Item 1. Financial Statements
Item 1.
Financial Statements.
FDCTECH, INC.
Index to Consolidated Financial Statements
Pages
Consolidated Balance Sheets as of March 31, 2024 (Unaudited), and December 31, 2024 (Audited)
F-2
Consolidated Statements of Operations for the Three Months Ended March 31, 2025 and 2024 (Unaudited)
F-3
Consolidated Statements of Stockholders’ Equity (Deficit) for the Three Months Ended March 31, 2025 and 2024 (Unaudited)
F-4
Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2025 and 2024 (Unaudited)
F-5
Notes to the Consolidated Financial Statements
F-6
F- 1
FDCTECH, INC.
CONSOLIDATED BALANCE SHEETS
March 31,
2025
December 31,
2024
Assets
Current assets:
Cash
$ 26,996,932
$ 24,781,389
Accounts receivable, net of allowance for doubtful accounts of $ 0 and $ 22,382 , respectively
41,320
25,000
Prepaid expenses – current
342,784
156,335
Subscription receivable
8,200,000
8,200,000
Loan receivable
3,860,923
2,414,825
Total Current assets
39,441,959
35,577,549
Capitalized software, net
1,217,543
1,163,309
Investment through a subsidiary
36,062
36,062
Accrued income
2,323,509
2,073,193
Acquired intangible assets
1,342,016
1,317,108
Tax receivable
175,519
167,907
Fair value of trading positions for the firm, profit
524,625
607,157
Right of use (lease)
668,215
711,928
Fixed assets, net
120,938
185,195
Total assets
$ 45,850,386
$ 41,839,408
Liabilities and Stockholders’ Deficit
Current liabilities:
Accounts payable
$ 464,539
$ 229,316
Line of credit
225,800
115,337
Accrued expenses, related party
527,000
519,500
Business acquisition loan
350,000
350,000
Cares act- paycheck protection program advance
2,389
5,661
Related party advances
1,944,320
1,011,388
Customer funds
24,527,483
18,600,990
Fair value of trading positions for the firm, loss
60,632
-
Operating lease liability, current
363,370
319,656
Other current liabilities
893,681
5,328,110
Total Current liabilities
29,359,214
26,479,958
Deferred tax liabilities
348,532
333,418
SBA loan – non-current
112,057
114,184
Operating lease liability, non-current
304,845
392,272
Accrued interest – non-current
70,560
70,493
Total liabilities
30,195,208
27,390,325
Commitments and Contingencies (Note 9)
-
-
Stockholders’ Deficit:
Preferred stock, par value $ 0.0001 , 10,000,000 shares authorized, 4,500,000 and 4,500,000 issued and outstanding, as of March 31, 2025, and December 31, 2024
450
450
Series B Preferred Stock, par value $ 0.0001 , 3,500,000 shares authorized, 2,371,844 and 2,361,844 issued and outstanding, as of March 31, 2025, and December 31, 2024
237
236
Common stock, par value $ 0.0001 , 500,000,000 shares authorized; 422,584,729 and 390,584,729 shares issued and outstanding, as of March 31, 2025, and December 31, 2024
42,258
39,058
Additional paid-in capital, Common Series A, Series B
17,741,825
17,009,409
Accumulated other comprehensive income
140,137
( 53,270 )
Accumulated deficit
( 2,283,928 )
( 2,563,620 )
Total FDCTech, Inc. stockholders’ equity (deficit)
15,640,979
14,432,263
Noncontrolling interest
14,199
16,820
Total liabilities and stockholders’ equity (deficit)
$ 45,850,386
$ 41,839,408
See accompanying notes to the financial statements.
F- 2
FDCTECH, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
March 31, 2025
March 31, 2024
Three Months Ended
March 31, 2025
March 31, 2024
Revenues
Technology & software
813,747
255,944
Wealth management
1,534,852
1,513,425
Brokerage (Trading)
7,763,769
4,606,966
Total revenue
$ 10,112,368
$ 6,376,335
Cost of sales
Technology & software
184,284
-
Wealth management
1,349,827
1,362,169
Brokerage (Trading)
3,394,633
2,672,065
Total cost of sales
4,928,744
4,034,234
Gross Profit
$ 5,183,624
2,342,101
Operating expenses:
General and administrative
4,520,014
2,299,134
Sales and marketing
276,204
46,925
Depreciation
57,746
40,288
Total operating expenses
4,853,964
2,386,347
Operating income (loss)
329,660
( 44,246 )
Other income (expense):
Other interest expense
50,369
53,766
Other income (expense)
( 79,027 )
823,925
Total other income (expense)
( 28,658 )
877,691
Income (loss) before provision for income taxes
301,002
833,445
Provision for income taxes
-
-
Net income (loss)
$ 301,002
$ 833,445 )
Net loss per common share, basic and diluted
$
$ 0.00
Weighted average number of common shares outstanding basic and diluted
422,229,173
388,584,729
Other comprehensive income (loss):
Change in foreign currency translation
$ ( 140,137 )
$ ( 242,516 )
Total other comprehensive income (loss)
( 140,137 )
( 242,516 )
Total comprehensive income (loss)
160,865
590,929
Comprehensive income (loss) attributable to noncontrolling interests
( 13,498 )
( 1,368 )
Comprehensive income (loss) attributable to FDCTech stockholders
$ 174,363
$ 592,297
See accompanying notes to the financial statements
F- 3
FDCTECH, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(DEFICIT)
(Unaudited)
Shares
Amount
Shares
Amount
Capital
Income
Deficit
(Deficit)
Preferred stock
Common stock
Additional
Paid-in
Accumulated
Other
Comprehensive
Accumulated
Total
Stockholder’
Equity
Shares
Amount
Shares
Amount
Capital
Income
Deficit
(Deficit)
Three months ended March 31, 2024
Balance, December 31, 2023
8,300,000
$ 830
388,584,729
$ 38,858
$ 15,389,569
$ 225,228
$ ( 2,643,647 )
$ 13,010,838
Series A Preferred canceled
( 2,000,000 )
( 200 )
-
-
-
-
-
( 200 )
Series B issuances at $ 1.41 per share
561,844
56
-
-
792,144
-
-
792,200
Change in APIC due to common control
-
-
-
-
623,626
-
-
623,626
FX gain (loss)
-
-
-
-
-
( 242,516 )
-
( 242,516 )
Net (income) loss attributable to noncontrolling interest
-
-
-
-
-
-
( 4,705 )
( 4,705 )
Net loss
-
-
-
-
-
-
833,445
833,445
Balance, March 31, 2024
6,861,844
$ 686
388,584,729
$ 38,858
$ 16,805,339
$ ( 17,228 )
$ ( 1,814,907 )
$ 15,012,688
Three
months ended March 31, 2025
Balance,
December 31, 2024
6,861,844
$
686
390,584,729
$
39,058
$
17,009,409
$
( 53,270
)
$
( 2,563,620
)
$
14,432,263
Balance
6,861,844
$
686
390,584,729
$
39,058
$
17,009,409
$
( 53,270
)
$
( 2,563,620
)
$
14,432,263
Common
stock issued for services
-
-
32,000
3,200
32,000
-
-
35,200
Series
B issuances at $ 1.41 per share
10,000
1
-
-
14,099
-
-
14,100
Change
in APIC due to common control
-
-
-
-
686,317
-
-
686,317
FX
gain (loss)
-
-
-
-
-
193,407
-
193,407
Net
(income) loss attributable to noncontrolling interest
-
-
-
-
-
-
( 21,310
)
( 21,310
)
Net
loss
-
-
-
-
-
-
301,002
301,002
Balance,
March 31, 2025
6,871,844
$
687
422,584,729
$
42,258
$
17,741,825
$
140,137
$
( 2,283,928
)
$
15,640,979
Balance
6,871,844
$
687
422,584,729
$
42,258
$
17,741,825
$
140,137
$
( 2,283,928
)
$
15,640,979
See accompanying notes to the financial statements
F- 4
FDCTECH, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
March 31,
2025
March 31,
2024
Three Months Ended
March 31,
2025
March 31,
2024
Net income (loss)
$ 301,002
$ 833,445
Adjustments to reconcile net loss to net cash used in operating activities:
Software amortization
-
22,503
Depreciation
57,746
40,288
Common stock issued for services
49,299
-
Series B Preferred issued for services
1
792,200
Accounts receivable allowance
-
22,382
Fixed assets, net
6,511
( 322,363 )
Acquired intangible assets
( 24,908 )
( 2,698 )
Change in assets and liabilities:
Gross accounts receivable
( 16,320 )
97,618
Prepaid
( 186,449 )
9,783
Loan receivable
( 1,446,098 )
( 339,883 )
Accounts payable
235,223
( 82,494 )
Other current liabilities
( 4,434,429 )
( 479,834 )
Accrued interest
67
1,317
Customer funds
5,926,493
7,220,426
Fair value of trading position, net
143,164
( 72,799 )
Operating lease
( 43,713 )
( 39,683 )
Deferred taxes
15,114
( 430,178 )
Related party guarantee
-
16,931
Tax receivable by subsidiaries
( 7,612 )
2,217
Accrued income
( 250,316 )
54,522
Right of use of assets (lease)
43,713
39,683
Accrued expenses, related party
7,500
403,763
Net cash used in operating activities
$ 375,988
$ 7,787,146
Investing Activities:
Capitalized software
( 54,234 )
205,241
Effect of exchange rates
193,407
( 242,516 )
Changes in paid-in capital
686,317
623,626
Net cash used in investing activities
$ 825,490
$ 586,351
Financing Activities:
Borrowing from (payments to) line of credit
110,463
( 59,227 )
Net proceeds from cares act - paycheck protection program
( 3,272 )
( 2,998 )
Net proceeds from SBA loan
( 2,127 )
( 2,126 )
Related party advances
932,932
( 677,693 )
Series A Preferred cancelation
-
( 200 )
Noncontrolling interest
( 23,931 )
( 2,591 )
Net cash provided by financing activities
$ 1,014,065
$ ( 744,835 )
Net increase in cash
2,215,543
7,628,662
Cash at beginning of the period
24,781,389
31,316,461
Cash at end of the period
$ 26,996,932
$ 38,945,123
Cash paid for income taxes
$ -
$ -
Cash paid for interest
$ -
$ -
Non - cash investing and financing activities:
$ -
$ -
See accompanying notes to the financial statements
F- 5
NOTE 1. BUSINESS DESCRIPTION AND NATURE OF OPERATIONS
Under Delaware laws, the founders incorporated the
Company as Forex Development Corporation on January 21, 2016. On February 27, 2018, the Company changed its name to FDCTech, Inc. The
name change reflects the Company’s commitment to expanding its products and services in the FX and financial markets for OTC brokers.
The Company provides innovative and cost-efficient financial technology (‘fintech’) and business solutions to online OTC brokerages
(“customers”).
The Company is a financial technology company specializing
in developing and delivering innovative software solutions and business services to the over-the-counter (OTC) brokerage and financial
services industries. The company provides a range of proprietary and third-party technology solutions, including its flagship Condor
Trading Technology , which supports multi-asset trading, risk management, and pricing for forex, equities, commodities, and digital
assets.
FDCTech follows a strategic growth model centered
on acquiring, integrating, and scaling legacy financial services firms. Through its recent acquisitions, the company has expanded its
global footprint in wealth management, brokerage, and financial advisory services.
Key subsidiaries include:
●
AD Advisory Services Pty Ltd. (ADS) – An Australian-regulated wealth management firm managing over $530 million in client assets with a network of 28 financial advisors.
●
Alchemy Markets Ltd. (AML) – A Malta-based investment firm regulated by the Malta Financial Services Authority (MFSA), offering trading services across multiple asset classes in various European markets.
●
Alchemy Prime Limited (APL) – A UK-based investment firm regulated by the Financial Conduct Authority (FCA), providing investment advisory and brokerage services.
●
AlchemyTech Ltd. (ATECH) – A Cyprus-based technology, sales, and marketing service provider supporting the Company’s subsidiaries and affiliated companies.
FDCTech continues to drive innovation by developing
next-generation trading platforms, such as the Condor Pro Multi-Asset Trading Platform , and expanding its market reach. The company
remains committed to leveraging proprietary technology and regulatory expertise to enhance operational efficiencies and client engagement
across global financial markets.
Currently, we have three primary business segments:
(1) Investment and Brokerage, (2) Wealth Management, and (3) Technology and Software Development.
The Company is building a
diversified global financial services company driven by proprietary Condor trading technologies, complementary regulatory licenses,
and a proven executive team. The Company plans to acquire, integrate, transform, and scale legacy financial service companies. The
Company believes its proprietary technology and software development capabilities allow legacy financial services companies
immediate exposure to forex, stocks, ETFs, commodities, social/copy trading, and other high-growth fintech markets.
