2 unchanged sentences
CONSOLIDATED INTERIM FINANCIAL STATEMENTS
−Removed: the six months ended August 31, 2023
+Added: the nine months ended November 30, 2023
- Expressed in U.S.
27 unchanged sentences
Authorized 1,000,000 shares;
−Removed: and outstanding - 0 - shares.
+Added: issued and outstanding - 0 - shares.
Common Stock, par value $ .0001 per share;
−Removed: Authorized 200,000,000
−Removed: issued and outstanding 52,381,952 shares and 49,432,214 issued and outstanding at August 31, 2023 and February 28, 2023
+Added: Authorized 200,000,000 shares;
+Added: issued and outstanding 52,545,350 shares and 49,432,214 issued and outstanding at November 30, 2023 and February 28, 2023 respectively
Additional paid-in capital
4 unchanged sentences
Accumulated other comprehensive income
−Removed: Stockholders equity before non-controlling
+Added: Stockholders equity before non-controlling interests
Non-controlling interests
−Removed: TOTAL SHAREHOLDERS
−Removed: TOTAL LIABILITIES
−Removed: AND SHAREHOLDERS EQUITY
−Removed: FingerMotion,
−Removed: Condensed Consolidated Statements of Operations
+Added: TOTAL SHAREHOLDERS EQUITY
+Added: TOTAL LIABILITIES AND SHAREHOLDERS EQUITY
+Added: FingerMotion, Inc.
+Added: Unaudited Condensed Consolidated Statements of Operations
Three Months Ended
−Removed: Six Months Ended
−Removed: Cost of revenue
+Added: Nine Months Ended
+Added: Cost of revenuex
( 5,502,151 )
11 unchanged sentences
Stock compensation expenses
+Added: ( 1,367,909 )
Total operating expenses
7 unchanged sentences
( 3,340,816 )
+Added: ( 4,790,814 )
Other income (expense):
13 unchanged sentences
$ ( 5,504,481 )
−Removed: Net profit (loss) attributable
−Removed: to the non-controlling interest
−Removed: Net loss attributable to the Companys
+Added: Net profit (loss) attributable to the non-controlling interest
+Added: Net loss attributable to the Companys shareholders
$ ( 1,944,343 )
9 unchanged sentences
$ ( 6,214,913 )
−Removed: Comprehensive loss attributable
−Removed: to non-controlling interest
−Removed: Comprehensive loss attributable to the
+Added: Comprehensive loss attributable to non-controlling interest
+Added: Comprehensive loss attributable to the Company
$ ( 1,692,409 )
11 unchanged sentences
FingerMotion, Inc.
−Removed: Unaudited Condensed Consolidated
−Removed: Statement of Shareholders Equity
+Added: Unaudited Condensed Consolidated Statement of Shareholders Equity
Comprehensive
20 unchanged sentences
( 26,090,866 )
+Added: stock issued for cash
+Added: stock issued for professional service
+Added: net-stock exercise of options
+Added: other comprehensive income
+Added: ( 1,944,343 )
+Added: ( 1,944,343 )
+Added: ( 1,945,803 )
+Added: at November, 2023
+Added: ( 28,035,209 )
+Added: Paid-in capital
Comprehensive
1 unchanged sentence
Non-controlling
−Removed: at March 1, 2022
+Added: stock options
+Added: Balance at March 1, 2022
( 17,152,172 )
−Removed: stock issued for cash
−Removed: stock issued for professional service
−Removed: other comprehensive income
+Added: Common stock issued for cash
+Added: Common stock issued for professional service
+Added: Accumulated other comprehensive income
( 1,444,123 )
1 unchanged sentence
( 1,444,668 )
−Removed: at May 31, 2022
+Added: Balance at May 31, 2022
( 18,596,295 )
−Removed: stock issued for cash
−Removed: stock issued for professional service
−Removed: other comprehensive income
+Added: Common stock issued for cash
+Added: Common stock issued for professional service
+Added: Accumulated other comprehensive income
( 1,537,365 )
1 unchanged sentence
( 1,538,095 )
−Removed: at August 31, 2022
+Added: Balance at August 31, 2022
( 20,133,660 )
+Added: Common stock issued for cash
+Added: Common stock issued for professional service
+Added: Accumulated other comprehensive income
+Added: ( 2,521,992 )
+Added: ( 2,521,992 )
+Added: ( 2,521,718 )
+Added: Balance at November 30, 2022
+Added: ( 22,655,652 )
FingerMotion,
Condensed Consolidated Statements of Cash Flows
−Removed: Six Months Ended
+Added: Nine Months Ended
$ ( 3,344,717 )
$ ( 5,504,481 )
−Removed: Adjustments to reconcile net loss to net
−Removed: cash provided by (used in) operating activities:
+Added: Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Share based compensation expenses
5 unchanged sentences
(Increase) decrease in prepayment and deposit
+Added: ( 1,113,267 )
+Added: ( 1,695,534 )
(Increase) decrease in others receivable
5 unchanged sentences
Increase (decrease) in due to lease liability
−Removed: Net Cash provided by (used in) operating
+Added: Net Cash provided by (used in) operating activities
( 6,953,025 )
2 unchanged sentences
Purchase of equipment
−Removed: Net cash provided by (used in) investing
+Added: Net cash provided by (used in) investing activities
Cash flows from financing activities
3 unchanged sentences
Common stock issued for cash
−Removed: Net cash provided by (used in) financing
+Added: Net cash provided by (used in) financing activities
Effect of exchange rates on cash and cash equivalents
8 unchanged sentences
FINGERMOTION,
−Removed: months ended August 31, 2023 and 2022
+Added: months ended November 30, 2023 and 2022
to the Condensed Consolidated Financial Statements
52 unchanged sentences
FINGERMOTION,
−Removed: months ended August 31, 2023 and 2022
+Added: months ended November 30, 2023 and 2022
to the Condensed Consolidated Financial Statements
31 unchanged sentences
FINGERMOTION,
−Removed: months ended August 31, 2023 and 2022
+Added: months ended November 30, 2023 and 2022
to the Condensed Consolidated Financial Statements
1 unchanged sentence
following assets and liabilities of the VIE and VIEs subsidiaries are included in the accompanying condensed consolidated financial
−Removed: statements of the Company as of August 31, 2023 and February 28, 2023:
+Added: statements of the Company as of November 30, 2023 and February 28, 2023:
and liabilities of the VIE
Schedule of variable interest entity
−Removed: August 31, 2023
+Added: November 30, 2023
February 28, 2023
5 unchanged sentences
and liabilities of the VIE Subsidiary
−Removed: August 31, 2023
+Added: November 30, 2023
February 28, 2023
2 unchanged sentences
Current liabilities
−Removed: $ ( 290,974 )
Non-current liabilities
Total liabilities
−Removed: $ ( 290,974 )
FINGERMOTION,
−Removed: months ended August 31, 2023 and 2022
+Added: months ended November 30, 2023 and 2022
to the Condensed Consolidated Financial Statements
1 unchanged sentence
Result of VIE
−Removed: For the Six Months Ended
−Removed: For the Six Months Ended
+Added: For the Nine Months Ended
+Added: November 30, 2023
+Added: For the Nine Months Ended
+Added: November 30, 2022
Cost of revenue
12 unchanged sentences
$ ( 164,969 )
+Added: $ ( 1,086,805 )
Interest income
3 unchanged sentences
Result of VIE Subsidiary
−Removed: For the Six Months Ended
−Removed: For the Six Months Ended
+Added: For the Nine Months Ended
+Added: November 30, 2023
+Added: For the Nine Months Ended
+Added: November 30, 2022
Cost of revenue
15 unchanged sentences
FINGERMOTION,
−Removed: months ended August 31, 2023 and 2022
+Added: months ended November 30, 2023 and 2022
to the Condensed Consolidated Financial Statements
46 unchanged sentences
FINGERMOTION,
−Removed: months ended August 31, 2023 and 2022
+Added: months ended November 30, 2023 and 2022
to the Condensed Consolidated Financial Statements
34 unchanged sentences
FINGERMOTION,
−Removed: months ended August 31, 2023 and 2022
+Added: months ended November 30, 2023 and 2022
to the Condensed Consolidated Financial Statements
44 unchanged sentences
FINGERMOTION,
−Removed: months ended August 31, 2023 and 2022
+Added: months ended November 30, 2023 and 2022
to the Condensed Consolidated Financial Statements
2 unchanged sentences
contemplates, among other things, the realization of assets and satisfaction of liabilities in the normal course of business.
−Removed: had an accumulated deficit of $ 26,090,866 and $ 24,691,314 as at August 31, 2023 and February 28, 2023 respectively, and had a net loss
−Removed: of $ 1,398,914 and $ 2,982,763 for the six months ended August 31, 2023 and 2022, respectively.
+Added: had an accumulated deficit of $ 28,035,209 and $ 24,691,314 as at November 30, 2023 and February 28, 2023 respectively, and had a net loss
+Added: of $ 3,344,717 and $ 5,504,481 for the nine months ended November 30, 2023 and 2022, respectively.
Companys continuation as a going concern is dependent on its ability to obtain additional financing to fund operations, implement
8 unchanged sentences
long-term liquidity also depends upon its ability to generate revenues and achieve profitability.
−Removed: recorded $ 21,448,257 and $ 9,838,080 in revenue, respectively, for the six months ended August 31, 2023 and 2022.
+Added: recorded $ 27,588,403 and $ 21,241,015 in revenue, respectively, for the nine months ended November 30, 2023 and 2022.
Schedule of revenue
−Removed: For the six months ended
−Removed: August 31, 2023
−Removed: August 31, 2022
+Added: For the nine months ended
+Added: November 30, 2023
+Added: November 30, 2022
Telecommunication Products & Services
1 unchanged sentence
5 – Equipment
−Removed: August 31, 2023 and February 28, 2023, the company has the following amounts related to tangible assets:
+Added: November 30, 2023 and February 28, 2023, the company has the following amounts related to tangible assets:
Schedule of property, plant and equipment
−Removed: August 31, 2023
+Added: November 30, 2023
February 28, 2023
2 unchanged sentences
significant residual value is estimated for the equipment.
−Removed: Depreciation expense for the six months ended August 31, 2023 and 2022 totalled
−Removed: $ 15,616 and $ 5,878 , respectively.
+Added: Depreciation expense for the nine months ended November 30, 2023 and 2022
+Added: totalled $ 23,231 and $ 12,823 , respectively.
FINGERMOTION,
−Removed: months ended August 31, 2023 and 2022
+Added: months ended November 30, 2023 and 2022
to the Condensed Consolidated Financial Statements
6 – Intangible Assets
−Removed: August 31, 2023 and February 28, 2023, the company has the following amounts related to intangible assets:
+Added: November 30, 2023 and February 28, 2023, the company has the following amounts related to intangible assets:
Schedule of intangible assets
−Removed: August 31, 2023
+Added: November 30, 2023
February 28, 2023
4 unchanged sentences
significant residual value is estimated for these intangible assets.
−Removed: Amortization expense for the six months ended August 31, 2023 and
−Removed: 2022 totalled $ 20,397 and $ 21,760 , respectively.
+Added: Amortization expenses for the nine months ended November 30, 2023
+Added: and 2022 totalled $ 30,307 and $ 31,831 , respectively.
7 – Prepayment and Deposit
−Removed: expenses consist of the deposit pledge to the vendor for stocks credits for resale.
+Added: expenses consist of the deposit pledge to the vendor for stock credits for resale.
Our current vendors are China Unicom and China Mobile
for our Telecommunication Products & Services business and our SMS & MMS business.
