11/14/2024 | Press release | Distributed by Public on 11/14/2024 15:14
Nevada
|
36-2972588
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
704 Executive Boulevard, Suite A
|
Valley Cottage, New York 10989
|
(Address of principal executive offices, including zip code)
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
None
|
N/A
|
N/A
|
Large accelerated filer ☐
|
|
Accelerated filer
|
☐
|
|
Non-accelerated filer ☑
|
|
Smaller reporting company
|
☑
|
Emerging growth company ☐
|
Page
|
|||
PART I. FINANCIAL INFORMATION
|
|||
Item 1.
|
Financial Statements
|
||
Condensed Balance Sheets - September 30, 2024 (Unaudited) and December 31, 2023
|
2
|
||
Condensed Statements of Operations for the Three Months Ended September 30, 2024 and 2023 (Unaudited)
|
3
|
||
Condensed Statements of Operations for the Nine Months Ended September 30, 2024 and 2023 (Unaudited) |
4 |
||
Condensed Statements of Stockholders' Equity for the Three Months Ended September 30, 2024 and 2023 (Unaudited)
|
5
|
||
Condensed Statements of Stockholders' Equity for the Nine Months Ended September 30, 2024 and 2023 (Unaudited) |
6 | ||
Condensed Statements of Cash Flows for the Nine Months Ended September 30, 2024 and 2023 (Unaudited)
|
7
|
||
Notes to Condensed Financial Statements (Unaudited)
|
8 |
||
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
12 | |
Item 4.
|
Controls and Procedures
|
16 | |
PART II. OTHER INFORMATION
|
|||
Item 6.
|
Exhibits
|
17 | |
SIGNATURES
|
18 |
Item 1.
|
Financial Statements
|
September 30,
2024
|
December 31,
2023
|
|||||||
(Unaudited)
|
(Note 1)
|
|||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
7,888,033
|
$
|
11,004,937
|
||||
Held-to-maturity securities
|
2,481,973 | 3,494,958 | ||||||
Accounts receivable, net of allowance of $30,000
|
3,566,066
|
3,941,182
|
||||||
Other current assets
|
916,279
|
788,722
|
||||||
Total current assets
|
14,852,351
|
19,229,799
|
||||||
Held-to-maturity securities
|
6,908,000 | 700,000 | ||||||
Property and equipment, net
|
544,097
|
557,634
|
||||||
Operating lease right-of-use asset
|
1,453,548
|
1,612,512
|
||||||
Goodwill
|
1,954,460
|
1,954,460
|
||||||
Other assets
|
18,110
|
18,110
|
||||||
Total assets
|
$
|
25,730,566
|
$
|
24,072,515
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Current liabilities:
|
||||||||
Unexpired subscription revenue
|
$
|
10,855,818
|
$
|
10,272,352
|
||||
Accounts payable
|
72,890
|
141,956
|
||||||
Current portion of operating lease liability
|
225,325
|
211,488
|
||||||
Accrued expenses
|
2,396,638
|
2,105,019
|
||||||
Total current liabilities
|
13,550,671
|
12,730,815
|
||||||
Deferred taxes on income, net
|
350,605
|
350,605
|
||||||
Unexpired subscription revenue, less current portion
|
194,959
|
68,523
|
||||||
Operating lease liability, less current portion
|
1,384,378
|
1,554,686
|
||||||
Total liabilities
|
15,480,613
|
14,704,629
|
||||||
Stockholders' equity:
|
||||||||
Preferred stock, $0.01par value; authorized 5,000,000shares; none issued
|
-
|
-
|
||||||
Common stock, $0.01par value; authorized 32,500,000shares; issued and outstanding 10,722,401shares
|
107,224
|
107,224
|
||||||
Additional paid-in capital
|
30,081,665
|
30,007,773
|
||||||
Accumulated deficit
|
(19,938,936
|
)
|
(20,747,111
|
)
|
||||
Total stockholders' equity
|
10,249,953
|
9,367,886
|
||||||
