UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ QUARTERLY REPORT UNDER SECTION 13
OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September
30, 2025
☐ TRANSITION REPORT UNDER SECTION 13
OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _______ to _______
Commission File Number: 000-52994
THE OLB GROUP, INC.
(Exact name of registrant as specified in its
charter)
DELAWARE 13-4188568
(State or other jurisdiction of
incorporation or organization) (IRS Employer
Identification No.)
1120 Avenue of the Americas , Fourth Floor ,
New York , NY
10036
(Address of principal executive offices) (Zip Code)
(212) 278-0900
(Registrant’s telephone number, including area code)
(Former name, former address
and former fiscal year, if changed since last report)
Securities registered pursuant
to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, $0.0001 par value OLB The Nasdaq Capital Market
Indicate by check mark whether
the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether
the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T
(§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit
such files). Yes ☒ No ☐
Indicate by check mark whether
the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging
growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting
company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ Accelerated filer ☐
Non-accelerated filer ☒ Smaller reporting company ☒
Emerging growth company ☒
If an emerging growth company,
indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised
financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether
the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
As of November 14, 2025,
there were 8,780,749 shares of the issuer’s common stock issued and 8,768,132 shares of the issuer’s common stock outstanding.
THE OLB GROUP, INC.
FORM 10-Q
For the Quarterly Period Ended September 30,
2025
INDEX
PART I
Financial Information
1
Item 1.
Financial Statements (unaudited)
1
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
26
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
32
Item 4.
Controls and Procedures
32
PART II
Other Information
33
Item 1.
Legal Proceedings
33
Item 1A.
Risk Factors
33
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
33
Item 3.
Defaults Upon Senior Securities
33
Item 4.
Mine Safety Disclosures
33
Item 5.
Other Information
33
Item 6.
Exhibits
34
Signatures
35
i
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
INDEX TO FINANCIAL STATEMENTS
Condensed Consolidated Balance Sheets as of September 30, 2025 (unaudited) and December 31, 2024
2
Condensed Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2025 and 2024 (unaudited)
3
Condensed Consolidated Statements of Changes in Stockholders’ Equity for the Three and Nine Months Ended September 30, 2025 and 2024 (unaudited)
4
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2025 and 2024 (unaudited)
5
Notes to the Condensed Consolidated Financial Statements (unaudited)
6
1
The OLB Group, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
September 30,
2025
December 31,
2024
ASSETS
(Unaudited)
(Audited)
Current Assets:
Cash
$ 3,540
$ 27,436
Accounts receivable, net
46,863
100,621
Prepaid expenses
—
18,075
Other receivables
819,365
599,575
Other current assets
20,466
—
Total Current Assets
890,234
745,707
Other Assets:
Property and equipment, net
2,728,530
3,254,039
Intangible assets, net
—
3,724
Goodwill
8,139,889
8,139,889
Operating lease right-of-use assets
108,517
140,218
Other long-term assets
380,953
395,952
Total Other Assets
11,357,889
11,933,822
TOTAL ASSETS
$ 12,248,123
$ 12,679,529
LIABILITIES AND STOCKHOLDERS’
EQUITY
Current Liabilities:
Cash overdraft
$ 27,019
$ 31,750
Accounts payable
3,999,131
4,216,194
Accrued expenses
740,027
1,151,803
Preferred dividend payable (related party)
—
543,509
Merchant portfolio purchase installment obligation
2,000,000
2,000,000
Related party payable
115,815
1,203,960
Operating lease liability – current portion
44,940
46,491
Note payable – current portion
—
202,939
Total Current Liabilities
6,926,932
9,396,646
Long Term Liabilities:
Operating lease liability – net
of current portion
63,057
93,869
Total Liabilities
6,989,989
9,490,515
Commitments and contingencies (Note 14)
Stockholders’ Equity:
Preferred stock, $ 0.01 par value, 1,000,000 shares authorized, no shares issued and outstanding
—
—
Series
A Preferred stock, $ 0.01 par value, 10,000 shares authorized, 0 and 1,021 shares issued and outstanding at September 30, 2025 and December 31, 2024, respectively
—
10
Common stock, $ 0.0001 par value, 50,000,000 shares authorized, 8,780,749 and 2,289,930 shares issued, 8,768,132 and 2,277,313 shares outstanding at September 30, 2025 and December 31, 2024, respectively
877
228
Treasury stock, at cost, 12,617 shares at September 30, 2025 and December 31, 2024
( 109,988 )
( 109,988 )
Additional paid-in capital
78,330,384
71,098,571
Accumulated deficit
( 72,963,139 )
( 67,799,807 )
Total Stockholders’ Equity
5,258,134
3,189,014
TOTAL LIABILITIES AND STOCKHOLDERS’
EQUITY
$ 12,248,123
$ 12,679,529
The accompanying notes are an integral part
of these unaudited condensed consolidated financial statements.
2
The OLB Group, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(Unaudited)
For the Three Months Ended
September
30,
For the Nine Months Ended
September
30,
2025
2024
2025
2024
Revenue:
Transaction and processing fees
$ 2,106,362
$ 2,569,596
$ 6,260,981
$ 7,341,998
Merchant equipment rental and sales
4,551
16,120
21,238
64,243
Revenue, net - cryptocurrency mining
78,814
88,078
224,486
341,972
Other revenue from monthly recurring subscriptions
72,197
43,349
215,193
307,285
Digital product revenue
51,270
366,779
180,023
2,045,760
Total revenue
2,313,194
3,083,922
6,901,921
10,101,258
Operating expenses:
Processing and servicing costs, excluding merchant portfolio
amortization
2,090,937
2,604,414
5,864,065
8,330,686
Amortization and depreciation expense
—
112,499
—
421,307
Depreciation expense – cryptocurrency mining
120,694
656,017
503,982
2,249,208
Salaries and wages
502,504
604,784
2,086,474
2,310,320
Professional fees
141,990
453,672
554,129
1,666,970
General and administrative expenses
591,858
282,794
1,573,485
2,255,673
Total operating expenses
3,447,983
4,714,180
10,582,135
17,234,164
Loss from operations
( 1,134,789 )
( 1,630,258 )
( 3,680,214 )
( 7,132,906 )
Other income (expense):
Realized gain (loss) on sale of cryptocurrency
—
—
—
225,229
Unrealized (loss) gain on investment
—
—
—
274,731
Interest expense
( 231 )
—
( 395,355 )
( 45,942 )
Loss on conversion related party
—
—
( 175,763 )
—
Loss on settlement of accounts payable and debt
—
—
( 52,000 )
—
Loss on settlement of law suit
( 40,000 )
—
( 85,000 )
—
Total other income (expense)
( 40,231 )
—
( 708,118 )
454,018
Net Loss before income taxes
( 1,175,020 )
( 1,630,258 )
( 4,388,332 )
( 6,678,888 )
Income tax expense
—
—
—
—
Net Loss
( 1,175,020 )
( 1,630,258 )
( 4,388,332 )
( 6,678,888 )
Preferred dividends (related parties)
—
( 31,311 )
( 30,630 )
( 93,592 )
Deemed dividend – preferred stock
—
—
( 775,000 )
Net Loss Applicable to Common Shareholders
$ ( 1,175,020 )
$ ( 1,661,569 )
$ ( 5,193,962 )
$ ( 6,772,480 )
Net loss per common share, basic and diluted
$ ( 0.13 )
$ ( 0.92 )
$ ( 1.79 )
$ ( 3.80 )
Weighted average shares outstanding, basic and diluted
8,732,923
1,798,393
2,894,791
1,782,566
The accompanying notes are an integral part
of these unaudited condensed consolidated financial statements.