−Removed: Deposits also includes payments placed into
+Added: Deposits also include payments placed into
the e-commerce platforms where we offer our products and services.
1 unchanged sentence
Schedule of prepaid expense
−Removed: August 31, 2023
+Added: November 30, 2023
February 28, 2023
5 unchanged sentences
Prepayment and deposit
−Removed: August 31, 2023
+Added: November 30, 2023
February 28, 2023
6 unchanged sentences
FINGERMOTION,
−Removed: months ended August 31, 2023 and 2022
+Added: months ended November 30, 2023 and 2022
to the Condensed Consolidated Financial Statements
8 – Other Receivables
−Removed: August 31, 2023 and February 28, 2023, the company has the following amounts related to other receivables:
+Added: November 30, 2023 and February 28, 2023, the company has the following amounts related to other receivables:
Schedule of other receivables
−Removed: August 31, 2023
+Added: November 30, 2023
February 28, 2023
2 unchanged sentences
In-transit capital injection for a subsidiary
+Added: Security deposit
Other receivables
11 unchanged sentences
Balance Sheet.
−Removed: All operating lease expense is recognized on a straight-line basis over the lease term in the six months ended August
+Added: All operating lease expense is recognized on a straight-line basis over the lease term in the nine months ended November
related to the Companys right-of-use assets and related lease liabilities were as follows:
Schedule of operating leases assets and liabilities
−Removed: August 31, 2023
+Added: November 30, 2023
February 28, 2023
5 unchanged sentences
Total lease liability
−Removed: Remaining lease term and
−Removed: discount rate
−Removed: August 31, 2023
+Added: Remaining lease term and discount rate
+Added: November 30, 2023
Weighted-average remaining lease term
Weighted-average discount rate
−Removed: following table summarizes the future minimum lease payments due under the Companys operating leases as of August 31, 2023:
+Added: following table summarizes the future minimum lease payments due under the Companys operating leases as of November 30, 2023:
Schedule of future minimum lease payments due
1 unchanged sentence
FINGERMOTION,
−Removed: months ended August 31, 2023 and 2022
+Added: months ended November 30, 2023 and 2022
to the Condensed Consolidated Financial Statements
38 unchanged sentences
25% of such proceeds from such issuance to repay the Note.
−Removed: We have advised the holder that the aggregate Private Placement Proceeds
−Removed: exceeded $10,000,000 and the holder did not seek to waive or require payment of 25% of the proceeds as repayment of the Note.
+Added: have advised the holder that the aggregate Private Placement Proceeds exceeded $10,000,000 and the holder did not seek to waive or require
+Added: payment of 25% of the proceeds as repayment of the Note.
FINGERMOTION,
−Removed: months ended August 31, 2023 and 2022
+Added: months ended November 30, 2023 and 2022
to the Condensed Consolidated Financial Statements
33 unchanged sentences
FINGERMOTION,
−Removed: months ended August 31, 2023 and 2022
+Added: months ended November 30, 2023 and 2022
to the Condensed Consolidated Financial Statements
24 unchanged sentences
a consulting agreement.
−Removed: January 19, 2023, the Company issued an aggregate of 25,000 shares of our common stock at a deemed price of $ 2.85 per share to two individuals
−Removed: and one entity pursuant to consulting agreements.
+Added: January 19, 2023 , the Company issued an aggregate of 25,000 shares of our common stock at
+Added: a deemed price of $ 2.85 per share to two individuals and one entity pursuant to consulting agreements.
January 19, 2023, the Company issued 125,000 shares of our common stock at a deemed price of $ 1.44 per share to one entity pursuant to
4 unchanged sentences
a consulting agreement.
−Removed: February 7, 2023, the Company issued 1,721,766 shares of common stock at deemed price of $ 1.75 per share to its primary lender pursuant
−Removed: to the cashless exercise of warrants of the convertible promissory note (the Note) issued to the Companys primary
−Removed: lender on August 9, 2022.
+Added: February 7, 2023, the Company issued 1,721,766 shares of common stock at deemed price of $ 1.75
+Added: per share to its primary lender pursuant to the cashless exercise of warrants of the convertible promissory note (the Note)
+Added: issued to the Companys primary lender on August 9, 2022.
FINGERMOTION,
−Removed: months ended August 31, 2023 and 2022
+Added: months ended November 30, 2023 and 2022
to the Condensed Consolidated Financial Statements
6 unchanged sentences
of principal amount of the convertible promissory note (the Note) issued to the Companys primary lender on August
−Removed: February 22, 2023, the Company issued 500,000 shares of common stock at price of $ 2.00 per share to its primary lender pursuant to the
−Removed: conversion of $ 1,000,000 of principal amount of the convertible promissory note (the Note) issued to the Companys
−Removed: primary lender on August 9, 2022
+Added: February 22, 2023, the Company issued 500,000 shares of common stock at price of $ 2.00 per
+Added: share to its primary lender pursuant to the conversion of $ 1,000,000 of principal amount of the convertible promissory note (the Note)
+Added: issued to the Companys primary lender on August 9, 2022
February 28, 2023, the Company issued 150,000 shares of our common stock at a deemed price of $ 0.74 per share to one individual pursuant
13 unchanged sentences
consulting agreement.
−Removed: of August 31, 2023 there were 52,381,952 shares of the Companys common stock issued and outstanding, and none of the preferred
+Added: September 5, 2023, the Company issued 2,500 shares of our common stock at a deemed price of $ 2.47 per share to one entity pursuant to
+Added: a consulting agreement and issued 70,000 shares of our common stock at a deemed price of $ 1.64 per share to one entity pursuant to a
+Added: consulting agreement.
+Added: September 14, 2023, two officers of the Company exercised an aggregate of 180,400 stock options on a deemed net-stock exercise basis
+Added: resulting in the issuance of an aggregate of 90,898 shares of our common stock and the forfeiture of 89,502 stock options to the Company.
+Added: of November 30, 2023 there were 52,545,350 shares of the Companys common stock issued and outstanding, and none of the preferred
shares were issued and outstanding.
FINGERMOTION,
−Removed: months ended August 31, 2023 and 2022
+Added: months ended November 30, 2023 and 2022
to the Condensed Consolidated Financial Statements
Purchase Warrants
−Removed: continuity schedule of outstanding share purchase warrants as at August 31, 2023, and the changes during the periods, is as follows:
+Added: continuity schedule of outstanding share purchase warrants as at November 30, 2023, and the changes during the periods, is as follows:
Schedule of outstanding share purchase warrants
17 unchanged sentences
Cashless Exercised
−Removed: Balance, August 31, 2023
+Added: Balance, November 30, 2023
Fiscal 2023 and Fiscal 2022, we received cash proceeds totalling $ 470,000 and $ 539,998 , respectively, from the exercise of stock purchase
13 unchanged sentences
FINGERMOTION,
−Removed: months ended August 31, 2023 and 2022
+Added: months ended November 30, 2023 and 2022
to the Condensed Consolidated Financial Statements
2 unchanged sentences
of $ 1.75 per share until August 9, 2027 to Benchmark pursuant to a financial advisory agreement.
−Removed: November 29, 2022, the Company issued 28,312 common stock purchase warrants to purchase 28,312 shares of its common stock at a price
−Removed: of $ 8.22 per share until November 4, 2025 , to Benchmark pursuant to a financial advisory agreement.
−Removed: November 29, 2022, the Company issued 10,000 common stock purchase warrants to purchase 10,000 shares of its common stock at a price
−Removed: of $ 6.70 per share until November 21, 2025 , to Benchmark pursuant to a financial advisory agreement.
+Added: November 29, 2022, the Company issued 28,312 common stock purchase warrants to purchase 28,312
+Added: shares of its common stock at a price of $ 8.22 per share until November 4, 2025 , to Benchmark pursuant to a financial advisory agreement.
+Added: November 29, 2022, the Company issued 10,000 common stock purchase warrants to purchase 10,000
+Added: shares of its common stock at a price of $ 6.70 per share until November 21, 2025 , to Benchmark pursuant to a financial advisory agreement.
the quarter ended November 30, 2022, the Company received $ 470,000 from the exercise of warrants for the purchase of 100,000 shares of
5 unchanged sentences
The new expiry date of the January 2021 Warrants is July 13, 2023 .
−Removed: February 28, 2023, the Company issued 125,000 common stock purchase warrants to purchase 125,000 shares of its common stock at a price
−Removed: of $ 5.00 per share until October 1, 2024 to one entity pursuant to a consulting agreement.
−Removed: April 18, 2023, the Company received $ 60,000 from the exercise of warrants for the purchase of 20,000 shares of common stock of the Company
−Removed: at a price of $ 3.00 per share from 1 individual.
+Added: February 28, 2023, the Company issued 125,000 common
+Added: stock purchase warrants to purchase 125,000 shares of its common stock at a price of $ 5.00 per share until October 1, 2024 to one entity
+Added: pursuant to a consulting agreement.
+Added: April 18, 2023 , the Company received $ 60,000 from the
+Added: exercise of warrants for the purchase of 20,000 shares of common stock of the Company at a price of $ 3.00 per share from 1 individual.
April 19, 2023, 188,500 stock purchase warrants having an exercise price of $ 2.00 per share expired.
2 unchanged sentences
July 13, 2023, 1,137,668 stock purchase warrants having an exercise price of $ 3.00 per share expired.
−Removed: July 17, 2023, Benchmark exercised 168,000 warrants on the cashless exercise basis resulting in the issuance of 121,422 shares of common
−Removed: summary of share purchase warrants outstanding and exercisable as at August 31, 2023 is as follows:
+Added: July 17, 2023, Benchmark exercised 168,000 warrants on the cashless exercise basis resulting
+Added: in the issuance of 121,422 shares of common stock.
+Added: summary of share purchase warrants outstanding and exercisable as at November 30, 2023 is as follows:
Schedule of share purchase warrants outstanding and exercisable
2 unchanged sentences
Exercise Price
+Added: September 19, 2024
+Added: November 4, 2025
+Added: November 21, 2025
+Added: October 1,2024
FINGERMOTION,
−Removed: months ended August 31, 2023 and 2022
+Added: months ended November 30, 2023 and 2022
to the Condensed Consolidated Financial Statements
15 unchanged sentences
Schedule of valuation assumptions
+Added: February 28, 2023
Expected Risk-Free Interest Rate
3 unchanged sentences
Weighted-Average Grant Date Fair Value
−Removed: July 28, 2023, the Company granted an aggregate of 2,648,500 stock options pursuant to the Companys 2023 Stock Incentive Plan
−Removed: having an exercise price of $ 4.62 per share and an expiry date of five years from the date of grant to 22 individuals who were employees
−Removed: and consultants of the Companys subsidiaries and contractually controlled affiliate.
−Removed: The stock options are all subject to vesting
−Removed: provisions of 20% on the date of grant and 20% on each of the first, second, third and fourth anniversary of the date of grant.
+Added: July 28, 2023, the Company granted an aggregate of 2,648,500 stock options pursuant to the Companys
+Added: 2023 Stock Incentive Plan having an exercise price of $ 4.62 per share and an expiry date of five years from the date of grant to
+Added: 22 individuals who were employees and consultants of the Companys subsidiaries and contractually controlled affiliate.
