10-Q 1 oss-10q_20180630.htm 10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 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 June 30, 2018

OR

☐ | 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: 001-38371

One Stop Systems, Inc.

(Exact Name of Registrant as Specified in its Charter)

Delaware | 33-0885351
( State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.)

2235 Enterprise Street #110

Escondido, California 92029

(Address of principal executive offices including Zip Code

(877) 438-2724

(Registrant’s telephone number, including area code)

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 and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted 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 and post such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, 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 |  | ☐ (Do not check if a smaller reporting company) |  | 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 ☒

As of July 31, 2018, the registrant had 12,779,210 shares of common stock (par value $0.0001) outstanding.

Table of Contents

PART I. FINANCIAL INFORMATION

|  |  |  | Page
Item 1. |  | Financial Statements |  | 4
|  | Unaudited Condensed Consolidated Balance Sheets |  | 4
|  | Unaudited Condensed Consolidated Statements of Operations |  | 5
|  | Unaudited Condensed Consolidated Statement of Stockholders’ Equity |  | 6
|  | Unaudited Condensed Consolidated Statements of Cash Flows |  | 7
|  | Notes to Unaudited Condensed Consolidated Financial Statements |  | 9
Item 2. |  | Management’s Discussion and Analysis of Financial Condition and Results of Operations |  | 32
Item 3. |  | Quantitative and Qualitative Disclosures About Market Risk |  | 47
Item 4. |  | Controls and Procedures |  | 48
|  | PART II. OTHER INFORMATION |  |
Item 1. |  | Legal Proceedings |  | 49
Item 1A. |  | Risk Factors |  | 49
Item 2. |  | Unregistered Sales of Equity Securities and Use of Proceeds |  | 49
Item 3. |  | Defaults Upon Senior Securities |  | 50
Item 4. |  | Mine Safety Disclosures |  | 50
Item 5. |  | Other Information |  | 50
Item 6. |  | Exhibits |  | 51
|  | Signatures |  | 52

i

PART I—FINANCI AL INFORMATION

Item 1. Financial Statements.

ONE STOP SYSTEMS, INC. (OSS)

CONDENSED CONSOLIDATED BALANCE SHEETS

|  | Unaudited |  |  |  |  |
|  | June 30, |  |  | December 31, |
|  | 2018 |  |  | 2017 |
ASSETS |  |  |  |  |  |  |  |
Current assets |  |  |  |  |  |  |  |
Cash and cash equivalents |  | $ | 9,267,320 |  |  | $ | 185,717 |
Accounts receivable, net |  |  | 4,510,711 |  |  |  | 5,192,730 |
Inventories, net |  |  | 3,356,075 |  |  |  | 3,696,330 |
Prepaid expenses and other current assets |  |  | 403,839 |  |  |  | 978,428 |
Total current assets |  |  | 17,537,945 |  |  |  | 10,053,205 |
Property and equipment, net |  |  | 1,756,218 |  |  |  | 1,581,814 |
Deposits and other |  |  | 31,215 |  |  |  | 31,215 |
Deferred tax assets, net |  |  | 530,221 |  |  |  | 1,318,447 |
Goodwill |  |  | 3,324,128 |  |  |  | 3,324,128 |
Intangible assets, net |  |  | 411,085 |  |  |  | 608,405 |
|  | $ | 23,590,812 |  |  | $ | 16,917,214 |
LIABILITIES AND STOCKHOLDERS' EQUITY |  |  |  |  |  |  |  |
Current liabilities |  |  |  |  |  |  |  |
Accounts payable |  | $ | 1,272,803 |  |  | $ | 3,904,613 |
Accrued expenses and other liabilities |  |  | 1,478,791 |  |  |  | 1,933,977 |
Borrowings on bank line of credit |  |  | - |  |  |  | 3,334,508 |
Current portion of related-party notes payable, net of debt discount of $0 and $13,905, respectively |  |  | - |  |  |  | 136,303 |
Current portion of note payable, net of debt discount of $0 and $9,932, respectively |  |  | - |  |  |  | 640,079 |
Total current liabilities |  |  | 2,751,594 |  |  |  | 9,949,480 |
Related-party notes payable, net of current portion and debt discount of $0 and $579, respectively |  |  | - |  |  |  | 12,696 |
Note payable, net of current portion and debt discount of $0 and $414, respectively |  |  | - |  |  |  | 335,267 |
Total liabilities |  |  | 2,751,594 |  |  |  | 10,297,443 |
Commitments and contingencies (Note 9) |  |  |  |  |  |  |  |
Stockholders’ equity |  |  |  |  |  |  |  |
Series C preferred stock, no par value, convertible; 2,000,000 shares authorized; 0 and 1,087,006 issued and outstanding respectively; liquidation preference of $1,630,508 in 2017 |  |  | - |  |  |  | 1,604,101 |
Series B preferred stock, no par value, convertible; 1,500,000 shares authorized; 0 and 1,450,000 issued and outstanding respectively; liquidation preference of $725,000 in 2017 |  |  | - |  |  |  | 697,996 |
Series A preferred stock, no par value, convertible; 500,000 shares authorized; 0 and 500,000 issued and outstanding respectively; liquidation preference of $125,000 in 2017 |  |  | - |  |  |  | 114,430 |
Common stock, $0.0001 par value; 50,000,000 shares authorized; 12,779,210 and 5,514,917 shares, issued and outstanding, respectively |  |  | 1,278 |  |  |  | 551 |
Additional paid-in capital |  |  | 22,646,496 |  |  |  | 3,484,428 |
Noncontrolling interest |  |  | 207,261 |  |  |  | 436,842 |
Retained (deficit) earnings |  |  | (2,015,817 | ) |  |  | 281,423 |
Total stockholders’ equity |  |  | 20,839,218 |  |  |  | 6,619,771 |
|  | $ | 23,590,812 |  |  | $ | 16,917,214 |

See accompanying notes to condensed consolidated financial statements

4

ONE STOP SYSTEMS, INC. (OSS)

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

|  | For The Three Month Periods ended June 30, |  |  | For The Six Month Periods ended June 30, |
|  | 2018 |  |  | 2017 |  |  | 2018 |  |  | 2017 |
Net revenue |  | $ | 5,892,666 |  |  | $ | 7,488,424 |  |  | $ | 13,012,378 |  |  | $ | 13,824,762 |
Cost of revenue |  |  | 4,252,484 |  |  |  | 4,820,961 |  |  |  | 9,159,330 |  |  |  | 9,100,230 |
Gross margin |  |  | 1,640,182 |  |  |  | 2,667,463 |  |  |  | 3,853,048 |  |  |  | 4,724,532 |
Operating expenses: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
General and administrative |  |  | 1,097,552 |  |  |  | 966,799 |  |  |  | 2,170,600 |  |  |  | 1,655,529 |
Marketing and selling |  |  | 702,474 |  |  |  | 851,778 |  |  |  | 1,571,489 |  |  |  | 1,458,816 |
Research and development |  |  | 958,775 |  |  |  | 605,529 |  |  |  | 1,931,406 |  |  |  | 1,192,983 |
Total operating expenses |  |  | 2,758,801 |  |  |  | 2,424,106 |  |  |  | 5,673,495 |  |  |  | 4,307,328 |
(Loss) income from operations |  |  | (1,118,619 | ) |  |  | 243,357 |  |  |  | (1,820,447 | ) |  |  | 417,204 |
Other income (expense): |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Interest expense |  |  | - |  |  |  | (42,511 | ) |  |  | (55,661 | ) |  |  | (92,512 | )
Other, net |  |  | 54,430 |  |  |  | (1,095 | ) |  |  | 122,039 |  |  |  | (1,162 | )
Total other income (expense), net |  |  | 54,430 |  |  |  | (43,606 | ) |  |  | 66,378 |  |  |  | (93,674 | )
(Loss) income before provision for income taxes |  |  | (1,064,189 | ) |  |  | 199,751 |  |  |  | (1,754,069 | ) |  |  | 323,530 |
Provision for income taxes |  |  | 555,629 |  |  |  | 64,967 |  |  |  | 772,752 |  |  |  | 109,599 |
Net (loss) income |  | $ | (1,619,818 | ) |  | $ | 134,784 |  |  | $ | (2,526,821 | ) |  | $ | 213,931 |
Net loss attributable to noncontrolling interest |  | $ | (116,996 | ) |  | $ | (122,526 | ) |  | $ | (229,581 | ) |  | $ | (122,526 | )
Net (loss) income attributable to common stockholders |  | $ | (1,502,822 | ) |  | $ | 257,310 |  |  | $ | (2,297,240 | ) |  | $ | 336,457 |
Net (loss) income per share attributable to common stockholders: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Basic |  | $ | (0.12 | ) |  | $ | 0.05 |  |  | $ | (0.20 | ) |  | $ | 0.06 |
Diluted |  | $ | (0.12 | ) |  | $ | 0.03 |  |  | $ | (0.20 | ) |  | $ | 0.03 |
Weighted average common shares outstanding: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Basic |  |  | 12,773,419 |  |  |  | 5,414,637 |  |  |  | 11,464,246 |  |  |  | 5,394,777 |
Diluted |  |  | 12,773,419 |  |  |  | 9,662,511 |  |  |  | 11,464,246 |  |  |  | 9,642,652 |

See accompanying notes to condensed consolidated financial statements

5

ONE STOP SYSTEMS, INC. (OSS)

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY

For The Six Month Period Ended June 30, 2018

|  | Series C Preferred Stock |  |  | Series B Preferred Stock |  |  | Series A Preferred Stock |  |  | Common Stock |  |  | Additional Paid-in |  |  | Noncontrolling |  |  | Retained (Deficit) |  |  | Total Stockholders' |
|  | Shares |  |  | Amount |  |  | Shares |  |  | Amount |  |  | Shares |  |  | Amount |  |  | Shares |  |  | Amount |  |  | Capital |  |  | Interest |  |  | Earnings |  |  | Equity |
Balance, January 1, 2018 |  |  | 1,087,006 |  |  | $ | 1,604,101 |  |  |  | 1,450,000 |  |  | $ | 697,996 |  |  |  | 500,000 |  |  | $ | 114,430 |  |  |  | 5,514,917 |  |  | $ | 551 |  |  | $ | 3,484,428 |  |  | $ | 436,842 |  |  | $ | 281,423 |  |  | $ | 6,619,771 |
Conversion of preferred stock to common stock upon initial public offering |  |  | (1,087,006 | ) |  |  | (1,604,101 | ) |  |  | (1,450,000 | ) |  |  | (697,996 | ) |  |  | (500,000 | ) |  |  | (114,430 | ) |  |  | 3,037,006 |  |  |  | 304 |  |  |  | 2,416,223 |  |  |  | - |  |  |  | - |  |  |  | - |
Stock-based compensation |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 160,133 |  |  |  | - |  |  |  | - |  |  |  | 160,133 |
Exercise of stock options |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 327,287 |  |  |  | 33 |  |  |  | 59,117 |  |  |  | - |  |  |  | - |  |  |  | 59,150 |
Taxes paid on net issuance of employee stock options |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (274,663 | ) |  |  | - |  |  |  | - |  |  |  | (274,663 | )
Fair value of warrants issued to Underwriters with IPO |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 669,408 |  |  |  | - |  |  |  | - |  |  |  | 669,408 |
Proceeds from issuance of stock, net of issuance costs of $3,367,760 |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 3,900,000 |  |  |  | 390 |  |  |  | 16,131,850 |  |  |  | - |  |  |  | - |  |  |  | 16,132,240 |
Net loss attributable to noncontrolling interest in consolidated subsidiary (Note 1) |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (229,581 | ) |  |  | - |  |  |  | (229,581 | )
Net loss |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (2,297,240 | ) |  |  | (2,297,240 | )
Balance, June 30, 2018 |  |  | - |  |  | $ | - |  |  |  | - |  |  | $ | - |  |  |  | - |  |  | $ | - |  |  |  | 12,779,210 |  |  | $ | 1,278 |  |  | $ | 22,646,496 |  |  | $ | 207,261 |  |  | $ | (2,015,817 | ) |  | $ | 20,839,218 |

See accompanying notes to condensed consolidated financial statements

6

ONE STOP SYSTEMS, INC. (OSS)

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

|  | For The Six Month Periods ended June 30, |
|  | 2018 |  |  | 2017 |
Cash flows from operating activities: |  |  |  |  |  |  |  |
Net (loss) income |  | $ | (2,526,821 | ) |  | $ | 213,931 |
Less: Net loss attributable to noncontrolling interest |  |  | (229,581 | ) |  |  | (122,526 | )
Net (loss) income attributable to common stockholders |  |  | (2,297,240 | ) |  |  | 336,457 |
Adjustments to reconcile net (loss) income to net cash used in operating activities: |  |  |  |  |  |  |  |
Net loss attributable to noncontrolling interest |  |  | (229,581 | ) |  |  | (122,526 | )
Deferred provision for income taxes |  |  | 788,226 |  |  |  | - |
Provision for bad debt |  |  | 94,431 |  |  |  | (453 | )
Warranty reserves |  |  | (2,916 | ) |  |  | - |
Amortization of deferred gain |  |  | (57,675 | ) |  |  | - |
Depreciation and amortization |  |  | 528,494 |  |  |  | 381,613 |
Inventory reserves |  |  | 244,399 |  |  |  | (82,641 | )
Amortization of debt discount |  |  | 24,830 |  |  |  | 11,918 |
Stock-based compensation expense |  |  | 160,133 |  |  |  | 60,630 |
Changes in operating assets and liabilities: |  |  |  |  |  |  |  |
Accounts receivable |  |  | 587,587 |  |  |  | (140,910 | )
Inventories |  |  | (349,512 | ) |  |  | (1,962,360 | )
Prepaid expenses and other current assets |  |  | (325,450 | ) |  |  | (82,231 | )
Accounts payable |  |  | (2,631,811 | ) |  |  | 1,002,594 |
Accrued expenses and other liabilities |  |  | (382,004 | ) |  |  | 324,799 |
Net cash used in operating activities |  |  | (3,848,089 | ) |  |  | (273,110 | )
Cash flows from investing activities: |  |  |  |  |  |  |  |
Purchases of property and equipment, including capitalization of labor costs for tooling and test equipment |  |  | (60,210 | ) |  |  | (13,971 | )
Net cash used in investing activities |  |  | (60,210 | ) |  |  | (13,971 | )
Cash flows from financing activities: |  |  |  |  |  |  |  |
Proceeds from stock options exercised |  |  | 59,150 |  |  |  | 93,906 |
Contribution related to non-controlling interest |  |  | - |  |  |  | 750,000 |
Net borrowings on bank line of credit |  |  | - |  |  |  | 252,665 |
Payment of payroll taxes on net issuance of employee stock options |  |  | (274,663 | ) |  |  | - |
Stock issuance costs |  |  | (1,810,902 | ) |  |  | - |
Proceeds from issuance of common stock |  |  | 19,500,000 |  |  |  | - |
Net repayments on bank line of credit |  |  | (3,334,508 | ) |  |  | - |
Payments on related-party notes payable |  |  | (163,483 | ) |  |  | (65,473 | )
Payments on notes payable |  |  | (985,692 | ) |  |  | (305,607 | )
Net cash provided by financing activities |  |  | 12,989,902 |  |  |  | 725,491 |
Net change in cash and cash equivalents |  |  | 9,081,603 |  |  |  | 438,410 |
Cash and cash equivalents, beginning of period |  |  | 185,717 |  |  |  | 14,197 |
Cash and cash equivalents, end of period |  | $ | 9,267,320 |  |  | $ | 452,607 |

See accompanying notes to condensed consolidated financial statements

7

ONE STOP SYSTEMS, INC. (OSS)

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS – CONTINUED

|  | For The Six Month Periods ended June 30, |
|  | 2018 |  |  | 2017 |
Supplemental disclosure of cash flow information: |  |  |  |  |  |  |  |
Cash paid during the period for interest |  | $ | 39,351 |  |  | $ | 80,455 |
Cash paid during the period for income taxes |  | $ | - |  |  | $ | - |
Supplemental disclosure of non-cash transactions: |  |  |  |  |  |  |  |
Reclassification of inventory to property and equipment |  | $ | 445,366 |  |  | $ | 429,931 |
Fair value of warrants issued in connection with initial public offering |  | $ | 669,408 |  |  | $ | - |
Reclassification of prepaid IPO expenses to additional paid in capital |  | $ | 887,450 |  |  | $ | - |

See accompanying notes to condensed consolidated financial statements

8

ONE STOP SYSTEMS, INC. (OSS)

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended June 30, 2018

NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Operations

One Stop Systems, Inc. (“we,” “our,” “OSS,” or the “Company”) was originally incorporated as a California corporation in 1999 after initially being formed as a California limited liability company in 1998. On December 14, 2017, the Company was reincorporated as a Delaware corporation in connection with its initial public offering. The Company designs, manufactures and markets industrial grade computer systems and components that are based on industry standard computer architectures. The Company markets its products to manufacturers of automated equipment used for telecommunications, industrial and military applications.

During the year ended December 31, 2015, the Company formed a new wholly-owned subsidiary in Germany (“OSS GmbH”). During July 2016, the Company acquired Mission Technologies Group, Inc. (“Magma”) and its operations (Note 2).