3
The OLB Group, Inc. and Subsidiaries
Condensed Consolidated Statements of Changes
in Stockholders’ Equity
For the Three and Nine Months Ended September
30, 2025 and 2024
(Unaudited)
Preferred Stock
Common
Stock
Additional
Paid
Common
Stock
Treasury
Accumulated
Shares
Amount
Shares
Amount
In
Capital
To be Issued
Stock
Deficit
Total
Balance
at December 31, 2024
1,021
10
2,277,313
$ 228
$ 71,098,571
$ —
$ ( 109,988 )
$ ( 67,799,807 )
$ 3,189,014
Common
stock sold for cash
—
—
90,762
9
187,904
—
—
187,913
Preferred
stock dividends-related party
—
—
—
—
( 30,630 )
—
—
—
( 30,630 )
Stock-based
compensation
—
—
—
—
33,875
—
—
—
33,875
Net
loss
—
—
—
—
—
—
—
( 1,088,998 )
( 1,088,998 )
Balance
at March 31, 2025
1,021
10
2,368,075
237
71,289,720
—
( 109,988 )
( 68,888,805 )
2,291,174
Common
stock issued for accrued salary and loans payable – related party
—
—
3,865,088
386
4,040,805
—
—
—
4,041,191
Common
stock to be issued for accounts payable
—
—
—
—
—
748,001
—
—
748,001
Preferred
stock converted to common
( 1,021 )
( 10 )
1,021,000
102
( 92 )
—
—
—
—
Accrued
preferred stock dividends converted to common
—
—
529,000
53
528,947
—
—
—
529,000
Preferred
stock dividend contributed to capital
—
—
—
—
45,139
—
—
—
45,139
Common
stock issued for services – related party
—
—
67,000
7
135,333
—
—
—
135,340
Common
stock sold for cash
—
—
517,969
52
699,821
—
—
—
699,873
Stock-based
compensation
—
—
—
—
33,875
—
—
—
33,875
Deemed
dividend – preferred stock
—
—
—
—
775,000
—
—
( 775,000 )
—
Net
loss
—
—
—
—
—
—
—
( 2,124,314 )
( 2,124,314 )
Balance
at June 30, 2025
—
—
8,368,132
837
77,548,548
748,001
( 109,988 )
( 71,788,119 )
6,399,279
Common
stock to be issued for accounts payable
—
—
400,000
40
747,961
( 748,001 )
—
—
—
Stock-based
compensation
—
—
—
—
33,875
—
—
—
33,875
Net
loss
—
—
—
—
—
—
—
( 1,175,020 )
( 1,175,020 )
Balance
at September 30, 2025
—
$ —
8,768,132
$ 877
$ 78,330,384
$ —
$ ( 109,988 )
$ ( 72,963,139 )
$ 5,258,134
Preferred Stock
Common
Stock
Additional
Paid
Treasury
Common
Stock
Accumulated
Non-
Controlling
Shares
Amount
Shares
Amount
In
Capital
Stock
Receivable
Deficit
Interest
Total
Balance
at December 31, 2023
1,021
$ 10
1,521,791
$ 152
$ 68,910,370
$ ( 109,988 )
$ —
$ ( 56,574,896 )
$ 119,224
$ 12,344,872
Common
stock issued for exercise of options
—
—
156,899
16
6,824
—
—
—
—
6,840
Common
stock sold for cash
—
—
1,408
—
9,775
—
—
—
—
9,775
Common
stock issued to related parties for accrued liabilities
—
—
117,632
12
899,988
—
—
—
—
900,000
Preferred
stock dividends-related party
—
—
—
—
( 31,311 )
—
—
—
—
( 31,311 )
Stock-based
compensation
—
—
—
—
304,874
—
—
—
—
304,874
Adjustment
for 10 for 1 reverse stock split
—
—
( 146 )
—
—
—
—
—
—
—
Net
loss
—
—
—
—
—
—
—
( 2,371,596 )
( 29,022 )
( 2,400,618 )
Balance
at March 31, 2024
1,021
10
1,797,583
180
70,100,520
( 109,988 )
—
( 58,946,492 )
90,202
11,134,432
Preferred
stock dividends-related party
—
—
—
—
( 30,970 )
—
—
—
—
( 30,970 )
Stock-based
compensation
—
—
—
—
33,875
—
—
—
—
33,875
Derecognition
of non controlling interest
—
—
—
—
( 95,775 )
—
—
( 29,022 )
( 90,202 )
( 214,999 )
Net
loss
—
—
—
—
—
—
—
( 2,648,012 )
—
( 2,648,012 )
Balance
at June 30, 2024
1,021
10
1,797,583
180
70,007,749
( 109,988 )
—
( 61,623,526 )
—
8,274,425
Preferred
stock dividends-related party
—
—
—
—
( 31,311 )
—
—
—
—
( 31,311 )
Stock-based
compensation
—
—
—
—
33,874
—
—
—
—
33,874
Common
stock sold for cash
11,525
1
34,451
—
( 1,565 )
—
—
32,887
Net
loss
—
—
—
—
—
—
—
( 1,630,258 )
—
( 1,630,258 )
Balance
at September 30, 2024
1,021
$ 10
1,809,108
$ 181
$ 70,044,763
$ ( 109,988 )
$ ( 1,565 )
$ ( 63,253,784 )
$ —
$ 6,679,617
The accompanying notes are an integral part
of these unaudited condensed consolidated financial statements .
4
The OLB Group, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(Unaudited)
For the Nine Months Ended
September 30,
2025
2024
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss
$ ( 4,388,332 )
$ ( 6,678,888 )
Adjustments to reconcile net loss to net cash used in operations:
Depreciation and amortization
503,982
2,670,515
Stock based compensation
101,625
372,624
Common stock issued for services – related party
135,340
—
Operating lease expense, net of repayment
( 662 )
—
Unrealized gain on investment
—
( 274,731 )
Realized gain on sale of bitcoin
—
( 225,229 )
Loss on conversion related party
175,763
—
Loss on extinguishment of debt
52,000
—
Loan extinguishment related expense
52,583
—
Other expense
25,250
—
Changes in assets and liabilities:
Accounts receivable
53,758
379,854
Prepaid expenses and other current assets
( 222,181 )
613,637
Other long-term assets
15,000
—
Accounts payable
262,254
848,297
Accrued interest – related party
331,359
—
Accrued expenses
1,611,141
707,035
Net cash used in operating activities
( 1,291,120 )
( 1,586,886 )
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from sale of investment
—
548,393
Acquisition of 19.99% interest in Moola Cloud, LLC
—
( 215,500 )
Net cash provided by investing activities
—
332,893
CASH FLOWS FROM FINANCING ACTIVITIES:
Cash overdraft
( 4,731 )
30,735
Common stock sold for cash
887,786
42,662
Advances from related party
461,888
1,191,282
Repayments to related party
( 38,881 )
—
Proceeds from exercise of options – related party
—
6,840
Repayments on note payable
( 38,838 )
( 155,244 )
Net cash provided by financing activities
1,267,224
1,116,275
Net change in cash
( 23,896 )
( 137,718 )
Cash – beginning of period
27,436
179,006
Cash – end of period
$ 3,540
$ 41,288
Cash paid for:
Interest
$ —
$ —
Income taxes
$ —
$ —
Non-cash investing and financing transactions:
Common stock issued for accrued liabilities – related party
$ 748,000
$ 900,000
Common stock issued for loans payable – related party
$ 1,511,152
$ —
Common stock issued for accrued salary – related party
$ 2,022,917
$ —
Common stock receivable
$ —
$ 1.565
Preferred stock dividends
$ 30,630
$ 93,592
Common stock issued for interest – related party
$ 331,019
$ —
Common stock payable for payment of accrued dividends
$ 529,000
$ —
Common stock issued for services – related party
$ 135,340
$ —
Common stock issued for conversion of preferred
$ 10
$ —
The accompanying notes are an integral part
of these unaudited condensed consolidated financial statements.
