0000803578 WAVEDANCER, INC. false --12-31 Q2 2023 396,339 308,217 411,333 391,628 0.001 0.001 100,000,000 100,000,000 20,932,885 20,838,599 19,259,834 19,165,548 1,673,051 1,673,051 2 1 3 1 2 1 1 5 1 3 1 1 2 1 40.8 0 0 0 0 575,000 0 0 400,000 0000803578 2023-01-01 2023-06-30 xbrli:shares 0000803578 2023-08-10 thunderdome:item iso4217:USD 0000803578 2023-06-30 0000803578 2022-12-31 iso4217:USD xbrli:shares 0000803578 wavd:ProfessionalFeesMember 2023-04-01 2023-06-30 0000803578 wavd:ProfessionalFeesMember 2022-04-01 2022-06-30 0000803578 wavd:SoftwareSalesMember 2023-04-01 2023-06-30 0000803578 wavd:SoftwareSalesMember 2022-04-01 2022-06-30 0000803578 2023-04-01 2023-06-30 0000803578 2022-04-01 2022-06-30 0000803578 wavd:ProfessionalFeesMember 2023-01-01 2023-06-30 0000803578 wavd:ProfessionalFeesMember 2022-01-01 2022-06-30 0000803578 wavd:SoftwareSalesMember 2023-01-01 2023-06-30 0000803578 wavd:SoftwareSalesMember 2022-01-01 2022-06-30 0000803578 2022-01-01 2022-06-30 0000803578 2021-12-31 0000803578 2022-06-30 0000803578 us-gaap:CommonStockMember 2022-12-31 0000803578 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0000803578 us-gaap:RetainedEarningsMember 2022-12-31 0000803578 us-gaap:TreasuryStockCommonMember 2022-12-31 0000803578 us-gaap:CommonStockMember 2023-01-01 2023-03-31 0000803578 us-gaap:AdditionalPaidInCapitalMember 2023-01-01 2023-03-31 0000803578 us-gaap:RetainedEarningsMember 2023-01-01 2023-03-31 0000803578 us-gaap:TreasuryStockCommonMember 2023-01-01 2023-03-31 0000803578 2023-01-01 2023-03-31 0000803578 us-gaap:CommonStockMember 2023-03-31 0000803578 us-gaap:AdditionalPaidInCapitalMember 2023-03-31 0000803578 us-gaap:RetainedEarningsMember 2023-03-31 0000803578 us-gaap:TreasuryStockCommonMember 2023-03-31 0000803578 2023-03-31 0000803578 us-gaap:CommonStockMember 2023-04-01 2023-06-30 0000803578 us-gaap:AdditionalPaidInCapitalMember 2023-04-01 2023-06-30 0000803578 us-gaap:RetainedEarningsMember 2023-04-01 2023-06-30 0000803578 us-gaap:TreasuryStockCommonMember 2023-04-01 2023-06-30 0000803578 us-gaap:CommonStockMember 2023-06-30 0000803578 us-gaap:AdditionalPaidInCapitalMember 2023-06-30 0000803578 us-gaap:RetainedEarningsMember 2023-06-30 0000803578 us-gaap:TreasuryStockCommonMember 2023-06-30 0000803578 us-gaap:CommonStockMember 2021-12-31 0000803578 us-gaap:AdditionalPaidInCapitalMember 2021-12-31 0000803578 us-gaap:RetainedEarningsMember 2021-12-31 0000803578 us-gaap:TreasuryStockCommonMember 2021-12-31 0000803578 us-gaap:CommonStockMember 2022-01-01 2022-03-31 0000803578 us-gaap:AdditionalPaidInCapitalMember 2022-01-01 2022-03-31 0000803578 us-gaap:RetainedEarningsMember 2022-01-01 2022-03-31 0000803578 us-gaap:TreasuryStockCommonMember 2022-01-01 2022-03-31 0000803578 2022-01-01 2022-03-31 0000803578 us-gaap:CommonStockMember 2022-03-31 0000803578 us-gaap:AdditionalPaidInCapitalMember 2022-03-31 0000803578 us-gaap:RetainedEarningsMember 2022-03-31 0000803578 us-gaap:TreasuryStockCommonMember 2022-03-31 0000803578 2022-03-31 0000803578 us-gaap:CommonStockMember 2022-04-01 2022-06-30 0000803578 us-gaap:AdditionalPaidInCapitalMember 2022-04-01 2022-06-30 0000803578 us-gaap:RetainedEarningsMember 2022-04-01 2022-06-30 0000803578 us-gaap:TreasuryStockCommonMember 2022-04-01 2022-06-30 0000803578 us-gaap:CommonStockMember 2022-06-30 0000803578 us-gaap:AdditionalPaidInCapitalMember 2022-06-30 0000803578 us-gaap:RetainedEarningsMember 2022-06-30 0000803578 us-gaap:TreasuryStockCommonMember 2022-06-30 xbrli:pure 0000803578 wavd:GrayMattersMember 2023-03-17 0000803578 2023-03-16 2023-03-16 0000803578 wavd:SummitCommunityBankMember 2023-06-30 0000803578 srt:MinimumMember srt:ScenarioForecastMember 2023-07-01 2024-06-30 0000803578 srt:MaximumMember srt:ScenarioForecastMember 2023-07-01 2024-06-30 0000803578 us-gaap:SubsequentEventMember wavd:CommonStockPurchaseAgreementMember 2023-08-02 2023-08-02 0000803578 wavd:GMDCMember us-gaap:SubsequentEventMember 2023-08-09 2023-08-09 0000803578 wavd:SummitCommunityBankMember us-gaap:SubsequentEventMember 2023-08-09 2023-08-09 0000803578 wavd:SummitCommunityBankMember us-gaap:SubsequentEventMember 2023-08-09 0000803578 wavd:GMDCMember 2023-03-17 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:PrimeContractsWithUSGovernmentAgenciesMember 2023-04-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:SubcontractsUnderFederalProcurementsMember 2023-04-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:SubcontractsUnderFederalProcurementsContractOneMember 2023-04-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:SubcontractsUnderFederalProcurementsContractTwoMember 2023-04-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:SubcontractsUnderFederalProcurementsContractThreeMember 2023-04-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:MultipleSubcontractsMember 2023-04-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:PrimeContractsWithUSGovernmentAgenciesMember 2022-04-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:SubcontractsUnderFederalProcurementsMember 2022-04-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:SubcontractsUnderFederalProcurementsContractOneMember 2022-04-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:SubcontractsUnderFederalProcurementsContractTwoMember 2022-04-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:MultipleSubcontractsMember 2022-04-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:SubcontractsUnderFederalProcurementsMember 2023-01-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:SubcontractsUnderFederalProcurementsMember srt:MinimumMember 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:SubcontractsUnderFederalProcurementsMember srt:MaximumMember 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:SubcontractsUnderFederalProcurementsContractOneMember 2023-01-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:SubcontractsUnderFederalProcurementsContractTwoMember 2023-01-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:SubcontractsUnderFederalProcurementsContractThreeMember 2023-01-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:MultipleSubcontractsMember 2023-01-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:PrimeContractsWithUSGovernmentAgenciesMember 2022-01-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:SubcontractsUnderFederalProcurementsMember 2022-01-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:SubcontractsUnderFederalProcurementsContractOneMember 2022-01-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:SubcontractsUnderFederalProcurementsContractTwoMember 2022-01-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:SubcontractsUnderFederalProcurementsContractThreeMember 2022-01-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:MultipleSubcontractsMember 2022-01-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:SupplierConcentrationRiskMember 2022-04-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:SupplierConcentrationRiskMember wavd:OneSupplierMember 2022-04-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:SupplierConcentrationRiskMember wavd:OneSupplierMember 2022-01-01 2022-06-30 0000803578 us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember wavd:SubcontractsUnderFederalProcurementsMember 2023-01-01 2023-06-30 0000803578 us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember wavd:SubcontractsUnderFederalProcurementsContractOneMember 2023-01-01 2023-06-30 0000803578 us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember wavd:SubcontractsUnderFederalProcurementsContractTwoMember 2023-01-01 2023-06-30 0000803578 us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember wavd:MultipleSubcontractsMember 2023-01-01 2023-06-30 0000803578 us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember wavd:PrimeContractsWithUSGovernmentAgenciesMember 2022-01-01 2022-06-30 0000803578 us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember wavd:PrimeContractsWithUsGovernmentAgenciesContractOneMember 2022-01-01 2022-06-30 0000803578 us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember wavd:PrimeContractsWithUsGovernmentAgenciesContractTwoMember 2022-01-01 2022-06-30 0000803578 us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember wavd:SubcontractsUnderFederalProcurementsMember 2022-01-01 2022-06-30 0000803578 us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember wavd:MultipleSubcontractsMember 2022-01-01 2022-06-30 0000803578 wavd:GMDCMember 2023-03-17 2023-03-17 0000803578 wavd:GMDCMember 2023-03-17 0000803578 us-gaap:PrepaidExpensesAndOtherCurrentAssetsMember wavd:GMDCMember 2023-03-17 0000803578 2023-03-17 0000803578 2023-03-18 0000803578 wavd:GMISubsidiaryMember 2023-03-17 2023-03-17 0000803578 wavd:GrayMattersIncMember 2023-04-01 2023-06-30 0000803578 wavd:GrayMattersIncMember 2022-04-01 2022-06-30 0000803578 wavd:GrayMattersIncMember 2023-01-01 2023-06-30 0000803578 wavd:GrayMattersIncMember 2022-01-01 2022-06-30 0000803578 wavd:GMIEmployeesMember 2023-01-01 2023-06-30 0000803578 wavd:EmployeesWhoResignedFromWavedancerMember 2023-01-01 2023-03-31 0000803578 us-gaap:CustomerRelationshipsMember wavd:GrayMattersIncMember 2022-12-31 0000803578 us-gaap:TechnologyBasedIntangibleAssetsMember wavd:GrayMattersIncMember 2022-12-31 0000803578 us-gaap:ComputerSoftwareIntangibleAssetMember wavd:GrayMattersIncMember 2022-12-31 0000803578 wavd:GrayMattersIncMember 2022-12-31 0000803578 wavd:ServicesTimeAndMaterialsMember 2023-04-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:ServicesTimeAndMaterialsMember 2023-04-01 2023-06-30 0000803578 wavd:ServicesTimeAndMaterialsMember 2022-04-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:ServicesTimeAndMaterialsMember 2022-04-01 2022-06-30 0000803578 wavd:ServicesFixedPriceOverTimeMember 2023-04-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:ServicesFixedPriceOverTimeMember 2023-04-01 2023-06-30 0000803578 wavd:ServicesFixedPriceOverTimeMember 2022-04-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:ServicesFixedPriceOverTimeMember 2022-04-01 2022-06-30 0000803578 wavd:ServicesCombinationMember 2023-04-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:ServicesCombinationMember 2023-04-01 2023-06-30 0000803578 wavd:ServicesCombinationMember 2022-04-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:ServicesCombinationMember 2022-04-01 2022-06-30 0000803578 wavd:ServicesFixedPricePerUnitMember 2023-04-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:ServicesFixedPricePerUnitMember 2023-04-01 2023-06-30 0000803578 wavd:ServicesFixedPricePerUnitMember 2022-04-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:ServicesFixedPricePerUnitMember 2022-04-01 2022-06-30 0000803578 wavd:ThirdpartySoftwareMember 2023-04-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:ThirdpartySoftwareMember 2023-04-01 2023-06-30 0000803578 wavd:ThirdpartySoftwareMember 2022-04-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:ThirdpartySoftwareMember 2022-04-01 2022-06-30 0000803578 wavd:SoftwareSupportAndMaintenanceMember 2023-04-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:SoftwareSupportAndMaintenanceMember 2023-04-01 2023-06-30 0000803578 wavd:SoftwareSupportAndMaintenanceMember 2022-04-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:SoftwareSupportAndMaintenanceMember 2022-04-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:AllProductAndServiceMember 2023-04-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:AllProductAndServiceMember 2022-04-01 2022-06-30 0000803578 wavd:ServicesTimeAndMaterialsMember 2023-01-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:ServicesTimeAndMaterialsMember 2023-01-01 2023-06-30 0000803578 wavd:ServicesTimeAndMaterialsMember 2022-01-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:ServicesTimeAndMaterialsMember 2022-01-01 2022-06-30 0000803578 wavd:ServicesFixedPriceOverTimeMember 2023-01-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:ServicesFixedPriceOverTimeMember 2023-01-01 2023-06-30 0000803578 wavd:ServicesFixedPriceOverTimeMember 2022-01-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:ServicesFixedPriceOverTimeMember 2022-01-01 2022-06-30 0000803578 wavd:ServicesCombinationMember 2023-01-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:ServicesCombinationMember 2023-01-01 2023-06-30 0000803578 wavd:ServicesCombinationMember 2022-01-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:ServicesCombinationMember 2022-01-01 2022-06-30 0000803578 wavd:ServicesFixedPricePerUnitMember 2023-01-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:ServicesFixedPricePerUnitMember 2023-01-01 2023-06-30 0000803578 wavd:ServicesFixedPricePerUnitMember 2022-01-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:ServicesFixedPricePerUnitMember 2022-01-01 2022-06-30 0000803578 wavd:ThirdpartySoftwareMember 2023-01-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:ThirdpartySoftwareMember 2023-01-01 2023-06-30 0000803578 wavd:ThirdpartySoftwareMember 2022-01-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:ThirdpartySoftwareMember 2022-01-01 2022-06-30 0000803578 wavd:SoftwareSupportAndMaintenanceMember 2023-01-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:SoftwareSupportAndMaintenanceMember 2023-01-01 2023-06-30 0000803578 wavd:SoftwareSupportAndMaintenanceMember 2022-01-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:SoftwareSupportAndMaintenanceMember 2022-01-01 2022-06-30 0000803578 wavd:IncentivePaymentsMember 2023-01-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:IncentivePaymentsMember 2023-01-01 2023-06-30 0000803578 wavd:IncentivePaymentsMember 2022-01-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:IncentivePaymentsMember 2022-01-01 2022-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:AllProductAndServiceMember 2023-01-01 2023-06-30 0000803578 us-gaap:SalesRevenueNetMember us-gaap:ProductConcentrationRiskMember wavd:AllProductAndServiceMember 2022-01-01 2022-06-30 0000803578 us-gaap:BilledRevenuesMember us-gaap:GovernmentSectorMember 2023-06-30 0000803578 us-gaap:BilledRevenuesMember us-gaap:GovernmentSectorMember 2022-12-31 0000803578 us-gaap:BilledRevenuesMember us-gaap:CommercialAndIndustrialSectorMember 2023-06-30 0000803578 us-gaap:BilledRevenuesMember us-gaap:CommercialAndIndustrialSectorMember 2022-12-31 0000803578 us-gaap:UnbilledRevenuesMember 2023-06-30 0000803578 us-gaap:UnbilledRevenuesMember 2022-12-31 utr:M 0000803578 srt:MinimumMember 2023-06-30 0000803578 srt:MaximumMember 2023-06-30 utr:Y 0000803578 us-gaap:MoneyMarketFundsMember us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember 2023-06-30 0000803578 us-gaap:MoneyMarketFundsMember us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember 2023-06-30 0000803578 us-gaap:MoneyMarketFundsMember us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember 2023-06-30 0000803578 us-gaap:MoneyMarketFundsMember us-gaap:FairValueMeasurementsRecurringMember 2023-06-30 0000803578 us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember 2023-06-30 0000803578 us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember 2023-06-30 0000803578 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember 2023-06-30 0000803578 us-gaap:FairValueMeasurementsRecurringMember 2023-06-30 0000803578 us-gaap:MoneyMarketFundsMember us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember 2022-12-31 0000803578 us-gaap:MoneyMarketFundsMember us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember 2022-12-31 0000803578 us-gaap:MoneyMarketFundsMember us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember 2022-12-31 0000803578 us-gaap:MoneyMarketFundsMember us-gaap:FairValueMeasurementsRecurringMember 2022-12-31 0000803578 wavd:GMDCMember 2023-06-30 0000803578 us-gaap:CustomerRelationshipsMember 2023-06-30 0000803578 us-gaap:CustomerRelationshipsMember 2022-12-31 0000803578 us-gaap:NoncompeteAgreementsMember 2023-06-30 0000803578 us-gaap:NoncompeteAgreementsMember 2022-12-31 0000803578 us-gaap:TradeNamesMember 2022-12-31 0000803578 us-gaap:TradeNamesMember 2023-06-30 0000803578 us-gaap:CustomerRelationshipsMember 2022-06-30 0000803578 us-gaap:CustomerRelationshipsMember 2021-12-31 0000803578 us-gaap:NoncompeteAgreementsMember 2022-06-30 0000803578 us-gaap:NoncompeteAgreementsMember 2021-12-31 0000803578 us-gaap:TradeNamesMember 2021-12-31 0000803578 us-gaap:TradeNamesMember 2022-06-30 0000803578 srt:MinimumMember 2022-01-01 2022-06-30 0000803578 srt:MaximumMember 2022-01-01 2022-06-30 0000803578 2023-01-01 0000803578 wavd:WavedancerIncVsJeffreyGeraldMember us-gaap:PendingLitigationMember wavd:SeveranceAndBenefitsMember 2023-01-25 2023-01-25 0000803578 wavd:WavedancerIncVsJeffreyGeraldMember us-gaap:SettledLitigationMember wavd:SeveranceAndBenefitsMember 2023-04-28 2023-04-28 0000803578 wavd:WavedancerIncVsJeffreyGeraldMember us-gaap:SettledLitigationMember 2023-04-28 2023-04-28 0000803578 us-gaap:RevolvingCreditFacilityMember wavd:SummitCommunityBankSecondLineMember 2022-09-30 0000803578 us-gaap:RevolvingCreditFacilityMember wavd:SummitCommunityBankSecondLineMember srt:MinimumMember 2022-09-30 0000803578 us-gaap:RevolvingCreditFacilityMember wavd:SummitCommunityBankSecondLineMember srt:MaximumMember 2022-09-30 0000803578 us-gaap:RevolvingCreditFacilityMember wavd:SummitCommunityBankSecondLineMember 2023-06-30 0000803578 us-gaap:RevolvingCreditFacilityMember wavd:SummitCommunityBankMember 2023-04-01 2023-06-30 0000803578 us-gaap:RevolvingCreditFacilityMember wavd:SummitCommunityBankMember 2023-01-01 2023-06-30 0000803578 us-gaap:RevolvingCreditFacilityMember wavd:SummitCommunityBankMember 2023-06-30 0000803578 us-gaap:RevolvingCreditFacilityMember wavd:SummitCommunityBankMember us-gaap:SubsequentEventMember 2023-08-09 2023-08-09 0000803578 wavd:PremiumFinancingAgreementMember 2023-03-07 0000803578 wavd:PremiumFinancingAgreementMember 2023-03-07 2023-03-07 0000803578 wavd:BRileyPrincipalCapitalIiLlcTheSellingStockholderMember 2022-07-08 0000803578 wavd:RegistrationRightsAgreementMember 2022-07-08 0000803578 wavd:BRileyPrincipalCapitalIiLlcTheSellingStockholderMember wavd:CommitmentFeeMember 2022-08-11 2022-08-11 0000803578 wavd:BRileyPrincipalCapitalIiLlcTheSellingStockholderMember wavd:CommitmentFeeMember 2022-11-10 2022-11-10 0000803578 us-gaap:PrepaidExpensesAndOtherCurrentAssetsMember wavd:BRileyPrincipalCapitalIiLlcTheSellingStockholderMember 2022-12-31 0000803578 wavd:BRileyPrincipalCapitalIiLlcTheSellingStockholderMember 2023-04-01 2023-06-30 0000803578 wavd:BRileyPrincipalCapitalIiLlcTheSellingStockholderMember 2023-01-01 2023-06-30 0000803578 wavd:CommonStockPurchaseAgreementMember 2023-04-01 2023-06-30 0000803578 wavd:BRileyPrincipalCapitalIiLlcTheSellingStockholderMember wavd:CommonStockPurchaseAgreementMember 2023-01-01 2023-06-30 0000803578 wavd:BRileyPrincipalCapitalIiLlcTheSellingStockholderMember wavd:CommonStockPurchaseAgreementMember 2023-06-30 0000803578 wavd:BRileyPrincipalCapitalIiLlcTheSellingStockholderMember wavd:CommonStockPurchaseAgreementMember 2022-04-01 2022-06-30 0000803578 wavd:BRileyPrincipalCapitalIiLlcTheSellingStockholderMember wavd:CommonStockPurchaseAgreementMember 2022-01-01 2022-06-30 0000803578 us-gaap:EmployeeStockOptionMember 2023-01-01 2023-06-30 0000803578 us-gaap:EmployeeStockOptionMember 2022-04-01 2022-06-30 0000803578 us-gaap:WarrantMember 2022-04-01 2022-06-30 0000803578 us-gaap:EmployeeStockOptionMember 2022-01-01 2022-06-30 0000803578 us-gaap:WarrantMember 2022-01-01 2022-06-30 0000803578 us-gaap:SubsequentEventMember wavd:CommonStockPurchaseAgreementMember 2023-08-02 0000803578 wavd:GMISubsidiaryMember us-gaap:SubsequentEventMember 2023-08-09 2023-08-09 0000803578 wavd:GMDCMember us-gaap:SubsequentEventMember us-gaap:CommonStockMember 2023-08-09 2023-08-09 0000803578 us-gaap:SubsequentEventMember 2023-08-09 2023-08-09 0000803578 us-gaap:SubsequentEventMember 2023-08-09