In April 2017, the Company and a related entity formed a joint venture named SkyScale, LLC in the State of California (“SkyScale”). In accordance with the Contribution Agreement, each member contributed $750,000 and received a 50% interest in the joint venture. The purpose of SkyScale, is to engage in the business of providing high performance computing capabilities as cloud services.

In May 2017, the Company entered into a Technology and Software License Agreement with Western Digital (“WDT”) for their Ion flash storage software. The agreement provides the Company with the Ion source code and rights to develop and market derivative products. The Company intends to develop and sell Ion flash storage software with its high-density storage arrays, as well as servicing existing WDT software users (Note 2).

Also, in July 2017, the Company entered in to a Service Agreement with WDT to service their existing customer base that utilizes Ion flash storage software. The Company also purchased certain equipment from WDT and hired selected employees to assist in the servicing of these existing customers. Management has determined that the activities and assets acquired from WDT comprise a business as defined in ASC 805-10-55-4 through 55. Consideration paid by the Company to WDT pursuant to the arrangements described above was $67,000. In addition, the Company is required to pay prospective royalties to WDT of $2,500 or $5,000 for each sale of the Company’s products that include licensed software. WDT is obligated to pay the Company for services rendered to support existing WDT software users the amount of $1,400,000 in defined declining quarterly amounts over a three year period. Management does not believe this business acquisition meets the significance definition provided in Regulation S-X, Rule 210.1-02(w).

Through February 2018, the Company’s primary sources of liquidity came from existing cash; cash generated from operations, a bank revolving line of credit and related party and third party term notes. Borrowings under the debt agreements were collateralized by substantially all of the Company’s assets and the personal guarantee of its CEO. During 2017, the Company experienced growing sales and gross profits, a strong order backlog, and increased its line of credit facility.

On February 1, 2018, the Company completed its initial public offering through the initial sale of 3,800,000 shares of common stock at a price to the public of $5.00 per share (see Note 8). Proceeds from the sale were used to retire outstanding debt obligations and provide the Company with requisite working capital.

9

ONE STOP SYSTEMS, INC. (OSS)

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended June 30, 2018

The combination of continued revenue growth, coupled with an expected improvement in gross margins, cost containment of expenses and funding received from our initial public offering leads management to believe that it is probable that our liquidity will be sufficient to meet our cash requirements for current operations through at least a period of the next twelve months. If necessary, external sources of debt and/or equity financing may be obtained based on management’s history of being able to raise capital. As a result of both manag ement’s plans and current favorable business trends, management believes that the Company has sufficient liquidity to satisfy its anticipated cash requirements for at least the next twelve months.

However, there can be no assurance that our operations will become profitable or that external sources of financing, including the issuance of debt and/or equity securities, will be available at times and on terms acceptable to us, or at all. The Company’s management prepares budgets and monitors the financial results of the Company as a tool to align liquidity needs to the recurring business requirements.

Basis of Presentation

The accompanying financial statements have been prepared on an accrual basis of accounting in accordance with United States Generally Accepted Accounting Principles (“U.S. GAAP”), as set forth in the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”). Certain prior year balances have been reclassified to conform to the current year presentation particularly with the presentation of common stock which is now presented with a par value of $0.0001 per share, in accordance with our reincorporation as a Delaware corporation.

The condensed consolidated balance sheet as of December 31, 2017, included herein was derived from the audited financial statements as of that date, but does not include all disclosures including notes required by US GAAP. The condensed consolidated statements of operations for the three and six month periods ended June 30, 2018 and 2017 and the balance sheet data as of June 30, 2018 have been prepared on the same basis as the audited financial statements.

The accompanying unaudited condensed consolidated financial statements have been prepared pursuant to the rules and regulations of the U.S. Securities and Exchange Commission. Certain information and note disclosures normally included in annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to those rules and regulations, although the Company believes that the disclosures made are adequate to make the information not misleading. It is suggested that these unaudited condensed consolidated financial statements be read in conjunction with the Company’s audited December 31, 2017 consolidated financial statements from which the balance sheet information herein was derived.

In the opinion of management, the accompanying unaudited condensed consolidated financial statements reflect all adjustments, consisting of normal and recurring adjustments, necessary for a fair presentation of the results of the Company’s operations and financial position for the interim periods, but are not necessarily indicative of the results of operations to be anticipated for the full year ending December 31, 2018 or for any future period.

Principles of Consolidation

The accompanying unaudited consolidated financial statements include the accounts of OSS, which includes the results from the Magma acquisition and Ion business combination since their respective dates of acquisition, its wholly-owned subsidiary, OSS GmbH, and the accounts of the joint venture, SkyScale LLC (collectively referred to as the “Company”). Intercompany balances and transactions have been eliminated in consolidation.

On April 6, 2017, the Company and Jacoma Investments, LLC, an entity owned by our board member Jack Harrison, formed a joint venture, SkyScale, LLC (“SkyScale”), to engage in the business of providing high performance computing capabilities as cloud services. In accordance with the terms of the contribution agreement, Jacoma Investments, LLC agreed to contribute $750,000 in capital and the Company agreed to contribute $750,000 in the form of credits to purchase equipment, personnel or support services from the Company. Each party received 50% membership interest in the joint venture. Management determined that SkyScale is a variable interest entity primarily because it is thinly capitalized and may require additional capital to finance its activities.

10

ONE STOP SYSTEMS, INC. (OSS)

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended June 30, 2018

Management also determined that the Compa ny is the primary beneficiary of SkyScale based primarily on the related party nature of SkyScale’s decision-makers and daily business operators. In Q2 2018, the Company loaned SkyScale $300,000 for operations at a n interest rate of 12%, per annum. At Ju ne 30, 2018, the amount owed to the Company was $304,500. As of June 30, 2018, SkyScale’s significant assets were comprised of cash, cash equivalents and receivables of $94,151 and computer-related equipment and other assets of $682,949, its significant liabilities were comprised of trade accounts payable of $58,079, notes payable of $304,500 and its net members’ equity totaled $414,521.

Condensed operating results for SkyScale are as follows:

|  | For The Three Month Periods ended June 30, |  |  | For The Six Month Periods ended June 30, |
|  | 2018 |  |  | 2017 |  |  | 2018 |  |  | 2017 |
Net revenue |  | $ | 18,514 |  |  | $ | 1,071 |  |  | $ | 139,053 |  |  | $ | 1,071 |
Cost of revenue |  |  | 166,754 |  |  |  | - |  |  |  | 315,715 |  |  |  | - |
Gross margin |  |  | (148,240 | ) |  |  | 1,071 |  |  |  | (176,662 | ) |  |  | 1,071 |
Operating expenses: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
General and administrative |  |  | 64,199 |  |  |  | 224,615 |  |  |  | 222,212 |  |  |  | 224,615 |
Marketing and selling |  |  | 37,040 |  |  |  | 21,508 |  |  |  | 77,756 |  |  |  | 21,508 |
Research and development |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |
Total operating expenses |  |  | 101,239 |  |  |  | 246,123 |  |  |  | 299,968 |  |  |  | 246,123 |
Loss from operations |  |  | (249,479 | ) |  |  | (245,052 | ) |  |  | (476,630 | ) |  |  | (245,052 | )
Other income |  |  | 15,487 |  |  |  | - |  |  |  | 17,468 |  |  |  | - |
Net loss |  | $ | (233,992 | ) |  | $ | (245,052 | ) |  | $ | (459,162 | ) |  | $ | (245,052 | )

The non-controlling interest attributable to SkyScale is shown as a component of equity on the consolidated balance sheets and the share of the loss attributable to the non-controlling interest is shown as a component of profit (loss) in the accompanying consolidated statements of operations.

Use of Estimates

The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and disclosures of contingent assets, liabilities, and expenses at the date of the consolidated financial statements during the reporting period.

Significant estimates made by management include, among others, the fair value of net assets of Magma acquired in July 2016 and ION in July 2017, the allowance for doubtful accounts, fair value of stock options and warrants, recoverability of inventories and long-lived assets, and realizability of deferred tax assets. Actual results could differ from those estimates.

Concentration Risks

At times, deposits held with financial institutions may exceed the amount of insurance provided by the Federal Deposit Insurance Corporation (“FDIC”), which provides basic deposit coverage with limits up to $250,000 per owner. As of June 30, 2018, the Company had $9,013,171 in excess of the insurance limits. The Company has not experienced any such losses in these accounts.

At June 30, 2018 and December 31, 2017, three customers accounted for 64% and 69%, respectively, of net trade accounts receivable. Three customers accounted for approximately 48% and 53% of net revenue for the three month periods ended June 30, 2018 and 2017, respectively, and 49% and 47% of net revenue for the six month periods ended June 30, 2018 and 2017, respectively.

11

ONE STOP SYSTEMS, INC. (OSS)

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended June 30, 2018

The C ompany made purchases fro m three suppliers which represented approximately 48% and 49% for the three month periods ended June 30, 2018 and 2017, respectively, and 4 5% and 4 6% f or the six month periods ended June 30, 2018 and 2017, respectively.

Fair Value of Financial Instruments

The Company’s financial instruments consist principally of cash, accounts receivable, accounts payable, accrued expenses and debt instruments. The fair value of the Company’s cash equivalents is determined based on quoted prices in active markets for identical assets or Level 1 inputs. The Company recognizes transfers between Levels 1 through 3 of the fair value hierarchy at the beginning of the reporting period. The fair values of the Company’s variable rate debt instruments approximate its carrying values based upon management’s assessment of the current credit markets. It is not practicable to estimate the fair value of the Company’s fixed rate instruments (including related party notes payable) due to the private nature of those transactions and the lack of an observable market.

Cash and Cash Equivalents

Cash and cash equivalents consist of cash on deposit and money market accounts. The Company considers all highly liquid temporary cash investments with an initial maturity of three months or less when acquired to be cash equivalents. Management believes that the carrying amounts of cash equivalents approximate their fair value because of the short maturity period.

Accounts Receivable

Accounts receivable are presented net of an allowance for doubtful accounts. The allowance for doubtful accounts is an estimate to cover the losses resulting from the inability of customers to make payments on their outstanding balances. In estimating the required allowance, management considers the overall quality and aging of the accounts receivable, specific customer circumstances, current economic trends, and historical experience with collections. At June 30, 2018 and December 31, 2017, the allowance for doubtful accounts is $96,532 and $2,101, respectively.

Inventories

Inventories are valued at the lower of cost or net realizable value determined on a first-in, first-out basis. The Company uses the average cost method for purposes of determining cost, which approximates the first-in, first-out method.

The Company establishes reserves on its inventories to write-down the carrying value of its estimated obsolete or excess inventories to estimated net realizable value based upon observations of historical usage and assumptions about future demand and market conditions. In addition, the Company considers changes in the market value of components in determining the net realizable value of its inventory. Inventory reserves are considered permanent adjustments to the cost basis of the inventories and are not typically reversed until the specific inventories are sold or otherwise disposed.

Property and Equipment

Property and equipment, other than leasehold improvements, are recorded at cost and depreciated using the straight-line method over the estimated useful lives of the assets, generally from three to five years. Leasehold improvements are recorded at cost and are amortized using the straight-line method over the shorter of the remaining lease term or the estimated useful life of the related asset. Tooling and test equipment includes capitalized labor costs associated with the development of the related tooling and test equipment. Costs incurred for maintenance and repairs are expensed as incurred, and expenditures for major replacements and improvements are capitalized. Upon retirement or sale, the cost and related accumulated depreciation and amortization of disposed assets are removed from the accounts and any resulting gain or loss is included in other expense, net.

12

ONE STOP SYSTEMS, INC. (OSS)

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended June 30, 2018

Goodwill

Goodwill relates to the excess of the purchase price over the fair value of identifiable net assets acquired in a business combination. Goodwill is not amortized, but instead the Company assesses possible impairment of goodwill on December 31, of each year or when an event occurs that may trigger such a review. Determining whether a triggering event has occurred involves significant judgment by the Company. Management assesses goodwill for impairment at the reporting unit level, and has determined that the Company only has one reporting unit. In assessing qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount, the Company assesses relevant events and circumstances that may impact the fair value and the carrying amount of a reporting unit. The identification of relevant events and circumstances and how these may impact a reporting unit’s fair value or carrying amount involve significant judgments by management. These judgments include the consideration of macroeconomic conditions, industry and market considerations, cost factors, overall financial performance and events which are specific to the Company. Each factor is assessed to determine whether it impacts the impairment test positively or negatively, and the magnitude of any such impact.

After the qualitative assessment, an impairment testing is then done, which entails a two-step process. In the first step, the fair value of each reporting unit is compared to its carrying value. If the fair value of the reporting unit exceeds the carrying value of the net assets assigned to that unit, then goodwill is not impaired and no further testing is required.

If the carrying value of the net assets assigned to the reporting unit exceeds its fair value, then the second step is performed in order to determine the implied fair value of the reporting unit’s goodwill and an impairment loss is recorded for an amount equal to the difference between the implied fair value and the carrying value of the goodwill. Determining the fair value of a reporting unit and goodwill is judgmental and involves the use of significant estimates and assumptions.

Based upon operations and market considerations, no event occurred to trigger a review of goodwill in management’s determination and thus, no impairment loss has occurred during the three and six month periods ended June 30, 2018 and 2017, respectively. There can be no assurance, however, that market conditions will not change or demand for the Company’s products will continue, which could result in an impairment of goodwill in the future.

Impairment of Long-Lived Assets

The Company reviews the recoverability of its other long-lived assets, such as property and equipment and definite lived intangible assets, whenever events or changes in circumstances occur that indicate the carrying value of the asset or asset group may not be recoverable. The assessment for possible impairment is based on the Company’s ability to recover the carrying value of the asset or asset group from the expected future pre-tax cash flows, undiscounted and without interest charges, from the related operations.

If the aggregate of the net cash flows is less than the carrying value of such assets, an impairment loss is recognized for the difference between estimated fair value and carrying value. The determination and measurement of impairment of long-lived assets requires management to estimate future cash flows and the fair value of long-lived assets.

Management determined that there were no impairment charges to be recognized during the three and six month periods ended June 30, 2018 and 2017, respectively. There can be no assurance, however, that market conditions will not change or demand for the Company’s products will continue, which could result in an impairment of long-lived assets in the future.

13

ONE STOP SYSTEMS, INC. (OSS)

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended June 30, 2018

Revenue Recognition

The Company recognizes revenue in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 605. Accordingly, revenue from the sale of products is recognized when there is evidence of an arrangement, the selling price is fixed or determinable, title and risk of loss has transferred to the customer, any installation or service obligations have been satisfied, and collection is reasonably assured. Net revenue includes deductions for customer discounts and actual and estimated returns. All amounts billed to customers related to shipping and handling are classified as net sales.

Customer agreements include one vendor managed inventory program. Pursuant to Staff Accounting Bulletin Topic 13.A.3.a, the Company recognizes revenue under this arrangement when (i) risks of ownership have passed to the customer; (ii) the customer's commitment to purchase the goods is fixed; (iii) there is a fixed schedule for delivery of the goods that is reasonable and consistent with the customer's business purpose; (iv) the Company does not have any specific performance obligations such that the earning process is not complete; (v) the ordered goods been segregated from the Company's inventory and are not subject to being used to fill other orders; and (vi) the product is complete and ready for shipment. Also, such arrangement must be requested by the customer and the customer has explained a substantial business purpose for the arrangement. Management also considers whether the customer's custodial risks are insured and whether modifications to the Company's normal billing and credit terms were required.

The Company recorded revenue from product sales that are held in vendor managed inventory under these agreements of $1,923,450 and $2,947,961, for the three month periods ended June 30, 2018 and 2017, respectively, and $2,913,851 and $4,846,471 for the six month periods ended June 30, 2018 and 2017, respectively. As of June 30, 2018 and December 31, 2017, $1,483,673 and $996,588, respectively, of products sold through those dates were held by the Company in the vendor management program.

Warranty Reserve

The Company offers product warranties that generally extend for one year from the date of sale. Such warranties require the Company to repair or replace defective product returned to the Company during the warranty period at no cost to the customer. The Company records an estimate for warranty‑related costs at the time of sale based on its historical and estimated future product return rates and expected repair or replacement costs (Note 6).

While such costs have historically been within management’s expectations and the provisions established, unexpected changes in failure rates could have a material adverse impact on the Company, requiring additional warranty reserves and could adversely affect the Company’s gross profit and gross margins.

Shipping and Handling Costs

The Company's shipping and handling costs are included in cost of goods sold for all periods presented.

Foreign Currency

OSS GmbH operates as an extension of OSS’s domestic operations. The functional currency of OSS GmbH is the Euro. Transactions denominated in currencies other than the functional currency are remeasured to the functional currency at the average exchange rate in effect during the period. At the end of each reporting period, monetary assets and liabilities are remeasured using exchange rates in effect at the balance sheet date. Non-monetary assets and liabilities are remeasured at historical exchange rates. Foreign currency transaction gains and losses are recorded in other income (expense), net in the consolidated statements of operations.

14

ONE STOP SYSTEMS, INC. (OSS)

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended June 30, 2018

Stock-Based Compensation

The Company accounts for employee and director share-based compensation in accordance with the provisions of ASC Topic 718 “Compensation – Stock Compensation”. Under ASC 718, share-based compensation cost is measured at the grant date, based on the calculated fair value of the award, and is recognized as an expense over the employee’s requisite service period (generally the vesting period of the equity grant).