5
The OLB Group, Inc. and Subsidiaries
Notes to the Condensed Consolidated Financial
Statements
September 30, 2025
(Unaudited)
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 Bitcoin 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, 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. The
Company’s eVance Capital, Inc subsidiary provides lending services to merchants processing with eVance, Inc.
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, Inc. (“OmniSoft”) operates
a software platform for small merchants. Omnisoft’s Omnicommerce applications work on an iPad, mobile device and the web and allow
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 its wholly
owned subsidiary, OLBit, Inc. (“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 Bitcoin Business and Fintech Services business.
To date, the activities of this subsidiary have been nominal.
On June 15, 2023, the Company entered into a
Membership Interest Purchase Agreement (the “Agreement”) with SDI Black 001, LLC (“Seller”) whereby it acquired
80.01 % of the membership interests of Moola Cloud, LLC, a Florida limited liability company (formerly Cuentas SDI, LLC, the “LLC”).
On May 20, 2024, the Company entered into a Membership Interest Purchase Agreement (the “Agreement”) dated as of May 20,
2024 with the minority member of the LLC whereby it acquired the remaining 19.99 % of the membership interests of the LLC. As a result,
effective May 20, 2024, the Company owns 100 % of the LLC. On August 14, 2024, the LLC changed its name to Moola Cloud, LLC. The LLC owns
the platform of Seller and the network serving over 31,000 bodega convenience stores in and around New York and New Jersey (see
Note 7).
The Company also provides ecommerce development
and consulting services on a project-by-project basis.
6
Bitcoin Mining Business:
On July 23, 2021, the Company formed its wholly
owned subsidiary, DMINT, Inc., (“DMINT”). The purpose of DMINT is to operate its business related to Bitcoin mining (“Bitcoin
Business”).
On June 24, 2022, the Company formed DMINT Real
Estate Holdings, Inc. (“DMINT Real Estate”), a wholly-owned subsidiary of DMINT. The purpose of DMINT Real Estate is to buy
and hold real estate related to DMINT. Currently, DMINT Real Estate’s only asset is its building and property located in Selmer,
Tennessee where all of the Company’s mining computers are located.
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Basis of Presentation
The Company’s unaudited condensed consolidated
financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S.
GAAP”), and pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) and reflect
all adjustments, consisting of normal recurring adjustments, which management believes are necessary to fairly present the financial
position, results of operations and cash flows of the Company as of and for the nine month period ending September 30, 2025 and not necessarily
indicative of the results to be expected for the full year ending December 31, 2025. These unaudited financial statements should be read
in conjunction with the financial statements and related notes included in the Company’s Annual Report on Form 10-K for the
year ended December 31, 2024.
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 and stock-based compensation.
Principles of Consolidation
The accompanying unaudited condensed consolidated
financial statements include the accounts of the Company and its wholly-owned subsidiaries, eVance Inc, eVance Capital Inc, Securus365,
Inc., CrowdPay.us, Inc., OmniSoft, Inc., OLBit, Inc., DMINT, Inc., and DMINT Real Estate Holdings. The Company owns 100 % of Cuentas SDI,
LLC, which has been included in the unaudited condensed consolidated financial statements.
All significant intercompany transactions and
balances have been eliminated.
Fair Value of Financial Instruments
The fair value is an exit price representing
the amount that would be received to sell an asset or required to transfer a liability in an orderly transaction between market participants.
As such, fair value of a financial instrument is a market-based measurement that should be determined based on the assumptions that market
participants would use in pricing an asset or a liability.
7
A three-tier fair value hierarchy is established
as a basis for considering such assumptions and for inputs used in the valuation methodologies in measuring fair value:
● Level
1: Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities
in active markets.
● Level
2: Observable inputs that reflect quoted prices for identical assets or liabilities in markets
that are not active; quoted prices for similar assets or liabilities in active markets; inputs
other than quoted prices that are observable for the assets or liabilities; or inputs that
are derived principally from or corroborated by observable market data by correlation or
other means.
● Level
3: Unobservable inputs reflecting our own assumptions incorporated in valuation techniques
used to determine fair value. These assumptions are required to be consistent with market
participants assumptions that are reasonably available.
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 September 30, 2025 and December 31, 2024, 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 September 30, 2025 and December 31, 2024. (see Note 15).
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 Topic 718.
8
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 nine months ended September 30, 2025 and
2024 does not include warrants to acquire 630,512 and 856,313 , respectively, shares of common stock because of their anti-dilutive effect.
The weighted average number of common shares for nine months ended September 30, 2025 and 2024, does not include 20,000 and 20,000 options,
respectively, to purchase common stock because of their anti-dilutive effect.
Investments in Equity Securities
The Company accounts for its investments under
ASC 321, “Investments – Equity Securities,” which requires that investments in equity securities be measured at fair
value with changes in value recorded as unrealized gains and losses in current period operations.
Bitcoin
The Company obtains bitcoin through our mining
activities, which is accounted for in connection with our revenue recognition policy. The bitcoin held is recorded as other assets in
the Consolidated Balance Sheets and is accounted for as indefinite-lived intangible assets initially measured at cost, in accordance
with ASC 350 – “Intangibles-Goodwill and Other” (“ASC 350”). The use of bitcoin is accounted for in accordance
with the first in first out method of accounting. We do not amortize our bitcoin but assess the value for impairment as further discussed
in our impairment policy.
At September 30, 2025 and December 31, 2024,
the carrying value of the Company’s bitcoin was $ 14,237 and $ 0 , respectively. As of September 30, 2025, the Company had 0.0167 bitcoin
on hand which had a fair value of $ 1,887 based on the price of bitcoin of approximately $ 114,056 . For the nine months ended September
30, 2025 and 2024, we recorded a realized gain on our bitcoin transactions of $ 0 and $ 225,229 , respectively.
Property and Equipment
Property and equipment is stated at cost and
depreciated using the straight-line method over the estimated useful lives of the assets. Depreciation is calculated once the asset has
been received and is ready for its intended use, using half of the monthly depreciation in the first month and half of the monthly depreciation
in the last month. 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 in the statement of operations. Expenditures for repairs and maintenance are expensed
as incurred.
The Company capitalizes all capital assets utilizing
the following criteria:
● All
land acquisitions;.
● All
buildings/facilities acquisitions and new construction;
● Facility renovation and improvement projects costing more than $ 100,000 ;
● Land improvement and infrastructure projects costing more than $ 100,000 ,
● Equipment costing more than $ 3,000 with a useful life beyond a single reporting period (generally one year);
● Computer equipment costing more than $ 5,000 ; and
● Construction in Progress (CIP) for capital projects with a budget in excess of $ 100,000
The estimated useful lives for all the Company’s
property and equipment are as follows:
Item Useful
Life
Computer equipment 3 years
Software 10 years
Office furniture 5 Years
Buildings and improvements 30 years
9
Intangible Assets
The Company accounts for its intangible assets
in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Subtopic
350-30, General Intangibles Other Than Goodwill . ASC Subtopic 350-30, which requires assets to be measured based on the fair value
of the consideration given or the fair value of the assets (or net assets) acquired, whichever is more clearly evident and, thus, more
reliably measurable. Under ASC Subtopic 350-30 any intangible asset with a useful life is required to be amortized over that life and
the useful life is to be evaluated every reporting period to determine whether events or circumstances warrant a revision to the remaining
period of amortization. If the estimate of useful life is changed the remaining carrying amount of the intangible asset is amortized
prospectively over the revised remaining useful life. Costs to renew or extend the term of an intangible assets are recognized as an
expense when incurred.
