Form 10-Q - Quarterly report [Sections 13 or 15(d)]

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

(Mark One)

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2024

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _______________ to _______________.

Commission file number: 001-41376

DECISIONPOINT SYSTEMS, Inc.

(Exact name of registrant as specified in its charter)

Delaware		37-1644635
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

1615 South Congress Avenue Suite 103 Delray Beach, FL		33445
(Address of principal executive offices)		(Zip Code)

(561) 900-3723

Registrant’s telephone number, including area code

(Former name, former address and former fiscal year, if changed since last report)

Securities Registered Pursuant to Section 12(b) of the Act:

Title of Each Class		Trading Symbol		Name on Each Exchange on Which Registered
Common Stock, $0.001 par value		DPSI		NYSE American

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated Filer	☒	Smaller reporting company	☒
		Emerging growth company	☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date. As of May 10, 2024 there were 7,681,000 shares of common stock, $0.001 par value, outstanding.

TABLE OF CONTENTS

		Page
PART I. FINANCIAL INFORMATION
Item 1.	Financial Statements (Unaudited)	1
	Condensed Consolidated Balance Sheets	1
	Condensed Consolidated Statements of Income and Comprehensive Income	2
	Condensed Consolidated Statements of Stockholders’ Equity	3
	Condensed Consolidated Statements of Cash Flows	4
	Notes to Condensed Consolidated Financial Statements	5
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	16
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	24
Item 4.	Controls and Procedures	24
PART II. OTHER INFORMATION
Item 1.	Legal Proceedings	25
Item 1A.	Risk Factors	25
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	27
Item 6.	Exhibits	28
	Signatures	29

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements (Unaudited)

DecisionPoint Systems, Inc.

Condensed Consolidated Balance Sheets

(in thousands, except par value)

(Unaudited)

	March 31, 2024			December 31, 2023
ASSETS
Current assets:
Cash	$	5,834		$	4,300
Accounts receivable, net of allowance of $324 and $267 as of March 31, 2024 and December 31, 2023, respectively		19,292			23,768
Inventory, net		1,193			2,133
Deferred costs		4,158			3,826
Prepaid expenses and other current assets		598			630
Total current assets		31,075			34,657
Operating lease assets		3,208			3,392
Property and equipment, net		2,889			2,973
Deferred costs, net of current portion		3,744			3,689
Deferred tax assets, net		1,475			1,161
Intangible assets, net		7,317			7,815
Goodwill		22,204			22,081
Other assets		172			172
Total assets	$	72,084		$	75,940
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable	$	14,575		$	16,857
Accrued expenses and other current liabilities		5,607			6,566
Deferred revenue		9,222			8,066
Current portion of earnout consideration		5,550			5,370
Current portion of long-term debt		1,003			1,003
Current portion of operating lease liabilities		888			874
Total current liabilities		36,845			38,736
Deferred revenue, net of current portion		5,298			5,307
Revolving line of credit		-			1,300
Long-term debt, net of current portion		3,388			3,639
Noncurrent portion of operating lease liabilities		2,862			3,093
Long-term portion of earnout consideration		4,692			4,316
Other liabilities		6			6
Total liabilities		53,091			56,397
Commitments and contingencies (Note 10)
Stockholders’ equity:
Preferred stock, $0.001 par value; 10,000 shares authorized; no shares issued or outstanding		-			-
Common stock, $0.001 par value; 50,000 shares authorized; 7,681 and 7,680 shares issued and outstanding, respectively		8			8
Additional paid-in capital		39,184			38,902
Accumulated deficit		(20,199	)		(19,367	)
Total stockholders’ equity		18,993			19,543
Total liabilities and stockholders’ equity	$	72,084		$	75,940

See Accompanying Notes to the Condensed Consolidated Financial Statements.

DecisionPoint Systems, Inc.

Condensed Consolidated Statements of Income and Comprehensive Income

(in thousands, except per share data)

(Unaudited)

	Three Months Ended March 31,
	2024			2023
Net sales:
Product	$	15,317		$	22,166
Service		10,301			4,873
Net sales		25,618			27,039
Cost of sales:
Product		12,488			17,885
Service		7,119			3,104
Cost of sales		19,607			20,989
Gross profit		6,011			6,050
Operating expenses:
Sales and marketing expense		2,813			2,368
General and administrative expenses		4,096			2,494
Total operating expenses		6,909			4,862
Operating (loss) income		(898	)		1,188
Interest expense, net		(248	)		(13	)
(Loss) income before income taxes		(1,146	)		1,175
Income tax benefit (expense)		314			(309	)
Net (loss) income and comprehensive (loss) income attributable to common stockholders	$	(832	)	$	866
Net (loss) income per share attributable to stockholders:
Basic	$	(0.11	)	$	0.12
Diluted	$	(0.11	)	$	0.11
Weighted average common shares outstanding
Basic		7,681			7,417
Diluted		7,889			7,789

See Accompanying Notes to the Condensed Consolidated Financial Statements.

DecisionPoint Systems, Inc.

Condensed Consolidated Statements of Stockholders’ Equity

For the Three Ended March 31, 2024 and 2023

(in thousands)

(Unaudited)

	Common Stock				Additional Paid-in		Accumulated			Total Stockholders’
	Shares		Amount		Capital		Deficit			Equity
Balance at December 31, 2023		7,680	$	8	$	38,902	$	(19,367	)	$	19,543
Net loss		-		-		-		(832	)		(832	)
Share-based compensation expense		-		-		279		-			279
Exercise of stock options		1		-		3		-			3
Balance at March 31, 2024		7,681	$	8	$	39,184	$	(20,199	)	$	18,993

	Common Stock				Additional Paid-in		Accumulated			Total Stockholders’
	Shares		Amount		Capital		Deficit			Equity
Balance at December 31, 2022		7,416	$	7	$	38,429	$	(21,854	)	$	16,582
Net income		-		-		-		866			866
Share-based compensation expense		-		-		196		-			196
Exercise of stock options		1		-		6		-			6
Balance at March 31, 2023		7,417	$	7	$	38,631	$	(20,988	)	$	17,650

See Accompanying Notes to the Condensed Consolidated Financial Statements

DecisionPoint Systems, Inc.

Condensed Consolidated Statements of Cash Flows

(in thousands)

(Unaudited)

	Three Months Ended March 31,
	2024			2023
Cash flows from operating activities
Net (loss) income	$	(832	)	$	866
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:
Depreciation and amortization		743			564
Share-based compensation expense		279			196
Deferred income taxes, net		(314	)		10
Provision for credit losses		57			68
Provision for inventory obsolescence		(6	)		45
Changes in operating assets and liabilities:
Accounts receivable		4,419			(9,413	)
Inventory, net		946			(1,551	)
Deferred costs		(387	)		(212	)
Prepaid expenses and other current assets		32			(75	)
Accounts payable		(2,282	)		3,507
Accrued expenses and other current liabilities		(526	)		(1,871	)
Operating lease liabilities		(33	)		(24	)
Deferred revenue		1,147			6,394
Net cash provided by (used in) operating activities		3,243			(1,496	)
Cash flows from investing activities
Purchases of property and equipment		(161	)		(176	)
Net cash used in investing activities		(161	)		(176	)
Cash flows from financing activities
Proceeds from term loan		-			5,000
Repayment of term debt		(251	)		(1	)
Line of credit, net		(1,300	)		7,000
Proceeds from exercise of stock options		3			6
Net cash (used in) provided by financing activities		(1,548	)		12,005
Change in cash		1,534			10,333
Cash, beginning of period		4,300			7,642
Cash, end of period	$	5,834		$	17,975
Supplemental disclosures of cash flow information
Cash paid for interest	$	147		$	7
Cash paid for income taxes	$	6		$	-

See Accompanying Notes to the Condensed Consolidated Financial Statements.

DecisionPoint Systems, Inc.

Notes to the Condensed Consolidated Financial Statements

(Unaudited)

Note 1: Description of Business

DecisionPoint Systems, Inc., which we sometimes refer to as the “Company”, “we” or “us”, is an enterprise mobility systems integrator that sells, installs, deploys and repairs mobile computing, POS equipment and wireless systems that are used both within a company’s facilities and in the field. These systems generally include mobile computers, mobile application software, and related data capture equipment including bar code scanners and radio frequency identification (“RFID”) readers. We also provide services, consulting, staging, kitting, deployment, maintenance, proprietary and third-party software and software customization as an integral part of our customized solutions for our customers. The suite of products utilizes the latest technologies with the intent to make complex mobile technologies easy to use, understand and keep running within all vertical markets such as merchandising, sales and delivery, field service, logistics and transportation and warehouse management.

In April 2023, we acquired 100% of the issued and outstanding shares of Macro Integration Services, Inc. (“Macro”). Macro is a value-added reseller (“VAR”) that buys point of sale mobile computing, scanning, printing, and wireless products from various manufacturers and distributors. Macro also provides professional services for project management, implementation, deployment, installations, upgrades, training, and support.

Note 2: Basis of Presentation and Summary of Significant Accounting Policies

Basis of Presentation

We have prepared the accompanying unaudited condensed consolidated financial statements of DecisionPoint Systems, Inc. and its subsidiaries on the accrual basis of accounting in accordance with United States Generally Accepted Accounting Principles (“U.S. GAAP”). The accompanying condensed consolidated financial statements include the accounts of DecisionPoint Systems, Inc. and its directly or indirectly wholly owned subsidiaries, DecisionPoint Systems International (“DPSI”), DecisionPoint Systems Group, Inc. (“DPS Group”), Royce Digital Systems, Inc. (“RDS”) ExtenData Solutions, LLC (“ExtenData”), Advanced Mobile Group, LLC (“AMG”), Macro and DecisionPoint Systems CA, Inc. Macro was acquired on April 1, 2023, and as such, has been consolidated into our financial position and results of operations beginning April 1, 2023. All intercompany accounts and transactions have been eliminated in consolidation. These unaudited condensed consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Certain information and note disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been omitted from these interim financial statements as permitted by SEC rules and regulations. Accordingly, these unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and the related notes included in our Annual Report on Form 10-K for the year ended December 31, 2023.

In the opinion of management, the accompanying unaudited condensed consolidated financial statements contain all normal and recurring adjustments necessary to present fairly the financial condition, results of operations and cash flows for the interim periods presented. The results of operations for the three months ended March 31, 2024 are not necessarily indicative of results to be expected for the full fiscal year.

Operating Segments

Under the Financial Accounting Standards Board Accounting Standards Codification 280-10, two or more operating segments may be aggregated into a single operating segment for financial reporting purposes if aggregation is consistent with the objective and basic principles, if the segments have similar characteristics, and if the segments are similar in each of the following areas: (i) the nature of products and services, (ii) the nature of the production processes, (iii) the type or class of customer for their products and services, and (iv) the methods used to distribute their products or provide their services. We believe each of the Company’s segments meet these criteria as they provide similar products and services to similar customers using similar methods of production and distribution. Because we believe each of the criteria set forth above has been met and each of the Company’s segments has similar characteristics, we aggregate results of operations in one reportable operating segment.

Use of Estimates

The preparation of consolidated financial statements in conformity with U.S. GAAP requires us to make estimates and assumptions that affect the amounts reported in the accompanying condensed consolidated financial statements and these notes. Actual results could differ from those estimates and may result in material effects on our operating results and financial position. Significant estimates made in preparing the accompanying condensed consolidated financial statements include (but are not limited to) those related to revenue recognition, goodwill and long-lived valuations and impairment assessments, earnout obligations, income tax valuations, and stock-based compensation expense.

Concentration of Credit Risk

Credit is extended to all customers based on financial condition, and collateral is generally not required. Concentrations of credit risk with respect to trade receivables are limited because of the large number of customers comprising our customer base and dispersion across many different industries and geographies. Accordingly, we continually monitor collections and payments from our customers and maintain a provision for estimated credit losses based upon our historical experience and any specific customer collection issues that we have identified. Although credit losses have historically been within our expectations and the provisions established, we cannot guarantee that it will continue to experience the same credit loss rates that it has in the past.

Inventory

Inventory consists solely of finished goods and is stated at the lower of cost or net realizable value. Cost is determined under the first-in, first-out (FIFO) method. We periodically review our inventory and make provisions as necessary for estimated obsolete and slow-moving goods. The creation of such provisions results in reduction of inventory to net realizable value and a charge to cost of sales. Inventories are reflected in the accompanying condensed consolidated balance sheets net of a valuation allowance of $125,000 and $131,000 as of March 31, 2024 and December 31, 2023, respectively.

Income Taxes

Our quarterly provision for income taxes uses an annual effective tax rate based on the expected annual income and statutory tax rates. Our effective tax rate, including discrete items as more fully described below, was 27.5% for the three months ended March 31, 2024, and 26.7% for the three months ended March 31, 2023.

The change in the effective tax rate was primarily due to a combination of an increase in projected annual pre-tax income and an increase to estimated annual non-deductible permanent items in 2024.

We recognize excess tax benefits (windfalls) and excess tax deficiencies (shortfalls) as discrete items in income taxes in the period that stock options are exercised. For the three months ended March 31, 2024, and March 31, 2023, we recorded no income tax benefit nor deferred tax asset related to excess tax benefits for stock option exercises which represents the difference in deferred tax assets recorded at fair value during the vesting period and the actual deferred tax assets realized based on the intrinsic value on the date of exercise.

Operating Leases

At the inception of a contract we assesses whether the contract is, or contains, a lease. Our assessment is based on: (1) whether the contract involves the use of a distinct identified asset, (2) whether we obtain the right to substantially all the economic benefit from the use of the asset throughout the period, and (3) whether we have the right to direct the use of the asset. The commencement date of the contract is the date the lessor makes the underlying asset available for use by the lessee.

Right-of-use (“ROU”) assets represent our right to use an underlying asset during the lease term and lease liabilities represent obligations to make lease payments arising from the lease. ROU assets and lease liabilities are recognized at the commencement date based on the net present value of fixed lease payments over the lease term. ROU assets also include any initial direct costs and advance lease payments made and exclude lease incentives. Lease liabilities also include terminal purchase options when deemed reasonably certain to exercise. Our lease term includes options to extend when it is reasonably certain that it will exercise that option. We have elected not to recognize ROU assets and lease liabilities for short-term leases that have a term of 12 months or less; we recognize lease expense for these leases on a straight-line basis over the lease term.

As most of our operating leases do not have an implicit rate that can be readily determined, we use our secured incremental borrowing rate for the same term as the underlying lease based on information available at lease commencement.