All transactions in which goods or services are the consideration received for the issuance of equity instruments to non-employees are accounted for based on the fair value of the consideration received or the fair value of the equity instrument issued, whichever is more reliably measurable. The measurement date used to determine the estimated fair value of the equity instrument issued is the earlier of the date on which the third-party performance is complete or the date on which it is probable that performance will occur.

Employee and director stock-based compensation expense recognized during the period is based on the value of the portion of stock-based payment awards that is ultimately expected to vest during the period. Given that stock-based compensation expense recognized in the accompanying consolidated statements of operations is based on awards ultimately expected to vest, it has been reduced for estimated forfeitures. The Company’s estimated average forfeiture rates are based on historical forfeiture experience and estimated future forfeitures.

Compensation cost for stock awards, which include restricted stock units (“RSUs”) is measured at the fair value on the grant date and recognized as expense, net of estimated forfeitures, over the related service period. The fair value of stock awards is based on the quoted price of our common stock on the grant date less the present value of expected dividends not received during the vesting period.

The estimated fair value of common stock option awards is calculated using the Black-Scholes option pricing model. The Black-Scholes model requires subjective assumptions regarding future stock price volatility and expected time to exercise, along with assumptions about the risk-free interest rate and expected dividends, all of which affect the estimated fair values of the Company’s common stock option awards. Given a lack of historical stock option exercises, the expected term of options granted is calculated as the average of the weighted vesting period and the contractual expiration date of the option.

This calculation is based on a method permitted by the Securities and Exchange Commission in instances where the vesting and exercise terms of options granted meet certain conditions and where limited historical exercise data is available. The expected volatility is based on the historical volatility of the common stock of comparable public companies that operate in similar industries as the Company.

The risk-free rate selected to value any particular grant is based on the U.S. Treasury rate that corresponds to the expected term of the grant effective as of the date of the grant. The expected dividend assumption is based on the Company’s history and management’s expectation regarding dividend payouts. Compensation expense for common stock option awards with graded vesting schedules is recognized on a straight-line basis over the requisite service period for the last separately vesting portion of the award, provided that the accumulated cost recognized as of any date at least equals the value of the vested portion of the award.

If there are any modifications or cancellations of the underlying vested or unvested stock-based awards, the Company may be required to accelerate, increase or cancel any remaining unearned stock-based compensation expense, or record additional expense for vested stock-based awards. Future stock-based compensation expense and unearned stock- based compensation may increase to the extent that the Company grants additional common stock options or other stock-based awards.

15

ONE STOP SYSTEMS, INC. (OSS)

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended June 30, 2018

Debt Discounts

Debt discounts, which originated from the relative fair value of the warrants issued in connection with note payable and related-party notes payable during 2016 and 2015 (Note 7), are recorded against note payable and related-party notes payable in the accompanying consolidated balance sheets. Amortization of the debt discounts are calculated using the straight-line method over the term of the notes which approximates the effective interest method and are recorded in interest expense in the accompanying consolidated statements of operations. All notes with warrants were retired in February 2018, and the remaining debt discount balance of $24,830 was recognized as interest expense in February 2018.

Advertising Costs

Advertising costs are expensed as incurred and included in marketing and selling expense in the accompanying consolidated statements of operations. Advertising costs for the three month periods ended June 30, 2018 and 2017 were $26,754 and $37,212, respectively, and $44,380 and $69,300 for the six month periods ended June 30, 2018 and 2017, respectively.

Research and Development Expenses

Research and development expenditures are expensed in the period incurred. Research and development expenses primarily consist of salaries, benefits and stock-based compensation, as well as consulting expenses and allocated facilities and other overhead costs. Research and development activities include the development of new technologies, features and functionality in support of the Company’s products and customer needs.

Income Taxes

The Company utilizes the asset and liability method of accounting for income taxes. Under this method, deferred tax assets and liabilities are determined based on the difference between the consolidated financial statement and tax bases of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to affect taxable income. Valuation allowances are established when necessary to reduce deferred tax assets to the amounts expected to be realized.

Under ASC Topic 740, the impact of an uncertain income tax position on the income tax return must be recognized at the largest amount that is more-likely-than-not to be sustained upon audit by the relevant taxing authority. An uncertain income tax position will not be recognized if it has less than a 50% likelihood of being sustained. Additionally, ASC Topic 740 provides requirements for derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. The Company’s policy is to recognize interest and/or penalties related to income tax matters in income tax expense.

The Company files income tax returns in the U.S. federal jurisdiction, California and Germany and has open tax statutes for federal taxes for the years ended December 31, 2014 through 2016. For California, the open tax statutes are for years December 31, 2013 through 2016 and for Germany the open years include December 31, 2015 and 2016.

On December 22, 2017, the U.S. government enacted comprehensive tax legislation commonly referred to as the Tax Cuts and Jobs Act (the “Tax Act”). The Tax Act reduces the corporate tax rate to 21%, effective January 1, 2018. Consequently, the Company has recorded a decrease related to deferred tax assets and deferred tax liabilities as of December 31, 2017. Except for this adjustment, the Company does not foresee material changes to its gross liability of uncertain tax positions within the next twelve months.

16

ONE STOP SYSTEMS, INC. (OSS)

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended June 30, 2018

Interest Expense

Interest expense consists primarily of interest associated with the Company’s issued debt including the amortization of debt discounts. The Company recognizes the amortization of debt discounts and the amortization of interest costs using a straight-line method which approximates the effective interest method.

Net Income (Loss) Per Share

Basic net income (loss) per share is calculated by dividing net income (loss) by the weighted-average common shares outstanding during the period. Diluted net income (loss) per share is calculated by dividing the net income (loss) by the weighted-average shares and dilutive potential common shares outstanding during the period. Dilutive potential shares consist of dilutive shares issuable and the exercise or vesting of outstanding stock options and warrants, respectively, computed using the treasury stock method. During a period where a net loss is incurred, dilutive potential shares are excluded from the computation of dilutive net loss per share, as inclusion is anti-dilutive.

On February 1, 2018, in connection with the Company’s initial public offering, the Company’s outstanding Series A, Series B, and Series C, Preferred Stock was automatically converted to common stock, par value $0.0001.

Recent Accounting Pronouncements

In May 2014, the FASB issued Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers (“ASU 2014-09”). ASU 2014-09 supersedes the revenue recognition requirements in FASB Topic 605, Revenue Recognition. ASU 2014-09 implements a five-step process for customer contract revenue recognition that focuses on transfer of control, as opposed to transfer of risk and rewards. The amendment also requires enhanced disclosures regarding the nature, amount, timing and uncertainty of revenues and cash flows from contracts with customers. Other major provisions include the capitalization and amortization of certain contract costs, ensuring the time value of money is considered in the transaction price, and allowing estimates of variable consideration to be recognized before contingencies are resolved in certain circumstances. Entities can transition to the standard either retrospectively or as a cumulative-effect adjustment as of the date of adoption. On July 9, 2015, the FASB approved amendments deferring the effective date of the standard by one year. The new standard will be effective for the Company in the first quarter of 2019. The Company has not yet selected a transition method and is currently assessing the impact the adoption of ASU 2014-09 will have on its consolidated financial statements and disclosures.

In February 2016, the FASB issued ASU No. 2016-02, Leases (“ASU 2016-02”). Under ASU 2016-02, lessees will be required to recognize the following for all leases (with the exception of short-term leases) at the commencement date: a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. ASU 2016-02 is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. Early application is permitted. Lessees must apply a modified retrospective transition approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements. The modified retrospective approach would not require any transition accounting for leases that expired before the earliest comparative period presented. Lessees may not apply a full retrospective transition approach. The Company is currently evaluating the impact of adopting ASU 2016-02 on its consolidated financial statements and disclosures.

In August 2016, the FASB issued ASU No. 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments (“ASU 2016-15”), which is intended to reduce the existing diversity in practice in how certain cash receipts and cash payments are classified in the statement of cash flows. ASU 2016-15 is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years with early adoption permitted, provided that all of the amendments are adopted in the same period. The Company is currently evaluating the impact of adopting ASU 2016-15 on its consolidated financial statements.

17

ONE STOP SYSTEMS, INC. (OSS)

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended June 30, 2018

In January 2017, the FASB issued ASU No. 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business (“ASU 2017-01”). The amendments in this update clarify the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions or disposals of assets or businesses. ASU 2017-01 will be effective for the Company for the year ending December 31, 2019 and interim reporting periods within that year. Early adoption is permitted for transactions that have not been reported in financial statements that have been issued or ma de available for issuance. The Company is currently evaluating the effect of the adoption of this guidance on the Company’s consolidated financial statements.

In January 2017, the FASB issued ASU No. 2017-04, Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment (“ASU 2017-04”). ASU 2017-04 simplifies the subsequent measurement of goodwill by eliminating Step 2 from the goodwill impairment testing. An entity will no longer determine goodwill impairment by calculating the implied fair value of goodwill by assigning the fair value of a reporting unit to all of its assets and liabilities as if that reporting unit had been acquired in a business combination. Instead, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount and recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value. The loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. An entity still has the option to perform the qualitative assessment for a reporting unit to determine if the quantitative impairment test is necessary. ASU 2017-04 will be effective for the Company for the fiscal year ending December 31, 2021 and interim reporting periods within that year. Early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The Company expects the adoption of this guidance will not have a material effect on the Company’s consolidated financial statements.

In May 2017, the FASB issued ASU No. 2017-09, Compensation - Stock Compensation (Topic 718): Scope of Modification Accounting (“ASU 2017-09”), which provides guidance about which changes to the terms or conditions of a share-based payment award require an entity to apply modification accounting in ASC Topic 718. Under the new guidance, modification accounting is required only if the fair value, the vesting conditions, or the classification of the award (as equity or liability) changes as a result of the change in terms or conditions. ASU 2017-09 will be effective for the Company for the year ending December 31, 2019 and interim reporting periods within that year. Early adoption is permitted. The Company expects the adoption of this guidance will not have a material effect on the Company’s consolidated financial statements.

Recently implemented accounting pronouncements

In July 2015, the FASB issued ASU No. 2015-11, Inventory (Topic 330) ("ASU 2015-11"). The amendments in ASU 2015-11 require that an entity measure inventory within the scope of the standard at the lower of cost and net realizable value. Net realizable value is the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transaction. The amendments in this update more closely align the measurement of inventory in U.S. GAAP with the measurement of inventory in International Financial Reporting Standards. ASU 2015-11 is effective for annual and interim periods beginning on or after December 15, 2017. The Company adopted ASU No. 2015-11 in the first quarter of 2018, without a material impact to its consolidated financial statements and disclosures.

In March 2016, the FASB issued ASU No. 2016-09, Compensation – Stock Compensation (Topic 718) (“ASU 2016-09”), which simplified certain aspects of the accounting for stock-based payment transactions, including income taxes, classification of awards and classification in the statement of cash flows. ASU 2016-09 will be effective for annual reporting periods beginning after December 15, 2017 and interim periods within those annual periods. The Company adopted ASU No. 2016-09 in the first quarter of 2018, with no impact to its consolidated financial statements and disclosures.

18

ONE STOP SYSTEMS, INC. (OSS)

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended June 30, 2018

NOTE 2 – ACQUISITIONS

Magma

On July 15, 2016, the Company acquired 100% of the outstanding common shares of Mission Technology Group, Inc. (“Magma”) from Magma’s former stockholder (“Magma Stockholder”) pursuant to a Merger Agreement and Plan of Reorganization (the “Merger Agreement”). Magma designs, manufactures, and markets industrial grade computer systems and components and is also located in Southern California. The acquisition is expected to increase the Company’s brand awareness and market share and combines the expertise of OSS in the computer hardware industry with Magma's customer base.

The Company issued 1,263,749 shares of the Company’s common stock to the Magma Stockholder for 100% of Magma shares. The fair value assigned to the shares of common stock was $1,756,611.

Management estimated the fair value of the consideration issued to the Magma Stockholder and considered factors including recent third-party valuation reports of the Company’s common stock and estimates of discounts for lack of marketability related to the Company’s common stock to the extent not considered in the third-party valuation report.

This transaction was accounted for using the acquisition method pursuant to ASC Topic 805, Business Combinations. Accordingly, goodwill has been measured as the excess of the total consideration over the amounts assigned to the identifiable assets acquired and liabilities assumed. Goodwill was attributed to management’s assessment of projected increases in overall revenues derived from greater brand awareness and certain economies of scale.

The allocation of the total consideration to the acquired net assets as of the acquisition date for Magma was as follows:

Cash |  | $ | 68,308 |
Accounts receivable |  |  | 356,499 |
Prepaid expenses |  |  | 93,800 |
Inventories |  |  | 1,208,675 |
Property and equipment |  |  | 143,705 |
Customer lists and relationships |  |  | 398,717 |
Drawings and technology |  |  | 760,207 |
Trademarks and URL's |  |  | 25,000 |
Other intangibles |  |  | 2,759 |
Deposits and other |  |  | 17,202 |
Accounts payable |  |  | (842,843 | )
Warranty reserve |  |  | (15,000 | )
Deferred tax liability |  |  | (266,620 | )
Accrued expenses |  |  | (816,249 | )
Other accrued liabilities |  |  | (50,000 | )
Line of credit |  |  | (517,335 | )
Notes payable, current portion |  |  | (157,572 | )
Notes payable, long-term |  |  | (200,000 | )
Total fair value excluding goodwill |  |  | 209,253 |
Goodwill |  |  | 1,547,358 |
Total consideration |  | $ | 1,756,611 |

19

ONE STOP SYSTEMS, INC. (OSS)

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended June 30, 2018

Fair valuation methods used for the identifiable net assets acquired in the acquisition make use of quoted prices in active markets, discounted cash flows for assessing the value of the customer lists and relationships and the relief from royalty method fo r determination of drawing and technology values, both using a risk adjusted weighted cost of capital. Management estimates that any residual value from the intangible assets listed above will not be significant. The weighted-average amortization period o f each intangible asset identified above is three years.

On the acquisition date, goodwill of $1,547,358 and other intangible assets of $1,186,683 were recorded. The business combination is considered a tax-free reorganization under Section 368(a) under the Internal Revenue Code; therefore, acquired goodwill and intangibles of $2,734,041 is not tax-deductible. However, Magma had tax-deductible goodwill of $496,275 (with an original basis of $1,294,624) that will continue to be amortized for tax purposes after the acquisition. In accordance with Topic 350, Intangibles––Goodwill and Other, the Company completed its most recent annual impairment test and determined that the goodwill was not impaired at December 31, 2017.

The amount of revenue and net loss of Magma included in the Company’s consolidated statements of operations for the three month period ended June 30, 2017 was $1,368,696 and $(76,629), respectively and for the six month period ended June 30, 2017 was $2,933,061 and $(65,009), respectively. Subsequent to December 31, 2017, the results of operations for Magma are no longer identified on a standalone basis as Magma has been fully integrated into the consolidated operations of the Company.

Definite lived intangible assets as of June 30, 2018: |
|  | Expected Life |  | Average Remaining Life |  | Gross Intangible Assets |  |  | Accumulated Amortization |  |  | Net Intangible Assets |
Drawings and technology |  | 3 years |  | 1.0 years |  | $ | 760,207 |  |  | $ | (496,246 | ) |  | $ | 263,961 |
Customer lists and relationships |  | 3 years |  | 1.0 years |  |  | 398,717 |  |  |  | (260,274 | ) |  |  | 138,443 |
Trademarks, URLs and other |  | 3 years |  | 1.0 years |  |  | 27,759 |  |  |  | (19,078 | ) |  |  | 8,681 |
|  |  |  |  |  | $ | 1,186,683 |  |  | $ | (775,598 | ) |  | $ | 411,085 |
Definite lived intangible assets as of December 31, 2017: |
|  | Expected Life |  | Average Remaining Life |  | Gross Intangible Assets |  |  | Accumulated Amortization |  |  | Net Intangible Assets |
Drawings and technology |  | 3 years |  | 1.5 years |  | $ | 760,207 |  |  | $ | (369,545 | ) |  | $ | 390,662 |
Customer lists and relationships |  | 3 years |  | 1.5 years |  |  | 398,717 |  |  |  | (193,821 | ) |  |  | 204,896 |
Trademarks, URLs and other |  | 3 years |  | 1.5 years |  |  | 27,759 |  |  |  | (14,912 | ) |  |  | 12,847 |
|  |  |  |  |  | $ | 1,186,683 |  |  | $ | (578,278 | ) |  | $ | 608,405 |

Amortization expense recognized during the three month periods ended June 30, 2018 and 2017 was $98,660 and $98,970, respectively, and $197,321 and $198,178, for the six month periods ended June 30, 2018 and 2017, respectively.

The amortization expense of the definite lived intangible assets for the years remaining is as follows:

|  |  |  |  |  | 2018 |  |  | 2019 |  |  | Total |
|  |  |  |  |  | $ | 197,321 |  |  | $ | 213,764 |  |  | $ | 411,085 |

20

ONE STOP SYSTEMS, INC. (OSS)

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended June 30, 2018

I on Software and Services

On May 9, 2017, the Company entered into a Technology and Software Source Code License Agreement with Western Digital (WDT) for its Ion flash storage software. The agreement provides the Company with the Ion source code and rights to develop and market derivative products with the intended purpose of developing and selling Ion flash storage software with the Company’s high-density storage arrays. Concurrent with this agreement, the Company purchased certain equipment from Western Digital, has the right to hire selected employees and to forgo certain royalty payments on purchases of solid state drives for a designated customer.