Completed Acquisitions
On December 22, 2021, the Company entered into a Share
Exchange Agreement (the “Agreement”) with AD Financial Services Pty Ltd, ACN 628 331 117, of Level 38, 71 Eagle Street, Brisbane, Queensland, Australia 4000 (“ADFP” or “Target”). According to the Agreement, the Company acquired 51 % of ADFP’s
issued and outstanding shares of capital stock in exchange for 45,000,000 (the “Consideration”) newly issued “restricted”
common shares. The operating and licensed entity of ADFP is AD Advisory Services Pty Ltd. ADFP owns one hundred percent ( 100 %) equity
interest in AD Advisory Services Pty Ltd (“ADS”). As a result, the Company is 51 % the owner of ADS. The Company closed the
acquisition on December 22, 2021, and combined the financial statements of ADS in its annual report, 10-K, filed with the SEC on March
28, 2022.
On December 31, 2022, the Company announced the sales
purchase agreement (“Agreement”) under which the Company acquired a 50.10 % equity interest in New Star Capital Trading Ltd.,
a British Virgin Island company (“New Star”) and its operating subsidiary Alchemy Markets Ltd. (“AML”), formerly
known as NSFX Ltd (“NSFX”). AML is an investment firm regulated by the Malta Financial Services Authority (MFSA).
The Company will assume a business
acquisition loan liability of $ 350,000
to purchase the controlling interest in AML. To comply with the BVI Companies Act’s requirement for a change of ownership, the
company amended the Agreement as of June 30, 2023. The Company closed the acquisition as of June 30, 2023, and consolidated the fair
value of AML’s assets and liabilities from June 30, 2023.
The Company completed the acquisition of the remaining
49.90 % of the issued and outstanding shares of Alchemy Markets Holdings Ltd (Alchemy BVI), formerly known as New Star and its subsidiary
AML on November 30, 2023 (“Acquisition Date”), from Alchemy Prime Holdings Ltd. (APHL), through an exchange for 833,621 Series
B preferred convertible stocks (“Series B Preferred Stock”) valued at $ 1,175,406 .
The Company completed the acquisition of 100.00 %
of the issued and outstanding shares of Alchemy Prime Limited (“APL”) on November 30, 2023 (“Acquisition Date”)
from APHL, through an exchange for 966,379 Series B Preferred Stock valued at $ 1,362,594 .
Mr. Gope S. Kundnani (“Kundnani”) is the
sole controlling shareholder, holding one hundred percent ( 100 %) shareholding in APHL.
F- 6
NOTE 1. BUSINESS DESCRIPTION AND NATURE OF OPERATIONS
(continued)
Bank Acquisition Termination
In April 2024, the Company terminated the letter of
intent to acquire a community bank in Iowa. As part of the termination, the Company shall pay the community bank a sum of $ 100,000 in
six equal installments of $ 15,000 and one final payment of $ 10,000 from April 2024 to November 2024.
AlchemyTech Ltd.
On March 19, 2024, the Company established Alchemytech
Ltd. (ATECH), a Cypriot company. ATECH provides the Company’s subsidiaries and affiliate companies with information technology,
sales, and marketing services.
(1)
Investment and Brokerage
Margin Brokerage (Europe) – Alchemy Markets
Ltd.
AML is an investment firm regulated by the Malta Financial
Services Authority (MFSA). The MFSA authorizes AML to deal with its account (market maker) as a Category 3 licensed entity by the MFSA,
receive and transmit orders for retail and professional clients, and hold and control clients’ money and assets. AML trading platform
services in the English, French, German, Italian, and Arabic-speaking markets, whereby customers can trade in currency, commodity, equity,
and digital assets-linked derivatives in real time. AML is authorized countries to do business include Austria, Belgium, Bulgaria, Cyprus,
Czech Republic, Denmark, Estonia, Finland, France, Germany, Greece, Hungary, Ireland, Italy, Latvia, Lithuania, Luxembourg, Liechtenstein,
Malta, Netherlands, Norway, Poland, Portugal, Romania, Slovakia, Slovenia, Spain, Sweden.
During the third quarter of the fiscal year ending
December 31, 2024, AML acquired approximately 2,631 clients from Next Markets, transferring € 5.6 million in client equity. The newly
acquired clients are primarily German retail investors trading Contracts for Difference (CFDs) and equities through the Gettex exchange.
This acquisition marks the Company’s official entry into the German retail market.
AML acquired 35 clients from a Cypriot-based brokerage,
transferring over $ 800,000 in client equity. Most of these clients are French, helping the Company establish its foothold in the French
market.
AML has also secured authorization in terms of Article
6 of the Investment Services Act, Chapter 370 of the Laws of Malta, to offer equities and money market securities, enabling the Company
to provide stocks and interest-yielding products. This authorization positions the Company to grow its asset base on deposits and expand
its product portfolio.
Margin Brokerage (UK) – Alchemy Prime Ltd.
APL is an investment firm regulated by the Financial
Conduct Authority (FCA). It provides investment advice, acts as an agent and principal, safeguards and administers assets in forex, equity,
commodities, spread bets, and other financial assets, and is authorized to do business in several countries, including England, Scotland,
Wales, and Northern Ireland.
Investment and Brokerage consolidated revenues for
the three months ended March 31, 2025, and 2024 were $ 7,763,769 and $ 4,606,966 , respectively.
F- 7
NOTE 1. BUSINESS DESCRIPTION AND NATURE OF OPERATIONS (continued)
(2)
Wealth Management – AD Advisory Services Pty Ltd.
On December 22, 2021, the Company entered into a Share
Exchange Agreement (the “Agreement”) with AD Financial Services Pty Ltd ACN 628 331 117 of Level 38/71 Eagle St, Brisbane,
Queensland, Australia, 4000 (“ADFP” or “Target”). According to the Agreement, the Company acquired a controlling
interest of fifty-one percent ( 51.00 %) of ADFP’s issued and outstanding shares of capital stock in exchange for 45,000,000 (the
“Consideration”) newly issued “restricted” common shares. The operating and licensed entity of ADFP is AD Advisory
Services Pty Ltd. (“ADS”). ADFP owns one hundred percent ( 100.00 %) equity interest in ADS. As a result, the Company owns 51.00 %
of ADS. The Company closed the acquisition on December 22, 2021, and combined the financial statements of ADS in its annual report, 10-K,
filed with the SEC on March 28, 2022.
AD Advisory Services Pty Ltd. (ADS) is an Australian-regulated
wealth management company with 28 financial advisors and $530+ million in funds under advice. ADS provides licensing solutions for financial
advisers and accountants in Australia and offers financial planners different licensing, compliance, and education solutions to meet their
practice’s specific needs.
Wealth Management consolidated revenues for the three
months ended March 31, 2025, and 2024 were $ 1,534,852 and $ 1,513,425 , respectively.
(3)
Technology & Software Development – Condor Trading Technology
The Company provides technology and software development
for digital assets. In the retail foreign exchange trading space, where individuals speculate on the exchange rate between different currencies,
our customers are forex brokerages, prime of prime brokers, prime brokers, and banks. The Company generates revenues by licensing its
trading technology infrastructure, including but not limited to trading platforms (desktop, web, mobile), back office, and CRM and banking
integration technology.
The Company has three sources of revenue.
●
Technology Solutions – The Company licenses its proprietary and sometimes resells third-party technologies to customers. Our proprietary technology includes but is not limited to Condor Risk Management Back Office (“Condor Risk Management”), Condor Pro Multi-Asset Trading Platform (previously known as Condor FX Pro Trading Terminal), Condor Pricing Engine, Digital Assets Web Trader Platform, and other digital assets-related solutions.
●
Customized Software Development – The Company develops software for Customers with unique requirements outlined in the Software Development Agreement (“Agreement”).
●
Consulting Services— The Company’s turnkey business solutions include Start-Your-Own brokerage (“SYOB”), Start-Your-Own Prime Brokerage (“SYOPB”), and FX/OTC liquidity solutions.
The Company’s Condor Pro Multi-Asset Trading
Platform is a regulatory-grade trading platform targeted at day traders and retail investors. The industry characterized such platforms
by their ease of use and helpful features, such as the simplified front-end (user interface/user experience), back-end (reporting system),
news feeds, and charting system. The Condor Pro Multi-Asset Trading Platform includes risk management (dealing desk, alert system, margin
calls, etc.), a pricing engine (best bid/ask), and connectivity to multiple liquidity providers or market makers. We have tailored the
Condor Pro Multi-Asset Trading Platform to markets such as forex, stocks, commodities, digital assets, and other financial products.
The Company released, marketed, and distributed its
Condor Pro Multi-Asset Trading Platform in the second quarter of the fiscal year ending December 31, 2019. The Company has also developed
the Condor Back Office API to integrate third-party CRM and banking systems into Condor Back Office. The Company’s upgraded Condor
Back Office (Risk Management) meets the regulatory requirements of various jurisdictions. Condor Back Office complies with the directives under the Markets in Financial Instruments Directive (MiFID II/MiFIR), legislation implemented
by the European Securities and Markets Authority (ESMA) across the European Union as of January 3, 2018.
The Company is developing the Condor Investing &
Trading App, a simplified trading platform for traders with varied experiences in trading stocks, ETFs, and other financial markets from
their mobile phones. The Company expects to commercialize the Condor Investing & Trading App by the end of the fourth quarter of the
fiscal year ending December 31, 2025.
F- 8
NOTE 1. BUSINESS DESCRIPTION AND NATURE OF OPERATIONS (continued)
The Company does not hold any patents
or trademarks on its proprietary technology solutions.
The Company acts as an adviser/strategic
consultant and reseller of its proprietary technologies in the digital assets and blockchain space. The Company expects to generate additional
revenue from its digital asset-related solutions. Such solutions include revenues from the development of a custom digital assets exchange
platform for customers, the sale of the non-exclusive source code of the digital assets exchange platform to third parties, white-label
fees of digital assets exchange platforms, and the sale of aggregated digital assets data price feed from various digital assets exchanges
to OTC brokers. The Company initially plans to develop the technology architecture of the digital assets exchange platform for its customers.
The initial capital required to produce such technologies is provided by our customers, as the Company undertakes design-build software development projects for them. The Company develops these projects to meet the customer’s design criteria and performance requirements.
The Company
does not mine any digital assets, trade, or act as a counterparty in digital assets within the United States. Consequently, the
Company does not intend to register as a custodian with state or federal regulators, including, but not limited to, obtaining a
money service business or money transmitter license from the Financial Crimes Enforcement Network (FinCEN) and respective
states’ money transmission laws. The Company also does not need to register under the Securities Exchange Act of 1934, as
amended, as a national securities exchange, an alternative trading system, or a broker-dealer, since the Company is not a
broker-dealer and does not intend to become one. Customers sometimes compensate us in Bitcoin through our custodian,
Gemini Trust Company, LLC (“Gemini”). Gemini is a licensed New York trust company that undergoes regular bank exams and
is subject to cybersecurity audits conducted by the New York Department of Financial Services.
The Company secures and earns
revenues by signing an agreement with its customers. The Company considers a signed agreement with its customers a binding contract with
the customer or other similar documentation reflecting the terms and conditions under which the Company will provide products or services
as persuasive evidence of an arrangement. Each agreement is tailored to the customer and clearly defines the fee schedule, duties, responsibilities, renewal and termination
terms, confidentiality agreement, dispute resolution, and other clauses necessary for a contract of this nature. The material terms of customer contracts depend on the nature of services and solutions. Each contract is tailored to the customer and clearly defines the fee schedule, duties, responsibilities, renewal and termination terms, confidentiality
agreement, dispute resolution, and other clauses necessary for such a contract.
The Company has seven licensing
agreements for its Condor Pro Multi-Asset Trading Platform as of the fiscal year ending March 31, 2025. The Company continuously
negotiates additional licensing agreements with several retail online brokers to use the Condor Pro Multi-Asset Trading Platform.
Condor Pro Multi-Asset Trading Platform is available in desktop, web, and mobile versions.
The consolidated revenues for Technology and Software
Development for the three months ended March 31, 2025, and 2024, were $ 813,747 and $ 255,944 , respectively.
Settlement of the FRH Group Note
Between February 22, 2016, and April 24, 2017, the
Company borrowed $ 1,000,000 from FRH Group, a founder and principal shareholder (“FRH”). The Company executed Convertible
Promissory Notes, due between February 28, 2018, and April 24, 2019 . The Notes were convertible into common stock initially at $ 0.10 per
share but may be discounted under certain circumstances. In no event will the conversion price be less than $ 0.05 per share with a maximum
of 20,000,000 shares issued to FRH. On February 22, 2021, the Company entered into an Assignment of Debt Agreement (the “Agreement”)
with FRH and FRH Group Corporation. The Company eliminated all four FRH Group convertible notes, including interest, of $ 1,256,908 , in
return for the issuance of 12,569,080 of unregistered common stock of the Company (the “Shares”) to FRH. Following the Agreement,
FRH assigned the Shares to FRH Group Corporation, which Mr. Hong also owned.