The lease classification affects the expense recognition on the consolidated statements of operations. Operating lease charges are recorded in “General and administrative” expense.

Revenue Recognition

We recognize revenue when a customer obtains control of promised goods or services under the terms of a contract and is measured as the amount of consideration we expect to receive in exchange for transferring goods or providing services. We do not have any material extended payment terms, as payment is due at or shortly after the time of the sale. Sales, value-added and other taxes collected concurrently with revenue producing activities are excluded from revenue.

We recognize contract assets or unbilled receivables related to revenue recognized for services completed but not yet invoiced to our clients. Unbilled receivables are recorded when we have an unconditional right to contract consideration. A contract liability is recognized as deferred revenue when we invoice clients, or receive customer cash payments, in advance of performing the related services under the terms of a contract. Remaining performance obligations represent the transaction price allocated to the performance obligations that are unsatisfied as of the end of each reporting period. Deferred revenue is recognized as revenue when we have satisfied the related performance obligation.

As of March 31, 2024, the total aggregate transaction price allocated to the unsatisfied performance obligations was approximately $14.5 million, of which approximately $9.2 million is expected to be recognized over the next 12 months.

As of December 31, 2023, the total aggregate transaction price allocated to the unsatisfied performance obligations under our service contracts was approximately $13.4 million, of which approximately $8.1 million is expected to be recognized over the next 12 months.

The following tables summarizes the deferred revenue activity for the three months ending March 31 (in thousands):

	2024			2023
Beginning Balance	$	13,373		$	10,352
Additions		5,195			14,958
Revenue recognized from beginning of period		(3,207	)		(2,817	)
Revenue recognized from additions		(841	)		(5,747	)
Ending balance	$	14,520		$	16,746

We defer costs to acquire contracts, including commissions, incentives and payroll taxes if they are incremental and recoverable costs of obtaining a customer contract with a term exceeding one year. Deferred contract costs are amortized to sales and marketing expense over the contract term, generally over one to three years. We have elected to recognize the incremental costs of obtaining a contract with a term of less than one year as a selling expense when incurred. We include deferred contract acquisition costs in “Prepaid expenses and other current assets” in the consolidated balance sheets. As of March 31, 2024 and December 31, 2023, we deferred $0.2 million and $0.2 million, respectively, of related contract acquisition costs

The following table summarizes net sales by revenue source (in thousands):

	Three Months Ended March 31,
	2024		2023
Hardware and software	$	13,893	$	20,540
Consumables		1,424		1,626
Professional services		10,301		4,873
	$	25,618	$	27,039

Recently Issued Accounting Pronouncements

In November 2023, the FASB issued ASU No. 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. This ASU improves financial reporting by requiring disclosure of significant segment expenses that are regularly provided to the chief operating decision maker (“CODM”) and included with each reported measure of significant profit or loss on an annual and interim basis. This ASU also requires that a public entity disclose the title and position of the CODM and an explanation of how the CODM uses the reported measures of a segment’s profit or loss in assessing segment performance and deciding how to allocate resources. The ASU is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. This ASU is required to be applied retrospectively for all prior periods presented in the financial statements. We are evaluating the adoption impact of this ASU on our condensed consolidated financial statements and related disclosures but do not expect any material impact upon adoption.

In December 2023, the FASB issued ASU 2023-09, Improvements to Income Tax Disclosures, which amends the guidance in ASC 740, Income Taxes. The ASU is intended to improve the transparency of income tax disclosures by requiring (1) consistent categories and greater disaggregation of information in the rate reconciliation and (2) income taxes paid disaggregated by jurisdiction. It also includes certain other amendments to improve the effectiveness of income tax disclosures. The ASU’s amendments are effective for public business entities for annual periods beginning after December 15, 2024. Entities are permitted to early adopt the standard “for annual financial statements that have not yet been issued or made available for issuance.” We are currently evaluating the impact of this ASU but do not expect any material impact upon adoption.

There are no other accounting standards that have been issued but not yet adopted that we believe could have a material impact on our consolidated financial statements.

Note 3: Acquisitions

Macro Integration Services, Inc.

On March 31, 2023, we entered into a Stock Purchase Agreement (the “Purchase Agreement”) with the Durwood Wayne Williams Revocable Trust and the Collins Family Living Trust, as sellers (collectively, the “Sellers”) and with Durwood W. Williams and Bartley E. Collins (the respective trustees of the Sellers), individually, pursuant to which the Company acquired all of the issued and outstanding equity of Macro from the Sellers (the “Acquisition”), effective April 1, 2023 (the “Effective Date”). Upon consummation of the Acquisition, Macro, a project management and professional services and integrated solutions company, became a wholly-owned subsidiary of the Company.

Total consideration for the acquisition has been recorded as $25.7 million. $26.3 million was recorded at closing and additional $0.1 million was paid during the third quarter of 2023 due to a net working capital adjustment. In the fourth quarter of 2023 our estimated earnout to the sellers of Marco for year 1 was reduced by $0.8 million. During the first quarter of 2024 we finalized the Year 1 earnout obligation and the working capital amount and recorded an additional adjustment to goodwill of $0.1 million. The total consideration is comprised of the following (in thousands):

Purchase price	$	10,623
Working capital excess		5,638
Subtotal		16,261
Earnout		9,422
	$	25,683

Earnout payments are subject to the financial performance of Macro in each of the two years following closing and are presented at net present values. At March 31, 2024 the Year 1 and Year 2 earnouts are estimated to be $5.6 million and $5.1 million, respectively, for each year and are due by June 14, 2024 and June 14, 2025. The earnout is based on Macro achieving EBITDA targets in years one and two following the Effective Date of $2.8 million and $3.8 million, respectively.

The cash due at closing was $13.7 million which reflects the following (in thousands):

Purchase price	$	10,500
Working capital excess		5,899
Less: bank indebtedness		(1,837	)
Seller party expenses		(845	)
	$	13,717

Actual consideration paid on the Effective Date was $11.0 million which reflects cash due at close less holdbacks for cash, accounts receivable, and inventory.

We also made an election under Section 338(h)(10) of the Internal Revenue Code to treat the acquisition as an asset purchase to step up the tax basis of the assets acquired. To make this election we will pay the seller an additional $1.6 million. The result of these two adjustments was to reduce our deferred tax liability from $3.3 million to $1.6 million and to adjust goodwill from $14.0 million to $11.6 million.

Also, customer payments on specified accounts receivable actually received by us through September 30, 2024, are to be remitted to the Sellers on a quarterly basis. The Sellers are also due certain payments from us if certain inventory is utilized by the Company before March 31, 2024. These payments will be remitted in the second quarter of 2024.

As of March 31, 2024 the allocation of the total consideration to the estimated fair value of acquired net assets as of the acquisition date for Macro was as follows (in thousands):

Cash	$	923
Accounts receivable, net		10,124
Inventory, net		2,630
Prepaids and other current assets		111
Operating lease assets		1,390
Property and equipment, net		1,058
Customer lists and relationships		4,080
Trade name		1,380
Other assets		44
Accounts payable		(2,809	)
Accrued expenses and other current liabilities		(695	)
Deferred tax liability		(1,611	)
Operating lease liability		(1,503	)
Deferred revenue		(1,144	)
Total fair value excluding goodwill		13,978
Goodwill		11,705
Total consideration	$	25,683

The estimated useful lives of intangible assets recorded related to the Macro acquisition are as follows:

		Expected Life
Customer lists and relationships		7 years
Trade name		3 years

Pro Forma Information

The following unaudited pro forma condensed consolidated statement of operations for the three months ended March 31, 2023 is presented as if the Macro acquisition had been completed on January 1, 2023, and after giving effect to certain pro forma adjustments. The pro forma condensed consolidated statement of operations is presented for informational purposes only and is not indicative of the results of operations that would have necessarily been achieved if the acquisition had actually been consummated on January 1, 2023.

	Three Months Ended March 31, 2023
Net sales	$	37,980
Net income	$	2,223
Net income per share - basic	$	0.30
Net income per share - diluted	$	0.29

Note 4: Intangible Assets

Definite lived intangible assets are as follows (in thousands):

	March 31, 2024							December 31, 2023
	Gross Amount		Accumulated Amortization			Net Amount		Gross Amount		Accumulated Amortization			Net Amount
Customer lists and relationships	$	12,020	$	(5,742	)	$	6,278	$	12,020	$	(5,395	)	$	6,625
Trade names		2,740		(1,720	)		1,020		2,740		(1,575	)		1,165
Developed technology		140		(121	)		19		140		(115	)		25
Backlog		340		(340	)		-		340		(340	)		-
	$	15,240	$	(7,923	)	$	7,317	$	15,240	$	(7,425	)	$	7,815

Amortization expense recognized during the three ended March 31, 2024 and 2023 was $0.5 and $0.4 million, respectively. Amortization expense is primarily calculated on an accelerated basis.

Note 5: Net Income Per Share

Basic net income per common share is computed by dividing the net income available to common stockholders by the weighted-average number of common shares outstanding. Diluted net income per share is calculated similarly to basic per share amounts, except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive. For periods in which there is a net loss, potentially dilutive securities are excluded from the computation of fully diluted net loss per share as their effect is anti-dilutive.

Below is a reconciliation of the fully dilutive securities effect for the three months ended March 31, 2024 and 2023 (in thousands, except per share data):

	Three Months Ended March 31,
	2024			2023
Net income attributable to common stockholders	$	(832	)	$	866

Weighted average basic common shares outstanding		7,681			7,417
Dilutive effect of stock options, warrants and restricted stock		208			372
Weighted average shares for diluted earnings per share		7,889			7,789

Basic income per share	$	(0.11	)	$	0.12
Diluted income per share	$	(0.11	)	$	0.11

Note 6: Line of Credit

Our Loan and Security Agreement (the “Loan Agreement”) with MUFG Union Bank, National Association (the “Bank”), as amended, provides for a revolving line of credit of up to $10.0 million with our obligations being secured by a security interest in substantially all of our assets. Loans extended to us under the Loan Agreement are currently scheduled to mature on July 31, 2026. Effective March 27, 2023, we entered into an amendment letter (“Amendment”) with the Bank that served to amend certain terms of the Loan Agreement and increased the revolving line of credit available to us from $9.0 million to $10.0 million. The Amendment also served to modify certain covenants in the original agreement. On March 31, 2023, we drew down $7.0 million of this facility and amounts borrowed under this credit facility are evidenced, and governed, by the terms of a commercial promissory note in favor of the Bank. As of March 31, 2024, there is zero outstanding on the line of credit.

Interest and Fees

Loans under the Loan Agreement with an outstanding balance of at least $150,000 bear interest, at our option, at a base interest rate equal to the Term secured overnight financing rate as administered by the Federal Reserve Bank of New York (“SOFR”) plus 2.50% or a base rate equal to an index offered by the Bank for the interest period selected and is payable at the on the last day of each month, commencing April 30, 2023. The interest rate on the loans adjusts at the end of each SOFR rate period (1, 3, or 6 month term) selected by us. All other loan amounts bear interest at a rate equal to an index rate determined by the Bank, which shall vary when the index rate changes. As of March 31, 2024, the effective interest rate was 7.9%. We have the right to prepay variable interest rate loans, in whole or in part at any time, without penalty or premium. Amounts outstanding with a base interest rate may be prepaid in whole or in part provided we have given the Bank written notice of at least five days prior to prepayment and pay a prepayment fee. At any time prior to the maturity date, we may borrow, repay and reborrow amounts under the Loan Agreement, subject to the prepayment terms, and, as long as the total outstanding does not exceed $10.0 million.

Covenants

Under the Loan Agreement , as amended by the Amendment, we are subject to a variety of customary affirmative and negative covenants, including that we (i) maintain a ratio of total debt to EBITDA of not greater than 3.0:1.0 measured at the end of each quarter, (ii) maintain a fixed charge coverage ratio of not less than 1.35:1.00 to be measured as of the end of each fiscal quarter, and (iii) submit a pro-forma statement in advance showing compliance and overall satisfactory metrics post-acquisition should the Company use any loan under the Loan Agreement for any acquisition with a purchase price in excess of $1,500,000. The Loan Agreement also prohibits us from, or otherwise imposes restrictions on us with respect to, among other things, liquidating, dissolving, entering into any consolidation, merger, division, partnership, or other combination, selling or leasing a majority of our assets or business or purchase or lease all or the greater part of the assets or business of another entity or person.

As of March 31, 2024, we were in compliance with all of our covenants, were eligible to borrow up to $10.0 million, and had zero in outstanding borrowings under the Loan Agreement.

Note 7: Term Debt

MUFG Promissory Note

We entered into a $5.0 million unsecured promissory note agreement, effective March 27, 2023, with the Bank. Principal and interest payments on this note are due in quarterly installments of $250,000 on the last day of each quarter commencing June 30, 2023, with an interest rate based on Term SOFR plus 2.5% (secured overnight financing rate) as administered by the Federal Reserve Bank of New York, which was 7.8% at March 31, 2024. This note matures March 31, 2028.

EIDL Promissory Note

On August 27, 2020, we received $0.2 million in connection with a promissory note from the SBA under the Economic Injury Disaster Loan (“EIDL”) program pursuant to the CARES Act. Under the terms of the EIDL promissory note, interest accrues on the outstanding principal at an interest rate of 3.75% per annum and with a term of 30 years with equal monthly payments of principal and interest of $731 beginning on August 27, 2021. As of March 31, 2024, and December 31, 2023, outstanding debt under the promissory note was $0.1 million.

At March 31, 2024, our total term debt consisted of the following:

MUFG promissory note	$	4,250
EIDL promissory note		141
Total term debt		4,391
Less: current portion of long-term debt		(1,003	)
Long-term debt	$	3,388

Note 8: Stockholders’ Equity

We are authorized to issue two classes of stock designated as common stock and preferred stock. As of March 31, 2024, we are authorized to issue 60,000,000 total shares of stock. Of this amount, 50,000,000 shares are designated as common stock, each having a par value of $0.001 and 10,000,000 shares are designated as preferred stock, each having a par value of $0.001.

Warrants

All warrants were exercised as of December 31, 2023.

Note 9: Share-Based Compensation

Under our amended 2014 Equity Incentive Plan (the “2014 Plan”), 1,600,000 shares of our common stock are reserved for issuance, of which 218,209 shares of common stock remain available for issuance under the 2014 Plan.

Under the 2014 Plan, common stock incentives may be granted to our officers, employees, directors, consultants, and advisors (and prospective directors, officers, managers, employees, consultants and advisors) and our affiliates can acquire and maintain an equity interest in us, or be paid incentive compensation, which may (but need not) be measured by reference to the value of our common stock.