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

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

For the quarterly period ended June 30, 2023

or

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

Commission File Number 001-41092

WaveDancer, Inc.

(Exact name of registrant as specified in its charter)

Delaware | 54-1167364
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.)
12015 Lee Jackson Memorial Highway, Suite 210 |
Fairfax, Virginia | 22033
(Address of principal executive offices) | (Zip Code)

Registrant's telephone number, including area code: (703) 383-3000

Securities registered pursuant to Section 12(b) of the Act:

Title of each class |  | Trading Symbol |  | Name of each exchange on which registered
Common Stock, par value $0.001 per share |  | WAVD |  | The NASDAQ Stock Market LLC

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes ☑ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

Yes ☑ No ☐

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

Large accelerated filer | ☐ |  | Accelerated filer | ☐ | Non-accelerated filer | ☑
| Smaller reporting company | ☑ | Emerging growth company | ☐

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

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes ☐ No ☑

Number of shares outstanding by each class of common stock, as of August 10, 2023:

Common Stock, $0.001 par value – 19,459,834, shares outstanding

This document is also available through our website at http://ir.wavedancer.com/.

WaveDancer, Inc. | Form 10-Q June 30, 2023

WAVEDANCER, INC.

FORM 10-Q

Table of Contents

PART I. | FINANCIAL INFORMATION | Page Number
Item 1. | Unaudited Condensed Consolidated Financial Statements |
| Condensed Consolidated Balance Sheets as of June 30, 2023 and December 31, 2022 | 4
| Condensed Consolidated Statements of Operations for the three months ended June 30, 2023 and 2022 | 5
| Condensed Consolidated Statements of Operations for the six months ended June 30, 2023 and 2022 | 6
| Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2023 and 2022 | 7
| Condensed Consolidated Statements of Changes in Stockholders’ Equity for the three and six months ended June 30, 2023 and 2022 | 8
| Notes to Condensed Consolidated Financial Statements | 9
Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations | 20
Item 4. | Controls and Procedures | 26
PART II. | OTHER INFORMATION | 27
Item 1. | Legal Proceedings | 27
Item 1A. | Risk Factors | 27
Item 2 | Unregistered Sales of Equity Securities and Use of Proceeds | 27
Item 3. | Defaults Upon Senior Securities | 27
Item 4. | Mine Safety Disclosures | 27
Item 5. | Other Information | 27
Item 6. | Exhibits | 28
SIGNATURES |  | 29

2

WaveDancer, Inc. | Form 10-Q June 30, 2023

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

3

WaveDancer, Inc. | Form 10-Q June 30, 2023

WAVEDANCER, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

|  | June 30, 2023 |  |  | December 31, 2022 |
ASSETS |  |  |  |  |  |  |  |
Current assets |  |  |  |  |  |  |  |
Cash and cash equivalents |  | $ | 338,300 |  |  | $ | 731,081 |
Accounts receivable |  |  | 1,734,944 |  |  |  | 1,629,559 |
Prepaid expenses and other current assets |  |  | 525,846 |  |  |  | 442,445 |
Total current assets |  |  | 2,599,090 |  |  |  | 2,803,085 |
Intangible assets, net of accumulated amortization of $396,339, and $308,217, respectively |  |  | 1,093,661 |  |  |  | 1,181,783 |
Goodwill |  |  | 1,125,101 |  |  |  | 1,125,101 |
Right-of-use operating lease asset |  |  | 312,066 |  |  |  | 376,104 |
Property and equipment, net of accumulated depreciation and amortization of $411,333, and $391,628, respectively |  |  | 79,286 |  |  |  | 98,991 |
Contingent consideration receivable |  |  | 682,000 |  |  |  | - |
Equity investment |  |  | 335,475 |  |  |  | - |
Other assets |  |  | 20,623 |  |  |  | 79,305 |
Assets held for sale |  |  | - |  |  |  | 2,316,845 |
Total assets |  | $ | 6,247,302 |  |  | $ | 7,981,214 |
LIABILITIES AND STOCKHOLDERS' EQUITY |  |  |  |  |  |  |  |
Current liabilities |  |  |  |  |  |  |  |
Accounts payable |  | $ | 839,711 |  |  | $ | 573,789 |
Revolving line of credit |  |  | 1,000,000 |  |  |  | 425,000 |
Premium financing note payable |  |  | 186,115 |  |  |  | - |
Accrued payroll and related liabilities |  |  | 531,524 |  |  |  | 676,796 |
Commissions payable |  |  | 20,363 |  |  |  | 125,033 |
Income taxes payable |  |  | 3,101 |  |  |  | 3,101 |
Other accrued liabilities |  |  | 512,012 |  |  |  | 283,497 |
Contract liabilities |  |  | 72,003 |  |  |  | 182,756 |
Operating lease liabilities - current |  |  | 215,018 |  |  |  | 203,342 |
Deferred acquisition consideration |  |  | - |  |  |  | 1,415,098 |
Total current liabilities |  |  | 3,379,847 |  |  |  | 3,888,412 |
Operating lease liabilities - non-current |  |  | 190,745 |  |  |  | 303,778 |
Deferred tax liabilities, net |  |  | 59,121 |  |  |  | 59,121 |
Total liabilities |  |  | 3,629,713 |  |  |  | 4,251,311 |
Stockholders' equity |  |  |  |  |  |  |  |
Common stock, $0.001 par value 100,000,000 shares authorized; 20,932,885 and 20,838,599 shares issued, 19,259,834 and 19,165,548 shares outstanding as of June 30, 2023 and December 31, 2022, respectively |  |  | 20,933 |  |  |  | 20,839 |
Additional paid-in capital |  |  | 35,867,835 |  |  |  | 35,865,076 |
Accumulated deficit |  |  | (32,305,968 | ) |  |  | (31,190,801 | )
Treasury stock, 1,673,051 shares at cost, as of June 30, 2023 and December 31, 2022 |  |  | (965,211 | ) |  |  | (965,211 | )
Total stockholders' equity |  |  | 2,617,589 |  |  |  | 3,729,903 |
Total liabilities and stockholders' equity |  | $ | 6,247,302 |  |  | $ | 7,981,214 |

The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.

