Item 8. Financial Statements and Supplementary Data
Item
8. Financial Statements and Supplementary Data
INDEX TO FINANCIAL STATEMENTS
Report of Independent Registered Public Accounting Firm (PCAOB ID # 229 ) F-2
Consolidated Balance Sheets at December 31, 2022 and 2021 F-3
Consolidated Statements of Operations for the Years Ended December 31, 2022 and 2021 F-4
Consolidated Statements of Stockholders’ Equity for the Years Ended December 31, 2022 and 2021 F-5
Consolidated Statements of Cash Flows for the Years Ended December 31, 2022 and 2021 F-6
Notes to the Consolidated Financial Statements F-7
F- 1
Report of Independent Registered Public
Accounting Firm
To the Board of Directors and Stockholders
The OLB Group, Inc.
New York, New York
Opinion on the Financial Statements
We have audited the accompanying consolidated
balance sheet of The OLB Group, Inc. (the “Company”) at December 31, 2022 and 2021, and the related consolidated statements
operations, stockholders’ equity and cash flows for each of the two years in the periods ended December 31, 2022 and 2021, and the
related notes (collectively referred to as the financial statements). In our opinion, the financial statements present fairly, in all
material respects, the financial position of the Company at December 31, 2022 and 2021, and the results of its operations and its cash
flows for each of the two years in the period ended December 31, 2022 and 2021, in conformity with accounting principles generally accepted
in the United States of America.
Emphasis of Matter
As discussed in Note 2, the accompanying consolidated
financial statements at and for the year ended December 31, 2021 have been revised.
Basis for Opinion
These consolidated financial statements are the
responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements
based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB)
and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable
rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the
standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated
financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we
engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding
of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s
internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess
the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures
that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the
consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by
management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide
a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matter communicated below is
a matter arising from the current period audit of the financial statements that were communicated or required to be communicated to the
audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially
challenging, subjective, or complex judgments. The communication of critical audit matter does not alter in any way our opinion on the
financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing separate opinions
on the critical audit matter or on the accounts or disclosures to which they relate.
Continued from previous page
Intangible Assets
Impairment Assessments
As described in Notes
2 and 4 to the consolidated financial statements, the Company has goodwill and intangible assets of $27.2 million at December 31, 2022.
In most cases, no directly observable market inputs are available to measure the fair value to determine if the asset is impaired. Therefore,
an estimate is derived indirectly and is based on net present value techniques utilizing post-tax cash flows and discount rates. The estimates
that management used in calculating the net present values depend on assumptions specific to the nature of the management service activities
with regard to the amount and timing of projected future cash flows; long-term forecasts; actions of competitors (competing services),
future tax and discount rates.
The principal considerations
for our determination that performing procedures relating to the intangible assets impairment assessment is a critical audit matter are
the significant judgment by management when developing the net present value of the intangible assets. This in turn led to a high degree
of auditor judgment, subjectivity, and effort in performing procedures and evaluating management’s significant assumptions related
to the amount and timing of projected future cash flows and the discount rate. In addition, the audit effort involved the use of professionals
with specialized skill and knowledge.
Addressing the matter
involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the consolidated financial
statements. These procedures included testing management’s process for developing the fair value estimate; evaluating the appropriateness
of the net present value techniques; testing the completeness and accuracy of underlying data used in the model; and evaluating the significant
assumptions used by management, including the amount and timing of projected future cash flows and the discount rate. Evaluating management’s
assumptions related to the amount and timing of projected future cash flows and the discount rate involved evaluating whether the assumptions
used by management were reasonable considering the current and past performance of the intangible assets, the consistency with external
market and industry data, and whether these assumptions were consistent with evidence obtained in other areas of the audit.
Daszkal Bolton LLP
We have served as the
Company’s auditor since 2020
Boca Raton, Florida
March 29, 2023
F- 2
The OLB Group, Inc. and Subsidiaries
Consolidated
Balance Sheets
December 31,
2022
December 31,
2021 (Revised)
ASSETS
Current Assets:
Cash
$ 434,026
$ 3,470,339
Accounts receivable, net
1,083,169
670,822
Prepaid expenses
582,125
15,064
Other current assets
1,288,951
729,351
Total Current Assets
3,388,271
4,885,576
Other Assets:
Property and equipment, net
7,325,212
8,967,096
Intangible assets, net
20,310,255
23,964,180
Goodwill
6,858,216
6,858,216
Operating lease right-of-use assets
268,948
402,538
Other long-term assets
502,917
451,885
Total Other Assets
35,265,548
40,643,915
TOTAL ASSETS
$ 38,653,819
$ 45,529,491
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities:
Accounts payable
$ 513,266
$ 501,762
Accrued expenses
378,206
416,182
Preferred dividend payable (related parties)
294,384
824,674
Merchant portfolio purchase installment obligation
2,000,000
2,000,000
Operating lease liability – current portion
134,318
133,180
Note payable – current portion
298,053
—
Total Current Liabilities
3,618,227
3,875,798
Long Term Liabilities:
Notes payable, net of current portion
259,376
—
Operating lease liability – net of current portion
138,439
273,166
Total Liabilities
4,016,042
4,148,964
Commitments and contingencies (Note 10)
Stockholders’ Equity:
Preferred stock, $ 0.0001 par value, 1,000,000 shares authorized
—
—
Series A Preferred stock, $ 0.0001 par value, 10,000 shares authorized, 1,021 and 4,633 shares issued and outstanding at December 31, 2022 and 2021, respectively
10
46
Common stock, $ 0.0001 par value, 50,000,000 shares authorized, 15,207,714 and 11,984,396 shares issued, 15,081,542 and 11,984,396 shares outstanding at December 31, 2022 and 2021, respectively
1,508
1,197
Treasury stock, at cost ( 126,272 shares)
( 109,987 )
—
Additional paid-in capital
68,140,480
66,986,248
Accumulated deficit
( 33,394,233 )
( 25,606,964 )
Total Stockholders’ Equity
34,637,777
41,380,527
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$ 38,653,819
$ 45,529,491
T he accompanying notes are an integral part
of these consolidated financial statements.
F- 3
The OLB Group, Inc. and Subsidiaries
Consolidated
Statements of Operations
For the Years Ended
December 31,
2022
2021
Revenue:
Transaction and processing fees
$ 28,950,785
$ 15,810,626
Merchant equipment rental and sales
64,900
131,802
Revenue, net - cryptocurrency mining
726,179
304,004
Other revenue from monthly recurring subscriptions
627,115
464,327
Total revenue
30,368,979
16,710,759
Operating expenses:
Processing and servicing costs, excluding merchant portfolio amortization
23,152,397
13,480,212
Amortization and depreciation expense
3,664,488
1,703,401
Depreciation expense - cryptocurrency mining
3,193,683
187,498
Salaries and wages
3,073,598
2,126,451
Professional fees
964,541
1,590,520
General and administrative expenses
4,490,731
2,387,416
Total operating expenses
38,539,438
21,475,498
Loss from operations
( 8,170,459 )
( 4,764,739 )
Other income (expense):
Interest expense
—
( 116,737 )
Gain on forgiveness of debt
—
236,231
Litigation expense
—
( 333,158 )
Other income
383,190
45
Total other income (expense)
383,190
( 213,619 )
Net Loss
$ ( 7,787,269 )
$ ( 4,978,358 )
Less: Preferred dividends (related parties)
( 401,903 )
( 555,960 )
Net loss to common shareholders
( 8,189,172 )
$ ( 5,534,318 )
Net loss per share, basic and diluted
$ ( 0.56 )
$ ( 0.70 )
Weighted average shares outstanding, basic and diluted
14,678,990
7,918,263
The accompanying notes
are an integral part of these consolidated financial statements.