2021-2022 Equity Line of Credit
On October 04, 2021, the Company filed a prospectus
that relates to the resale of up to 22,670,000 shares of our Common Stock issued or issuable to selling shareholders for up to $ 2,200,000 ,
including (i) up to 2,000,000 shares issued to AD Securities America, LLC, (ii) up to 20,000,000 issuable to White Lion Capital, LLC (“White
Lion”), according to a “Purchase Notice Right” under an Investment Agreement and (iii) 670,000 shares issued to White
Lion as a commitment fee associated with the Investment Agreement. From October 2021 to February 2022, the Company executed five “Purchase
Notice Rights” under an Investment Agreement with White Lion and received a net of $ $ 38,824 after deducting financing costs associated
with the Investment Agreement.
F- 9
From January 2021 to February 2022, the Company executed
five “Purchase Notice Rights” under an Investment Agreement with White Lion and received a net of $ 33,596 after deducting
financing costs associated with the Investment Agreement. From October 2021 to February 2022, the Company received $ 72,420 from the Investment
Agreement.
The Company also received a net amount of $ 81,000
from the related parties to fund its operations. Our cash balance is $ 93,546 as of December 31, 2021. The Company did not receive additional
funding from the U.S. Small Business Administration (SBA) or the Cares Act Paycheck Protection Program during the fiscal year ending December
31, 2021.
2022 Promissory Note
On January 27, 2022, the Company issued
a $ 550,000
promissory note to AJB Capital Investments, LLC, maturing on July
27, 2022 , with a 10 %
coupon. As part of the AJB Note, the Company entered into a securities purchase agreement, where AJB Capital will receive equity equal
to US $ 155,000
of the Company’s common stock. The Company issued 2,214,286
shares of common stock at $ 0.07
per share and 1,000,000
3 three-year warrants at $ 0.30 each. The Warrants and the Shares, collectively known as the Incentive Fee, are issued upon execution
of the agreement.
Related Party Investments from 2022 to 2024
On January 25, 2023, the Company issued 115,000,000
restricted common shares for cash valued at $ 550,000 to Kundnani, considered a related party.
On March 28, 2023, the Company issued 2,000,000 restricted
common shares for cash valued at $ 20,000 .
On July 31, 2023, the Company sent the notice of termination
of the purchase agreement to CIM Securities, as future events may result in a change of ownership in the CMA application. The Company
terminated the escrow agreement and released $ 180,000 to increase cash on hand.
On November 30, 2023, Kundnani, a
related party, purchased 2,500,000
shares of Series A Preferred stock of the Company for $ 2.5
million. The Company has issued the Series A Preferred stock to Kundnani. On November 30, 2023, Kundnani purchased 50,000,000
shares of the Company’s common stock for $ 5.5
million. The Company has issued the common stock to Kundnani. The Company expects to receive funds by the end of April 2024.
In December 2023, Susan Eaglstein, mother of Mitchel
Eaglstein, the Company’s CEO, provided $ 20,000 as a related party advance for working capital. The Company has not formalized the
agreement. As part of the consideration, the Company issued Ms. Eaglstein 10,000 Series B Preferred Convertible Shares in January 2024.
On January 30, 2024, the Company issued 141,844 Series
B preferred stock to Gope S. Kundnani for cash valued at $ 1.41 per share.
Governmental Regulation
FDCTech is a publicly traded company subject to SEC
and FINRA’s rules and regulations regarding public disclosure, financial reporting, internal controls, and corporate governance.
Our wealth management business, AD Advisory Services
(ADS), is subject to enhanced regulatory scrutiny and is regulated by multiple regulators in Australia. The Australian Securities and
Investments Commission (ASIC) administers a licensing regime for ‘financial services’ providers where ADS holds an Australian
Financial Services License (AFSL) and meets various compliance, conduct, and disclosure obligations.
AML is an investment firm regulated by the Malta Financial
Services Authority (MFSA).
APL is an investment firm regulated by the Financial
Conduct Authority (FCA).
F- 10
NOTE 1. BUSINESS DESCRIPTION AND NATURE OF OPERATIONS (continued)
Board of Directors
At present, the Company has four members of the Board
of Directors. Mitchell M. Eaglstein is the acting Chairman of the Company. Mitchell M. Eaglstein and Imran Firoz are the company’s
executive directors and officers. Gope S. Kundnani is considered an executive director by owning at least 10% of the Company’s stock.
Jonathan Baumgart is an independent director under NYSE and NASDAQ listing standards.
Micthell M. Eaglstein and Imran Firoz have been Executive
Directors of the Company since January 21, 2016.
On June 15, 2021, the Company appointed Jonathan Baumgart
as the Director of the Company.
On September 30, 2022, the Company appointed Gope
S. Kundnani as the Director of the Company.
Changes in Registrant’s Certifying Accountant
On July 2, 2021, the Board of Directors of FDCTech,
Inc. (the “Company”) approved the dismissal of Farber Hass Hurley LLP (“FHH”) as the Company’s independent
registered public accounting firm. The reports of FHH on the Company’s consolidated financial statements for the fiscal years ended
December 31, 2020, and 2019 did not contain an adverse opinion or a disclaimer of opinion. It was not qualified or modified for uncertainty
audit scope or accounting principles.
On July 2, 2021, the Company appointed BF Borgers
CPA PC (“BFB”) as the Company’s new independent registered public accounting firm, effective immediately, to perform
independent audit services for the fiscal year ending December 31, 2021. BFB has been the Company’s auditor since July 2021. On
April 18, 2023, the board of directors of FDCTech, Inc. (the “Company”) terminated its relationship with its independent registered
public accounting firm, BF Borgers CPA PC, Lakewood, Colorado (“BF Borgers”), effective as of April 18, 2023. The reports
of BF Borgers on the Company’s financial statements for the two years ended December 31, 2022, and 2021 did not contain an adverse
opinion or disclaimer of opinion. They were not qualified or modified as to uncertainty, audit scope, or accounting principles, except
for providing a qualification for the Company’s ability to continue as a going concern. During the year ended December 31, 2022,
and in the subsequent period through March 31, 2023, there were no disagreements with BF Borgers on any matter of accounting principles
or practices, financial statement disclosure, or auditing scope or procedure, which, if not resolved to the satisfaction of BF Borgers,
would have caused BF Borgers to refer to the matter in its reports on the Company’s financial statements for such periods.
On April 18, 2023, the Company, based on the decision
of its board of directors, approved the engagement of Bolko & Company, Boca Raton, Florida (“Bolko”) to serve as the Company’s
independent registered public accounting firm, commencing April 18, 2023. On March 4, 2024, the board of directors of the “Company
terminated its relationship with its independent registered public accounting firm, Bolko & Company, Boca Raton, Florida (“Bolko”),
effective as of March 4, 2024.
The Company retained Bolko for less than a year, and
we did not file any Form 10K reports with the SEC. During the period that Bolko was the Company’s auditor through March 4, 2024,
there were no disagreements with Bolko on any matter of accounting principles or practices, financial statement disclosure, or auditing
scope or procedure, which, if not resolved to the satisfaction of Bolko, would have caused Bolko to refer to the matter in its reports
on the Company’s financial statements for such periods.
On March 4, 2024, the Company, based on the decision
of its board of directors, approved the engagement of Fortune CPA Inc., Orange, California (“FCPA”) to serve as the Company’s
independent registered public accounting firm, commencing March 4, 2024.
On July 2, 2024, the Company, based on the decision
of its board of directors, approved the engagement of Olayinka Oyebola & Co (“Olayinka”) to serve as the Company’s
independent registered public accounting firm, commencing July 2, 2024. Olayinka is a member of Public Company Accounting Oversight Board
(PCAOB) in the United States and member of Canadian Public Accountability Board (CPAB) in Canada.
Description of Company’s Securities to be
Registered
Effective September 03, 2021, the Company’s description of its common stock, par value $ 0.0001 per share, to be registered hereunder contained under the heading
“Description of Securities” in the Company’s Registration Statement on Form S-1 (File No. 333- 221726), as initially
filed with the Securities and Exchange Commission (the “Commission”) on November 22, 2017, as subsequently amended (the “Registration
Statement”). Since the Registration Statement filing, the Company has made all required filings pursuant to Section 15(d) and has
continued to file all reports voluntarily.
F- 11
NOTE 1. BUSINESS DESCRIPTION AND NATURE OF OPERATIONS (continued)
Ukraine-Russia Conflict
The geopolitical situation in Eastern Europe intensified
on February 24, 2022, with Russia’s invasion of Ukraine. The war between the two countries continues to evolve as military activity
continues. The United States and certain European countries have imposed additional sanctions on Russia and specific individuals. By the
end of August 2022, the Company closed its technical support and development office in Russia. We relocated our personnel to Turkey, currently
considered a neutral zone. No individual associated with the Company is banned or under Special Designated Nationals and Blocked Person
list. If the military activities worsen and expand in Europe, we may relocate our office from Turkey to other neutral zones in Asia. If
we cannot relocate our technical and development operations to a safer zone, it may impact our software development capabilities and negatively
impact the Company’s business plans.
As of the date of this report, there has been no disruption
in our operations.
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation and Principles of Consolidation
The accompanying consolidated financial statements
include the accounts of FDCTech, Inc. and its wholly-owned subsidiary. We have eliminated all intercompany balances and transactions.
The Company has prepared the consolidated financial statements consistent with the accounting policies adopted by the Company in its financial
statements. The Company has measured and presented its consolidated financial statements in US Dollars, the currency of the primary economic
environment in which it operates (also known as its functional currency).
Financial Statement Preparation and Use of Estimates
The Company prepared consolidated financial statements
according to accounting principles generally accepted in the United States of America (“GAAP”). The preparation of consolidated
financial statements in conformity with GAAP requires management to make certain estimates, judgments, and assumptions. This could impact the reported amounts of assets and liabilities, as well as the related disclosures, at the date of the consolidated
financial statements, and the reported amounts of revenue and expenses for the periods presented. Estimates include revenue recognition, the allowance for doubtful
accounts, website and internal-use software development costs, recoverability of intangible assets with finite lives, and other long-lived
assets. Actual results could materially differ from these estimates. Actual results and outcomes may differ from management’s estimates
and assumptions due to risks and uncertainties, including uncertainty in the current economic environment due to the coronavirus (“COVID-19”).
Cash and Cash Equivalents
Cash and cash equivalents include
cash on hand, bank deposits, and other short-term, highly liquid investments with three months or less of original maturities. The
Company maintains its cash balances at multiple financial institutions, both domestic and foreign. For US financial institutions,
the balances do not exceed Federal Deposit Insurance Corporation (FDIC) limits as of March 31, 2025. However, as of December 31,
2024, the majority of the cash balance was held with non-FDIC financial institutions in Malta, the UK, and other countries. As of
March 31, 2025, and December 31, 2024, the Company had $ 26,996,932
and $ 24,781,389
in cash and cash equivalents held at the financial institution.
F- 12
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
Accounts Receivable
Accounts Receivable primarily represent the amount from four (4) technology customers. In some cases, customer receivables are due immediately upon demand; however, in most cases, the Company offers net 30 terms, where
payment is due in full 30 days after the invoice date. The Company has based
the allowance for doubtful accounts on its assessment of the collectability of customer accounts. The Company regularly reviews the allowance
by considering historical experience, credit quality, the accounts receivable balances’ age, and economic conditions that may affect
a customer’s ability to pay and expected default frequency rates. Trade receivables are written off at the point when they are considered
uncollectible.
At March 31, 2025, and December 31, 2024, the Management
determined that the allowance for doubtful accounts was $ 0 and $ 22,382 , respectively. The fiscal year’s bad debt expense ended March
31, 2025, and December 31, 2024, was $ 0 and $ 0 , respectively.
Sales, Marketing, and Advertising
The Company recognizes sales, marketing, and advertising
expenses when incurred.
The Company incurred $ 276,204 and $ 46,925 in sales,
marketing, and advertising costs (“sales and marketing”) for the three months ended March 31, 2025, and 2024. The sales and
marketing costs mainly included travel costs for tradeshows, customer meetings, online marketing on industry websites, press releases,
and public relations activities. The increase in sales and marketing expenses is mainly due to the increase in promotional marketing costs
for the three months ended March 31, 2024.
The sales, marketing, and advertising expenses represented
2.73 % and 0.74 % of the sales for the three months ended March 31, 2025, and 2024.
Revenue Recognition
On January 1, 2019, the Company adopted ASU 2014-09
Revenue from Contracts with Customers. The majority of the Company’s revenues come from two contracts – IT support and maintenance
(‘IT Agreement’) and software development (‘Second Amendment’) that fall within the scope of ASC 606.
The Company recognizes revenue to depict the transfer
of promised goods or services to customers in an amount that reflects the consideration the Company expects to receive in exchange for
those goods or services as per the contract with the customer. As a result, the Company accounts for revenue contracts with customers
by applying the requirements of Accounting Standards Codification Topic 606, Revenue from Contracts with Customers (Topic 606), which
includes the following steps:
●
Identify the contract or contracts and subsequent amendments with the customer.
●
Identify all the performance obligations in the contract and subsequent amendments.