+Added: options are all subject to vesting provisions of 20% on the date of grant and 20% on each of the first, second, third and fourth anniversary
+Added: of the date of grant.
fair value of these stock options was estimated at the date of grant, using the Black-Scholes Option Valuation Model, with the following
1 unchanged sentence
Schedule of valuation assumptions
+Added: February 28, 2023
Expected Risk-Free Interest Rate
3 unchanged sentences
Weighted-Average Grant Date Fair Value
−Removed: continuity schedule of outstanding stock options as at August 31, 2023, and the changes during the six months periods, is as follows:
+Added: continuity schedule of outstanding stock options as at November 30, 2023, and the changes during the nine months periods, is as follows:
Schedule of stock option activity
2 unchanged sentences
Balance, February 28, 2023
−Removed: Cancelled/Forfeited
Balance, May 31, 2023
1 unchanged sentence
Vested – July 28, 2023
−Removed: Balance, August 31, 2023
+Added: Balance, November 30, 2023
FINGERMOTION,
−Removed: months ended August 31, 2023 and 2022
+Added: months ended November 30, 2023 and 2022
to the Condensed Consolidated Financial Statements
2 unchanged sentences
Schedule of number of issued shares and cash received upon exercise of stock options
+Added: November 30, 2023
+Added: February 28, 2023
Number of Options Exercised on Forfeiture Basis
6 unchanged sentences
Total Intrinsic Value of Options Exercised
−Removed: continuity schedule of outstanding unvested stock options at August 31, 2023, and the changes during the six months periods, is as follows
+Added: continuity schedule of outstanding unvested stock options at November 30, 2023, and the changes during the nine months periods, is as
Schedule of unvested restricted stock
−Removed: Date Fair Value
−Removed: February 28, 2023
−Removed: Options Grant - July 28, 2023
−Removed: – July 28, 2023
−Removed: August 31, 2023
−Removed: at August 31, 2023, the aggregate intrinsic value of all outstanding stock options granted was estimated at $ 6,080,331 as the current
−Removed: price as of August 31, 2023 is $ 5.11 .
−Removed: summary of stock options outstanding and exercisable as at August 31, 2023 is as follows:
+Added: Number of Unvested
+Added: Weighted Average
+Added: Stock Options
+Added: Grant Date Fair Value
+Added: Balance, February 28, 2023
+Added: Cancelled / Forfeited
+Added: Balance, May 31, 2023
+Added: Stock Options Grant - July 28, 2023
+Added: Vested – July 28, 2023
+Added: Balance, November 30, 2023
+Added: at November 30, 2023, the aggregate intrinsic value of the outstanding stock options granted on 28 December 2021 was estimated at $1,398,306
+Added: as the current price as of November 30, 2023 is $4.23 while the aggregate intrinsic value of the outstanding stock options granted on
+Added: 28 July, 2023 is 0 as the current price as of November, 30, 2023 is lower than the strike price.
+Added: summary of stock options outstanding and exercisable as at November 30, 2023 is as follows:
Schedule of stock options
3 unchanged sentences
Average Remaining
−Removed: Exercisable at August 31, 2023
+Added: Exercisable at November 30, 2023
Exercise Price
3 unchanged sentences
FINGERMOTION,
−Removed: months ended August 31, 2023 and 2022
+Added: months ended November 30, 2023 and 2022
to the Condensed Consolidated Financial Statements
2 unchanged sentences
Schedule of basic and diluted earnings per common share
−Removed: For the six months ended
−Removed: August 31, 2023
−Removed: August 31, 2022
+Added: For the nine months ended
+Added: November 30, 2023
+Added: November 30, 2022
Numerator - basic and diluted
1 unchanged sentence
$ ( 5,504,481 )
−Removed: Weighted average number of common shares outstanding
−Removed: Weighted average number of common shares outstanding
+Added: Weighted average number of common shares outstanding —basic
+Added: Weighted average number of common shares outstanding —diluted
Loss per common share — basic
8 unchanged sentences
The Company generated
−Removed: a taxable loss for the six months ended August 31, 2023 and 2022.
+Added: a taxable loss for the nine months ended November 30, 2023 and 2022.
Motion Company Limited is incorporated in Hong Kong and Hong Kongs profits tax rate is 16.5 % .
Finger Motion Company Limited did
−Removed: not earn any income that was derived in Hong Kong for the six months ended August 31, 2023 and 2022.
+Added: not earn any income that was derived in Hong Kong for the nine months ended November 30, 2023 and 2022.
Peoples Republic of China (PRC)
1 unchanged sentence
and subject to PRC income tax at 25 % .
−Removed: FINGERMOTION,
−Removed: months ended August 31, 2023 and 2022
−Removed: to the Condensed Consolidated Financial Statements
−Removed: 13 - Income Taxes (continued)
tax mainly consists of foreign income tax at statutory rates and the effects of permanent and temporary differences.
The Companys
−Removed: effective income tax rates for the six months ended August 31, 2023 and 2022 are as follows:
+Added: effective income tax rates for nine months ended November 30, 2023 and 2022 are as follows:
Schedule of effective income tax rate reconciliation
−Removed: For the six months ended
−Removed: August 31, 2023
−Removed: August 31, 2022
+Added: For the nine months ended
+Added: November 30, 2023
+Added: November 30, 2022
statutory tax rate
3 unchanged sentences
Effective tax rate
−Removed: August 31, 2023 and February 28, 2023, the Company has a deferred tax asset of $ 349,888 and $ 1,884,786 , resulting from certain net operating
−Removed: losses in U.S., respectively.
−Removed: The ultimate realization of deferred tax assets depends on the generation of future taxable income during
−Removed: the periods in which those net operating losses are available.
+Added: FINGERMOTION,
+Added: months ended November 30, 2023 and 2022
+Added: to the Condensed Consolidated Financial Statements
+Added: 13 - Income Taxes (continued)
+Added: November 30, 2023 and February 28, 2023, the Company has a deferred tax asset of $ 835,974 and $ 1,884,786 , resulting from certain net
+Added: operating losses in U.S., respectively.
+Added: The ultimate realization of deferred tax assets depends on the generation of future taxable income
+Added: during the periods in which those net operating losses are available.
The Company considers projected future taxable income and tax planning
5 unchanged sentences
portion or all of the valuation allowance.
−Removed: At August 31, 2023 and February 28, 2023, the valuation allowance was $ 349,888 and $ 1,884,786 ,
+Added: At November 30, 2023 and February 28, 2023, the valuation allowance was $ 835,974 and $ 1,884,786 ,
respectively.
Schedule of deferred tax assets and liabilities
−Removed: August 31, 2023
+Added: November 30, 2023
February 28, 2023
4 unchanged sentences
14 - Commitments and Contingencies
−Removed: Company is not aware of any material outstanding claim and litigation against them.
+Added: Company is not aware of any material outstanding claim and litigation against it.
15 - Subsequent Events
−Removed: September 5, 2023, the Company issued 2,500 shares of our common stock at a deemed price of $ 2.47 per share to one entity pursuant to
−Removed: a consulting agreement and issued 70,000 shares of our common stock at a deemed price of $ 1.64 per share to one entity pursuant to a
−Removed: consulting agreement.
−Removed: September 14, 2023, two officers of the Company exercised an aggregate of 180,400 stock options on a deemed net-stock exercise basis
−Removed: resulting in the issuance of an aggregate of 90,898 shares of our common stock and the forfeiture of 89,502 stock options to the Company.
+Added: for the above, the Company has determined that it does not have any material subsequent events to disclose in these consolidated financial
2 – MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
8 unchanged sentences
uncertainties and assumptions set forth in reports and other documents we have filed with or furnished to the SEC and, including, without
−Removed: limitation, this Quarterly Report on Form 10-Q for the six months ended August 31, 2023, and our Annual Report on Form 10-K for the fiscal
−Removed: year ended February 28, 2023, including the consolidated financial statements and related notes contained therein.
−Removed: These factors, or
−Removed: any one of them, may cause our actual results or actions in the future to differ materially from any forward-looking statement made in
−Removed: this document.
+Added: limitation, this Quarterly Report on Form 10-Q for the nine months ended November 30, 2023, and our Annual Report on Form 10-K for the
+Added: fiscal year ended February 28, 2023, including the consolidated financial statements and related notes contained therein.
+Added: These factors,
+Added: or any one of them, may cause our actual results or actions in the future to differ materially from any forward-looking statement made
+Added: in this document.
Refer to Cautionary Note Regarding Forward-looking Statements as disclosed in our Annual Report on Form
10-K for the fiscal year ended February 28, 2023, and Item 1A, Risk Factors, under Part II - Other Information of this Quarterly Report.
−Removed: MD&A is focused on material changes in our financial condition from February 28, 2023, our most recently completed year end, to August
−Removed: 31, 2023, and our results of operations for the three and six months ended August 31, 2023, and should be read in conjunction with Item
−Removed: 7, Managements Discussion and Analysis of Financial Condition and Results of Operations as contained in our Annual Report on Form
−Removed: 10-K for the fiscal year ended February 28, 2023.
+Added: MD&A is focused on material changes in our financial condition from February 28, 2023, our most recently completed year end, to November
+Added: 30, 2023, and our results of operations for the three and nine months ended November 30, 2023, and should be read in conjunction with
+Added: Item 7, Managements Discussion and Analysis of Financial Condition and Results of Operations as contained in our Annual Report
+Added: on Form 10-K for the fiscal year ended February 28, 2023.
Company was initially incorporated as Property Management Corporation of America on January 23, 2014 in the State of Delaware.
4 unchanged sentences
Actions and the amended certificate of incorporation became effective on June 21, 2017.
−Removed: principal executive offices are located at 111 Somerset Road, Level 3, Singapore 238164, and our telephone number at that address is
−Removed: (347) 349-5339.
+Added: principal executive offices are located at 111 Somerset Road, Level 3, Singapore 238164, and our telephone number is (347) 349-5339.
are a holding company incorporated in Delaware and not an operating company incorporated in the Peoples Republic of China (the
3 unchanged sentences
following diagram depicts our corporate structure:
−Removed: Our holding company structure presents unique
−Removed: risks as our investors may never directly hold equity interests in our subsidiaries or the VIE, and will be dependent upon contributions
−Removed: from our subsidiaries and the VIE to finance our cash flow needs.
−Removed: Our subsidiaries and the VIE are currently not required to obtain permission
−Removed: from the Chinese authorities including the China Securities Regulatory Commission (the CSRC ), or Cybersecurity Administration
−Removed: Committee (the CAC ), to operate or to issue securities to foreign investors.
−Removed: However, as of March 31, 2023, pursuant
−Removed: to the Overseas Listing Trial Measures promulgated by the CSRC, we may have to file with the CSRC with respect to a new offering of our
−Removed: The business of our subsidiaries and the VIE until now are not subject to cybersecurity review with the CAC, given that:
−Removed: (i) data processed in our business does not have a bearing on national security and thus may not be classified as core or important data
−Removed: by the authorities;
−Removed: (ii) we do not possess a large amount of personal information in our business operations.
−Removed: In addition, we are not
−Removed: subject to merger control review by Chinas anti-monopoly enforcement agency due to the level of our revenues which provided from
−Removed: us and audited by our auditor and the fact that we currently do not expect to propose or implement any acquisition of control of, or
−Removed: decisive influence over, any company with revenues within China of more than RMB400 million.
−Removed: Currently, these statements and regulatory
−Removed: actions have had no impact on our daily business operations, the ability to accept foreign investments and list our securities on an
−Removed: or other foreign exchange.
−Removed: However, since these statements and regulatory actions, including the Overseas Listing Trial Measures,
−Removed: are new, it is uncertain what potential impact such modified or new laws and regulations will have on our daily business operation, the
−Removed: ability to accept foreign investments and list our securities on an U.S.