The Company took receipt of the licensed software and equipment in July 2017 and made payment in September 2017.

Subsequently, on July 1, 2017, the Company entered into a Service Agreement with WDT to service their existing customer base that utilizes Ion flash storage software. The Services Agreement grants the rights and obligations to OSS to provide Ion software level 1-4 support services (as defined in the agreement) to existing WDT software users for a three year period based upon fixed quarterly payments.

The “Ion” transaction was accounted for using the acquisition method pursuant to ASC Topic 805, Business Combinations. Accordingly, the excess of the total fair value of identifiable assets value over the consideration paid was recognized as a bargain purchase and the resulting gain is being deferred and recognized over a thirty-six month period pro-rata with the time period and the rendering of WDT customer support services. Deferred revenue recognized for the three and six month periods ended June 30, 2018 was $28,838 and $57,675, respectively and is included in revenue in the accompanying consolidated statements of operations. The Company incurred $65,805 in shipping and storage fees related to the acquisition of this equipment. These costs were included in general and administrative expenses in the consolidated statements of operations in the period incurred.

The determination of fair value for the identifiable net assets acquired in the acquisition was determined by management and considered the results of a third-party appraisal of the fair value of equipment purchased. Prior to July 1, 2017, there were no operations or activities associated with this acquisition.

The allocation of the total consideration to the acquired net assets as of the acquisition date for Ion is as follows:

Equipment at estimated fair value |  | $ | 297,700 |
Amount paid |  |  | (67,000 | )
Gain on acquisition of equipment to be recognized over the three year contract service period |  | $ | 230,700 |

NOTE 3 – ACCOUNTS RECEIVABLE

Accounts receivable, net consists of the following:

|  | June 30, |  |  | December 31, |
|  | 2018 |  |  | 2017 |
Accounts receivable |  | $ | 4,607,243 |  |  | $ | 5,194,831 |
Less: allowance for doubtful accounts |  |  | (96,532 | ) |  |  | (2,101 | )
|  | $ | 4,510,711 |  |  | $ | 5,192,730 |

21

ONE STOP SYSTEMS, INC. (OSS)

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended June 30, 2018

NOTE 4 – INVENTORIES

Inventories, net consist of the following:

|  | June 30, |  |  | December 31, |
|  | 2018 |  |  | 2017 |
Raw materials |  | $ | 1,972,460 |  |  | $ | 2,079,589 |
Sub-assemblies |  |  | 1,546,982 |  |  |  | 2,417,095 |
|  |  | 3,519,442 |  |  |  | 4,496,684 |
Less: reserves for obsolete and slow-moving inventories |  |  | (163,367 | ) |  |  | (800,354 | )
|  | $ | 3,356,075 |  |  | $ | 3,696,330 |

NOTE 5 – PROPERTY AND EQUIPMENT

Property and equipment, net consist of the following:

|  | June 30, |  |  | December 31, |
|  | 2018 |  |  | 2017 |
Computers and computer equipment |  | $ | 1,167,602 |  |  | $ | 936,317 |
Furniture and office equipment |  |  | 188,449 |  |  |  | 161,434 |
Manufacturing equipment and engineering tools |  |  | 2,274,296 |  |  |  | 2,041,238 |
Leasehold improvements |  |  | 142,982 |  |  |  | 131,188 |
|  |  | 3,773,329 |  |  |  | 3,270,177 |
Less: accumulated depreciation and amortization |  |  | (2,017,111 | ) |  |  | (1,688,363 | )
|  | $ | 1,756,218 |  |  | $ | 1,581,814 |

Depreciation and amortization expense related to property and equipment was $176,071 and $103,910 for the three month periods ended June 30, 2018 and 2017, respectively, and $331,168 and $184,293for the six month periods ended June 30, 2018 and 2017, respectively.

NOTE 6 – ACCRUED EXPENSES AND OTHER LIABILITIES

Accrued expenses and other liabilities consist of the following:

|  | June 30, |  |  | December 31, |
|  | 2018 |  |  | 2017 |
Accrued compensation and related liabilities |  | $ | 470,944 |  |  | $ | 457,152 |
Deferred revenue and customer deposits |  |  | 918,739 |  |  |  | 1,033,845 |
Warranty reserve |  |  | 53,858 |  |  |  | 56,774 |
Other accrued expenses |  |  | 35,250 |  |  |  | 386,206 |
|  | $ | 1,478,791 |  |  | $ | 1,933,977 |

22

ONE STOP SYSTEMS, INC. (OSS)

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended June 30, 2018

NOTE 7 – DEBT

Bank Line of Credit

In May 2015, the Company entered into a credit agreement (“Credit Agreement”) with a financial institution which provides for a revolving line of credit and a term note payable. Borrowings under the Credit Agreement are collateralized by substantially all of the Company's assets and the personal guarantee of the Company’s Chief Executive Officer (“CEO”). Under the terms of the revolving line of credit, as amended on October 5, 2017, the line of credit was extended through August 31, 2018, and the unrestricted borrowing capacity was increased from $3,000,000 to $3,500,000.

Borrowings under the revolving line of credit bear interest at a LIBOR-based rate, as defined in the Credit Agreement, plus 2.5% (totaling 3.93% at December 31, 2017), and interest is payable monthly. On February 5, 2018, the Company paid down the remaining outstanding balance on the line of credit.

On March 2, 2018, the Company cancelled its line of credit with the Bank of West and the personal guarantee of the Company’s CEO was released as a result.

Notes Payable

In May 2015, the Company issued a note payable in connection with the Credit Agreement totaling $1,250,000 (“May 2015 Note”). Under the terms of the note agreement, interest accrued on the outstanding balance at 3.60% per annum. The May 2015 Note required the Company to make monthly principal and interest payments totaling $36,750 through the maturity date.

In July 2016, the Company refinanced the Magma note payable (Note 2) and the May 2015 Note into a new $1,600,000 note payable (“Refinanced Note”). Under the terms of the Refinanced Note, interest accrues on the outstanding balance at 3.80% per annum. The Refinanced Note requires the Company to make monthly principal and interest payments totaling $47,219 through the maturity date of July 31, 2019. The note was paid in full on February 23, 2018.

In July 2016, the Company issued a note payable totaling $250,000 (“July 2016 Note”) to a third party. Under the terms of the note agreement, interest accrues on the outstanding balance at 11% per annum. The July 2016 Note requires the Company to make monthly principal and interest payments totaling $9,570 with a maturity date on January 15, 2019. The note is unsecured and guaranteed by the Company’s CEO and is subordinated to borrowings under the Credit Agreement. The note was paid in full on February 15, 2018.

In connection with July 2016 Note, the Company issued to the noteholder warrants to purchase shares of the Company’s common stock equal to 20% of the original principal at a price per share equal to $1.78 per share.

Accordingly, the Company issued to the noteholder warrants to purchase 28,090 shares of the Company’s common stock at an exercise price of $1.78 per share in July 2016. The relative fair value of the warrants was $24,830.

The relative fair value of warrants was estimated using Black-Scholes with the following weighted-average assumptions: fair value of the Company’s common stock at issuance of $1.78 per share; seven year contractual term; 54% volatility; 0% dividend rate; and a risk-free interest rate of 1.42%.

23

ONE STOP SYSTEMS, INC. (OSS)

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended June 30, 2018

Related-Party Notes Payable

In July 2016, the Company issued notes payable totaling $350,000 (“July 2016 Related Party Notes”) to two stockholders. Under the terms of the note agreements, interest accrues on the outstanding balance at 11% per annum. The July 2016 Related Party Notes require the Company to make total monthly principal and interest payments of $13,397 with maturity dates on January 15, 2019. The notes are unsecured and guaranteed by the Company’s CEO and are subordinated to borrowings under the Credit Agreement. The note was paid in full on February 15, 2018.

In connection with July 2016 Related Party Notes, the Company issued to the noteholders warrants to purchase shares of the Company’s common stock equal to 20% of the original principal at a price per share equal to $1.78 per share. Accordingly, the Company issued to the noteholders warrants to purchase 39,326 shares of the Company’s common stock at an exercise price of $1.78 per share in July 2016.

The relative fair value of the warrants was $34,763. The relative fair value of warrants was estimated using Black-Scholes with the following weighted-average assumptions: fair value of the Company’s common stock at issuance of $1.78 per share; seven year contractual term; 54% volatility; 0% dividend rate; and a risk-free interest rate of 1.42%.

Debt Discount

The relative fair value of the warrants were recorded as debt discounts, decreasing notes payable and related-party notes payable and increasing additional paid-in capital on the accompanying consolidated balance sheets. The debt discounts are being amortized to interest expense over the terms of the corresponding notes payable using the straight-line method which approximates the effective interest method. The debt discount was fully amortized to interest expense when the related notes were paid in full.

Total debt discount amortization was $0 and $5,959 for the three month periods ended June 30, 2018 and 2017 respectively, and $24,830 and $11,918 for the six month periods ended June 30, 2018 and 2017, respectively. Debt discount amortization is included in interest expense in the accompanying consolidated statements of operations.

NOTE 8 – STOCKHOLDERS’ EQUITY

The Company’s amended and restated certificate of incorporation filed on December 14, 2017, authorizes the Company to issue 10,000,000 shares of preferred stock and 50,000,000 shares of common stock. On February 1, 2018, in connection with the Company’s initial public offering, each share of the Company’s outstanding Series A, Series B, and Series C, Preferred Stock was automatically converted into a share of the Company’s common stock, par value $0.0001 on a one-for-one basis.

Common Stock

The voting, dividend and liquidation rights of the holders of the common stock are subject to rights of preferred stockholders, if any, as designated by the Board of Directors. Common stockholders have voting rights at all meetings of stockholders and are entitled to one vote for each share held subject to certain limitations otherwise required by law. Dividends may be declared and paid on the common stock as and when determined by the Board of Directors subject to any preferential dividend or other rights of preferred stockholders. The Company does not anticipate declaring any dividends in the foreseeable future. Upon the dissolution or liquidation of the Company, common stockholders are entitled to receive all assets of the Company, subject to any preferential or other rights of preferred stockholders.

24

ONE STOP SYSTEMS, INC. (OSS)

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended June 30, 2018

Initial Public Offering

On December 18, 2017, the Company announced the commencement of an underwritten public offering of its common stock, par value $0.0001 per share. The offering became effective on January 31, 2018 and trading began on February 1, 2018. On February 5, 2018, the Company closed the initial public offering selling an aggregate of 3,800,000 shares of common stock at a price to the public of $5.00 for total gross proceeds of $19,000,000, which resulted in net proceeds of $17,485,000, after deducting underwriting discounts and commissions of $1,330,000 and underwriter offering-related transaction costs of $185,000. Additionally, the Company incurred costs associated with the transaction for accounting, legal and other fees and costs of $1,148,352 and a warrant expense of $699,408 for warrants issued to the underwriter pursuant to the underwriter agreement. Such stock issuance costs have been deducted from the proceeds received from the underwriter and disclosed as net proceeds in the consolidated statement of stockholders’ equity.

On February 9, 2018, the underwriters exercised their over-allotment option to purchase an additional 200,000 shares of common stock at the public offering price of $5.00 per share, of which 100,000 shares of newly issued common stock were purchased from the Company and 100,000 shares were sold by the Company’s CEO’s family trust. The Company received gross proceeds of $500,000, which resulted in net proceeds to the Company of $465,000, after deducting underwriting discounts and commissions of $35,000.

Warrants

In conjunction with the Company’s initial public offering, on February 1, 2018, the Company issued warrants to the underwriter to purchase 380,000 shares of common stock at a price of $6.00 pursuant to the Underwriting and Warrant Agreements dated February 1, 2018.

The fair value of the warrants was $699,408. The fair value of warrants was estimated using Black-Scholes with the following weighted-average assumptions: fair value of the Company’s common stock at issuance of $5.00 per share; five year contractual term; 42.7% volatility; 0% dividend rate; and a risk-free interest rate of 2.72%. The warrant expense was treated as a stock issuance cost and was deducted from the gross proceeds received in the offering in the current period. A corresponding increase in additional paid in capital was recognized in relation to this transaction.

Exercise of Stock Options

The Company issued 327,287 shares of common stock for proceeds of $59,150 in cash related to the exercise of stock options during the six month period ended June 30, 2018. Of the total shares issued 265,366 shares of common stock were issued as a cashless exercise of stock options.

Preferred Stock

Preferred Stock may be issued from time to time in one or more series, each of these series to have such terms as stated or expressed in resolutions providing for the issue of such series adopted by the Board of Directors. Since February 1, 2018, there has been no outstanding preferred stock.

On December 14, 2017, the Company was reincorporated in the State of Delaware. Prior to that date the Company was authorized to issue 5,000,000 shares of preferred stock and 11,000,000 share of common stock. The authorized preferred stock had been further designated as follows: 500,000 as Series A Preferred Stock; 1,500,000 as Series B Preferred Stock; and 2,000,000 as Series C Preferred Stock.

25

ONE STOP SYSTEMS, INC. (OSS)

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended June 30, 2018

The liquidation pre ferences of the preferred shares were as follows:

• Series C Preferred Stock | The liquidation preference is $1.50 per share, and the shares have liquidation preference over common stock, Series A Preferred Stock, and Series B Preferred Stock.
• Series B Preferred Stock | The liquidation preference is $0.50 per share, and the shares have liquidation preference over common stock and Series A Preferred Stock.
• Series A Preferred Stock | The liquidation preference is $0.25 per share, the shares have liquidation preference over common stock.

Series A Preferred Stock, Series B Preferred Stock, and Series C Preferred Stock (“Preferred Shares”) were convertible at any time at the option of the holder into one share of common stock.

In addition, preferred shares were automatically convertible into shares of common stock upon the date specified by the holders of a majority of the then outstanding shares of such securities, or the closing of a public offering of common stock with gross proceeds of not less than $10,000,000 at an offering price of not less than $5.00 per share. Each of the Preferred Shares was non-redeemable, had no par value, was not eligible for dividends, unless declared, and the voting rights of the Preferred Shares was equivalent to the voting rights of common stock.

As a result of the Company’s initial public offering exceeding the gross proceeds requirements and the requisite offering price, all of the previously outstanding preferred stock was converted to common stock on February 1, 2018.

Regarding unissued preferred stock, the Board of Directors is authorized to determine or alter any or all of the rights, preferences, privileges and restrictions granted to or imposed upon wholly unissued series of preferred stock, and to fix or alter the number of shares comprising any such series and the designation thereof, or any of them, and to provide for rights and terms of redemption or conversion of the shares of any such series.

Stock Options

The Company maintained a stock option plan that was established in 2000 (“2000 Plan”). In November 2008, the Company increased the maximum number of shares of the Company's common stock that were issuable under the 2000 Plan to 3,000,000 shares of the Company's common stock. The 2000 Plan has expired and no future grants may be awarded under the 2000 Plan.

In December 2011, the Company adopted a stock option plan (“2011 Plan”) under which the Company may issue up to 1,500,000 shares of the Company’s common stock and, as of December 31, 2017, the Company had 240,000 shares of common stock remaining unissued under the 2011 Plan. The 2011 Plan was terminated by the Board of Directors on October 10, 2017, and accordingly, no shares are available for issuance under the 2011 Plan.

In December 2015, the Company adopted a stock option plan (“2015 Plan”) under which the Company may issue up to 1,500,000 shares of the Company’s common stock and, as of December 31, 2017, the Company had 790,000 shares of common stock remaining unissued under the 2015 Plan. The terms of the 2011 Plan and 2015 Plan provided for the grant of incentive options to employees and non-statutory options to employees, directors and consultants of the Company. The 2015 Plan was terminated by the Board of Directors on October 10, 2017, and accordingly, no shares are available for issuance under the 2015 Plan.

The Board of Directors adopted the 2017 Equity Incentive Plan on October 10, 2017 (the “2017 Plan”). The 2017 Plan allows for the grant of a variety of equity vehicles to provide flexibility in implementing equity awards, including incentive stock options, non-qualified stock options, restricted stock grants, unrestricted stock grants and restricted stock units and stock bonuses and performance-based awards. On December 18, 2017, the Company stockholders approved the “2017 Plan” under which the Company may issue up to 1,500,000 shares of the Company’s common stock.

26

ONE STOP SYSTEMS, INC. (OSS)

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended June 30, 2018

The exercise price per share for options under the 2011 Plan, 2015 Plan and 2017 Plan is determined by the Company’s Board of Directors, for incentive stock options the exercise price shall not be less than the fair market value of the Company's common stock on the date of grant, except that for incentive options granted to an own er/employee with a greater than 10% ownership interest in the Company, the exercise price shall not be less than 110% of the fair market value of the Company's common stock on the date of grant.

Options under the plans expire no more than ten years after the date of grant and/or within five years after the date of the grant for incentive options granted to an owner/employee with a greater than 10% ownership interest in the Company.