F- 4
The OLB Group, Inc. and Subsidiaries
Consolidated Statements of Stockholders’
Equity
For the Years
ended December 31, 2022 and 2021
Preferred
Stock
Common
Stock
Additional
Paid
Common Stock to
Treasury
Accumulated
Shares
Amount
Shares
Amount
In Capital
Be Issued
Stock
Deficit
Total
Balance at December 31, 2020
4,633
$ 46
6,170,054
$ 617
$ 26,111,410
$ —
$ —
$ ( 20,628,606 )
$ 5,483,467
Stock based compensation
—
—
—
—
296,042
—
—
—
296,042
Common stock issued exercise of warrants
– related party
—
—
159,103
16
—
—
—
—
16
Options issued for intangible assets
—
—
—
4,499,952
—
—
—
4,499,952
Common stock units issued for cash
—
—
3,387,696
339
28,379,312
—
—
—
28,379,650
Common stock issued for director
services
—
—
35,639
3
165,006
—
—
—
165,009
Common stock issued for exercise
of warrants
—
—
2,231,904
223
8,090,486
—
—
—
8,090,709
Preferred stock dividends (related
parties)
—
—
—
—
( 555,960 )
—
—
—
( 555,960 )
Net loss
—
—
—
—
—
—
—
( 4,978,358 )
( 4,978,358 )
Balance at December 31, 2021
4,633
46
11,984,396
1,198
66,986,248
—
—
( 25,606,964 )
41,380,527
Stock based compensation
—
—
—
—
624,683
—
—
—
624,683
Common stock issued for common control
acquisitions
—
—
1,318,408
132
( 132 )
—
—
—
—
Common stock issued for exercise
of warrants
—
—
1,400,000
140
( 140 )
—
—
—
—
Repurchase of shares
—
—
( 126,172 )
—
—
( 110,000 )
—
( 110,000 )
Conversion of preferred shares –
related party
( 3,612 )
( 36 )
504,910
51
931,724
—
—
—
931,739
Preferred stock dividends (related
parties)
—
—
—
—
( 401,903 )
—
—
—
( 401,903 )
Net loss
—
—
—
—
—
—
—
( 7,787,269 )
( 7,787,269 )
Balance at December 31, 2022
1,021
$ 10
15,081,542
$ 1,508
$ 68,140,480
$ 164,999
$ ( 110,000 )
$ ( 33,394,233 )
$ 34,637,777
The accompanying notes are an integral part
of these consolidated financial statements.
F- 5
The OLB Group, Inc. and Subsidiaries
Consolidated
Statements of Cash Flows
For the Years Ended
December 31,
2022
2021
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss
$ ( 7,787,269 )
$ ( 4,978,358 )
Adjustments to reconcile net loss to net cash used in operations:
Non-cash mining revenue
( 726,179 )
( 304,004 )
Depreciation and amortization
6,858,171
1,890,899
Stock based compensation
624,683
296,042
Common stock to be issued for services to Directors
164,999
165,009
Operating lease expense
—
2,674
Gain on forgiveness of debt
—
( 236,231 )
Changes in assets and liabilities:
Accounts receivable
35,796
( 314,828 )
Prepaid expenses and other current assets
( 848,625 )
( 415,889 )
Other long-term assets
( 51,032 )
( 67,738 )
Accounts payable
11,504
141,794
Other accrued liabilities
( 203,429 )
312,548
Net cash (used in) operating activities
( 1,921,381 )
( 3,508,082 )
CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of property and equipment
( 1,562,361 )
( 9,596,599 )
Acquisition of intangible assets
—
( 16,065,001 )
Net cash used in investing activities
( 1,562,361 )
( 25,661,600 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from note payable
875,000
—
Payments on note payable
( 317,571 )
( 7,654,845 )
Proceeds from exercise of warrants
—
8,090,709
Proceeds from sale of common stock units
—
28,379,650
Proceeds from exercise of options – related party
—
16
Cash used for acquisition of treasury stock
( 110,000 )
—
Net cash provided by financing activities
447,429
28,815,530
Net change in cash
( 3,036,313 )
( 354,152 )
Cash – beginning of year
3,470,339
3,824,491
Cash – end of year
$ 434,026
$ 3,470,339
Cash paid for:
Interest
$ —
$ 116,736
Income taxes
$ —
$ —
Supplemental non-cash disclosure:
Establishment of ROU operating lease asset and related liability
$ —
$ 233,308
Merchant portfolio purchase installment obligation
$ —
2,000,000
Options issued for acquisition of natural gas rights
$ —
$ 4,499,952
The accompanying notes are an integral part
of these consolidated financial statements.
F- 6
The OLB Group, Inc. and Subsidiaries
Notes to the Consolidated Financial Statements
December 31, 2022
NOTE 1 – BACKGROUND
Background
The OLB Group, Inc. (“OLB” the “Company”)
was incorporated in the State of Delaware on November 18, 2004 and provides services through its wholly-owned subsidiaries and business
segments. The Company generates its revenue through two business segments its Fintech Services and Cryptocurrency Mining Business segments.
Fintech Services:
The Company provides integrated financial and
transaction processing services (“Fintech Services”) to businesses throughout the United States. Through its eVance Capital,
Inc. subsidiary (“eVance”), the Company provides an integrated suite of third-party merchant payment processing services
and related proprietary software enabling products that deliver credit and debit card-based internet payment processing solutions primarily
to small and mid-sized merchants operating in physical “brick and mortar” business environments, on the internet and in retail
settings requiring both wired and wireless mobile payment solutions. eVance operates as an independent sales organization (“ISO”)
generating individual merchant processing contracts in exchange for future residual payments. As a wholesale ISO, eVance has a direct
contractual relationship with the merchants and takes greater responsibility in the approval and monitoring of merchants than do retail
ISOs and as a result, receives additional consideration for this service and risk. The Company’s Securus365, Inc. (“Securus365”)
subsidiary operates as a retail ISO and receives residual income as commission for merchants it places with third party processors.
CrowdPay.us, Inc. (“CrowdPay”) is
a Crowdfunding platform used to facilitate a capital raise anywhere from $ 1,000,000 -$ 50,000,000 of various types of securities
under Regulation D, Regulation Crowdfunding, Regulation A and the Securities Act of 1933. To date, the activities of this subsidiary
have been nominal.
OmniSoft.io, Inc. (“OmniSoft”) operates
a software platform for small merchants. The Omnicommerce applications work on an iPad, mobile device and the web and allows customers
to sell a store’s products in a physical, retail setting. To date, the activities of this subsidiary have been nominal when compared
to the overall business.
On May 14, 2021, the Company formed OLBit, Inc.,
a wholly owned subsidiary (“OLBit”). The purpose of OLBit is to hold the Company’s assets and operate its business
related to its emerging lending and transactional business leveraging the Company’s Cryptocurrency Business and Fintech Services
business.
The Company also provides ecommerce development
and consulting services on a project-by-project basis.
Cryptocurrency Mining Business:
On July 23, 2021, the Company formed DMINT, Inc.,
a wholly owned subsidiary (“DMINT”). The purpose of DMINT is to operate its business related to Bitcoin mining (“Cryptocurrency
Business”).
On July 28, 2021, the Company entered into an
exclusive agreement with Cai Energy Blockchain, Inc. (“CAI”) whereby CAI provided the Company with an exclusive natural gas
supply agreement (the “Services”). In exchange for the Services, the Company granted CAI options to purchase up to 767,918 shares
of Common Stock, $ 0.0001 par value (with a fair value of approximately $ 4.5 million on the date of grant) at an exercise price
of $ 0.0001 per share (the “CAI Options”). The natural gas was being used in connection with the Cryptocurrency Business
prior to opening the Selmer, Tennessee location.
On November 22, 2022, Mr. Ronny Yakov purchased
the CAI Options, in a privately negotiated transaction, for $ 700,000 using his personal funds.
COVID-19 Impact
On January 30, 2020, the World Health Organization
declared the COVID-19 (coronavirus) outbreak a “Public Health Emergency of International Concern” and on March 10, 2020,
declared it to be a pandemic. The virus and actions taken to mitigate its spread have had and are expected to continue to have a broad
adverse impact on the economies and financial markets of many countries, including the geographical areas in which the Company operates.
In response to the pandemic, the Company has been working with merchants to address potential changes to the purchase patterns of consumers.
In addition, it has been focusing on servicing merchants that sell products with an extended delivery time frame, that have products
that are paid for in advance, and that work in the catering, ticketing, limo and travel related businesses which have been directly impacted
by the social distancing requirement of the pandemic. Further, for those of the Company’s employees that are able to perform their
job remotely, the Company implemented a “remote work” policy and provided employees with the technology necessary to continue
to do their jobs from home and for those employees that are unable to perform their job from a remote location, the Company has taken
steps to ensure appropriate distancing, continue to require wearing masks in the office and added sanitizing stations along with requiring
frequent hand washing and work station cleaning. In addition, the Company has been encouraging its employees to get vaccinated, if possible.