+Added: holding company structure presents unique risks as our investors may never directly hold equity interests in our subsidiaries or the
+Added: VIE, and will be dependent upon contributions from our subsidiaries and the VIE to finance our cash flow needs.
+Added: Our subsidiaries and
+Added: the VIE are currently not required to obtain permission from the Chinese authorities including the China Securities Regulatory Commission
+Added: (the CSRC ), or Cybersecurity Administration Committee (the CAC ), to operate or to issue securities
+Added: to foreign investors.
+Added: However, as of March 31, 2023, pursuant to the Overseas Listing Trial Measures promulgated by the CSRC, we may
+Added: have to file with the CSRC with respect to a new offering of our securities.
+Added: The business of our subsidiaries and the VIE until now are
+Added: not subject to cybersecurity review with the CAC, given that:
+Added: (i) data processed in our business does not have a bearing on national
+Added: security and thus may not be classified as core or important data by the authorities;
+Added: (ii) we do not possess a large amount of personal
+Added: information in our business operations.
+Added: In addition, we are not subject to merger control review by Chinas anti-monopoly enforcement
+Added: agency due to the level of our revenues which provided from us and audited by our auditor and the fact that we currently do not expect
+Added: to propose or implement any acquisition of control of, or decisive influence over, any company with revenues within China of more than
+Added: RMB400 million.
+Added: Currently, these statements and regulatory actions have had no impact on our daily business operations, the ability to
+Added: accept foreign investments and list our securities on an U.S.
or other foreign exchange.
−Removed: To operate, the VIE and Beijing XunLian TianXia
−Removed: Technology Co., Ltd.
−Removed: are required to obtain, and have obtained, a value-added telecommunications business licence from PRC authorities.
−Removed: In connection with our previous issuance of securities to foreign investors, under current PRC laws, regulations and regulatory rules,
−Removed: as of the date of this periodic report on Form 10-Q, we, our PRC subsidiaries and the VIE, (i) are not required to obtain permissions
−Removed: from the CSRC except that as of March 31, 2023 we may have to file with the CSRC with respect to a new offering of our securities, (ii)
−Removed: are not required to go through cybersecurity review by the CAC, and (iii) have received or were not denied such requisite permissions
−Removed: by any PRC authority.
−Removed: If we, our subsidiaries or the VIE (i) do not receive or maintain such permissions or approvals, (ii) inadvertently
−Removed: conclude that such permissions or approvals are not required or (iii) applicable laws, regulations, or interpretations change and we
−Removed: are required to obtain such permissions or approvals in the future, we may be subject to government enforcement actions, investigations,
−Removed: penalties, sanctions and fines imposed by the CSRC, the CAC and relevant departments of the State Council.
−Removed: In severe circumstances, the
−Removed: business of our PRC subsidiary may be ordered to suspend and its business qualifications and licences may be revoked.
−Removed: To address challenges resulting from laws, policies
−Removed: and practices that may disfavours foreign-owned entities that operate within industries deemed sensitive by the Chinese government, we
−Removed: use the VIE structure to provide contractual exposure to foreign investment in the PRC-based companies.
−Removed: We own 100% of the equity of
−Removed: a WFOE, Shanghai JiuGe Business Management Co., Ltd.
−Removed: ( JiuGe Management ), which has entered into the VIE Agreements
−Removed: with the VIE, which is owned by Ms.
−Removed: Li Li the legal representative and general manager, and also the shareholder of the VIE.
−Removed: Agreements have not been tested in court.
−Removed: As a result of our use of the VIE structure, you may never directly hold equity interests the
−Removed: Any securities that we offer will be securities of the Company, the Delaware holding company, not of the VIE.
−Removed: We fund the registered capital and operating
−Removed: expenses of the VIE by extending loans to the shareholders of the VIE.
−Removed: The VIE Agreements governing the relationship between the VIE
−Removed: and our WFOE enable us to (i) direct the activities of the VIE that most significantly impact the VIEs economic performance, (ii)
−Removed: receive substantially all of the economic benefits of the VIE, and (iii) have an exclusive call option to purchase, at any time, all
−Removed: or part of the equity interests in and/or assets of the VIE to the extent permitted by Chinese laws.
−Removed: As a result of the VIE Agreements,
−Removed: the Company is considered the primary beneficiary of the VIE for accounting purposes and is able to consolidate the financial results
−Removed: of the VIE in its consolidated financial statements in accordance with U.S.
−Removed: As a result, investors in our Common Shares are not
−Removed: purchasing an equity interest in the VIE but instead are purchasing equity interest in FingerMotion, Inc., a Delaware holding company.
−Removed: Share Exchange Agreement
−Removed: Effective July 13, 2017, the Company entered
−Removed: into that certain Share Exchange Agreement (the Share Exchange Agreement ) by and among the Company, Finger Motion
−Removed: Company Limited, a Hong Kong corporation ( FMCL ) and certain shareholders of FMCL (the FMCL Shareholders ).
−Removed: FMCL, a Hong Kong corporation, was formed on April 6, 2016 and is an information technology company that specializes in operating and
−Removed: publishing mobile games.
−Removed: Pursuant to the Share Exchange Agreement, the Company agreed to exchange the outstanding equity stock of FMCL
−Removed: held by the FMCL Shareholders for shares of common stock of the Company.
−Removed: On the closing date of the Share Exchange Agreement, the Company
−Removed: issued 12,000,000 shares of common stock to the FMCL shareholders.
−Removed: In addition, the Company issued 600,000 shares to consultants in connection
−Removed: with the transactions contemplated by the Share Exchange Agreement, and 2,562,500 additional shares to accredited investors, which was
−Removed: a concurrent financing but not a condition of closing the Share Exchange Agreement.
−Removed: As a result of the Share Exchange Agreement and
−Removed: the other transactions contemplated thereunder, FMCL became a wholly owned subsidiary of the Company.
−Removed: The Company operates its video
−Removed: game division through FMCL.
−Removed: However, in June 2018, the Company decided to pause the operation of the game division as it saw the opportunity
−Removed: in the telecommunication business and have since refocused into this business.
−Removed: This description of the Share Exchange Agreement
−Removed: does not purport to be complete and is qualified in its entirety by reference to the terms of the Share Exchange Agreement, which was
−Removed: filed as an exhibit to our Current Report on Form 8-K filed with the SEC on July 20, 2017 and incorporated by reference herein.
−Removed: VIE Agreements
−Removed: On October 16, 2018, the Company, through its
−Removed: indirect wholly owned subsidiary, Shanghai JiuGe Business Management Co., Ltd.
−Removed: ( JiuGe Management ), entered into
−Removed: a series of agreements known as variable interest agreements (the VIE Agreements ) pursuant to which Shanghai JiuGe
−Removed: Information Technology Co., Ltd.
−Removed: ( JiuGe Technology ) became our contractually controlled affiliate.
−Removed: The use of VIE
−Removed: agreements is a common structure used to acquire PRC corporations, particularly in certain industries in which foreign investment is
−Removed: restricted or forbidden by the PRC government.
−Removed: The VIE Agreements include a Consulting Services Agreement, a Loan Agreement, a Power
−Removed: of Attorney Agreement, a Call Option Agreement, and a Share Pledge Agreement in order to secure the connection and commitments of JiuGe
+Added: However, since these statements and regulatory
+Added: actions, including the Overseas Listing Trial Measures, are new, it is uncertain what potential impact such modified or new laws and
+Added: regulations will have on our daily business operation, the ability to accept foreign investments and list our securities on an U.S.
+Added: other foreign exchange.
+Added: operate, the VIE and Beijing XunLian TianXia Technology Co., Ltd.
+Added: are required to obtain, and have obtained, a value-added telecommunications
+Added: business licence from PRC authorities.
+Added: In connection with our previous issuance of securities to foreign investors, under current PRC
+Added: laws, regulations and regulatory rules, as of the date of this periodic report on Form 10-Q, we, our PRC subsidiaries and the VIE, (i)
+Added: are not required to obtain permissions from the CSRC except that as of March 31, 2023 we may have to file with the CSRC with respect
+Added: to a new offering of our securities, (ii) are not required to go through cybersecurity review by the CAC, and (iii) have received or
+Added: were not denied such requisite permissions by any PRC authority.
+Added: If we, our subsidiaries or the VIE (i) do not receive or maintain such
+Added: permissions or approvals, (ii) inadvertently conclude that such permissions or approvals are not required or (iii) applicable laws, regulations,
+Added: or interpretations change and we are required to obtain such permissions or approvals in the future, we may be subject to government
+Added: enforcement actions, investigations, penalties, sanctions and fines imposed by the CSRC, the CAC and relevant departments of the State
+Added: In severe circumstances, the business of our PRC subsidiary may be ordered to suspend and its business qualifications and licences
+Added: may be revoked.
+Added: address challenges resulting from laws, policies and practices that may disfavours foreign-owned entities that operate within industries
+Added: deemed sensitive by the Chinese government, we use the VIE structure to provide contractual exposure to foreign investment in the PRC-based
+Added: We own 100% of the equity of a WFOE, Shanghai JiuGe Business Management Co., Ltd.
+Added: ( JiuGe Management ),
+Added: which has entered into the VIE Agreements with the VIE, which is owned by Ms.
+Added: Li Li the legal representative and general manager, and
+Added: also the shareholder of the VIE.
+Added: The VIE Agreements have not been tested in court.
+Added: As a result of our use of the VIE structure, you may
+Added: never directly hold equity interests the VIE.
+Added: Any securities that we offer will be securities of the Company, the Delaware holding company,
+Added: not of the VIE.
+Added: fund the registered capital and operating expenses of the VIE by extending loans to the shareholders of the VIE.
+Added: The VIE Agreements governing
+Added: the relationship between the VIE and our WFOE enable us to (i) direct the activities of the VIE that most significantly impact the VIEs
+Added: economic performance, (ii) receive substantially all of the economic benefits of the VIE, and (iii) have an exclusive call option to
+Added: purchase, at any time, all or part of the equity interests in and/or assets of the VIE to the extent permitted by Chinese laws.
+Added: result of the VIE Agreements, the Company is considered the primary beneficiary of the VIE for accounting purposes and is able to consolidate
+Added: the financial results of the VIE in its consolidated financial statements in accordance with U.S.
+Added: a result, investors in our Common Shares are not purchasing an equity interest in the VIE but instead are purchasing equity interest
+Added: in FingerMotion, Inc., a Delaware holding company.
+Added: Exchange Agreement
+Added: July 13, 2017, the Company entered into that certain Share Exchange Agreement (the Share Exchange Agreement ) by
+Added: and among the Company, Finger Motion Company Limited, a Hong Kong corporation ( FMCL ) and certain shareholders of
+Added: FMCL (the FMCL Shareholders ).
+Added: FMCL, a Hong Kong corporation, was formed on April 6, 2016 and is an information technology
+Added: company that specializes in operating and publishing mobile games.
+Added: Pursuant to the Share Exchange Agreement, the Company agreed to exchange
+Added: the outstanding equity stock of FMCL held by the FMCL Shareholders for shares of common stock of the Company.
+Added: On the closing date of
+Added: the Share Exchange Agreement, the Company issued 12,000,000 shares of common stock to the FMCL shareholders.
+Added: In addition, the Company
+Added: issued 600,000 shares to consultants in connection with the transactions contemplated by the Share Exchange Agreement, and 2,562,500
+Added: additional shares to accredited investors, which was a concurrent financing but not a condition of closing the Share Exchange Agreement.
+Added: a result of the Share Exchange Agreement and the other transactions contemplated thereunder, FMCL became a wholly owned subsidiary of
+Added: The Company operates its video game division through FMCL.