Included in intangible assets are merchant portfolios
that are valued at fair value of merchant customers on the date of acquisition and are amortized over their estimated useful lives ( 7
years). See Note 4.
Impairment of Long-Lived Assets
In accordance with ASC 360-10 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.
The Company recorded no impairment expense for
the nine months ended September 30, 2025 and 2024.
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 September 30, 2025.
A summary of goodwill as of September 30, 2025,
is as follows:
Acquisition of assets from Excel Corporation and its subsidiaries on April 9, 2018
$ 6,858,216
Acquisition of 80.01 % interest of Cuentas SDI, LLC on June 15, 2023
1,281,673
Goodwill balance as of September 30, 2025
$ 8,139,889
10
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, we have recorded an allowance balance of $ 207,850
and $ 207,850 as of September 30, 2025 and December 31, 2024, respectively. This balance represents an amount related to the ongoing lawsuit
with FFS. As of September 30, 2025, the loan is not considered in default.
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. During the nine months ended September 30, 2025 and 2024 chargebacks have reduced recorded revenue amounts and no reserve
for loss has been recorded as of September 30, 2025 and December 31, 2024.
Revenue Recognition
The following table presents the Company’s
revenue disaggregated by revenue source:
For the Three Months
Ended
September
30,
For the Nine Months
Ended
September
30,
2025
2024
2025
2024
Revenue:
Transaction and processing fees
$ 2,106,362
$ 2,569,596
$ 6,260,981
$ 7,341,998
Merchant equipment rental and sales
4,551
16,120
21,238
64,243
Revenue, net - cryptocurrency mining
78,814
88,078
224,486
341,972
Other revenue from monthly recurring subscriptions
72,197
43,349
215,193
307,285
Digital product revenue
51,270
366,779
180,023
2,045,760
Total revenue
2,313,194
3,083,922
6,901,921
10,101,258
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.
11
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.
Merchant equipment rental and sales
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.
Monthly recurring subscriptions
The Company generates recurring revenue through
monthly subscriptions for software services. This service is provided based on an agreement with the customer regarding software
services. Performance obligations are promises in a contract to a customer. In the subscription model, each billing
period represents a performance obligation. The transaction price is the amount of consideration the Company expects to receive
in exchange for transferring goods or services. For recurring revenue, this is the subscription fee. The Company
allocates to the performance obligated based on the selling price for the subscription. If the criteria for recognizing revenue over
time are met, revenue is recognized over the period of performance. For subscription and recurring fee, this means recognizing
revenue each billing period.
Cryptocurrency mining:
The Company entered into contracts with digital
asset mining pool operators to provide the service of performing hash computations for the mining pool operator. The contracts are
continuously renewable and 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 Bitcoin. 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. Hashrate is the measure of the computational power per second used when mining.
12
Providing computing power in Bitcoin transaction
verification services is an output of the Company’s ordinary activities. The provision of computing power is the only performance
obligation in the Company’s contracts with third party pool operators. The transaction consideration the Company receives, if any,
is noncash consideration, which is all variable. Because it is not probable that a significant reversal of cumulative revenue will not
occur, the consideration is constrained until the Company 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.
The Company earns Bitcoin during the time period
00:00:00 UTC and 23:59:59 UTC (“24-hour Period”) unless terminated in accordance with the terms set forth by the terms of
service. In exchange for performing hash computations for the mining pool. The Company performs hash computations for one mining pool
operator, Foundry USA. Foundry USA operates its pool on the Full Pay Per Share (FPPS) payout method. FPPS is a variant of the Pay Per
Share (PPS) method, where miners receive a fixed payout for each valid share submitted, regardless of whether the pool finds a block.
The fair value of the Bitcoin award received
is determined using the intraday average quoted price of the Bitcoin over the 24-Hour Period. The Company’s Bitcoin earned are
actively traded on the major trading platforms. The Company considers Coinbase to be its primary market. The consideration the Company
will receive, comprised of block rewards, transaction fees less mining pool operator fees are aggregated, over the 24-Hour Period, in
a sub-balance account held by the mining pool operator, which is finalized one hour later at 1AM UTC. The sub-balance account is then
withdrawn to the Company’s whitelisted wallet address, once a day, between the hours of 9am to 5pm UTC time (the “Settlement”).
The rate of payment occurs once per day, as long as the minimum payout threshold of 0.01 bitcoin has accumulated in the sub- account
balance, in accordance with the mining pool operator’s terms of service. At the time of Settlement, the company values the
amount of Bitcoin earned using the average price of Bitcoin, per Coinbase, over the 24-hour Period and records this amount as revenue.
By utilizing the average daily price of bitcoin over the time earned, the Company eliminates any differences that may arise due to the
volatility in trading price between bitcoin and fiat currency during the period where the Company establishes and completes the contract.
Pursuant to ASC 606-10-55-42, the Company assessed
if the customer’s option to renew represented a material right that represents a separate performance obligation and noted the
renewal is not a material right. The definition of a material right is a promise in a contract to provide goods or services to a customer
at a price that is significantly lower than the stand-alone selling price of the good or service. The mining pool operator does not provide
any discounts and as such there is no economic benefit to the customer and as such a separate performance obligation does not exist under
606-10-55-42. In addition, there are no options for renewal that are separately identifiable from other promises in the contract, such
as an ability to extend the contract at a reduced price.
The performance obligation of the Bitcoin miner
under the mining contracts with Foundry Pool USA involves the service of performing hash computations to facilitate the verification
of digital asset transactions. The Company’s miners contribute computing power (i.e. hashrate) that perform hash calculations to
the mining pool operator, engaging in the process of validating and securing transactions through the generation of Bitcoin hashes. The
mining pool then utilizes a specific mining algorithm (e.g. SHA-256) to submit shares (proof of work) to the mining pool’s server
as they contribute to solving the Bitcoin puzzles required to mine a block. The Company reviews and analyzes its individual pool performance
using a dashboard provided by Foundry Pool USA that includes real-time statistics on hashrate, shares submitted and earnings. The service
of performing hash computations in digital asset transaction verification services is an output of the Company’s ordinary activities.
The provision of providing these services is the only performance obligation in the Company’s contracts with mining pool operators.
The Company performs hash computations for one mining pool operator, Foundry USA. Foundry USA operates its pool on the Full Pay Per Share
(FPPS) payout method. FPPS is a variant of the Pay Per Share (PPS) method, where miners receive a fixed payout for each valid share submitted,
regardless of whether the pool finds a block.
13
Regardless of the pool’s success, the Company
will receive consistent rewards based on the number of valid shares it contributes. The transaction consideration the Company receives
is non-cash consideration, in the form of bitcoin. The Company measures the bitcoin at fair value on the date earned using the average
price (calculated by averaging the daily open price and the daily close price) quoted by its Principal Market at the date the Company
completed the service of performing hash computations for the mining pool operator. There are no deferred revenues or other liability
obligations recorded by the Company since there are no payments in advance of performance. At the end of each 24 hour period (00:00:00
UTC and 23:59:59 UTC), there are no remaining performance obligations. By utilizing the average daily price of bitcoin on the date earned,
the Company eliminates any differences that may arise due to the volatility in trading price between bitcoin and fiat currency during
the period where the Company establishes and completes the contract. The consideration is all variable. There is no significant financing
component in these transactions.
If authoritative guidance is enacted by the Financial
Accounting Standards Board (“FASB”), the Company may be required to change its policies, which could affect the Company’s
financial position and results from operations.
Digital product revenue
The Company generates revenue through electronic
distribution and sale of digital products that range from prepaid wireless SIM activation, international mobile recharge services and
international long distance phone service. The Company generally obtains payment upfront and its performance obligation is to provide
products and/or calling services. When products are provided at the point of sale, revenue is recognized immediately and at the time
of payment. When a customer purchases a prepaid telecom product, such as a prepaid mobile phone plan, the revenue is initially recorded
as a customer deposit and revenue is recognized over the relevant performance period as customers utilize the prepaid telecom services.
