1 unchanged sentence
INDEX TO FINANCIAL STATEMENTS
−Removed: Condensed Consolidated Balance Sheets as of June 30, 2023 (unaudited) and December 31, 2022
−Removed: Condensed Consolidated Statements of Operations for the Three and Six Months Ended June, 2023 and 2022 (unaudited)
−Removed: Condensed Consolidated Statements of Changes in Stockholders’ Equity for the Three and Six Months Ended June 30, 2023, and 2022 (unaudited)
−Removed: Condensed Consolidated Statements of Cash Flows for the Three and Six Months Ended June 30, 2023 and 2022 (unaudited)
−Removed: Notes to the Condensed Consolidated Financial Statements (unaudited)
+Added: Condensed Consolidated Balance Sheets
+Added: as of September 30, 2023 (unaudited) and December 31, 2022
+Added: Condensed Consolidated Statements of Operations for
+Added: the Three and Nine Months Ended September 30, 2023 and 2022 (unaudited)
+Added: Condensed Consolidated Statements of Changes in Stockholders’
+Added: Equity for the Three and Nine Months Ended September 30, 2023, and 2022 (unaudited)
+Added: Condensed Consolidated Statements of Cash Flows for
+Added: the Nine Months Ended September 30, 2023 and 2022 (unaudited)
+Added: Notes to the Condensed Consolidated
+Added: Financial Statements (unaudited)
The OLB Group, Inc.
1 unchanged sentence
Balance Sheets
+Added: September 30,
Current Assets:
27 unchanged sentences
Series A Preferred stock, $ 0.01 par value, 10,000 shares authorized, 1,021 and 4,633 shares issued and outstanding at December 31, 2022 and 2021, respectively
−Removed: Common stock, $ 0.0001 par value, 50,000,000 shares authorized, 15,344,077 and 15,207,714 shares issued, 15,217,905 and 15,081,542 shares outstanding at June 30, 2023 and December 31, 2022, respectively
−Removed: Treasury stock, 126,172 shares issued at June 30, 2023 and December 31, 2022
+Added: Common stock, $ 0.0001 par value, 50,000,000 shares authorized, 15,344,077 and 15,207,714 shares issued, 15,217,905 and 15,081,542 shares outstanding at September 30, 2023 and December 31, 2022, respectively
+Added: Treasury stock, 126,172 shares issued at September 30, 2023 and December 31, 2022
Additional paid-in capital
12 unchanged sentences
For the Three Months Ended
−Removed: For the Six Months Ended
+Added: September 30,
+Added: For the Nine Months Ended
+Added: September 30,
Transaction and processing fees
16 unchanged sentences
( 4,893,773 )
+Added: ( 4,989,302 )
Other income (expense):
1 unchanged sentence
Unrealized loss on investment
+Added: Other income (expense)
Total other income (expense)
3 unchanged sentences
( 5,089,798 )
+Added: ( 4,606,112 )
Income tax expense
2 unchanged sentences
( 5,089,798 )
−Removed: Net income attributed to noncontrolling interest
+Added: ( 4,606,112 )
+Added: Net loss attributed to noncontrolling interest
Net loss attributed to The OLB Group and Subsidiaries
2 unchanged sentences
( 5,008,411 )
+Added: ( 4,606,112 )
Preferred dividends (related parties)
12 unchanged sentences
For the Three
−Removed: and Six Months ended June 30, 2023 and 2022
+Added: and Nine Months ended September 30, 2023 and 2022
Preferred Stock
12 unchanged sentences
Recognition of noncontrolling interest in acquisition
+Added: Net income (loss)
Balance at June 30, 2023
( 36,600,906 )
+Added: Preferred stock dividends
+Added: Stock based compensation
( 1,801,738 )
+Added: ( 1,884,850 )
+Added: Balance at September 30, 2023
+Added: $ ( 109,988 )
+Added: $ ( 38,402,644 )
Preferred Stock
15 unchanged sentences
( 28,500,514 )
+Added: Stock based compensation
+Added: Preferred stock dividends (Revised)
+Added: ( 1,712,562 )
+Added: ( 1,712,562 )
+Added: Balance at September 30, 2022 (Revised)
+Added: $ ( 30,213,076 )
The accompanying notes are an integral part
3 unchanged sentences
Statements of Cash Flows
−Removed: For the Six Months Ended
+Added: For the Nine Months Ended
+Added: September 30,
CASH FLOWS FROM OPERATING ACTIVITIES:
+Added: $ ( 5,089,798 )
+Added: $ ( 4,606,112 )
Adjustments to reconcile net loss to net cash provided by and used in operations:
5 unchanged sentences
Accounts receivable
+Added: ( 1,228,529 )
Prepaid expenses and other current assets
+Added: ( 1,349,516 )
Other long-term assets
3 unchanged sentences
Net cash provided by (used in) operating activities
+Added: ( 1,028,510 )
CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of property and equipment
+Added: ( 1,229,630 )
Purchase of 80.01 % interest in Cuentas SDI, LLC
Net cash used in investing activities
+Added: ( 2,079,630 )
CASH FLOWS FROM FINANCING ACTIVITIES:
4 unchanged sentences
Net change in cash
+Added: ( 1,173,708 )
Cash – beginning of period
10 unchanged sentences
Notes to the Unaudited Consolidated Financial
−Removed: June 30, 2023
+Added: September 30, 2023
NOTE 1 – BACKGROUND
11 unchanged sentences
requiring both wired and wireless mobile payment solutions.