Total liabilities and stockholders' equity
|
$
|
25,730,566
|
$
|
24,072,515
|
2024
|
2023
|
|||||||
Operating revenues
|
$
|
5,009,370
|
$
|
4,792,869
|
||||
Operating expenses:
|
||||||||
Data and product costs
|
2,205,871
|
1,951,360
|
||||||
Selling, general and administrative expenses
|
2,256,732
|
2,439,147
|
||||||
Depreciation and amortization
|
97,513
|
96,216
|
||||||
Total operating expenses
|
4,560,116
|
4,486,723
|
||||||
Income from operations
|
449,254
|
306,146
|
||||||
Other income
|
267,092
|
188,083
|
||||||
Income before income taxes
|
716,346
|
494,229
|
||||||
Provision for income taxes
|
(164,764
|
)
|
(115,552
|
)
|
||||
Net income
|
$
|
551,582
|
$
|
378,677
|
||||
Net income per share - Basic and diluted
|
$
|
0.05
|
$
|
0.04
|
||||
Weighted average number of common shares outstanding -
|
||||||||
Basic
|
10,722,401
|
10,722,401
|
||||||
Diluted
|
10,770,383
|
10,799,481
|
2024
|
2023
|
|||||||
Operating revenues
|
$
|
14,751,845
|
$
|
14,066,112
|
||||
Operating expenses:
|
||||||||
Data and product costs
|
6,566,750
|
5,806,156
|
||||||
Selling, general and administrative expenses
|
7,505,751
|
7,050,702
|
||||||
Depreciation and amortization
|
291,576
|
288,303
|
||||||
Total operating expenses
|
14,364,077
|
13,145,161
|
||||||
Income from operations
|
387,768
|
920,951
|
||||||
Other income
|
664,587
|
521,630
|
||||||
Income before income taxes
|
1,052,355
|
1,442,581
|
||||||
Provision for income taxes
|
(244,180
|
)
|
(337,273
|
)
|
||||
Net income
|
$
|
808,175
|
$
|
1,105,308
|
||||
Net income per share - Basic and diluted
|
$ | 0.08 |
$
|
0.10
|
||||
Weighted average number of common shares outstanding -
|
||||||||
Basic
|
10,722,401
|
10,722,401
|
||||||
Diluted
|
10,764,587
|
10,801,243
|
Common Stock |
Additional
Paid-in
Capital
|
Accumulated
Deficit
|
Total
Stockholders'
Equity
|
|||||||||||||||||
Shares
|
Amount
|
|||||||||||||||||||
Balance July 1, 2023
|
10,722,401
|
$
|
107,224
|
$
|
29,958,199
|
$
|
(21,715,533
|
)
|
$
|
8,349,890
|
||||||||||
Net income
|
-
|
-
|
-
|
378,677
|
378,677
|
|||||||||||||||
Stock-based compensation
|
-
|
-
|
22,329
|
-
|
22,329
|
|||||||||||||||
Balance September 30, 2023
|
10,722,401
|
$
|
107,224
|
$
|
29,980,528
|
$
|
(21,336,856
|
)
|
$
|
8,750,896
|
||||||||||
Balance July 1, 2024
|
10,722,401
|
$
|
107,224
|
$
|
30,055,386
|
$
|
(20,490,518
|
)
|
$
|
9,672,092
|
||||||||||
Net income
|
-
|
-
|
-
|
551,582
|
551,582
|
|||||||||||||||
Stock-based compensation
|
-
|
-
|
26,279
|
-
|
26,279
|
|||||||||||||||
Balance September 30, 2024
|
10,722,401
|
$
|
107,224
|
$
|
30,081,665
|
$
|
(19,938,936
|
)
|
$
|
10,249,953
|
Common Stock
|
Additional
Paid-in
Capital
|
Accumulated
Deficit
|
Total
Stockholders'
Equity
|
|||||||||||||||||
Shares
|
Amount
|
|||||||||||||||||||
Balance January 1, 2023
|
10,722,401
|
$
|
107,224
|
$
|
29,904,675
|
$
|
(22,442,164
|
)
|
$
|
7,569,735
|
||||||||||
Net income
|
-
|
-
|
-
|
1,105,308
|
1,105,308
|
|||||||||||||||
Stock-based compensation
|
-
|
-
|
75,853
|
-
|
75,853
|
|||||||||||||||
Balance September 30, 2023
|
10,722,401
|
$
|
107,224
|
$
|
29,980,528
|
$
|
(21,336,856
|
)
|
$
|
8,750,896
|
||||||||||
Balance January 1, 2024
|
10,722,401
|
$
|
107,224
|
$
|
30,007,773
|
$
|
(20,747,111
|
)
|
$
|
9,367,886
|
||||||||||
Net income
|
-
|
-
|
-
|
808,175
|
808,175
|
|||||||||||||||
Stock-based compensation