+Added: However, in June 2018, the Company decided to pause the operation
+Added: of the game division as it saw the opportunity in the telecommunication business and have since refocused into this business.
+Added: description of the Share Exchange Agreement does not purport to be complete and is qualified in its entirety by reference to the terms
+Added: of the Share Exchange Agreement, which was filed as an exhibit to our Current Report on Form 8-K filed with the SEC on July 20, 2017
+Added: and incorporated by reference herein.
+Added: October 16, 2018, the Company, through its indirect wholly owned subsidiary, Shanghai JiuGe Business Management Co., Ltd.
+Added: Management ), entered into a series of agreements known as variable interest agreements (the VIE Agreements )
+Added: pursuant to which Shanghai JiuGe Information Technology Co., Ltd.
+Added: ( JiuGe Technology ) became our contractually controlled
+Added: The use of VIE agreements is a common structure used to acquire PRC corporations, particularly in certain industries in which
+Added: foreign investment is restricted or forbidden by the PRC government.
+Added: The VIE Agreements include a Consulting Services Agreement, a Loan
+Added: Agreement, a Power of Attorney Agreement, a Call Option Agreement, and a Share Pledge Agreement in order to secure the connection and
+Added: commitments of JiuGe Technology.
We operate our mobile payment platform business through JiuGe Technology.
−Removed: The VIE Agreements included:
+Added: VIE Agreements included:
consulting services agreement through which JiuGe Management is mainly engaged in data marketing, technical services, technical consulting
31 unchanged sentences
of the capital contribution of the subscribed capital of the VIE.
−Removed: The WFOE has the right to convert the whole or any part of the
−Removed: outstanding principal amount into the equity interests in the VIE and may demand repayment of any or all of the principal amount/
−Removed: As security for performance and discharge of Ms.
−Removed: Li Lis obligations under the JiuGe Technology Loan Agreement, Ms.
−Removed: Li Li pledged
−Removed: 100% equity interests in the VIE, representing the entire registered capital of the VIE, by way of first-ranking security to the
+Added: The loan amount has now been increased to RMB50,000,000.
+Added: has the right to convert the whole or any part of the outstanding principal amount into the equity interests in the VIE and may demand
+Added: repayment of any or all of the principal amount/ As security for performance and discharge of Ms.
+Added: Li Lis obligations under
+Added: the JiuGe Technology Loan Agreement, Ms.
+Added: Li Li pledged 100% equity interests in the VIE, representing the entire registered capital
+Added: of the VIE, by way of first-ranking security to the WFOE.
This agreement could constrain Ms.
−Removed: Li Li to cooperate with WFOEs instructions and avoid damaging the rights and interests
−Removed: of the WFOE and investors;
+Added: Li Li to cooperate with WFOEs
+Added: instructions and avoid damaging the rights and interests of the WFOE and investors;
power of attorney agreement under which the owner of JiuGe Technology has vested their collective voting control over JiuGe Technology
57 unchanged sentences
without the prior consent of the WFOE.
−Removed: Our PRC counsel has reviewed these agreements and believes that all the VIE Agreements were
−Removed: duly signed and are not in violation of applicable laws of PRC.
−Removed: We are of the opinion that the VIE Agreements are valid and giving the
−Removed: WFOE a full control over the VIE in respect of the current and effective PRC laws and regulations.
−Removed: However, the VIE Agreements have never
−Removed: been challenged or recognized in court for the time being, and the PRC government may determine that the VIE Agreements are not in compliance
−Removed: with applicable PRC laws, rules and regulations compared with direct ownership, there may be less effective in controlling through the
−Removed: VIE structure.
+Added: Our PRC counsel has reviewed these agreements and believes that all the VIE Agreements were duly signed and
+Added: are not in violation of applicable laws of PRC.
+Added: We are of the opinion that the VIE Agreements are valid and giving the WFOE a full control
+Added: over the VIE in respect of the current and effective PRC laws and regulations.
+Added: However, the VIE Agreements have never been challenged
+Added: or recognized in court for the time being, and the PRC government may determine that the VIE Agreements are not in compliance with applicable
+Added: PRC laws, rules and regulations compared with direct ownership, there may be less effective in controlling through the VIE structure.
the first half of 2018, JiuGe Technology established contracts with China Unicom and China Mobile, initiating the provision of mobile
30 unchanged sentences
mass SMS text message service offers bulk SMS services to end consumers with competitive pricing.
+Added: Currently, the Companys SMS
+Added: integrated platform is processing more than 150 million SMS text messages per month.
Beijing Technology retains a license from the Ministry
92 unchanged sentences
obligations under such contractual arrangements would have a material and adverse effect on our business.
−Removed: of the date of this periodic report om Form 10-Q, we and the VIE are not required to seek permissions from the CSRC, the CAC, or any
+Added: of the date of this periodic report on Form 10-Q, we and the VIE are not required to seek permissions from the CSRC, the CAC, or any
other entity that is required to approve of the operations of the VIE, other than a value-added telecommunications business licence,
145 unchanged sentences
of Operations
−Removed: Months Ended August 31, 2023 Compared to the Three Months Ended August 31, 2022
+Added: Months Ended November 30, 2023 Compared to the Three Months Ended November 30, 2022
following table sets forth our results of operations for the periods indicated:
For the three months ended
−Removed: August 31, 2023
−Removed: August 31, 2022
+Added: November 30, 2023
+Added: November 30, 2022
Cost of revenue
7 unchanged sentences
$ (1,944,343 )
+Added: $ (2,521,992 )
Foreign currency translation adjustment
6 unchanged sentences
For the three months ended
−Removed: August 31, 2023
−Removed: August 31, 2022
+Added: November 30, 2023
+Added: November 30, 2022
Telecommunication Products & Services
1 unchanged sentence
Total Revenue
−Removed: recorded $9,279,166 in revenue for the three months ended August 31, 2023, an increase of $4,296,209 or 86%, compared to the three months
−Removed: ended August 31, 2022.
−Removed: This increase resulted from an increase in revenue of $6,383,730 from our Telecommunication Products & Services,
−Removed: buoyed by both the addition of a new product line and organic expansion, and an increase in revenue of $14,246 from our Big Data business,
−Removed: offset in part by a decrease in revenue of $2,101,767 from our SMS & MMS business.
+Added: recorded $6,140,146 in revenue for the three months ended November 30, 2023, a decrease of $5,262,789 or 46%, compared to the three months
+Added: ended November 30, 2022.
+Added: This decrease resulted from decrease in revenue of $4,220,079, $860,794 and $181,916 from our Telecommunication
+Added: Products & Services, SMS & MMS business and Big Data business, respectively.
We principally earn revenue by providing mobile
2 unchanged sentences
from the telecommunications companies for all monies paid by consumers to those companies that we process.
−Removed: The notable revenue escalation
−Removed: in the Telecommunication Products & Services not only reflect our recent capital allocation into this domain, leveraging funds received
−Removed: in the preceding months but also our efforts in diversifying our offerings with new product line.
−Removed: We foresee sustained growth for this
−Removed: segment as we strategize to allocate more resources in the coming months.
−Removed: Contrastingly, our SMS and MMS business has reduced substantially
−Removed: as compared to the previous three months ended August 31, 2022.
−Removed: Changes in the government protocol for SMS and MMS distribution resulted
−Removed: in a significant decline in our revenue in this sector, compelling us to focus on our other business lines.
−Removed: However, its imperative
−Removed: to note that we remain optimistic about the SMS and MMS business.
−Removed: It continues to hold significance in our broader financial picture,
−Removed: and we are diligently formulating enhancements to rejuvenate this services performance.
−Removed: In shifting focus to our Big Data business
−Removed: in FY2021, we forged a valuable alliance with Pacific Life Re, a global life reinsurance serving the insurance industry with a comprehensive
−Removed: suite of products and services, to develop a holistic multi-faceted risk rating concept, leveraging the Companys proprietary approach
−Removed: to analytics by drawing data from novel sources and filtering them through advance algorithms with the ultimate goal of applying new
−Removed: insights generated from our predictive model to the traditional insurance industry.
−Removed: Building upon the successful implementation of the
−Removed: initial phase, Pacific Life Re proceeded with Phase 2 in the previous fiscal year.
−Removed: During the last quarter of FY2022, we established
−Removed: a collaborative research alliance with Munich Re in extending behavioural analytics to enhance understanding of morbidity and behavioural
−Removed: patterns in the Chinese market.
−Removed: The objective is to create value for both insurers and the end insurance consumers through technology
−Removed: advancements, improved product offerings and enhanced customer experiences.
−Removed: The collaboration with Munich Re was further extended in
−Removed: the last quarter of FY2023.
−Removed: The revenue recorded during the current quarter in our Big Data division is a result of both the contracts
−Removed: with Pacific Life Re and Munich Re.
−Removed: While the revenue of our Big Data division has seen a positive shift in the current quarter, primarily
−Removed: due to our collaborations with Pacific Life Re and Munich Re, the magnitude of this growth has been modest.
−Removed: However, we are optimistic
−Removed: and anticipate more significant improvements in the upcoming periods.
+Added: In the recent quarter, we
+Added: have navigated through some market challenges that have modestly impacted our revenue streams across various segments.
+Added: The recent period
+Added: has seen a decline in our Telecommunication Products & Services division, which we believe is temporary.
+Added: We remain confident that
+Added: this is a short-term challenge, and we are poised for a strong recovery, reaffirming its significance within our suite of services.
+Added: SMS and MMS business has experienced a significant downturn, primarily due to regulatory measures.
+Added: We are actively re-evaluating our
+Added: approach to adapt to these changes and uncover alternative avenues for growth within this segment.
+Added: As for our Big Data business, despite
+Added: this quarters revenue contraction, we believe the horizon looks bright.
+Added: Sapientus is gearing up to commercialize our cutting-edge
+Added: Big Data models, anticipating more partnership expansions and broadened commercial applications in the forthcoming year.
+Added: We are encouraged
+Added: by the steady progress with our existing partners, with large-scale commercialization expected within the next 2-3 years.
+Added: modules are rapidly advancing, aimed at transcending traditional boundaries to include sales and customer engagements empirical
+Added: validation of our models over the past year, which we believe promises a shift towards more profitable profit-sharing models in the future.
+Added: Despite the challenges reflected in this quarters financials, we are channelling our resources towards innovative exploration
+Added: of new business areas.
+Added: Our commitment to diversification and innovation is unwavering, and we believe it is fundamental to building a
+Added: resilient, long-term enterprise.
+Added: We recognize that the current landscape is dynamic, and we are adapting our strategies accordingly
following table sets forth the Companys cost of revenue for the periods indicated:
For the three months ended
−Removed: August 31, 2023
−Removed: August 31, 2022
+Added: November 30, 2023
+Added: November 30, 2022
Telecommunication Products & Services
1 unchanged sentence
Total Cost of Revenue
−Removed: recorded $7,437,632 in costs of revenue for the three months ended August 31, 2023, an increase of $2,872,459 or 63%, compared to the
−Removed: three months ended August 31, 2022.
+Added: recorded $5,502,151 in costs of revenue for the three months ended November 30, 2023, a decrease of $5,042,170 or 48%, compared to the
+Added: three months ended November 30, 2022.
As previously mentioned, we principally earn revenue by providing mobile payment and recharge services
3 unchanged sentences
in our cost of revenue.
−Removed: gross profit for the three months ended August 31, 2023 was $1,841,534, an increase of $1,423,750 or 341%, compared to the three months
−Removed: ended August 31, 2022.