−Removed: eVance operates as an independent sales organization (“ISO”) generating
−Removed: individual merchant processing contracts in exchange for future residual payments.
−Removed: As a wholesale ISO, eVance has a direct contractual
−Removed: relationship with the merchants and takes greater responsibility in the approval and monitoring of merchants than do retail ISOs and as
−Removed: a result, receives additional consideration for this service and risk.
+Added: eVance operates as an independent sales organization (“ISO”)
+Added: generating individual merchant processing contracts in exchange for future residual payments.
+Added: As a wholesale ISO, eVance has a direct
+Added: contractual relationship with the merchants and takes greater responsibility in the approval and monitoring of merchants than do retail
+Added: ISOs and as a result, receives additional consideration for this service and risk.
The Company’s Securus365, Inc.
6 unchanged sentences
under Regulation D, Regulation Crowdfunding, Regulation A and the Securities Act of 1933.
−Removed: To date, the activities of this subsidiary have
−Removed: been nominal.
+Added: To date, the activities of this subsidiary
+Added: have been nominal.
OmniSoft, Inc.
7 unchanged sentences
a wholly-owned subsidiary (“OLBit”).
−Removed: The purpose of OLBit is to hold the Company’s assets and operate its business related
−Removed: to its emerging lending and transactional business leveraging the Company’s Cryptocurrency Business and Fintech Services business.
−Removed: On June 15, 2023, the Company entered into a Membership
−Removed: Interest Purchase Agreement (the “Agreement”) with SDI Black 001, LLC (“Seller”) whereby it acquired 80.01 % of
−Removed: the membership interests of Cuentas SDI, LLC, a Florida limited liability company (the “LLC”).
−Removed: The LLC’s owns the platform
−Removed: of Black011.com and the network serving over 31,000 convenience stores (“Bodegas”) in and around New York and New Jersey
−Removed: (refer to Note 7).
+Added: The purpose of OLBit is to hold the Company’s assets and operate its business
+Added: related to its emerging lending and transactional business leveraging the Company’s Cryptocurrency Business and Fintech Services
+Added: On June 15, 2023, the Company entered into a
+Added: Membership Interest Purchase Agreement (the “Agreement”) with SDI Black 001, LLC (“Seller”) whereby it acquired
+Added: 80.01 % of the membership interests of Cuentas SDI, LLC, a Florida limited liability company (the “LLC”).
+Added: owns the platform of Black011.com and the network serving over 31,000 convenience stores (“Bodegas”) in and around New
+Added: York and New Jersey (refer to Note 7).
The Company also provides ecommerce development
13 unchanged sentences
prior to opening the Selmer, Tennessee location.
−Removed: On June 24, 2022 the Company formed DMINT Real Estate Holdings, Inc.,
−Removed: a wholly-owned subsidiary of DMINT.
−Removed: The purpose of DMINT Real Estate Holdings, Inc is to buy and hold real estate related to DMINT.
+Added: On June 24, 2022 the Company formed DMINT Real
+Added: Estate Holdings, Inc., a wholly-owned subsidiary of DMINT.
+Added: The purpose of DMINT Real Estate Holdings, Inc is to buy and hold real estate
+Added: related to DMINT.
On November 22, 2022, Mr.
6 unchanged sentences
GAAP”), and pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) and reflect
−Removed: all adjustments, consisting of normal recurring adjustments, which management believes are necessary to fairly present the financial position,
−Removed: results of operations and cash flows of the Company as of and for the six month period ending June 30, 2023 and not necessarily indicative
−Removed: of the results to be expected for the full year ending December 31, 2023.