At December 31, 2022, all employees were no longer working remotely and had returned to the office. However, the Company continues to
monitor and follow the advice of federal and state authorities. The Company has not seen a material impact on its business since states
began to roll back restrictions on businesses in the United States.
F- 7
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Basis of Presentation
The Company’s consolidated financial statements
have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”).
Use of Estimates
The preparation of financial statements in conformity
with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure
of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during
the reporting period. Actual results could differ from those estimates. The Company’s accounting estimates include the collectability
of receivables, useful lives of long-lived assets and recoverability of those assets, impairment in fair value of goodwill, valuation
allowances for income taxes, stock-based compensation.
Principles of Consolidation
The accompanying consolidated financial statements
include the accounts of the Company and its wholly-owned subsidiaries, eVance, Securus, CrowdPay, Omnisoft, OLBit and DMINT. All significant
intercompany transactions and balances have been eliminated.
Correction of Immaterial Error
Subsequent to the initial issuance of the Company’s
2021 financial statements on March 28, 2022, management discovered it did not record the accrual for dividends on its Series A Preferred
Stock. The Series A Preferred Stockholders are entitled to receive cash dividends at a rate per share (as a percentage of the Stated Value
per share) of 12 % per annum.
In accordance with Staff Accounting Bulletin (“SAB”)
No. 99, “Materiality,” and SAB No. 108, “Considering the Effects of Prior Year Misstatements when Quantifying Misstatements
in Current Year Financial Statements,” the Company evaluated the error and determined that the related impact did not materially
misstate previously issued consolidated financial statements. Although the Company concluded that the misstatement was not
material to its previously issued consolidated financial statements, the Company has determined it is appropriate to adjust its previously
issued consolidated financial statements to correct for the error in the context of comparative financial statements. The following
are the relevant line items from the Company’s consolidated financial statements which illustrate the effect of the corrections
to the periods presented:
Balance sheet:
As Previously
December 31, 2021
Reported
Adjustments
As Revised
Total assets
$ 45,529,491
$ —
$ 45,529,491
Preferred dividend payable
—
824,674
824,674
Other
3,324,290
—
3,324,290
Total liabilities
$ 3,324,290
$ 824,674
4,148,964
Additional paid-in capital
67,810,922
( 824,674 )
66,986,248
Others
( 25,605,721 )
( 25,605,721 )
Total stockholders’ equity
$ 42,205,201
$ ( 824,674 )
$ 41,380,527
Statement of operations
As Previously
Year ended December 31, 2021
Reported
Adjustments
As Revised
Net Loss
$ ( 4,978,358 )
$ —
$ ( 4,978,358 )
Preferred stock dividends
—
( 555,960 )
( 555,960 )
Net loss allocable to common shareholders
( 4,978,358 )
( 555,960 )
( 5,534,318 )
Loss per share
$ ( 0.63 )
$ ( 0.70 )
Weighted average common shares outstanding
7,918,263
7,918,263
F- 8
Reclassifications
Certain reclassifications have been made to the
prior year financial information to conform to the presentation used in the financial statements for year ended December 31, 2022.
Concentration of Credit Risk
Financial instruments that potentially expose
the Company to concentration of credit risk consist primarily of cash and accounts receivable. The Company’s cash is deposited
with major financial institutions. At times, such deposits may be in excess of the Federal Deposit Insurance Corporation insurable amount
(“FDIC”). As of December 31, 2022, the Company had no cash in excess of the FDIC’s $ 250,000 coverage limit.
Operating Segments
Operating segments are defined as components
of an entity for which discrete financial information is available that is regularly reviewed by the Chief Operating Decision Maker (“CODM”),
or decision maker group, in deciding how to allocate resources to an individual segment and in assessing performance. Our chief operating
decision–making group is composed of the chief executive officer and Vice President. The Company has two operating segments as
of December 31, 2022 and 2021. See Note 15, “Segment Information”.
Stock-based compensation
We account for equity-based transactions with
employees and non-employees under the provisions of FASB ASC Topic 718, “Compensation – Stock Compensation” (Topic
718) , which establishes that equity-based payments to employees and non-employees are recorded at the grant date the fair value of
the equity instruments the entity is obligated to issue when the employees and non-employees have rendered the requisite service and
satisfied any other conditions necessary to earn the right to benefit from the instruments. Topic 718 also states that observable market
prices of identical or similar equity or liability instruments in active markets are the best evidence of fair value and, if available,
should be used as the basis for the measurement for equity and liability instruments awarded in these share-based payment transactions.
However, if observable market prices of identical or similar equity or liability instruments are not available, the fair value shall
be estimated by using a valuation technique or model that complies with the measurement objective, as described in FASB ASC Topic 718.
Net Loss per Share
Basic net loss per share of common stock is computed
by dividing net loss by the weighted average number of shares of common stock outstanding during the period. Diluted net loss per common
share is computed by dividing net loss by the weighted average number of shares of common stock and dilutive potentially outstanding
shares of common stock during the period. The weighted average number of common shares for the years ended December 31, 2022 and 2021
does not include warrants to acquire 8,563,127 and 9,963,127 shares of common stock, respectively, because of their anti-dilutive effect.
The weighted average number of common shares for the year ended December 31, 2022 and 2021 does not include 2,362,321 and 772,362 options,
respectively, to purchase common stock because of their anti-dilutive effect.
Property and Equipment
Property and equipment is stated at cost less
accumulated depreciation and amortization. Depreciation of property and equipment is calculated using the straight-line method over the
estimated useful lives of the assets, which range from three to seven years. Leasehold improvements are amortized over the lesser of
the remaining term of the lease or the estimated useful life of the asset. Expenditures for repairs and maintenance are expensed as incurred.
Impairment of Long-Lived Assets
The Company periodically reviews the carrying
value of its long-lived assets held and used at least annually or when events and circumstances warrant such a review. If significant
events or changes in circumstances indicate that the carrying value of an asset or asset group may not be recoverable, the Company performs
a test of recoverability by comparing the carrying value of the asset or asset group to its undiscounted expected future cash flows.
Cash flow projections are sometimes based on a group of assets, rather than a single asset. If cash flows cannot be separately and independently
identified for a single asset, the Company determines whether impairment has occurred for the group of assets for which it can identify
the projected cash flows. If the carrying values are in excess of undiscounted expected future cash flows, it measures any impairment
by comparing the fair value of the asset group to its carrying value. If the fair value of an asset or asset group is determined to be
less than the carrying amount of the asset or asset group, impairment in the amount of the difference is recorded.
Merchant Portfolios
Merchant portfolios are valued at fair value
of merchant customers on the date of acquisition and are amortized over their estimated useful lives ( 7 years).
F- 9
Goodwill
The Company accounts for business combinations
under the acquisition method of accounting in accordance with Accounting Standards Codification (“ASC”) 805, “Business
Combinations,” where the total purchase price is allocated to the tangible and identified intangible assets acquired and liabilities
assumed based on their estimated fair values. The purchase price is allocated using the information currently available, and may be adjusted,
up to one year from acquisition date, after obtaining more information regarding, among other things, asset valuations, liabilities assumed
and revisions to preliminary estimates. The purchase price in excess of the fair value of the tangible and identified intangible assets
acquired less liabilities assumed is recognized as goodwill.
The Company tests for indefinite lived intangibles
and goodwill impairment in the fourth quarter of each year and whenever events or circumstances indicate that the carrying amount of
the asset exceeds its fair value and may not be recoverable. In accordance with ASU 2017-04, Intangibles - Goodwill and Other
(Topic 350): Simplifying the Test for Goodwill Impairment , the Company performed a quantitative assessment of indefinite lived intangibles
and goodwill and determined there was no impairment at December 31, 2022 and 2021.
Accounts Receivable
Accounts receivable represent contractual residual
payments due from the Company’s processing partners or other customers. Residual payments are determined based on transaction fees
and revenues from the credit and debit card processing activity of merchants for which the Company’s processing partners pay the
Company. Based on collection experience and periodic reviews of outstanding receivables, management considers all accounts receivable
for our residual payments to be fully collectible and accordingly, no allowance for doubtful accounts is required; however, CrowdPay
has a recorded an allowance of approximately $ 0 and $ 38,000 as of December 31, 2022 and 2021, respectively.