−Removed: The significant increase in gross profit was attributed to not only the enhanced revenue for the period but also
−Removed: the introduction of new product mix within the Telecommunication Products & Services.
+Added: gross profit for the three months ended November 30, 2023 was $637,995, a decrease of $220,619 or 26%, compared to the three months ended
+Added: November 30, 2022.
+Added: The decrease is primarily due to reduced revenues in all three key segments, reflecting a tough economic climate and
+Added: competitive pressures.
& Depreciation
−Removed: recorded depreciation of $17,671 for fixed assets for the three months ended August 31, 2023, an increase of $4,205 or 31%, compared
−Removed: to the three months ended August 31, 2022.
+Added: recorded depreciation of $17,525 for fixed assets for the three months ended November 30, 2023, an increase of $509 or 3%, compared to
+Added: the three months ended November 30, 2022.
& Administrative Expenses
1 unchanged sentence
For the three months ended
−Removed: August 31, 2023
−Removed: August 31, 2022
+Added: November 30, 2023
+Added: November 30, 2022
Entertainment
2 unchanged sentences
Total G&A Expenses
−Removed: recorded $1,634,356 in general and administrative expenses for the three months ended August 31, 2023, an increase of $358,487 or 28%,
−Removed: compared to the three months ended August 31, 2022.
+Added: recorded $2,256,185 in general and administrative expenses for the three months ended November 30, 2023, an increase of $620,385 or 38%,
+Added: compared to the three months ended November 30, 2022.
The increase encompasses a range of costs integral to the Companys ongoing
5 unchanged sentences
For the three months ended
−Removed: August 31, 2023
−Removed: August 31, 2022
+Added: November 30, 2023
+Added: November 30, 2022
Marketing Cost
−Removed: recorded $53,437 in marketing cost for the three months ended August 31, 2023, being a decrease of $110,952 or 66%, compared to the three
−Removed: months ended August 31, 2022.
+Added: recorded $40,963 in marketing cost for the three months ended November 30, 2023, being a decrease of $23,049 or 36%, compared to the
+Added: three months ended November 30, 2022.
These marketing costs were for our telecommunication products and services business.
−Removed: Marketing costs represent
−Removed: the costs of promoting our product offerings through all our platforms.
+Added: costs represent the costs of promoting our product offerings through all our platforms.
& Development
1 unchanged sentence
For the three months ended
−Removed: August 31, 2023
−Removed: August 31, 2022
+Added: November 30, 2023
+Added: November 30, 2022
Research & Development
−Removed: incurred fees of $176,956 in research & development for the three months ended August 31, 2023 as compared to $198,104 for the three
−Removed: months ended August 31, 2022.
+Added: incurred fees of $176,119 in research & development for the three months ended November 30, 2023 as compared to $180,158 for the
+Added: three months ended November 30, 2022.
The decrease of $4,039 or 2% was due to the savings from data access and usage fee charged by telecommunications
9 unchanged sentences
via big data algorithms and applying behavioural analytics to the fintech sector in sparking new innovations and commercial applications.
−Removed: The following capture the most recent accomplishments and milestones:
+Added: Over the course of 2023, Sapientus has made great strides on several fronts:
+Added: market implementation, analytical advancement, and network
+Added: These developments proceed in parallel with continued efforts to enrich our portfolio line-up towards fulfilling our commercialization
+Added: potential and value creation objectives:
+Added: of an analytic engine within the leading reinsurers risk assessment and selection system.
+Added: Our rating models have been onboarded onto our partners innovative digital solutions platform as an embedded component of their
+Added: underwriting engine.
+Added: Through this pilot adoption, we brought forward both integrative as well as complementary value through injecting
+Added: new data-driven insights and risk-scoring capabilities into our partners system.
+Added: We believe this arrangement strategically positions
+Added: Sapientus for further market recognition and partnership opportunities.
+Added: Currently, our rating models are being used by more than 20 major insurance companies, with increasing reach in terms of user base and
+Added: business coverage as our reinsurer partner continues to actively engage more insurance clients and apply our model results across wider
+Added: spectrums of product lines including medical and Critical Illness (CI) portfolios.
+Added: enhancement through calibration against empirical data - We have deepened our analytic capabilities in generating risk insights and
+Added: behavioural understanding through sharpening our proprietary modeling tools with empirical insurance claims data, in conjunction
+Added: with our partners medical as well as non-medical underwriting guidelines.
+Added: The elevated intelligence of our system could empower
+Added: our partners with greater latitude of risk and value segmentation abilities critical for successful portfolio management.
Strengthening
−Removed: partnership network – Signed the Phase 2 Collaboration Agreement with Pacific Life Re in Asia in August 2022.
−Removed: of the analytic engine – We have enriched the algorithms with more elaborative auxiliary data, which, in conjunction with the
−Removed: existing information system and records, will lend transformational support and capabilities to the analytics, empowering more precise
−Removed: and robust results that are suited for commercial applications.
−Removed: The collaborative research studies with leading industry partners
−Removed: have enhanced and validated our analytic framework and insurance risk rating services platform, which is now ready for deployment
−Removed: to the wide insurance and financial services industry.
−Removed: rollout for market adoption – Our risk rating services platform is built on an application programming interface (API) structure
−Removed: that is integrated with our partners core system, linked to an underlying data repertoire and analytic framework that facilitates
−Removed: real-time rating feedback to insurance companies.
−Removed: Regular API upgrades and enhancements enable greater flexibility in tightening
−Removed: service integration and broadening commercial opportunities with our partners.
−Removed: patent recognition – Over the past two years, Sapientus has been granted eight patents by the National Copyright Administration
+Added: of existing partnerships and broadening into new engagements - We continue to leverage our vast analytical assets and reinvent our
+Added: capabilities to better serve existing partners as well as recruit new collaboration parties.
+Added: As part of our new business and partner
+Added: acquisition strategy, we have been actively developing and promoting new value propositions, such as offering proprietary analytic
+Added: tools and insights that facilitate more effective sales profiling and creative product innovations, capturing a wider commercial
+Added: patent recognition – Over the past four years, Sapientus has been granted nine patents by the National Copyright Administration
of China (NCAC) for the abovementioned model algorithms and technological infrastructure as well as insurance-oriented applications,
−Removed: for example, Risk Rating API Design, Insurance Risk Assessment platform and Insurance Fraud Detection System (one other applications
−Removed: is still pending approval).
−Removed: NCAC is the governing body for patent and copyright verification and approval in China.
−Removed: The Companys
−Removed: successful applications for these patents validate Sapientus continuing innovation in data science and its application in
−Removed: the field of insurance, finance, and beyond, demonstrating the Companys active participation and contributions to the industry.
+Added: for example, Risk Rating API Design, and Insurance Risk Assessment platform and Insurance Fraud Detection System.
+Added: NCAC is the governing
+Added: body for patent and copyright verification and approval in China.
+Added: The Companys successful applications for these patents validate
+Added: Sapientus continuing innovation in data science and its application in the field of insurance, finance, and beyond, demonstrating
+Added: the Companys active participation and contributions to the industry.
is important to emphasize that our allocation to research and development is foundational to our technology-oriented operations.
4 unchanged sentences
For the three months ended
−Removed: August 31, 2023
−Removed: August 31, 2022
+Added: November 30, 2023
+Added: November 30, 2022
Share compensation expenses
incurred fees of $108,213 in share issuance for consultants in consideration of the services which have been provided to the Company
−Removed: for the three months ended August 31, 2023, as compared to $254,547 for the three months ended August 31, 2022.
+Added: for the three months ended November 30, 2023, as compared to $823,431 for the three months ended November 30, 2022.
The decrease of $715,218
1 unchanged sentence
The rationale
−Removed: for compensating these consultants and advisors with shares is to minimize the usage of cash by the Company to allow the Company to use
−Removed: the cash to invest in revenue-generating activities.
−Removed: recorded $2,041,838 in operating expenses for the three months ended August 31, 2023, as compared to $1,911,375 in operating expenses
−Removed: for the three months ended August 31, 2022.
−Removed: The increase of $130,463 or 7%, for the three months ended August 31, 2023, is as set forth
+Added: for compensating these consultants and advisors with shares is to (i) minimize the usage of cash by the Company to allow the Company
+Added: to use the cash to invest in revenue-generating activities, and (ii) ensure that their contributions are closely tied to the growth and
+Added: prosperity of our Company.
+Added: recorded $2,599,005 in operating expenses for the three months ended November 30, 2023, as compared to $2,720,417 in operating expenses
+Added: for the three months ended November 30, 2022.
+Added: The decrease of $121,412 or 4%, for the three months ended November 30, 2023, is as set
loss attributable to the Companys shareholders
−Removed: net loss attributable to the Companys shareholders was $134,081 for the three months ended August 31, 2023, and $1,537,365 for
−Removed: the three months ended August 31, 2022.
+Added: net loss attributable to the Companys shareholders was $1,944,343 for the three months ended November 30, 2023, and $2,521,992
+Added: for the three months ended November 30, 2022.
The decrease in net loss attributable to the Companys shareholders of $577,649 or
−Removed: resulted primarily from the higher revenue and gross profit as discussed above.
−Removed: Months Ended August 31, 2023 Compared to the Six Months Ended August 31, 2022
+Added: 23% is as discussed above.
+Added: Months Ended November 30, 2023 Compared to the Nine Months Ended November 30, 2022
following table sets forth our results of operations for the periods indicated:
−Removed: For the six months ended
−Removed: August 31, 2023
−Removed: August 31, 2022
+Added: For the nine months ended
+Added: November 30, 2023
+Added: November 30, 2022
Cost of revenue
15 unchanged sentences
following table sets forth the Companys revenue from its three lines of business for the periods indicated:
−Removed: For the six months ended
−Removed: August 31, 2023
−Removed: August 31, 2022
+Added: For the nine months ended
+Added: November 30, 2023
+Added: November 30, 2022
Telecommunication Products & Services
1 unchanged sentence
Total Revenue
−Removed: recorded $21,448,257 in revenue for the six months ended August 31, 2023, an increase of $11,610,177 or 118%, compared to the six months
−Removed: ended August 31, 2022.
−Removed: This increase resulted from an increase in revenue of $16,878,869 from our Telecommunication Products & Services,
−Removed: buoyed by both the addition of a new product line and organic expansion, and an increase of revenue of $163,952 from our Big Data business,
−Removed: offset in part by a decrease in revenue of $5,432,644 from our SMS & MMS business.
−Removed: We principally earn revenue by providing mobile
−Removed: payment and recharge services to customers of telecommunications companies in China.
−Removed: Specifically, we earn a negotiated rebate amount
−Removed: from the telecommunications companies for all monies paid by consumers to those companies that we process.
−Removed: The increase in this line
−Removed: of business especially in the mobile recharge revenue was evident as we deployed certain funding that we had secured in the recent past
−Removed: months to this line of business.
−Removed: The notable revenue escalation in the Telecommunication Products & Services not only reflects our
−Removed: recent capital allocation into this domain, leveraging funds received in the preceding months but also our efforts in diversifying our
−Removed: offerings with new product lines.
−Removed: We foresee sustained growth for this segment as we strategize to allocate more resources in the coming
−Removed: Contrastingly, our SMS and MMS business has reduced substantially as compared to the previous six months ended August 31, 2022.
−Removed: Changes in the government protocol for SMS and MMS distribution resulted in a significant decline in our revenue in this sector, compelling
−Removed: us to focus on our other business lines.
+Added: recorded $27,588,403 in revenue for the nine months ended November 30, 2023, an increase of $6,347,388 or 30%, compared to the nine months
+Added: ended November 30, 2022.