4

WaveDancer, Inc. | Form 10-Q June 30, 2023

WAVEDANCER, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

|  | Three Months Ended June 30, |
|  | 2023 |  |  | 2022 |
Revenues |  |  |  |  |  |  |  |
Professional fees |  | $ | 1,967,957 |  |  | $ | 2,277,832 |
Software sales |  |  | 56,665 |  |  |  | 1,472,688 |
Total revenues |  |  | 2,024,622 |  |  |  | 3,750,520 |
Cost of revenues |  |  |  |  |  |  |  |
Cost of professional fees |  |  | 1,263,822 |  |  |  | 1,424,689 |
Cost of software sales |  |  | 55,787 |  |  |  | 1,421,990 |
Total cost of revenues excluding depreciation and amortization |  |  | 1,319,609 |  |  |  | 2,846,679 |
Gross profit |  |  | 705,013 |  |  |  | 903,841 |
Selling, general and administrative expenses |  |  | 1,654,365 |  |  |  | 2,503,111 |
Gain on settlement of litigation |  |  | (1,442,468 | ) |  |  | - |
Operating income (loss) from continuing operations |  |  | 493,116 |  |  |  | (1,599,270 | )
Other income (expense), net |  |  | 131 |  |  |  | 195 |
Interest expense |  |  | (36,809 | ) |  |  | (19,818 | )
Income (loss) from continuing operations before income taxes and equity in net loss of affiliate |  |  | 456,438 |  |  |  | (1,618,893 | )
Provision for income taxes |  |  | - |  |  |  | 303,000 |
Net income (loss) from continuing operations before equity in net loss of affiliate |  |  | 456,438 |  |  |  | (1,921,893 | )
Equity in net loss of affiliate |  |  | (221,653 | ) |  |  | - |
Net income (loss) from continuing operations |  |  | 234,785 |  |  |  | (1,921,893 | )
Income from discontinued operations |  |  | - |  |  |  | 396,451 |
Net income (loss) |  | $ | 234,785 |  |  | $ | (1,525,442 | )
Income (loss) per share from continuing operations |  |  |  |  |  |  |  |
Basic |  | $ | 0.01 |  |  | $ | (0.11 | )
Diluted |  |  | 0.01 |  |  |  | (0.11 | )
Income per share from discontinued operations |  |  |  |  |  |  |  |
Basic |  |  | - |  |  |  | 0.02 |
Diluted |  |  | - |  |  |  | 0.02 |
Income (loss) per share |  |  |  |  |  |  |  |
Basic |  |  | 0.01 |  |  |  | (0.09 | )
Diluted |  | $ | 0.01 |  |  | $ | (0.09 | )
Weighted average common shares outstanding |  |  |  |  |  |  |  |
Basic |  |  | 19,259,834 |  |  |  | 17,294,808 |
Diluted |  |  | 19,454,934 |  |  |  | 17,294,808 |

The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.

5

WaveDancer, Inc. | Form 10-Q June 30, 2023

WAVEDANCER, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

|  | 6 Months Ended June 30, |
|  | 2023 |  |  | 2022 |
Revenues |  |  |  |  |  |  |  |
Professional fees |  | $ | 4,071,415 |  |  | $ | 4,344,522 |
Software sales |  |  | 113,330 |  |  |  | 2,401,510 |
Total revenues |  |  | 4,184,745 |  |  |  | 6,746,032 |
Cost of revenues |  |  |  |  |  |  |  |
Cost of professional fees |  |  | 2,710,239 |  |  |  | 2,816,298 |
Cost of software sales |  |  | 112,695 |  |  |  | 2,329,423 |
Total cost of revenues excluding depreciation and amortization |  |  | 2,822,934 |  |  |  | 5,145,721 |
Gross profit |  |  | 1,361,811 |  |  |  | 1,600,311 |
Selling, general and administrative expenses |  |  | 3,265,893 |  |  |  | 4,876,643 |
Gain on settlement of litigation |  |  | (1,442,468 | ) |  |  | - |
Operating loss from continuing operations |  |  | (461,614 | ) |  |  | (3,276,332 | )
Other income, net |  |  | 222 |  |  |  | 789 |
Interest expense |  |  | (72,257 | ) |  |  | (39,137 | )
Loss from continuing operations before income taxes and equity in net loss of affiliate |  |  | (533,649 | ) |  |  | (3,314,680 | )
Provision for income taxes |  |  | - |  |  |  | 766,573 |
Net loss from continuing operations before equity in net loss of affiliate |  |  | (533,649 | ) |  |  | (4,081,253 | )
Equity in net loss of affiliate |  |  | (245,525 | ) |  |  | - |
Net loss from continuing operations |  |  | (779,174 | ) |  |  | (4,081,253 | )
Income (loss) from discontinued operations |  |  | (335,993 | ) |  |  | 477,504 |
Net loss |  | $ | (1,115,167 | ) |  | $ | (3,603,749 | )
Basic and diluted loss per share from continuing operations |  | $ | (0.04 | ) |  | $ | (0.24 | )
Income (loss) per share from discontinued operations |  |  |  |  |  |  |  |
Basic |  | $ | (0.02 | ) |  | $ | 0.03 |
Diluted |  | $ | (0.02 | ) |  | $ | 0.03 |
Basic and diluted loss per share |  | $ | (0.06 | ) |  | $ | (0.21 | )
Weighted average common shares outstanding |  |  |  |  |  |  |  |
Basic |  |  | 19,236,148 |  |  |  | 17,294,808 |
Diluted |  |  | 19,236,148 |  |  |  | 18,247,622 |

The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.

6

WaveDancer, Inc. | Form 10-Q June 30, 2023

WAVEDANCER, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

|  | 6 Months Ended June 30, |
|  | 2023 |  |  | 2022 |
Cash flows from operating activities |  |  |  |  |  |  |  |
Net loss |  | $ | (1,115,167 | ) |  | $ | (3,603,749 | )
Adjustments to reconcile net loss to net cash used in operating activities: |  |  |  |  |  |  |  |
Loss (income) from discontinued operations |  |  | 335,993 |  |  |  | (477,504 | )
Depreciation and amortization |  |  | 107,827 |  |  |  | 112,380 |
Stock-based compensation |  |  | 376,331 |  |  |  | 588,902 |
Deferred income tax expense |  |  | - |  |  |  | 766,573 |
Amortization of right-of-use assets |  |  | 64,038 |  |  |  | 90,396 |
Accretion of deferred acquisition consideration |  |  | 27,370 |  |  |  | 39,137 |
Gain on litigation settlement |  |  | (1,442,468 | ) |  |  | - |
Equity in loss of affiliate |  |  | 245,525 |  |  |  | - |
Changes in operating assets and liabilities: |  |  |  |  |  |  |  |
Accounts receivable |  |  | (105,385 | ) |  |  | (1,918,274 | )
Prepaid expenses and other current assets |  |  | (45,561 | ) |  |  | (21,189 | )
Other assets |  |  | 58,682 |  |  |  | - |
Accounts payable |  |  | 265,922 |  |  |  | 896,446 |
Contract liabilities |  |  | (110,753 | ) |  |  | (20,992 | )
Accrued payroll and related liabilities and other accrued liabilities |  |  | 83,243 |  |  |  | 556,220 |
Operating lease liability |  |  | (101,357 | ) |  |  | (93,932 | )
Commissions payable |  |  | (104,670 | ) |  |  | 25,977 |
Cash used in operating activities of continuing operations |  |  | (1,460,430 | ) |  |  | (3,059,609 | )
Cash used in operating activities of discontinued operations |  |  | (693,106 | ) |  |  | (1,296,869 | )
Net cash used in operating activities |  |  | (2,153,536 | ) |  |  | (4,356,478 | )
Cash flows from investing activities |  |  |  |  |  |  |  |
Acquisition of property and equipment |  |  | - |  |  |  | (31,033 | )
Proceeds from disposal of business |  |  | 935,974 |  |  |  | - |
Net cash provided by (used in) investing activities |  |  | 935,974 |  |  |  | (31,033 | )
Cash flows from financing activities |  |  |  |  |  |  |  |
Borrowing under revolving line of credit |  |  | 575,000 |  |  |  | - |
Premium financing borrowings |  |  | 305,759 |  |  |  | - |
Premium financing repayments |  |  | (119,644 | ) |  |  | - |
Proceeds from issuance of stock |  |  | 56,266 |  |  |  | - |
Proceeds from exercise of stock options |  |  | 7,400 |  |  |  | 35,191 |
Net cash provided by financing activities |  |  | 824,781 |  |  |  | 35,191 |
Net decrease in cash and cash equivalents |  |  | (392,781 | ) |  |  | (4,352,320 | )
Cash and cash equivalents, beginning of period |  |  | 731,081 |  |  |  | 4,931,302 |
Cash and cash equivalents, end of period |  | $ | 338,300 |  |  | $ | 578,982 |
Supplemental cash flow Information |  |  |  |  |  |  |  |
Interest paid |  | $ | 18,356 |  |  | $ | 1,002 |
Non-cash investing and financing activities: |  |  |  |  |  |  |  |
Non-cash proceeds on disposal of business |  | $ | 1,263,000 |  |  | $ | - |

The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.

7

WaveDancer, Inc. | Form 10-Q June 30, 2023

WAVEDANCER, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

(Unaudited)

|  | Shares of |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | Common |  |  |  |  |  |  | Additional |  |  |  |  |  |  |  |  |  |  |  |  |
|  | Stock |  |  | Common |  |  | Paid-In |  |  | Accumulated |  |  | Treasury |  |  |  |  |
|  | Issued |  |  | Stock |  |  | Capital |  |  | Deficit |  |  | Stock |  |  | Total |
Balances at December 31, 2022 |  |  | 20,838,599 |  |  | $ | 20,839 |  |  | $ | 35,865,076 |  |  | $ | (31,190,801 | ) |  | $ | (965,211 | ) |  | $ | 3,729,903 |
Net loss |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (1,349,952 | ) |  |  | - |  |  |  | (1,349,952 | )
Stock option compensation |  |  | - |  |  |  | - |  |  |  | 353,658 |  |  |  | - |  |  |  | - |  |  |  | 353,658 |
Forfeiture of stock options on disposal of business (Note 2) |  |  | - |  |  |  | - |  |  |  | (407,322 | ) |  |  | - |  |  |  | - |  |  |  | (407,322 | )
Stock issued |  |  | 74,286 |  |  |  | 74 |  |  |  | 37,557 |  |  |  | - |  |  |  | - |  |  |  | 37,631 |
Issuance of stock from exercise of options |  |  | 20,000 |  |  |  | 20 |  |  |  | 7,380 |  |  |  | - |  |  |  | - |  |  |  | 7,400 |
Balances at March 31, 2023 |  |  | 20,932,885 |  |  |  | 20,933 |  |  |  | 35,856,349 |  |  |  | (32,540,753 | ) |  |  | (965,211 | ) |  |  | 2,371,318 |
Net income |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 234,785 |  |  |  | - |  |  |  | 234,785 |
Stock option compensation |  |  | - |  |  |  | - |  |  |  | 88,159 |  |  |  | - |  |  |  | - |  |  |  | 88,159 |
Amortization of stock issue costs |  |  | - |  |  |  | - |  |  |  | (76,673 | ) |  |  | - |  |  |  | - |  |  |  | (76,673 | )
Balances at June 30, 2023 |  |  | 20,932,885 |  |  | $ | 20,933 |  |  | $ | 35,867,835 |  |  | $ | (32,305,968 | ) |  | $ | (965,211 | ) |  | $ | 2,617,589 |

|  | Shares of |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | Common |  |  |  |  |  |  | Additional |  |  |  |  |  |  |  |  |  |  |  |  |
|  | Stock |  |  | Common |  |  | Paid-In |  |  | Accumulated |  |  | Treasury |  |  |  |  |
|  | Issued |  |  | Stock |  |  | Capital |  |  | Deficit |  |  | Stock |  |  | Total |
Balances at December 31, 2021 |  |  | 18,882,313 |  |  | $ | 18,882 |  |  | $ | 31,789,464 |  |  | $ | (13,436,963 | ) |  | $ | (930,211 | ) |  | $ | 17,441,172 |
Net loss |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (2,078,307 | ) |  |  | - |  |  |  | (2,078,307 | )
Stock option compensation |  |  | - |  |  |  | - |  |  |  | 312,176 |  |  |  | - |  |  |  | - |  |  |  | 312,176 |
Issuance of stock from exercise of options |  |  | 105,000 |  |  |  | 105 |  |  |  | 26,694 |  |  |  | - |  |  |  | - |  |  |  | 26,799 |
Balances at March 31, 2022 |  |  | 18,987,313 |  |  |  | 18,987 |  |  |  | 32,128,334 |  |  |  | (15,515,270 | ) |  |  | (930,211 | ) |  |  | 15,701,840 |
Net loss |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (1,525,442 | ) |  |  | - |  |  |  | (1,525,442 | )
Stock option compensation |  |  | - |  |  |  | - |  |  |  | 529,565 |  |  |  | - |  |  |  | - |  |  |  | 529,565 |
Issuance of stock from exercise of options |  |  | 52,000 |  |  |  | 52 |  |  |  | 8,340 |  |  |  | - |  |  |  | - |  |  |  | 8,392 |
Balances at June 30, 2022 |  |  | 19,039,313 |  |  | $ | 19,039 |  |  | $ | 32,666,239 |  |  | $ | (17,040,712 | ) |  | $ | (930,211 | ) |  | $ | 14,714,355 |

The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.