●
Determine the transaction price for completing performance obligations.
●
Allocate the transaction price to the performance obligations in the contract.
●
Recognize the revenue when, or as, the Company satisfies a performance obligation.
F- 13
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
The Company adopted ASC 606 using the modified retrospective
method applied to all contracts not completed as of January 1, 2019. The Company presents results for reporting periods beginning after
January 1, 2019, under ASC 606, while prior period amounts are reported following legacy GAAP. In addition to the above guidelines, the
Company also considers implementing guidance on warranties, customer options, licensing, and other topics. The Company considers revenue
collectability, methods for measuring progress toward complete satisfaction of a performance obligation, warranties, customer options
for additional goods or services, non-refundable upfront fees, licensing, customer acceptance, and other relevant categories.
The Company accounts for a contract when the Company
and the customer (‘parties’) have approved of the contract and are committed to performing their respective obligations. Each
party can identify its rights, obligations, and payment terms; the contract has commercial substance. The Company will collect
all of the considerations. Revenue is recognized when performance obligations are satisfied by transferring control of the promised service
to a customer. The Company fixes the transaction price for goods and services at contract inception. The Company’s standard payment
terms are net 30 days and, in some cases, due upon receipt of the invoice.
The Company considers the change in scope, price,
or both as contract modifications. The parties describe contract modification as a change order, a variation, or an amendment. A contract
modification exists when the parties approve a modification that either creates new or changes existing enforceable rights and obligations.
The Company assumes a contract modification by oral agreement or implied by the customer’s customary business practice when agreed
in writing. If the parties to the contract have not approved a contract modification, the Company continues to apply the existing contract’s
guidance until the contract modification is approved. The Company recognizes contract modification in various forms –partial termination,
an extension of the contract term with a corresponding price increase, adding new goods or services to the contract, with or without a
corresponding price change, and reducing the contract price without a change in goods/services promised.
At contract inception, the Company assesses the solutions
or services, or bundles of solutions and services, obligated in the contract with a customer to identify each performance obligation within
the contract and then evaluate whether the performance obligations are capable of being distinct and distinct within the context of the
agreement. Solutions and services that are not capable of being distinct and distinct within the contract context are combined and treated
as a single performance obligation in determining the allocation and recognition of revenue. For multi-element transactions, the Company
allocates the transaction price to each performance obligation on a relative stand-alone selling price basis. The Company determines the
stand-alone selling price for each item at the transaction’s inception involving these multiple elements.
Since January 21, 2016 (‘Inception’),
the Company has derived its revenues mainly from consulting services, technology solutions, and customized software development. The Company
recognizes revenue when it has satisfied a performance obligation by transferring control over a product or delivering a service to a
customer. We measure revenue based upon the consideration outlined in an arrangement or contract with a customer.
F- 14
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
The Company’s standard performance obligations include the following:
Performance Obligation
Types of Deliverables
When Performance Obligation is Typically Satisfied
Consulting Services
Consulting related to Start-Your-Own-Brokerage (“SYOB”), Start-Your-Own-Prime Brokerage (“SYOPB”), Start-Your-Own-Crypto Exchange (“SYOC”), FX/OTC liquidity solutions and lead generations.
The Company recognizes the consulting revenues when the customer receives services over the contract length. If the customer pays the Company in advance for these services, the Company records such payment as deferred revenue until the Company completes the services.
Technology Services
Licensing of Condor Risk Management Back Office (“Condor Risk Management”), Condor FX Pro Trading Terminal, Condor Pricing Engine, Crypto Trading Platform (“Crypto Web Trader Platform”), and other cryptocurrency-related solutions.
The Company recognizes ratably over the contractual period that the services are delivered, beginning on the date such service is made available to the customer. Licensing agreements are typically one year in length with an option to cancel by giving notice; customers have the right to terminate their agreements if the Company materially breaches its obligations under the agreement. Licensing agreements do not provide customers the right to take possession of the software. The Company charges the customers a set-up fee for installing the platform, and implementation activities are insignificant and not subject to a separate fee.
Software Development
Design and build development software projects for customers, where the Company develops the project to meet the design criteria and performance requirements as specified in the contract.
The Company recognizes the software development revenues when the Customer obtains control of the deliverables as stated in the Statement-of-Work contract.
The Company assumes that the goods or services promised
in the existing contract will be transferred to the customer to determine the transaction price. The Company believes that the contract
will not be canceled, renewed, or modified; therefore, the transaction price includes only those amounts to which the Company has rights
under the present contract. For example, if the Company enters a contract with a customer with an original term of one year and expects
the customer to renew it for a second year, the Company will determine the transaction price based on the initial one-year period. When
choosing the transaction price, the company first identifies the fixed consideration, including non-refundable upfront payment amounts.
To allocate the transaction price, the Company gives
the amount that best represents the consideration that the entity expects to receive for transferring each promised good or service to
the customer. The Company allocates the transaction price to each performance obligation identified in the contract on a relatively standalone
selling price basis to meet the allocation objective. In determining the standalone selling price, the Company uses the best evidence
of the stand-alone selling price that the Company charges to similar customers in similar circumstances. The Company sometimes uses the
adjusted market assessment approach to determine the standalone selling price. It evaluates the market in which it sells the goods or
services and estimates the price that customers in that market would pay for those goods or services when sold separately.
The Company recognizes revenue when or as it transfers
the promised goods or services into the contract. The Company considers the “transfers” the promised goods or services when
the customer obtains control of the goods or services. The Company believes a customer “obtains control” of an asset when
it can directly use and substantially obtain all the remaining benefits from an asset. The Company recognizes deferred revenue related
to services it will deliver within one year as a current liability. The Company presents deferred revenue related to services that the
Company will provide more than one year into the future as a non-current liability.
According to the contract’s terms and conditions,
the Company invoices the customer at the beginning of the month for the month’s services. The invoice amount is due upon receipt.
The Company recognizes the revenue at the end of each month, equal to the invoice amount.
F- 15
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
Wealth Management
AD Advisory Services Pty (ADS), the Company’s
wealth management revenue, primarily consists of advisory revenue, commission revenue from insurance products, fees to prepare the statement
of advice, rebalancing portfolio, and other financial planning activities. ADS is authorized and regulated by the Australian Securities
& Investments Commission (ASIC) to conduct licensing activities in Australia.
ASC 606 establishes a five-step model for revenue
recognition aimed at enhancing comparability and transparency across entities, industries, and capital markets. The Company only recognizes
revenue that reflects the transfer of promised goods or services to customers in exchange for the consideration to which the entity expects
to be entitled.
For ADS, a contract is an agreement between ADS and
a client that creates enforceable rights and obligations, encompassing advisory services, insurance product commissions, and other financial
planning activities. Contracts may be written, oral, or implied by customary business practices and are identified when both parties approve
the agreement; each party can identify rights regarding the goods or services to be transferred, establish payment terms, the contract
has commercial substance, and collection of payment is probable.
A performance obligation is a promise in a contract
to transfer a distinct good or service to the Customer. For ADS, performance obligations may include:
●
Providing ongoing financial advisory services,
●
Preparing statements of advice,
●
Executing portfolio rebalancing,
●
Facilitating the purchase of insurance products, and
●
Offering other specialized financial and estate planning services.
We evaluate these services to determine if they are
distinct, considering whether the Customer can benefit from the service on its own or with other readily available resources,
and if the promise to transfer the service is separately identifiable from other promises in the contract.
The transaction price is the amount of consideration
ADS expects to receive in exchange for transferring the promised goods or services to the Customer. These services include fixed
fees, commissions from insurance products, and variable consideration for performance-based fees. ADS estimates the amount of variable
consideration to which it will be entitled in a manner that reflects the likelihood and magnitude of a revenue reversal.
If a contract includes more than one performance obligation,
ADS allocates the transaction price to each performance obligation based on its standalone selling price. When standalone selling prices
are not directly observable, ADS estimates them using methods that may include cost-plus margin, market assessment, or residual approach,
considering the Customer’s perceived value of each service.
ADS recognizes revenue when (or as)
a performance obligation is satisfied, i.e., when the control of the promised good or service is transferred to the Customer. For
ongoing services, revenue is recognized over time, reflecting the continuous transfer of services. For services performed at a
specific point in time, revenue is recognized upon completion of the service. The pattern of revenue recognition is determined based
on when the Customer obtains control of the promised good or service, which for advisory services is typically throughout the
contract, and for transaction-based services (like insurance commissions or fees for specific planning activities), is at the point
in time when the transaction is executed, or the service is rendered. If we receive payments before services, we defer and recognize
them as revenue when we are satisfied with our performance obligation. Advisory revenue includes fees charged to clients in advisory
accounts for which we are the licensed investment advisor. We bill advisory fees weekly.
F- 16
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
Investment and Margin Brokerage Business
Alchemy Markets Ltd (Alchemy Malta) and Alchemy Prime
Ltd (Alchemy UK) are providers of trading services and solutions specializing in over-the-counter (“OTC”) and exchange-traded
markets for European markets. Malta Financial Services Authority (MFSA) regulates Alchemy Malta with authorized countries, including Austria,
Belgium, Bulgaria, Cyprus, Czech Republic, Denmark, Estonia, Finland, France, Germany, Greece, Hungary, Ireland, Italy, Latvia, Lithuania,
Luxembourg, Liechtenstein, Netherlands, Norway, Poland, Portugal, Romania, Slovakia, Slovenia, Spain, Sweden. The Financial Conduct Authority (FCA) regulates Alchemy UK in authorized countries, including England, Scotland, Wales, and Northern Ireland.
The Company operates its brokerage
business in two segments: retail and institutional (“clients” or “customers”). Through its retail and
institutional segment, the Company provides its customers (individuals) around the world with access to a diverse range of global
financial markets, including spot forex, precious metals, spread bets, and contracts for difference (“CFDs”) on
currencies, commodities, indices, individual equities, cryptocurrencies, bonds, and interest rate products, as well as OTC options.
The FCA defines a retail customer as a client who is not a professional or an eligible counterparty. A professional client is an
entity that must be authorized or regulated to operate in the financial markets. According to the MFSA, a retail client is a client
who is not a professional client or an eligible counterparty. A professional client possesses the knowledge, experience, and
expertise to assess risks and make informed investment decisions.
We recognize Brokerage (Trading)
revenue through the principal model following the guidance outlined in ASC 606, Revenues from Contracts with Customers. The Company
primarily generates revenue through market-making and trading execution services for its clients, known as Brokerage (Trading)
Revenues. The Brokerage (Trading) revenue is the Company’s largest source of revenue. Brokerage (Trading) revenue comprises
revenue from the retail OTC business and the advisory business. OTC trading includes forex trading (“forex”), precious
metals trading, CFDs, and spread betting (in markets that do not prohibit such transactions), as well as other financial
products.
We realize gains or losses when we liquidate customer
transactions. We revalue unrealized gains or losses on trading positions at prevailing market rates at the date of the balance sheet.
We include them in Receivables from brokers, Payables to customers, and Payables to brokers on the Consolidated Balance Sheets. We record
changes in net unrealized gains or losses in Brokerage (Trading) revenue on the Consolidated Statements of Operations and Comprehensive
(Loss)/Income. We record Brokerage (Trading) revenue on a trade date basis.
We also generate business through an agency model
by earning commissions and spreads for executing customer trades. We book these revenues on a trade-date basis. The Company acts as an
agent concerning clearing trades but is the principal on fees paid to introducing brokers. The Company does not assume any market-making
risk related to customer trades in this business.
Net interest revenue consists primarily of the revenue
generated by the Company’s cash and customer cash held at banks, as well as funds on deposit as collateral with the Company’s
liquidity providers, less interest paid to the Company’s customers.
We record interest revenue and interest expense when
earned and incurred, respectively.
F- 17
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Concentrations of Credit Risk
Cash
Cash and cash equivalents include
cash on hand, bank deposits, and other short-term, highly liquid investments with a maturity of three months or less. The Company
maintains its cash balances at multiple financial institutions, both domestic and foreign. For US financial institutions, the
balances do not exceed Federal Deposit Insurance Corporation (FDIC) limits as of March 31, 2025. However, as of December 31, 2024,
the majority of the cash balance was held with non-FDIC financial institutions in Malta, the UK, and other countries. On March 31,
2025, and December 31, 2024, the Company had $ 26,996,932 and
$ 24,781,389
cash and cash equivalents held at the financial institution.
Revenues
For the three months ended March 31, 2024, the Company generated $ 10,112,368 and $ 6,376,335 in revenues, representing an increase of over 58.59% from the previous period. It is comprised of
three main business segments: Investment and Brokerage, Wealth Management, and Technology and Software Development.
Accounts Receivable
Accounts Receivable primarily represent the amount from four (4) technology customers. In some cases, customer receivables are due immediately upon demand; however, in most cases, the Company offers net 30 terms, where
payment is due in full 30 days after the invoice date. The Company has based
the allowance for doubtful accounts on its assessment of the collectability of customer accounts. The Company regularly reviews the allowance
by considering historical experience, credit quality, the age of accounts receivable balances, and economic conditions that may affect a customer’s ability to pay and
the expected default frequency rates. Trade receivables are written off when they are considered
uncollectible.