A summary of stock option activity under the plans during the six month period ended June 30, 2018 is as follows:

|  | Stock Options Outstanding |
|  | Number of Shares |  |  | Weighted Average Exercise Price |  |  | Weighted Average Remaining Contractual Life (in years) |  |  | Aggregate Intrinsic Value |
Outstanding at January 1, 2018 |  |  | 2,379,444 |  |  | $ | 1.00 |  |  |  | 5.30 |  |  | $ | 15,472,456 |
Granted |  |  | - |  |  | $ | - |  |  |  |  |  |  |  |  |
Forfeited / Cancelled |  |  | (24,582 | ) |  | $ | 1.43 |  |  |  |  |  |  |  |  |
Exercised |  |  | (422,337 | ) |  | $ | 0.86 |  |  |  |  |  |  |  |  |
Outstanding at June 30, 2018 |  |  | 1,932,525 |  |  | $ | 1.02 |  |  |  | 5.44 |  |  | $ | 6,104,056 |
Exercisable at June 30, 2018 |  |  | 1,602,514 |  |  | $ | 0.86 |  |  |  | 4.77 |  |  | $ | 5,321,644 |
Vested and expected to vest at June 30, 2018 |  |  | 1,925,287 |  |  | $ | 1.02 |  |  |  | 5.43 |  |  | $ | 6,087,361 |

The following table presents details of the assumptions used to calculate the weighted-average grant date fair value of common stock options granted by the Company during the six month periods ended June 30, 2017. There were no options issued during the six month period ended June 30, 2018.

|  | For The Six Month Periods Ended June 30, |
|  | 2018 |  |  | 2017 |
Expected term (in years) |  |  | - |  |  | 5.32 - 5.88 |
Expected volatility |  |  | - |  |  | 43.5 - 43.8% |
Risk-free interest rate |  |  | - |  |  | 1.86 - 1.93% |
Weighted average grant date fair value per share |  |  | - |  |  | $ | 0.84 |
Grant date fair value of options vested |  | $ | 1,376,865 |  |  | $ | 1,374,421 |
Intrinsic value of options exercised |  | $ | 20,235 |  |  | $ | 149,256 |

As of June 30, 2018, the amount of unearned stock-based compensation currently estimated to be expensed during the remainder of 2018 through 2020 related to unvested common stock options is $182,409, net of estimated forfeitures. The weighted-average period over which the unearned stock-based compensation is expected to be recognized is 0.91 years.

If there are any modifications or cancellations of the underlying unvested awards, the Company may be required to accelerate, increase or cancel any remaining unearned stock-based compensation expense or calculate and record additional expense. Future stock-based compensation expense and unearned stock-based compensation will increase to the extent that the Company grants additional common stock options or other stock-based awards.

27

ONE STOP SYSTEMS, INC. (OSS)

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended June 30, 2018

Restricted Stock Units

Restricted stock units may be granted at the discretion of the compensation committee of the Board of Directors under the “2017 Plan” in connection with the hiring and retention of personnel and are subject to certain conditions. Restricted stock units generally vest quarterly over a period of three years and are typically forfeited if employment is terminated before the restricted stock unit vest. The compensation expense related to the restricted stock units is calculated as the fair market value of the stock on the grant date and is adjusted for estimated forfeitures.

The Company’s restricted stock unit activity for the six months ended June 30, 2018 is as follows:

|  | Restricted Stock Units |
|  | Number of Shares |  |  | Weighted Average Grant Date Fair Value |
Unvested at January 1, 2018 |  |  | - |  |  | $ | - |
Granted |  |  | 160,000 |  |  | $ | 667,200 |
Vested |  |  | - |  |  | $ | - |
Cancelled |  |  | (7,500 | ) |  | $ | (31,275 | )
Unvested at June 30, 2018 |  |  | 152,500 |  |  | $ | 635,925 |

As of June 30, 2018, there was $522,417 of unrecognized compensation cost related to unvested restricted stock units which is expected to be recognized over a weighted average period of 1.06 years. No restricted stock units vested during the six month period ended June 30, 2018.

Stock-based compensation expense for the three and six month periods ended June 30, 2018 and 2017 was comprised of the following:

|  | For The Three Month Periods ended June 30, |  |  | For The Six Month Periods ended June 30, |
|  | 2018 |  |  | 2017 |  |  | 2018 |  |  | 2017 |
Stock-based compensation classified as: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Cost of revenue |  | $ | 3,273 |  |  | $ | - |  |  | $ | 6,463 |  |  | $ | - |
General and administrative |  |  | 104,621 |  |  |  | 27,606 |  |  |  | 126,441 |  |  |  | 46,106 |
Marketing and selling |  |  | 7,866 |  |  |  | 6,595 |  |  |  | 10,815 |  |  |  | 11,495 |
Research and development |  |  | 9,056 |  |  |  | 1,803 |  |  |  | 16,414 |  |  |  | 3,029 |
|  | $ | 124,816 |  |  | $ | 36,004 |  |  | $ | 160,133 |  |  | $ | 60,630 |

Warrants

The following table summarizes the Company’s warrant activity during the six month period ended June 30, 2018:

|  | Number of Shares |  |  | Weighted Average Exercise Price |
Warrants outstanding – January 1, 2018 |  |  | 198,996 |  |  | $ | 1.11 |
Warrants granted |  |  | 380,000 |  |  |  | 6.00 |
Warrants exercised |  |  | - |  |  |  | - |
Warrants outstanding – June 30, 2018 |  |  | 578,996 |  |  | $ | 4.32 |

In connection with the Company’s initial public offering, the Company issued warrants to purchase 380,000 shares of common stock, as described above.

28

ONE STOP SYSTEMS, INC. (OSS)

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended June 30, 2018

NOTE 9 – COMMITMENTS AND CONTINGENCIES

Legal

From time to time the Company is subject to various legal claims and proceedings arising in the ordinary course of business. In the opinion of management, after consultation with legal counsel, the ultimate disposition of any such matters as of June 30, 2018, will not have a materially adverse effect on the unaudited consolidated financial position or results of operations of the Company.

Guarantees and Indemnities

The Company has made certain indemnities, under which it may be required to make payments to an indemnified party, in relation to certain transactions. The Company indemnifies its directors, officers, employees and agents to the maximum extent permitted under the laws of the State of Delaware. In connection with its facility lease, the Company has indemnified its lessor for certain claims arising from the use of the facilities. Also, in connection with its Credit Agreement (Note 7), the Company has agreed to indemnify its lender and others related to the use of the proceeds and other matters. The duration of the indemnities varies, and in many cases is indefinite. These indemnities do not provide for any limitation of the maximum potential future payments the Company could be obligated to make.

Historically, the Company has not been obligated to make any payments for these obligations and no liabilities have been recorded for these indemnities in the accompanying consolidated balance sheets.

Leases

The Company leases its offices, manufacturing, and warehouse facilities in San Diego County under non-cancelable operating leases that expire in August 2018. The Company also leases a small office near Munich, Germany for GmbH and an office located in Utah County. Rent expense was $152,534 and $113,379 for the three month periods ended June 30, 2018 and 2017, respectively and $296,462 and $217,237 for the six month periods ended June 30, 2018 and 2017, respectively.

NOTE 10 – RELATED PARTY TRANSACTIONS

Board of Directors fees paid by the Company, including stock-based compensation was $64,018 and $37,133 , for the three month periods ended June 30, 2018 and 2017, respectively and $100,468 and $70,846, for the six month periods ended June 30, 2018 and 2017, respectively. Such amounts are included in general and administrative expenses in the accompanying consolidated statements of operations.

The Company has engaged a related-party advertising company whose president is a member of the Board of Directors of the Company. Amounts paid for services are included in marketing and selling expense in the accompanying consolidated statements of operations. Total fees paid were $12,000 and $15,900 for the three month periods ended June 30, 2018 and 2017, respectively and $16,000 and $24,550, for the six month periods ended June 30, 2018 and 2017, respectively.

The Company has engaged a related-party law firm (a principal of that firm owns shares in the Company) to provide legal services. Legal fees paid to this firm were $32,093 and $56,166 for the three month periods ended June 30, 2018 and 2017, respectively and $42,090 and $65,165, for the six month periods ended June 30, 2018 and 2017, respectively. Such fees are included in general and administrative expenses in the accompanying consolidated statements of operations.

The Company has an agreement with an employee to provide additional services for website site hosting and certain other technology related matters. Fees paid to this employee were $3,627 and $0, for the three month periods ended June 30, 2018 and 2017, respectively and $6,491 and $0, for the six month periods ended June 30, 2018 and 2017, respectively.

Interest expense on all related-party notes payable for the three month periods ended June 30, 2018 and 2017 was $0 and $7,008, respectively and $16,599 and $14,912 for the six month periods ended June 30, 2018 and 2017, respectively.

29

ONE STOP SYSTEMS, INC. (OSS)

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended June 30, 2018

Effective August 1, 2016, the Company entered into a management services agreement with a company owned by the former Chief Executive Officer of Magma. The agreement calls for payments of $180,000 per year for the first two years paid in monthly installments. In year three, the amount is reduced to $37,500 for the year paid in monthly installments. Additionally, the Company granted 30,000 options in conjunction with execution of this agreement. Payments were $45,000 and $45,000 for the three month periods ended June 30, 2018 and 2017, respectively and w ere $90,000 and $90,000, for the six month periods ended June 30, 2018 and 2017, respectively.

NOTE 11 – UNAUDITED NET (LOSS) INCOME PER SHARE

Net (Loss) Income Per Share

Basic and diluted net (loss) income per share was calculated as follows for the three and six month periods ended June 30, 2018 and 2017 (unaudited):

|  | For The Three Month Periods ended June 30, |  |  | For The Six Month Periods ended June 30, |
|  | 2018 |  |  | 2017 |  |  | 2018 |  |  | 2017 |
Basic and diluted net (loss) income per share attributable to common stockholders: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Numerator: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Net (loss) income attributable to common stockholders |  | $ | (1,502,822 | ) |  | $ | 257,310 |  |  | $ | (2,297,240 | ) |  | $ | 336,457 |
Denominator: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Weighted average common shares outstanding - basic |  |  | 12,773,419 |  |  |  | 5,414,637 |  |  |  | 11,464,246 |  |  |  | 5,394,777 |
Effect of dilutive securities |  |  | - |  |  |  | 4,247,874 |  |  |  | - |  |  |  | 4,247,875 |
Weighted average common shares outstanding - diluted |  |  | 12,773,419 |  |  |  | 9,662,511 |  |  |  | 11,464,246 |  |  |  | 9,642,652 |
Net (loss) income per common share attributable to common stockholders: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Basic |  | $ | (0.12 | ) |  | $ | 0.05 |  |  | $ | (0.20 | ) |  | $ | 0.06 |
Diluted |  | $ | (0.12 | ) |  | $ | 0.03 |  |  | $ | (0.20 | ) |  | $ | 0.03 |

NOTE 12 – FAIR VALUE MEASUREMENTS

The Company uses a three-tier fair value hierarchy to classify and disclose all assets and liabilities measured at fair value on a recurring basis, as well as assets and liabilities measured at fair value on a non-recurring basis, in periods subsequent to their initial measurement. These tiers include:

| • | Level 1, defined as quoted market prices in active markets for identical assets or liabilities;

| • | Level 2, defined as inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, model-based valuation techniques for which all significant assumptions are observable in the market, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities; and

| • | Level 3, defined as unobservable inputs that are not corroborated by market data.

The carrying value of financial instruments including cash equivalents, accounts receivable and accounts payable and accrued expenses and other liabilities approximate fair value due to the short-term nature of these instruments. Assets and liabilities assumed in the acquisition of Magma were recorded at fair value based upon the Company’s market assumptions which approximated carrying value (except for acquired intangible assets – Note 2) due to the short-term nature of the instruments.

30

ONE STOP SYSTEMS, INC. (OSS)

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended June 30, 2018

NOTE 13 – SEGMENT AND GEOGRAPHIC INFORMATION

The Company operates in one reportable segment: the design and manufacture of high-performance computer systems and components. The Company evaluates financial performance on a company-wide basis.

To date, a majority of the Company’s international sales relate to shipments of products to its U.S. customers’ international manufacturing sites or third‑party hubs. Net product sales derived from shipments to international destinations, primarily to the United Kingdom (including foreign subsidiaries of customers that are headquartered in the United States) represented 50% and 54% of the Company’s net product sales during the six month periods ended June 30, 2018 and 2017, respectively. All of the Company’s net product sales to date have been denominated in U.S. dollars. As of June 30, 2018, substantially all long-lived assets were located in the United States of America.

NOTE 14 – SUBSEQUENT EVENTS

On July 30, 2018, the Company entered into a lease modification whereby the term of the lease for its principal location was extended six additional years with additional space which increased the size of the facility by 6,121 square feet. The new lease will be effective September 1, 2108.

The Company has evaluated subsequent events after the condensed consolidated balance sheet date of June 30, 2018 through the date of filing. Based upon its evaluation, management has determined that, other than as disclosed in the accompanying notes, no subsequent events have occurred that would require recognition in the accompanying consolidated financial statements or disclosure in the notes thereto.

31

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

You should read the following discussion and analysis of our financial condition and operating results together with our financial statements and related notes included in our annual report on Form 10-K. This discussion and analysis contains forward-looking statements based upon current beliefs, plans and expectations that involve risks, uncertainties and assumptions. Our actual results may differ materially from those anticipated in these forward-looking statements as a result of various factors, including those set forth under “Risk Factors” in our annual report on Form 10-K filed on March 21, 2018.

Forward Looking Statements

This quarterly report on Form 10-Q contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act. All statements other than statements of historical fact contained in this quarterly report, including statements regarding our future operating results, financial position and cash flows, our business strategy and plans and our objectives for future operations, are forward-looking statements. These statements involve known and unknown risks, uncertainties and other important factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. This quarterly report on Form 10-Q also contains estimates and other statistical data made by independent parties and by us relating to market size and growth and other data about our industry. This data involves a number of assumptions and limitations, and you are cautioned not to give undue weight to such estimates. In addition, projections, assumptions and estimates of our future performance and the future performance of the markets in which we operate are necessarily subject to a high degree of uncertainty and risk. In some cases, you can identify forward-looking statements by terms such as “may,” “will,” “would,” “could,” “should,” “expect,” “plan,” “anticipate,” “could,” “intend,” “target,” “project,” “contemplate,” “believe,” “estimate,” “predict,” “potential” or “continue” or the negative of these terms or other similar expressions. The forward-looking statements in this quarterly report are only predictions. We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our financial condition, operating results, business strategy, short-term and long-term business operations and objectives. These forward looking statements speak only as of the date of this quarterly report and are subject to a number of risks, uncertainties and assumptions, including those described in Part I, Item 1A, “Risk Factors. The events and circumstances reflected in our forward-looking statements may not be achieved or occur and actual results could differ materially from those projected in the forward-looking statements. Moreover, we operate in a very competitive and rapidly changing environment. New risk factors and uncertainties may emerge from time to time, and it is not possible for management to predict all risk factors and uncertainties. Except as required by applicable law, we do not plan to publicly update or revise any forward-looking statements contained herein, whether as a result of any new information, future events, changed circumstances or otherwise.

Overview

OSS designs, manufactures and markets custom high speed computing systems for high performance computing (HPC) applications. These applications require ultra-fast processing power and the ability to quickly access and store ever-growing data sets. Systems are built using the latest GPU (graphical processing unit) and solid-state flash (memory) technologies. We are a niche provider of HPC custom servers, compute accelerators, and flash storage arrays. We deliver this technology to customers through sale of equipment and software to customers or through remote cloud access to secure datacenters.

Business Developments

On December 18, 2017, the Company filed a Registration Statement on Form S-1 with the Securities and Exchange Commission related to a firm commitment underwritten initial public offering of the Company’s common stock, par value $0.0001 per share. The Company’s Form S-1 was declared effective by the Securities and Exchange Commission on January 31, 2018. The Company commenced trading on The Nasdaq Capital Market under the symbol “OSS” on February 1, 2018. On February 5, 2018, the Company closed the initial public offering selling an aggregate of 3,800,000 shares of common stock at a price to the public of $5.00 per share for total gross proceeds to the Company of $19,000,000, after deducting underwriting discounts and commissions of approximately $1,330,000 and underwriter offering-related transaction costs of $185,000, the Company received net proceeds of $17,485,000.

32

On February 1, 2018, the Company issued warrants to pur chase 380,000 shares of common stock at a price of $6.00 to Roth Capital Partners LLC.

On February 2, 2018, in connection with the completion of its initial public offering, the Company filed its amended and restated certificate incorporation with the Secretary of the State of Delaware whereby it increased its authorized common shares to 50,000,000 shares and authorized preferred stock to 10,000,000 shares.

On February 5, 2018, the Company paid off the outstanding balance of the line of credit which had an outstanding balance of $2,758,517.

On February 9, 2018, the underwriters exercised their over-allotment option to purchase an additional 200,000 shares of common stock at the public offering price of $5.00 per share, of which 100,000 newly issued shares of common stock were purchased directly from the Company and 100,000 shares were sold by our CEO’s family trust. The Company received gross proceeds of $500,000, which resulted in net proceeds of $465,000 to the Company, after deducting underwriting discounts and commissions of $35,000.

On February 15, 2018, the Company paid-off the remaining balances of the related party notes payable in the amount of $152,973.

On February 15, 2018, the Company paid-off the remaining balance of the “July 2016 Note” in the amount of $109,267.