Reserve for Chargeback Losses
Disputes between a cardholder and a merchant
periodically arise as a result of, among other things, cardholder dissatisfaction with merchandise quality or merchant services. Such
disputes may not be resolved in the merchant’s favor. In these cases, the transaction is “charged back” to the merchant,
which means the purchase price is refunded to the customer through the merchant’s bank and charged to the merchant. If the merchant
has inadequate funds, the Company must bear the credit risk for the full amount of the transaction. The Company evaluates the risk for
such transactions and estimates the potential loss for chargebacks based primarily on historical experience and records a loss reserve
accordingly.
Other Current Assets
Other current assets comprised of the following:
December 31,
2022
December 31,
2021
Cryptocurrency at cost
$ 1,030,183
$ 304,004
Investment in cryptocurrency-based fund
250,000
250,000
Other current assets
456,911
175,347
Total
$ 1,737,094
$ 729,351
Revenue Recognition and Cost of Revenues
The Company receives a percentage of recurring
monthly transaction related fees comprised of credit and debit card fees charged to merchants, net of association fees, otherwise known
as Interchange, as well as certain service charges and convenience fees, for payment processing services, including authorization, capture,
clearing, settlement and information reporting of electronic transactions. Fees are calculated on either a percentage of the dollar volume
of the transaction or a fixed fee or a hybrid of the two and are recognized at the time of the transaction. In the case of “wholesale”
residual revenue in which the Company has a direct contractual relationship with the merchant, bears risk of chargebacks and performs
underwriting on the merchants, the Company records the full discount charged to the merchant as revenue and the related interchange and
other processing fees as expenses. In cases of residual revenue where the Company is not responsible for merchant underwriting and has
no chargeback liability and has no or limited contractual relationship with the merchant, the Company records the amount it receives
from the processor net of interchange and other processing fees as revenue.
F- 10
Disaggregation of Revenue
The following table presents the Company’s
revenue disaggregated by revenue source:
For the Years Ended
December
31,
2022
2021
Revenue from contracts with customers:
Wholesale contracts
$ 26,424,478
$ 13,336,832
Retail contracts
$ 1,646,663
$ 1,680,680
Other transaction and processing fees
$ 1,571,659
$ 1,389,243
Cryptocurrency mining fees
$ 726,179
$ 304,004
Total transactions and processing fees
$ 30,368,979
$ 16,710,759
The Company recognizes revenue under ASC 606, “Revenue from
Contracts with Customers” (“ASC 606”). The Company determines revenue recognition through the following steps:
●
Identification of a contract with a customer;
●
Identification of the performance obligations in the contract;
●
Determination of the transaction price;
●
Allocation of the transaction price to the performance obligations
in the contract; and
●
Recognition of revenue when or as the performance obligations are satisfied.
Revenue is recognized when control of the promised
goods or services is transferred to customers, in an amount that reflects the consideration the Company expects to be entitled to in
exchange for those goods or services. Shipping and handling activities associated with outbound freight after control over a product
has transferred to a customer are accounted for as a fulfillment activity and recognized as revenue at the point in time at which control
of the goods transfers to the customer. As a practical expedient, the Company does not adjust the transaction price for the effects of
a significant financing component if, at contract inception, the period between customer payment and the transfer of goods or services
is expected to be one year or less.
Transaction and processing fees
Fees for the Company’s transaction and
processing arrangements are typically billed and paid on a monthly basis. The Company receives a percentage of recurring monthly transaction
related fees comprised of credit and debit card fees charged to merchants, net of association fees, otherwise known as Interchange, as
well as certain service charges and convenience fees, for payment processing services, including authorization, capture, clearing, settlement
and information reporting of electronic transactions. Fees are calculated on either a percentage of the dollar, volume of the transaction
or a fixed fee or a hybrid of the two and are recognized at the time of the transaction. These merchant services represent a single performance
obligation satisfied over time and that the same measure of progress should be used to measure the Company’s progress toward complete
satisfaction of the performance obligation. The Company will recognize revenue on a monthly basis as the services are transferred to
the customer in short daily increments that qualify for series guidance as the best measure of the transfer of control.
In wholesale contracts, the Company recognizes
transaction and processing fees on a gross basis as the Company is the principal in the merchant services. The Company has concluded
it is the principal because it has a direct contractual relationship with the merchant, is primarily responsible for the delivery of
services to the merchants, including performing underwriting, has discretion in setting prices, and bears risk of chargebacks and other
merchant losses. The Company also has the unilateral ability to accept or reject a transaction based on criteria established by the Company.
As the principal, the Company records the full discount charged to the merchant as revenue and the related interchange and other processing
fees within cost of revenues.
In retail contracts, the Company is not responsible
for merchant underwriting, has no chargeback liability and has no or limited contractual relationship with the merchant. As such, the
Company records the net amount it receives from the processor, after interchange and other interchange and other processing fees, as
revenue.
F- 11
Merchant equipment sales and other
The Company generates revenue through the sale
and rental of merchant equipment. The Company satisfies its performance obligation upon delivery of equipment to merchants and recognizes
revenue at a point in time. The Company allows for customer returns which are accounted for as variable consideration. The Company estimates
these amounts based on historical experience and reduces revenue recognized. The Company invoices customers upon delivery of the equipment
to merchants, and payments from such customers are due upon invoicing. The Company offers hardware installment sales to customers with
terms ranging from three to forty-eight months. The Company allocates a portion of the consideration received from these arrangements
to a financing component when it determines that a significant financing component exists. The financing component is subsequently recognized
as financing revenue separate from hardware revenue, within subscription and services-based revenue, over the terms of the arrangement
with the customer. Pursuant to practical expedients afforded under ASC 606, the Company does not recognize a financing component for
hardware installment sales that have a term of one year or less.
Bitcoin Mining
The Company has entered into digital asset mining
pools by executing contracts, as amended from time to time, with the mining pool operators to provide computing power to the mining pool.
The contracts are terminable at any time by either party and the Company’s enforceable right to compensation only begins when the
Company provides computing power to the mining pool operator. In exchange for providing computing power, the Company is entitled to a
fractional share of the fixed Bitcoin award the mining pool operator receives (less digital asset transaction fees to the mining pool
operator which are immaterial and are recorded as a deduction from revenue), for successfully adding a block to the Bitcoin blockchain.
The Company’s fractional share is based on the proportion of computing power the Company contributed to the mining pool operator
to the total computing power contributed by all mining pool participants in solving the current algorithm.
Providing computing power to solve complex cryptographic
algorithms in support of the Bitcoin blockchain (in a process known as “solving a block”) is an output of the Company’s
ordinary activities. The provision of providing such computing power is the only performance obligation in the Company’s contracts
with mining pool operators. The transaction consideration the Company receives, if any, is noncash consideration, which the Company measures
at fair value on the date received, which is not materially different than the fair value at contract inception or the time the Company
has earned the award from the pools. The consideration is all variable. Because it is not probable that a significant reversal of cumulative
revenue will not occur, the consideration is constrained until the mining pool operator successfully places a block (by being the first
to solve an algorithm) and the Company receives confirmation of the consideration it will receive, at which time revenue is recognized.
There is no significant financing component in these transactions.
Impairment of cryptocurrency assets is tested
annual or more frequently if events or circumstances change. At December 31, 2022, the Company had 31.06 Bitcoin and the fair value
of the Company’s digital assets was $ 515,710 based on the price of Bitcoin being $ 16,603.67 .
On March 23, 2023, the Financial Accounting Standards Board issued
an Exposure Draft “Intangibles – Goodwill and Other – Crypto Assets” (Subtopic 350-60), Accounting for and Disclosure
of Crypto Assets. Under the provisions of this Exposure Draft, an entity would be required to present crypto assets separately from other
intangible assets in the balance sheet, and measure crypto assets at fair value with changes recognized in net income each reporting period.
Upon effectiveness, an entity would reflect a cumulative-effect adjustment to the opening balance of retained earnings. Issuance of the
final Standard is subject to public comment and deliberations. Adoption of this Exposure Draft in its current form would result in a charge
to retained earnings in the amount of approximately $ 514,500 .