The 2014 Plan permits us to provide equity-based compensation in the form of stock options, stock appreciation rights, restricted stock, restricted stock units, unrestricted stock and other stock bonus awards and performance compensation awards.

The 2014 Plan is administered by the Board of Directors, or a committee appointed by the Board of Directors, which determines recipients and the number of shares subject to the awards, the exercise price and the vesting schedule. The term of stock options granted under the 2014 Plan cannot exceed ten years. Options cannot have an exercise price less than 100% of the fair market value of our common stock on the grant date, and generally vest over a period of three years. If the individual possesses more than 10% of the combined voting power of all classes of our stock, the exercise price shall not be less than 110% of the fair market of a share of common stock on the date of grant.

The following table summarizes stock option activity under the 2014 Plan for the three months ended March 31, 2024:

	Stock Options			Grant Date Weighted Average Exercise Price		Weighted Average Remaining Contractual Life		Aggregate Intrinsic Value
						(in years)		($ in thousands)
Outstanding at December 31, 2023		416,813		$	4.89
Granted		69,500			6.51
Forfeited or expired		(500	)		4.15
Exercised		(666	)		4.15
Outstanding at March 31, 2024		485,147			5.12		3.14	$	1,925
Exercisable at March 31, 2024		408,685			5.12		3.09	$	6,047

Share-based compensation cost is measured at the grant date based on the fair value of the award. The fair values of stock options granted during the three months ended March 31, 2024 were estimated using the Black-Scholes option-pricing model with the following assumptions:

Weighted average grant-date fair value per option granted		$6.47 to $6.56
Expected option term in years		2.5 to 3.2
Expected volatility factor		59.4% to 62.9%
Risk-free interest rate		4.12% to 4.14%
		0.0%

We estimate expected volatility using historical volatility of common stock of our peer group over a period equal to the expected life of the options. The expected term of the awards represents the period of time that the awards are expected to be outstanding. We considered expectations for the future to estimate employee exercise and post-vest termination behavior. We do not intend to pay common stock dividends in the foreseeable future, and therefore have assumed a dividend yield of zero. The risk-free interest rate is the yield on zero-coupon U.S. Treasury securities for a period that is commensurate with the expected term of the awards.

As of March 31, 2024, there was $0.2 million of total unrecognized share-based compensation related to unvested stock options. These costs have a weighted average remaining recognition period of 1.7 years.

Restricted Stock Units

On January 1, 2024, we granted restricted stock units (“RSUs”) to our Chief Executive Officer that vest annually over the three years, following the date of grant at a rate of 34%, 33% and 33%, respectively, if the CEO is in service to the Company at each vesting date. The RSUs are subject to the terms and conditions of the 2014 Plan and the Restricted Stock Unit Award Agreement. See Note 11. Subsequent Events for a discussion of the vesting upon consummation of the Merger.

The following table summarizes our RSU activity for the three months ended March 31, 2024:

	Number of Shares		Weighted Average Fair Value at Grant Date		Weighted Average Remaining Contractual Term (in years)
RSU Outstanding as of December 31, 2023		-
Granted		300,000	$	6.18
Vested		-
Forfeited or expired		-
RSU Outstanding as of March 31, 2024		300,000	$	6.18		2.75

As of March 31, 2024, there was $1.7 million of total unrecognized compensation cost related to unvested shares underlying outstanding RSUs. That cost is expected to be expensed over a remaining weighted average period of 2.75 years.

We recorded $0.2 million of expense during the three months ended March 31, 2024 related to RSUs. We have not recorded any tax benefit related to our RSU expense.

The fair value of each RSU granted during the three months ended March 31, 2024 was estimated using the closing stock price of our common stock on the date of grant.

Note 10: Contingencies

Litigation

From time to time, we are subject to litigation incidental to the conduct of our business. When applicable, we record accruals for contingencies when it is probable that a liability will be incurred, and the amount of loss can be reasonably estimated. While the outcome of lawsuits and other proceedings against us cannot be predicted with certainty, in our opinion, individually or in the aggregate, no such lawsuits are expected to have a material effect on our condensed consolidated financial position or results of operations.

Concentrations

One customer accounted for 12% of consolidated revenue during the three months ended March 31, 2024, and one customer accounted for 20% of consolidated revenue during the three months ended March 31, 2023. Trade accounts receivable from one customer represented 14% of net consolidated receivables at March 31, 2024 and one customer represented 49% of net consolidated receivables at March 31, 2023.

Two vendors each accounted for 21% of all consolidated purchases during the three months ended March 31, 2024. Three vendors accounted for 33%, 26%, and 22% of all consolidated purchases during the three months ended March 31, 2023. No other vendor accounted for more than 10% of purchases during the three months ended March 31, 2024 and 2023.

As of March 31, 2024, two vendors accounted for 24% and 21% of total accounts payable. As of March 31, 2023, three vendors accounted for 35%, 29% and 20% of total accounts payable. No other vendor accounted for more than 10% of accounts payable as of March 31, 2024 and 2023.

A significant decrease or interruption in business from our significant customers or vendors could have a material adverse effect on our business, financial condition and results of operations. Financial instruments that potentially expose us to a concentration of credit risk principally consist of accounts receivable. We sell product to a large number of customers in many different geographic regions. To minimize credit risk, we perform ongoing credit evaluations of our customers’ financial condition.

Note 11: Subsequent Events

Agreement and Plan of Merger

On April 30, 2024, we entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Barcoding Derby Buyer, Inc., a Delaware corporation (“Parent”), and Derby Merger Sub, Inc., a Delaware corporation and wholly owned subsidiary of Parent (“MergerCo”), providing for the merger of MergerCo with and into the Company (collectively with the other transactions contemplated by the Merger Agreement, the “Merger”), with the Company continuing as the surviving corporation of the Merger and a wholly owned subsidiary of Parent. Parent and MergerCo are affiliates of Barcoding Holdings, LLC, a portfolio company of Graham Partners. The consummation of the Merger is subject to certain closing conditions, including, among others, the approval of the Company’s stockholders of the adoption of the Merger Agreement.

If the Merger is consummated, at the effective time of the Merger (the “Effective Time”):

●

each issued and outstanding share of the Company’s common stock (other than certain exceptions, including shares of the Company’s common stock owned by the Company, Parent or MergerCo or by holders who are entitled to and have properly exercised and not waived, withdrawn, failed to perfect or otherwise lost their appraisal rights) will be cancelled and extinguished and automatically converted into the right to receive cash in an amount equal to $10.22 (the “Per Share Price”), without interest;

●

each outstanding restricted stock unit (“Company RSUs”) granted under the Company’s 2014 Equity Incentive Plan, as amended, will be accelerated and fully vested, cancelled and exchanged into the right to receive an amount in cash equal to the product of (A) the aggregate number of shares of the Company’s common stock subject to such Company RSU, multiplied by (B) the Per Share Price, subject to applicable tax withholdings; and

●

each outstanding stock option (“Company Options”) granted under the Company’s 2014 Equity Incentive Plan, as amended, whether vested or unvested, will be cancelled and with the holders becoming entitled to receive an amount in cash equal to the product of (A) the aggregate number of shares of the Company’s common stock subject to such Company Option multiplied by (B) the excess, if any, of the Per Share Price over the per share exercise price applicable to such Company Option, subject to applicable tax withholdings.

Our board of directors has unanimously approved the Merger Agreement and resolved to recommend that stockholders vote in favor of the Merger. Assuming the satisfaction of the conditions set forth in the Merger Agreement, including the approval of DecisionPoint stockholders, the transaction is currently expected to close in July 2024.

The Merger Agreement contains customary representations, warranties and covenants, including, among others, covenants by the Company to conduct its businesses in the ordinary course and consistent with past practice between the execution and completion of the Merger Agreement, to convene and hold a meeting of its stockholders to consider and vote upon the adoption of the Merger Agreement, to cooperate with Parent in connection with obtaining financing for the transaction, and, subject to certain customary exceptions, for the Board to recommend that its stockholders adopt the Merger Agreement. The Merger Agreement also contains customary representations, warranties and covenants of Parent and Merger Sub, including a covenant to use reasonable best efforts to obtain financing.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis should be read in conjunction with the condensed consolidated financial statements and notes thereto included elsewhere in this Quarterly Report on Form 10-Q. This Quarterly Report on Form 10-Q contains statements that discuss future events or expectations, projections of results of operations or financial condition, trends in our business, business prospects and strategies and other “forward-looking” information. In some cases, you can identify “forward-looking statements” by words like “may,” “will,” “should,” “expects,” These statements may relate to, among other things, our expectations regarding for our financial results, revenue, operating expenses and other financial measures in future periods, and the adequacy of our sources of liquidity to satisfy our working capital needs, capital expenditures, and other liquidity requirements. Our actual results may differ materially from those anticipated in these forward-looking statements. Among the factors that could cause actual results to differ materially are the factors discussed under “Risk Factors” in documents and reports we have filed with the Securities and Exchange Commission. Some additional factors that could cause actual results to differ include:

	●	any failure to complete, or delays in completing, the Merger (as defined below), and uncertainties related to the consummation of the Merger;

	●	the various uncertainties and restrictions on the conduct of our business while the Merger is pending;

	●	the risk that the Merger Agreement (as defined below) may be terminated in circumstances that require us to pay a termination fee of approximately $2.6 million to Parent (as defined below);

	●	the substantial transaction-related costs being incurred in connection with the Merger;

	●	the risk related to us and our directors and officers being subject to lawsuits relating to the Merger;

	●	the risk that provisions of the Merger Agreement may deter alternative business combinations and could negatively impact our stock price if the Merger Agreement is terminated in certain circumstances;

	●	our estimates regarding expenses, future revenue, capital requirements and liquidity;

	●	our plans to obtain any requisite outside funding for our current and proposed operations and potential acquisition and expansion efforts;

	●	the success of the Company’s plan for growth, both internally and through pursuit of suitable acquisition candidates;

	●	the concentration of our customers and vendors and the potential effect of the loss of a significant customer or vendor;

	●	debt obligations of the Company arising from our line of credit and term loan from time to time or otherwise;

	●	our ability to integrate the business operations of businesses that we acquire from time to time;

	●	the possibility that we may be adversely affected by other economic, business or competitive factors including market volatility, inflation, increases in interest rates, supply chain interruptions, and may not be able to manage other risks and uncertainties;

	●	our ability to compete with companies producing similar products and services;

	●	the scope of protection we are able to establish and maintain for intellectual property rights covering our products and technology;

	●	the accuracy of our estimates regarding expenses, future revenue, capital requirements and needs for additional financing;

	●	our ability to develop and maintain our corporate infrastructure, including our internal controls;

	●	general economic conditions, including effects of inflation, market volatility, interest rate increases, general recession concerns in the U.S. and abroad, and effects of geopolitical events domestically and abroad;

	●	our ability to develop innovative new products and services; and

	●	our financial performance.

Our financial statements are stated in United States Dollars (“$”) and are prepared in accordance with U.S. GAAP. In this Quarterly Report, unless otherwise specified, all dollar amounts are expressed in United States dollars and all references to “common shares” refer to the common shares in our capital stock.

Overview

We are a provider and integrator of mobility and wireless systems for business organizations. We design, deploy and support mobile computing systems that enable customers to access employers’ data networks at various locations (i.e., the retail selling floor, nurse workstations, warehouse and distribution centers or on the road deliveries via enterprise-grade handheld computers, printers, tablets, and smart phones). We also integrate data capture equipment including bar code scanners and radio frequency identification (RFID) readers.

In April 2023, we completed the acquisition of Macro Integration Services, Inc. (“Macro”), a privately held company headquartered in Greensboro, North Carolina. We acquired Macro to increase profit margins through adding more services, expanding our regional presence, and adding new capabilities and deepening existing ones. This acquisition also strengthens our position in the traditional retail market while adding to adjacent retail verticals in food service and grocery.

General economic uncertainty and volatility arising from geopolitical events and concerns, inflation, rises in energy prices, increased interest rates, recession concerns, and general declines in capital spending in the information technology sector (and the economy in general) make it difficult to predict changes in the purchasing requirements of our customers and the markets we serve and whether our results of operations will be materially impacted.

Components of Results of Operations

Net Sales

Net sales reflect revenue from the sale of hardware, software, consumables and professional services (including hardware and software maintenance) to our clients, net of sales taxes.

Revenue is recognized when a customer obtains control of promised goods or services under the terms of a contract and is measured as the amount of consideration we expect to receive in exchange for transferring goods or providing services. We do not have any material extended payment terms, as payment is due at or shortly after the time of the sale. Sales, value-added and other taxes collected concurrently with revenue producing activities are excluded from revenue.

Cost of Sales, Sales and Marketing Expenses, and General and Administrative Expenses

The following illustrates the primary costs classified in each major expense category:

Cost of sales, include:

	●	Cost of goods sold for hardware, software and consumables;

	●	Cost of professional services, including maintenance;

	●	Markdowns of inventory; and

	●	Freight expenses.

Sales and marketing expenses, include:

	●	Sales salaries, benefits and commissions;

	●	Consulting;

	●	Marketing tools;

	●	Travel; and

	●	Marketing promotions and trade shows.

General and administrative expenses, include:

	●	Corporate payroll and benefits;

	●	Depreciation and amortization;

	●	Rent;

	●	Utilities; and

	●	Other administrative costs such as maintenance of corporate offices, supplies, legal, consulting, audit and tax preparation and other professional fees.