As of September 30, 2025 and December 31, 2024, customer deposits were $0 .
Leases
The Company determines whether an arrangement
contains a lease at the inception of the arrangement. If a lease is determined to exist, the term of such lease is assessed based on
the date on which the underlying asset is made available for the Company’s use by the lessor. The Company’s assessment of
the lease term reflects the non-cancelable term of the lease, inclusive of any rent-free periods and/or periods covered by early-termination
options which the Company is reasonably certain of not exercising, as well as periods covered by renewal options which the Company is
reasonably certain of exercising. The Company also determines lease classification as either operating or finance at lease commencement,
which governs the pattern of expense recognition and the presentation reflected in the consolidated statements of operations over the
lease term.
For leases with a term exceeding 12 months,
an operating lease liability is recorded on the Company’s consolidated balance sheet at lease commencement reflecting the present
value of its fixed minimum payment obligations over the lease term. A corresponding operating lease right-of-use asset equal to the initial
lease liability is also recorded, adjusted for any prepaid rent and/or initial direct costs incurred in connection with execution of
the lease and reduced by any lease incentives received. For purposes of measuring the present value of its fixed payment obligations
for a given lease, the Company uses its incremental borrowing rate, determined based on information available at lease commencement,
as rates implicit in its leasing arrangements are typically not readily determinable. The Company’s incremental borrowing rate
reflects the rate it would pay to borrow on a secured basis and incorporates the term and economic environment of the associated lease.
For the Company’s operating leases, fixed
lease payments are recognized as lease expense on a straight-line basis over the lease term. For leases with a term of 12 months
or less, lease payments are recognized as paid and are not recognized on the Company’s consolidated balance sheet as an accounting
policy election. Leases qualifying for the short-term lease exception were insignificant. Variable lease costs are recognized as incurred
and primarily consist of common area maintenance and utility charges not included in the measurement of right of use assets and operating
lease liabilities.
14
Income Taxes
The Company accounts for income taxes under the
asset and liability method, in which deferred tax assets and liabilities are recognized for the future tax consequences attributable
to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and
operating loss and tax credit carry forwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply
to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred
tax assets and liabilities of a change in tax rates is recognized in operations in the period that includes the enactment date. A valuation
allowance is required to the extent any deferred tax assets may not be realizable.
Recent Accounting Pronouncements
In November 2024 , the FASB issued Accounting
Standards Update 2024-03 “ Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40) ”
which requires that at each interim and annual reporting period an entity:
1 . Disclose the amounts of (a) purchases of inventory, (b) employee
compensation, (c) depreciation, (d) intangible asset amortization, and (e) depreciation, depletion, and amortization included in each
relevant expense caption. A relevant expense caption is an expense caption presented on the face of the income statement within continuing
operations that contains any of the listed expense categories.
2 . Include certain amounts that are already required to be disclosed
under current generally accepted accounting principles (GAAP) in the same disclosure as the other disaggregation requirements.
3 . Disclose a qualitative description of the amounts remaining
in relevant expense captions that are not separately disaggregated quantitatively.
4 . Disclose the total amount of selling expenses and, in annual
reporting periods, an entity’s definition of selling expenses.
These amendments
are effective for annual reporting periods beginning after December 15, 2026 , and interim reporting periods beginning after December
15, 2027 : either ( 1 ) prospectively to financial statements issued for reporting periods after the effective date of this
Update or ( 2 ) retrospectively to any or all prior periods presented in the financial statements. The Company expects to enhance
disclosures of expenses based on new requirements.
In November 2024 , the FASB also issued
Accounting Standards Update 2024-04 “Debt - Debt with Conversion and Other Options (Subtopic 470-20) “ Induced Conversions
of Convertible Debt Instruments ” to clarify the requirements for determining whether certain settlements of convertible debt
instruments should be accounted for as an induced conversion. Under the amendments, to account for a settlement of a convertible debt
instrument as an induced conversion, an inducement offer is required to provide the debt holder with, at a minimum, the consideration
(in form and amount) issuable under the conversion privileges provided in the terms of the instrument. An entity should assess whether
this criterion is satisfied as of the date the inducement offer is accepted by the holder. If, when applying this criterion, the convertible
debt instrument had been exchanged or modified (without being deemed substantially different) within the one-year period leading up to
the offer acceptance date, an entity should compare the terms provided in the inducement offer with the terms that existed one year before
the offer acceptance date. The amendments in this Update also clarify that the induced conversion guidance applies to a convertible debt
instrument that is not currently convertible as long as it had a substantive conversion feature as of both its issuance date and the
date the inducement offer is accepted. The amendments are effective for all entities for annual reporting periods beginning after December
15, 2025, and interim reporting periods within those annual reporting periods. The Company is examining the impact this pronouncement
may have on the Company’s consolidated financial statements.
The Company has implemented all new accounting
pronouncements that are in effect. These pronouncements did not have any material impact on the financial statements unless otherwise
disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might have
a material impact on its financial position or results of operations.
15
NOTE 3 – LIQUIDITY AND CAPITAL RESOURCES
The Company’s unaudited condensed 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 September 30, 2025, the Company
had accounts receivable of approximately $ 47,000 , other receivables of approximately $ 819,000 and other current assets of approximately
$ 20,000 . At September 30, 2025, the Company has accounts payable and accrued expenses of approximately $ 4,739,000 , a cash overdraft of
approximately $ 27,000 as well as other current liabilities of approximately $ 2,161,000 . To date, the Company has generated cash
flows from issuances of equity and indebtedness and during the nine months ended September 30, 2025 reported net cash used by operating
activities of approximately $ 1,300,000 .
On February 16, 2024, The OLB Group, Inc. (the
“Company”) entered into an Equity Distribution Agreement (the “Agreement”) with Maxim Group LLC (“Maxim”)
to create an at-the-market equity program. Under the Agreement, the Company may offer and sell its common stock, par value $ 0.0001 per
share, from time to time having an aggregate offering amount of up to $ 15,000,000 (the “Shares”) during the term of the Agreement
through Maxim, as sales agent (the “ATM Offering”). The Company has agreed to pay Maxim a commission equal to 3.0 % of the
gross sales price from the sales of Shares pursuant to the Agreement. In addition, the Company has agreed to reimburse Maxim for its
costs and out-of-pocket expenses incurred in connection with its services, including the fees and out-of-pocket expenses of its legal
counsel. The Shares will be issued pursuant to the Company’s Registration Statement on Form S-3 (File No. 333-255152) filed with
the Securities and Exchange Commission that was declared effective on May 3, 2021. On February 20, 2024, the Company filed a prospectus
supplement registering up to $ 3,900,000 of Shares relating to the ATM Offering with the Securities and Exchange Commission.
In addition, the Company is in the process of
spinning off DMINT into a stand-alone entity. It is expected that the spin-off will occur during the next twelve months. As a result,
the capital required to operate the Bitcoin Mining Segment will no longer be incurred by the Company. Further, DMINT, as a stand-alone
entity, will look to raise capital following the spin-off through either an issuance of DMINT equity or loans against the DMINT assets,
which include the property in Selmer, Tennessee and the Bitcoin mining computers.
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 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. Without raising additional capital, either via additional
advances made pursuant to the ATM, related party loan or from other sources, there is substantial doubt about the Company’s ability
to continue as a going concern through November 30, 2026. The accompanying unaudited condensed consolidated financial statements have
been prepared assuming that the Company will continue as a going concern. This basis of presentation contemplates the recovery of the
Company’s assets and the satisfaction of liabilities in the normal course of business.
These unaudited condensed consolidated 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 not continue as a going concern.