−Removed: These unaudited financial statements should be read in conjunction
−Removed: with the financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December
+Added: all adjustments, consisting of normal recurring adjustments, which management believes are necessary to fairly present the financial
+Added: position, results of operations and cash flows of the Company as of and for the nine month period ending September 30, 2023 and not necessarily
+Added: indicative of the results to be expected for the full year ending December 31, 2023.
+Added: These unaudited financial statements should be read
+Added: in conjunction with the financial statements and related notes included in the Company’s Annual Report on Form 10-K for the
+Added: year ended December 31, 2022.
Use of Estimates
8 unchanged sentences
Principles of Consolidation
−Removed: The accompanying consolidated financial statements include the accounts
−Removed: of the Company and its wholly-owned subsidiaries, eVance Inc, eVance Capital Inc, Securus365, Inc., CrowdPay.us, Inc., OmniSoft, Inc.,
−Removed: OLBit, Inc., DMINT, Inc., DMINT Real Estate Holdings.
−Removed: The Company owns 80.01 % of Cuentas SDI, LLC, which has been included in the consolidated
−Removed: financial statements and the Company has recorded a noncontrolling interest for
−Removed: the 19.99 % interest that they do not own.
+Added: The accompanying consolidated financial statements
+Added: include the accounts of the Company and its wholly-owned subsidiaries, eVance Inc, eVance Capital Inc, Securus365, Inc., CrowdPay.us,
+Added: Inc., OmniSoft, Inc., OLBit, Inc., DMINT, Inc., DMINT Real Estate Holdings.
+Added: The Company owns 80.01 % of Cuentas SDI, LLC, which has been
+Added: included in the consolidated financial statements and the Company has recorded a noncontrolling interest for the 19.99 % interest that
+Added: they do not own.
All significant intercompany transactions and
balances have been eliminated.
+Added: Fair value of financial instruments
+Added: The Company follows paragraph 825-10-50-10 of
+Added: the FASB Accounting Standards Codification for disclosures about fair value of its financial instruments and paragraph 820-10-35-37 of
+Added: the FASB Accounting Standards Codification (“Paragraph 820-10-35-37”) to measure the fair value of its financial instruments.
+Added: Paragraph 820-10-35-37 establishes a framework for measuring fair value in accounting principles generally accepted in the United States
+Added: of America (U.S.
+Added: GAAP) and expands disclosures about fair value measurements.
+Added: To increase consistency and comparability in fair
+Added: value measurements and related disclosures, Paragraph 820-10-35-37 establishes a fair value hierarchy which prioritizes the inputs to
+Added: valuation techniques used to measure fair value into three (3) broad levels.
+Added: The fair value hierarchy gives the highest priority
+Added: to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs.
+Added: three (3) levels of fair value hierarchy defined by Paragraph 820-10-35-37 are described below:
+Added: Quoted market prices available in active markets for identical
+Added: assets or liabilities as of the reporting date.
+Added: Pricing inputs other than quoted prices in active markets
+Added: included in Level 1, which are either directly or indirectly observable as of the reporting date.
+Added: Pricing inputs that are generally unobservable inputs and
+Added: not corroborated by market data.
+Added: The carrying amount of the Company’s
+Added: financial assets and liabilities, such as cash, accounts receivable, prepaid expenses, accounts payable and accrued expenses approximate their fair
+Added: value because of the short maturity of those instruments.
+Added: The Company’s notes payable represents the fair value of such
+Added: instruments as the notes bear interest rates that are consistent with current market rates.
Revision for Correction of Immaterial Error
3 unchanged sentences
share) of 12 % per annum.
−Removed: In accordance with Staff Accounting Bulletin (“SAB”)
+Added: In accordance with Staff Accounting Bulletin
99, “Materiality,” and SAB No.
−Removed: 108, “Considering the Effects of Prior Year Misstatements when Quantifying Misstatements
−Removed: in Current Year Financial Statements,” the Company evaluated the error and determined that the related impact did not materially
−Removed: misstate previously issued consolidated financial statements.
−Removed: Although the Company concluded that the misstatement was not
−Removed: material to its previously issued consolidated financial statements, the Company has determined it is appropriate to adjust its previously
−Removed: issued consolidated financial statements to correct for the error in the context of comparative financial statements.
−Removed: The following
−Removed: are the relevant line items from the Company’s consolidated financial statements which illustrate the effect of the corrections
−Removed: to the periods presented:
+Added: 108, “Considering the Effects of Prior Year Misstatements when
+Added: Quantifying Misstatements in Current Year Financial Statements,” the Company evaluated the error and determined that the related
+Added: impact did not materially misstate previously issued consolidated financial statements.