F- 12
NOTE 3 – LIQUIDITY AND CAPITAL RESOURCES
The Company’s consolidated financial
statements have been prepared in accordance with US GAAP, which assumes that the Company’s management will evaluate whether it
will be able to meet its obligations and continue its operations in the normal course of business. At December 31, 2022, the Company
had cash of approximately $ 434,000 , accounts receivable of approximately $ 1,083,000 and bitcoin at cost of $ 1,030,000 (with the fair value of approximately $ 515,710 based on the price of
Bitcoin being $ 16,603.67 at December 31, 2022), and accounts
payable and accrued expenses of approximately $ 1,020,000 . To date the Company has generated cash flows from issuances of equity and
indebtedness.
Management believes that its current
available resources will be sufficient to fund the Company’s planned expenditures over the next 12 months. However, management
recognizes that it may be required to obtain additional resources via issuances of indebtedness or equity to successfully execute
its business plans. No assurances can be given that management will be successful in raising additional capital, if needed, or on
acceptable terms. These financial statements do not include any adjustments relating to the recoverability and classification of
recorded asset amounts and classification of liabilities that might be necessary should the Company determine it shall be unable to
continue as a going concern.
NOTE 4 – INTANGIBLE ASSETS
Intangible assets, net, consist of the following
as of:
December 31,
2022
December 31,
2021
Merchant Portfolios
$ 2,405,000
$ 2,405,000
Less accumulated amortization
( 1,793,333 )
( 1,562,798 )
Net residual portfolios
$ 611,667
$ 842,202
December 31,
2022
December 31,
2021
Trade name
$ 2,500,000
$ 2,500,000
Less accumulated amortization
( 2,000,000 )
( 1,500,000 )
Net trade name
$ 500,000
$ 1,000,000
December 31,
2022
December 31,
2021
Acquired Merchant Portfolio
$ 18,000,000
$ 18,000,000
Less accumulated amortization
( 2,476,191 )
( 190,476 )
Net trade name
$ 15,523,809
$ 17,809,524
December 31,
2022
December 31,
2021
Exclusive agreement to purchase natural gas
$ 4,499,952
$ 4,499,952
Less accumulated amortization
( 825,173 )
( 187,498 )
Net mineral rights
$ 3,674,779
$ 4,312,454
Total intangible assets, net
$ 20,310,255
$ 23,964,180
Amortization expense for the years ended December
31, 2022 and 2022 was $ 3,664,488 and $ 1,241,589 , respectively.
The Company’s merchant portfolios and tradename
are being amortized over respective useful lives of 7 and 5 years.
The Company’s agreement to purchase natural
gas is being amortized over the useful life of 10 years.
F- 13
The following sets forth the estimated amortization
expense related to amortizing intangible assets for the years ended December 31:
2023
$ 3,834,281
2024
3,320,234
2025
3,021,424
2026
3,021,424
2027
3,021,424
Thereafter
4,050,830
Total
$ 20,269,617
The weighted average remaining useful life of
amortizing intangible assets was 5.20 years at December 31, 2022.
NOTE 5 – PROPERTY AND EQUIPMENT
Long lived assets, including property and equipment
assets to be held and used by the Company are reviewed for impairment whenever events or changes in circumstances indicate that the carrying
value of the assets may not be recoverable. Impairment losses are recognized if expected future cash flows of the related assets are
less than their carrying values. Measurement of an impairment loss is based on the fair value of the asset. Long-lived assets to be disposed
of are reported at the lower of carrying amount or fair value less cost to sell.
Property and equipment are first recorded at
cost. Depreciation and is computed using the straight-line method over the estimated useful lives of the various classes of assets.
Maintenance and repair expenses, as incurred,
are charged to expense. Betterments and renewals are capitalized in plant and equipment accounts. Cost and accumulated depreciation applicable
to items replaced or retired are eliminated from the related accounts with any gain or loss on the disposition included as income.
Assets stated at cost, less accumulated depreciation consisted of
the following:
December 31,
2022
December 31,
2021
Furniture and Fixtures
$ 36,471
$ 36,471
Office Equipment
1,537,321
474,873
Computer Software
182,345
182,345
Leasehold Improvements
113,676
17,877
Bitcoin Mining Equipment
9,410,000
9,410,000
Plant and Machinery
409,296
—
Total
11,689,109
10,121,566
Less accumulated depreciation
( 4,363,897 )
( 1,154,470 )
Property and Equipment, net
$ 7,325,212
$ 8,967,096
Depreciation expense
Depreciation expense for the years ended December
31, 2022 and 2021 was $ 3,204,246 and $ 649,310 , respectively.
F- 14
NOTE 6 – NOTE PAYABLE
On April 8, 2018, eVance, Omnisoft, and CrowdPay,
(collectively, the “Borrowers”), entered into a term loan of $ 12,500,000 with GACP (the “Term Loan”) which obligations
are guaranteed by the Company (collectively with the Borrowers, the “Loan Parties”), under the Loan and Security Agreement
(the “Credit Agreement”).
On March 2, 2021, the Company transferred
cash in the amount of $ 7,712,256.28 to the Agent under the Credit Agreement (the “Prepayment”). The Prepayment facilitated
the discharge in full of all of the obligations under the Credit Agreement. In connection with the extinguishment of the obligations
under the Credit Agreement, 40,000 warrants to purchase Common Stock were cancelled.
On May 6, 2020, the Company received a Paycheck
Protection Program loan under the CARES Act for $ 236,231 (the “PPP Loan”). The PPP Loan matures on May
7, 2022 and bears interest at 1 % per annum. Monthly amortized principal and interest payments are deferred for 6 months after the
date of the agreement. The Paycheck Protection Program provides that the use of PPP Loan proceeds were limited to certain
qualifying expenses and may be partially or wholly forgiven in accordance with the requirements set forth in the CARES Act. The Company
received notice on October 11, 2021 that the $ 236,000 PPP Loan had been entirely forgiven resulting in the recognition of a gain on extinguishing
of debt.
On November 24, 2021, we entered into an Asset
Purchase Agreement (the “Agreement”) dated as of November 15, 2021 with FFS Data Corporation (“Seller”) whereby
we acquired a portfolio of merchants utilizing financial
transaction processing services (the “Acquired Merchant Portfolio”). The purchase price was $ 20 million, with $ 16 million
paid at closing, $ 2 million payable within six months after closing, and a $ 2 million payment to be transferred to an escrow account,
contingent upon an Attrition Adjustment, as described in the Agreement. Company management has recognized a liability for the contingent
payment amount. However, on July 18, 2022, the Company notified the Seller of certain breaches of contract relating to, among other things,
representations made by Seller in the Agreement, for which it will seek a reduction or cancellation of the final payment and a potential
reduction in the overall purchase price. The Company has filed a claim for breach of contract against Seller and Seller has filed a breach
of contract counterclaim against the Company. The matter is currently in the early stages and no date for an arbitration or court hearing
has been scheduled.
On November 29, 2021, the Company entered into
a Master Equipment Finance Agreement (the “MFA”) with VFS LLC (“VFS”) which would allow the Company to finance
the purchase of certain equipment. The collateral and interest rate are determined at the time the Company borrows the funds. During
the year ended December 31, 2022, the Company received, as an initial draw on the MFA, $875,000 from VFS (the “Equipment Loan”).
The Equipment Loan is secured by Bitcoin mining computers being utilized by DMINT. The Equipment Loan requires monthly payments of $24,837.75
until the loan is repaid in full or it matures on November 29, 2024, requiring a full payment of all principal and accrued and unpaid
interest.
F- 15
NOTE 7 – STOCK OPTIONS
On January 1, 2021, the Company granted stock
options to purchase 6,667 shares of common stock pursuant to the terms on the Company’s employment agreement with Mr.
Yakov. The grant shall vest at the rate of 1/3 beginning on each anniversary of the effective date of grant. The options have an
exercise price of $ 0.001 per share and expire in three years after each vest date. The aggregate fair value of the options
totaled $ 32,793 based on the Black Scholes Merton pricing model using the following estimates: exercise price of $ 0.001 , 0.16 %
risk free rate, 135.03 % volatility (expected volatility based on weighted-average historical volatility of the Company on the grant
date) and expected life of the options of 3 years. The fair value is being amortized over the applicable vesting period and
credited to additional paid in capital.