NOTE 4 – INTANGIBLE ASSETS
Intangible assets consist of the following:
September 30,
2025
December 31,
2024
Domain name
$ 4,965
$ 4,965
Less accumulated amortization
( 4,965 )
( 1,241 )
Net mineral rights
$ —
$ 3,724
Total intangible assets, net
$ —
$ 3,724
16
Amortization
expense for the nine months ended September 30, 2025 and 2024 was $ 0 and
$ 421,307 , respectively.
Amortization expense for the three months ended
September 30, 2025 and 2024 was $ 0 and $ 112,499 , respectively.
NOTE 5 – PROPERTY AND EQUIPMENT
Property and equipment consisted of the following:
September 30,
2025
December 31,
2024
Office equipment
$ 186,600
$ 186,600
Computer software
141,337
141,337
Bitcoin mining equipment
8,425,000
8,425,000
Building
409,296
409,296
Construction in process
2,361,870
2,383,396
Total
11,524,103
11,545,629
Less accumulated depreciation
( 8,795,573 )
( 8,291,590 )
Property and Equipment, net
$ 2,728,530
$ 3,254,039
Depreciation expense for the three and nine months ended September
30, 2025 was $ 120,694 and $ 503,982 , respectively.
Depreciation expense for the three and nine months ended September
30, 2024 was $ 656,017 and $ 2,249,208 , respectively
NOTE 6 – INVESTMENT IN EQUITY SECURITIES
The Company owned 165.27 units ( 1.11 %) of Node
Capital Token Opportunity Fund LP (the “Fund”) for which it paid an aggregate of $ 250,000 in August 2021. As of December
31, 2024, the investment in equity securities was $ 0 .
During the three and nine months ended September
30, 2024, the Company recognized an unrealized gain of $0 and $ 274,731 , respectively.
NOTE 7 – NOTE PAYABLE
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 $ 24,838
until the loan is repaid in full or it matures on March 1, 2025. During the three months ended March 31, 2025, the Company made repayments
of $ 38,838 . During the nine months ended September 30, 2025, the Company issued 124,531 shares of common stock to fully satisfaction
of the outstanding balance and is still pending final approval. As of September 30, 2025 and December 31, 2024, the note payable balance
was $ 0 and $ 202,939 , respectively.
NOTE 8 – STOCK OPTIONS
A summary of the status of the Company’s
outstanding stock options and changes is presented below:
Stock Options
Options
Weighted
Average
Exercise
Price
Aggregate
Intrinsic
Value
Options outstanding December 31, 2023
156,899
$ 0.04
$ 1,656,270
Granted
20,000
$ 0.10
Exercised
( 156,899 )
$ 0.04
Expired
—
$ —
Options outstanding December 31, 2024
20,000
$ 0.10
$ 39,400
Granted
—
Exercised
—
Expired
—
Options outstanding September 30, 2025
20,000
$ 0.10
$ 35,400
Shares exercisable at September 30, 2025
20,000
$ 0.10
$ 35,400
17
During the nine months ended September 30, 2025
and 2024 the Company recognized $ 101,625 and $ 372,624 , respectively, in stock-based compensation related to the above-mentioned options.
During the three months ended September 30, 2025 and 2024 the Company recognized $ 33,875 and $ 33,875 , respectively, in stock-based compensation
related to the above-mentioned options. As of September 30, 2025 there is $ 33,875 of unrecognized expense for the above-mentioned options
is expected to extend for 1.01 years and the weighted average contractual term of the options outstanding and of the option exercisable
were 8.27 years.
NOTE 9 – WARRANTS
On August 11, 2025, all of the outstanding 189,766
Series A, 32,535 Series B warrants, and 3,500 other warrants expired.
A summary of the status of the Company’s
outstanding warrants and changes during the periods is presented below:
Number of
Warrants Weighted
Average
Exercise
Price Weighted
Average
Remaining
Contract
Term
Outstanding, December 31, 2023 856,313 $ 68.33 2.60
Warrants Exercised — $ —
Outstanding, December 31, 2024 856,313 $ 68.33 1.49
Warrants Expired ( 225,801 ) $ 81.60
Outstanding, September 30, 2025 630,512 $ 62.77 1.06
NOTE 10 – OPERATING LEASES
On November 13, 2024, eVance, Inc. (“eVance”)
entered into a Lease Agreement (the “Lease”) with Royal Centre Holdings LLC (the “Lessor”) relating to approximately
1,740 square feet of property located at 11475 Great Oaks Way, Alpharetta, Georgia. The term of the Lease is for thirty-nine (39) months
commencing December 1, 2024. The monthly base rent was $ 4,023.75 for the first twelve (12) months, beginning in April 2025, increasing
each year thereafter. The total rent for the entire lease term is $ 162,435 .
Lease expense for the nine months ended September
30, 2025 and 2024, was $ 53,061 and $ 57,051 , respectively. Lease expense for the three months ended September 30, 2025 and 2024, was $ 19,653
and $ 5,950 , respectively. The Company has multiple short term rental arrangements that are not captured under ASC 842. Those payments
are expensed as incurred and included in the total lease expense for each year.
Balance Sheet Classification September 30,
2025
Asset
Operating lease asset Right of use asset $ 108,517
Total lease asset $ 108,517
Liability
Operating lease liability – current portion Current operating lease liability $ 44,940
Operating lease liability – noncurrent portion Long-term operating lease liability 63,057
Total lease liability $ 107,997
18
Lease obligations at September 30, 2025 consisted
of the following:
For the year ended December 31:
2025
$ 12,192
2026
49,858
2027
51,354
2028
8,793
Total payments
$ 122,197
Amount representing interest
$ ( 14,200 )
Lease obligation, net
107,997
Less current portion
( 44,940 )
Lease obligation – long term
$ 63,057
NOTE 11 – STOCKHOLDERS’ EQUITY
During the three months ended March 31, 2025,
the Company sold 90,762 shares of common stock from its ATM Offering, for total proceeds of $ 187,913 .
During the three months ended March 31, 2025,
there was a decrease to additional paid in capital for Series A preferred stock dividend expense of $ 30,630 .
During the three months ended June 30, 2025,
the Company sold 517,969 shares of common stock from its ATM Offering, for total net proceeds of $ 699,873 .
During the nine months ended September 30, 2025,
there was an increase to additional paid in capital for stock option expense of $ 101,625 .
During the nine months ended September 30, 2025,
the Company issued 400,000 shares of common stock for payment of various accounts payable and the VFS loan (Note 7) totaling $ 696,000 .
The shares were valued at $ 1.87 , the closing stock price on the date of grant, for a total value of $ 748,000 , resulting in a loss on
the extinguishment of debt of $ 52,000 .
Refer to Note 13 for shares issued to related
parties.
NOTE 12 – 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
On August 7, 2020, we filed a Certificate of
Designations, Preferences and Rights of Series A Preferred Stock (the “Certificate of Designations”) with the Secretary of
State of Delaware. The Certificate of Designations will provide that 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.
19
The Company amended the conversion price of its
Series A Convertible Preferred Stock from $ 90 per share to $ 1.00 per share on May 28, 2025. The closing stock price on May 27, 2025 was
$ 1.50 per share. The Company and the preferred shareholder agreed to convert the preferred stock at its stated value of $ 1,021,000 and
accrued dividends of $ 529,000 (totaling a stated value of $ 1,550,000 ) into 1,550,000 common shares. The modification increased the intrinsic
value to preferred stockholders by approximately $ 775,000 which has been recorded as a deemed dividend in accordance with ASC 260-10-45-15.