8

WaveDancer, Inc. | Form 10-Q June 30, 2023

WAVEDANCER, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Note 1. | Summary of Significant Accounting Policies

Organization and Business

Founded in 1979 as Information Analysis Incorporated (“IAI”), IAI changed its name to WaveDancer, Inc. (“WaveDancer” or the “Company”) and converted from a Virginia corporation to a Delaware corporation in December 2021. The Company is in the business of developing and maintaining information technology (“IT”) systems, modernizing client information systems, and performing other IT-related professional services to government and commercial organizations.

On March 17, 2023, the Company sold effectively 75.1% of the equity of its Gray Matters, Inc. subsidiary (“GMI”) to Gray Matters Data Corporation (“GMDC”). Subsequent to the sale, the Company discontinued consolidating GMI and the Company has reflected GMI as a discontinued operation in its consolidated statements of operations for all periods presented. Unless otherwise noted, all amounts and disclosures throughout these Notes to Condensed Consolidated Financial Statements relate to the Company’s continuing operations. See Note 2 for further information about the sale transaction, the deconsolidation of GMI, and treatment of GMI as a discontinued operation.

Prior to March 17, 2023, we had two operating segments: Tellenger and Blockchain SCM. Given the classification of GMI, which comprised all of the material operations of the Blockchain SCM segment, as a discontinued operation (see Note 2), the Company now manages its business as one reportable operating segment.

Liquidity and Going Concern

During the six months ended June 30, 2023, the Company generated an operating loss from continuing operations of $461,614. As of June 30, 2023, the Company had a working capital deficit of $780,757 including cash and cash equivalents of $338,300, and excluding $1,000,000 of borrowings outstanding under its line of credit facility with Summit Bank ("Summit"). We estimate that over the twelve months from the date of these financial statements our operating activities may use as much as approximately $1.0 million to $1.5 million of cash. On August 2, 2023, the Company realized $118,655 of cash proceeds from the sale of 200,000 shares of common stock, and on August 9, 2023, the Company received $1,400,000 of cash from the sale of its remaining equity interest in GMDC and its contingent consideration receivable from GMDC. (See Note 13 for further information about these transactions). On August 9, 2023, the Company repaid $500,000 on the Summit line of credit and has no further borrowing capacity thereunder. We estimate that by the second quarter of 2024 the Company will need to raise additional capital to meet its ongoing operating cash flow requirements as well as to grow its business either organically or through acquisitions. The Company is evaluating strategic alternatives which include the potential merger or sale of the Company. There is no assurance that such activities will result in any transactions or provide additional capital, which creates substantial doubt about the Company’s ability to continue as a going concern for at least one year from the date that the accompanying unaudited condensed consolidated financial statements are issued.

The accompanying unaudited condensed consolidated financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates continuity of operations, realization of assets, and satisfaction of liabilities in the ordinary course of business. The propriety of using the going-concern basis is dependent upon, among other things, the achievement of future profitable operations, the ability to generate sufficient cash from operations and potential other funding sources, in addition to cash on-hand, to meet its obligations as they become due. The Company’s unaudited condensed consolidated financial statements do not include any adjustment that might result from the outcome of this uncertainty.

Unaudited Interim Condensed Consolidated Financial Statements

The accompanying unaudited condensed consolidated financial statements (“financial statements”) have been prepared in conformity with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions for Form 10-Q and Article 8-03 of Regulation S-X. Accordingly, certain information and footnote disclosures normally included in annual financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) for interim financial statements. In the opinion of management, the financial statements include all adjustments necessary (which are of a normal and recurring nature) for the fair and not misleading presentation of the results of the interim periods presented. These unaudited interim condensed consolidated financial statements should be read in conjunction with the Company’s audited financial statements for the year ended December 31, 2022 included in the Annual Report on Form 10-K filed by the Company with the SEC on April 17, 2023 (the “Annual Report”), as amended. The accompanying December 31, 2022 condensed consolidated balance sheet was derived from the audited financial statements included in the Annual Report but does not include all disclosures required by accounting principles generally accepted in the United States of America. The results of operations for any interim periods are not necessarily indicative of the results of operations for any other interim period or for a full fiscal year.

9

WaveDancer, Inc. | Form 10-Q June 30, 2023

The unaudited condensed consolidated financial statements as of and for the three and six months ended June 30, 2023 include the accounts of WaveDancer and its condensed consolidated subsidiaries (collectively, the “Company”, “we” or “our”). All significant intercompany transactions and balances have been eliminated in consolidation.

Other than as discussed in “Equity Method Investments” below, there have been no changes in the Company’s significant accounting policies as of June 30, 2023, as compared to the significant accounting policies disclosed in Note 1, "Summary of Significant Accounting Policies" in the Company's Annual Report.

Equity Method Investments

The Company accounts for investments in which it owns between 20% to 50% of the common stock or has the ability to exercise significant influence, but not control, over the investee using the equity method of accounting in accordance with ASC 323 - Equity Method Investments and Joint Ventures (“ASC 323”). Under the equity method, an investor initially records an investment in the stock of an investee at cost and adjusts the carrying amount of the investment to recognize the investor’s share of the earnings or losses of the investee after the date of acquisition. The Company reflects its share of gains and losses from the investment in equity in net loss of affiliate in the unaudited condensed consolidated statements of operations using the most recently available earnings data at the end of the period.

In connection with the sale of GMI to GMDC on March 17, 2023, (the "Sale Date"), the Company received common stock in GMDC representing approximately 24.9% of the equity of GMDC. The Company accounts for its investment in GMDC in accordance with the equity method. See Note 2 for further information about the sale transaction, the deconsolidation of GMI, and the treatment of GMI as a discontinued operation. On August 9, 2023, the Company sold its remaining equity interest in GMDC (See Note 13).

Use of Estimates

Preparation of condensed consolidated financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the amounts reported and disclosed in the financial statements and the accompanying notes. Actual results could differ materially from these estimates due to uncertainties. On an ongoing basis, we evaluate our estimates, including those related to the allowance for credit losses; fair values of financial instruments, intangible assets, and goodwill, including the underlying estimates of cash flows of our products and reporting unit; useful lives of intangible assets and property and equipment; the valuation of stock-based compensation, and the valuation of deferred tax assets and liabilities, among others. We base our estimates on assumptions, both historical and forward looking, that are believed to be reasonable, and the results of which form the basis for making judgments about the carrying values of assets and liabilities.

Concentration of Credit Risk

During the three months ended June 30, 2023, the Company’s prime contracts with U.S. government agencies represented 10.2% of revenue and subcontracts under federal procurements represented 89.7% of revenue. The terms of these contracts and subcontracts vary from single transactions to five years. Three subcontracts under federal procurements represented 30.5%, 19.3%, and 17.5% of revenue, respectively. Revenue from one prime contractor under which the Company has multiple subcontracts represented 55.1% of the Company’s revenue in aggregate.

During the three months ended June 30, 2022, the Company’s prime contracts with U.S. government agencies represented 34.7% of revenue and subcontracts under federal procurements represented 60.7% of revenue. The terms of these contracts and subcontracts vary from single transactions to five years. Two subcontracts under federal procurements represented 25.7% and 14.47% of revenue, respectively. Revenue from one prime contractor under which the Company has multiple subcontracts represented 37.1% of the Company’s revenue in aggregate.

During the six months ended June 30, 2023, the Company’s subcontracts under federal procurements represented 88.7% of revenue. The terms of these subcontracts vary from one to five years. Three subcontracts under federal procurements represented 30.8%, 21.7%, and 15.6% of revenue, respectively. Revenue from one prime contractor under which the Company has multiple subcontracts represented 52.9% of the Company’s revenue in aggregate.

During the six months ended June 30, 2022, the Company’s prime contracts with U.S. government agencies represented 28.6% of revenue and subcontracts under federal procurements represented 67.8% of revenue. The terms of these contracts and subcontracts vary from single transactions to five years. Three subcontracts under federal procurements represented 27.4%, 16.5%, and 10.5% of revenue, respectively. Revenue from one prime contractor under which the Company has multiple subcontracts represented 41.4% of the Company’s revenue in aggregate.

10

WaveDancer, Inc. | Form 10-Q June 30, 2023

The Company sold third-party software and maintenance contracts under agreements with one major supplier, accounting for 39.3% and 35.4% of total revenue during the three- and six-months ended June 30, 2022, respectively.

As of June 30, 2023, the Company’s accounts receivable included receivables from two subcontracts under federal procurements that represented 49.5% and 20.7% of the Company’s outstanding accounts receivable, respectively. Receivables from one prime contractor under which the Company has multiple subcontracts represented 74.4% of the Company’s outstanding accounts receivable in aggregate.

As of June 30, 2022, the Company’s accounts receivable included receivables from two prime contracts under federal procurements that represented 29.8% and 14.0% of the Company’s outstanding accounts receivable, respectively and one subcontract under a federal procurement that represented 26.9% of the Company’s outstanding accounts receivable. Receivables from one prime contractor under which the Company has multiple subcontracts represented 32.8% of the Company’s outstanding accounts receivable in aggregate.

Note 2. Sale and Deconsolidation of GMI and Discontinued Operations

On March 17, 2023, the Company entered into and closed a Stock Purchase Agreement with GMDC, a company newly formed by StealthPoint LLC, a San Francisco based venture fund, under which the Company sold all of the shares of its subsidiary, Gray Matters, Inc. In exchange for this sale, the Company received common shares of GMDC representing on a primary share basis, assuming the conversion of the Series A preferred stock referenced below, 24.9% interest in the purchaser, cash consideration of $935,974 and contingent annual payments equal to five percent (5%) of the purchaser’s GAAP based revenue through December 31, 2029 attributable to the purchaser’s blockchain-enabled digital supply chain management platform and associated technologies. Payments will be calculated for each calendar year and are due by March 31 of the following year. GMDC also paid the Company $133,148 for certain of GMI’s operating expenses for the period beginning March 1, 2023 through March 17, 2023.

The equity interest StealthPoint and other GMDC investors received is in the form of Series A non-participating convertible preferred stock having a one-times (1x) liquidation preference and no cumulative dividends. In addition, the Company and GMDC entered into a transition services agreement whereby the Company continues to provide certain administrative services for GMI. The value of these services is estimated to be $65,000 which was paid by GMDC at closing and is not subject to adjustment. The $65,000 prepayment is included in other accrued liabilities on the unaudited condensed consolidated balance sheet as of March 31, 2023 and has been amortized as a reduction to selling, general and administrative expenses ratably over the three-month period ending June 30, 2023 after which time we anticipate that no further transition services will be provided. The total cash received at closing was $1,000,974. The Company also has the right to appoint a representative to GMDC’s board of directors and a right to co-invest in the anticipated Series B preferred stock financing round which GMDC intends to consummate in the future.

The components of the consideration received and the methods for determining their fair values are as follows:

Consideration |  | Amount |  | Description and Valuation Methodology
Cash at closing |  | $ | 935,974 |  | Cash received at closing less estimated value of transition services to be provided.
Cash after closing |  |  | 133,148 |  | Actual cash operating expenses of GMI from March 1 through March 17, 2023 (prior to the transfer of GMI to GMDC).
GMDC common stock |  |  | 581,000 |  | Based on Series A preferred stock issuance to other GMDC investors for $3,000,000 in cash and application of an option pricing model backsolve method and a minority interest discount to estimate the fair value of the common shares of GMDC.
Contingent payments |  |  | 682,000 |  | Estimated by applying a discount rate of 40.8% to the projected cash receipts expected over the 7-year horizon. (See Note 5).
Total consideration |  | $ | 2,332,122 |  |

The GMDC common stock is accounted for as an equity method investment (See Note 1). The contingent consideration receivable will be remeasured at fair value at the end of each reporting period with adjustments reported in the consolidated statement of operations until the receivable is settled.

11

WaveDancer, Inc. | Form 10-Q June 30, 2023

The Company recognized a gain on the sale of GMI of $100,615, which is included in net loss on discontinued operations in the unaudited condensed consolidated statement of operations, and immediately deconsolidated GMI upon its sale. GMDC was not a related party of the Company at the time of its purchase of GMI. Subsequent to our deconsolidation of GMI, GMI and GMDC are related parties of the Company due to our equity interest in GMDC.