As of March 31, 2025, and December 31, 2024, management
determined that the allowance for doubtful accounts was $ 0 and $ 22,382 , respectively. The fiscal year’s bad debt expense ended March
31, 2025, and December 31, 2024, was $ 0 and $ 0 , respectively.
Research and Development (R and D) Cost
The Company acknowledges that future benefits from
research and development (R and D) are uncertain; therefore, we cannot capitalize on R and D expenditures. The GAAP accounting standards require
us to expense all research and development expenditures as incurred. For the Three Months ended March 31, 2025, and 2024, the Company
incurred R and D costs of $ 0 and $ 0 . The R and D costs in the previous period were based on an evaluation of the technological feasibility
costs of the Condor Investing and Trading App.
Legal Proceedings
The Company discloses a loss contingency if there
is at least a reasonable possibility that a material loss has been incurred. The Company records its best estimate of loss related to
pending legal proceedings when the loss is probable, and the amount can be reasonably estimated. The Company can reasonably estimate a
range of losses with no best estimate in the range; the Company records the minimum estimated liability. As additional information becomes
available, the Company assesses the potential liability related to pending legal proceedings, revises its estimates, and updates its disclosures
accordingly. The Company’s legal costs associated with defending itself are recorded as expenses when incurred.
On December 23, 2023, the Company received legal correspondence
and supporting documents addressed to APSI Holdings Limited (formerly Alchemy Prime Holdings Limited) and FDCTech, Inc. The nature of
the legal claims or disputes has not been fully specified in the received correspondence. The Company is assessing the situation and will
respond appropriately. While management cannot predict the outcome of these matters, any adverse resolution could potentially have a material
impact on the Company’s business, financial condition, and results of operations. The Company intends to defend its interests vigorously
and will provide further updates as material developments arise.
The Company is currently not involved in any other
litigation.
F- 18
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Impairment of Long-Lived Assets
The Company reviews long-lived assets for impairment
in accordance with FASB ASC 360, Property, Plant, and Equipment. Under the standard, long-lived assets are tested for recoverability whenever events
or changes in circumstances indicate that their carrying amounts may not be recoverable. An impairment charge is recognized when the asset’s
carrying value exceeds the fair value. There were no impairment charges as of March 31, 2025, and December 31, 2024.
Provision for Income Taxes
The provision for income taxes is determined using
the asset and liability method. This method calculates deferred tax assets and liabilities based on the temporary differences between
the consolidated financial statement and income tax bases of assets and liabilities using the enacted tax rates applicable each year.
The Company utilizes a two-step
approach to recognizing and measuring uncertain tax positions (“tax contingencies”). The first step is to evaluate the
tax position for recognition by determining if the weight of available evidence indicates it is more likely than not that the
position will be sustained on audit, including resolution of related appeals or litigation processes. The second step is to measure
the tax benefit as the largest amount, exceeding 50%, that is likely to be realized upon ultimate settlement. The Company considers
various factors when evaluating and estimating its tax positions and benefits, which necessitate periodic adjustments
that may not accurately predict actual outcomes. The Company includes interest and penalties related to tax contingencies in the provision for income taxes in the consolidated statements of its operations. The Company’s management does not expect the total amount of unrecognized
tax benefits to change significantly in the next twelve (12) months.
F- 19
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Software Development Costs
According to ASC 985-20, Software development costs, including expenses incurred to develop software sold, leased, or otherwise marketed, are capitalized after establishing technological feasibility, if significant.
The Company amortizes the capitalized software development costs using the straight-line method over the estimated useful life of the application software. By the end of February 2016, the Company completed the technical feasibility of the Condor FX Back Office, Condor
Pro Multi-Asset Trading Platform Version, and Condor Pricing Engine. The Company established the technical feasibility of the Digital
Assets Web Trader Platform in February 2018. The Company completed the technical feasibility of the Condor Investing and Trading App in
January 2021.
The Company estimates the useful life of the software
to be three ( 3 ) years.
The Company is developing the Condor
Investing and Trading App. The Company is currently capitalizing on the costs associated with the development. The R and D costs in
the period ending September 30, 2022, were incurred in evaluating the technological feasibility of the Robo Advice Platform. The R
and D costs in the period ending December 31, 2022, were incurred while evaluating the technological feasibility of the Condor
Investing and Trading App. There were no R and D costs for the three months ending March 31, 2025, and 2024.
The Company capitalizes major costs incurred during
the application development stage for internal-use software.
Convertible Debentures
The cash conversion guidance in ASC 470-20, Debt with
Conversion and Other Options, is considered when evaluating the accounting for convertible debt instruments, including certain convertible preferred stock classified as a liability, to determine whether the conversion feature should be recognized as a separate component
of equity. The cash conversion guidance applies to all convertible debt instruments that, upon conversion, may be settled entirely or
partially in cash or other assets where the conversion option is not bifurcated and separately accounted for pursuant to ASC 815.
If the conversion features of conventional convertible
debt provide a conversion rate below market value, this feature is characterized as a beneficial conversion feature (“BCF”).
The Company records BCF as a debt discount in accordance with ASC Topic 470-20, Debt with Conversion and Other Options. In such circumstances, the convertible debt is recorded net of the discount related to the Black-Scholes formula. The Company amortizes the discount to interest expense over the
life of the debt using the effective interest method.
F- 20
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
Foreign Currency Translation and Re-measurement
The Company translates its foreign operations into US dollars in accordance with ASC 830, “ Foreign Currency Matters .” Gains or losses resulting from translating the foreign currency
financial statements are accumulated as a separate component of accumulated other comprehensive income (“AOCI”) in the Company’s
stockholders’ equity and noncontrolling interests. Transaction gains and losses resulting from exchange rate changes on transactions
denominated in currencies other than the functional currency of the applicable subsidiary are included in the Consolidated Statements
of Income, within “Other (income) expense, net”, in the year in which the change occurs.
We have translated the local currency of ADS and AML
in the Australian Dollar (AUD), Euro Dollar (EUR), and British Pound (GBP), respectively, into US$1.00 at the following exchange rates
for the respective dates:
The exchange rate at the reporting end date:
SCHEDULE OF EXCHANGE RATE
March 31,
2025
December 31,
2024
USD: AUD
$ 1.6018
1.6168
USD: EUR
$ 0.9243
0.9662
USD: GBP
$ 0.7740
0.7990
Average exchange rate for the period:
Q1 2025
USD: AUD
$ 1.5939
USD: EUR
$ 0.9507
USD: GBP
$ 0.7944
Foreign currency exchange rate, translation
$ 0.7944
ADS’ functional currency is AUD, and the reporting
currency is the US dollar. AML’s functional currency is the EUR, and its reporting currency is the US dollar. APL’s functional
currency is GBP, and its reporting currency is US dollars.
The Company translates its records into USD as follows:
●
Assets and liabilities at the rate of exchange in effect at the balance sheet date
●
Equities at the historical rate
●
Revenue and expense items at the average rate of exchange prevailing during the period
F- 21
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Fair Value
The Company uses current market values to recognize
certain assets and liabilities at a fair value. The fair value is the estimated price at which the Company can sell the asset or settle
a liability in an orderly transaction to a third party under current market conditions. The Company uses the following methods and valuation
techniques for deriving fair values:
Market Approach – The market approach uses the
prices associated with actual market transactions for similar or identical assets and liabilities to derive a fair value.
Income Approach – The income approach utilizes estimated future cash flows or earnings, adjusted by a discount rate that reflects the time value of money
and the risk of not achieving the cash flows,
to derive a discounted present value.
Cost Approach – The cost approach uses the estimated
cost to replace an asset, adjusted for the obsolescence of the existing asset.
The Company ranks the fair value
hierarchy of information sources from Level 1 (the best) to Level 3 (the worst). The Company uses these three levels to select
inputs for valuation techniques:
Level I
Level 2
Level 3
Level 1 is a quoted price for an identical item in an active market on the measurement date. Level 1 is the most reliable evidence of fair value and is used whenever this information is available.
Level 2 is directly or indirectly observable inputs other than quoted prices. An example of a Level 2 input is a valuation multiple for a business unit, based on the sales, EBITDA, or net income of comparable companies.
Level 3 is an unobservable input. It may include the company’s data, adjusted for other reasonably available information. Examples of a Level 3 input are an internally generated financial forecast.
Basic and Diluted Income (Loss) per Share
The Company follows ASC 260, Earnings Per Share, to
account for earnings per share. Basic earnings per share (“EPS”) calculations are determined by dividing net loss by the weighted
average number of shares of common stock outstanding during the year. Diluted earnings per share calculations are determined by dividing
net income by the weighted average number of common shares and dilutive common share equivalents outstanding. As of March 31, 2025, and
2024, the Company had weighted 422,229,173 and 388,584,729 basic and dilutive shares issued and outstanding.
During the period ended March 31, 2025, common stock
equivalents were dilutive due to net income. Hence, they were considered in the computation.
During the period ended March 31, 2024, common stock
equivalents were dilutive due to net income. Hence, they were considered in the computation.
Reclassifications
We have reclassified certain amounts from the prior
period to conform to the current year’s presentation. None of these classifications impacted reported operating or net loss for
any presented period.
F- 22
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
Recent Accounting Pronouncements
In May 2014, the FASB issued ASU No. 2014-09, Revenue
from Contracts with Customers (Topic 606), which supersedes the revenue recognition requirements in Topic 605, Revenue Recognition, including
most industry-specific requirements. ASU 2014-09 establishes a five-step revenue recognition process; an entity will recognize revenue
when it transfers promised goods or services to customers in an amount that reflects the consideration to which the company expects to
be entitled in exchange for those goods or services. ASU 2014-09 also requires enhanced disclosures regarding the nature, amount, timing,
and uncertainty of revenues and cash flows from customers’ contracts. In August 2015, the FASB issued ASU 2015-14, Revenue from
Contracts with Customers (Topic 606): Deferral of the Effective Date, which defers the effective date of ASU 2014-09 by one (1) year.
The Company adopted ASC 606 using the modified retrospective method, applying it to all contracts not completed as of January 1, 2019. The
Company presents results for reporting periods beginning after January 1, 2019, under ASC 606, while prior period amounts are reported
in accordance with legacy GAAP. Refer to Note 2, Revenue from Major Contracts with Customers, for further discussion on the Company’s accounting
policies for revenue sources within the scope of ASC 606.
NOTE 3. MANAGEMENT’S PLANS
The Company has prepared consolidated financial statements
on a going concern basis, which assumes the realization of assets and the settlement of liabilities and commitments in the ordinary course of business. At March 31, 2025, and December 31, 2024, the accumulated deficit was $ 2,283,928 and $ 2,563,620 , respectively. At March
31, 2025, and December 31, 2024, the working capital surplus was $ 10,082,745 and $ 9,417,247 , respectively.
Since its inception till the fiscal year ending December
31, 2022, the Company had sustained recurring losses and negative cash flows from operations. During the three months ended March 31,
2025, and 2024, the Company incurred net profits of $ 301,002 and $ 833,445 , respectively.
As of March 31, 2025, the Company had a cash balance
of $ 26,996,932 , which the Management believes is sufficient to support its ongoing operations and meet current obligations in the ordinary
course of business for at least the next twelve (12) months. Over the past fiscal years, the Company has demonstrated strong revenue growth
and improved operational efficiency, with operating expenses decreasing as a percentage of total revenue.
While the Company has adequate liquidity to sustain
its existing business activities, its strategic growth initiatives, particularly in the development of financial technologies, may require
additional capital investment. To accelerate expansion and enhance its technological offerings, the Company may seek external financing
through private equity, public markets, or credit facilities. However, the availability and terms of such financing cannot be guaranteed.
Management remains focused on
strengthening the company’s financial position by expanding its global customer base, increasing revenue from its diversified
portfolio of technological solutions, and working toward achieving a positive cash flow. To support long-term growth, the Company
also plans to invest in long-lived assets that will drive economic benefits beyond the fiscal year 2025. Additionally, Management
may explore revolving loan agreements with financial institutions or other funding options, as needed, to complement its organic
growth strategy.
The Management intends to continue
its efforts to enhance its revenue from its diversified portfolio of technological solutions, become cash flow positive, and raise
funds through private placement offerings and debt financing. See Note 8 for Notes Payable. As the Company increases its global
customer base, it intends to acquire long-lived assets that will provide future economic benefits beyond fiscal year 2025.
F- 23
NOTE 4. CAPITALIZED SOFTWARE COSTS
During the three months ended March 31, 2025, and
2024, the estimated remaining weighted-average useful life of the Company’s capitalized software was three ( 3 ) years. The Company
recognizes amortization expenses for capitalized software on a straight-line basis.
At March 31, 2025, and December 31, 2024, the unamortized
balance of capitalized software for the Company, including software of subsidiaries, was $ 1,217,543 and $ 1,163,309 .