The deemed dividend reduced net income available to common stockholders in the calculation of basic and diluted earnings per share for
the three and nine months ended September 30, 2025. On June 2, 2025, the holder of the Series A converted the 1,021 shares held into
1,021,000 shares of common stock and the accrued dividends of $ 529,000 into 529,000 shares of common stock. The excess of the accrued
dividend of $ 574,139 over the accrued dividend converted of $ 529,000 was forgiven and reflected as a contribution to equity of $ 45,139 .
As of September 30, 2025 and December 31, 2024
there were 0 and 1,021 shares of Series A Preferred Stock issued and outstanding, respectively. 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 Stockholders may convert,
at their option, on or after the date on which the 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. The conversion price for the Series A Preferred Stock will be equal to the offering price per Unit in this offering and will be
subject to adjustment for splits and the like. The holders of Series A Preferred Stock will only be permitted to convert their shares
of Series A Preferred Stock into shares of common stock at such time as the Term Loan has been repaid in full and there are no further
outstanding obligations regarding such indebtedness.
Voting
Each holder of a share of Series A Preferred
Stock will have 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 shall have full voting rights and powers equal to the voting rights and powers of the holders of common stock,
and shall be entitled, to notice of any stockholders’ meeting in accordance with the Company’s bylaws, and shall be 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.
20
NOTE 13 – RELATED PARTY TRANSACTIONS
During the nine months ended September 30, 2025
and 2024, the Company accrued $ 30,630 and $ 93,592 , respectively, for dividends on the Series A preferred stock held by Mr. Yakov. On
June 2, 2025, Mr. Yakov converted $ 529,000 of the accrual into 529,000 shares of common stock and forgave the remaining $ 45,479 , which
was credited to additional paid in capital. As of September 30, 2025 and December 31, 2024, total accrued dividends on the Series A preferred
stock due to Mr. Yakov is $ 0 and $ 543,509 , respectively.
On April 8, 2024, the Company entered into Amendment
No. 1 (the “Amendment”) to the Employment Agreement with Mr. Yakov (the “Yakov Agreement”). The Amendment corrected
a ministerial error in the terms relating to the exercise price of stock options awarded and automobile allowance for Mr. Yakov. The
Amendment affirmed that the exercise price of stock options issued under the Agreement (the “Stock Options”) shall have a
per share exercise price equal to One Cent ($ 0.01 ) and expire ten years after the date of grant. Each Stock Option granted shall become
exercisable as follows: 50 % upon the grant date, then 25 % upon each of the second and third anniversary of the date on which it is granted.
In addition, the notices provision of the Yakov Agreement was amended to the reflect the current business address of the Company.
On
August 12, 2024, the Company entered into an agreement with Yakov Holdings, LLC, an entity controlled by Mr. Yakov wherebyYakov Holdings,
LLC committed to loan to the Company up to Five Million Dollars ($ 5,000,000 ) (the “Yakov Holdings, LLC Loan”). The Yakov Holdings,
LLC Loan is revolving in nature, allowing the Company to borrow, repay, and re-borrow amounts under the terms and conditions set forth
herein, provided that the total outstanding amount shall not exceed Five Million Dollars ($ 5,000,000 ). The interest rate of the Yakov
Holdings, LLC Loan is 12 % and it matures on August 12, 2025 . On August 12, 2025, Yakov Holdings, LLC agreed to extend the note to mature
on August 12, 2026. In addition, the Yakov Holdings, LLC Loan is
secured by a first priority security interest for the benefit of Yakov Holdings, LLC over all of the assets of the Company.
On April 21, 2025 the Company agreed to convert
the certain obligations owed to Ronny Yakov, Yakov Holdings, LLC and Patrick Smith at $ 1.00 per share. The common stock price was $ 1.04
per share. As a result, the Company recorded a loss on conversion of $ 175,763 during the nine months ended September 30, 2025. The following
is a summary of the obligations subject to conversion:
Yakov Holdings, LLC Loan
$ 1,492,152
Yakov accrued compensation
1,062,500
Yakov accrued bonus
300,000
Accrued interest
280,377
3,135,029
Smith loan
19,000
Smith accrued compensation
510,417
Smith accrued bonus
150,000
Smith accrued interest
50,642
730,059
Total obligation converted
$ 3,865,088
Shares issued
3,865,088
Conversion price
$ 1.04
$ 4,040,851
Loss on modification
$ 175,763
On the grant date of April 22, 2025, the share
price was set at $ 1.04 per share. The conversion price was set at $ 1.00 per share. The excess of the fair value of the shares to
be issued over the stated amount of the obligation was recorded as a loss on conversion of $ 175,763 .
21
On June 2, 2025, Mr. Yakov converted $ 1,772,529 of principal and interest
into 1,772,529 shares of common stock. As of September 30, 2025 and December 31, 2024, the amount due to Yakov Holdings, LLC is $ 0 and
$ 1,203,960 , respectively.
During the nine months ended September 30, 2025
and 2024, Mr. Yakov made payments on behalf of the Company in the amount of $ 461,888 and $ 1,191,282 , respectively.
On June 2, 2025, Mr. Smith converted $ 69,642
of principal and interest into 69,642 shares of common stock.
On June 2, 2025, Mr. Smith converted $ 510,417
and $ 150,000 of accrued salary and bonus, respectively, into 660,417 shares of common stock.
On June 2, 2025, Mr. Yakov converted $ 1,062,500
and $ 300,000 of accrued salary and bonus, respectively, into 1,362,500 shares of common stock.
During the nine months ended September 30, 2025,
the Company issued 35,000 shares of common stock to its CFO for services. The shares were valued at $ 2.02 , the closing stock price on
the date of grant, for total non cash expense of $ 70,700 .
During the nine months ended September 30, 2025,
the Company issued 32,000 shares of common stock to its directors for services. The shares were valued at $ 2.02 , the closing stock price
on the date of grant, for total non cash expense of $ 64,640 .
NOTE 14 – 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.
On November 24, 2021, the Company entered into
an Asset Purchase Agreement (the “Agreement”) dated as of November 15, 2021, with FFS Data Corporation (“FFS”)
whereby the Company 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.
However, the Company is engaged in ongoing litigation with FFS in the Supreme Court of the State of New York, New York County relating
to the Acquired Merchant Portfolio wherein: (i) FFS alleges the Company breached the contract by failing to pay the balance of the purchase
price; and (ii) the Company seeks to recover the purchase price along with damages arising from FFS’ breach of representations
and warranties and other misrepresentations about the Acquired Merchant Portfolio which ultimately resulted in the termination
of the bank processing agreement by Clear Fork Bank (the “Bank”). In addition, the Company has filed a lawsuit in the
District Court of the 42 nd Judicial District, Taylor County, Texas against the Bank, Timothy Cooper, Daniel Neff, Anthony
Sandoval, Lawrence Kentz, Slone Balliew, Olan Beard and Ricky Beard seeking damages the Company suffered as a result of it having to
cease processing transactions for the merchants underlying the Acquired Merchant Portfolio. More specifically, the Company has asserted
the following causes of action: (i) Negligent Supervision against the Bank; (ii) Fraud against all Defendants; (iii) Breach of Fiduciary
Duty against the Bank; (iv) Negligence against all Defendants; (v) Common Law Indemnification against the Bank; (vi) Negligent Misrepresentation
against all Defendants; and (vii) Vicarious Liability against all Defendants. The Bank has filed a counterclaim for fees incurred
by it in connection with the transactions processed since the acquisition of the Acquired Merchant Portfolio by the Company. The
actions are currently in discovery and trial dates have not been set.
DMINT is currently in a contract dispute with
a contractor. The Company has paid $ 100,000 to the contractor for work completed and materials provided and returned materials to offset
the potential liability of approximately $ 444,000 . The Company has recorded just over $ 315,000 in accounts payable related to the matter.
The matter continues to be in discovery; however, the parties continue to discuss settlement. The parties are working on a payment schedule
but have been unable to agree on terms to date.