Results of Operations

The following table summarizes key components of our results of operations for the periods indicated, both in dollars and as a percentage of our net sales (in thousands):

	Three Months Ended
	March 31,
	2024			2023
Statements of Operations Data:
Net sales	$	25,618		$	27,039
Cost of sales		19,607			20,989
Gross profit		6,011			6,050
Sales and marketing expenses		2,813			2,368
General and administrative expenses		4,096			2,494
Total operating expenses		6,909			4,862
Operating (loss) income		(898	)		1,188
Interest expense, net		(248	)		(13	)
(Loss) income before income taxes		(1,146	)		1,175
Income tax benefit (expense)		314			(309	)
Net (loss) income attributable to common shareholders	$	(832	)	$	866
Percentage of Net Sales:
Net sales		100.0	%		100.0	%
Cost of sales		76.5	%		77.6	%
Gross profit		23.5	%		22.4	%
Sales and marketing expenses		11.0	%		8.8	%
General and administrative expenses		16.0	%		9.2	%
Total operating expenses		27.0	%		18.0	%
Operating (loss) income		-3.5	%		4.4	%
Interest expense, net		-1.0	%		0.0	%
(Loss) income before income taxes		-4.5	%		4.3	%
Income tax benefit (expense)		1.2	%		-1.1	%
Net (loss) income attributable to common shareholders		-3.2	%		3.2	%

Results of Operations for the First Quarter of 2024 Compared to the First Quarter of 2023 (Unaudited)

Net sales

	Three Months Ended
	March 31,				Dollar			Percent
	2024		2023		Change			Change
	(dollars in thousands)
Hardware and software	$	13,893	$	20,540	$	(6,647	)		(32.4	)%
Consumables		1,424		1,626		(202	)		(12.4	)%
Services		10,301		4,873		5,428			111.4	%
	$	25,618	$	27,039	$	(1,421	)		(5.3	)%

Net sales decreased by 5.3%, or $1.4 million, during the three months ended March 31, 2024 as compared to the same period of the prior year. Hardware and software net sales decreased $6.6 million, during the three months ended March 31, 2024, primarily due decreases in hardware sales to two of our significant customers. These customers purchased hardware in 2023 and these sales were not repeated in 2024. Overall, we experienced a general decline in sales for most of our customers in the first quarter of 2024. Consumables decreased $0.2 million during the three months ended March 31, 2024 primarily due to an overall decline in sales to existing customers. Services increased $5.4 million during the three months ended March 31, 2024, primarily due to the acquisition of Macro on April 1, 2023 (and, thus, there were no corresponding sales by Macro included in our results of operations during the first quarter of 2023), which contributed $5.8 million in services.

Cost of sales

	Three Months Ended
	March 31,				Dollar			Percent
	2024		2023		Change			Change
	(dollars in thousands)
Hardware and software	$	11,478	$	16,706	$	(5,228	)		(31.3	)%
Consumables		1,010		1,179		(169	)		(14.3	)%
Services		7,119		3,104		4,015			129.3	%
	$	19,607	$	20,989	$	(1,382	)		(6.6	)%

Cost of sales decreased by 6.6%, or $1.4 million during the three months ended March 31, 2024 as compared to the same prior year period primarily due to lower hardware sales volume and the corresponding decrease in costs associated with those sales.

Gross profit

	Three Months Ended
	March 31,				Dollar			Percent
	2024		2023		Change			Change
	(dollars in thousands)
Hardware and software	$	2,415	$	3,834	$	(1,419	)		(37.0	)%
Consumables		414		447		(33	)		(7.4	)%
Services		3,182		1,769		1,413			79.9	%
	$	6,011	$	6,050	$	(39	)		(0.6	)%

Gross profit remained flat $6.0 million for the three months ended March 31, 2024 as compared to the prior year period, primarily as a result of overall lower sales volume and the other impacts noted above. Overall gross profit margin increased 60 basis points due to a shift in mix to services sales with higher profit margins.

Sales and marketing expenses

	Three Months Ended
	March 31,						Dollar		Percent
	2024			2023			Change		Change
	(dollars in thousands)
Sales and marketing expenses	$	2,813		$	2,368		$	445		18.8	%
As a percentage of sales		11.0	%		8.8	%				2.2	%

Sales and marketing expenses increased $0.5 million, or 18.8%, for the three months ended March 31, 2024 as compared to the prior year period primarily due to $0.5 million in additional expenses for Macro’s operations that were acquired on April 1, 2023 (and, thus, there were not corresponding sales and marketing expenses of Macro included in our results of operations for 2023).

General and administrative expenses

	Three Months Ended
	March 31,						Dollar		Percent
	2024			2023			Change		Change
	(dollars in thousands)
General and administrative	$	4,096		$	2,494		$	1,602		64.2	%
As a percentage of sales		16.0	%		9.2	%				6.8	%

General and administrative expenses increased $1.6 million, or 64.2%, for the three months ended March 31, 2024 as compared to the same period of the prior year. The increase in these expenses was due to a $1.0 million increase in expenses primarily associated with Macro (which we acquired on April 1, 2023, and, thus, there were no corresponding general and administrative expenses by Macro included in our results of operations for 2023). Furthermore, during the first quarter of 2024, we incurred $0.5 million in additional legal, consulting, and other professional fees in connection with the merger (the “Merger”) contemplated by that certain Agreement and Plan of Merger (the “Merger Agreement”), dated April 30, 2024, by and among the Company, Barcoding Derby Buyer, Inc., a Delaware corporation (“Parent”), and Derby Merger Sub, Inc., a Delaware corporation and wholly owned subsidiary of Parent (“MergerCo”) (see Note 11 in the condensed consolidated financial statements).

Interest expense. Interest expense increased to $0.2 million in the first quarter of 2024 from $13,000 from the same period last year due to an increase in debt levels as compared to the same period last year and the unwinding of the present value discount on the accrued earnout obligation incurred for the Macro acquisition. The adjustment of the present value calculation of the accrued earnout obligation resulted in an additional $0.14 million of interest expense for the three months ended March 31, 2024.

Income tax expense. Income tax benefit was approximately $0.3 million for the three months ended March 31, 2024 compared to $0.3 million income tax expense for the three months ended March 31, 2023. The current year income tax benefit is primarily due to the net loss incurred during the current quarter.

Net (loss) income. Net (loss) income was ($0.8) million for the three months ended March 31, 2024, a decrease of $1.7 million compared to net income of $0.9 million in the same period last year.

Liquidity and Capital Resources

As of March 31, 2024, our principal sources of liquidity were cash totaling $5.8 million and $10.0 million of availability under our line of credit. In recent years, we have financed our operations primarily through cash generated from operating activities, borrowings from term loans and our line of credit. In certain prior years, we generated operating losses and negative cash flows from operating activities as reflected in our accumulated deficit. Since December 31, 2018 through December 31, 2023 we have generated operating income. Based on our recent trends and our current projections, we expect to generate cash from operations for the year ending December 31, 2024. Given our projections, combined with our existing cash and credit facilities, we believe the Company has sufficient liquidity for at least the next 12 months. In addition, we believe cash generated from operating income and our existing credit facilities will be sufficient to meet our long-term liquidity needs beyond the next 12 months.

Part of our consideration for the acquisition of Macro included earnout payments to the sellers, which are subject to the financial performance of Macro in each of the two years following closing and are presented at net present values. The earnout is based on achieving EBITDA targets in years one and two following the Effective Date of $2.8 million and $3.8 million, respectively. At March 31, 2024, we have accrued $5.6 million and $4.6 million for the Year 1 and Year 2 earnouts at their net present values, respectively, which are due by June 14, 2024 and June 14, 2025, respectively.

Our ability to continue to meet our cash requirements will depend on, among other things, macro-economic conditions, U.S. and global economic activity, continuing disruptions in supply chains and labor shortages across industry sectors, our ability to achieve anticipated levels of revenues and cash flow from operations, our ability to manage costs and working capital successfully and the continued availability of financing, if needed. We cannot provide any assurance that our assumptions used to estimate our liquidity requirements will remain accurate due to, among other things, volatile macro-economic conditions. In the event of a sustained market deterioration, and declines in net sales, we may need additional liquidity, which would require us to evaluate available alternatives and take appropriate actions. We cannot provide any assurance that we will be able to obtain any additional sources of financing or liquidity on acceptable terms, or at all.

Working Capital (Deficit)

	March 31,			December 31,			Increase/
	2024			2023			(Decrease)
	(in thousands)
Current assets	$	31,075		$	34,657		$	(3,582	)
Current liabilities		36,845			38,736			(1891	)
Working capital (deficit)	$	(5,770	)	$	(4,079	)	$	(1,691	)

The working capital deficit increase as of March 31, 2024 was primarily due to the net loss of $0.8 million in the first quarter of 2024.

Line of Credit

Our Loan and Security Agreement (the “Loan Agreement”) with MUFG Union Bank, National Association (the “Bank”), as amended, provides for a revolving line of credit of up to $10.0 million with our obligations being secured by a security interest in substantially all of our assets. Loans extended to us under the Loan Agreement are scheduled to mature on July 31, 2026. Effective March 27, 2023, we entered into an amendment letter (“Amendment”) with the Bank that served to amend certain terms of the Loan Agreement and increased the revolving line of credit available to us from $9.0 million to $10.0 million. The Amendment also served to modify certain covenants in the original Loan Agreement. On March 31, 2024, we had $0.0 million outstanding and $10.0 million available under this line of credit.

MUFG Promissory Note

We entered into a $5.0 million unsecured promissory note agreement, effective March 27, 2023, with the Bank. Principal and interest payments on this note are due in quarterly installments of $250,000 on the last day of each quarter commencing June 30, 2023, with an interest rate based on Term SOFR plus 2.5%, which was 7.9% at December 31, 2023. This note matures March 31, 2028.

Cash Flow Analysis

	Three Months Ended
	March 31,
	2024			2023
	(in thousands)
Net cash provided by (used in) operating activities	$	3,243		$	(1,496	)
Net used in investing activities		(161	)		(176	)
Net cash provided by (used in) financing activities		(1,548	)		12,005
Net increase in cash	$	1,534		$	10,333

Operating Activities

Net cash provided by operating activities increased to $3.2 million for the three months ended March 31, 2024 from net cash used in operating activities of $1.5 million for the three months ended March 31, 2023. The increase was primarily due to the $4.4 million collection of accounts receivable during the three months ended March 31, 2024.

Investing Activities

Net cash used in investing activities was $0.2 million for the three months ended March 31, 2024 and 2023 which is comprised of capital expenditures of property and equipment.

Financing Activities

Net cash used in financing activities was $1.5 million for the three months ended March 31, 2024 due to the $1.3 million repayment of the outstanding balance on the line of credit and $0.2 million principal payment on the term loan. Net cash provided by financing activities was $12.0 million for the three months ended March 31, 2023 due to the $7.0 million draw on the revolving line of credit and the proceeds from the $5.0 million term loan which were used to fund the acquisition of Macro Integration on April 1, 2023.

Critical Accounting Estimates

The preparation of financial statements in accordance with accounting principles generally accepted in the United States requires the appropriate application of certain accounting policies, some of which require us to make estimates and assumptions about future events and their impact on amounts reported in our condensed consolidated financial statements. Since future events and their impact cannot be determined with absolute certainty, the actual results will inevitably differ from our estimates.

For a description of other critical accounting policies and estimates, refer to Part II, Item 7, Critical Accounting Estimates in our Annual Report on Form 10-K for the year ended December 31, 2023. There have been no material changes to our critical accounting estimates since our Annual Report on Form 10-K for the year ended December 31, 2023.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We are a smaller reporting company, as defined in Rule 12b-2 under the Securities Exchange Act of 1934, as amended, for this reporting period and are not required to provide the information required under this item.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Our management, with the participation of our principal executive officer and principal financial officer, evaluated the effectiveness of our disclosure controls and procedures as of March 31, 2024. The term “disclosure controls and procedures,” as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), means controls and other procedures of a company that are designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is accumulated and communicated to our management, including its principal executive and principal financial officer, as appropriate to allow timely decisions regarding required disclosure. Based on the evaluation of our disclosure controls and procedures as of March 31, 2024, our principal executive officer and principal financial officer concluded that, as of such date, our disclosure controls and procedures were effective.

Changes in Internal Control Over Financial Reporting

There were no material changes in our internal control over financial reporting identified in connection with the evaluation required by Rule 13a-15(d) and 15d-15(d) of the Exchange Act that occurred during the period covered by this Quarterly Report on Form 10-Q that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

The information contained in “Note 10: Contingencies” to our condensed consolidated financial statements included in this Quarterly Report on Form 10-Q is incorporated by reference into this Item.

Item 1A. Risk Factors

In addition to the other information set forth in this Quarterly Report on Form 10-Q, please refer to the section titled Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2023 for a detailed discussion of certain risks that affect us. Other than the updated risk factors below, there have been no material changes in our risk factors as previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2023.

Risks Related to Our Proposed Merger

On April 30, 2024, we entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Barcoding Derby Buyer, Inc., a Delaware corporation (“Parent”), and Derby Merger Sub, Inc., a Delaware corporation and wholly owned subsidiary of Parent (“MergerCo”), providing for the merger of MergerCo with and into the Company (collectively with the other transactions contemplated by the Merger Agreement, the “Merger”), with the Company continuing as the surviving corporation of the Merger and a wholly owned subsidiary of Parent. See Note 11, Subsequent Events appearing elsewhere in this Quarterly Report on Form 10-Q for additional information.

The Merger Agreement was unanimously approved by our board of directors. The description of the Merger Agreement in these Risk Factors does not purport to be complete and is qualified in its entirety by reference to the Merger Agreement, which was filed as Exhibit 2.1 to our Current Report on Form 8-K filed on May 1, 2024.

Failure to complete, and delays in completing, the Merger, and uncertainties related to the consummation of the Merger may have a material adverse effect on our business, results of operations and financial condition and negatively impact the price of our common stock.

The consummation of the Merger is subject to a number of customary closing conditions, some of which are beyond our control, including the receipt of stockholder approval. Failure to satisfy the conditions to the Merger could prevent, delay or otherwise materially and adversely affect the completion of the Merger. Further, regulators may impose conditions, obligations or restrictions on the Merger that may have the effect of delaying or preventing its completion. We can provide no assurance that all closing conditions will be satisfied. Even if all closing conditions are satisfied, we also cannot assure you that we will be able to successfully consummate the Merger as currently contemplated under the Merger Agreement or at all. Risks related to the failure of the Merger to be consummated include, but are not limited to, the following:

●

under some circumstances, we may be required to pay a termination fee to Parent of approximately $2.6 million;

●

we will remain liable for significant transaction costs, including legal, accounting, financial advisory, and other costs relating to the Merger regardless of whether the Merger is consummated;

●

we may experience negative reactions from financial markets or the trading price of our common stock may decline to the extent that the current market price for our common stock reflects a market assumption that the Merger will be completed;

●

we and our directors and officers could be subject to litigation relating to the Merger, including relating to any failure to complete the Merger;

●

the attention of our management and employees may have been diverted by the Merger;

●

the potential loss of key personnel during the pendency of the Merger as employees may experience uncertainty about their future roles with us following completion of the Merger;

●

the potential loss of, and negative reactions from customers, vendors, distributors and other business partners, including those with which we are seeking to establish business relationships, due to uncertainties about the Merger; and

●

under the Merger Agreement, we are subject to certain restrictions on the conduct of our business prior to completing the Merger, which restrictions could adversely affect our ability to conduct our business as we otherwise would have done if we were not subject to these restrictions.