On February 23, 2018, the Company paid of the remaining balance of the Bank of the West term loan in the amount of $834,103.

On March 2, 2018, the Company cancelled its line of credit with Bank of the West.

On July 30, 2018, the Company entered into a lease modification whereby the term of the lease for its principal location was extended six additional years with additional space which increased the size of the facility by 6,121 square feet. The new lease will be effective September 1, 2108.

Our Business Model

OSS designs, manufactures and sells high performance computing (HPC) systems to customers world-wide. We differentiate ourselves from other suppliers of HPC solutions by utilizing our expertise in custom systems design and PCIe expansion to build systems with a greater quantity of PCIe add-in slots, GPU-based compute cards and/or flash cards. Our systems offer industry leading capabilities that occupy less physical space and power consumption.

Components of Results of Operations

Revenue

We derive revenue from the sale of our hardware products and, to a lesser extent, support services. Provided that all other revenue recognition criteria has been met, we typically recognize revenue upon shipment, as title and risk of loss are transferred to customers and channel partners at that time. Products are typically shipped directly to our customers, or in some cases to our international distributors. These international distributors assist with import regulations, currency conversions and local language, but do not stock our inventory. Our product revenues vary from period to period based on, among other things, the customer orders received and our ability to produce and deliver the ordered products. Customers often specify requested delivery dates that coincide with their need for our products.

Because these customers may use our products in connection with a variety of projects of different sizes and durations, a customer’s orders for one reporting period generally do not indicate a trend for future orders by that customer. Additionally, order patterns do not necessarily correlate amongst customers and, therefore, we generally cannot identify seasonal trends.

33

In 2017, we began to offer support services which may involve providing customer phone support, system debug and software upgrades for a period of time. We recognize revenue from support services ratably over the contractual service period.

Cost of revenue

Cost of revenue primarily consists of costs of materials, costs paid to third-party contract manufacturers (which may include the costs of components), and personnel costs associated with manufacturing and support operations. Personnel costs consist of wages, bonuses, benefits, stock-based compensation expenses. Cost of revenue also includes freight, allocated overhead costs and inventory excess and obsolescence reserves and warranty reserves. Allocated overhead costs consist of certain facilities and utility costs. We expect cost of revenue to increase in absolute dollars, as product revenue increases.

Operating expenses

Our operating expenses consist of general and administrative, sales and marketing and research and development expenses. Salaries and personnel-related costs, benefits, and stock-based compensation expense, are the most significant components of each category of operating expenses. Operating expenses also include allocated overhead costs for facilities and utility costs.

General and Administrative - General and administrative expense consists primarily of employee compensation and related expenses for administrative functions including finance, legal, human resources and fees for third-party professional services, as well as allocated overhead. We expect our general and administrative expense to increase in absolute dollars as we continue to invest in growing the business.

Sales and Marketing - Sales and marketing expense consists primarily of employee compensation and related expenses, sales commissions, marketing programs, travel and entertainment expenses as well as allocated overhead. Marketing programs consist of advertising, tradeshows, events, corporate communications and brand-building activities. We expect sales and marketing expenses to increase in absolute dollars as we expand our sales force, increase marketing resources, and further develop sales channels.

Research and Development - Research and development expense consists primarily of employee compensation and related expenses, prototype expenses, depreciation associated with assets acquired for research and development, third-party engineering and contractor support costs, as well as allocated overhead. We expect our research and development expenses to increase in absolute dollars as we continue to invest in new and existing products.

Other Income (Expense), net

Other income consists of income received for activities outside of our core business. This includes rental income received through the sub-leasing of certain facility space. Other expense includes expenses for activities outside of our core business. These expenses consist primarily of loan amortization and interest expense.

Provision for Income Taxes

Provision for income taxes consists of estimated income taxes due to the United States government and to the state tax authorities in jurisdictions in which we conduct business.

Results of Operations – For the Three and Six Month Periods Ended June 30, 2018 and 2017

Results of operations for the three and six month periods ended June 30, 2018 and 2017 includes operating results for the acquired Magma business that was acquired on July 16, 2016, a 50% owned consolidated joint venture, SkyScale, LLC, which began operation in April 2017, and the purchase of the Ion business from Western Digital on July 1, 2017.

34

Accordingly, the periods presented below are not directly comparable. After the completion of four quarters, thes e businesses for both revenue and expense reporting will be treated as organic operating activity for current and comparable historical periods. The following tables set forth our results of operations for the three and six month periods ended June 30, 20 18 and 2017 respectively, presented in dollars and as percentage of net revenue.

|  | For The Three Month Periods ended June 30, |  |  | For The Six Month Periods ended June 30, |
|  | 2018 |  |  | 2017 |  |  | 2018 |  |  | 2017 |
Net revenue |  | $ | 5,892,666 |  |  | $ | 7,488,424 |  |  | $ | 13,012,378 |  |  | $ | 13,824,762 |
Cost of revenue |  |  | 4,252,484 |  |  |  | 4,820,961 |  |  |  | 9,159,330 |  |  |  | 9,100,230 |
Gross margin |  |  | 1,640,182 |  |  |  | 2,667,463 |  |  |  | 3,853,048 |  |  |  | 4,724,532 |
Operating expenses: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
General and administrative |  |  | 1,097,552 |  |  |  | 966,799 |  |  |  | 2,170,600 |  |  |  | 1,655,529 |
Marketing and selling |  |  | 702,474 |  |  |  | 851,778 |  |  |  | 1,571,489 |  |  |  | 1,458,816 |
Research and development |  |  | 958,775 |  |  |  | 605,529 |  |  |  | 1,931,406 |  |  |  | 1,192,983 |
Total operating expenses |  |  | 2,758,801 |  |  |  | 2,424,106 |  |  |  | 5,673,495 |  |  |  | 4,307,328 |
(Loss) income from operations |  |  | (1,118,619 | ) |  |  | 243,357 |  |  |  | (1,820,447 | ) |  |  | 417,204 |
Other income (expense): |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Interest expense |  |  | - |  |  |  | (42,511 | ) |  |  | (55,661 | ) |  |  | (92,512 | )
Other, net |  |  | 54,430 |  |  |  | (1,095 | ) |  |  | 122,039 |  |  |  | (1,162 | )
Total other income (expense), net |  |  | 54,430 |  |  |  | (43,606 | ) |  |  | 66,378 |  |  |  | (93,674 | )
(Loss) income before provision for income taxes |  |  | (1,064,189 | ) |  |  | 199,751 |  |  |  | (1,754,069 | ) |  |  | 323,530 |
Provision for income taxes |  |  | 555,629 |  |  |  | 64,967 |  |  |  | 772,752 |  |  |  | 109,599 |
Net (loss) income |  | $ | (1,619,818 | ) |  | $ | 134,784 |  |  | $ | (2,526,821 | ) |  | $ | 213,931 |
Net loss attributable to noncontrolling interest |  | $ | (116,996 | ) |  | $ | (122,526 | ) |  | $ | (229,581 | ) |  | $ | (122,526 | )
Net (loss) income attributable to common stockholders |  | $ | (1,502,822 | ) |  | $ | 257,310 |  |  | $ | (2,297,240 | ) |  | $ | 336,457 |

35

|  | For The Three Month Periods ended June 30, |  |  | For The Six Month Periods ended June 30, |
|  | 2018 |  |  | 2017 |  |  | 2018 |  |  | 2017 |
Net revenue |  |  | 100.0 | % |  |  | 100.0 | % |  |  | 100.0 | % |  |  | 100.0 | %
Cost of revenue |  |  | 72.2 | % |  |  | 64.4 | % |  |  | 70.4 | % |  |  | 65.8 | %
Gross margin |  |  | 27.8 | % |  |  | 35.6 | % |  |  | 29.6 | % |  |  | 34.2 | %
Operating expenses: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
General and administrative |  |  | 18.6 | % |  |  | 12.9 | % |  |  | 16.7 | % |  |  | 12.0 | %
Marketing and selling |  |  | 11.9 | % |  |  | 11.4 | % |  |  | 12.1 | % |  |  | 10.6 | %
Research and development |  |  | 16.3 | % |  |  | 8.1 | % |  |  | 14.8 | % |  |  | 8.6 | %
Total operating expenses |  |  | 46.8 | % |  |  | 32.4 | % |  |  | 43.6 | % |  |  | 31.2 | %
(Loss) income from operations |  |  | -19.0 | % |  |  | 3.2 | % |  |  | -14.0 | % |  |  | 3.0 | %
Other income (expense): |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Interest expense |  |  | 0.0 | % |  |  | -0.5 | % |  |  | -0.4 | % |  |  | -0.7 | %
Other, net |  |  | 0.9 | % |  |  | 0.0 | % |  |  | 0.9 | % |  |  | 0.0 | %
Total other income (expense), net |  |  | 0.9 | % |  |  | -0.5 | % |  |  | 0.5 | % |  |  | -0.7 | %
(Loss) income before provision for income taxes |  |  | -18.1 | % |  |  | 2.7 | % |  |  | -13.5 | % |  |  | 2.3 | %
Provision (benefit) for income taxes |  |  | 9.4 | % |  |  | 0.9 | % |  |  | 5.9 | % |  |  | 0.8 | %
Net (loss) income |  |  | -27.5 | % |  |  | 1.8 | % |  |  | -19.4 | % |  |  | 1.5 | %
Net loss attributable to noncontrolling interest |  |  | -2.0 | % |  |  | -1.6 | % |  |  | -1.7 | % |  |  | -0.9 | %
Net (loss) income attributable to common stockholders |  |  | -25.5 | % |  |  | 3.4 | % |  |  | -17.7 | % |  |  | 2.4 | %

Non-GAAP Financial Measures

We believe that the use of Adjusted Earnings before Interest, Taxes, Depreciation and Amortization, or Adjusted EBITDA, is helpful to assess the Company’s financial performance. We define Adjusted EBITDA as net income attributable to common stock holders before depreciation and amortization, amortization of deferred debt discount and deferred gain, stock-based compensation, interest expense and the provision for income taxes.

Adjusted EBITDA is not a measurement of financial performance under generally accepted accounting principles in the United States, or GAAP. Because of varying available valuation methodologies, subjective assumptions and the variety of equity instruments that can impact a company’s non-cash operating expenses, we believe that providing a non-GAAP financial measure that excludes non-cash and non-recurring expenses allows for meaningful comparisons between our core business operating results and those of other companies, as well as providing us with an important tool for financial and operational decision making and for evaluating our own core business operating results over different periods of time.

36

Our Adjusted EBITDA measure may not provide in formation that is directly comparable to that provided by other companies in our industry, as other companies in our industry may calculate non-GAAP financial results differently, particularly related to non-recurring, unusual items. Our Adjusted EBITDA is not a measurement of financial performance under GAAP, and should not be considered as an alternative to operating income or as an indication of operating performance or any other measure of performance derived in accordance with GAAP. We do not consider Adjusted EBITDA to be a substitute for, or superior to, the information provided by GAAP financial results.

|  | For The Three Month Periods ended June 30, |  |  | For The Six Month Periods ended June 30, |
|  | 2018 |  |  | 2017 |  |  | 2018 |  |  | 2017 |
Net (loss) income attributable to common stockholders |  | $ | (1,502,822 | ) |  | $ | 257,310 |  |  | $ | (2,297,240 | ) |  | $ | 336,457 |
Depreciation and amortization |  |  | 274,736 |  |  |  | 202,569 |  |  |  | 528,494 |  |  |  | 381,613 |
Amortization of debt discount |  |  | - |  |  |  | 5,959 |  |  |  | 24,830 |  |  |  | 11,918 |
Amortization of deferred gain |  |  | (28,837 | ) |  |  | - |  |  |  | (57,675 | ) |  |  | - |
Stock-based compensation expense |  |  | 124,816 |  |  |  | 36,004 |  |  |  | 160,133 |  |  |  | 60,630 |
Interest expense |  |  | - |  |  |  | 42,511 |  |  |  | 55,661 |  |  |  | 92,512 |
Provision for income taxes |  |  | 555,629 |  |  |  | 64,967 |  |  |  | 772,752 |  |  |  | 109,599 |
Adjusted EBITDA |  | $ | (576,478 | ) |  | $ | 609,320 |  |  | $ | (813,045 | ) |  | $ | 992,729 |

Comparison of the three and six month periods ended June 30, 2018 and 2017

Net revenue

|  | For The Three Month Periods ended June 30, |  |  | For The Six Month Periods ended June 30, |
Revenues: |  | 2018 |  |  | 2017 |  |  | 2018 |  |  | 2017 |
Organic |  | $ | 5,670,314 |  |  | $ | 7,487,353 |  |  | $ | 12,465,649 |  |  | $ | 13,823,691 |
Acquired |  |  | 222,352 |  |  |  | 1,071 |  |  |  | 546,729 |  |  |  | 1,071 |
|  | $ | 5,892,666 |  |  | $ | 7,488,424 |  |  | $ | 13,012,378 |  |  | $ | 13,824,762 |
Organic |  |  | 96.23 | % |  |  | 99.99 | % |  |  | 95.80 | % |  |  | 99.99 | %
Acquired |  |  | 3.77 | % |  |  | 0.01 | % |  |  | 4.20 | % |  |  | 0.01 | %
|  |  | 100.00 | % |  |  | 100.00 | % |  |  | 100.00 | % |  |  | 100.00 | %

For the three month period ended June 30, 2018, total revenue decrease $1,595,758 or (21.3%), as compared to the same period in 2017. The decrease in revenue was primarily driven by OSS with a reduction of $1,817,039 or (24.3) percentage points of the total decrease in revenue. This decrease was attributable mainly to a reduction in sales to our OEM media and entertainment customers. Ion contributed additional revenue of $203,838 or 2.7 percentage points of the change for the period and SkyScale contributed $17,443 or 0.3 percentage points of the change in revenue as compared to the same period in 2017.

For the six month period ended June 30, 2018, total revenue decreased $812,384 or 5.9%, as compared to the same period in 2017. The decrease in revenue was primarily driven by OSS with a reduction of $1,358,041 or (9.8) percentage points of the total decrease in revenue. This decrease was attributable mainly to a reduction in sales to our OEM media and entertainment customers. ION contributed additional revenue of $407,675 or 2.9 percentage points of the change for the period and SkyScale contributed $137,982 or 1.0 percentage points of the change in revenue as compared to the same period in 2017.

37

Cost of revenue and gross margin

Cost of revenue decreased by $568,477 or (11.8%), for the three month period ended June 30, 2018 as compared to the same period in 2017. The decrease in cost of revenue was primarily driven by a decrease in OSS cost of sales of $785,333 or (16.3) percentage points. This decrease is mainly attributable to a reduction in sales of OEM products and an increase in applied labor and overhead to cost of goods sold of $278,032 based upon an evaluation of labor and overhead reserves. Ion contributed increased costs of revenue of $50,102 or 1.0 percentage points and SkyScale contributed an increase of $166,754 or 3.5 percentage points which resulted in cost of revenue exceeding generated revenue due to underutilization during the ramp-up stage of this development stage business.

Total gross margin percentage decreased from 35.6% during the three month period ended June 30, 2017 to 27.8% during the three month period ended June 30, 2018, a decrease of (7.8%). The decrease in overall gross margin is predominately attributable to the inclusion of SkyScale which contributed negative gross margin of $148,240 or (2.8) percentage points of the change as a result of underutilization and an increase in labor and overhead applied to cost of revenue for OSS of $278,032 which eroded overall margins by (4.9) percentage points. Excluding the increase in applied labor and overhead, OSS contributed gross margin at 33.7% as compared to the prior period gross margin of 35.6% which was mainly attributable to product mix.

Cost of revenue increased by $59,100 or 0.6%, for the six month period ended June 30, 2018 as compared to the same period in 2017. Cost of revenue for OSS decreased $359,587 or (3.9) percentage points. This reduction which resulted from reduced sales was mitigated by charges to the period for inventory obsolescence of $244,399, and applied labor and overhead to cost of revenue of $371,220. Ion contributed additional costs of revenue of $102,972 or 1.2 percentage points and SkyScale contributed $315,715 or 3.5 percentage points which resulted in cost of revenue exceeding generated revenue due to underutilization during the ramp-up stage of this development stage business.

Total gross margin percentage decreased from 34.2% during the six month period ended June 30, 2017 to 29.6% during the six month period ended June 30, 2018, a decrease of (4.6%). The decrease in overall gross margin is predominately attributable to the inclusion of SkyScale which contributed negative gross margin of $176,662 or (1.4) percentage point of the change as a result of underutilization and an increase in OSS reserves for inventory obsolescence of $244,399 as a result of a detailed analysis of excess or slow-moving inventories and an increase in applied labor and overhead of $371,220 which eroded overall margins by (4.8) percentage points. These reductions in gross margin percentage were offset by Ion which contributed margin of $304,703 or 74.7% of Ion revenue. Excluding the increase in the reserves for inventory and the increase in labor and overhead, OSS contributed gross margin at 34.8% as compared to the prior period gross margin of 34.2%.