The Company has estimated aggregate amortization expense
for each of the five succeeding fiscal years, based on the estimated lifespan of the software asset of three years.
NOTE 5. RELATED PARTY TRANSACTIONS
Between February 22, 2016, and April
24, 2017, the Company borrowed $ 1,000,000
from FRH Group, a founder and principal shareholder of the Company. The Company executed Convertible Promissory Notes due between
April 24, 2019, and June 30, 2019. The Notes are convertible into common stock initially at $ 0.10
per share but may be discounted under certain circumstances; however, in no event will the conversion price be less than $ 0.05
per share. The Notes carry an interest rate of 6 %
per annum, which is due and payable at maturity.
Between March 15 and 21, 2017, subject to the terms
and conditions of the Stock Purchase Agreement, the Company issued 1,000,000 shares to Susan Eaglstein and 400,000 shares to Brent Eaglstein
at $ 0.05 per share, a cumulative cash amount of $ 70,000 . Ms. Eaglstein and Mr. Eaglstein are the mother and brother of Mitchell Eaglstein,
the Company’s CEO and director.
On February 22, 2021, the Company
entered into an Assignment of Debt Agreement (the “Agreement”) with FRH and FRH Group Corporation. The Company
eliminated all four FRH Group convertible notes, including interest, of $ 1,256,908
in return for issuing 12,569,080
shares of unregistered common stock of the Company (the “Shares”) to FRH. Following the Agreement, FRH assigned the
Shares to FRH Group Corporation, also owned by Mr. Hong.
F- 24
NOTE 5. RELATED PARTY TRANSACTIONS (continued)
In September 2022, the Company issued 30,000,000
common stock for cash consideration of $ 300,000
for Alchemy Prime Limited (APL) and appointed Gope S. Kundnani as the director of the Company. As director’s compensation, the Company
issued 5,000,000
valued at $ 60,000 .
Mr. Kundnani is the director and owner of APL.
In January 2023, the Company issued 115,000,000 common
stock for a cash consideration of $ 550,000 to Kundnani, its director.
In January 2023, Eaglstein and Firoz transferred 1,100,000
and 400,000 shares to Kundnani, the Company’s director. As of September 30, 2023, the Company had 4,000,000 preferred shares issued
and outstanding, with Eaglstein, Kundnani, and Hong holding 1,500,000 , 1,500,000 , and 1,000,000 shares, respectively.
On September 30, 2023, the Company signed a definitive agreement with Alchemy Group, pursuant to which the Company acquired 100 % of Alchemy Markets DMCC (Alchemy UAE), 100 % of APL, and 49.90 % of AML. The
Company terminated the acquisition of Alchemy UAE in October 2023.
On November 30, 2023, the Company purchased 499
shares of Alchemy Markets Holdings Ltd. (Alchemy BVI) from Alchemy Prime Holdings Ltd. (APHL) in exchange for 833,621
shares of Series B Preferred Stock. The Company did not exchange cash in the transaction. The Company has issued the Series B
Preferred stock to APHL. Kundnani, a related party, is the sole shareholder of APHL, a related party. As a result, the Company now
owns one hundred percent ( 100.00 %)
of AML, an operating entity of Alchemy BVI.
On November 30, 2023, the Company purchased one hundred
percent ( 100.00 %) of all the issued and outstanding shares of APL, an FCA-regulated brokerage, from APHL in exchange for 966,379 Series
B Preferred Stock. The Company did not exchange cash in the transaction. The Company has issued the Series B Preferred stock APHL. Kundnani,
a related party, is the sole shareholder of APHL.
Kundnani, a related party, purchased 2,500,000 Series
A Preferred stock of FDCTech for $ 2.5 million. FDCTech has issued the Series A Preferred stock to Kundnani.
Kundnani, a related party, purchased 50,000,000 shares of the Company’s common stock for $ 5.5 million. FDCTech has issued the Common stock to Kundnani.
In December 2023, Susan Eaglstein, mother of Mitchel
Eaglstein, the Company’s CEO, provided $ 20,000 as a related party advance for working capital. The Company has not formalized the
agreement. As part of the consideration, the Company issued Ms. Eaglstein 10,000 Series B Preferred Convertible Shares in January 2024
(See: Subsequent Events Memo).
On January 4, 2024, the Company issued 141,844 Series
B preferred stock to Gope S. Kundnani for cash valued at $ 1.41 per share.
On January 4, 2024, the Company issued 150,000 Series
B preferred stock to Mitchell M. Eaglstein, CEO and Director, for services valued at $ 1.41 per share.
On January 4, 2024, the Company issued 150,000 Series
B preferred stock to Imran Firoz, CFO and Director, for services valued at $ 1.41 per share.
On January 4, 2024, the Company issued 50,000 Series
B preferred stock to FRH Group for services valued at $ 1.41 per share.
On January 4, 2024, the Company issued 10,000 Series
B preferred stock to William B. Barnett, Esq., for services valued at $ 1.41 per share.
On January 4, 2024, the Company issued 10,000 Series
B preferred stock to Susan E. Eaglstein for services valued at $ 1.41 per share.
On January 4, 2024, the Company issued 50,000 Series
B preferred stock to Gope S. Kundnani for services valued at $ 1.41 per share.
On January 30, 2024, the Company’s board of
directors adopted and approved the rescission and cancellation of (i) 1,000,000 shares of Series A Preferred Stock of the Company issued
to Mitchell M. Eaglstein and (ii) 1,000,000 shares of Series A Preferred Stock of the Company issued to Felix R Hong.
On February 07, 2025, the Company issued 10,000 Series
B preferred stock to Nick G. Kundnani for services valued at $ 1.41 per share.
F- 25
NOTE 6. LINE OF CREDIT
Since June 2016, the Company has obtained an
unsecured revolving line of credit of $ 40,000
from Bank of America to fund various purchases and travel expenses. The line of credit has an average interest rate for purchases, effective as of the close of business on December 31, 2024. The interest rates for cash drawn are 12 %
and 25 %,
respectively. Since October 2024, the Company has obtained an additional unsecured revolving line of credit with a flexible spending limit, meaning there is no preset spending limit. The overtime pay limit is $ 45,000.00 .
The credit line has an average purchase interest rate of 28 %
as of March 31, 2025.
As of March 31, 2025, the Company is in
compliance with the credit line’s terms and conditions. As of March 31, 2025, and December 31, 2024, the outstanding balances were
$ 225,800 and $ 115,337 ,
respectively.
NOTE 7. NOTES PAYABLE
Cares Act – Paycheck Protection Program (PPP
Note)
On May 01, 2020, the Company received proceeds of
Fifty-Thousand Six Hundred and Thirty-Two ($ 50,632 ) from the Promissory Note (“PPP Note”) under the Paycheck Protection Program
under the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”). The funding of the PPP Note is conditioned
upon approval of the Company’s application by the Small Business Administration (SBA) and Bank of America (“Bank”) and
receiving confirmation from the SBA that the Bank may proceed with the PPP Note. Suppose the SBA does not confirm the PPP Note’s
forgiveness, or only partly confirms forgiveness of the PPP Note, or the Company fails to apply for PPP Note forgiveness. In that case,
the Company will be obligated to repay the Bank the total outstanding balance remaining due under the PPP Note, including principal and
interest (the “PPP Note Balance”). In such case, Bank will establish the terms for repayment of the PPP Note Balance in a
separate letter to be provided to the Company, which letter will set forth the PPP Note Balance, the amount of each monthly payment, the
interest rate (not above a fixed rate of one percent ( 1.00 %) per annum), the term of the PPP Note, and the maturity date of two (2) years
from the funding date of the PPP Note. No principal or interest payments will be due before the Deferment Period, which is ten months
from the end of the covered period. The PPP Note was not forgiven. The Company started paying off the PPP Note in August 2022. The outstanding balance of the PPP loan, including accrued interest at 1.00 %, is approximately $ 2,389 as of March 31, 2025.
SBA Loan
On May 22, 2020, the Company received $ 144,900 .
The installment payments will include both principal and interest of $ 707
per month and begin twelve (12) months from the date of the promissory note. The principal and interest balance will be payable
thirty (30) years from the date of the promissory note. Interest will accrue at
3.75 % per annum and only on funds advanced from May 22, 2020, the advance date, in the amount of $ 144,900 . The outstanding balance of the SBA loan, including accrued interest, is $ 112,057
as of March 31, 2025.
AJB Note
On January 27, 2022, the Company signed a
promissory note (‘AJB Note’) with AJB Capital Investments, LLC (‘AJB Capital’), a Delaware limited liability
company, for the principal amount of $ 550,000
with a maturity date of July
27, 2022 , and a coupon of 10%. As part of the AJB Note, the Company entered into a securities purchase agreement, where AJB
Capital will receive equity equal to US $ 155,000
of the Company’s common stock. The Company issued 2,214,286
common stock valued at $ 71,521
upon issuance of the Note (the “Shares”) and 1,000,000 3 -year
cash warrants (‘Warrants’) priced at $ 0.30 .
The Warrants and the Shares, collectively known as the ‘Incentive Fee,’ are issued upon execution of the agreement. The
Company paid off the loan in February 2023.
On December 27, 2023, the Company redeemed the Warrants
on the following terms:
i)
The Company shall pay $ 100,000 to the Purchaser concurrently with its execution and delivery of this letter agreement (this “Letter Agreement”);
ii)
The Company shall pay $ 100,000 to the Purchaser on or before January 26, 2024 (the “Second Repayment”); and
the Company issued to the Purchaser 5,000,000 restricted
shares of the Company’s Common Stock (the “Shares”) on December 27, 2023 (the “Share Issuance”).
Economic Injury Disaster Loan (EIDL)
The Small Business Administration offers the Economic
Injury Disaster Loan program. The CARES Act modified the program to offer an emergency grant of up to $ 10,000 per business, which is forgivable, similar to the PPP Loan. The Company doesn’t have to repay the grant. On May 14, 2020, the Company received $ 4,000 in EIDL
grants. The Company has recorded it as other income since the EIDL grant is forgivable.
F- 26
NOTE 8. COMMITMENTS AND CONTINGENCIES
Office Facility and Other Operating Leases
Irvine, California, USA (Company’s
Headquarters)
Effective October 29, 2019, to the present, the Company
leased office space at 200 Spectrum Center Drive, Suite 300, Irvine, CA 92618. As per the Commitment Term of the lease (“Agreement”),
this Agreement shall continue on a month-to-month basis (any term after the Commitment Term, also known as “Renewal Term”).
The Commitment Term and all subsequent Renewal Terms shall constitute the “Term.” The Company may terminate this Agreement
by delivering to the lessor Form (“Exit Form”) at least one (1) whole calendar month before the month in which the Company
intends to terminate this Agreement (“Termination Effective Month”). The Company is entitled to use the office and conference
space if needed. The new rent payment or membership fee for the Irvine Office is $ 95 per month , compared to the previous rent payment or membership fee for the New York Office of $ 890 per month, which covers general and administrative expenses. This agreement is classified as a
service contract rather than a lease under ASC 842 - Leases, and payments are accounted for as operating expenses rather than recognizing
a Right-of-Use (ROU) asset or lease liability.
Brisbane, Australia (ADS Office)
Effective January 1, 2024, to the present, the
Company has leased office space at Level 38, 71 Eagle Street, Brisbane City, QLD 4000, Australia. This lease will continue on a
month-to-month basis. ADS may terminate this Agreement by delivering to the lessor at least one (1) whole calendar month before the
month in which ADS intends to terminate the lease. ADS is entitled to use the office and conference space if needed. The new rent
payment or membership fee for the ADS Office is approximately $ 125
per month and is included as a general and administrative expense. This agreement is classified as a service contract rather than
a lease under ASC 842 - Leases, and payments are accounted for as operating expenses rather than recognizing a Right-of-Use (ROU)
asset or lease liability.
Limassol, Cyprus Lease (Company’s Executive
Rental)
From February 2019 to July 2023, the Company
leased office space in Limassol District, Cyprus, from an unrelated party for a year. The office’s monthly rent payment is
$ 1,750 ,
which is included in the general and administrative expenses. From July 2023 to the present, the Company has leased a larger office
space in the Limassol District, Cyprus, from an unrelated party for a one-year term. The office’s monthly rent payment is
approximately $ 3,500 ,
which is included in the general and administrative expenses. From July 2023 to the present, the Company has leased office space for
its Chief Executive Officer. The office’s monthly rent payment is $ 3,500 ,
which is included in the general and administrative expenses. The down payment for the lease was approximately $ 6,300 .
The lease is for one year and is renewable two months prior to the term’s end of June 2025. This agreement is classified as a
residential rental contract rather than a commercial lease and does not create a Right-of-Use (ROU) asset under ASC 842.