The occurrence of any of these events individually or in combination could materially and adversely affect our business, results of operations, financial condition, and stock price. If the Merger is not consummated and one or more of these events occur, such as payment of a termination fee to Parent or other significant transaction costs in connection with the Merger, our cash balances and other outstanding indebtedness at that time could be materially and adversely impacted and our options for sources of financing or refinancing could be more limited than if we had not pursued the Merger. If the Merger is not completed, there can be no assurance that these risks will not materialize and will not materially and adversely affect our stock price, business, financial condition, results of operations or cash flows.

We are subject to various uncertainties and restrictions on the conduct of our business while the Merger is pending, which could have a material adverse effect on our business, results of operations and financial condition.

Uncertainty about the pendency of the Merger and the effect of the Merger on our employees, customers, vendors, distributors and other third parties who deal with us may have a material adverse effect on our business, results of operations and financial condition. These uncertainties may impair our ability to attract, retain and motivate key personnel pending the consummation of the Merger, as such personnel may experience uncertainty about their future roles following the consummation of the Merger. Additionally, these uncertainties could cause customers, vendors, distributors and other business partners who deal with us to seek to change existing business relationships with us or fail to extend an existing relationship with us, all of which could have a material adverse effect on our business, results of operations, financial condition and market price of our common stock.

In addition, the Merger Agreement restricts us from taking certain actions without Parent’s consent while the Merger is pending. These restrictions may, among other matters, prevent us from hiring key personnel, buying or selling assets, refinancing or incurring additional indebtedness, entering into or amending certain transactions, or making other changes to our business prior to consummation of the Merger or termination of the Merger Agreement. These restrictions and uncertainties could have a material adverse effect on our business, results of operations and financial condition during the pendency of the Merger.

We will continue to incur substantial transaction-related costs in connection with the Merger.

We have incurred significant legal, advisory and financial services fees in connection with Merger. We have incurred, and expect to continue to incur, additional costs in connection with the satisfaction of the various conditions to closing of the Merger, including seeking approval from our stockholders. If there is any delay in the consummation of the Merger, these costs could increase significantly.

We and our directors and officers may be subject to lawsuits relating to the Merger.

Litigation is very common in connection with the sale of public companies, regardless of whether the claims have any merit. One of the conditions to consummating the Merger is that no statute, rule, regulation, order, or other legal or regulatory restraint which has the effect of preventing, prohibiting or rendering illegal the consummation of the Merger shall have been issued by any governmental authority. Consequently, if any lawsuit challenging the Merger is successful in obtaining an order preventing the consummation of the Merger, that order may delay or prevent the Merger from being completed. While we will evaluate and defend against any lawsuits, the time and costs of defending against litigation relating to the Merger may adversely affect our business.

Provisions of the Merger Agreement may deter alternative business combinations and could negatively impact our stock price if the Merger Agreement is terminated in certain circumstances.

The Merger Agreement prohibits us from initiating, soliciting, proposing, inducing the making, submission, or announcement of or knowingly encouraging or knowingly facilitating any inquiries or the making of any proposal or other action that constitutes, or may reasonably be expected to lead to, any Acquisition Proposal (as defined in the Merger Agreement), subject to exceptions set forth in the Merger Agreement. The Merger Agreement also provides for the payment by us of a termination fee of approximately $2.6 million if the Merger Agreement is terminated in certain circumstances in connection with a competing third-party acquisition proposal. These provisions limit our ability to pursue offers from third parties that could result in greater value to our stockholders. The obligation to pay the termination fee may also discourage a third party from pursuing an alternative acquisition proposal. If the Merger Agreement is terminated and we determine to seek another business combination, we cannot assure our stockholders or other securities holders that we will be able to negotiate a transaction with another company on terms comparable to the terms of the Merger Agreement, or that we will avoid incurrence of any fees associated with the termination of the Merger Agreement. In the event the Merger Agreement is terminated, our stock price may decline.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

None.

Item 6. Exhibits

EXHIBIT INDEX

Exhibit Number		Description
2.1±		Agreement and Plan of Merger, dated as of April 30, 2024, by and among DecisionPoint Systems, Inc., Barcoding Derby Buyer, Inc., and Derby Merger Sub, Inc. (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K filed on May 1, 2024)

3.1		Amended and Restated Certificate of Incorporation (incorporated by reference to Exhibit 3.1 to the Registration Statement on Form S-1 filed on August 13, 2020)

3.2		Amendment to Amended and Restated Certificate of Incorporation (incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K filed on December 17, 2021)

3.3		Amended and Restated Bylaws of the Company (incorporated by reference to Exhibit 3.4 to the Registration Statement on Form S-1 filed on August 13, 2020)

3.4		First Amendment to the Amended and Restated Bylaws of DecisionPoint Systems, Inc., dated April 30, 2024 (incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K filed on May 1, 2024)

31.1*		Certification by the Principal Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2*		Certification by the Principal Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1**		Section 1350 Certification of Principal Executive Officer

32.2**		Section 1350 Certification of Principal Financial Officer

101.INS		Inline XBRL Instance 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).

±	All schedules to this exhibit have been omitted pursuant to Item 601(a)(5) of Regulation S-K. The Company hereby agrees to furnish supplementally a copy of any omitted schedule to the Securities and Exchange Commission upon request.
*	Filed herewith

**	Furnished herewith

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf of the undersigned thereunto duly authorized.

	DECISIONPOINT SYSTEMS, INC.

Date: May 15, 2024	By:	/s/ Steve Smith
	Name:	Steve Smith
	Title:	Chief Executive Officer
		(Principal Executive Officer) and Director

Date: May 15, 2024	By:	/s/ Melinda Wohl
	Name:	Melinda Wohl
	Title:	Chief Financial Officer
		(Principal Financial Officer and
		Principal Accounting Officer)

false --12-31 Q1 0001505611 0001505611 2024-01-01 2024-03-31 0001505611 2024-05-10 0001505611 2024-03-31 0001505611 2023-12-31 0001505611 us-gaap:ProductMember 2024-01-01 2024-03-31 0001505611 us-gaap:ProductMember 2023-01-01 2023-03-31 0001505611 us-gaap:ServiceMember 2024-01-01 2024-03-31 0001505611 us-gaap:ServiceMember 2023-01-01 2023-03-31 0001505611 2023-01-01 2023-03-31 0001505611 us-gaap:CommonStockMember 2023-12-31 0001505611 us-gaap:AdditionalPaidInCapitalMember 2023-12-31 0001505611 us-gaap:RetainedEarningsMember 2023-12-31 0001505611 us-gaap:CommonStockMember 2024-01-01 2024-03-31 0001505611 us-gaap:AdditionalPaidInCapitalMember 2024-01-01 2024-03-31 0001505611 us-gaap:RetainedEarningsMember 2024-01-01 2024-03-31 0001505611 us-gaap:CommonStockMember 2024-03-31 0001505611 us-gaap:AdditionalPaidInCapitalMember 2024-03-31 0001505611 us-gaap:RetainedEarningsMember 2024-03-31 0001505611 us-gaap:CommonStockMember 2022-12-31 0001505611 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0001505611 us-gaap:RetainedEarningsMember 2022-12-31 0001505611 2022-12-31 0001505611 us-gaap:CommonStockMember 2023-01-01 2023-03-31 0001505611 us-gaap:AdditionalPaidInCapitalMember 2023-01-01 2023-03-31 0001505611 us-gaap:RetainedEarningsMember 2023-01-01 2023-03-31 0001505611 us-gaap:CommonStockMember 2023-03-31 0001505611 us-gaap:AdditionalPaidInCapitalMember 2023-03-31 0001505611 us-gaap:RetainedEarningsMember 2023-03-31 0001505611 2023-03-31 0001505611 us-gaap:SeriesOfIndividuallyImmaterialBusinessAcquisitionsMember 2023-04-30 0001505611 2023-01-01 2023-12-31 0001505611 dpsi:HardwareAndSoftwareMember 2024-01-01 2024-03-31 0001505611 dpsi:HardwareAndSoftwareMember 2023-01-01 2023-12-31 0001505611 dpsi:ConsumablesMember 2024-01-01 2024-03-31 0001505611 dpsi:ConsumablesMember 2023-01-01 2023-12-31 0001505611 dpsi:ProfessionalServicesMember 2024-01-01 2024-03-31 0001505611 dpsi:ProfessionalServicesMember 2023-01-01 2023-12-31 0001505611 2023-07-01 2023-09-30 0001505611 dpsi:MacroIntegrationServicesIncMember 2024-01-01 2024-03-31 0001505611 srt:MinimumMember 2024-01-01 2024-03-31 0001505611 srt:MaximumMember 2024-01-01 2024-03-31 0001505611 srt:MaximumMember srt:ScenarioForecastMember 2024-06-14 2024-06-14 0001505611 srt:MinimumMember srt:ScenarioForecastMember 2025-06-14 2025-06-14 0001505611 dpsi:EBITDATargetsMember 2024-01-01 2024-03-31 0001505611 srt:MaximumMember 2024-03-31 0001505611 srt:MinimumMember 2024-03-31 0001505611 dpsi:MacroAcquisitionMember 2024-01-01 2024-03-31 0001505611 dpsi:MacroMember 2024-03-31 0001505611 dpsi:MacroAcquisitionMember dpsi:CustomerListsAndRelationshipsMember 2023-12-31 0001505611 dpsi:MacroAcquisitionMember us-gaap:TradeNamesMember 2023-12-31 0001505611 dpsi:CustomerListsAndRelationshipsMember 2024-03-31 0001505611 dpsi:CustomerListsAndRelationshipsMember 2023-12-31 0001505611 us-gaap:TradeNamesMember 2024-03-31 0001505611 us-gaap:TradeNamesMember 2023-12-31 0001505611 us-gaap:DevelopedTechnologyRightsMember 2024-03-31 0001505611 us-gaap:DevelopedTechnologyRightsMember 2023-12-31 0001505611 dpsi:BacklogMember 2024-03-31 0001505611 dpsi:BacklogMember 2023-12-31 0001505611 us-gaap:RevolvingCreditFacilityMember dpsi:MUFGUnionBankLineOfCreditMember 2024-03-31 0001505611 dpsi:MUFGUnionBankLineOfCreditMember 2024-01-01 2024-03-31 0001505611 srt:MinimumMember us-gaap:RevolvingCreditFacilityMember 2023-03-31 0001505611 srt:MaximumMember us-gaap:RevolvingCreditFacilityMember 2023-03-31 0001505611 dpsi:InterestAndFeesMember 2024-03-31 0001505611 2023-03-27 0001505611 2023-06-30 0001505611 dpsi:MUFGNoteMember 2023-06-30 0001505611 dpsi:EidlNoteMember 2020-08-27 0001505611 dpsi:EidlNoteMember 2021-08-01 2021-08-27 0001505611 dpsi:MUFGPromissoryNoteMember 2024-03-31 0001505611 dpsi:EIDLPromissoryNoteMember 2024-03-31 0001505611 dpsi:EquityIncentivePlanMember 2024-03-31 0001505611 us-gaap:ShareBasedCompensationAwardTrancheOneMember 2024-01-01 2024-03-31 0001505611 us-gaap:OptionMember 2024-03-31 0001505611 us-gaap:OptionMember 2024-01-01 2024-03-31 0001505611 srt:ChiefExecutiveOfficerMember 2024-01-01 2024-03-31 0001505611 us-gaap:RestrictedStockMember 2024-01-01 2024-03-31 0001505611 us-gaap:RestrictedStockUnitsRSUMember 2023-12-31 0001505611 us-gaap:RestrictedStockUnitsRSUMember 2024-01-01 2024-03-31 0001505611 us-gaap:RestrictedStockUnitsRSUMember 2024-03-31 0001505611 dpsi:OneCustomerMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2024-01-01 2024-03-31 0001505611 dpsi:OneCustomerMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2023-01-01 2023-03-31 0001505611 dpsi:OneCustomerMember us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember 2024-01-01 2024-03-31 0001505611 dpsi:OneCustomerMember us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember 2023-01-01 2023-03-31 0001505611 us-gaap:CostOfGoodsTotalMember us-gaap:SupplierConcentrationRiskMember dpsi:TwoVendorsMember 2024-01-01 2024-03-31 0001505611 us-gaap:CostOfGoodsTotalMember us-gaap:SupplierConcentrationRiskMember dpsi:OneVendorsMember 2023-01-01 2023-03-31 0001505611 us-gaap:CostOfGoodsTotalMember us-gaap:SupplierConcentrationRiskMember dpsi:TwoVendorsMember 2023-01-01 2023-03-31 0001505611 us-gaap:CostOfGoodsTotalMember us-gaap:SupplierConcentrationRiskMember dpsi:ThreeVendorsMember 2023-01-01 2023-03-31 0001505611 us-gaap:CostOfGoodsTotalMember us-gaap:SupplierConcentrationRiskMember dpsi:VendorMember 2024-01-01 2024-03-31 0001505611 us-gaap:CostOfGoodsTotalMember us-gaap:SupplierConcentrationRiskMember dpsi:VendorMember 2023-01-01 2023-03-31 0001505611 dpsi:OneVendorsMember us-gaap:AccountsPayableMember us-gaap:SupplierConcentrationRiskMember 2024-01-01 2024-03-31 0001505611 us-gaap:AccountsPayableMember us-gaap:SupplierConcentrationRiskMember dpsi:TwoVendorsMember 2024-01-01 2024-03-31 0001505611 us-gaap:AccountsPayableMember us-gaap:SupplierConcentrationRiskMember dpsi:OneVendorsMember 2023-01-01 2023-03-31 0001505611 us-gaap:AccountsPayableMember us-gaap:SupplierConcentrationRiskMember dpsi:TwoVendorsMember 2023-01-01 2023-03-31 0001505611 us-gaap:AccountsPayableMember us-gaap:SupplierConcentrationRiskMember dpsi:ThreeVendorsMember 2023-01-01 2023-03-31 0001505611 us-gaap:AccountsPayableMember us-gaap:SupplierConcentrationRiskMember dpsi:VendorMember 2024-01-01 2024-03-31 0001505611 us-gaap:AccountsPayableMember us-gaap:SupplierConcentrationRiskMember dpsi:VendorMember 2023-01-01 2023-03-31 xbrli:shares iso4217:USD iso4217:USD xbrli:shares xbrli:pure

EXHIBIT 31.1

Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer

I, Steve Smith, certify that:

1.	I have reviewed this Quarterly Report on Form 10-Q of DecisionPoint Systems, Inc.;

2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.	Based on my knowledge, the financial statements, and other financial information included in this report fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.	The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exhibit Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

	(a)	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

	(b)	Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

	(c)	Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and

	(d)	Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.	The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

	(a)	All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize, and report financial information; and

	(b)	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: May 15, 2024
		/s/ Steve Smith
	By:	Steve Smith
		Chief Executive Officer (Principal Executive Officer) and Director

EXHIBIT 31.2

Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer

I, Melinda Wohl, certify that:

1.	I have reviewed this Quarterly Report on Form 10-Q of DecisionPoint Systems, Inc.;

2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.	Based on my knowledge, the financial statements, and other financial information included in this report fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.	The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exhibit Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

	(a)	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

	(b)	Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

	(c)	Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and

	(d)	Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.	The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

	(a)	All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

	(b)	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: May 15, 2024
		/s/ Melinda Wohl
	By:	Melinda Wohl
		Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)

EXHIBIT 32.1

CERTIFICATION PURSUANT TO 18 USC, SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 906

OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of DecisionPoint Systems, Inc. (the “Company”) on Form 10-Q for the three months ended March 31, 2024, as filed with the Securities and Exchange Commission on or about the date hereof (the “Report”), I, Steve Smith, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. Sec. 1350, as adopted pursuant to Sec. 906 of the Sarbanes-Oxley Act of 2002, that:

	(1)	The Report fully complies with the requirements of Sections 13(a) or 15(d) of the Securities Exchange Act of 1934; and

	(2)	Information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company at the dates and for the periods indicated.