Operating expenses

General and administrative expense

General and administrative expense increased $130,753, or 13.5%, for the three month period ended June 30, 2018, as compared to same period in 2017. OSS contributed $290,897 or 222.5% of the total increase in these expenses. The increase in general and administrative expense increased primarily due to increased third party service costs associated with being a public company which includes legal and accounting costs, insurance, listing fees and reporting and compliance costs. Additionally there was a minimal increase in salaries. SkyScale had a reduction of $160,416 or (122.7%) of the overall increase as a result of more costs being allocated to cost of revenue rather than general and administrative expenses and Ion contributed $272 or 0.2%. Overall general and administrative expenses increased as a percentage of revenue to 18.6% during the three month period ended June 30, 2018 as compared to 12.9 % during the same period in 2017.

38

General and administrative expense increased $515,071, or 31.1%, for the six month period ended June 30, 2018, as compared to same period in 2017. OSS contributed $517,202 or 100.4% of the total increase in these expenses. The increase in g eneral and administrative expense increased primarily due to increased third party service costs associated with being a public company which includes legal and accounting costs, insurance, listing fees and reporting and compliance costs. Additionally there was a minimal increase in salaries. SkyScale had a reduction of $2,403 or (0.5%) as a result of more costs being allo cated to cost of revenue rather than general and administrative expenses and Ion contributed $272 or less than 0.0 1%. Overall, general and administrative expenses increased as a percentage of revenue to 16.7% during the six month period ended June 30, 2018 as compared to 12.0% during the same period in 2017.

Marketing and selling expense

Marketing and selling expense decreased $149,304 or (17.5%) during the three month period ended June 30, 2018, as compared to the same period in 2017. OSS had a reduction of $185,413 or (124.2%) of the total decrease. SkyScale had a reduction $21,509 or (14.4%) of the decrease with Ion contributing an increase of $57,618 or 38.6%. The reduction in expenses associated with marketing and selling expense is primarily attributable to reduced commissions to third parties, tradeshows and brand awareness advertising. Overall, total marketing and selling expense increased as a percentage of revenue to 11.9% during the three month period ended June 30, 2018 as compared to 11.4% during the same period in 2017.

Marketing and selling expense increased by $112,673 or 7.7% during the six month period ended June 30, 2018, as compared to the same period in 2017. OSS had a reduction of $32,142 or (28.5%) of the total increase. SkyScale contributed $56,247 or 49.9% of the increase with Ion contributing $88,568 or 78.6%. The increased expenses associated with marketing and selling expense is primarily attributable to additional costs for the SkyScale and Ion businesses. Overall, total marketing and selling expense increased as a percentage of revenue to 12.1% during the six month period ended June 30, 2018 as compared to 10.6% during the same period in 2017.

Research and development expense

Research and development expense increased by $353,246 or 58.3% during the three month period ended June 30, 2018 as compared to same period in 2017. OSS saw an increase of $16,867 or 4.8% with SkyScale contributing $37,040 or 10.5% and Ion software development contributing $299,339 or 84.7%. These expenses are mainly compromised of salary and related costs and professional consulting services attributable to continued development of new and enhanced product offerings. Overall, total research and development expense increased as a percentage of revenue to 16.3% during the three month period ended June 30, 2018 as compared to 8.1% during the same period in 2017.

Research and development expense increased by $738,423 or 61.9% during the six month period ended June 30, 2018 as compared to same period in 2017. OSS saw an increase of $139,490 or 18.9% with Ion software development contributing $598,933 or 81.1%. These expenses are mainly compromised of salary and related costs and professional consulting services attributable to continued development of new and enhanced product offerings. Overall, total research and development expense increased as a percentage of revenue to 14.8% during the six month period ended June 30, 2018 as compared to 8.6% during the same period in 2017.

Interest expense

Interest expense decreased $42,511 or 100% for the three month period ended June 30, 2018, as compared to same period in 2017 as there was no outstanding debt during the current period.

Interest expense decreased $36,851 or 39.8% for the six month period ended June 30, 2018, as compared to same period in 2017. Interest expense includes $18,871 of the remaining non-cash amortization of warrant discounts issued in conjunction with debt offerings. This increase was offset by a reduction in interest expense as a result of paying-off the bank line of credit as of February 5, 2018 and paying off all previously remaining outstanding notes payable in February 2018 with proceeds from the IPO.

39

Other income (expense), net

Other income (expense), increased $55,525 during the three month period ended June 30, 2018 as compared to the same period in 2017 attributable to other income earned through data mining of digital currencies by SkyScale utilizing any excess server capacity due to unsold time on the systems.

Other income (expense), increased $123,201 during the six month period ended June 30, 2018 as compared to the same period in 2017 attributable to settlement of outstanding obligations and other income earned through data mining of digital currencies by SkyScale utilizing any excess server capacity due to unsold time on the systems.

Provision for income taxes

We recorded an income tax provision of $555,629 and $772,752 for the three and six month periods ended June 30, 2018, respectively as compared to an income tax provision of $64,967 and $109,599, respectively for the same periods in 2017. The increase in expense occurred despite the fact that the Company experienced a pretax loss for the three and six month periods ended June 30, 2018. In determining our current quarter income tax expense, GAAP requires us to forecast our annual effective income tax rate (“AETR”) for the year ending December 31, 2018. Based on management’s projections, the Company expects income tax benefits related to research and development credits and equity compensation benefits to exceed its forecasted pretax earnings in 2018. As a result, the Company expects its AETR to be negative for the year ending December 31, 2018, and when this negative AETR is applied to our current quarter’s pretax loss, the result is a quarterly income tax expense. If we experience pretax earnings in future quarters, we expect to record an income tax benefit as a result of the negative AETR that we are forecasting for the year ending December 31, 2018.

Liquidity and capital resources

During the six month period ended June 30, 2018, our primary sources of liquidity came from our initial public offering from which we received net proceeds of $17,950,000 and existing cash. Based on our current plans and business conditions, we believe that existing cash and cash generated from operations will be sufficient to satisfy our anticipated cash requirements for at least the next twelve months.

Our future capital requirements will depend on many factors including our growth rate, the timing and extent of spending to support development efforts, the expansion of our sales and marketing, the timing of new product introductions, the continuing market acceptance of our products and services and future M&A activities.

We may be required to seek additional equity or debt financing. In the event that additional financing is required from outside sources, we may not be able to raise monies on terms acceptable to us or at all. If we are unable to raise additional capital when desired, our business, operating results and financial condition would be adversely affected.

The following table summarizes our cash flows for the six month periods ended June 30, 2018 and 2017:

|  | For The Six Month Periods ended June 30, |
Cash flows: |  | 2018 |  |  | 2017 |
Net cash used in operating activities |  | $ | (3,848,089 | ) |  | $ | (273,110 | )
Net cash used in investing activities |  | $ | (60,210 | ) |  | $ | (13,971 | )
Net cash provided by financing activities |  | $ | 12,989,902 |  |  | $ | 725,491 |

40

Operating Activities

During the six month period ended June 30, 2018, we used $3,848,089 in cash in operating activities, an increase in the use of cash of $3,574,979 when compared to the cash used by operating activities of $273,110 during the same period in 2017. The decrease in cash generated by operating activities was primarily a result of a decrease in net income, offset by increases in non-cash adjustments and an increase in working capital. During the six month periods ended June 30, 2018 and 2017 respectively, net loss adjusted for non-cash expenditures was $(746,899) in 2018 as compared to $584,998 in 2017, a decrease of $1,331,897. Additionally, working capital requirements increased $2,243,082 attributable to working capital requirements for prepaid expenses, accounts payable and accrued expenses of $4,584,427 which was offset by $2,341,345 in decreases in working capital requirements attributable to accounts receivable and inventories for the comparable period.

Our ability to generate cash from operations in future periods will depend in large part on our profitability, the rate and timing of collections of our accounts receivable, our inventory turns and our ability to manage other areas of working capital.

Investing Activities

During the six month period ended June 30, 2018, we used cash of $60,210 in investing activities as compared to $13,971 used during the same period in 2017, an increase of $46,239. The difference is mainly attributable to timing of when equipment is acquired. We do not anticipate any significant purchases of equipment beyond that which is anticipated for use in the normal course of our core business activity.

Financing Activities

During the six month period ended June 30, 2018, we generated $12,989,902 from financing activities as compared to the cash provided by financing activities of $725,491during the same period in 2017. During the six month period ended June 30, 2018, we received proceeds from the sale of common stock in our initial public offering of $19,500,000 which was offset by our stock issuance costs for commissions and third party professional services. We also received $59,150 from the exercise of employee stock options. With the proceeds from our initial public offering we paid off our bank line of credit and retired all outstanding debt obligations so that the Company is debt free. We also incurred certain employee costs associated with the exercise of employee stock option which were consummated on a net exercise basis.

Contractual obligations and commitments

The following table sets forth our non-cancellable contractual obligations as of June 30, 2018.

|  | Total |  |  | Less than 1 year |  |  | 1-3 years |  |  | 3-5 years |  |  | More than 5 Years |
Operating leases |  | $ | 468,562 |  |  | $ | 175,396 |  |  | $ | 293,166 |  |  |  | - |  |  |  | - |
Total |  | $ | 468,562 |  |  | $ | 175,396 |  |  | $ | 293,166 |  |  | $ | - |  |  | $ | - |

All notes payable were paid-off in the month of February 2018, from proceeds from our initial public offering. We have made certain indemnities, under which the Company may be required to make payments to an indemnified party, in relation to certain transactions. We indemnify our directors, officers, employees and agents to the maximum extent permitted under the laws of the State of Delaware. In connection with our facilities leases, we indemnify our lessors for certain claims arising from the use of our facilities. Also, in connection with our bank credit agreement, we have agreed to indemnify our lender and others related to the use of the proceeds and other matters. The duration of the indemnities varies, and in many cases is indefinite. These indemnities do not provide for any limitation of the maximum potential future payments we could be obligated to make. Historically, we have not been obligated to make any payments for these obligations and no liabilities have been recorded for these indemnities.

41

Off balance sheet arrangements

Other than lease commitments incurred in the normal course of business and certain indemnification provisions, we do not have any off-balance sheet financing arrangements or liabilities, guarantee contracts, retained or contingent interests in transferred assets, or any obligation arising out of a material variable interest in an unconsolidated entity.

We do not have any majority-owned subsidiaries that are not consolidated in the financial statements. Additionally, we do not have an interest in, or relationships with, any special purpose entities.

Stockholder transactions

We issued notes payable to Series B preferred stockholders totaling $350,000 during the year ended December 31, 2016. In connection with the issuance of the notes during the year ended December 31, 2016, we issued warrants to purchase 39,326 shares of common stock at $1.78 per share. These loans were paid in full in February 2018, but the warrants remain outstanding.

Effective August 1, 2016, we entered into a management services agreement with a company owned by the former chief executive officer of Magma. The agreement calls for payments of $180,000 per year for the first two years paid in monthly installments. In year three the amount is reduced to $37,500 for the year paid in monthly installments. Additionally, we granted 30,000 options in conjunction with execution of this agreement. Payments were $45,000 and $45,000 for the three month periods ended June 30, 2018 and 2017, respectively and were $90,000 and $90,000, for the six month periods ended June 30, 2018 and 2017, respectively.

Critical accounting policies and estimates

Our consolidated financial statements are prepared in accordance with U.S. generally accepted accounting principles (GAAP). The preparation of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, expenses, and related disclosures. We evaluate our estimates and assumptions on an ongoing basis. Our estimates are based on historical experience and various other assumptions that we believe to be reasonable under the circumstances. Our actual results could differ from these estimates. The critical accounting estimates, assumptions and judgments that we believe have the most significant impact on our consolidated financial statements are described below.

Revenue Recognition

The Company recognizes revenue in accordance with FASB ASC Topic 605. Accordingly, revenue from the sale of products is recognized when there is evidence of an arrangement, the selling price is fixed or determinable, title and risk of loss has transferred to the customer, any installation or service obligations have been satisfied, and collection is reasonably assured. Net revenue includes deductions for customer discounts and actual and estimated returns. All amounts billed to customers related to shipping and handling are classified as net sales.

Customer agreements include one vendor managed inventory program. Pursuant to Staff Accounting Bulletin Topic 13.A.3.a, the Company recognizes revenue under this arrangement when (i) risks of ownership have passed to the customer; (ii) the customer's commitment to purchase the goods is fixed; (iii) there is a fixed schedule for delivery of the goods that is reasonable and consistent with the customer's business purpose; (iv) the Company does not have any specific performance obligations such that the earning process is not complete; (v) the ordered goods must have been segregated from the Company's inventory and not be subject to being used to fill other orders; and (vi) the product must be complete and ready for shipment. Also, such arrangement must be requested by the customer and the customer has explained a substantial business purpose for the arrangement. Management also considers whether the customer's custodial risks are insured and whether modifications to the Company's normal billing and credit terms were required. Revenue from the sale of extended warranties is deferred and amortized on a straight-line basis over the applicable service period.

42

Stock-Based Compensation

We measure and recognize compensation expense for all stock-based awards granted to our employees and other service providers, including stock options granted under our 2017 and 2015 Plans, based on the estimated fair value of the award. We use the Black-Scholes option pricing model to estimate the fair value of stock option awards granted under our 2017 and 2015 Plans. We recognize the fair value of stock options granted under our 2017 and 2015’s Plan as stock-based compensation on a straight line basis over the requisite service period. We record expense net of anticipated forfeitures and adjust the annual expense based upon actual experience.

Compensation cost for stock awards, which include restricted stock units (“RSUs”) is measured at the fair value on the grant date and recognized as expense, net of estimated forfeitures, over the related service period. The fair value of stock awards is based on the quoted price of our common stock on the grant date less the present value of expected dividends not received during the vesting period.

Our use of the Black-Scholes option pricing model requires the input of highly subjective assumptions, including the fair value of the underlying common stock, expected term of the option, expected volatility of the price of our common stock, risk-free interest rates and the expected dividend yield of our common stock. The assumptions used in our option pricing model represent management’s best estimates. These estimates involve inherent uncertainties and the application of management’s judgment. If factors change and different assumptions are used, our stock-based compensation expense could be materially different in the future.

These assumptions and estimates are as follows:

| • | Fair Value of Common Stock. While we were a privately-held company, our Board of Directors considered numerous objective and subjective factors to determine the fair value of our common stock at each grant date. These factors included, but were not limited to, (i) contemporaneous valuations of common stock performed by unrelated third-party specialists; (ii) the rights, preferences and privileges of our convertible preferred stock relative to those of our common stock; (iii) the lack of marketability of our common stock; (iv) developments in the business; (v) the likelihood of achieving a liquidity event, such as an IPO or a merger or acquisition of our business, given prevailing market conditions; and (vi) the market performance of comparable publicly traded companies. Since the completion of our IPO, we use the market value of our stock on the date of grant.

| • | Expected Term. The expected term represents the period that our stock-based awards are expected to be outstanding. The expected term assumptions were determined based on the vesting terms, exercise terms and contractual lives of the options.

| • | Expected Volatility. Since we do not have sufficient trading history of our common stock, the expected volatility was determined based on the historical stock volatilities of comparable companies. Comparable companies consist of public companies in our industry that is similar in size, stage of life cycle and financial leverage. We intend to continue to apply this process using the same or similar public companies until a sufficient amount of historical information regarding the volatility of our own share price becomes available, or unless circumstances change such that the identified companies are no longer similar to us, in which case, more suitable companies whose share prices are publicly available would be used in the calculation.

| • | Risk-Free Interest Rate. The risk-free interest rate is based on the implied yield available on U.S. Treasury zero-coupon issues with remaining terms similar to the expected term on the options.

| • | Dividend Rate. We have never declared or paid any cash dividends and do not plan to pay cash dividends in the foreseeable future, and, therefore, use an expected dividend yield of zero.

We will continue to use judgment in evaluating the assumptions related to our stock-based compensation on a prospective basis. As we continue to accumulate additional data related to our common stock, we may refine our estimation process, which could materially impact our future stock-based compensation expense.

43

Inventory Valuation

We value our inventory at the lower of cost or its estimated net realizable value on a first-in, first-out basis. We use the average cost method for purposes of determining cost, which approximates the first-in, first-out method. We write down inventory for excess and obsolescence based upon a review of historical usage and assumptions about future demand, product mix and possible alternative uses. Actual demand, product mix and alternative usage may be lower than those that we project and this difference could have a material adverse effect on our gross margin if inventory write-downs beyond those initially recorded become necessary. Alternatively, if actual demand, product mix and alternative usage are more favorable than those we estimated at the time of such a write-down, our gross margin could be favorably impacted in future periods.

Goodwill, Intangible Assets and Long-lived Assets

We evaluate our goodwill for impairment annually and in any interim period in which events or circumstances arise that indicate our goodwill may be impaired. Indicators of impairment include, but are not limited to, a significant deterioration in overall economic conditions, a decline in our market capitalization, the loss of significant business, significant decreases in funding for our contracts, or other significant adverse changes in industry or market conditions.

We test goodwill for impairment at the reporting unit level. Goodwill impairment guidance provides entities an option to perform a qualitative assessment (commonly known as “step zero”) to determine whether further impairment testing is necessary before performing the two-step test. The qualitative assessment requires significant judgments by management about macro-economic conditions including the entity's operating environment, its industry and other market considerations, entity-specific events related to financial performance or loss of key personnel, and other events that could impact the reporting unit. If we conclude that further testing is required, the impairment test involves a two-step process.