The following table sets forth details of net earnings from discontinued operations for the six months ended June 30, 2023 and 2022, which reflects the results of the Blockchain SCM operating segment (See Note 1).

|  | Three Months Ended June 30, |  |  | Six Months Ended June 30, |
|  | 2023 |  |  | 2022 |  |  | 2023 |  |  | 2022 |
Revenue |  | $ | - |  |  | $ | 566,862 |  |  | $ | - |  |  | $ | 566,862 |
Cost of revenue |  |  | - |  |  |  | 540,921 |  |  |  | 74,223 |  |  |  | 861,327 |
Gross Profit |  |  |  |  |  |  | 25,941 |  |  |  | (74,223 | ) |  |  | (294,465 | )
Operating expenses - |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Salaries and benefits |  |  | - |  |  |  | 378,431 |  |  |  | 484,249 |  |  |  | 613,278 |
Intangibles amortization |  |  | - |  |  |  | 306,917 |  |  |  | 85,338 |  |  |  | 613,705 |
Stock based compensation, before forfeitures |  |  | - |  |  |  | 170,629 |  |  |  | 65,487 |  |  |  | 252,839 |
Forfeiture of stock options |  |  | - |  |  |  | - |  |  |  | (407,322 | ) |  |  | - |
Other operating expenses |  |  | - |  |  |  | 237,460 |  |  |  | 134,633 |  |  |  | 389,126 |
Change in fair value of contingent consideration |  |  | - |  |  |  | (942,609 | ) |  |  | - |  |  |  | (930,000 | )
Gain on disposal of business |  |  | - |  |  |  | - |  |  |  | (100,615 | ) |  |  | - |
Loss before income tax benefit |  |  | - |  |  |  | (124,887 | ) |  |  | (335,993 | ) |  |  | (1,233,413 | )
Income tax benefit |  |  | - |  |  |  | 521,338 |  |  |  | - |  |  |  | 1,710,917 |
Net income (loss) on discontinued operations |  | $ | - |  |  | $ | 396,451 |  |  | $ | (335,993 | ) |  | $ | 477,504 |

During the six months ended June 30, 2023, there was a total of 715,000 unvested stock options forfeited by GMI employees, including 527,500 forfeited by employees who resigned from WaveDancer, on the Sale Date, and were offered employment by GMDC. Stock-based compensation expense of $407,322, previously recognized for these forfeited options, was taken back into income in March 2023.

The following table presents the components of the assets of our discontinued operations that were classified as held for sale as of December 31, 2022. As of March 31, 2023, GMI had been sold and its accounts deconsolidated from the condensed consolidated balance sheet.

|  | December 31, 2022 |
Customer relationship intangible asset, net of amortization |  | $ | 1,057,722 |
Technology intangible asset, net of amortization |  |  | 760,698 |
Capitalized software development costs |  |  | 498,425 |
Total assets of discontinued operations |  | $ | 2,316,845 |

Note 3. Revenue from Contracts with Customers

Nature of Products and Services

We generate revenue from the sales of information technology professional services, sales of third-party software licenses and implementation and training services, sales of third-party support and maintenance contracts based on those software products, and incentive payments received from third-party software suppliers for facilitating sales directly between that supplier and a customer introduced by the Company. We sell through our direct relationships with end customers and under subcontractor arrangements.

12

WaveDancer, Inc. | Form 10-Q June 30, 2023

Professional services are offered through several arrangements – through time and materials arrangements, fixed-price-per-unit arrangements, fixed-price arrangements, or combinations of these arrangements within individual contracts. Revenue under time and materials arrangements is recognized over time in the period the hours are worked or the expenses are incurred, as control of the benefits of the work is deemed to have passed to the customer as the work is performed. Revenue under fixed-price-per-unit arrangements is recognized at a point in time when delivery of units has occurred, and units are accepted by the customer or are reasonably expected to be accepted. Generally, revenue under fixed-price arrangements and mixed arrangements is recognized either over time or at a point in time based on the allocation of transaction pricing to each identified performance obligation as control of each is transferred to the customer. For fixed-price arrangements under which documentary evidence of acceptance or receipt of deliverables is not present or withheld by the customer, the Company recognizes revenue when it has the right to invoice the customer. For fixed-price arrangements for which the Company is paid a fixed fee to make itself available to support a customer, with no predetermined deliverables to which transaction prices can be estimated or allocated, revenue is recognized ratably over time.

Third-party software licenses are classified as enterprise server-based software licenses or desktop software licenses, and desktop licenses are further classified by the type of customer and whether the licenses are bulk licenses or individual licenses. The Company’s obligations as the seller for each class differ based on its reseller agreements and whether its customers are government or non-government customers. Revenue from enterprise server-based sales to either government or non-government customers is usually recognized in full at a point in time based on when the customer gains use of the full benefit of the licenses, after the licenses are implemented. If the transaction prices of the performance obligations related to implementation and customer support for the individual contract is material, these obligations are recognized separately over time, as performed. Revenue for desktop software licenses for government customers is usually recognized on a gross basis at a point in time, based on when the customer’s administrative contact gains training in and beneficial use of the administrative portal. Revenue for bulk desktop software licenses for non-government customers is usually recognized on a gross basis at a point in time, based on when the customer’s administrative contact gains training in and beneficial use of the administrative portal. For desktop software licenses sold on an individual license basis to non-government customers, where the Company has no obligation to the customer after the third-party makes delivery of the licenses, the Company has determined it is acting as an agent, and the Company recognizes revenue upon delivery of the licenses only for the net of the selling price and its contract costs.

Third-party support and maintenance contracts for enterprise server-based software include a performance obligation under the Company’s reseller agreements for it to be the first line of support (direct support) and second line of support (intermediary between customer and manufacturer) to the customer. Because of the support performance obligations, and because the amount of support is not estimable, the Company recognizes revenue ratably over time as it makes itself available to provide the support.

Incentive payments are received under reseller agreements with software manufacturers and suppliers where the Company introduces and courts a customer, but the sale occurs directly between the customer and the supplier or between the customer and the manufacturer. Since the transfer of control of the licenses cannot be measured from outside of these transactions, revenue is recognized when payment from the manufacturer or supplier is received.

Disaggregation of Revenue from Contracts with Customers

|  | Three months ended June 30, |
|  | 2023 |  |  | 2022 |
Contract Type |  | Amount |  |  | Percentage |  |  | Amount |  |  | Percentage |
Services time & materials |  | $ | 1,719,674 |  |  |  | 84.9 | % |  | $ | 2,153,537 |  |  |  | 57.4 | %
Services fixed price over time |  |  | 102,402 |  |  |  | 5.1 | % |  |  | 51,154 |  |  |  | 1.3 | %
Services combination |  |  | 33,090 |  |  |  | 1.6 | % |  |  | 21,080 |  |  |  | 0.6 | %
Services fixed price per unit |  |  | 112,791 |  |  |  | 5.6 | % |  |  | 52,061 |  |  |  | 1.4 | %
Third-party software |  |  | 56,665 |  |  |  | 2.8 | % |  |  | 1,423,770 |  |  |  | 38.0 | %
Software support & maintenance |  |  | - |  |  |  | - | % |  |  | 48,918 |  |  |  | 1.3 | %
Total revenue |  | $ | 2,024,622 |  |  |  | 100.0 | % |  | $ | 3,750,520 |  |  |  | 100.0 | %

13

WaveDancer, Inc. | Form 10-Q June 30, 2023

|  | Six months ended June 30, |
|  | 2023 |  |  | 2022 |
Contract Type |  | Amount |  |  | Percentage |  |  | Amount |  |  | Percentage |
Services time & materials |  | $ | 3,600,335 |  |  |  | 86.0 | % |  | $ | 4,066,533 |  |  |  | 60.3 | %
Services fixed price over time |  |  | 204,804 |  |  |  | 4.9 | % |  |  | 102,308 |  |  |  | 1.5 | %
Services combination |  |  | 66,180 |  |  |  | 1.6 | % |  |  | 30,080 |  |  |  | 0.4 | %
Services fixed price per unit |  |  | 200,096 |  |  |  | 4.8 | % |  |  | 145,601 |  |  |  | 2.2 | %
Third-party software |  |  | 113,330 |  |  |  | 2.7 | % |  |  | 2,286,808 |  |  |  | 33.9 | %
Software support & maintenance |  |  | - |  |  |  | - | % |  |  | 98,087 |  |  |  | 1.5 | %
Incentive payments |  |  | - |  |  |  | - | % |  |  | 16,615 |  |  |  | 0.2 | %
Total revenue |  | $ | 4,184,745 |  |  |  | 100.0 | % |  | $ | 6,746,032 |  |  |  | 100.0 | %

Contract Balances

Accounts Receivable

Trade accounts receivable are recorded at the billable amount where the Company has the unconditional right to bill, net of allowances for doubtful accounts. The allowance for doubtful accounts is based on the Company’s assessment of the collectability of accounts. Management regularly reviews the adequacy of the allowance for doubtful accounts by considering the age of each outstanding invoice, each customer's expected ability to pay and collection history, when applicable, to determine whether a specific allowance is appropriate. Accounts receivable deemed uncollectible are charged against the allowance for doubtful accounts when identified. There were no such allowances recognized as of June 30, 2023 and December 31, 2022.

Accounts receivable as of June 30, 2023 and December 31, 2022, consist of the following:

|  | June 30, 2023 |  |  | December 31, 2022 |
Billed federal government |  | $ | 1,706,632 |  |  | $ | 1,573,407 |
Billed commercial |  |  | - |  |  |  | 56,152 |
Unbilled receivables |  |  | 28,312 |  |  |  | - |
Accounts receivable |  | $ | 1,734,944 |  |  | $ | 1,629,559 |

Billed receivables from the federal government include amounts due from both prime contracts and subcontracts where the federal government is the end customer.

Contract Liabilities

Contract liabilities consist of amounts that have been invoiced and for which the Company has the right to bill, but that have not been recognized as revenue because the related goods or services have not been transferred. Changes in contracts liabilities balances in the three and six months ended June 30, 2023 and 2022, are as follows:

Balance as of December 31, 2022 |  | $ | 182,756 |
Contract liabilities added |  |  | - |
Revenue recognized |  |  | (55,665 | )
Balance as of March 31, 2023 |  |  | 127,091 |
Contract liabilities added |  |  | - |
Revenue recognized |  |  | (55,088 | )
Balance as of June 30, 2023 |  | $ | 72,003 |

Balance as of December 31, 2021 |  | $ | 186,835 |
Contract liabilities added |  |  | 19,280 |
Revenue recognized |  |  | (56,423 | )
Balance as of March 31, 2022 |  |  | 149,692 |
Contract liabilities added |  |  | 87,612 |
Revenue recognized |  |  | (71,461 | )
Balance as of June 30, 2022 |  | $ | 165,843 |

Revenues recognized during the three months ended June 30, 2023 and 2022, from the balances as of December 31, 2022 and 2021, were $55,088 and $55,168, respectively. Revenues recognized during the six months ended June 30, 2023 and 2022, from the balances as of December 31, 2022 and 2021, were $110,753 and $111,591, respectively.

14

WaveDancer, Inc. | Form 10-Q June 30, 2023

Deferred Costs of Revenue

Deferred costs of revenue consist of the costs of third-party support and maintenance contracts for enterprise server-based software. These costs are reported under the prepaid expenses and other current assets caption on the Company’s condensed consolidated balance sheets. The Company recognizes these direct costs ratably over time as it makes itself available to provide its performance obligation for software support, commensurate with its recognition of revenue. As of June 30, 2023, and December 31, 2022 the Company had $0 of deferred costs of revenue. Changes in deferred costs of revenue balances for the three and six months ended June 30, 2022, are as follows:

Balance as of December 31, 2021 |  | $ | 154,218 |
Deferred costs added |  |  | 2,800 |
Deferred costs expensed |  |  | (55,362 | )
Balance as of March 31, 2022 |  |  | 101,656 |
Deferred costs expensed |  |  | (53,434 | )
Balance as of June 30, 2022 |  | $ | 48,222 |

Note 4. Leases

The Company has two significant operating leases, one for its headquarters offices in Fairfax, Virginia and one for additional office space in Annapolis, Maryland. The leases both commenced in 2021 and have original lease terms ranging from 37 to 67 months and rental rates escalate by approximately 2.5% annually under both leases. The Company determines if an arrangement is a lease at inception.

As of June 30, 2023 and December 31, 2022, the Company does not have any sales-type or direct financing leases.

Each of the Company’s operating lease assets represent its right to use an underlying asset for the lease term and the related lease liability represent its obligation to make lease payments arising from the lease. Operating lease assets and liabilities are recognized at the commencement date based on the present value of lease payments over the lease term. Since the leases do not provide an implicit rate, the Company uses its incremental borrowing rate based on the information available at the lease commencement dates in determining the present value of lease payments. The operating lease assets also include any lease payments made and exclude lease incentives. Lease expense for lease payments is recognized on a straight-line basis over the lease term. The Company’s lease agreements include rental payments escalating annually for inflation at a fixed rate. These payments are included in the initial measurement of the operating lease liabilities and operating lease assets. The Company does not have any rental payments which are based on a change in an index or a rate that can be considered variable lease payments, which would be expensed as incurred.

The Company’s lease agreements do not contain any material residual value guarantees or material restrictions or covenants.