|
-
|
-
|
73,892
|
-
|
73,892
|
|||||||||||||||
Balance September 30, 2024
|
10,722,401
|
$
|
107,224
|
$
|
30,081,665
|
$
|
(19,938,936
|
)
|
$
|
10,249,953
|
2024
|
2023
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$
|
808,175
|
$
|
1,105,308
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Amortization of bond discount
|
(146,697 | ) | (121,798 | ) | ||||
Depreciation and amortization
|
291,576
|
288,303
|
||||||
Operating lease right-of-use asset, net
|
2,494
|
8,735
|
||||||
Stock-based compensation
|
73,892
|
75,853
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable, net
|
375,116
|
630,732
|
||||||
Other current assets
|
(127,557
|
)
|
(434,901
|
)
|
||||
Unexpired subscription revenue
|
709,902
|
(202,185
|
)
|
|||||
Accounts payable
|
(69,066
|
)
|
(149,715
|
)
|
||||
Accrued expenses
|
291,619
|
168,073
|
||||||
Net cash provided by operating activities
|
2,209,454
|
1,368,405
|
||||||
Cash flows from investing activities:
|
||||||||
Proceeds from held-to-maturity securities
|
2,850,000 | 3,630,000 | ||||||
Purchase of held-to-maturity securities
|
(7,898,319 | ) | (3,628,741 | ) | ||||
Purchase of property and equipment
|
(278,039
|
)
|
(148,259
|
)
|
||||
Net cash used in investing activities
|
(5,326,358
|
)
|
(147,000
|
)
|
||||
Net (decrease) increase in cash and cash equivalents
|
(3,116,904
|
)
|
1,221,405
|
|||||
Cash and cash equivalents at beginning of period
|
11,004,937
|
9,866,628
|
||||||
Cash and cash equivalents at end of period
|
$
|
7,888,033
|
$
|
11,088,033
|
3 Months Ended
September 30,
|
9 Months Ended
September 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Data and product costs
|
$ |
8,213
|
$ |
8,489
|
$ |
23,764
|
$ |
28,974
|
||||||||
Selling, general and administrative expenses
|
18,066
|
13,840
|
50,128
|
46,879
|
||||||||||||
$ |
26,279
|
$ |
22,329
|
$ |
73,892
|
$ |
75,853
|
September 30, 2024
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Cash and cash equivalents
|
$
|
7,888,033
|
$
|
-
|
$
|
-
|
$
|
7,888,033
|
||||||||
Held-to-maturity securities |
9,389,973 | - | - | 9,389,973 | ||||||||||||
$ | 17,278,006 | $ | - | $ | - | $ | 17,278,006 |
December 31, 2023
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Cash and cash equivalents
|
$
|
11,004,937
|
$
|
-
|
$
|
-
|
$
|
11,004,937
|
||||||||
Held-to-maturity securities | 4,194,958 | - | - | 4,194,958 | ||||||||||||
$ | 15,199,895 | $ | - | $ | - | $ | 15,199,895 |
Amortized Cost
|
Gross Unrealized Gain (Loss)
|
Fair Value
|
||||||||||
Held-to-maturity securities
|
||||||||||||
US Treasury securities
|
$
|
9,389,973
|
$
|
235,027
|
$
|
9,625,000
|
Held-to-maturity securities:
|
||||
Due in one year or less
|
$
|
2,481,973
|
||
Due in 12 - 24 months |
6,908,000 | |||
$ | 9,389,973 |
3 Months Ended
September 30,
|
9 Months Ended
September 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Weighted average number of common shares outstanding - basic
|
10,722,401
|
10,722,401
|
10,722,401
|
10,722,401
|
||||||||||||
Potential shares exercisable under stock option plans
|
255,500
|
311,950
|
257,133
|
320,697
|
||||||||||||
LESS: Shares which could be repurchased under treasury stock method
|
(207,518 | ) | (234,870 | ) | (214,947 | ) | (241,855 | ) | ||||||||
Weighted average number of common shares outstanding - diluted
|
10,770,383
|
10,799,481
|
10,764,587