On July 28, 2021, the Company entered into an
exclusive agreement with Cai Energy Blockchain, Inc. (“CAI”) whereby CAI provided the Company with an exclusive natural gas
supply agreement (the “Services”). In exchange for the Services, the Company granted CAI options to purchase up to 767,918 shares
of Common Stock, $ 0.0001 par value (with a fair market value equal to $ 4.5 million on the date of grant) at an exercise price
of $ 0.0001 per share (the “CAI Options”). The aggregate fair value of the options totaled $ 4,499,952 based on the
Black Scholes Merton pricing model using the following estimates: exercise price of $ 0.0001 , 1.26 % risk free rate, 143.3 % volatility
(expected volatility based on weighted-average historical volatility of the Company on the grant date) and expected life of the options
of 10 years. On November 22, 2022, Mr. Ronny Yakov purchased the CAI Options, in a privately negotiated transaction, for $ 700,000
using his personal funds.
In January 2022, the Company entered into new
employment contracts with Mr. Yakov (CEO) and Mr. Smith (Vice President, Finance). Pursuant to the terms on the employment agreements
they were entitled to stock options to purchase shares of common stock ( 200,000 – Mr. Yakov (similar amount granted annually
during employment contract) and 275,000 – Mr. Smith (granted only in 2022)). The options had an exercise price of $ 0.001 per share.
Options of Mr.Yakov vested during the year, and options of Mr. Smith vested equally over five years. However, as per 2020 Equity Incentive
Plan then in force, only 178,162 stock options remained authorized for issue on that date. Therefore only 178,162 stock options were considered
granted initially (the number has been allocated between Mr. Yakov and Mr. Smith pro rata). The aggregate fair value of the options totaled
$ 368,627 based on the Black Scholes Merton pricing model using the following estimates: exercise price of $ 0.001 , 1.325 % risk
free rate, 125.9 % volatility (expected volatility based on weighted-average historical volatility of the Company on the grant date)
and expected life of the options of 4 years.
On December 22, 2022 shareholders of the Company
have approved Amended and Restate Equity Incentive Plan, increasing the number of stock options Company is allowed to use in stock-based
compensation agreements with employees.
Simultaneously, the Company modified the stock
option agreements with Mr. Yakov and Mr. Smith as follows.
Out of stock options to purchase 200,000 shares
of common stock granted to Mr. Yakov, 100,000 options immediately vested with an additional 50,000 vested on January 1, 2023, and
the remaining 50,000 vesting on January 1, 2024. Mr. Yakov is entitled to a similar grant annually during his employment period. The options
have an exercise price of $ 0.01 per share. The aggregate fair value of the options totaled $ 1,217,264 based on the Black Scholes
pricing model using the following estimates: exercise price of $ 0.01 , risk free rates ranging from 3.9 % to 4.6 %, 118 % volatility
(expected volatility based on weighted-average historical volatility of the Company on the grant date) and expected life of the options
of ranging from 1 to 3 years.
Out of stock options to purchase 275,000 shares
of common stock granted to Mr. Smith, 137,500 options immediately vested with an additional 68,750 vested on January 1, 2023, and
the remaining 68,750 vesting on January 1, 2024. The options have an exercise price of $ 0.01 per share. The aggregate fair value
of the options totaled $ 279,412 based on the Black Scholes pricing model using the the same estimates as stated above.
Modification of option contracts with 2 officers
of the Company in December 2022 resulted in total incremental compensation cost of $ 91,361 .
A summary of the status of the Company’s
outstanding stock options and changes during the year ended December 31, 2022 is presented below:
Stock Options
Options
Weighted
Average
Exercise
Price
Aggregate
Intrinsic
Value
Options outstanding on December 31, 2020
271,839
$ 0.0001
$ 1,408,755
Granted
774,585
$ 0.0001
4,538,991
Exercised
- 159,103
$ 0.0001
( 852,792 )
Expired
—
$ —
—
Options outstanding on December 31, 2021
887,321
$ 0.0001
$ 2,351,301
Granted
1,653,162
$ 0.0090
1,863,382
Exercised
—
$ —
—
Modified
( 178,162 )
$ 0.0010
( 182,153 )
Expired
—
$ —
—
Options outstanding on December 31, 2022
2,362,321
$ 0.0064
1,966,901
Options exercisable on December 31, 2022
1,096,075
$ 0.0023
$ 917,027
Weighted-average grant-date fair value of options
Those nonvested at the beginning of the 2022 year
$ 4.79
Those nonvested at the end of the 2022 year
$ 1.10
Those that during the 2022 year were:
Granted (last year - $ 5.9 )
$ 1.27
Vested
$ 1.85
Modified
$ 2.07
Forfeited
$ -
Weighted-average remaining contractual term of
options outstanding as at December 31, 2022 is 7.8 years. Weighted-average remaining contractual term of options exercisable as at December
31, 2022 is 8.1 years.
Total compensation cost related to nonvested awards
not yet recognized as of December 31, 2022 amounted to $ 1,335,923 . The weighted-average period over which it is expected to be recognized
is 4.3 years.
F- 16
NOTE 8 – WARRANTS
On August 18, 2021, the Company sold,
in a registered direct offering, an aggregate of 1,418,605 shares of common stock and in a concurrent private placement, warrants to
purchase up to 1,418,605 shares of common stock, at an aggregate purchase price of $ 4.30 per Share and associated Warrant. The Warrants
will be exercisable six months from the date of issuance at an exercise price of $5.42 per share and will expire five and one-half years
following the initial date of issuance.
On November 2, 2021, the Company entered into
a series of securities purchase agreements with certain institutional accredited investors pursuant to which the Company issued and sold,
in a private placement (i) 1,969,091 shares of the Company’s Common Stock (ii) pre-funded warrants exercisable for a total of 2,576,364
shares of Common Stock (the “Prefunded Warrant Shares”) with an exercise price of $ 0.0001 per Prefunded Warrant Share, and
(iii) warrants exercisable for a total of 4,545,455 shares of Common Stock (the “Common Warrant Shares” and together with
the Prefunded Warrant Shares, the “Warrant Shares”) with an exercise price of $ 6.50 per Common Warrant Share.
Number of
Warrants
Weighted
Average
Exercise
Price
Weighted
Average
Remaining
Contract
Term
Outstanding, December 31, 2020
3,353,698
4.61
4.81
Cancelled
( 40,000 )
$ 7.50
-
Underwriter Warrants
8,881,333
$ 3.62
-
Warrant A Exercised
( 742,220 )
$ 9.00
-
Warrant B Exercised
( 313,320 )
$ 4.50
-
Underwriter Warrant Exercised
( 1,176,364 )
$ 0.0001
-
Outstanding, December 31, 2021
9,963,127
$ 5.02
4.55
Underwriter Warrant Exercised
( 1,400,000 )
$ 0.0001
-
Outstanding, December 31, 2022
8,563,127
$ 5.02
3.00
NOTE 9 – OPERATING LEASES
On June 24, 2020, eVance, Inc. (“eVance”)
entered into a Lease Agreement (the “Lease”) with Pergament Lodi, LLC (the “Lessor”) relating to approximately
4,277 square feet of property located at 960 Northpoint Parkway, Alpharetta, Georgia, Suite 400. The term of the Lease is for thirty-nine
(39) months commencing September 1, 2020. The monthly base rent is $8,019 for the first twelve (12) months increasing thereafter
to $8,768. The total rent for the entire lease term is $315,044 and $8,768 is payable as a security deposit. The first
three months of rent will be abated so long as eVance is not in default of any portion of the Lease.
On January 11, 2022, DMINT entered into two leases
(the “Leases”) in Bradford, Pennsylvania relating to a combined 10,000 square feet of property located at the Bradford Regional
Airport Authority multi-tenant building in Lafayette Township. The Leases are each for a term of five years , ending on the later of the
date of occupancy and November 10, 2026. The monthly base rent for “Cell 3”, comprising 4,000 square feet, is $ 1,667 per
month. The monthly base rent for “Cell 4”, comprising 6,000 square feet, is $ 2,500 per month. The total rent for the entire
lease term of the Leases is $ 250,00 and $ 8,768 is payable as a security deposit.
Balance Sheet Classification
December 31,
2022
Asset
Operating lease asset
Right of use asset
$ 402,538
Total lease asset
$ 402,538
Liability
Operating lease liability – current portion
Current operating lease liability
$ 133,180
Operating lease liability – noncurrent portion
Long-term operating lease liability
273,166
Total lease liability
$ 406,346
F- 17
Lease obligations at December 31, 2022 consisted
of the following:
For the year ended December 31:
2022
$ 150,139
2023
144,393
2024
50,000
2025
50,000
2026
41,667
Total payments
$ 436,199
Amount representing interest
$ ( 29,853 )
Lease obligation, net
406,346
Less current portion
( 133,180 )
Lease obligation – long term
$ 273,166
Rent expense for the years ended December 31,
2022 and 2021, was $ 171,723 and $ 106,201 , respectively.