The Company does not sublease any real estate to third parties.

As of June 30, 2023, our two operating leases had a weighted average remaining lease term of 29 months and a weighted average discount rate of 5.0%. Future lease payments under operating leases as of June 30, 2023, were as follows:

Remainder of 2023 |  | $ | 115,438 |
2024 |  |  | 174,721 |
2025 |  |  | 74,804 |
2026 |  |  | 70,220 |
Total lease payments |  |  | 435,183 |
Less: discount |  |  | (29,420 | )
Present value of lease liabilities |  | $ | 405,763 |

The total expense incurred related to its operating leases was $38,053 and $54,460 for the three months ended June 30, 2023 and 2022, respectively, and $76,106 and $110,720 for the six months ended June 30, 2023 and 2022, respectively, and is included in selling, general and administrative expenses on the condensed consolidated statements of operations.

15

WaveDancer, Inc. | Form 10-Q June 30, 2023

Note 5. Fair Value Measurements

The Company defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Valuation techniques used to measure fair value must maximize the use of observable inputs and minimize the use of unobservable inputs. The standard describes a fair value hierarchy based on three levels of inputs, of which the first two are considered observable and the last unobservable, that may be used to measure fair value which are the following:

| • |  | Level 1—Quoted prices in active markets for identical assets or liabilities;
| • |  | Level 2—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 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—Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

The following table presents the fair value hierarchy for the Company’s financial instruments measured at fair value on a recurring basis as of June 30, 2023 and December 31, 2022:

|  | June 30, 2023 |
|  | Level 1 |  |  | Level 2 |  |  | Level 3 |  |  | Total |
Cash equivalents: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Money market funds |  | $ | 3,250 |  |  | $ | - |  |  | $ | - |  |  | $ | 3,250 |
Contingent consideration receivable |  |  | - |  |  |  | - |  |  |  | 682,000 |  |  |  | 682,000 |

|  | December 31, 2022 |
|  | Level 1 |  |  | Level 2 |  |  | Level 3 |  |  | Total |
Cash equivalents: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Money market funds |  | $ | 58,242 |  |  | $ | - |  |  | $ | - |  |  | $ | 58,242 |

As discussed in Note 2 above, in connection with its sale of GMI, the Company received contingent consideration that requires to GMDC to make annual payments equal to five percent (5%) of the purchaser’s GAAP based revenue through December 31, 2029, up to a cumulative maximum of $4,000,000, attributable to the purchaser’s blockchain-enabled digital supply chain management platform and associated technologies. The fair value of the contingent consideration was estimated based on GMDC’s forecast of revenue, the estimated after-tax payments to the Company, and the present value of the after-tax payments based on discount rate that reflects the risk of achieving the timing and amounts of forecasted payments. The significant inputs utilized in estimating the fair value of contingent consideration include the forecast of revenues, the income tax rate of 27.0 percent, and the discount rate of 40.75 percent.

The following table is a roll-forward of the Level 3 fair value measurements.

Fair value of contingent consideration: |  |  |  |
December 31, 2022 |  | $ | - |
Additions |  |  | 682,000 |
March 31, 2023 |  |  | 682,000 |
Additions |  |  | - |
June 30, 2023 |  | $ | 682,000 |

There were no unrealized gains or losses recognized in income for the three- or six-month periods ended June 30, 2023.

16

WaveDancer, Inc. | Form 10-Q June 30, 2023

Note 6. Intangible Assets and Goodwill

Information regarding our intangible assets is as follows:

|  | Useful Life (Years) |  |  | December 31, 2022 |  |  | Additions |  |  | June 30, 2023 |
Intangible assets with estimated useful lives |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Customer relationships |  |  | 8.0 |  |  | $ | 1,090,000 |  |  | $ | - |  |  | $ | 1,090,000 |
Non-compete agreements |  |  | 3.0 |  |  |  | 120,000 |  |  |  | - |  |  |  | 120,000 |
Accumulated amortization |  |  |  |  |  |  | (308,217 | ) |  |  | (88,122 | ) |  |  | (396,339 | )
Sub-total |  |  |  |  |  |  | 901,783 |  |  |  | (88,122 | ) |  |  | 813,661 |
Intangible assets with indefinite lives |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Trade names |  | Indefinite |  |  |  | 280,000 |  |  |  | - |  |  |  | 280,000 |
Net identifiable intangible assets |  |  |  |  |  | $ | 1,181,783 |  |  | $ | (88,122 | ) |  | $ | 1,093,661 |

|  | Useful Life (Years) |  |  | December 31, 2021 |  |  | Additions |  |  | June 30, 2022 |
Intangible assets with estimated useful lives |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Customer relationships |  |  | 8.0 |  |  | $ | 1,090,000 |  |  | $ | - |  |  | $ | 1,090,000 |
Non-compete agreements |  |  | 3.0 |  |  |  | 120,000 |  |  |  | - |  |  |  | 120,000 |
Accumulated amortization |  |  |  |  |  |  | (131,973 | ) |  |  | (88,122 | ) |  |  | (220,095 | )
Sub-total |  |  |  |  |  |  | 1,078,027 |  |  |  | (88,122 | ) |  |  | 989,905 |
Intangible assets with indefinite lives |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Trade names |  | Indefinite |  |  |  | 280,000 |  |  |  | - |  |  |  | 280,000 |
Net identifiable intangible assets |  |  |  |  |  | $ | 1,358,027 |  |  | $ | (88,122 | ) |  | $ | 1,269,905 |

As of June 30, 2023, expected amortization expense relating to purchased intangible assets for each of the next five years and thereafter is as follows:

Remainder of 2023 |  | $ | 88,122 |
2024 |  |  | 146,307 |
2025 |  |  | 136,248 |
2026 |  |  | 136,248 |
2027 |  |  | 136,248 |
Thereafter |  |  | 170,488 |
Total |  | $ | 813,661 |

Note 7. Stock-Based Compensation

We have three stock-based compensation plans. The 2006 Stock Incentive Plan was adopted in 2006 (“2006 Plan”) and had options granted under it through April 12, 2016. The 2016 Stock Incentive Plan was adopted in 2016 (“2016 Plan”) and had options granted under it through November 15, 2021. On October 11, 2021, the Board of Directors approved the 2021 Stock Incentive Plan (“2021 Plan”) and on December 2, 2021, our shareholders approved the 2021 Plan.

The Company recognizes compensation costs on a straight-line basis over the service period of the awards. There were no option awards granted in the three and six months ended June 30, 2023 nor in the three months ended June 30, 2022. Fair values of option awards granted in the six months ended June 30, 2022, were estimated using the Black-Scholes option pricing model under the following assumptions:

17

WaveDancer, Inc. | Form 10-Q June 30, 2023

|  | 2022 |
Risk-free interest rate |  | 1.91% | - | 2.41% |
Dividend yield |  |  | 0% |  |
Expected term (years) |  | 5.75 | - | 6.00 |
Expected volatility |  | 45.8% | - | 46.1% |

Determining the assumptions for the expected term and volatility requires management to exercise significant judgment. The expected term represents the weighted-average period that options granted are expected to be outstanding giving consideration to vesting schedules. Since the Company does not have an extended history of actual exercises, the Company has estimated the expected term using a simplified method which calculates the expected term as the average of the time-to-vesting and the contractual life of the awards. Given the limited public market for the Company’s stock, the Company has elected to estimate its expected volatility by benchmarking its volatility to that of several public company issuers that operate within its market segment. The guideline companies’ volatility was increased by a size adjustment premium of 30% to compensate for the difference in size between the guideline companies and the Company in its calculation.

There were 912,000 options with grant date fair values totaling $2,074,670 granted during the six months ended June 30, 2022. There were zero and 52,000 options exercised during the three months ended June 30, 2023, and 2022, respectively. There were 20,000 and 157,000 options exercised during the six months ended June 30, 2023 and 2022, respectively. As of June 30, 2023, there was $591,946 of total unrecognized compensation cost related to nonvested share-based compensation arrangements granted under the stock incentive plans; that cost is expected to be recognized over a weighted-average period of 13 months.

Total compensation expense related to these plans was $88,159 and $358,936 for the three months ended June 30, 2023 and 2022, respectively, and $376,331 and $588,902 for the six months ended June 30, 2023 and 2022, respectively, and is included in selling, general and administrative expenses on the condensed consolidated statements of operations.

Note 8. Settlement of Litigation

On April 28, 2023, the Company and Jeffrey Gerald, the individual from whom the WaveDancer purchased all the outstanding shares of GMI, executed an agreement to settle pending litigation between them (the “Settlement Agreement”). On January 25, 2023, Gerald, as the result of the termination of his employment, filed a lawsuit against the Company for one year’s severance of $150,000 and benefits to which he claimed he was entitled under his employment agreement with the Company. He had also claimed an anticipatory breach of the payment of $1,500,000 of deferred consideration otherwise due him on December 10, 2023, under the Stock Purchase Agreement between him and the Company and an anticipatory breach to release from escrow 436,481 shares of the Company’s common stock which are held in escrow for application against potential indemnity claims under the Stock Purchase Agreement.

The Company filed an answer denying Gerald’s claims. In addition, the Company filed a counterclaim seeking damages from Gerald associated with the acquisition transaction and arising under the Stock Purchase Agreement.

The principal terms of the Settlement Agreement were:

| (a) | All amounts due to Gerald related to the GMI acquisition, including the $1,500,000 of deferred consideration, were deemed satisfied and such obligations were extinguished;

| (b) | The Company removed restrictions from 436,481 shares of the Company’s common stock;

| (c) | The Company paid Gerald $25,000 as reimbursement for legal costs; and,

| (d) | Gerald and the Company agreed to mutual general releases of one another.

As a result of the settlement, the Company recognized a gain, net of expenses, of $1,442,468.

Note 9. Revolving Line of Credit and Notes Payable

On September 30, 2022, the Company entered a revolving line of credit with Summit Community Bank (“Summit”) that provided for on-demand or short-term borrowings of up to $1,000,000 at a variable interest rate equal to the prime rate as published in The Wall Street Journal, with a minimum rate of 3.99% and a maximum rate of 20.00%, and subject to a borrowing base calculated using outstanding accounts receivable. Borrowings under the line of credit are secured by the assets of the Company. As of June 30, 2023, there was $1,000,000 outstanding under this line of credit. There we no borrowings or repayments during the three months ended June 30, 2023, and there were $575,000 of borrowings and no repayments during the six months ended June 30, 2023. As of June 30, 2023, there is no borrowing availability under this line of credit. On August 9, 2023 the Company repaid $500,000 on the line of credit. (See Note 13.) The line of credit expires on August 16, 2023.

18

WaveDancer, Inc. | Form 10-Q June 30, 2023

Premium Financing Note Payable

The Company entered into a Premium Finance Agreement (“Premium Agreement”) on March 7, 2023, to purchase a one-year term directors and officers insurance policy. The Premium Agreement is for $305,759 at a fixed rate of 8.75% per annum, amortized over ten months. The Premium Agreement requires ten fixed monthly principal and interest payments of $31,815 from March 24, 2023 to December 24, 2023.

Note 10. Sales of Shares Under Common Stock Purchase Agreement

On July 8, 2022, we entered into a Common Stock Purchase Agreement (the “Purchase Agreement” or "ELOC") and a Registration Rights Agreement (the “Registration Rights Agreement”) with B. Riley Principal Capital II, LLC (“B. Riley”). Pursuant to the Purchase Agreement, subject to certain limitations and conditions, the Company has the right, but not the obligation, to sell to B. Riley up to $15,000,000 of shares of the Company’s common stock, par value $0.001 per share (“Common Stock”), from time to time. Sales of Common Stock to B. Riley under the Purchase Agreement, and the timing of any such sales, are solely at the Company’s option, and the Company is under no obligation to sell any securities to B. Riley under the Purchase Agreement. Pursuant to the Registration Rights Agreement, the Company agreed to file a registration statement with the Securities Exchange Commission (the “SEC”) to register under the Securities Act of 1933, as amended (the “Securities Act”) the resale by B. Riley of up to 4,500,000 shares of Common Stock that the Company may issue or elect, in the Company’s sole discretion, to issue and sell to B. Riley, from time to time under the Purchase Agreement.

On August 11, 2022 and November 10, 2022, the Company issued to B. Riley 89,835 and 29,945 shares, respectively, as a commitment fee in accordance with the Purchase Agreement. The total value of the commitment fee shares was $150,000 and is included in prepaid expenses and other current assets on the unaudited consolidated condensed balance sheet as of December 31, 2022. The commitment fee represents prepaid stock issuance cost and is being amortized to additional paid in capital as shares are sold under the Purchase Agreement. For the three- and six-month periods ended June 30, 2023, the Company amortized $76,673 and $92,495 of the commitment fee, respectively.

During the three months ended June 30, 2023, there were no shares of common stock sold under the Purchase Agreement. During the six months ended June 30, 2023, the Company sold 74,286 shares of common stock to B. Riley at an average price of $0.72 per share, net of fees of approximately $0.04 per share. The net proceeds from these sales were $53,453. There were no sales under the Purchase Agreement during the three and six months ended June 30, 2022.

Note 11. Income Taxes

For the three- and six-month periods ended June 30, 2023 and 2022, the Company’s effective tax rate was 0%. The difference between the statutory tax rate and the effective tax rate is primarily driven by the presence of a full valuation allowance in all taxing jurisdictions.