Date: May 15, 2024
		/s/ Steve Smith
	By:	Steve Smith
		Chief Executive Officer (Principal Executive Officer) and Director

A signed original of this written statement required by Section 906 has been provided to DecisionPoint Systems, Inc. and will be retained by DecisionPoint Systems, Inc. and furnished to the Securities and Exchange Commission or its staff upon request.

EXHIBIT 32.2

CERTIFICATION PURSUANT TO 18 USC, SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 906

OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of DecisionPoint Systems, Inc. (the “Company”) on Form 10-Q for the three months ended March 31, 2024, as filed with the Securities and Exchange Commission on or about the date hereof (the “Report”), I, Melinda Wohl, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. Sec. 1350, as adopted pursuant to Sec. 906 of the Sarbanes-Oxley Act of 2002, that:

	(1)	The Report fully complies with the requirements of Sections 13(a) or 15(d) of the Securities Exchange Act of 1934; and

	(2)	Information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company at the dates and for the periods indicated.

Date: May 15, 2024
		/s/ Melinda Wohl
	By:	Melinda Wohl
		Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)

Document And Entity Information - shares	3 Months Ended
Document And Entity Information - shares	Mar. 31, 2024	May 10, 2024
Document Information Line Items
Entity Registrant Name	DECISIONPOINT SYSTEMS, Inc.
Trading Symbol	DPSI
Document Type	10-Q
Current Fiscal Year End Date	--12-31
Entity Common Stock, Shares Outstanding		7,681,000
Amendment Flag	false
Entity Central Index Key	0001505611
Entity Current Reporting Status	Yes
Entity Filer Category	Non-accelerated Filer
Document Period End Date	Mar. 31, 2024
Document Fiscal Year Focus	2024
Document Fiscal Period Focus	Q1
Entity Small Business	true
Entity Emerging Growth Company	false
Entity Shell Company	false
Document Quarterly Report	true
Document Transition Report	false
Entity File Number	001-41376
Entity Incorporation, State or Country Code	DE
Entity Tax Identification Number	37-1644635
Entity Address, Address Line One	1615 South Congress Avenue Suite 103
Entity Address, City or Town	Delray Beach
Entity Address, State or Province	FL
Entity Address, Postal Zip Code	33445
City Area Code	(561)
Local Phone Number	900-3723
Title of 12(b) Security	Common Stock, $0.001 par value
Security Exchange Name	NYSE
Entity Interactive Data Current	Yes

Condensed Consolidated Balance Sheets (Unaudited) - USD ($) $ in Thousands	Mar. 31, 2024	Dec. 31, 2023
Current assets:
Cash	$ 5,834	$ 4,300
Accounts receivable, net of allowance of $324 and $267 as of March 31, 2024 and December 31, 2023, respectively	19,292	23,768
Inventory, net	1,193	2,133
Deferred costs	4,158	3,826
Prepaid expenses and other current assets	598	630
Total current assets	31,075	34,657
Operating lease assets	3,208	3,392
Property and equipment, net	2,889	2,973
Deferred costs, net of current portion	3,744	3,689
Deferred tax assets, net	1,475	1,161
Intangible assets, net	7,317	7,815
Goodwill	22,204	22,081
Other assets	172	172
Total assets	72,084	75,940
Current liabilities:
Accounts payable	14,575	16,857
Accrued expenses and other current liabilities	5,607	6,566
Deferred revenue	9,222	8,066
Current portion of earnout consideration	5,550	5,370
Current portion of long-term debt	1,003	1,003
Current portion of operating lease liabilities	888	874
Total current liabilities	36,845	38,736
Deferred revenue, net of current portion	5,298	5,307
Revolving line of credit		1,300
Long-term debt, net of current portion	3,388	3,639
Noncurrent portion of operating lease liabilities	2,862	3,093
Long-term portion of earnout consideration	4,692	4,316
Other liabilities	6	6
Total liabilities	53,091	56,397
Commitments and contingencies (Note 10)
Stockholders’ equity:
Preferred stock, $0.001 par value; 10,000 shares authorized; no shares issued or outstanding
Common stock, $0.001 par value; 50,000 shares authorized; 7,681 and 7,680 shares issued and outstanding, respectively	8	8
Additional paid-in capital	39,184	38,902
Accumulated deficit	(20,199)	(19,367)
Total stockholders’ equity	18,993	19,543
Total liabilities and stockholders’ equity	$ 72,084	$ 75,940

Condensed Consolidated Balance Sheets (Unaudited) (Parentheticals) - USD ($) shares in Thousands, $ in Thousands	Mar. 31, 2024	Dec. 31, 2023
Statement of Financial Position [Abstract]
Accounts receivable, net of allowance (in Dollars)	$ 324	$ 267
Preferred stock, par value (in Dollars per share)	$ 0.001	$ 0.001
Preferred stock, shares authorized	10,000	10,000
Preferred stock, shares issued
Preferred stock, shares outstanding
Common stock, par value (in Dollars per share)	$ 0.001	$ 0.001
Common stock, shares authorized	50,000	50,000
Common stock, shares issued	7,681	7,680
Common stock, shares outstanding	7,681	7,680

Condensed Consolidated Statements of Income and Comprehensive Income (Unaudited) - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023
Net sales:
Net sales	$ 25,618	$ 27,039
Cost of sales	19,607	20,989
Gross profit	6,011	6,050
Operating expenses:
Sales and marketing expense	2,813	2,368
General and administrative expenses	4,096	2,494
Total operating expenses	6,909	4,862
Operating (loss) income	(898)	1,188
Interest expense, net	(248)	(13)
(Loss) income before income taxes	(1,146)	1,175
Income tax benefit (expense)	314	(309)
Net (loss) income and comprehensive (loss) income attributable to common stockholders	$ (832)	$ 866
Net (loss) income per share attributable to stockholders:
Basic (in Dollars per share)	$ (0.11)	$ 0.12
Diluted (in Dollars per share)	$ (0.11)	$ 0.11
Weighted average common shares outstanding
Basic (in Shares)	7,681	7,417
Diluted (in Shares)	7,889	7,789
Product
Net sales:
Net sales	$ 15,317	$ 22,166
Cost of sales	12,488	17,885
Service
Net sales:
Net sales	10,301	4,873
Cost of sales	$ 7,119	$ 3,104

Condensed Consolidated Statements of Stockholders’ Equity (Unaudited) - USD ($) shares in Thousands, $ in Thousands	Common Stock	Additional Paid-in Capital	Accumulated Deficit	Total
Balance at Dec. 31, 2022	$ 7	$ 38,429	$ (21,854)	$ 16,582
Balance (in Shares) at Dec. 31, 2022	7,416
Net income (loss)			866	866
Share-based compensation expense		196		196
Exercise of stock options		6		6
Exercise of stock options (in Shares)	1
Balance at Mar. 31, 2023	$ 7	38,631	(20,988)	17,650
Balance (in Shares) at Mar. 31, 2023	7,417
Balance at Dec. 31, 2023	$ 8	38,902	(19,367)	19,543
Balance (in Shares) at Dec. 31, 2023	7,680
Net income (loss)			(832)	(832)
Share-based compensation expense		279		279
Exercise of stock options		3		3
Exercise of stock options (in Shares)	1
Balance at Mar. 31, 2024	$ 8	$ 39,184	$ (20,199)	$ 18,993
Balance (in Shares) at Mar. 31, 2024	7,681

Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023
Cash flows from operating activities
Net (loss) income	$ (832)	$ 866
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:
Depreciation and amortization	743	564
Share-based compensation expense	279	196
Deferred income taxes, net	(314)	10
Provision for credit losses	57	68
Provision for inventory obsolescence	(6)	45
Changes in operating assets and liabilities:
Accounts receivable	4,419	(9,413)
Inventory, net	946	(1,551)
Deferred costs	(387)	(212)
Prepaid expenses and other current assets	32	(75)
Accounts payable	(2,282)	3,507
Accrued expenses and other current liabilities	(526)	(1,871)
Operating lease liabilities	(33)	(24)
Deferred revenue	1,147	6,394
Net cash provided by (used in) operating activities	3,243	(1,496)
Cash flows from investing activities
Purchases of property and equipment	(161)	(176)
Net cash used in investing activities	(161)	(176)
Cash flows from financing activities
Proceeds from term loan		5,000
Repayment of term debt	(251)	(1)
Line of credit, net	(1,300)	7,000
Proceeds from exercise of stock options	3	6
Net cash (used in) provided by financing activities	(1,548)	12,005
Change in cash	1,534	10,333
Cash, beginning of period	4,300	7,642
Cash, end of period	5,834	17,975
Supplemental disclosures of cash flow information
Cash paid for interest	147	7
Cash paid for income taxes	$ 6

Description of Business

3 Months Ended

Mar. 31, 2024

Description of Business [Abstract]

Description of Business

Note 1: Description of Business

Basis of Presentation and Summary of Significant Accounting Policies

3 Months Ended

Mar. 31, 2024

Basis of Presentation and Summary of Significant Accounting Policies [Abstract]

Basis of Presentation and Summary of Significant Accounting Policies

Note 2: Basis of Presentation and Summary of Significant Accounting Policies

Basis of Presentation

Operating Segments

Use of Estimates

Concentration of Credit Risk

Inventory

Income Taxes

The change in the effective tax rate was primarily due to a combination of an increase in projected annual pre-tax income and an increase to estimated annual non-deductible permanent items in 2024.

Operating Leases

The lease classification affects the expense recognition on the consolidated statements of operations. Operating lease charges are recorded in “General and administrative” expense.

Revenue Recognition

The following tables summarizes the deferred revenue activity for the three months ending March 31 (in thousands):

	2024			2023
Beginning Balance	$	13,373		$	10,352
Additions		5,195			14,958
Revenue recognized from beginning of period		(3,207	)		(2,817	)
Revenue recognized from additions		(841	)		(5,747	)
Ending balance	$	14,520		$	16,746

The following table summarizes net sales by revenue source (in thousands):

	Three Months Ended March 31,
	2024		2023
Hardware and software	$	13,893	$	20,540
Consumables		1,424		1,626
Professional services		10,301		4,873
	$	25,618	$	27,039

Recently Issued Accounting Pronouncements

There are no other accounting standards that have been issued but not yet adopted that we believe could have a material impact on our consolidated financial statements.

Acquisitions

3 Months Ended

Mar. 31, 2024

Acquisitions [Abstract]

Acquisitions

Note 3: Acquisitions

Macro Integration Services, Inc.

Purchase price	$	10,623
Working capital excess		5,638
Subtotal		16,261
Earnout		9,422
	$	25,683

The cash due at closing was $13.7 million which reflects the following (in thousands):

Purchase price	$	10,500
Working capital excess		5,899
Less: bank indebtedness		(1,837	)
Seller party expenses		(845	)
	$	13,717

Actual consideration paid on the Effective Date was $11.0 million which reflects cash due at close less holdbacks for cash, accounts receivable, and inventory.

As of March 31, 2024 the allocation of the total consideration to the estimated fair value of acquired net assets as of the acquisition date for Macro was as follows (in thousands):

Cash	$	923
Accounts receivable, net		10,124
Inventory, net		2,630
Prepaids and other current assets		111
Operating lease assets		1,390
Property and equipment, net		1,058
Customer lists and relationships		4,080
Trade name		1,380
Other assets		44
Accounts payable		(2,809	)
Accrued expenses and other current liabilities		(695	)
Deferred tax liability		(1,611	)
Operating lease liability		(1,503	)
Deferred revenue		(1,144	)
Total fair value excluding goodwill		13,978
Goodwill		11,705
Total consideration	$	25,683

The estimated useful lives of intangible assets recorded related to the Macro acquisition are as follows:

		Expected Life
Customer lists and relationships		7 years
Trade name		3 years

Pro Forma Information

	Three Months Ended March 31, 2023
Net sales	$	37,980
Net income	$	2,223
Net income per share - basic	$	0.30
Net income per share - diluted	$	0.29

Intangible Assets

3 Months Ended

Mar. 31, 2024

Intangible Assets [Abstract]

Intangible Assets

Note 4: Intangible Assets

Definite lived intangible assets are as follows (in thousands):

	March 31, 2024							December 31, 2023
	Gross Amount		Accumulated Amortization			Net Amount		Gross Amount		Accumulated Amortization			Net Amount
Customer lists and relationships	$	12,020	$	(5,742	)	$	6,278	$	12,020	$	(5,395	)	$	6,625
Trade names		2,740		(1,720	)		1,020		2,740		(1,575	)		1,165
Developed technology		140		(121	)		19		140		(115	)		25
Backlog		340		(340	)		-		340		(340	)		-
	$	15,240	$	(7,923	)	$	7,317	$	15,240	$	(7,425	)	$	7,815

Amortization expense recognized during the three ended March 31, 2024 and 2023 was $0.5 and $0.4 million, respectively. Amortization expense is primarily calculated on an accelerated basis.