Limassol, Cyprus Lease, Europe (ATECH Office)
Effective August 26, 2024, ATECH has entered into
a Sublease Agreement for office premises located on the ground floor at 10A-10C Eleftheriou Venizelou Street, Limassol, Cyprus. The sublease
is between Aldeon Property Partners Ltd (the “Sublessor”) and AlchemyTech Ltd (the “Sublessee”), with FDCTech,
Inc. acting as the Guarantor. The leased premises are designated strictly for office use, and any other usage is explicitly prohibited
under the terms of the agreement. The lease term is for twenty-four (24) months, commencing on October 1, 2024, and expiring on September
30, 2026 . The lease agreement includes an option to extend the tenancy for up to two additional two-year terms. The rent is subject to
a 5 % increase for each renewal period. Under the agreement, the Sublessee is obligated to pay a total rent of € 192,000 over the lease
term, payable in monthly installments of € 8,000 (or approximately $ 8,600 ) plus VAT. Under ASC 842 - Leases, this agreement qualifies as
a lease, and the Company will recognize a Right-of-Use (ROU) asset and corresponding lease liability on its financial statements.
St. Julian, Malta (AML Office)
Effective July 11, 2024, to the present, AML leased
office space with Regus Malta at Portomaso Business Centre, Portomaso, St. Julian, PTM01, Malta. As per the lease, this agreement shall
continue on a month-to-month basis (any term after the term, also known as “Renewal Term”). The term and all subsequent renewal
terms shall constitute the “Term.” AML may terminate this agreement by delivering to Regus Malta at least one (1) whole calendar
month before the month in which AML intends to terminate this lease. AML is entitled to use the office and conference space if needed.
The rent payment or membership fee for the AML Office is € 1,659 per. This agreement is classified as a service contract rather than
a lease under ASC 842 - Leases, and payments are accounted for as operating expenses rather than recognizing a Right-of-Use (ROU) asset
or lease liability.
F- 27
NOTE 8. COMMITMENTS
AND CONTINGENCIES (continued)
Tel Aviv, Israel (AML Sales Office)
Effective July 1, 2023, AML has entered into a service
agreement with Mindspace Ltd. for the use of office space and related services at Menachem Begin 11, Ramat Gan, Israel. The agreement
provides access to designated office space, common areas, and various business services, including internet connectivity, printing, and
access to conference rooms. The agreement operates on a monthly, automatically renewing basis with a total monthly fee of $ 4,500 (including
VAT). Additionally, an advance deposit of $ 6,300 was paid as security for the Company’s obligations under the agreement. Under the
terms of the agreement, Mindspace retains full discretion over space allocation and may relocate the Company to a different office within
the premises, provided that it gives prior notice. AML does not have exclusive control over a specific office unit, and Mindspace provides shared services
across its facilities. The agreement does not create a lease under ASC 842 – Leases and is accounted for as a service contract.
As a result, payments under this agreement are classified as operating expenses rather than recognizing a Right-of-Use (ROU) asset or
lease liability.
London, United Kingdom (APL Office)
Effective December 20, 2024, APL entered into
a lease agreement for office space located on the fifth floor at 142 Central Street, Clerkenwell, London, EC1V BAR. The lease is held by Agop Tanielian and Hourig Mercedes Tanielian as landlords, and the Company, through its subsidiary Alchemy
Prime Limited, is the
tenant. The lease has a fixed term of five
years , commencing in 2024 and expiring in 2029, with an annual rent of £ 112,500
(or $ 12,000
monthly), payable in quarterly installments. APL is also liable for service charges, insurance rent, and maintenance
responsibilities as specified in the agreement. The lease includes an option to terminate (“Break Clause”) on or after
2026, provided that a four-month written notice is given prior. Additionally, the agreement requires APL to restore the premises
upon termination, including the removal of any alterations or fixtures made during the lease term. Under ASC 842 - Leases, this
agreement qualifies as a lease, and the Company will recognize a Right-of-Use (ROU) asset and corresponding lease liability on its
financial statements.
Employment Agreement
The
Company gave all salary compensation to key executives as independent contractors, where Eaglstein, Firoz, and Platt commit one
hundred percent (100%) of their time to the Company. The Company has not formalized performance bonuses and other incentive
plans. Each executive is paid every month at the beginning of the month. From September 2018 to September 30, 2020, the Company will
pay its CEO and CFO a monthly compensation of $ 5,000 ,
with increases each succeeding year, should the agreement be approved annually. Effective October 1, 2020, the Company is expensing
$ 12,000
monthly to its CEO and CFO. Effective January 1, 2023, the Company is expensing $ 15,000
monthly to its CEO and CFO.
Accrued Interest
At March 31, 2025, and December 31, 2024, the cumulative
accrued interest for SBA and other loans defined as an accrued non-current was $ 70,560 and $ 70,493 , respectively.
Pending Litigation
On December 23, 2023, the Company received legal correspondence
and supporting documents addressed to APSI Holdings Limited (formerly Alchemy Prime Holdings Limited) and FDCTech, Inc. The nature of
the legal claims or disputes has not been fully specified in the received correspondence. The Company is assessing the situation and will
respond appropriately. While management cannot predict the outcome of these matters, any adverse resolution could potentially have a material
impact on the Company’s business, financial condition, and results of operations. The Company intends to defend its interests vigorously
and will provide further updates as material developments arise.
Management is unaware of any other actions, suits,
investigations, or proceedings (public or private) pending or threatened against or affecting any of the assets or any affiliate of the
Company.
Tax Compliance Matters
From its inception to the present, the
Company’s officers have been paid as independent contractors. As a result, as of March 31, 2025, the Company believes that its
payroll tax liabilities are not yet estimated. The Company’s federal taxes are acceptable to Internal Revenue Services.
F- 28
NOTE 9. STOCKHOLDERS’ EQUITY (DEFICIT)
Authorized Shares
On February 12, 2021, the Company filed the
Certificate of Amendment with the Secretary of State of Delaware to change the authorized shares. As per the Amendment, the Company
shall have the authority to issue 260,000,000
shares, consisting of 250,000,000
shares of Common Stock having a par value of $ .0001
per share and 10,000,000
shares of Preferred Stock having a par value of $ .0001
per share.
On February 17, 2022, the Company filed the Information
Statement pursuant to Section 14C of the Securities Exchange Act of 1934 and informed all holders of record on February 10, 2022 (the
“Record Date”) of the common stock, $ 0.0001 par value per share (the “Common Stock”), of the Company, in connection
with the approval of the following actions taken by the Board of Directors of the Company (the “Board”) and by written consent
of the holders of a majority of the voting power of Company’s issued and outstanding capital stock (the “Approving Stockholders”):
1.
To
amend our certificate of incorporation, as amended (the “Certificate”), to increase the number of authorized shares of
common stock from 250,000,000 to 500,000,000 (the “Authorized Share Increase” and together with the 2022 Equity Plan,
the “Corporate Action”), and
2.
To
approve the Company’s 2022 Equity Plan (the “2022 Equity Plan”)
On February 10, 2022, the Board approved the Corporate
Actions. To implement the actions, the Company opted to obtain written consent from a majority of its voting power, as per Sections 228
and 242 of the Delaware General Corporation Law (DGCL) and our bylaws. On February 10, 2022, the Approving Stockholders gave their approval.
On February 10, 2022, the Approving Stockholders approved the Corporate Actions by written consent. The Approving Stockholders (common
stock only) own 96,778,105 shares, representing 64.62 % of the Company’s total issued and outstanding voting power.
As of December 31, 2022, the Company had no equity
compensation plans.
On February 21, 2024, our Board unanimously approved
the Corporate Actions. In order to eliminate the costs and management time involved in holding a special meeting and in order to effect
the actions disclosed herein as quickly as possible in order to accomplish the purposes of our Company, we chose to obtain the written
consent of a majority of the Company’s voting power to approve the actions described in this Information Statement in accordance
with Sections 228 and 242 of the Delaware General Corporation Law (the “DGCL”) and our bylaws. On February 21, 2024, the Approving
Stockholders approved, by written consent, the Corporate Actions. The Approving Stockholders (common stock only) own 280,102,413 shares,
representing 72 % of the total issued and outstanding voting power of the Company.
On March 12, 2024, the Company filed the Information
Statement pursuant to Section 14C of the Securities Exchange Act of 1934 and informed all holders of record on February 21, 2024 (the
“Record Date”) of the common stock, $ 0.0001 par value per share (the “Common Stock”), of the Company, in connection
with the approval of the following actions taken by the Board of Directors of the Company (the “Board”) and by written consent
of the holders of a majority of the voting power of Company’s issued and outstanding capital stock (the “Approving Stockholders”):
1.
To
amend our certificate of incorporation, as amended (the “Certificate”), to increase the number of authorized shares of
common stock from 500,000,000 to 1,000,000,000 (the “Authorized Share Increase”), and
2.
To
authorize our Board of Directors, in its discretion, to amend our articles of incorporation not later than June 30, 2024, to effect
a Reverse Stock Split of all outstanding shares of our common stock in a ratio of not less than 1 for 10 and not more than 1 for
50 , to be determined by the Board of Directors, and
3.
To
approve the Company’s 2023 Stock Incentive Plan (the “2023 Stock Incentive Plan”).
As both the Board and the majority of shareholders
have voted in favor, all necessary steps to authorize the Corporate Actions have been completed. We expect that each of the Corporate
Actions will become effective on or about the 20th calendar day after the date on which this Information Statement and the accompanying
notice are mailed to our stockholders. Our Board may abandon either or both Corporate Actions for any reason before their effective date.
As of December 31, 2024, and 2023, the Company’s
authorized capital stock consists of 10,000,000 shares of preferred stock, a par value of $ 0.0001 per share, and 500,000,000 shares of
common stock, a par value of $ 0.0001 per share.
As of March 31, 2025, and December 31, 2024,
the Company had 422,584,729
and 390,584,729
common shares issued and outstanding, respectively.
As of March 31, 2025, and December 31, 2024, the Company
had 4,500,000 and 4,500,000 Series A Preferred stock issued and outstanding.
As of March 31, 2025, and December 31, 2024, the Company
had 2,371,844 and 2,361,844 Series B Preferred Stock issued and outstanding.
F- 29
NOTE 9. STOCKHOLDERS’ EQUITY (DEFICIT) (continued)
Series A Preferred Stock
The percentages below are calculated based on 4,500,000
shares of our Series A Preferred Stock issued and outstanding for the fiscal year ending December 31, 2024.
SCHEDULE OF SERIES A PREFERRED STOCK
Name and Address (1)
Title of
Class (4)
Number of
Shares
Beneficially
Owned
Percent of
Class
Mitch Eaglstein
Series A Preferred
500,000
11.11 %
Gope S. Kundnani (5)
Series A Preferred
4,000,000
88.89 %
Officers and Directors as a group (2 persons)
Series A Preferred
4,500,000
100.00 %
(4)
Series A Preferred stock is entitled to fifty ( 50 ) non-cumulative votes per share on all matters presented to stockholders for action. On December 12, 2016, the Board agreed to issue 2,600,000 , 400,000 , and 1,000,000 shares of Preferred Stock to Mitchell Eaglstein, Imran Firoz, and Felix R. Hong, respectively, as the founders, in consideration of services rendered to the Company. As of December 31, 2022, the Company had 4,000,000 preferred shares issued and outstanding.
(5)
In
January 2023, Eaglstein and Firoz transferred 1,100,000
and 400,000
shares to Gope S. Kundnani, the company’s director. As of September 30, 2023, the Company had 4,000,000
preferred shares issued and outstanding, with Eaglstein, Kundnani, and Hong holding 1,500,000 , 1,500,000 ,
and 1,000,000
shares, respectively.
On November 30, 2023, the Company issued 2,500,000
Series A Preferred Stock to Kundnani, valued at $ 2,500,000 . The Company will receive $ 2,500,000 in direct investment from Alchemy Prime
Holdings Shareholder for Series A Preferred, valued at $ 1.00 per share.
On January 30, 2024, the Company’s board of
directors adopted and approved the rescission and cancellation of (i) 1,000,000 shares of Series A Preferred Stock of the Company issued
to Mitchell M. Eaglstein and (ii) 1,000,000 shares of Series A Preferred Stock of the Company issued to Felix R Hong.
Series B Preferred Stock
The percentages below are calculated based on 2,371,844
shares of our Series B Preferred Stock issued and outstanding for the fiscal year ending March 31, 2025.
SCHEDULE
OF SERIES OF PREFERRED STOCK
Name and Address (1)
Title of
Class (6)
Number of Shares
Beneficially Owned
Percent of
Class
Alchemy Prime Holdings Ltd.