|
10,801,243
|
Item 2. |
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
September 30,
2024
|
December 31,
2023
|
|||||||
Cash and cash equivalents
|
$
|
7,888
|
$
|
11,005
|
||||
Held-to-maturity securities
|
$
|
2,482
|
$
|
3,495
|
||||
Accounts receivable, net
|
$
|
3,566
|
$
|
3,941
|
||||
Working capital
|
$
|
1,302
|
$
|
6,499
|
||||
Cash ratio
|
0.58
|
0.86
|
||||||
Quick ratio
|
1.03
|
1.45
|
||||||
Current ratio
|
1.10
|
1.51
|
3 Months Ended September 30,
|
||||||||||||||
2024
|
2023
|
|||||||||||||
Amount
|
% of Total
Operating
Revenues
|
Amount
|
% of Total
Operating
Revenues
|
|||||||||||
Operating revenues
|
$
|
5,009,370
|
100
|
%
|
$
|
4,792,869
|
100
|
%
|
||||||
Operating expenses:
|
||||||||||||||
Data and product costs
|
2,205,871
|
44
|
%
|
1,951,360
|
41
|
%
|
||||||||
Selling, general and administrative expenses
|
2,256,732
|
45
|
%
|
2,439,147
|
51
|
%
|
||||||||
Depreciation and amortization
|
97,513
|
2
|
%
|
96,216
|
2
|
%
|
||||||||
Total operating expenses
|
4,560,116
|
91
|
%
|
4,486,723
|
94
|
%
|
||||||||
Income from operations
|
449,254
|
9
|
%
|
306,146
|
6
|
%
|
||||||||
Other income
|
267,092
|
5
|
%
|
188,083
|
4
|
%
|
||||||||
Income before income taxes
|
716,346
|
14
|
%
|
494,229
|
10
|
%
|
||||||||
Provision for income taxes
|
(164,764
|
)
|
(3
|
%)
|
(115,552
|
)
|
(2
|
%)
|
||||||
Net income
|
$
|
551,582
|
11
|
%
|
$
|
378,677
|
8
|
%
|
9 Months Ended September 30,
|
||||||||||||||
2024
|
2023
|
|||||||||||||
Amount
|
% of Total
Operating
Revenues
|
Amount
|
% of Total
Operating
Revenues
|
|||||||||||
Operating revenues
|
$
|
14,751,845
|
100
|
%
|
$
|
14,066,112
|
100
|
%
|
||||||
Operating expenses:
|
||||||||||||||
Data and product costs
|
6,566,750
|
44
|
%
|
5,806,156
|
41
|
%
|
||||||||
Selling, general and administrative expenses
|
7,505,751
|
51
|
%
|
7,050,702
|
50
|
%
|
||||||||
Depreciation and amortization
|
291,576
|
2
|
%
|
288,303
|
2
|
%
|
||||||||
Total operating expenses
|
14,364,077
|
97
|
%
|
13,145,161
|
93
|
%
|
||||||||
Income from operations
|
387,768
|
3
|
%
|
920,951
|
6
|
%
|
||||||||
Other income
|
664,587
|
4
|
%
|
521,630
|
4
|
%
|
||||||||
Income before income taxes
|
1,052,355
|
7
|
%
|
1,442,581
|
10
|
%
|
||||||||
Provision for income taxes
|
(244,180
|
)
|
(2
|
%)
|
(337,273
|
)
|
(2
|
%)
|
||||||
Net income
|
$
|
808,175
|
5
|
%
|
$
|
1,105,308
|
8
|
%
|
Item 4. |
Controls and Procedures
|
Item 6. |
Exhibits
|
31.1
|
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
31.2
|
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
32.1
|
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
32.2
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
101.INS
|
Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document)
|
|
101.SCH
|
Inline XBRL Taxonomy Extension Schema Document
|
|
101.CAL
|
Inline XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.DEF
|
Inline XBRL Taxonomy Extension Definition Linkbase Document
|
|
101.LAB
|
Inline XBRL Taxonomy Extension Label Linkbase Document
|
|
101.PRE
|
Inline XBRL Taxonomy Extension Presentation Linkbase Document
|
|
104
|
Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)
|
CREDITRISKMONITOR.COM, INC.
|
||
(REGISTRANT)
|
||
Date: November 14, 2024
|
By:/s/ Jennifer Gerold
|
|
Jennifer Gerold
|
||
Chief Financial Officer
|
||
(Principal Accounting Officer)
|