Note 12. Earnings Per Share

Basic earnings (loss) per share excludes dilution and is computed by dividing the loss available to common shareholders by the weighted-average number of shares outstanding for the period. Diluted earnings (loss) per share reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock, except for periods when the Company reports a net loss because the inclusion of such items would be antidilutive. The antidilutive effect of 195,100 shares from stock options were excluded from diluted shares for the six-month period ended June 30, 2023. The antidilutive effect of 711,537 shares from stock options and 146,269 shares from warrants were excluded from diluted shares for the three months ended June 30, 2022, and the antidilutive effect of 713,035 shares from stock options and 239,779 shares from warrants were excluded from diluted shares for the six months ended June 30, 2022.

Note 13. Subsequent Events

On August 2, 2023, the Company sold 200,000 shares of common stock under the ELOC at a price of $0.59 per share, net of fees of $0.03 per share. The net proceeds from this sale were $118,655.

On August 9, 2023, the Company and GMDC closed a rollover stock purchase agreement and an amendment agreement to the Stock Purchase agreement dated March 17, 2023, wherein the Company had sold effectively 75.1% of the equity of GMI to GMDC (the "Agreement"). The rollover stock purchase agreement and the amendment agreement together provide for the following:

| ● | The termination of the rights and obligations under the Agreement with respect to the calculation and payment of future contingent payments from GMDC to the Company, in exchange for the payment of $1,000,000 cash by GMDC to the Company;
| ● | The sale by the Company, to certain of GMDC's investors, of all of its common stock of GMDC, in exchange for cash of $400,000; and,
| ● | The termination of various ongoing rights and obligations of the Company and GMDC established in the Agreement and ancillary agreements entered into in connection with the Agreement.

As a result of this transaction, the Company will recognize a gain of approximately $382,525. As of August 9, 2023 the Company has no remaining investment or financial interest in GMDC or GMI.

19

WaveDancer, Inc. | Form 10-Q June 30, 2023

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

Cautionary Statement Regarding Forward-Looking Statements

This Form 10-Q contains forward-looking statements regarding our business, customer prospects, or other factors that may affect future earnings or financial results that are subject to the safe harbor created by the Private Securities Litigation Reform Act of 1995. Such statements involve risks and uncertainties which could cause actual results to vary materially from those expressed in the forward-looking statements. Investors should read and understand the risk factors detailed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022 (“Annual Report”) and in other filings with the Securities and Exchange Commission.

We operate in a rapidly changing environment that involves a number of risks, some of which are beyond our control. This list highlights some of the risks which may affect future operating results. These are the risks and uncertainties we believe are most important for you to consider. Additional risks and uncertainties, not presently known to us, which we currently deem immaterial, or which are similar to those faced by other companies in our industry or business in general, may also impair our business operations. If any of the following risks or uncertainties actually occur, our business, financial condition and operating results would likely suffer. These risks include, among others, the following:

| ● | We have had operating losses in three of each of the last four years and may not achieve or maintain profitability in the future.

| ● | A portion of our revenue is expected to be generated by sales to government entities, which are subject to a number of challenges and risks.

| ● | We face intense competition and could lose market share to our competitors, which could adversely affect our business, financial condition, and results of operations.

| ● | We rely on our management team and other key employees and will need additional personnel to grow our business, and the loss of one or more key employees or our inability to hire, integrate, train and retain qualified personnel, including members for our board of directors, could harm our business.

| ● | We are dependent on a few key customer contracts for a significant portion of our future revenue, and a significant reduction in services to one or more of these contracts would reduce our future revenue and harm our anticipated operating results.

| ● | We are dependent on information technology, and disruptions, failures or security breaches of our information technology infrastructure could have a material adverse effect on our operations.

| ● | We depend on computing infrastructure operated by Microsoft and other third parties to support some of our solutions and customers, and any errors, disruption, performance problems, or failure in their or our operational infrastructure could adversely affect our business, financial condition, and results of operations.

| ● | Failure to comply with governmental laws and regulations could harm our business.

| ● | We are subject to risks associated with our strategic investments, and impairments in the value of our investments could negatively impact our financial results.

| ● | Our failure to raise additional capital or generate the significant capital necessary to expand our operations and invest in new products and subscriptions could reduce our ability to compete and could harm our business.

| ● | The requirements of being a public company may strain our resources, divert management’s attention, and affect our ability to attract and retain qualified board members.

| ● | If we are not able to maintain and enhance our brand and our reputation as a provider of high-quality security solutions and services, our business and results of operations may be adversely affected.

In some cases, you can identify forward-looking statements by terms such as “may,” “will,” “should,” “could,” “would,” “expect,” “plans,” “anticipates,” “believes,” “estimates,” “projects,” “predicts,” “intends,” “potential” and similar expressions intended to identify forward-looking statements. These statements reflect our current views with respect to future events and are based on assumptions and subject to risks and uncertainties. Given these uncertainties, you should not place undue reliance on these forward-looking statements. We discuss many of these risks in greater detail under the heading “Risk Factors” in Item 1A of our 2022 10-K. Also, these forward-looking statements represent our estimates and assumptions only as of the date of this report. Except as required by law, we assume no obligation to update any forward-looking statements after the date of this report.

20

WaveDancer, Inc. | Form 10-Q June 30, 2023

Our Business

Founded in 1979 as Information Analysis Incorporated, the Company changed its name to WaveDancer, Inc. and converted from a Virginia corporation to a Delaware corporation in December 2021. The Company is in the business of developing and maintaining information technology (“IT”) systems, modernizing client information systems, and performing other IT-related professional services to government and commercial organizations.

On March 17, 2023, the Company sold effectively 75.1% of the equity of its Gray Matters, Inc. subsidiary (“GMI”) to Gray Matters Data Corporation (“GMDC”). The Company’s retained interest in GMI of 24.9% is accounted for as an equity method investment. Subsequent to the sale the Company discontinued consolidating GMI and the Company has reflected GMI as a discontinued operation in its consolidated statements of operations for all periods presented. Unless otherwise noted, all amounts and disclosures throughout this Item 2 relate to the Company’s continuing operations. See Note 2 to the unaudited condensed consolidated financial statements for further information about the sale transaction, the deconsolidation of GMI, and treatment of GMI as a discontinued operation.

The Company is an IT provider primarily for the benefit of federal government agencies. At present, we primarily apply our technology, services and experience to legacy software migration and modernization, developing web-based and mobile device solutions, including dynamic electronic forms development and conversion, data analytics, and we are in the process of acquiring talent and expertise in developing cybersecurity and cloud services practices. Our focus is on enterprise IT solutions primarily relating to system modernization, cloud-based solutions and cybersecurity protection.

Since the Company’s inception, we have performed software development and conversion projects for over 100 commercial and government customers including, but not limited to, the Department of Agriculture, Department of Defense, Department of Education, Department of Homeland Security, Department of the Treasury, U.S. Small Business Administration, U.S. Army, U.S. Air Force, Department of Veterans Affairs, and General Dynamics Information Technology (formerly Computer Sciences Corporation, CSRA).

Modernization has been a core competency of the Company for over 20 years. We have modernized over 100 million lines of COBOL code for over 35 governmental and commercial customers. We maintain a pool of skilled COBOL programmers. This provides us with a competitive advantage as the labor pool of such programmers is shrinking as aging software professionals retire. Our business has also historically relied upon the reselling of applications, primarily for forms development.

Through our acquisition in April 2021 of Tellenger, Inc. (“Tellenger”), which is now a wholly owned subsidiary of the Company, we acquired competencies in web-based solutions and cybersecurity. Tellenger is a boutique IT consulting and software development firm specializing in modernization, software development, cybersecurity, cloud solutions, and data analytics. We believe combining web-based solutions with system modernization will provide us with the skill sets that are needed to migrate legacy systems to the cloud. We foresee this as a key component of our modernization growth since there are billions of lines of code, in both the governmental and commercial sectors, that eventually must be modernized. It is also our intention to better leverage our resources, largely gained through the acquisition of Tellenger, to take advantage of the growth in the cybersecurity market.

In December 2021, we announced the reorganization of our entire professional services practice into Tellenger, and as a result, our professional services are contained in a single entity. Through Tellenger, we perform services such as business process re-engineering, cloud migrations, and Software-as-a-Service (“SaaS”) implementations on behalf of clients in the private and public sector with an aim to increase productivity, gain efficiencies, and achieve key performance indicators. Tellenger is appraised at Capability Maturity Model Integration (CMMI) Level 3.

21

WaveDancer, Inc. | Form 10-Q June 30, 2023

Our Strategy

Our strategy is to grow our business organically as well as through acquisitions. Through the acquisition of Tellenger, Inc. in 2021, we began to reposition our legacy professional services business by allocating resources away from third-party product reselling and toward professional services, which management viewed as higher margin. To grow organically, we have hired and plan to continue to hire, business development personnel and intend to become more proactive in bidding as a prime contractor on government proposals and in expanding our outreach to larger prime contractors for subcontract and teaming opportunities.

Results of Continuing Operations – Three Months Ended June 30, 2023 and 2022

Revenue

Total revenue was $2,024,622 for the three months ended June 30, 2023, compared with $3,750,520 in the prior year quarter, a decrease of $1,725,898, or 46.0%. The decrease in revenue was driven by our de-emphasis of third-party software sales which accounted for just 2.8% of our sales in the second quarter of 2023 as compared to 39.3% in the prior year quarter. Professional services revenue decrease by 13.6% to $1,967,957 in the second quarter of 2023 from $2,277,832 in the second quarter of 2022. The decline in professional services revenue is driven primarily by one software modernization project where we had fewer resources deployed in the second quarter of 2023 as compared to the comparable prior year quarter based on current project deliverables.

Gross Profit

Gross profit decreased by $198,828 or 22.0%, to $705,013 for the three months ended June 30, 2023 as compared to $903,841 in the prior year quarter. The decrease in gross profit includes a decrease from professional services of $149,008 and from third-party software sales of $49,820. Professional services gross profit as a percent of revenue declined from 37.5% to 35.8% due to a change in the mix of contracts generating revenue and the related billing rates resulting as well as increases in our costs of labor that outpaced billing rate increases.

Selling, General and Administrative Expenses

The following table shows the major elements of SG&A expenses for the three months ended June 30, 2023 and 2022 and the changes between periods:

|  | 2023 |  |  | 2022 |  |  | Increase/ (Decrease) |
Salaries and benefits |  | $ | 528,573 |  |  | $ | 765,710 |  |  | $ | (237,137 | )
Stock based compensation |  |  | 88,159 |  |  |  | 343,492 |  |  |  | (255,333 | )
Legal and professional fees |  |  | 343,042 |  |  |  | 424,866 |  |  |  | (81,824 | )
Depreciation & Amortization |  |  | 53,669 |  |  |  | 55,824 |  |  |  | (2,155 | )
Acquisition costs |  |  | 336,141 |  |  |  | 356,159 |  |  |  | (20,018 | )
Software, IT and office expenses |  |  | 93,802 |  |  |  | 115,923 |  |  |  | (22,121 | )
Governance and investor relations |  |  | 72,365 |  |  |  | 117,417 |  |  |  | (45,052 | )
Insurance |  |  | 98,111 |  |  |  | 81,301 |  |  |  | 16,810 |
Marketing and promotions |  |  | (7,967 | ) |  |  | 41,138 |  |  |  | (49,105 | )
All other |  |  | 48,470 |  |  |  | 201,281 |  |  |  | (152,811 | )
Total SG&A |  | $ | 1,654,365 |  |  | $ | 2,503,111 |  |  | $ | (848,746 | )

Operating Income from Continuing Operations

Our operating income from continuing operations was $493,116 in the second quarter of 2023 as compared to a loss of $1,599,270 in the corresponding quarter in 2022, an improvement of $2,092,386. The increase in income from continuing operations is primarily the result of a gain on the settlement of litigation of $1,442,468 and the decrease in SG&A expenses of $848,746, as shown above, partially offset by the decrease in gross profit of $198,828.

22

WaveDancer, Inc. | Form 10-Q June 30, 2023

Results of Discontinued Operations – Three Months Ended June 30, 2023 and 2022

The sale of GMI to GMDC occurred on March 17, 2023, and as a result, there was no activity for GMI in the second quarter of 2023. Following is the detail of discontinued operations for the second quarter of 2022:

|  | 2022 |
Revenue |  | $ | 566,862 |
Cost of revenue |  |  | 540,921 |
Gross profit |  |  | 25,941 |
Operating expenses - |  |  |  |
Salaries and benefits |  |  | 378,431 |
Depreciation and amortization |  |  | 306,917 |
Stock based compensation |  |  | 170,629 |
Other operating expenses |  |  | 237,460 |
Change in fair value of contingent consideration |  |  | (942,609 | )
Gain on disposal of business |  |  | - |
Loss before income tax benefit |  |  | (124,887 | )
Income tax benefit |  | 521,338 |
Net income on discontinued operations |  | $ | 396,451 |

Results of Continuing Operations – Six Months Ended June 30, 2023 and 2022

Revenue

Total revenue was $4,184,745 for the six months ended June 30, 2023, compared with $6,746,032 in the corresponding prior year period, a decrease of $2,561,287, or 38.0%. The decrease in revenue was driven primarily by our de-emphasis of third-party software sales which accounted for just 2.7% of our sales in the six months ended June 30, 2023, as compared to 35.6% in the six months ended June 30, 2022. Professional services revenue decreased by 6.3% to $4,071,415 for the six months ended June 30, 2023, from $4,344,522 in the corresponding six months of 2022. The decline in professional services revenue arose in the second quarter and is driven primarily by one software modernization project where we had fewer resources deployed in the second quarter of 2023 as compared to the comparable prior year quarter based on current project deliverables.

