ 137,141,832 $ 121,544,190 Mobile Virtual Network Operators consisting of SurgePhone Wireless and Torch Wireless revenues (as detailed in Notes 2 and 10 of the financial statements) increased by $30,226,373 (34.2%) relating to the additional revenue stream generated by the increase in subscribers to over 260,000 at the end of 2023 from 200,000 at the end of 2022 since ACP started in August of 2021.
Related party transactions - See page F-29 and F-30 to the Consolidated Financial Statements. Cash requirements and capital expenditures –At the current level of operations, the Company does not anticipate borrowing funds to meet basic operating costs. The Company may need to borrow funds to meet the hyper-growth expected to occur in the ACP in 2023.
At December 31, 2022, the Company had the following material commitments and contingencies. Cash requirements and capital expenditures –At the current level of operations, the Company does not anticipate borrowing funds to meet basic operating costs.
Our gross profit in future periods will vary based upon our revenue stream mix and may increase based upon our distribution channels. We expect that our gross profit margin for product and service will increase over the long term as our sales and production volumes increase and our cost per unit decreases due to efficiencies of scale.
Our gross profit in future periods will vary based upon our revenue stream mix and may increase based upon our distribution channels.
Cost of Revenue, Gross Profit and Gross Margin Cost of revenue for services primarily consists of tablet, phone and SIM cards and associated freight, shipping and handling costs, marketing services, data plan expenses, royalties, and out-sourced call center expenses.
Cost of Revenue, Gross Profit and Gross Margin For the year of 2023, cost of revenue for services primarily consists of data plan expenses ($28,612,000), devices ($28,476,000), marketing and advertising ($23,227,000), and other expenses such as royalties and call-center expenses ($3,604,000).
Refer to Note 2 - Summary of Significant Accounting Policies of the Notes to Consolidated Financial Statements. 22 ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK Not applicable.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK Not applicable. ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA See Index to Consolidated Financial Statements on page F-1 of this Annual Report.