Net Income Per Share

3 Months Ended

Mar. 31, 2024

Net Income Per Share [Abstract]

Net Income Per Share

Note 5: Net Income Per Share

Below is a reconciliation of the fully dilutive securities effect for the three months ended March 31, 2024 and 2023 (in thousands, except per share data):

	Three Months Ended March 31,
	2024			2023
Net income attributable to common stockholders	$	(832	)	$	866

Weighted average basic common shares outstanding		7,681			7,417
Dilutive effect of stock options, warrants and restricted stock		208			372
Weighted average shares for diluted earnings per share		7,889			7,789

Basic income per share	$	(0.11	)	$	0.12
Diluted income per share	$	(0.11	)	$	0.11

Line of Credit

3 Months Ended

Mar. 31, 2024

Line of Credit [Abstract]

Line of Credit

Note 6: Line of Credit

Interest and Fees

Covenants

As of March 31, 2024, we were in compliance with all of our covenants, were eligible to borrow up to $10.0 million, and had zero in outstanding borrowings under the Loan Agreement.

Term Debt

3 Months Ended

Mar. 31, 2024

Term Debt [Abstract]

Term Debt

Note 7: Term Debt

MUFG Promissory Note

EIDL Promissory Note

At March 31, 2024, our total term debt consisted of the following:

MUFG promissory note	$	4,250
EIDL promissory note		141
Total term debt		4,391
Less: current portion of long-term debt		(1,003	)
Long-term debt	$	3,388

Stockholders’ Equity

3 Months Ended

Mar. 31, 2024

Stockholders’ Equity [Abstract]

Stockholders’ Equity

Note 8: Stockholders’ Equity

Warrants

All warrants were exercised as of December 31, 2023.

Share-Based Compensation

3 Months Ended

Mar. 31, 2024

Schedule of Table Summarizes Our RSU Activity [Abstract]

Share-Based Compensation

Note 9: Share-Based Compensation

The following table summarizes stock option activity under the 2014 Plan for the three months ended March 31, 2024:

	Stock Options			Grant Date Weighted Average Exercise Price		Weighted Average Remaining Contractual Life		Aggregate Intrinsic Value
						(in years)		($ in thousands)
Outstanding at December 31, 2023		416,813		$	4.89
Granted		69,500			6.51
Forfeited or expired		(500	)		4.15
Exercised		(666	)		4.15
Outstanding at March 31, 2024		485,147			5.12		3.14	$	1,925
Exercisable at March 31, 2024		408,685			5.12		3.09	$	6,047

Weighted average grant-date fair value per option granted		$6.47 to $6.56
Expected option term in years		2.5 to 3.2
Expected volatility factor		59.4% to 62.9%
Risk-free interest rate		4.12% to 4.14%
		0.0%

Restricted Stock Units

The following table summarizes our RSU activity for the three months ended March 31, 2024:

	Number of Shares		Weighted Average Fair Value at Grant Date		Weighted Average Remaining Contractual Term (in years)
RSU Outstanding as of December 31, 2023		-
Granted		300,000	$	6.18
Vested		-
Forfeited or expired		-
RSU Outstanding as of March 31, 2024		300,000	$	6.18		2.75

We recorded $0.2 million of expense during the three months ended March 31, 2024 related to RSUs. We have not recorded any tax benefit related to our RSU expense.

The fair value of each RSU granted during the three months ended March 31, 2024 was estimated using the closing stock price of our common stock on the date of grant.

Contingencies

3 Months Ended

Mar. 31, 2024

Commitments and Contingencies [Abstract]

Contingencies

Note 10: Contingencies

Litigation

Concentrations

Subsequent Events

3 Months Ended

Mar. 31, 2024

Subsequent Events [Abstract]

Subsequent Events

Note 11: Subsequent Events

Agreement and Plan of Merger

If the Merger is consummated, at the effective time of the Merger (the “Effective Time”):

●

Accounting Policies, by Policy (Policies)

3 Months Ended

Mar. 31, 2024

Basis of Presentation and Summary of Significant Accounting Policies [Abstract]

Basis of Presentation

Basis of Presentation

Operating Segments

Operating Segments

Use of Estimates

Use of Estimates

Concentration of Credit Risk

Concentration of Credit Risk

Inventory

Inventory

Income Taxes

Income Taxes

The change in the effective tax rate was primarily due to a combination of an increase in projected annual pre-tax income and an increase to estimated annual non-deductible permanent items in 2024.

Operating Leases

Operating Leases

The lease classification affects the expense recognition on the consolidated statements of operations. Operating lease charges are recorded in “General and administrative” expense.

Revenue Recognition

Revenue Recognition

The following tables summarizes the deferred revenue activity for the three months ending March 31 (in thousands):

	2024			2023
Beginning Balance	$	13,373		$	10,352
Additions		5,195			14,958
Revenue recognized from beginning of period		(3,207	)		(2,817	)
Revenue recognized from additions		(841	)		(5,747	)
Ending balance	$	14,520		$	16,746

The following table summarizes net sales by revenue source (in thousands):

	Three Months Ended March 31,
	2024		2023
Hardware and software	$	13,893	$	20,540
Consumables		1,424		1,626
Professional services		10,301		4,873
	$	25,618	$	27,039

Recently Issued Accounting Pronouncements

Recently Issued Accounting Pronouncements

There are no other accounting standards that have been issued but not yet adopted that we believe could have a material impact on our consolidated financial statements.

Basis of Presentation and Summary of Significant Accounting Policies (Tables)

3 Months Ended

Mar. 31, 2024

Basis of Presentation and Summary of Significant Accounting Policies [Abstract]

Schedule of Deferred Revenue Activity

The following tables summarizes the deferred revenue activity for the three months ending March 31 (in thousands):

	2024			2023
Beginning Balance	$	13,373		$	10,352
Additions		5,195			14,958
Revenue recognized from beginning of period		(3,207	)		(2,817	)
Revenue recognized from additions		(841	)		(5,747	)
Ending balance	$	14,520		$	16,746

Schedule of Net Sales by Revenue

The following table summarizes net sales by revenue source (in thousands):

	Three Months Ended March 31,
	2024		2023
Hardware and software	$	13,893	$	20,540
Consumables		1,424		1,626
Professional services		10,301		4,873
	$	25,618	$	27,039

Acquisitions (Tables)

3 Months Ended

Mar. 31, 2024

Acquisitions (Tables) [Line Items]

Schedule of Total consideration for the Acquisition

Purchase price	$	10,623
Working capital excess		5,638
Subtotal		16,261
Earnout		9,422
	$	25,683

Schedule of Cash Due

The cash due at closing was $13.7 million which reflects the following (in thousands):

Purchase price	$	10,500
Working capital excess		5,899
Less: bank indebtedness		(1,837	)
Seller party expenses		(845	)
	$	13,717

Schedule of Statement of Operations

The pro forma condensed consolidated statement of operations is presented for informational purposes only and is not indicative of the results of operations that would have necessarily been achieved if the acquisition had actually been consummated on January 1, 2023.

	Three Months Ended March 31, 2023
Net sales	$	37,980
Net income	$	2,223
Net income per share - basic	$	0.30
Net income per share - diluted	$	0.29

Macro Acquisition [Member]

Acquisitions (Tables) [Line Items]

Schedule of Estimated Fair Value of Acquired Net Assets

As of March 31, 2024 the allocation of the total consideration to the estimated fair value of acquired net assets as of the acquisition date for Macro was as follows (in thousands):

Cash	$	923
Accounts receivable, net		10,124
Inventory, net		2,630
Prepaids and other current assets		111
Operating lease assets		1,390
Property and equipment, net		1,058
Customer lists and relationships		4,080
Trade name		1,380
Other assets		44
Accounts payable		(2,809	)
Accrued expenses and other current liabilities		(695	)
Deferred tax liability		(1,611	)
Operating lease liability		(1,503	)
Deferred revenue		(1,144	)
Total fair value excluding goodwill		13,978
Goodwill		11,705
Total consideration	$	25,683

Schedule of Estimated Useful Lives of Intangible Assets

The estimated useful lives of intangible assets recorded related to the Macro acquisition are as follows:

		Expected Life
Customer lists and relationships		7 years
Trade name		3 years

Intangible Assets (Tables)

3 Months Ended

Mar. 31, 2024

Intangible Assets [Abstract]

Schedule of Definite Lived Intangible Assets

Definite lived intangible assets are as follows (in thousands):

	March 31, 2024							December 31, 2023
	Gross Amount		Accumulated Amortization			Net Amount		Gross Amount		Accumulated Amortization			Net Amount
Customer lists and relationships	$	12,020	$	(5,742	)	$	6,278	$	12,020	$	(5,395	)	$	6,625
Trade names		2,740		(1,720	)		1,020		2,740		(1,575	)		1,165
Developed technology		140		(121	)		19		140		(115	)		25
Backlog		340		(340	)		-		340		(340	)		-
	$	15,240	$	(7,923	)	$	7,317	$	15,240	$	(7,425	)	$	7,815

Net Income Per Share (Tables)

3 Months Ended

Mar. 31, 2024

Net Income Per Share [Abstract]

Schedule of Reconciliation of the Fully Dilutive Securities Effect

Below is a reconciliation of the fully dilutive securities effect for the three months ended March 31, 2024 and 2023 (in thousands, except per share data):

	Three Months Ended March 31,
	2024			2023
Net income attributable to common stockholders	$	(832	)	$	866

Weighted average basic common shares outstanding		7,681			7,417
Dilutive effect of stock options, warrants and restricted stock		208			372
Weighted average shares for diluted earnings per share		7,889			7,789

Basic income per share	$	(0.11	)	$	0.12
Diluted income per share	$	(0.11	)	$	0.11

Term Debt (Tables)

3 Months Ended

Mar. 31, 2024

Term Debt [Abstract]

Schedule of Term Debt

At March 31, 2024, our total term debt consisted of the following:

MUFG promissory note	$	4,250
EIDL promissory note		141
Total term debt		4,391
Less: current portion of long-term debt		(1,003	)
Long-term debt	$	3,388

Share-Based Compensation (Tables)

3 Months Ended

Mar. 31, 2024

Share-Based Compensation [Abstract]

Schedule of Stock Option activity

The following table summarizes stock option activity under the 2014 Plan for the three months ended March 31, 2024:

	Stock Options			Grant Date Weighted Average Exercise Price		Weighted Average Remaining Contractual Life		Aggregate Intrinsic Value
						(in years)		($ in thousands)
Outstanding at December 31, 2023		416,813		$	4.89
Granted		69,500			6.51
Forfeited or expired		(500	)		4.15
Exercised		(666	)		4.15
Outstanding at March 31, 2024		485,147			5.12		3.14	$	1,925
Exercisable at March 31, 2024		408,685			5.12		3.09	$	6,047

Schedule of the Fair Values of Stock Options Granted were Estimated using the Black-Scholes Option-Pricing Model

Weighted average grant-date fair value per option granted		$6.47 to $6.56
Expected option term in years		2.5 to 3.2
Expected volatility factor		59.4% to 62.9%
Risk-free interest rate		4.12% to 4.14%
		0.0%

Schedule of Table Summarizes Our RSU Activity

The following table summarizes our RSU activity for the three months ended March 31, 2024:

	Number of Shares		Weighted Average Fair Value at Grant Date		Weighted Average Remaining Contractual Term (in years)
RSU Outstanding as of December 31, 2023		-
Granted		300,000	$	6.18
Vested		-
Forfeited or expired		-
RSU Outstanding as of March 31, 2024		300,000	$	6.18		2.75

Description of Business (Details)	Apr. 30, 2023
Series of Individually Immaterial Business Acquisitions [Member]
Description of Business [Line Items]
Business acquired percentage	100.00%

Basis of Presentation and Summary of Significant Accounting Policies (Details) - USD ($)	3 Months Ended		12 Months Ended
	Mar. 31, 2024	Mar. 31, 2023	Dec. 31, 2023
Basis of Presentation and Summary of Significant Accounting Policies [Line Items]
Net of a valuation allowance	$ 125,000		$ 131,000
Effective tax rate	27.50%	26.70%
Performance obligation amount	$ 14,500,000		13,400,000
Total aggregate transaction price	9,200,000		8,100,000
Deferred revenue	$ 0.2		$ 0.2

Basis of Presentation and Summary of Significant Accounting Policies (Details) - Schedule of Deferred Revenue Activity - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023
Schedule of Deferred Revenue Activity [Abstract]
Beginning Balance	$ 13,373	$ 10,352
Additions	5,195	14,958
Revenue recognized from beginning of period	(3,207)	(2,817)
Revenue recognized from additions	(841)	(5,747)
Ending balance	$ 14,520	$ 16,746

Basis of Presentation and Summary of Significant Accounting Policies (Details) - Schedule of Net Sales by Revenue - USD ($) $ in Thousands	3 Months Ended		12 Months Ended
	Mar. 31, 2024	Mar. 31, 2023	Dec. 31, 2023
Schedule of Net Sales by Revenue [Line Items]
Net sales	$ 25,618	$ 27,039	$ 27,039
Hardware and software [Member]
Schedule of Net Sales by Revenue [Line Items]
Net sales	13,893		20,540
Consumables [Member]
Schedule of Net Sales by Revenue [Line Items]
Net sales	1,424		1,626
Professional services [Member]
Schedule of Net Sales by Revenue [Line Items]
Net sales	$ 10,301		$ 4,873

Acquisitions (Details) - USD ($) $ in Thousands			3 Months Ended
Acquisitions (Details) - USD ($) $ in Thousands	Jun. 14, 2025	Jun. 14, 2024	Mar. 31, 2024	Sep. 30, 2023	Dec. 31, 2023
Acquisitions [Line Items]
Total consideration for acquisition			$ 25,700
Total consideration for the acquisition				$ 26,300
Additional consideration				$ 100
Earnout target			3,800
Net working capital adjustments			100
Consideration paid			11,000
Payments to seller			1,600
Goodwill			22,204		$ 22,081
EBITDA targets [Member]
Acquisitions [Line Items]
Earnout target			$ 2,800
Minimum [Member]
Acquisitions [Line Items]
Earnout estimated life			1 year
Deferred tax liability			$ 1,600
Goodwill			$ 11,600
Maximum [Member]
Acquisitions [Line Items]
Earnout estimated life			2 years
Deferred tax liability			$ 3,300
Goodwill			14,000
Forecast [Member] \| Minimum [Member]
Acquisitions [Line Items]
Earnout payments	$ 5,100
Forecast [Member] \| Maximum [Member]
Acquisitions [Line Items]
Earnout payments		$ 5,600
Macro Integration Services, Inc [Member]
Acquisitions [Line Items]
Total consideration for the acquisition			25,683
Earnout target			800
Cash due			$ 13,700