+Added: Although the Company concluded that the
+Added: misstatement was not material to its previously issued consolidated financial statements, the Company has determined it is appropriate
+Added: to adjust its previously issued consolidated financial statements to correct for the error in the context of comparative financial statements.
+Added: The following are the relevant line items from the Company’s consolidated financial statements which illustrate the effect
+Added: of the corrections to the periods presented:
Impact of correction of error - quarter
2 unchanged sentences
As Previously
−Removed: Quarter ended June 30, 2022
+Added: Quarter ended September 30, 2022
$ ( 1,712,562 )
10 unchanged sentences
$ ( 416,940 )
−Removed: $ ( 3,171,530 )
Loss per share
1 unchanged sentence
Statement of Cash Flows
−Removed: Six Months Ended June 30, 2022
+Added: Nine Months Ended September 30, 2022
Supplemental non-cash disclosure:
5 unchanged sentences
the Company to concentration of credit risk consist primarily of cash and accounts receivable.
−Removed: The Company’s cash is deposited with
−Removed: major financial institutions.
−Removed: At times, such deposits may be in excess of the Federal Deposit Insurance Corporation insurable amount (“FDIC”).
−Removed: As of June 30, 2023 and December 31, 2022, the Company had no cash in excess of the FDIC’s $ 250,000 coverage limit.
+Added: The Company’s cash is deposited
+Added: with major financial institutions.
+Added: At times, such deposits may be in excess of the Federal Deposit Insurance Corporation insurable amount
+Added: As of September 30, 2023 and December 31, 2022, the Company had no cash in excess of the FDIC’s $ 250,000 coverage
Operating Segments
4 unchanged sentences
decision–making group is composed of the chief executive officer and Vice President.
−Removed: The Company has three operating segments as
−Removed: of June 30, 2023, and two operating segments December 31, 2022.
+Added: The Company has two operating segments as of
+Added: September 30, 2023 and December 31, 2022.
See Note 16, “Segment Information”.
11 unchanged sentences
Net Loss per Share
−Removed: Basic net loss per share of common stock is computed
−Removed: by dividing net loss by the weighted average number of shares of common stock outstanding during the period.
−Removed: Diluted net loss per common
−Removed: share is computed by dividing net loss by the weighted average number of shares of common stock and dilutive potentially outstanding shares
−Removed: of common stock during the period.
−Removed: The weighted average number of common shares for the six months ended June 30, 2023 and 2022 does not
−Removed: include warrants to acquire 8,563,127 and 8,563,127 shares of common stock, respectively, because of their anti-dilutive effect.
−Removed: average number of common shares for the six months ended June 30, 2023 and 2022, does not include 1,252,460 and 774,586 options, respectively,
−Removed: to purchase common stock because of their anti-dilutive effect.
+Added: Basic net loss per share of common stock is computed by dividing net
+Added: loss by the weighted average number of shares of common stock outstanding during the period.
+Added: Diluted net loss per common share is computed
+Added: by dividing net loss by the weighted average number of shares of common stock and dilutive potentially outstanding shares of common stock
+Added: during the period.
+Added: The weighted average number of common shares for the nine months ended September 30, 2023 and 2022 does not include
+Added: warrants to acquire 8,563,127 and 8,563,127 shares of common stock, respectively, because of their anti-dilutive effect.
+Added: average number of common shares for the nine months ended September 30, 2023 and 2022, does not include 1,254,683 and 774,586 options,
+Added: respectively, to purchase common stock because of their anti-dilutive effect.
Investments in Equity Securities
−Removed: The Company accounts for its investments
−Removed: under ASC 321, “Investments – Equity Securities,” which requires that investments in equity securities be measured at
−Removed: fair value with changes in value recorded as unrealized gains and losses in current period operations.
+Added: The Company accounts for its investments under
+Added: ASC 321, “Investments – Equity Securities,” which requires that investments in equity securities be measured at fair
+Added: value with changes in value recorded as unrealized gains and losses in current period operations.
Cryptocurrency
10 unchanged sentences
annually or more frequently if events or circumstances change.
−Removed: At June 30, 2023, the Company had 1.01 Bitcoin and the fair value
+Added: At September 30, 2023, the Company had 4.36 Bitcoin and the fair value
of the Company’s digital assets was $ 117,585 based on the price of Bitcoin being $ 26,969 .
51 unchanged sentences
Simplifying the Test for Goodwill Impairment , the Company performed a quantitative assessment of indefinite-lived intangibles
−Removed: and goodwill and determined there was no impairment at June 30, 2023 and December 31, 2022.