NOTE 10 – COMMON STOCK
On August 18, 2021, the Company sold,
in a registered direct offering, units comprised of an aggregate of 1,418,605 shares of common stock and in a concurrent private placement,
warrants to purchase up to 1,418,605 shares of common stock, at an aggregate purchase price of $ 4.30 per Share and associated Warrant,
for total net proceeds of $ 6,100,000 .
On November 2, 2021, the Company entered into
a securities purchase agreement (the “Purchase Agreement”) with certain institutional accredited investors (the “Investors”)
pursuant to which the Company issued and sold, in a private placement (the “Private Placement”), (i) 1,969,091 shares (the
“Shares”) of common stock, along with warrants to purchase up to 7,121,819 shares of common stock, for total net proceeds
of approximately $22,918,000.
On January 2022, Armistice Capital, received
1,400,000 shares of common stock upon the exercise of 1,400,000 warrants at $0.0001.
On July 12, 2022, the Board of the Company authorized
a share repurchase program, pursuant to which the Company may repurchase up to 1 million shares of its outstanding shares of common stock.
The Board authorized the Company to purchase its common stock from time to time on a discretionary basis through open market purchases,
privately negotiated transactions or other means, including trading plans intended to qualify under Rule 10b5-1 of the Exchange Act,
in accordance with applicable federal securities laws and other applicable legal requirements. The Company expects to fund these repurchases
through existing cash balances. Decisions regarding the amount and the timing of purchases under the program will be influenced by the
Company’s cash on hand, cash flows from operations, general market conditions and other factors. The Company is not obligated to
acquire any particular amount of its common stock. This program has no set termination date and may be suspended or discontinued by the
Board at any time.
Refer to Note 12 for common stock issued to related
parties.
F- 18
NOTE 11 – PREFERRED STOCK
Our certificate of incorporation, as amended,
authorizes the issuance of 1,000,000 shares of blank check preferred stock with such designation, rights and preferences as
may be determined from time to time by our board of directors.
Series A Preferred Stock
The Company may issue up to 10,000 shares
of Series A Preferred Stock at a stated value (the “Stated Value”) of $1,000 per share. Holders of Series A Preferred
Stock are entitled to the following rights and preferences.
Dividends
The Series A Preferred Stockholders are entitled
to receive cash dividends at a rate per share (as a percentage of the Stated Value per share) of 12 % per annum. Dividends accrue
quarterly. Dividends are to be paid to the holders from funds legally available for payment and as approved for payment by the Board of
Directors of the Company.
Conversion
The Series A Preferred Stock holders may convert,
at their option, on or after the date on which the certain Term Loan is repaid in full, each share of Series A Preferred Stock (along
with accrued but unpaid dividends thereon) into such number of shares of common stock as determined by dividing the Stated Value by the
conversion price of $ 9 . The holders of Series A Preferred Stock are permitted to convert their shares of Series A Preferred Stock into
shares of common stock at such time as the Term Loan has already been repaid in full and there is no further outstanding obligations regarding
such indebtedness.
Voting
Each holder of a share of Series A Preferred Stock
has the right to vote its shares of Series A Preferred Stock with the common stock on an as-converted basis, and with respect to such
votes, such holder has full voting rights and powers equal to the voting rights and powers of the holders of common stock, and is entitled,
to notice of any stockholders’ meeting in accordance with the Company’s bylaws, and is entitled to vote, together with holders
of common stock, with respect to any question upon which holders of common stock have the right to vote. Fractional votes shall not be
permitted, and such shares shall be rounded up.
Liquidation Preference
Each share of Series A Preferred Stock will have
a liquidation preference equal to the Stated Value plus any accrued but unpaid dividends thereon. In the event of a liquidation, dissolution
or winding up of the Company (which includes any merger, reorganization, sale of assets in which control of the Company is transferred
or event which results in all or substantially all of the Company’s assets being transferred), the holders of Series A Preferred
Stock shall be entitled to receive out of the assets of the Company, before any payment is made to the holders of the Company’s
common stock and either in preference to or pari pasu with the holders of any other series of preferred stock that may
be issued in the future, a per share amount equal to the liquidation preference.
F- 19
NOTE 12 – RELATED PARTY TRANSACTIONS
On November 19, 2021, the company granted 10,800
shares of common stock to Alina Dulimof, Director, for services. The shares were valued at $ 4.63 , the closing stock price on the date
of grant, for total non-cash stock compensation expense of $ 50,004 .
On November 19, 2021, the company granted 10,800
shares of common stock to Amir Sternhell, Director, for services. The shares were valued at $ 4.63 , the closing stock price on the date
of grant, for total non-cash stock compensation expense of $ 50,004 .
On November 19, 2021, the company granted 14,039
shares of common stock to Ehud Ernst, Director, for services. The shares were valued at $ 4.63 , the closing stock price on the date of
grant, for total non-cash stock compensation expense of $ 65,001 .
On January 3, 2022, the Company entered into
a share exchange agreement with all of the shareholders of Crowd Ignition, Inc. (“Crowd Ignition”) whereby the Company purchased
100% of the equity of Crowd Ignition in exchange for 1,318,408 shares of the common stock, par value $0.0001 of the Company (the “CI
Issued Shares”). The value of the CI Issued Shares was, for purposes of the Agreement, based on the closing trading price of the
Company on October 1, 2021 (the date on which a third-party fairness opinion was issued), resulting in an aggregate purchase price for
Crowd Ignition of $ 5.3 million. The purchase price was used solely to establish the agreed upon purchase price between the parties and
not for accounting purposes.
Crowd Ignition is a
web-based crowdfunding software system. Ronny Yakov, Chairman and CEO of the Company and John Herzog, a significant shareholder of the
Company, collectively owned 100 % of the equity of Crowd Ignition. The acquisition of Crowd Ignition., was determined to be a common control
transaction as each Company has the same two shareholders with a majority ownership. As a result, the assets and liabilities assumed
were recorded on the Company’s condensed consolidated financial statements at their respective carry-over basis; however, as of
January 3, 2022, Crowd Ignition has no assets, liabilities or other operations.
On December 14, 2022,
Mr. Herzog converted 3,612 shares of Series A Preferred Stock together with $ 932,193 of accrued dividends into 504,910 shares of common
stock.
The Company is obliged to issue shares worth of
$ 165,000 to Directors for their service during the year ended December 31, 2022 – a provision for this compensation has been accrued
in the balance sheet as of December 31, 2022.
Refer to Note 7 for options to purchase shares
of common stock issued to the CEO and shareholder.
F- 20
NOTE 13 – COMMITMENTS AND CONTINGENCIES
In the normal course of business, the Company
may be involved in legal proceedings, claims and assessments arising in the ordinary course of business. The Company records legal costs
associated with loss contingencies as incurred and accrues for all probable and estimable settlements.
NOTE 14 – INCOME TAX
Deferred taxes are provided on a liability method
whereby deferred tax assets are recognized for deductible temporary differences and operating loss and tax credit carry forwards and
deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported
amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a valuation allowance when, in the opinion
of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized.
Net deferred tax assets consist of the following
components as of December 31:
2022
2021
Deferred Tax Assets:
NOL Carryover
$ 5,913,700
$ 2,431,700
Allowance for Doubtful Accounts
10,300
10,300
Depreciation and amortization
( 927,730 )
687,605
Less valuation allowance
( 4,986,270 )
( 3,129,605 )
Net deferred tax assets
$ —
$ —
The income tax provision differs from the amount
of income tax determined by applying the U.S. federal income tax rate to pre-tax income from continuing operations for the period ended
December 31, due to the following:
2022
2021
Book loss
$ ( 1,635,000 )
$ ( 1,045,000 )
State taxes
( 467,000 )
( 299,000 )
Meals and entertainment
2,200
1,800
Stock based compensation
168,400
124,500
Non deductible expenses
84,476
156,421
Other adjustments
( 9,741 )
( 200,332 )
Valuation allowance
1,865,665
860,947
$ —
$ —
At December 31, 2022,
the Company had operating loss carry forwards of approximately $21,900,00, $3,200,000 of which expire from 2021 – 2040, and no
expiration on the remaining amount. In accordance with Section 382 of the Internal Revenue code, the usage of the Company’s net
operating loss carryforwards may be limited in the event of a change in ownership. A full Section 382 analysis has not been prepared
and NOLs could be subject to limitation under Section 382.