+Added: This increase resulted from an increase in revenue of $12,658,790 from our Telecommunication Products &
+Added: Services, buoyed by both the addition of a new product line and organic expansion;
+Added: offset in part by a decrease in revenue of $6,293,438
+Added: from our SMS & MMS business and a decrease of revenue of $17,964 from our Big Data business.
+Added: We principally earn revenue by providing
+Added: mobile payment and recharge services to customers of telecommunications companies in China.
+Added: Specifically, we earn a negotiated rebate
+Added: amount from the telecommunications companies for all monies paid by consumers to those companies that we process.
+Added: The increase in this
+Added: line of business especially in the mobile recharge revenue was evident as we deployed certain funding that we had secured in the recent
+Added: past months to this line of business.
+Added: The notable revenue escalation in the Telecommunication Products & Services not only reflects
+Added: our capital allocation into this domain, leveraging funds received in the preceding months but also our efforts in diversifying our offerings
+Added: with new product lines.
+Added: We foresee sustained growth for this segment as we strategize to allocate more resources in the near future.
+Added: Contrastingly, our SMS and MMS business has reduced substantially as compared to the previous nine months ended November 30, 2022.
+Added: in the government protocol for SMS and MMS distribution resulted in a significant decline in our revenue in this sector, compelling us
+Added: to focus on our other business lines.
However, its imperative to note that we remain optimistic about the SMS and MMS business.
−Removed: It continues to hold significance in our broader financial picture, and we are diligently formulating enhancements to rejuvenate this
−Removed: services performance.
−Removed: In shifting focus to our Big Data business in FY2021, we forged a valuable alliance with Pacific Life Re,
−Removed: a global life reinsurance serving the insurance industry with a comprehensive suite of products and services, to develop a holistic multi-faceted
−Removed: risk rating concept, leveraging the Companys proprietary approach to analytics by drawing data from novel sources and filtering
−Removed: them through advance algorithms with the ultimate goal to apply new insights generated from our predictive model to the traditional insurance
−Removed: Building upon the successful implementation of the initial phase, Pacific Life Re proceeded with Phase 2 in the previous fiscal
−Removed: During the last quarter of FY2022, we established a collaborative research alliance with Munich Re in extending behavioural analytics
−Removed: to enhance understanding of morbidity and behavioural patterns in the Chinese market.
−Removed: The objective is to create value for both insurers
−Removed: and the end insurance consumers through technology advancements, improved product offerings and enhanced customer experiences.
−Removed: The collaboration
−Removed: with Munich Re was further extended in the last quarter of FY2023.The revenue recorded during the current six month period in our Big
−Removed: Data division is a result of both the contracts with Pacific Life Re and Munich Re.
−Removed: While the revenue of our Big Data division has seen
−Removed: a positive shift in the current six month period, primarily due to our collaborations with Pacific Life Re and Munich Re, the magnitude
−Removed: of this growth has been modest.
−Removed: However, we are optimistic and anticipate more significant improvements in the upcoming periods.
+Added: It continues to hold significance in our broader financial picture, and we are actively re-evaluating our approach to adapt to these
+Added: changes and uncover alternative avenues for growth within this segment.
+Added: In shifting focus to our Big Data business in FY2021, we forged
+Added: a valuable alliance with Pacific Life Re, a global life reinsurance serving the insurance industry with a comprehensive suite of products
+Added: and services, to develop a holistic multi-faceted risk rating concept, leveraging the Companys proprietary approach to analytics
+Added: by drawing data from novel sources and filtering them through advance algorithms with the ultimate goal to apply new insights generated
+Added: from our predictive model to the traditional insurance industry.
+Added: Building upon the successful implementation of the initial phase, Pacific
+Added: Life Re proceeded with Phase 2 in the previous fiscal year.
+Added: During the last quarter of FY2022, we established a collaborative research
+Added: alliance with Munich Re in extending behavioural analytics to enhance understanding of morbidity and behavioural patterns in the Chinese
+Added: The objective is to create value for both insurers and the end insurance consumers through technology advancements, improved
+Added: product offerings and enhanced customer experiences.
+Added: The collaboration with Munich Re was further extended in the last quarter of FY2023.The
+Added: revenue recorded during the current nine-month period in our Big Data division is a result of both the contracts with Pacific Life Re
+Added: and Munich Re.
+Added: While the revenue of our Big Data division has seen a positive shift in the current nine-month period, primarily due to
+Added: our collaborations with Pacific Life Re and Munich Re, the magnitude of this growth has been modest.
+Added: However, we are optimistic and anticipate
+Added: more significant improvements in the upcoming periods.
following table sets forth the Companys cost of revenue for the periods indicated:
−Removed: For the six months ended
−Removed: August 31, 2023
−Removed: August 31, 2022
+Added: For the nine months ended
+Added: November 30, 2023
+Added: November 30, 2022
Telecommunication Products & Services
1 unchanged sentence
Total Cost of Revenue
−Removed: recorded $18,944,174 in costs of revenue for the six months ended August 31, 2023, an increase of $9,900,949 or 109%, compared to the
−Removed: six months ended August 31, 2022.
+Added: recorded $24,446,325 in costs of revenue for the nine months ended November 30, 2023, an increase of $4,858,779 or 25%, compared to the
+Added: nine months ended November 30, 2022.
As previously mentioned, we principally earn revenue by providing mobile payment and recharge services
3 unchanged sentences
in our cost of revenue.
−Removed: gross profit for the six months ended August 31, 2023 was $2,504,083, an increase of $1,709,228 or 215%, compared to the six months ended
−Removed: August 31, 2022.
−Removed: The significant increase in gross profit was attributed to not only the enhanced revenue for the period but also the
−Removed: introduction of new product mix within the Telecommunication Products & Services.
+Added: gross profit for the nine months ended November 30, 2023 was $3,142,078, an increase of $1,488,609 or 90%, compared to the nine months
+Added: ended November 30, 2022.
+Added: The significant increase in gross profit was attributed to not only the enhanced revenue for the period but
+Added: also the introduction of new product mix within the Telecommunication Products & Services.
& Depreciation
−Removed: recorded depreciation of $36,013 for fixed assets for the six months ended August 31, 2023, an increase of $8,375 or 30%, compared to
−Removed: the six months ended August 31, 2022.
+Added: recorded depreciation of $53,538 for fixed assets for the nine months ended November 30, 2023, an increase of $8,884 or 20%, compared
+Added: to the nine months ended November 30, 2022.
& Administrative Expenses
following table sets forth the Companys general and administrative expenses for the periods indicated:
−Removed: For the six months ended
−Removed: August 31, 2023
−Removed: August 31, 2022
+Added: For the nine months ended
+Added: November 30, 2023
+Added: November 30, 2022
Entertainment
2 unchanged sentences
Total G&A Expenses
−Removed: recorded $2,996,346 in general and administrative expenses for the six months ended August 31, 2023, an increase of $480,927 or 19%,
−Removed: compared to six months ended August 31, 2022.
−Removed: The increase encompasses a range of costs integral to the Companys ongoing operational
−Removed: and administrative requirements.
−Removed: The expenses include, but are not limited to, regulatory filings, professional services fees, ongoing
−Removed: funding activities, and other costs associated with adhering to both domestic and international operational standards and requirements.
+Added: recorded $5,252,531 in general and administrative expenses for the nine months ended November 30, 2023, an increase of $1,101,312 or
+Added: 27%, compared to nine months ended November 30, 2022.
+Added: The increase encompasses a range of costs integral to the Companys ongoing
+Added: operational and administrative requirements.
+Added: The expenses include, but are not limited to, regulatory filings, professional services
+Added: fees, ongoing funding activities, and other costs associated with adhering to both domestic and international operational standards and
+Added: requirements.
following table sets forth the Companys marketing cost for the periods indicated:
−Removed: For the six months ended
−Removed: August 31, 2023
−Removed: August 31, 2022
+Added: For the nine months ended
+Added: November 30, 2023
+Added: November 30, 2022
Marketing Cost
−Removed: recorded $51,596 in marketing cost for the six months ended August 31, 2023, being a decrease of $174,984 or 77%, compared to the six
−Removed: months ended August 31, 2022.
+Added: recorded $92,559 in marketing cost for the nine months ended November 30, 2023, being a decrease of $198,033 or 68%, compared to the
+Added: nine months ended November 30, 2022.
These marketing costs were for our telecommunication products and services business.
−Removed: Marketing costs represent
−Removed: the costs of promoting our product offerings through all our platforms.
+Added: Marketing costs
+Added: represent the costs of promoting our product offerings through all our platforms.
& Development
following table sets forth the Companys research & development for the periods indicated:
−Removed: For the six months ended
−Removed: August 31, 2023
−Removed: August 31, 2022
+Added: For the nine months ended
+Added: November 30, 2023
+Added: November 30, 2022
Research & Development
−Removed: incurred fees of $349,055 in research & development for the six months ended August 31, 2023, as compared to $409,751 for the six
−Removed: months ended August 31, 2022.
−Removed: The decrease of $60,696 or 15% was due to the savings from data access and usage fee charged by telecommunications
+Added: incurred fees of $525,174 in research & development for the nine months ended November 30, 2023, as compared to $589,909 for the
+Added: nine months ended November 30, 2022.
+Added: The decrease of $64,735 or 11% was due to the savings from data access and usage fee charged by
+Added: telecommunications company.
Insurtech division focuses on consumer behavioural insights extraction for the purpose of risk assessment.
6 unchanged sentences
expenses for research & development include associated wages and salaries, data access fees and IT infrastructure.
−Removed: the past year, we have deepened the Companys determined commitment toward working with partners in elucidating consumer insights
−Removed: via big data algorithms and applying behavioural analytics to the fintech sector in sparking new innovations and commercial applications.
−Removed: The following capture the most recent accomplishments and milestones:
+Added: the course of 2023, Sapientus has made great strides on several fronts:
+Added: market implementation, analytical advancement, and network engagement.
+Added: These developments proceed in parallel with continued efforts to enrich our portfolio line-up towards fulfilling our commercialization
+Added: potential and value creation objectives:
+Added: of an analytic engine within the leading reinsurers risk assessment and selection system.
+Added: Our rating models have been onboarded onto our partners innovative digital solutions platform as an embedded component of their
+Added: underwriting engine.
+Added: Through this pilot adoption, we brought forward both integrative as well as complementary value through injecting
+Added: new data-driven insights and risk-scoring capabilities into our partners system.
+Added: We believe this arrangement strategically positions
+Added: Sapientus for further market recognition and partnership opportunities.
+Added: Currently, our rating models are being used by more than 20 major insurance companies, with increasing reach in terms of user base and
+Added: business coverage as our reinsurer partner continues to actively engage more insurance clients and apply our model results across wider
+Added: spectrums of product lines including medical and Critical Illness (CI) portfolios.
+Added: enhancement through calibration against empirical data - We have deepened our analytic capabilities in generating risk insights and
+Added: behavioural understanding through sharpening our proprietary modelling tools with empirical insurance claims data, in conjunction with
+Added: our partners medical as well as non-medical underwriting guidelines.
+Added: The elevated intelligence of our system could empower
+Added: our partners with a greater latitude of risk and value segmentation abilities critical for successful portfolio management.
Strengthening
−Removed: partnership network – Signed the Phase 2 Collaboration Agreement with Pacific Life Re in Asia in August 2022.
−Removed: of the analytic engine – We have enriched the algorithms with more elaborative auxiliary data, which, in conjunction with the
−Removed: existing information system and records, will lend transformational support and capabilities to the analytics, empowering more precise
−Removed: and robust results that are suited for commercial applications.