−Removed: A summary of goodwill as of June 30, 2023, is as follows:
+Added: and goodwill and determined there was no impairment at September 30, 2023 and December 31, 2022.
+Added: summary of goodwill as of September 30, 2023, is as follows:
December 31, 2022
80.01 % acquisition of Cuentas SDI, LLC
−Removed: June 30, 2023
+Added: September 30, 2023
Accounts Receivable
6 unchanged sentences
however, CrowdPay has
−Removed: a recorded allowance of approximately $ 38,000 and $ 38,000 as of June 30, 2023 and December 31, 2022, respectively.
+Added: a recorded allowance of approximately $ 38,000 and $ 38,000 as of September 30, 2023 and December 31, 2022, respectively.
Reserve for Chargeback Losses
11 unchanged sentences
Other current assets comprised of the following:
+Added: September 30,
Cryptocurrency
5 unchanged sentences
For the Three Months Ended
−Removed: For the Six Months Ended
+Added: September 30,
+Added: For the Nine Months Ended
+Added: September 30,
Transaction and processing fees from wholesale contracts
65 unchanged sentences
installment sales that have a term of one year or less.
+Added: Monthly recurring subscriptions
+Added: The Company generates recurring
+Added: revenue through monthly subscriptions for software services.
+Added: This service is provided based on an agreement with the customer
+Added: regarding software services.
+Added: Performance obligations are promises in a contract to a customer.
+Added: In the subscription
+Added: model, each billing period represents a performance obligation.
+Added: The transaction price is the amount of consideration the company
+Added: expects to receive in exchange for transferring goods or services.
+Added: For recurring revenue, this is the subscription fee.
+Added: Company allocates to the performance obligated based on the selling price for the subscription.
+Added: If the criteria for recognizing revenue
+Added: over time are met, revenue is recognized over the period of performance.
+Added: For subscription and recurring fee, this means recognizing
+Added: revenue each billing period.
Bitcoin mining
31 unchanged sentences
recorded as a customer deposit and revenue is recognized over the relevant performance period as customers utilize the prepaid telecom
−Removed: As of June 30, 2023, customer deposits were $ 65,753 .
+Added: As of September 30, 2023, customer deposits were $ 0 .
The Company determines whether an arrangement
28 unchanged sentences
Recent Accounting Pronouncements
−Removed: On March 23, 2023, the Financial Accounting Standards Board issued
−Removed: an Exposure Draft “Intangibles – Goodwill and Other – Crypto Assets” (Subtopic 350-60), Accounting for and Disclosure
−Removed: of Crypto Assets.
−Removed: Under the provisions of this Exposure Draft, an entity would be required to present crypto assets separately from other
−Removed: intangible assets in the balance sheet, and measure crypto assets at fair value with changes recognized in net income each reporting period.
+Added: On March 23, 2023, the Financial Accounting Standards
+Added: Board issued an Exposure Draft “Intangibles – Goodwill and Other – Crypto Assets” (Subtopic 350-60), Accounting
+Added: for and Disclosure of Crypto Assets.
+Added: Under the provisions of this Exposure Draft, an entity would be required to present crypto assets
+Added: separately from other intangible assets in the balance sheet, and measure crypto assets at fair value with changes recognized in net income
+Added: each reporting period.
Upon effectiveness, an entity would reflect a cumulative-effect adjustment to the opening balance of retained earnings.
−Removed: Issuance of the
−Removed: final standard is subject to public comment and deliberations.
+Added: Issuance of the final standard is subject to public comment and deliberations.
NOTE 3 – LIQUIDITY AND CAPITAL RESOURCES
−Removed: The Company’s consolidated financial statements have been prepared
−Removed: in accordance with US GAAP, which assumes that the Company’s management will evaluate whether it will be able to meet its obligations
−Removed: and continue its operations in the normal course of business.
−Removed: At June 30, 2023, the Company had cash of approximately $ 134,000 , accounts
−Removed: receivable of approximately $ 1,879,000 and bitcoin valued at $ 28,000 , and accounts payable and accrued expenses of approximately $ 2,572,000 .
+Added: The Company’s consolidated financial statements
+Added: have been prepared in accordance with US GAAP, which assumes that the Company’s management will evaluate whether it will be able
+Added: to meet its obligations and continue its operations in the normal course of business.
+Added: At September 30, 2023, the Company had cash of approximately
+Added: $ 88,000 , accounts receivable of approximately $ 2,312,000 and bitcoin valued at $ 123,000 , and accounts payable and accrued expenses of
+Added: approximately $ 3,193,000 .