F- 21
NOTE 15 - SEGMENTS
The Company applies ASC 280, Segment
Reporting , in determining its reportable segments. The Company has two reportable segments during 2021: Cryptocurrency Mining and
Fintech Services. The guidance requires that segment disclosures present the measure(s) used by the Chief Operating Decision Maker (“CODM”)
to decide how to allocate resources and for purposes of assessing such segments’ performance. The Company’s CODM is comprised
of several members of its executive management team who use revenue and expenses of our two reporting segments to assess the performance
of the business of our reportable operating segments.
The following tables details revenue, operating
expenses, and assets for the Company’s reportable segments for the year ended December 31, 2022 and 2021.
For the Year ended
December 31,
2022
For the Year ended
December 31,
2021
Reportable segment revenue:
Revenue, net - cryptocurrency mining
$ 726,179
$ 304,004
Fintech services revenue
29,642,800
16,406,755
Total segment and consolidated revenue
$ 30,368,979
$ 16,710,759
Operating Expenses
Cryptocurrency mining
( 3,193,683 )
( 187,498 )
Fintech services
( 26,857,523 )
( 15,183,613 )
Segment profit
317,773
1,339,648
General and administrative expenses
( 8,715,769 )
( 6,104,387 )
Loss from operations
$ ( 8,397,996 )
$ ( 4,764,739 )
December 31,
2022
December 31,
2021
Total Assets:
Cryptocurrency mining
$ 9,376,078
$ 9,749,652
Fintech services
29,237,103
33,779,839
$ 38,613,181
$ 43,529,491
NOTE 16 – Quarterly Data - Unaudited
Revised Interim Financial Information
The following tables represent amounts previously
reported and revised as a result of the error associated with the accounting for our Series A Preferred Stock. See Note 2 for additional
information.
As Previously
March 31, 2022
Reported
Adjustments
As Revised
Total assets
$ 44,949,908
$ —
$ 44,949,908
Preferred dividend payable
—
963,664
963,664
Other
4,129,470
—
4,129,470
Total liabilities
$ 4,129,470
$ 963,664
$ 5,093,134
Additional paid-in capital
67,881,483
( 963,664 )
66,917,819
Others
( 27,061,045 )
—
( 27,061,045 )
Total shareholders’ deficit
$ 40,820,438
$ ( 963,664 )
$ 39,856,774
F- 22
As Previously
June 30, 2022
Reported
Adjustments
As Revised
Total assets
$ 43,218,537
$ —
$ 43,218,537
Preferred dividend payable
—
1,102,654
1,102,654
Other
3,764,360
—
3,764,360
Total liabilities
$ 3,764,360
$ 1,102,654
$ 4,867,014
Additional paid-in capital
67,953,176
( 1,102,654 )
66,850,522
Others
( 28,498,999 )
—
( 28,498,999 )
Total shareholders’ deficit
$ 39,454,177
$ ( 1,102,654 )
$ 38,351,523
As Previously
September 30, 2022
Reported
Adjustments
As Revised
Total assets
$ 41,177,888
$ —
$ 41,177,888
Preferred dividend payable
—
1,241,644
1,241,644
Other
3,365,580
—
3,365,580
Total liabilities
$ 3,365,580
$ 1,241,644
$ 4,607,224
Additional paid-in capital
68,023,869
1,241,644
69,265,513
Others
( 30,211,561 )
—
( 30,211,561 )
Total shareholders’ deficit
$ 37,812,308
$ 1,241,644
$ 39,053,952
F- 23
As Previously
Quarter ended March 31, 2022
Reported
Adjustments
As Revised
Net Loss
$ ( 1,455,596 )
$ —
$ ( 1,455,596 )
Preferred stock dividends
—
( 138,990 )
( 138,990 )
Net loss allocable to common shareholders
$ ( 1,455,596 )
$ ( 138,990 )
( 1,594,586 )
Loss per share
$ ( 0.10 )
$ ( 0.11 )
Weighted average common shares outstanding
14,510,703
14,510,703
Impact of correction of error - quarter
Impact of correction of error - year to date
As Previously
As Previously
Quarter ended June 30, 2022
Reported
Adjustments
As Revised
Reported
Adjustments
As Revised
Net Loss
$ ( 1,437,954 )
$ —
$ ( 1,437,954 )
$ ( 2,893,550 )
—
$ ( 2,893,550 )
Preferred stock dividends
—
( 138,990 )
( 138,990 )
—
$ ( 277,980 )
( 277,980 )
Net loss allocable to common shareholders
$ ( 1,437,954 )
$ ( 138,990 )
$ ( 1,576,944 )
$ ( 2,893,550 )
$ ( 277,980 )
$ ( 3,171,530 )
Loss per share
$ ( 0.10 )
$ ( 0.11 )
$ ( 0.20 )
$ ( 0.22 )
Weighted average common shares outstanding
14,702,804
14,702,804
14,607,209
14,607,209
Impact of correction of error - quarter
Impact of correction of error - year to date
As Previously
As Previously
Quarter ended September 30, 2022
Reported
Adjustments
As Revised
Reported
Adjustments
As Revised
Net Loss
$ ( 1,712,562 )
$ —
$ ( 1,712,562 )
$ ( 4,606,112 )
—
$ ( 4,606,112 )
Preferred stock dividends
—
( 138,990 )
( 138,990 )
—
$ ( 416,970 )
( 416,970 )
Net loss allocable to common shareholders
$ ( 1,712,562 )
$ ( 138,990 )
$ ( 1,851,552 )
$ ( 4,606,112 )
$ ( 416,970 )
$ ( 5,023,082 )
Loss per share
$ ( 0.12 )
$ ( 0.13 )
$ ( 0.31 )
$ ( 0.34 )
Weighted average common shares outstanding
14,702,804
14,702,804
14,639,523
14,607,209
NOTE 17 – SUBSEQUENT EVENTS
On February 14, 2023, a shareholder reported
to the Company that is had incurred short swing profits of $ 114,654.46 in connection with a series of purchases and sales of the Company’s
stock on the open market. The shareholder disgorged such short-swing profits to the Company on February 28, 2023.
On March 29, 2023, DMINT entered into a Surrender and Release Agreement
with Bradford Regional Airport Authority relating to the property in Bradford, Pennsylvania whereby DMINT agreed to pay $ 50,000 in exchange
for an early termination of the Leases. March 31, 2023 is the final day DMINT occupied the property and all mining computers have been
moved to the Selmer, Tennessee location.
F- 24
Item 9. Changes in and Disagreements
with Accountants on Accounting and Financial Disclosure
On March 13, 2023,
The OLB Group, Inc. (the “Company”) was informed by Daszkal Bolton LLP (“Daszkal”), the Company’s
independent registered public accounting firm, that it had completed a business combination agreement with CohnReznick LLP. As a
result of this transaction Daszkal will resign as the Company’s independent registered public accounting firm following its
filing of the Annual Report on Form 10-K for the year ended December 31, 2022 with the Securities and Exchange Commission.
Daszkal’s reports
on the Company’ financial statements for the past two years did not contain an adverse opinion or a disclaimer of opinion, and were
not qualified or modified as to uncertainty, audit scope, or accounting principles.
During the years ended
December 31, 2021, and 2020, and the subsequent interim periods through November 14, 2022, there were (i) no disagreements (as described
in Item 304(a)(1)(iv) of Regulation S-K and the related instructions) between OLB and Daszkal on any matter of accounting principles or
practices, financial statement disclosure, or auditing scope or procedure, which, if not resolved to Daszkal’s satisfaction, would
have caused Daszkal to make reference thereto in its reports on the financial statements for such years; and (ii) no “reportable
events” within the meaning of Item 304(a)(1)(v) of Regulation S-K, except that Daszkal advised
the Company of material weaknesses in its internal control over financial reporting as of December 31, 2021 and 2020.
On March 28, 2023, the Company approved the engagement
of MAC Accounting Group, LLP (“MAC”) as the Company’s new independent registered public accounting firm, effective
following the Company’s filing of its Annual Report on Form 10-K for the fiscal year ended December 31, 2022.