Gross Profit

Gross profit decreased by $238,500 or 14.9%, to $1,361,811 for the six months ended June 30, 2023, as compared to $1,600,311 in the prior year. The decrease in gross profit includes a decrease from professional services of $167,048 and from third-party software sales of $71,452. Professional services gross profit as a percent of revenue declined from 35.2% to 33.4% due to a change in the mix of contracts generating revenue and the related billing rates resulting as well as increases in our costs of labor that outpaced billing rate increases.

23

WaveDancer, Inc. | Form 10-Q June 30, 2023

Selling, General and Administrative Expenses

The following table shows the major elements of SG&A expenses for the six months ended June 30, 2023 and 2022 and the changes between periods:

|  | 2023 |  |  | 2022 |  |  | Increase/ (Decrease) |
Salaries and benefits |  | $ | 1,094,916 |  |  | $ | 1,411,200 |  |  | $ | (316,284 | )
Stock based compensation |  |  | 376,330 |  |  |  | 573,458 |  |  |  | (197,128 | )
Legal and professional fees |  |  | 587,911 |  |  |  | 1,023,189 |  |  |  | (435,278 | )
Depreciation & Amortization |  |  | 107,827 |  |  |  | 112,380 |  |  |  | (4,553 | )
Acquisition costs |  |  | 444,518 |  |  |  | 790,861 |  |  |  | (346,343 | )
Software, IT and office expenses |  |  | 179,344 |  |  |  | 248,398 |  |  |  | (69,054 | )
Governance and investor relations |  |  | 207,538 |  |  |  | 279,104 |  |  |  | (71,566 | )
Insurance |  |  | 164,046 |  |  |  | 106,951 |  |  |  | 57,095 |
Marketing and promotions |  |  | 868 |  |  |  | 73,367 |  |  |  | (72,499 | )
All other |  |  | 102,595 |  |  |  | 257,735 |  |  |  | (155,140 | )
Total SG&A |  | $ | 3,265,893 |  |  | $ | 4,876,643 |  |  | $ | (1,610,750 | )

Operating Loss from Continuing Operations

Our operating loss from continuing operations was $461,614 for the first half of 2023 as compared to $3,276,332 for the first half of 2022, a decrease in the loss of $2,814,718 or 85.9%. The decrease in the loss from operations is primarily the result of the gain on litigation settlement of $1,442,468 along with the decrease in decrease in SG&A expenses of $1,610,750, as shown above, partially offset by the decrease in gross profit of $238,500.

Results of Discontinued Operations – Six Months Ended June 30, 2023 and 2022

The sale of GMI to GMDC occurred on March 17, 2023, and as a result we had approximately two fewer weeks of costs and expenses for GMI for the first quarter of 2023 as compared to the first quarter of 2022, and no activity for the second quarter of 2023 as compared to a full second quarter in 2022, as follows:

|  | 2023 |  |  | 2022 |  |  | Increase/ (Decrease) |
Revenue |  | $ | - |  |  | $ | 566,862 |  |  | $ | (566,862 | )
Cost revenue |  |  | 74,223 |  |  |  | 861,327 |  |  |  | (787,104 | )
Gross profit |  |  | (74,223 | ) |  |  | (294,465 | ) |  |  | 220,242 |
Operating expenses - |  |  |  |  |  |  |  |  |  |  |  |
Salaries and benefits |  |  | 484,249 |  |  |  | 613,278 |  |  |  | (129,029 | )
Depreciation and amortization |  |  | 85,338 |  |  |  | 613,705 |  |  |  | (528,367 | )
Stock based compensation, before forfeitures |  |  | 65,487 |  |  |  | 252,839 |  |  |  | (187,352 | )
Forfeiture of stock options |  |  | (407,322 | ) |  |  | - |  |  |  | (407,322 | )
Other operating expenses |  |  | 134,633 |  |  |  | 389,126 |  |  |  | (254,493 | )
Change in fair value of contingent consideration |  |  | - |  |  |  | (930,000 | ) |  |  | 930,000 |
Gain on disposal of business |  |  | (100,615 | ) |  |  | - |  |  |  | (100,615 | )
Loss before income tax benefit |  |  | (335,993 | ) |  |  | (1,233,413 | ) |  |  | 897,420 |
Income tax benefit |  |  | - |  |  |  | 1,710,917 |  |  |  | (1,710,917 | )
Net income (loss) on discontinued operations |  | $ | (335,993 | ) |  | $ | 477,504 |  |  | $ | (813,497 | )

Critical Accounting Estimates

Our accounting policies are described in Note 1 of our consolidated financial statements – Organization and Summary of Significant Accounting Policies. Our condensed consolidated financial statements and the accompanying notes thereto included elsewhere in this Quarterly Report on Form 10-Q are prepared in accordance with U.S. GAAP. The preparation of condensed consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, costs and expenses, and related disclosures. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances. Actual results could differ significantly from our estimates. To the extent that there are differences between our estimates and actual results, our future financial statement presentation, financial condition, results of operations, and cash flows will be affected.

24

WaveDancer, Inc. | Form 10-Q June 30, 2023

There have been no material changes to our critical accounting policies and estimates as compared to the critical accounting policies and estimates discussed in our Annual Report on Form 10-K for the year ended December 31, 2022 except for two new fair value measures for the first quarter of 2023:

1) the determination of the fair value of the contingent consideration receivable from GMDC, as discussed in Notes 2 and 5 to the accompanying consolidated financial statements, and

2) the determination of the initial fair value of our equity method investment in GMDC as of March 17, 2023.

The determination of the fair value of the contingent consideration is a recurring fair value measure at the end of each reporting period and includes significant judgmental inputs not observable in the market. Significant judgment was employed in determining the assumptions used in the determination of fair value as of March 31, 2023 and, accordingly, changes in assumptions could have a material impact on the increase or decrease in the fair value of contingent consideration recorded in any given period.

Equity Method Investment in GMDC

The Company received 993,768 common shares of GMDC representing 19.0 percent of the fully diluted capitalization. Prior to closing the acquisition on March 17 and through March 31, 2023, GMDC raised $3,000,000 by issuing Series A preferred shares at $1.00 per share representing 57.2 percent of the fully diluted capitalization. The Series A transaction was considered by the Company to be the most reliable indication of the fair value of total equity of GMDC. We utilized an option pricing model backsolve method (“OPM Backsolve”) to solve for the total equity value that results in a value of Series A equal to its issuance price, and to estimate the fair value of common shares. The significant inputs utilized in the OPM Backsolve include an estimated time to exit of four years, an estimated volatility of 75.0 percent, and a risk-free rate of 4.29 percent. A minority interest discount of 23.5% was also applied.

Liquidity and Capital Resources

On June 30, 2023, the Company had a net working capital deficit of $780,357, including cash and cash equivalents of $338,300 and $1,000,000 outstanding under its line of credit with Summit bank. For the six months ended June 30, 2023, we have generated a net loss from continuing operations of $779,174. As discussed below, our ability to generate sufficient cash flows to meet our obligations for the twelve months following the issuance of these financial statements is dependent upon factors which are sufficiently outside of management’s control as to cast substantial doubt about our ability to continue as a going concern.

The Company will need to raise additional capital to grow its business either organically or through acquisition. The Company is also pursuing strategic alternatives which include the potential merger or sale of the Company. There is no assurance that our efforts will result in any transactions or provide additional capital, which creates substantial doubt about the Company’s ability to continue as a going concern for at least one year from the date that the accompanying financial statements are issued. We estimate that by the first quarter of 2024, the Company will need to raise additional capital to meet its ongoing operating cash flow requirements.

We used cash for continuing operations of $389,177 during the second quarter of 2023 and anticipate that over the twelve months from the date of these financial statements our operating activities may use as much as approximately $1.0 million to $1.5 million. On August 9, 2023, the Company received $1,400,000 of cash from GMDC as proceeds from the sale of the common stock of GMDC held by the Company and in satisfaction of the contingent consideration receivable due from GMDC to the Company. On August 9, 2023, the Company repaid $500,000 on the Summit line of credit and has no further borrowing capacity thereunder. The line of credit expires on August 16, 2023, and the Company and Summit are finalizing an extension of the expiration date to December 31, 2023, by which time the the remaining balance of $500,000 is due. The Company has no commitments for capital spending nor any plans for material capital expenditures.

25

WaveDancer, Inc. | Form 10-Q June 30, 2023

Item 4. Controls and Procedures

Disclosure Controls and Procedures

Our management, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, and people performing similar functions, has evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act), as of June 30, 2023 (the “Evaluation Date”). Based upon this evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that, as of the Evaluation Date, our disclosure controls and procedures are effective to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act (i) is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms, and (ii) is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.

Changes in Internal Controls over Financial Reporting

There were no changes in the Company’s internal control over financial reporting during the quarter ended June 30, 2023, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Inherent Limitations on Effectiveness of Controls

Because of the inherent limitations in all control systems, no control system can provide absolute assurance that all control issues and instances of fraud, if any, within a company have been detected. These inherent limitations include the realities that judgments in decision making can be faulty and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of a person, by collusion of two or more people or by management override of the control. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and may not be detected. Notwithstanding these limitations, we believe that our disclosure controls and procedures are designed to provide reasonable assurance of achieving their objectives.

26

WaveDancer, Inc. | Form 10-Q June 30, 2023

PART II - OTHER INFORMATION

Item 1. | Legal Proceedings

On January 25, 2023, Jeffrey Gerald, the individual from whom the Company purchased all the outstanding shares of GMI, filed a lawsuit against the Company in the Superior Court of the State of Delaware. In this case, Gerald sued for the one year’s severance of $150,000 and benefits to which he claims he is entitled under his employment agreement with the Company. He has also claimed an anticipatory breach of the payment of $1,500,000 of deferred consideration otherwise due him on December 10, 2023, under the Stock Purchase Agreement between him and the Company and the anticipatory breach to release from escrow 436,481 shares of the Company’s common stock which are held in escrow for application against potential indemnity claims under the Stock Purchase Agreement.

The Company filed an answer denying Gerald’s claims. In addition, the Company filed a counterclaim seeking damages from Gerald associated with the acquisition transaction and arising under the Stock Purchase Agreement. The Company’s counterclaim does not specify the damages being sought.

On April 28, 2023, the Company and Gerald executed an agreement to settle the litigation between them. See Note 8 to the unaudited condensed consolidated financial statements for the principal terms of the settlement.

Other than the foregoing, there are no pending legal proceedings to which we are a party or to which any of our property is subject and, to the best of our knowledge, no such actions against us are contemplated or threatened.

Item 1A. | Risk Factors

“Item 1A. Risk Factors” of our annual report on Form 10-K for the year ended December 31, 2022, as amended, includes a discussion of our risk factors. There have been no material changes from the risk factors described in our annual report on Form 10-K for the year ended December 31, 2022.

Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
| None.

Item 3. | Defaults Upon Senior Securities
| None.

Item 4. | Mine Safety Disclosures
| Not applicable

Item 5. | Other Information
| None.

27

WaveDancer, Inc. | Form 10-Q June 30, 2023

Item 6. Exhibits

1.1 | Settlement Agreement and General Release by and between Jeffrey Gerald and WaveDancer, Inc. |  | Incorporated by reference to the Company’s Form 8-K filed on May 4, 2023
10.1 | Stock Purchase Agreement dated as of March 17, 2023 by and between the Company and Gray Matters Data Corp. |  | Incorporated by reference to the Company’s Form 8-K filed on March 21, 2023
10.2 | Amendment No. 1 to Stock Purchase Agreement by and between the Company and Gray Matters Data Corp., dated August 9, 2023 |  | Filed with this Form 10-Q
10.3 | Rollover Stock Purchase Agreement by and among WaveDancer, Inc., Gray Matters Data Corporation, and StealthPoint Fund I, LP, et al. dated August 9, 2023 |  | Filed with this Form 10-Q
31.1 | Certification of Chief Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) of the Securities Exchange Act of 1934 |  | Filed with this Form 10-Q
31.2 | Certification of Chief Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) of the Securities Exchange Act of 1934 |  | Filed with this Form 10-Q
32.1 | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |  | Filed with this Form 10-Q
32.2 | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |  | Filed with this Form 10-Q
101.INS | Inline XBRL Instance Document |  | Filed with this Form 10-Q
101.SCH | Inline XBRL Taxonomy Extension Schema |  |
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase |  |
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase |  |
101.LAB | Inline XBRL Taxonomy Extension Label Linkbase |  |
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase |  |
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document and contained in Exhibit 101) |  |

28

WaveDancer, Inc. | Form 10-Q June 30, 2023

SIGNATURES

In accordance with the requirements of the Exchange Act of 1934, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

|  |  | WaveDancer, Inc. (Registrant) |
Date: | August 11, 2023 |  | By: | /s/ G. James Benoit, Jr. |
|  |  |  | G. James Benoit, |
|  |  |  | Chief Executive Officer |
Date: | August 11, 2023 |  | By: | /s/ Timothy G. Hannon |
|  |  |  | Timothy G. Hannon, |
|  |  |  | Chief Financial Officer |

29