To date, the Company has generated cash flows from issuances of equity and indebtedness.
10 unchanged sentences
Intangible assets, net, consist of the following
+Added: September 30,
Merchant Portfolios
3 unchanged sentences
Net residual portfolios
+Added: September 30,
Less accumulated amortization
2 unchanged sentences
Net trade name
+Added: September 30,
Merchant Portfolio
3 unchanged sentences
Net trade name
+Added: September 30,
Exclusive agreement to purchase natural gas
3 unchanged sentences
Total intangible assets, net
−Removed: Amortization expense for the six months ended
−Removed: June 30, 2023 and 2022 was $ 1,799,662 and $ 1,901,943 , respectively.
+Added: Amortization expense for the nine months ended
+Added: September 30, 2023 and 2022 was $ 2,699,493 and $ 2,794,731 , respectively.
The Company’s merchant portfolios and tradename
5 unchanged sentences
The weighted average remaining useful life of
−Removed: amortizing intangible assets was 4.70 years at June 30, 2023.
+Added: amortizing intangible assets was 4.45 years at September 30, 2023.
NOTE 5 – PROPERTY AND EQUIPMENT
15 unchanged sentences
Assets stated at cost, less accumulated depreciation consisted of the
+Added: September 30,
Furniture and Fixtures
9 unchanged sentences
Depreciation expense
−Removed: Depreciation expense for the six months ended
−Removed: June 30, 2023 and 2022 was $ 1,599,433 and $ 1,594,250 , respectively.
+Added: Depreciation expense for the nine months ended
+Added: September 30, 2023 and 2022 was $ 2,510,176 and $ 2,409,100 , respectively.
NOTE 6 – INVESTMENT IN EQUITY SECURITIES
4 unchanged sentences
may, at the discretion of the General Partner, compulsorily redeem all interests if the Net Asset Value of the Fund falls below $ 1,000,000 .
−Removed: During the six months ended June 30, 2023, the Company recognized an unrealized loss of $ 6,490 .
+Added: During the nine months ended September 30, 2023, the Company recognized an unrealized loss of $ 31,437 .
NOTE 7 — BUSINESS COMBINATIONS
2 unchanged sentences
the membership interests of Cuentas SDI, LLC, a Florida limited liability company (the “LLC”) for a purchase price of $ 850,000 .
−Removed: The Company accounted for the transaction as
−Removed: a business combination under ASC 805 and as a result, allocated the fair value of the book value of identifiable assets acquired and
−Removed: liabilities assumed as of the acquisition date as outlined in the table below.
−Removed: Although the accounting is not yet complete, the results
−Removed: of operations of the business acquired by the Company have been included in the consolidated statements of operations since the date
−Removed: of acquisition.
+Added: The Company accounted for the transaction as a
+Added: business combination under ASC 805 and as a result, allocated the fair value of the book value of identifiable assets acquired and liabilities
+Added: assumed as of the acquisition date as outlined in the table below.
+Added: Although the accounting is not yet complete, the results of operations
+Added: of the business acquired by the Company have been included in the consolidated statements of operations since the date of acquisition.
All amounts are considered provisional until a more thorough analysis of the acquisition can be completed.
−Removed: The consolidated
−Removed: income statement for the three and six months ended June 30, 2023, includes $ 357,436 of revenue and $ 348,812 of expenses of Cuentas SDI,
−Removed: LLC from the date of acquisition (June 15, 2023) through June 30, 2023 for net income of $ 8,624 .
+Added: The consolidated income statement
+Added: for the three and nine months ended September 30, 2023, includes $ 1,456,796 of revenue and $ 1,865,776 of expenses of Cuentas SDI, LLC
+Added: from the date of acquisition (June 15, 2023) through September 30, 2023 for a net loss of $ 408,980 .
The excess of the purchase price over the estimated
4 unchanged sentences
merchants to which we hope to sell our merchant services.
−Removed: The allocation of the purchase price and the estimated fair market
−Removed: values of the assets acquired , liabilities assumed, and noncontrolling interest are shown below:
+Added: The allocation of the purchase price and the estimated
+Added: fair market values of the assets acquired, liabilities assumed, and noncontrolling interest are shown below:
Consideration
22 unchanged sentences
NOTE 9 – STOCK OPTIONS
−Removed: On January 1, 2021, the Company granted
−Removed: stock options to purchase 6,667 shares of common stock pursuant to the terms of the Company’s employment agreement
+Added: On January 1, 2021, the Company granted stock
+Added: options to purchase 6,667 shares of common stock pursuant to the terms of the Company’s employment agreement with Mr.