Step one compares the fair value of the reporting unit with its carrying value, including goodwill. If the carrying amount exceeds the fair value of the reporting unit, step two is required to determine if there is an impairment of the goodwill. Step two compares the implied fair value of the reporting unit's goodwill to the carrying amount of the goodwill. We estimate the fair value of our reporting unit using the income approach based upon a discounted cash flow model. The income approach requires the use of many assumptions and estimates including future revenues, expenses, capital expenditures, and working capital, as well as discount factors and income tax rates. In addition, we use the market approach, which compares the reporting unit to publicly-traded companies and transactions involving similar businesses, to support the conclusions of the income approach.

As part of our annual goodwill impairment testing, we utilize a discount rate for our reporting unit, as defined by FASB ASC 350, Intangibles-Goodwill and Other, that we believe represents the risks that our business faces, considering our size, the current economic environment, and other industry data we believe is appropriate. We also review finite-lived intangible assets and long-lived assets when indications of potential impairment exist, such as a significant reduction in undiscounted cash flows associated with the assets. Should the fair value of our long-lived assets decline because of reduced operating performance, market declines, or other indicators of impairment, a charge to operations for impairment may be necessary.

Income Taxes

The determination of income tax expense requires us to make certain estimates and judgments concerning the calculation of deferred tax assets and liabilities, as well as the deductions and credits that are available to reduce taxable income. We recognize deferred tax assets and liabilities for the expected future tax consequences of events that have been included in our consolidated financial statements. Under this method, deferred tax assets and liabilities are determined based on the difference between the financial statement and tax basis of assets and liabilities using enacted tax rates for the year in which the differences are expected to reverse.

44

In evaluating our ability to recover deferred tax assets, we consider all available positive and negative evidence, including our past operating results, our forecast of future earnings, future taxable income, and tax planning strategies. The assumptions utilized in determining future taxable income require significant judgment. We record a valuat ion allowance against deferred tax assets if, based upon the available evidence, it is more likely than not that some or all of the deferred tax assets will not be realized. If it becomes more likely than not that a tax asset will be used for which a reser ve has been provided, we reverse the related valuation allowance. If our actual future taxable income by tax jurisdiction differs from estimates, additional allowances or reversals of reserves may be necessary.

We use a two-step approach to recognize and measure uncertain tax positions. First, the tax position must be evaluated to determine the likelihood that it will be sustained upon external examination. If the tax position is deemed more-likely-than-not to be sustained, the tax position is then assessed to determine the amount of benefit to recognize in the financial statements. The amount of the benefit that may be recognized is the largest amount that has a greater than 50% likelihood of being realized upon ultimate settlement. We reevaluate our uncertain tax positions on a quarterly basis and any changes to these positions as a result of tax audits, tax laws or other facts and circumstances could result in additional charges to operations.

Business Combinations

We utilize the acquisition method of accounting for business combinations and allocate the purchase price of an acquisition to the various tangible and intangible assets acquired and liabilities assumed based on their estimated fair values. We primarily establish fair value using the income approach based upon a discounted cash flow model. The income approach requires the use of many assumptions and estimates including future revenues and expenses, as well as discount factors and income tax rates. Other estimates include:

| • | Estimated step-ups or write-downs for fixed assets and inventory;

| • | Estimated fair values of intangible assets; and

| • | Estimated income tax assets and liabilities assumed from the target

While we use our best estimates and assumptions as part of the purchase price allocation process to accurately value assets acquired and liabilities assumed at the business acquisition date, our estimates and assumptions are inherently uncertain and subject to refinement. As a result, during the purchase price allocation period, which is generally one year from the business acquisition date, we record adjustments to the assets acquired and liabilities assumed, with the corresponding offset to goodwill.

For changes in the valuation of intangible assets between preliminary and final purchase price allocation, the related amortization is adjusted in the period it occurs. Subsequent to the purchase price allocation period any adjustment to assets acquired or liabilities assumed is included in operating results in the period in which the adjustment is determined. Should we issue shares of our common stock in an acquisition, we will be required to estimate the fair value of the shares issued.

Recent accounting pronouncements

In May 2014, the FASB issued Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers (“ASU 2014-09”). ASU 2014-09 supersedes the revenue recognition requirements in FASB Topic 605, Revenue Recognition. ASU 2014-09 implements a five-step process for customer contract revenue recognition that focuses on transfer of control, as opposed to transfer of risk and rewards. The amendment also requires enhanced disclosures regarding the nature, amount, timing and uncertainty of revenues and cash flows from contracts with customers. Other major provisions include the capitalization and amortization of certain contract costs, ensuring the time value of money is considered in the transaction price, and allowing estimates of variable consideration to be recognized before contingencies are resolved in certain circumstances. Entities can transition to the standard either retrospectively or as a cumulative-effect adjustment as of the date of adoption. On July 9, 2015, the FASB approved amendments deferring the effective date of the standard by one year. The new standard will be effective for the Company in the first quarter of 2019. The Company has not yet selected a transition method and is currently assessing the impact the adoption of ASU 2014-09 will have on its consolidated financial statements and disclosures.

45

In February 2016, the FASB issued ASU No. 2016-02, Leases (“ASU 2016-02”). Under ASU 2016-02, lessees will be required to recognize the following for all leases (with the exception of short-term leases) at the commencement date: a lease liability, which i s a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. ASU 20 16-02 is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. Early application is permitted. Lessees must apply a modified retrospective transition approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements. The modified retrospective approach would not require any transition accounting for leases that expired before the earliest comparative period p resented. Lessees may not apply a full retrospective transition approach. The Company is currently evaluating the impact of adopting ASU 2016-02 on its consolidated financial statements and disclosures.

In August 2016, the FASB issued ASU No. 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments (“ASU 2016-15”), which is intended to reduce the existing diversity in practice in how certain cash receipts and cash payments are classified in the statement of cash flows. ASU 2016-15 is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years with early adoption permitted, provided that all of the amendments are adopted in the same period. The Company is currently evaluating the impact of adopting ASU 2016-15 on its consolidated financial statements

In January 2017, the FASB issued ASU No. 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business (“ASU 2017-01”). The amendments in this update clarify the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions or disposals of assets or businesses. ASU 2017-01 will be effective for the Company for the year ending December 31, 2019 and interim reporting periods within that year. Early adoption is permitted for transactions that have not been reported in financial statements that have been issued or made available for issuance. The Company is currently evaluating the effect of the adoption of this guidance on the Company’s consolidated financial statements.

In January 2017, the FASB issued ASU No. 2017-04, Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment (“ASU 2017-04”). ASU 2017-04 simplifies the subsequent measurement of goodwill by eliminating Step 2 from the goodwill impairment testing. An entity will no longer determine goodwill impairment by calculating the implied fair value of goodwill by assigning the fair value of a reporting unit to all of its assets and liabilities as if that reporting unit had been acquired in a business combination. Instead, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount and recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value. The loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. An entity still has the option to perform the qualitative assessment for a reporting unit to determine if the quantitative impairment test is necessary. ASU 2017-04 will be effective for the Company for the fiscal year ending December 31, 2021 and interim reporting periods within that year. Early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The Company expects the adoption of this guidance will not have a material effect on the Company’s consolidated financial statements and disclosures.

In May 2017, the FASB issued ASU No. 2017-09, Compensation - Stock Compensation (Topic 718): Scope of Modification Accounting (“ASU 2017-09”), which provides guidance about which changes to the terms or conditions of a share-based payment award require an entity to apply modification accounting in ASC Topic 718. Under the new guidance, modification accounting is required only if the fair value, the vesting conditions, or the classification of the award (as equity or liability) changes as a result of the change in terms or conditions. ASU 2017-09 will be effective for the Company for the year ending December 31, 2019 and interim reporting periods within that year. Early adoption is permitted. The Company expects the adoption of this guidance will not have a material effect on the Company’s consolidated financial statements and disclosures.

46

Recently implemented accounting pronouncements

In July 2015, the FASB issued ASU No. 2015-11, Inventory (Topic 330) ("ASU 2015-11"). The amendments in ASU 2015-11 require that an entity measure inventory within the scope of the standard at the lower of cost and net realizable value. Net realizable value is the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transaction. The amendments in this update more closely align the measurement of inventory in U.S. GAAP with the measurement of inventory in International Financial Reporting Standards. ASU 2015-11 is effective for annual and interim periods beginning on or after December 15, 2017. The Company adopted ASU No. 2015-11 in the first quarter of 2018, without a material impact to its consolidated financial statements and disclosures.

In March 2016, the FASB issued ASU No. 2016-09, Compensation – Stock Compensation (Topic 718) (“ASU 2016-09”), which simplified certain aspects of the accounting for stock-based payment transactions, including income taxes, classification of awards and classification in the statement of cash flows. ASU 2016-09 will be effective for annual reporting periods beginning after December 15, 2017 and interim periods within those annual periods. The Company adopted ASU No. 2016-09 in the first quarter of 2018, with no impact to its consolidated financial statements and disclosures.

Interest rate risk

Our exposure to interest rate risk is nominal as we currently do not have any debt outstanding.

Concentration of credit risk

Financial instruments that potentially expose us to concentrations of credit risk consist principally of cash, cash equivalents and accounts receivable. We place our cash and cash equivalents with financial institutions with high credit quality. At June 30, 2018, we had $9,267,320 of cash and cash equivalents on deposit or invested with our financial and lending institutions.

We provide credit to our customers in the normal course of business. We perform ongoing credit evaluations of our customers’ financial condition and limit the amount of credit extended when deemed necessary.

Foreign currency risk

We operate primarily in the United States. Foreign sales of products and services are primarily denominated in U.S. dollars. We also conduct limited business outside the United States through our foreign subsidiary in Germany, where business is largely transacted in non-U.S. dollar currencies particularly the Euro, which is subject to fluctuations due to changes in foreign currency exchange rates. Accordingly, we are subject to exposure from changes in the exchange rates of local currencies. Consequently, changes in the exchange rates of the currencies may impact the translation of the foreign subsidiaries’ statements of operations into U.S. dollars, which may in turn affect our consolidated statement of operations.

We have not entered into any financial derivative instruments that expose us to material market risk, including any instruments designed to hedge the impact of foreign currency exposures. We may, however, hedge such exposure to foreign currency exchange rate fluctuations in the future.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Not applicable.

47

Item 4. Controls and Procedures.

Our management, with the participation of our principal executive officer and principal financial officer, has evaluated the effectiveness of our disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended, or the Exchange Act, as of the end of the period covered by this quarterly report. Based on such evaluation, our principal executive officer and principal financial officer have concluded that as of such date, our disclosure controls and procedures were not effective at the reasonable assurance level as a result of the material weaknesses in our internal control over financial reporting. We continue to review our disclosure controls and procedures and may from time to time make changes aimed at enhancing their effectiveness and to ensure that our systems evolve with our Company’s business. A control system, no matter how well conceived and operated, can provide only reasonable, assurance that the objectives of the control system are met.

There have been changes in our internal control over financial reporting during the quarter ended June 30, 2018, that we believe have materially affected, or is reasonably likely to materially affect, our internal control over financial reporting. There has been improvement to our internal controls as a result of the implementation of the initial steps of our material weaknesses remediation plan which was prepared in response to material weaknesses in our internal control over financial reporting as of December 31, 2017. As defined in Rule 12b-2 under the Securities Exchange Act of 1934, as amended, or the Exchange Act, a “material weakness” is a deficiency, or combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of our annual or interim financial statements will not be prevented or detected on a timely basis. Specifically:

| (i) | we did not have sufficient segregation of duties within our accounting functions;

| (ii) | we lacked appropriate controls to ensure the accuracy of labor and overhead inventory rates as well as excess and obsolescence inventory reserves.

We are in the process of remediating the material weaknesses set forth above. To date we have implemented the following steps in our remediation plan:

| • | To address the identified weaknesses surrounding segregation of duties, supervision and expertise, in September 2017, we hired a chief financial officer with appropriate experience applying GAAP technical accounting guidance and have increased the number of hours worked by our contracted accounting personnel who are responsible for the closing process and external financial reporting. With the introduction of additional personnel, incompatible functions with respect to the segregation of duties and the recording of a transaction (including the review and approval processes) are being reassigned to different personnel to strengthen the control environment.

| • | To remediate the deficiencies in the control environment surrounding inventory and inventory valuation, we have and continue to evolve a new analytical process to identify slow-moving and obsolete inventory as well as formalizing the methodology for application of labor overhead to inventory. We are also strengthening the controls regarding physical verification of inventory on-hand.

Our remediation plan also includes relevant and appropriate training on technical GAAP topics, as well as SEC reporting requirements.

We are continuing the implementation of our remediation plan with continual improvement expected on a quarterly basis during 2018. Except for additional personnel costs, we have not incurred any material costs on our remediation plan to date as we have been implementing the plan internally. As we continue to evaluate and take actions to improve our internal control over financial reporting, we may determine to take additional actions to address control deficiencies or determine to modify certain of the remediation measurements that we are anticipating to make which may include retaining a third party to assist with the implementation of our remediation plan. The retention of third party service providers for purposes of remediation may involve us incurring material costs in the future.

48

PART II—OTHER INFORMATION

Item 1. Legal Proceedings.

We are subject to litigation, claims, investigations and audits arising from time to time in the ordinary course of our business. However, at this time, we are not aware of any pending, threatened, or unasserted claims.

Item 1A. Risk Factors.

You should carefully review and consider the information regarding certain factors that could materially affect our business, financial condition or future results set forth under Item 1A (Risk Factors) in our Annual Report on Form 10-K for the year ended December 31, 2017. There have been no material changes from the factors disclosed in our 2017 Annual Report on Form 10-K filed on March 21, 2018, although we may disclose changes to such factors or disclose additional factors from time to time in our future filings with the Securities and Exchange Commission.

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

During the six month period ended June 30, 2018, the Company issued 327,287 shares of common stock for proceeds of $59,149 in cash related to the exercise of stock options. Of the total shares issued, 265,366 shares of common stock were issued as a cashless exercise of stock options.

These shares were issued to officers, directors, employees and/or consultants of the Company, and thus in reliance on the exemption from registration contained in Rule 701 of the Securities Act. The options exercised were granted prior to the Company becoming subject to the reporting requirements of section 13 or 15(d) of the Exchange Act.

Use of Proceeds from Public Offering of Common Stock

On February 5, 2018, we closed our initial public offering (“IPO”), in which we sold 3,800,000 shares of common stock at a price to the public of $5.00 per share. An additional 200,000 shares (100,000 sold directly by the Company and 100,000 sold by our CEO as selling stockholder) were sold in connection with the underwriter’s option to purchase additional shares. The offer and sale of all of the shares in the IPO were registered under the Securities Act pursuant to a registration statement on Form S-1 (File No. 333-222121), which was declared effective by the Securities and Exchange Commission on January 31, 2018. We raised $17,485,000 in net proceeds after deducting underwriting discounts and commissions of approximately $1.33 million and underwriter offering-related transaction costs of $185,000. As a result of the underwriter’s partial exercise of its over-allotment option, the Company received gross proceeds of $500,000 for its portion of the over-allotment, which resulted in net proceeds to us of $465,000, after deducting underwriting discounts and commissions of $35,000.

Using the proceeds from the IPO, we reduced our indebtedness as follows:

On February 5, 2018, the Company paid down the outstanding balance of its line of credit with Bank of the West. On March 2, 2018, the line of credit with the Bank of the West was cancelled by the Company and the personal guarantee of our CEO was released.

On February 15, 2018, the Company paid-off the remaining balance of the “July 2016 Note.” Our CEO’s personal guarantee released as a result.

On February 15, 2018, the Company paid-off the remaining balances of the related party notes payable. Our CEO’s personal guarantee released as a result.

On February 23, 2018, the Company paid the remaining balance of the Bank of the West term loan in the amount of $834,103.

49

No payments were made by us to directors, officers or persons owning 10% or more of our capital stock or to their associates, or to our affiliates, other than payments in the ordinary course of business to officers for salaries. There has been no material change in the planned use of proceeds from our IPO as described in the final prospectus issued in connection with the IPO.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not Applicable.

Item 5. Other Information.

None.

50

Item 6. E xhibits.

Exhibit Number |  | Description
31.1* |  | Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2* |  | Certification of Principal Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1* |  | Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 **.
32.2* |  | Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 **.
101.INS* |  | XBRL Instance Document
101.SCH* |  | XBRL Taxonomy Extension Schema Document
101.CAL* |  | XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF* |  | XBRL Taxonomy Extension Definition Linkbase Document
101.LAB* |  | XBRL Taxonomy Extension Label Linkbase Document
101.PRE* |  | XBRL Taxonomy Extension Presentation Linkbase Document

* | Filed herewith.

** | These certifications are being furnished solely to accompany this quarterly report pursuant to 18 U.S.C. Section 1350, and are not being filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and are not to be incorporated by reference into any filing of the registrant, whether made before or after the date hereof, regardless of any general incorporation language in such filing.

51

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 by the undersigned thereunto duly authorized.

|  | Company Name
Date: August 8, 2018 |  | By: | /s/ Steve Cooper
|  |  | Steve Cooper
|  |  | Chief Executive Officer and President (Principal Executive Officer)
Date: August 8, 2018 |  | By: | /s/ John W. Morrison Jr.
|  |  | John W. Morrison Jr.
|  |  | Chief Financial Officer (Principal Financial and Accounting Officer)

52