Series B Preferred
1,800,000
75.89 %
Gope S. Kundnani
Series B Preferred
191,844
8.09 %
Mitchell M. Eaglstein
Series B Preferred
150,000
6.32 %
Imran Firoz
Series B Preferred
150,000
6.32 %
FRH Group
Series B Preferred
50,000
2.11 %
William B. Barnett
Series B Preferred
10,000
0.42 %
Susan E. Eaglstein
Series B Preferred
10,000
0.42 %
Nick G. Kundnani
Series B Preferred
10,000
0.42 %
Officers and Directors as a group (3 persons)
Series B Preferred
2,291,844
96.63 %
(6)
The Series B Preferred Stock is non-dilutive and is not subject to stock splits or any other adjustments to the Company’s common stock. Each share of Series B Preferred Stock can be converted into 100 shares of the Company’s common stock at any time by the holder of such shares. Series B Preferred Stock is entitled to one (1) vote per share on all matters presented to stockholders for action. As a result, 2,361,844 Series B Preferred Stock represents a 0.38% voting percentage on a fully diluted vote per share basis.
F- 30
NOTE 9. STOCKHOLDERS’ EQUITY (DEFICIT) (continued)
On November 30, 2023, the Company issued 1,800,000
Series B Preferred Stock to Kundnani, valued at $ 2,538,000 , for the purchase of 49.90 % of AML and 100 % of APL.
On January 4, 2024, the Company issued 150,000 Series
B preferred stock to Mitchell M. Eaglstein, CEO and Director, for services valued at $ 1.41 per share.
On January 4, 2024, the Company issued 150,000 Series
B preferred stock to Imran Firoz, CFO and Director, for services valued at $ 1.41 per share.
On January 4, 2024, the Company issued 50,000 Series
B preferred stock to FRH Group for services valued at $ 1.41 per share.
On January 4, 2024, the Company issued 10,000 Series
B preferred stock to William B. Barnett, Esq., for services valued at $ 1.41 per share.
On January 4, 2024, the Company issued 10,000 Series
B preferred stock to Susan E. Eaglstein for services valued at $ 1.41 per share.
On January 4, 2024, the Company issued 50,000 Series
B preferred stock to Gope S. Kundnani for services valued at $ 1.41 per share.
On January 30, 2024, the Company issued 141,844 Series
B preferred stock to Gope S. Kundnani for cash valued at $ 1.41 per share.
On February 07, 2025, the Company issued 10,000 Series
B preferred stock to Nick G. Kundnani for cash valued at $ 1.41 per share.
Common Stock
On January 21, 2016, the Company collectively issued
30,000,000 and 5,310,000 common shares at par value to Mitchell Eaglstein and Imran Firoz, respectively, as the founders, in consideration
of services rendered to the Company.
On December 12, 2016, the Company issued 28,600,000
common shares to the remaining two (2) founding members.
On March 15, 2017, the Company issued 1,000,000 restricted
common shares for platform development valued at $ 50,000 . The Company issued the securities with a restrictive legend.
On March 15, 2017, the Company issued 1,500,000 restricted
common shares for professional services to three (3) individuals valued at $ 75,000 . The Company issued the securities with a restrictive
legend.
On March 17, 2017, subject to the terms and conditions
of the Stock Purchase Agreement, the Company issued 1,000,000 shares to Susan Eaglstein for a cash amount of $ 50,000 . The Company issued
the securities with a restrictive legend.
On March 21, 2017, subject to the terms and conditions
of the Stock Purchase Agreement, the Company issued 400,000 shares to Bret Eaglstein for a cash amount of $ 20,000 . The Company issued
the securities with a restrictive legend.
Ms. Eaglstein and Mr. Eaglstein are the mother and
brother of Mitchell Eaglstein, the CEO and director of the Company.
From July 1, 2017, to October 03, 2017, the Company
has issued 653,332 units for a cash amount of $ 98,000 under its offering Memorandum, where the unit consists of one (1) share of common
stock and one Class A warrant (See Note 11).
On October 31, 2017, the Company issued 70,000 restricted
common shares to management consultants valued at $ 10,500 . The Company issued the securities with a restrictive legend.
On January 15, 2019, the Company issued 60,000 restricted
common shares for professional services to eight (8) consultants valued at $ 9,000 .
From January 29, 2019, to February 15, 2019, the Company
issued 33,000 registered shares under the Securities Act of 1933 for a cash amount of $ 4,950 . On February 26, 2019, the Company filed
the Post-Effective Amendment No. 1 (the “Amendment”) related to the Registration Statement on Form S-1and its amendments thereto,
filed with the U.S. Securities and Exchange Commission on November 22, 2017 and declared effective on August 7, 2018 (Registration No.
333-221726) (the “Registration Statement”) of FDCTech, Inc., a Delaware corporation (the “Registrant”), amended
the Registration Statement to remove from registration all shares of common stock that were offered for sale by the Registrant but were
not sold before the termination of the offering made according to the Registration Statement. At the termination of the offering made
pursuant to the Registration Statement, 2,967,000 shares of common stock offered for sale by the Registrant were not sold or issued.
F- 31
NOTE 9. STOCKHOLDERS’ EQUITY (DEFICIT)
(continued)
Effective June 3, 2020, the Company issued 2,745,053
shares of common stock to Benchmark Investments, Inc. (“Broker-Dealer” or “Kingswood Capital Markets”) at $ 0.25
per share for a total value of $ 686,263 . The Broker-Dealer is retained to provide general financial advice to the Company for the next
twelve months. The Company has expensed the prepaid compensation through the income statement, following a regular straight-line amortization schedule over the contract’s life, which is twelve months,
during which Kingswood Capital Markets is expected to produce benefits
for the Company. On August 25, 2020, the Company and the Broker-Dealers terminated all obligations, except for maintaining confidentiality,
with no fees due by the Company to the Broker-Dealers. The Broker-Dealer returned the 2,745,053 shares of the Company’s common stock
as of December 31, 2020.
On October 1, 2020, the Company issued 250,000 restricted
common shares to a digital marketing consultant valued at $ 30,000 . The Company issued the securities with a restrictive legend.
On January 31, 2021, the Company issued 2,300,000
restricted common shares in exchange for professional services to two consultants, valued at $ 621,000 .
On February 22, 2021, the Company entered into
an Assignment of Debt Agreement (the “Agreement”) with FRH and FRH Group Corporation. The Company eliminated all four
FRH Group convertible notes, including interest, of $ 1,256,908 ,
in return for the issuance of 12,569,080
shares of unregistered common stock of the Company (the “Shares”) to FRH. Following the Agreement, FRH assigned the
Shares to FRH Group Corporation, an entity also owned by Mr. Hong.
On May 19, 2021, the Company issued 1,750,000 restricted
common shares in exchange for professional services to a consultant, valued at $ 350,000 .
On June 2, 2021, the Company issued 1,750,000 restricted
common shares under the Genesis Agreement to a consultant, valued at $ 437,500 . As the Genesis Agreement did not materialize, the Consultant
returned the shares to the treasury.
On June 15, 2021, the Company issued 100,000 restricted
common shares to a board member for services to a consultant valued at $ 21,000 .
On July 6, 2021, the Company issued 100,000 restricted
common shares to a board member in exchange for services rendered by a consultant, valued at $ 22,000 .
On July 20, 2021, the Company issued 545,852
restricted common shares in exchange for professional services to a consultant, valued at $ 98,253 .
On October 04, 2021, the Company filed a prospectus
related to the resale of shares to White Lion and AD Securities America, LLC. The Company issued 2,000,000 shares to AD Securities America,
LLC for $ 200,000 . The Company has not received the cash as of the date of the report. The Company issued 670,000 registered shares to
White Lion as consideration shares valued at $ 80,400 .
On October 5, 2021, the Company issued 1,500,000 restricted
common shares in exchange for professional services to a consultant, valued at $ 164,250 .
In November 2021, the Company issued 750,000 registered
shares to White Lion for a gross cash amount of $ 62,375 .
On December 22, 2021, the Company issued 45,000,000
restricted common shares to ADFP to acquire a 51.00 % controlling interest in AD Advisory Service Pty Ltd, Australia’s regulated
wealth management company.
In December 2021, the Company issued 5,650,000 restricted
common shares to two board members, a consultant, and two officers for services and software development valued at $ 169,500 .
On January 4, 2022, the Company issued 1,500,000 restricted
common shares in exchange for professional services to a consultant, valued at $ 93,750 .
F- 32
NOTE 9. STOCKHOLDERS’ EQUITY (DEFICIT) (continued)
From January 4, 2022, to February 10, 2022, the Company
issued 2,500,000 registered shares to White Lion for a gross cash amount of $ 114,185 .
On January 27, 2022, the Company signed a
promissory note (‘AJB Note’) with AJB Capital Investments, LLC (‘AJB Capital’). The Company issued 2,214,286
common stock valued at $ 71,521
upon issuance of the Note (the “Shares”) and 1,000,000 3 -year
cash warrants (‘AJB Warrants’) priced at $ 0.30
as consideration fees for the AJB Note. The AJB Warrants and the Shares, collectively known as the ‘Incentive Fee,’ are
issued upon execution of the agreement. As of September 30, 2022, all AJB Warrants are out-of-money and not exercised.
On July 31, 2022, the Company issued 250,000
restricted common shares in exchange for professional services to a consultant, valued at $ 9,475 .
On September 30, 2022, the Company issued 30,000,000
restricted common shares for cash valued at $ 300,000 .
On September 30, 2022, the Company issued 5,000,000
restricted common shares to Gope S. Kundnani for services valued at $ 60,000 .
On December 12, 2022, the Company issued 20,000,000
restricted common shares to two officers for services valued at $ 166,000 .
On December 15, 2022, the Company issued 8,000,000
restricted common shares to two officers for services valued at $ 76,000 .
On January 25, 2023, the Company issued 5,309,179
restricted common shares to AJB as compensation for consideration shares related to the AJB Note, valued at $ 60,525 .
On January 25, 2023, the Company issued 115,000,000
restricted common shares for cash valued at $ 550,000 .
On March 28, 2023, the Company issued 2,000,000 restricted
common shares for cash valued at $ 20,000 .
On November 30, 2023, the Company issued 50,000,000
restricted shares for cash valued at $ 5,500,000 to Kundnani. Kundnani, a director and controlling shareholder of the Company, is an officer
and controlling shareholder.
On December 27, 2023, the Company issued 5,000,000
restricted common shares to AJB in exchange for redeeming warrants valued at $ 90,000 .
On May 9, 2024, the Company issued 2,000,000 shares
for a cash value of $ 20,000 .
On January 1, 2025, the Company issued 32,000,000
shares to various employees of its subsidiaries valued at 35,200 .
F- 33
NOTE 10. WARRANTS
The Company issued 2,214,286
common stock valued at $ 71,521
upon issuance of the Note (the “Shares”) and 1,000,000 3 -year
cash warrants (‘AJB Warrants’) priced at $ 0.30
as consideration fees for the AJB Note. The AJB Warrants and the Shares, collectively known as the ‘Incentive Fee,’ are
issued upon execution of the agreement. On December 27, 2023, the Company issued 5,000,000
restricted common stock to AJB Capital to redeem warrants valued at $ 90,000 .
Additionally, the Company paid $ 100,000
to AJB Capital, with the remaining $ 100,000 paid in January 2024.
NOTE 11. COMPREHENSIVE INCOME
The Company’s other comprehensive income
(OCI) comprises foreign currency translation adjustments from subsidiaries that do not use the U.S. dollar as their functional
currency.
The following table shows the changes in AOCI by component
for the three months ending March 31, 2025, and 2024:
SCHEDULE OF CHANGES IN ACCUMULATED OTHER COMPREHENSIVE INCOME
Accumulated Comprehensive Income:
Cumulative Foreign
Currency Translation
Balance as of December 31, 2023
$ 225,228
Other comprehensive income/(loss), ADS
6,810
Other comprehensive income/(loss), AML
( 230,864 )
Other comprehensive income/(loss), APL
( 18,462 )
Total other comprehensive income/(loss)
( 242,516 )
Balance as of March 31, 2024
$ ( 17,288 )
Balance as of December 31, 2024
$ 278,498
Other comprehensive income/(loss), ADS
( 71,036 )
Other comprehensive income/(loss), AML
( 95,752 )
Other comprehensive income/(loss), APL
35,782
Other comprehensive income/(loss), ATECH
( 9,131 )
Total other comprehensive income/(loss)
( 140,137 )
Balance as of March 31, 2025
$ 138,361
NOTE 12. OFF-BALANCE SHEET ARRANGEMENTS
We have no off-balance sheet arrangements affecting
our liquidity, capital resources, market risk support, credit risk support, or other benefits.
NOTE 13. SUBSEQUENT EVENTS
On April 3, 2025, the board of directors of FDCTech,
Inc. (the “Company”) approved the dismissal of Olayinka Oyebola & Co. (“Olayinka”) as its independent registered
public accounting firm due to recent changes in Olayinka’s status by OTC Markets Group as a Prohibited Service Provider.
On April 3, 2025, the Company, based on the decision
of its board of directors, approved the engagement of Lao Professionals (“LAO”) to serve as the Company’s independent
registered public accounting firm, commencing April 3, 2025. LAO is a member of the Public Company Accounting Oversight Board (PCAOB)
in the United States.
The Company has evaluated subsequent events through
the filing of this Form 10-Q and determined that no events would require adjustments to our disclosures in the consolidated financial
statements.
F- 34
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.