The grant shall vest at the rate of 1/3 beginning on each anniversary of the effective date of grant.
−Removed: options have an exercise price of $ 0.001 per share and expire three years after each vest date.
−Removed: The aggregate fair value
−Removed: of the options totaled $ 32,793 based on the Black Scholes Merton, pricing model using the following estimates:
−Removed: exercise price
−Removed: of $ 0.001 , 0.16 % risk free rate, 35.03 % volatility and expected life of the options of 3 years.
−Removed: The fair value
−Removed: is being amortized over the applicable vesting period and credited to additional paid-in capital.
+Added: The options have an
+Added: exercise price of $ 0.001 per share and expire three years after each vest date.
+Added: The aggregate fair value of the options totaled
+Added: $ 32,793 based on the Black Scholes Merton, pricing model using the following estimates:
+Added: exercise price of $ 0.001 , 0.16 % risk
+Added: free rate, 35.03 % volatility and expected life of the options of 3 years.
+Added: The fair value is being amortized over the applicable
+Added: vesting period and credited to additional paid-in capital.
On July 28, 2021, the Company entered into an
33 unchanged sentences
A summary of the status of the Company’s
−Removed: outstanding stock options and changes during the year ended December 31, 2022 and the six months ended June 30, 2023 is presented below:
+Added: outstanding stock options and changes during the year ended December 31, 2022 and the nine months ended September 30, 2023 is presented
Stock Options
1 unchanged sentence
Options outstanding December 31, 2022
−Removed: Options outstanding June 30, 2023
−Removed: Shares exercisable at June 30, 2023
−Removed: During the six months ended June 30, 2023 and 2022 the Company recognized
−Removed: $ 132,788 and $ 142,526 , respectively, in stock based compensation related to the above mentioned options.
+Added: Options outstanding September 30, 2023
+Added: Shares exercisable at September 30, 2023
+Added: During the nine months ended September 30, 2023
+Added: and 2022 the Company recognized $ 161,605 and $ 213,219 , respectively, in stock based compensation related to the above mentioned options.
NOTE 10 – WARRANTS
12 unchanged sentences
A summary of the status of the Company’s outstanding warrants
−Removed: and changes during the year ended December 31, 2022 and the six months ended June 30, 2023 is presented below:
+Added: and changes during the year ended December 31, 2022 and the nine months ended September 30, 2023 is presented below:
Outstanding, December 31, 2021
3 unchanged sentences
Warrants Exercised
−Removed: Outstanding, June 30, 2023
+Added: Outstanding, September 30, 2023
NOTE 11 – OPERATING LEASES
7 unchanged sentences
three months of rent will be abated so long as eVance is not in default of any portion of the Lease.
−Removed: On January 11, 2022, DMINT entered into two leases (the “Leases”)
−Removed: in Bradford, Pennsylvania relating to a combined 10,000 square feet of property located at the Bradford Regional Airport Authority multi-tenant
−Removed: building in Lafayette Township.
−Removed: The Leases are each for a term of five years , ending on the later of the date of occupancy and November
+Added: On January 11, 2022, DMINT entered into two leases
+Added: (the “Leases”) in Bradford, Pennsylvania relating to a combined 10,000 square feet of property located at the Bradford Regional
+Added: Airport Authority multi-tenant building in Lafayette Township.
+Added: The Leases are each for a term of five years , ending on the later of the
+Added: date of occupancy and November 10, 2026.
The monthly base rent for “Cell 3”, comprising 4,000 square feet, is $ 1,667 per month.
−Removed: The monthly base rent for
−Removed: “Cell 4”, comprising 6,000 square feet, is $ 2,500 per month.
−Removed: The total rent for the entire lease term of the Leases is $250, 00
−Removed: and $ 8,768 is payable as a security deposit.
+Added: The monthly base rent for “Cell 4”, comprising 6,000 square feet, is $ 2,500 per month.
+Added: The total rent for the entire lease
+Added: term of the Leases is $ 250,000 and $ 8,768 is payable as a security deposit.
On March 29, 2023, DMINT entered into a Surrender
4 unchanged sentences
Balance Sheet Classification
+Added: September 30,
Operating lease asset
6 unchanged sentences
Total lease liability
−Removed: Lease expense for the three months ended June
+Added: Lease expense for the three months ended September
30, 2023, was $ 25,790 , which consisted of amortization expense of $ 24,792 and interest expense of $ 429 .