Acquisitions (Details) - Schedule of Total consideration for the Acquisition - Macro Integration Services, Inc [Member] $ in Thousands	3 Months Ended
	Mar. 31, 2024 USD ($)
Asset Acquisition, Contingent Consideration [Line Items]
Purchase price	$ 10,623
Working capital excess	5,638
Subtotal	16,261
Earnout	9,422
Total consideration	$ 25,683

Acquisitions (Details) - Schedule of Cash Due $ in Thousands	3 Months Ended
	Mar. 31, 2024 USD ($)
Schedule of Cash Due [Abstract]
Purchase price	$ 10,500
Working capital excess	5,899
Less: bank indebtedness	(1,837)
Seller party expenses	(845)
Total cash due	$ 13,717

Acquisitions (Details) - Schedule of Estimated Fair Value of Acquired Net Assets - Macro [Member] $ in Thousands	Mar. 31, 2024 USD ($)
Acquisitions (Details) - Schedule of Estimated Fair Value of Acquired Net Assets [Line Items]
Cash	$ 923
Accounts receivable, net	10,124
Inventory, net	2,630
Prepaids and other current assets	111
Operating lease assets	1,390
Property and equipment, net	1,058
Customer lists and relationships	4,080
Trade name	1,380
Other assets	44
Accounts payable	(2,809)
Accrued expenses and other current liabilities	(695)
Deferred tax liability	(1,611)
Operating lease liability	(1,503)
Deferred revenue	(1,144)
Total fair value excluding goodwill	13,978
Goodwill	11,705
Total consideration	$ 25,683

Acquisitions (Details) - Schedule of Estimated Useful Lives of Intangible Assets - Macro Acquisition [Member]	Dec. 31, 2023
Customer Lists and Relationships [Member]
Schedule of Estimated Useful Lives of Intangible Assets [Line Items]
Estimated useful lives of intangible assets	7 years
Trade Name [Member]
Schedule of Estimated Useful Lives of Intangible Assets [Line Items]
Estimated useful lives of intangible assets	3 years

Acquisitions (Details) - Schedule of Statement of Operations $ / shares in Units, $ in Thousands	3 Months Ended
	Mar. 31, 2023 USD ($) $ / shares
Schedule of Statement of Operations [Abstract]
Net sales \| $	$ 37,980
Net income \| $	$ 2,223
Net income per share - basic \| $ / shares	$ 0.3
Net income per share - diluted \| $ / shares	$ 0.29

Intangible Assets (Details) - USD ($) $ in Millions	3 Months Ended
Intangible Assets (Details) - USD ($) $ in Millions	Mar. 31, 2024	Mar. 31, 2023
Intangible Assets [Abstract]
Amortization expense	$ 0.5	$ 0.4

Intangible Assets (Details) - Schedule of Definite Lived Intangible Assets - USD ($) $ in Thousands	Mar. 31, 2024	Dec. 31, 2023
Finite-Lived Intangible Assets [Line Items]
Gross Amount	$ 15,240	$ 15,240
Accumulated Amortization	(7,923)	(7,425)
Net Amount	7,317	7,815
Customer lists and relationships [Member]
Finite-Lived Intangible Assets [Line Items]
Gross Amount	12,020	12,020
Accumulated Amortization	(5,742)	(5,395)
Net Amount	6,278	6,625
Trade names [Member]
Finite-Lived Intangible Assets [Line Items]
Gross Amount	2,740	2,740
Accumulated Amortization	(1,720)	(1,575)
Net Amount	1,020	1,165
Developed technology [Member]
Finite-Lived Intangible Assets [Line Items]
Gross Amount	140	140
Accumulated Amortization	(121)	(115)
Net Amount	19	25
Backlog [Member]
Finite-Lived Intangible Assets [Line Items]
Gross Amount	340	340
Accumulated Amortization	(340)	(340)
Net Amount

Net Income Per Share (Details) - Schedule of Reconciliation of the Fully Dilutive Securities Effect - USD ($) $ / shares in Units, $ in Thousands	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023
Schedule of Reconciliation of the Fully Dilutive Securities Effect [Abstract]
Net income attributable to common stockholders	$ (832)	$ 866
Weighted average basic common shares outstanding	7,681	7,417
Dilutive effect of stock options, warrants and restricted stock	$ 208	$ 372
Weighted average shares for diluted earnings per share	7,889	7,789
Basic income per share	$ (0.11)	$ 0.12
Diluted income per share	$ (0.11)	$ 0.11

Line of Credit (Details) - USD ($)	3 Months Ended
Line of Credit (Details) - USD ($)	Mar. 31, 2024	Mar. 31, 2023
Line of Credit [Line Items]
Line of credit	$ 0
Borrowed amount		$ 7,000,000
Outstanding balance bear interest	150,000
Total outstanding during period	$ 10,000,000
Loan agreement, description	Under the Loan Agreement , as amended by the Amendment, we are subject to a variety of customary affirmative and negative covenants, including that we (i) maintain a ratio of total debt to EBITDA of not greater than 3.0:1.0 measured at the end of each quarter, (ii) maintain a fixed charge coverage ratio of not less than 1.35:1.00 to be measured as of the end of each fiscal quarter, and (iii) submit a pro-forma statement in advance showing compliance and overall satisfactory metrics post-acquisition should the Company use any loan under the Loan Agreement for any acquisition with a purchase price in excess of $1,500,000.
Maximum borrowing capacity	$ 10,000,000
Outstanding borrowings	$ 0
MUFG Union Bank [Member]
Line of Credit [Line Items]
Maturity date	Jul. 31, 2026
Interest and Fees [Member]
Line of Credit [Line Items]
Interest rate percentage	2.50%
Effective interest rate percentage	7.90%
Revolving Credit Facility [Member] \| MUFG Union Bank [Member]
Line of Credit [Line Items]
Line of credit	$ 10,000,000
Minimum [Member] \| Revolving Credit Facility [Member]
Line of Credit [Line Items]
Line of credit		9,000,000
Maximum [Member] \| Revolving Credit Facility [Member]
Line of Credit [Line Items]
Line of credit		$ 10,000,000

Term Debt (Details) - USD ($)	1 Months Ended
Term Debt (Details) - USD ($)	Aug. 27, 2021	Mar. 31, 2024	Dec. 31, 2023	Jun. 30, 2023	Mar. 27, 2023	Aug. 27, 2020
Term Debt [Line Items]
Unsecured promissory note					$ 5,000,000
Principal interest amount				$ 250,000
Percentage of federal reserve		7.80%
Outstanding debt under the promissory note		$ 100,000	$ 100,000
MUFG Promissory Note [Member]
Term Debt [Line Items]
Interest rate percentage				2.50%
EIDL Promissory Note [Member]
Term Debt [Line Items]
Principal amount						$ 200,000
Percentage of interest rate	3.75%
Outstanding principal annum term	30 years
Interest amount	$ 731

Term Debt (Details) - Schedule of Term Debt - USD ($) $ in Thousands	Mar. 31, 2024	Dec. 31, 2023
Schedule of Term Debt [Line Items]
Total term debt	$ 4,391
Less: current portion of long-term debt	(1,003)	$ (1,003)
Long-term debt	3,388	$ 3,639
MUFG Promissory Note [Member]
Schedule of Term Debt [Line Items]
Total term debt	4,250
EIDL Promissory Note [Member]
Schedule of Term Debt [Line Items]
Total term debt	$ 141

Stockholders’ Equity (Details) - $ / shares	3 Months Ended
Stockholders’ Equity (Details) - $ / shares	Mar. 31, 2024	Dec. 31, 2023
Stockholders’ Equity [Line Items]
Common stock, par value (in Dollars per share)	$ 0.001	$ 0.001
Preferred stock shares designated	10,000,000	10,000,000
Preferred stock, par value (in Dollars per share)	$ 0.001	$ 0.001
Preferred stock, shares outstanding
Preferred Stock [Member]
Stockholders’ Equity [Line Items]
Number Of Authorized Shares Issued	60,000,000
Share authorized	50,000,000
Common stock, par value (in Dollars per share)	$ 0.001
Preferred stock shares designated	10,000,000
Preferred stock, par value (in Dollars per share)	$ 0.001

Share-Based Compensation (Details)	3 Months Ended
Share-Based Compensation (Details)	Mar. 31, 2024 USD ($) shares
Share Based Compensation [Line Items]
Number of shares issuance (in Shares) \| shares	218,209
Exercise price percentage	100.00%
Voting power, percentage	10.00%
Unrecognized share-based compensation (in Dollars)	$ 200,000
Weighted average remaining recognition period	2 years 9 months
Grant rate	33.00%
Unrecognized compensation cost (in Dollars)	$ 1,700,000
Restricted Stock [Member]
Share Based Compensation [Line Items]
Grant rate	33.00%
Share-Based Payment Arrangement, Tranche One [Member]
Share Based Compensation [Line Items]
Exercise price percentage	110.00%
Stock Options [Member]
Share Based Compensation [Line Items]
Unrecognized share-based compensation (in Dollars)	$ 0.2
Weighted average remaining recognition period	1 year 8 months 12 days
Chief Executive Officer [Member]
Share Based Compensation [Line Items]
Grant rate	34.00%
2014 Equity Incentive Plan [Member]
Share Based Compensation [Line Items]
Number of shares issuance (in Shares) \| shares	1,600,000

Share-Based Compensation (Details) - Schedule of Stock Option activity $ / shares in Units, $ in Thousands	3 Months Ended
	Mar. 31, 2024 USD ($) $ / shares shares
Schedule of Stock Option activity [Abstract]
Stock Options, Outstanding \| shares	416,813
Grant Date Weighted Average Exercise Price, Outstanding \| $ / shares	$ 4.89
Stock Options, Granted \| shares	69,500
Grant Date Weighted Average Exercise Price, Granted \| $ / shares	$ 6.51
Stock Options, Exercised \| shares	(500)
Grant Date Weighted Average Exercise Price, Exercised \| $ / shares	$ 4.15
Stock Options, Forfeited \| shares	(666)
Grant Date Weighted Average Exercise Price, Forfeited \| $ / shares	$ 4.15
Stock Options, Outstanding \| shares	485,147
Grant Date Weighted Average Exercise Price, Outstanding \| $ / shares	$ 5.12
Weighted Average Remaining Contractual Life, Outstanding	3 years 1 month 20 days
Aggregate Intrinsic Value, Outstanding \| $	$ 1,925
Stock Options, Exercisable \| shares	408,685
Grant Date Weighted Average Exercise Price, Exercisable \| $ / shares	$ 5.12
Weighted Average Remaining Contractual Life, Exercisable	3 years 1 month 2 days
Aggregate Intrinsic Value, Exercisable \| $	$ 6,047

Share-Based Compensation (Details) - Schedule of the Fair Values of Stock Options Granted were Estimated using the Black-Scholes Option-Pricing Model	3 Months Ended
	Mar. 31, 2024 $ / shares
Share-Based Compensation (Details) - Schedule of the Fair Values of Stock Options Granted were Estimated using the Black-Scholes Option-Pricing Model [Line Items]
Total	0.00%
Minimum [Member]
Share-Based Compensation (Details) - Schedule of the Fair Values of Stock Options Granted were Estimated using the Black-Scholes Option-Pricing Model [Line Items]
Weighted average grant-date fair value per option granted (in Dollars per share)	$ 6.47
Expected option term in years	2 years 6 months
Expected volatility factor	59.40%
Risk-free interest rate	4.12%
Maximum [Member]
Share-Based Compensation (Details) - Schedule of the Fair Values of Stock Options Granted were Estimated using the Black-Scholes Option-Pricing Model [Line Items]
Weighted average grant-date fair value per option granted (in Dollars per share)	$ 6.56
Expected option term in years	3 years 2 months 12 days
Expected volatility factor	62.90%
Risk-free interest rate	4.14%

Share-Based Compensation (Details) - Schedule of Table Summarizes Our RSU Activity - Restricted Stock Units (RSUs) [Member]	3 Months Ended
	Mar. 31, 2024 $ / shares shares
Share-Based Compensation (Details) - Schedule of Table Summarizes Our RSU Activity [Line Items]
RSU Outstanding, Number of Shares beginning balance
RSU Outstanding, Number of Shares Ending balance	300,000
RSU Outstanding, Weighted Average Fair Value at Grant Date Ending balance (in Dollars per share) \| $ / shares	$ 6.18
RSU Outstanding, Weighted Average Remaining Contractual Term (in years) Ending balance	2 years 9 months
Granted, Number of Shares	300,000
Granted, Weighted Average Fair Value at Grant Date (in Dollars per share) \| $ / shares	$ 6.18
Vested, Number of Shares
Forfeited or expired, Number of Shares

Contingencies (Details)	3 Months Ended
Contingencies (Details)	Mar. 31, 2024	Mar. 31, 2023
Customer Concentration Risk [Member] \| One Customer [Member] \| Revenue [Member]
Contingencies (Details) [Line Items]
Concentrations percentage	12.00%	20.00%
Customer Concentration Risk [Member] \| One Customer [Member] \| Accounts Receivable [Member]
Contingencies (Details) [Line Items]
Concentrations percentage	14.00%	49.00%
Supplier Concentration Risk [Member] \| Purchases [Member] \| Two vendors [Member]
Contingencies (Details) [Line Items]
Concentrations percentage	21.00%	26.00%
Supplier Concentration Risk [Member] \| Purchases [Member] \| One vendors [Member]
Contingencies (Details) [Line Items]
Concentrations percentage		33.00%
Supplier Concentration Risk [Member] \| Purchases [Member] \| Three vendors [Member]
Contingencies (Details) [Line Items]
Concentrations percentage		22.00%
Supplier Concentration Risk [Member] \| Purchases [Member] \| Vendor [Member]
Contingencies (Details) [Line Items]
Concentrations percentage	10.00%	10.00%
Supplier Concentration Risk [Member] \| Accounts Payable [Member] \| Two vendors [Member]
Contingencies (Details) [Line Items]
Concentrations percentage	21.00%	29.00%
Supplier Concentration Risk [Member] \| Accounts Payable [Member] \| One vendors [Member]
Contingencies (Details) [Line Items]
Concentrations percentage		35.00%
Supplier Concentration Risk [Member] \| Accounts Payable [Member] \| Three vendors [Member]
Contingencies (Details) [Line Items]
Concentrations percentage		20.00%
Supplier Concentration Risk [Member] \| Accounts Payable [Member] \| Vendor [Member]
Contingencies (Details) [Line Items]
Concentrations percentage	10.00%	10.00%
Supplier Concentration Risk [Member] \| One vendors [Member] \| Accounts Payable [Member]
Contingencies (Details) [Line Items]
Concentrations percentage	24.00%