−Removed: The collaborative research studies with leading industry partners
−Removed: have enhanced and validated our analytic framework and insurance risk rating services platform, which is now ready for deployment
−Removed: to the wide insurance and financial services industry.
−Removed: rollout for market adoption – Our risk rating services platform is built on an application programming interface (API) structure
−Removed: that is integrated with our partners core system, linked to an underlying data repertoire and analytic framework that facilitates
−Removed: real-time rating feedback to insurance companies.
−Removed: Regular API upgrades and enhancements enable greater flexibility in tightening
−Removed: service integration and broadening commercial opportunities with our partners.
−Removed: patent recognition – Over the past two years, Sapientus has been granted eight patents by the National Copyright Administration
+Added: of existing partnerships and broadening into new engagements -We continue to leverage our vast analytical assets and reinvent our
+Added: capabilities to better serve existing partners as well as recruit new collaboration parties.
+Added: As part of our new business and partner
+Added: acquisition strategy, we have been actively developing and promoting new value propositions, such as offering proprietary analytic
+Added: tools and insights that facilitate more effective sales profiling and creative product innovations, capturing a wider commercial
+Added: patent recognition – Over the past four years, Sapientus has been granted eight patents by the National Copyright Administration
of China (NCAC) for the abovementioned model algorithms and technological infrastructure as well as insurance-oriented applications,
−Removed: for example, Risk Rating API Design, Insurance Risk Assessment platform and Insurance Fraud Detection System (one other applications
−Removed: is still pending approval).
−Removed: NCAC is the governing body for patent and copyright verification and approval in China.
−Removed: The Companys
−Removed: successful applications for these patents validate Sapientus continuing innovation in data science and its application in
−Removed: the field of insurance, finance, and beyond, demonstrating the Companys active participation and contributions to the industry.
+Added: for example, Risk Rating API Design, and Insurance Risk Assessment platform and Insurance Fraud Detection System.
+Added: NCAC is the governing
+Added: body for patent and copyright verification and approval in China.
+Added: The Companys successful applications for these patents validate
+Added: Sapientus continuing innovation in data science and its application in the field of insurance, finance, and beyond, demonstrating
+Added: the Companys active participation and contributions to the industry.
is important to emphasize that our allocation to research and development is foundational to our technology-oriented operations.
3 unchanged sentences
following table sets forth the Companys share compensation expenses for the periods indicated:
−Removed: For the six months ended
−Removed: August 31, 2023
−Removed: August 31, 2022
+Added: For the nine months ended
+Added: November 30, 2023
+Added: November 30, 2022
Share compensation expenses
incurred fees of $559,092 in share issuance for consultants in consideration of the services which have been provided to the company
−Removed: for the six months ended August 31, 2023, as compared to $544,478 for the six months ended August 31, 2022.
−Removed: The decrease of $93,599 or
−Removed: 17% was due to the reduced engagement of consultants to the Company that were compensated with shares of our common stock.
+Added: for the nine months ended November 30, 2023, as compared to $1,367,909 for the nine months ended November 30, 2022.
+Added: The decrease of $808,817
+Added: or 59% was due to the reduced engagement of consultants to the Company that were compensated with shares of our common stock.
The rationale
1 unchanged sentence
the cash to invest in revenue-generating activities.
−Removed: recorded $3,883,889 in operating expenses for the six months ended August 31, 2023, as compared to $3,723,866 in operating expenses for
−Removed: the six months ended August 31, 2022.
−Removed: The increase of $160,023 or 4%, for the six months ended August 31, 2023, is as set forth above.
+Added: recorded $6,482,894 in operating expenses for the nine months ended November 30, 2023, as compared to $6,444,283 in operating expenses
+Added: for the nine months ended November 30, 2022.
+Added: The increase of $38,611 or 1%, for the nine months ended November 30, 2023, is as set forth
Loss attributable to the Companys shareholders
−Removed: net loss attributable to the Companys shareholders was $1,399,552 for the six months ended August 31, 2023, and $2,981,488 for
−Removed: the six months ended August 31, 2022.
−Removed: The decrease in net loss attributable to the Companys shareholders of $1,581,936 or 53%
−Removed: resulted primarily from the higher revenue and gross profit as discussed above.
+Added: net loss attributable to the Companys shareholders was $3,343,895 for the nine months ended November 30, 2023, and $5,503,480
+Added: for the nine months ended November 30, 2022.
+Added: The decrease in net loss attributable to the Companys shareholders of $2,159,585
+Added: or 39% resulted primarily from the higher revenue and gross profit as discussed above.
and Capital Resources
−Removed: following table sets out our cash and working capital as of August 31, 2023 and February 28, 2023:
−Removed: As at August 31,
+Added: following table sets out our cash and working capital as of November 30, 2023 and February 28, 2023:
+Added: As at November 30,
As at February 28,
1 unchanged sentence
Working capital
−Removed: August 31, 2023, we had cash and cash equivalents of $4,043,279, as compared to cash and cash equivalents of $9,240,241 at February 28,
−Removed: Our mobile payment business model necessitates periodic fund deposits with our telecommunication companies to obtain access to
−Removed: the mobile data and talk time we make available to consumers on our portal.
−Removed: Our recent capital influx enabled us to amplify our prepayments
−Removed: and deposits with the telecommunication entities, subsequently driving a surge in revenue.
−Removed: Therefore, the observed variability in our
−Removed: cash holdings is a deliberate operational strategy to optimize revenue generation.
−Removed: The Company otherwise does not have any planned capital
−Removed: expenditures and has historically funded its operations from revenues and sales of securities, including convertible debt securities.
−Removed: We believe that our cash on hand and cash equivalents, coupled with our operating revenues, will sufficiently cover our projected operational
−Removed: needs and address our outstanding liabilities for the upcoming year.
−Removed: For more expansive growth, further enhancing our deposits with telecommunication
−Removed: entities will be crucial.
−Removed: In line with this, we intend to continue to seek additional capital through public or private sales of our
−Removed: equity or debt securities, or both.
−Removed: We might also enter into financing arrangements with commercial banks or non-traditional lenders.
−Removed: We cannot provide investors with any assurance that we will be able to raise additional funding from the sale of our equity or debt securities,
−Removed: or both, in order to increase our deposits with our telecommunications company clients, or if available, that such funding will be on
−Removed: terms acceptable to us.
−Removed: did, however, raise $840,000 through the exercise of warrants to purchase shares of our common stock during the six months ended August
+Added: November 30, 2023, we had cash and cash equivalents of $1,934,565, as compared to cash and cash equivalents of $9,240,241 at February
+Added: Our mobile payment business model necessitates periodic fund deposits with our telecommunication companies to obtain access
+Added: to the mobile data and talk time we make available to consumers on our portal.
+Added: The capital influx from our November 2022 private placements
+Added: enabled us to subsequently amplify our prepayments and deposits with the telecommunication entities, subsequently driving a surge in
+Added: Therefore, the observed variability in our cash holdings is a deliberate operational strategy to try to optimize revenue generation.
+Added: The Company otherwise does not have any planned capital expenditures and has historically funded its operations from revenues and sales
+Added: of securities, including convertible debt securities.
+Added: We believe that our cash on hand and cash equivalents, coupled with our operating
+Added: revenues, will sufficiently cover our projected operational needs and address our outstanding liabilities for the next 12 monhts.
+Added: more expansive growth, further enhancing our deposits with telecommunication entities will be crucial.
+Added: In line with this, we intend to
+Added: continue to seek additional capital through public or private sales of our equity or debt securities, or both.
+Added: We might also enter into
+Added: financing arrangements with commercial banks or non-traditional lenders.
+Added: We cannot provide investors with any assurance that we will
+Added: be able to raise additional funding from the sale of our equity or debt securities, or both, in order to increase our deposits with our
+Added: telecommunications company clients, or if available, that such funding will be on terms acceptable to us.
+Added: did, however, raise $840,000 through the exercise of warrants to purchase shares of our common stock during the nine months ended November
30, 2023, which transactions were exempt from the registration requirements of the U.S.
2 unchanged sentences
following table provides a summary of cash flows for the periods presented:
−Removed: For the six months ended
−Removed: August 31, 2023
−Removed: August 31, 2022
+Added: For the nine months ended
+Added: November 30, 2023
+Added: November 30, 2022
Net cash used in operating activities
7 unchanged sentences
Flow used in Operating Activities
−Removed: cash used in operating activities increased by $1,088,319 in the six months ended August 31, 2023 compared to the six months ended August
−Removed: 31, 2022, primarily due to an increase in account receivable of ($7,292,931) (August 31, 2022:
−Removed: $1,686,094), increase in other receivable
−Removed: of ($2,067,397) (August 31, 2022:
−Removed: $14,789), decrease in accrual and other payable of ($434,852) (August 31, 2022:
−Removed: ($585,539)) and decrease
−Removed: in lease liability of ($2,673) (August 31, 2022:
−Removed: offset by decrease in prepayment and deposit of $329,727 (August 31, 2022:
−Removed: and increase in accounts payable of $5,327,561 (August 31, 2022:
+Added: cash used in operating activities increased by $1,352,581 in the nine months ended November 30, 2023 compared to the nine months ended
+Added: November 30, 2022, primarily due to an increase in account receivable of ($5,072,577) (November 30, 2022:
+Added: $555,729), increase in prepayment
+Added: and deposit of ($1,113,267) (November 30, 2022:
+Added: ($1,695,534)), increase in other receivable of ($2,161,319) (November 30, 2022:
+Added: decrease in accrual and other payable of ($102,182) (November 30, 2022:
+Added: $1,093,377) and decrease in lease liability of ($4,618) (November
+Added: offset by increase in accounts payable of $3,864,745 (November 30, 2022:
($1,871,709)).
Flow used in Investing Activities
−Removed: the six months ended August 31, 2023, net cash used in investing activities decreased by $3,748 compared to $4,120 in the six months
−Removed: ended August 31, 2022.
+Added: the nine months ended November 30, 2023, net cash used in investing activities decreased by $67,382 compared to $67,761 in the nine months
+Added: ended November 30, 2022.
Flow provided by Financing Activities
−Removed: the six months ended August 31, 2023, net cash provided by financing activities decreased by $5,825,333 compared to $5,530,000 provided
−Removed: by financing activities in the six months ended August 31, 2022.
−Removed: The decrease was primarily due to the repayment of convertible notes
−Removed: and a decrease in the sale of equity securities during the six months ended August 31, 2023.
+Added: the nine months ended November 30, 2023, net cash used by financing activities was $295,333 compared to net cash provided by financing
+Added: activities during the nine months ended November 30, 2022 was $17,550,000, which reflects a decrease of $17,845,333 from the $17,550,000
+Added: provided by financing activities in the nine months ended November 30, 2022.
+Added: The decrease was primarily due to the repayment of convertible
+Added: notes and a decrease in the sale of equity securities during the nine months ended November 30, 2023.
Sheet Arrangements
2 unchanged sentences
is material to investors.
−Removed: September 5, 2023, the Company issued 2,500 shares of our common stock at a deemed price of $2.47 per share to one entity pursuant to
−Removed: a consulting agreement and issued 70,000 shares of our common stock at a deemed price of $1.64 per share to one entity pursuant to a
−Removed: consulting agreement.
−Removed: September 14, 2023, two officers of the Company exercised an aggregate of 180,400 stock options on a deemed net-stock exercise basis
−Removed: resulting in the issuance of an aggregate of 90,898 shares of our common stock and the forfeiture of 89,502 stock options to the Company.
Accounting Policies
12 unchanged sentences
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.