−Removed: Lease expense for the six months
−Removed: ended June 30, 2023, was $ 67,742 , which consisted of amortization expense of $ 65,950 and interest expense of $ 1,792 .
−Removed: The cash paid under
−Removed: operating leases during the six months ended June 30, 2023, was $ 72,090 .
−Removed: Lease expense for the three months ended June 30, 2022, was $ 52,572 ,
−Removed: which consisted of amortization expense of $ 48,633 and interest expense of $ 3,939 .
−Removed: Lease expense for the six months ended June 30, 2022,
+Added: Lease expense for the nine months
+Added: ended September 30, 2023, was $ 93,532 , which consisted of amortization expense of $ 65,950 and interest expense of $ 2,221 .
+Added: The cash paid
+Added: under operating leases during the nine months ended September 30, 2023, was $ 76,858 .
+Added: Lease expense for the three months ended September
30, 2022, was $ 41,969 , which consisted of amortization expense of $ 37,932 and interest expense of $ 4,037 .
−Removed: At June 30, 2023, there is one lease remaining
−Removed: that will terminate in November 2023, unless renewed, which the Company will make payments of approximately $ 34,800 for, recording interest
−Removed: of approximately $ 350 .
+Added: Lease expense for the nine months
+Added: ended September 30, 2022, was $ 136,953 , which consisted of amortization expense of $ 124,625 and interest expense of $ 12,328 .
+Added: 30, 2023, there is one lease remaining that will terminate in November 2023, unless renewed, which the Company will make payments of approximately
+Added: $ 34,800 for, recording interest of approximately $ 350 .
The weighted average discount rate used was 5 %.
23 unchanged sentences
value (the “Stated Value”) of $ 1,000 per share.
−Removed: As of June 30, 2023 and December 31, 2022 there were 1,021 shares of
−Removed: Series A Preferred Stock issued and outstanding.
+Added: As of September 30, 2023 and December 31, 2022 there were 1,021 shares
+Added: of Series A Preferred Stock issued and outstanding.
Holders of Series A Preferred Stock are entitled to the following rights and preferences.
35 unchanged sentences
The shares were issued on February 15, 2023, resulting in a reduction
−Removed: of the accrued liability and an increase to common stock and additional paid-in capital during the six months ended June 30, 2023.
+Added: of the accrued liability and an increase to common stock and additional paid-in capital during the nine months ended September 30, 2023.
On December 31, 2022, the Company granted 41,322
5 unchanged sentences
The shares were issued on February 15, 2023, resulting in a reduction
−Removed: of the accrued liability and an increase to common stock and additional paid-in capital during the six months ended June 30, 2023.
+Added: of the accrued liability and an increase to common stock and additional paid-in capital during the nine months ended September 30, 2023.
On December 31, 2022, the Company granted 53,719
5 unchanged sentences
The shares were issued on February 15, 2023, resulting in a reduction
−Removed: of the accrued liability and an increase to common stock and additional paid-in capital during the six months ended June 30, 2023.
+Added: of the accrued liability and an increase to common stock and additional paid-in capital during the nine months ended September 30, 2023.
On February 14, 2023, a shareholder reported to
2 unchanged sentences
The shareholder disgorged such short-swing profits to the Company on February 28, 2023.
−Removed: During the six months ended June 30, 2023, the
−Removed: Company accrued $ 61,600 for dividends on the Series A preferred stock held by Mr, Yakov.
−Removed: As of June 30, 2023, total accrued dividends
−Removed: on the Series A preferred stock due to Mr, Yakov is $ 355,984 .
+Added: During the nine months ended September 30, 2023,
+Added: the Company accrued $ 92,911 for dividends on the Series A preferred stock held by Mr.
+Added: As of September 30, 2023, total accrued dividends
+Added: on the Series A preferred stock due to Mr.
+Added: Yakov is $ 387,295 .
Refer to Note 9 for options to purchase shares
31 unchanged sentences
The following tables detail revenue, operating
−Removed: expenses, and assets for the Company’s reportable segments for the three months ended June 30, 2023 and 2022.
+Added: expenses, and assets for the Company’s reportable segments for the three months ended September 30, 2023 and 2022.
For the Three Months ended
−Removed: For the Six Months ended
+Added: September 30,
+Added: For the Nine Months ended
+Added: September 30,
Reportable segment revenue:
7 unchanged sentences
( 4,235,816 )
+Added: ( 3,563,305 )
Fintech services
14 unchanged sentences
Total other (expense) income
−Removed: Loss from operations
$ ( 1,884,850 )
2 unchanged sentences
$ ( 4,606,112 )
+Added: September 30,
Total Assets:
6 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.