22
NOTE 15 – SEGMENTS
The Company applies ASC 280, Segment
Reporting , in determining its reportable segments. The Company has two reportable segments: Bitcoin 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 detail revenue, operating
expenses, and assets, liabilities and equity for the Company’s reportable segments as of and for the nine months ended September
30, 2025.
Fintech
Segment
Bitcoin
Mining
Segment
Consolidated
Total
ASSETS
Current Assets:
Cash
$ 3,489
$ 51
$ 3,540
Accounts receivable, net
46,863
—
46,863
Other receivables
420,382
398,983
819,365
Other current assets
6,230
14,236
20,466
Total Current Assets
476,964
413,270
890,234
Other Assets:
Property and equipment, net
—
2,728,530
2,728,530
Goodwill
8,139,889
—
8,139,889
Operating lease right-of-use assets
108,517
—
108,517
Other long-term assets
380,953
—
380,953
Total Other Assets
8,629,359
2,728,530
11,357,889
TOTAL ASSETS
$ 9,106,323
3,141,800
$ 12,248,123
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities:
Cash overdraft
$ 27,019
$ —
$ 27,019
Accounts payable
3,343,519
655,612
3,999,131
Accrued expenses
676,652
63,375
740,027
Merchant portfolio purchase installment obligation
2,000,000
—
2,000,000
Related party payable
111,640
4,175
115,815
Operating lease liability – current portion
44,940
—
44,940
Due to/from intercompany
( 23,704,629 )
23,704,629
—
Total Current Liabilities
( 17,500,859 )
24,427,791
6,926,932
Long Term Liabilities:
Operating lease liability – net of current portion
63,057
—
63,057
Total Liabilities
( 17,437,802 )
24,427,791
6,989,989
Stockholders’ Equity:
Series A Preferred stock
—
—
—
Common stock
877
—
877
Treasury stock
( 109,988 )
—
( 109,988 )
Additional paid-in capital
78,330,384
—
78,330,384
Accumulated deficit
( 51,677,148 )
( 21,285,991 )
( 72,963,139 )
Total stockholders’ equity
26,544,125
( 21,285,991 )
5,258,134
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$ 9,106,323
3,141,800
$ 12,248,123
23
The following tables detail revenue and expenses
for the Company’s reportable segments as of and for the nine months ended September 30, 2025.
Fintech
Segment
Bitcoin
Mining
Segment
Consolidated
Total
Revenue:
Transaction and processing fees
$ 6,260,981
$ —
$ 6,260,981
Merchant equipment rental and sales
21,238
—
21,238
Revenue, net - bitcoin mining
—
224,486
224,486
Other revenue from monthly recurring subscriptions
215,193
—
215,193
Digital product revenue
180,023
—
180,023
Total revenue
6,677,435
224,486
6,901,921
Operating expenses:
Processing and servicing costs, excluding merchant portfolio
amortization
5,864,065
—
5,864,065
Amortization expense
—
—
—
Depreciation expense
—
503,982
503,982
Salaries and wages
1,332,254
754,220
2,086,474
Professional fees
367,371
162,333
529,704
General and administrative expenses
1,132,652
465,258
1,597,910
Total operating expenses
8,696,342
1,885,793
10,582,135
Loss from operations
( 2,018,907 )
( 1,661,307 )
( 3,680,214 )
Other income (expense):
Interest expense
( 395,164 )
( 191 )
( 395,355 )
Loss on conversion related party
( 175,763 )
—
( 175,763 )
Loss on extinguishment of debt
( 52,000 )
—
( 52,000 )
Other expense
( 85,000 )
—
( 85,000 )
Total other income
( 707,927 )
( 191 )
( 708,118 )
Net loss
( 2,726,834 )
( 1,661,948 )
( 4,388,332 )
Deemed Preferred dividends (related party)
( 775,000 )
—
( 775,000 )
Preferred dividends (related party)
( 30,630 )
—
( 30,630 )
Net Loss Applicable to Common Stockholders’
$ ( 3,532,464 )
$ ( 1,661,948 )
$ ( 5,193,962 )
24
The following tables detail revenue and expenses
for the Company’s reportable segments as of and for the nine months ended September 30, 2024.
For the Nine Months Ended September
30, 2024
Fintech
Segment
Bitcoin
Mining
Segment
Consolidated
Total
Revenue:
Transaction and processing fees
$ 7,341,998
$ —
$ 7,341,998
Merchant equipment rental and sales
64,243
—
64,243
Revenue, net - bitcoin mining
—
341,972
341,972
Other revenue from monthly recurring subscriptions
307,285
—
307,285
Digital product revenue
2,045,760
—
2,045,760
Total revenue
9,759,286
341,972
10,101,258
Operating expenses:
Processing and servicing costs, excluding merchant portfolio
amortization
8,330,686
—
8,330,686
Amortization expense
196,309
224,998
421,307
Depreciation expense
73,319
2,175,889
2,249,208
Salaries and wages
1,564,589
745,731
2,310,320
Professional fees
1,453,837
213,133
1,666,970
General and administrative expenses
1,487,588
768,085
2,255,673
Total operating expenses
13,106,328
4,127,836
17,234,164
Loss from operations
( 3,347,042 )
( 3,785,864 )
( 7,132,906 )
Other income (expense):
Realized gain on sale of bitcoin
—
225,229
225,229
Unrealized gain on investment
—
274,731
274,731
Interest expense
( 45,942 )
—
( 45,942 )
Total other (expense) income
( 45,942 )
499,960
454,018
Net loss
( 3,392,984 )
( 3,285,904 )
( 6,678,888 )
Preferred dividends (related parties)
( 93,592 )
—
( 93,592 )
Net Loss Applicable to Common Shareholders
$ ( 3,486,576 )
$ ( 3,285,904 )
$ ( 6,772,480 )
NOTE 16 – MERCHANT PORTFOLIO PURCHASE
INSTALLMENT OBLIGATION
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 $ 2,000,000 contingent payment amount as of September 30, 2025 and December 31, 2024. Legal proceedings
regarding this matter began in 2022 and have continued through 2025, see Note 14.
NOTE 17 – SUBSEQUENT EVENTS
In accordance with SFAS 165 (ASC 855-10) management
has performed an evaluation of subsequent events through, November 14, 2025, the date that the unaudited financial statements were issued
and has determined that is has the following material subsequent events to disclose in these unaudited financial statements.
On October 27, 2025, the Company filed a Form
S-8 Registration Statement to register up to 2,600,000 shares of our common stock (the “Common Stock”), to be issued under
our Amended and Restated 2020 Share Incentive Plan (the “Plan”) to our employees, directors, consultants and “affiliates”
as such term is defined in Rule 405 under the Securities Act, which shares may include “control securities” as such term is
defined in General Instruction C to Form S-8.
On November 14, 2025, the Company and Mr. Yakov
entered into an Amended and Restated Employment Agreement. The Amended and Restated Employment Agreement replaces all previous employment
agreements and runs through December 31, 2030, with annual renewals, unless ended sooner. Mr. Yakov remains Chairman, President, and CEO,
earning an $ 800,000 salary and $ 400,000 bonus. There were no material changes to any other terms of the agreement.
25
Item 2: Management’s Discussion and
Analysis of Financial Condition and Results of Operations
Forward-Looking Statements
The information in this report contains forward-looking
statements. All statements other than statements of historical fact made in this report are forward-looking. In particular, the statements
herein regarding industry prospects and future results of operations or financial position are forward-looking statements. These forward-looking
statements can be identified by the use of words such as “believes,” “estimates,” “could,” “possibly,”
“probably,” anticipates,” “projects,” “expects,” “may,” “will,” or
“should” or other variations or similar words. No assurances can be given that the future results anticipated by the forward-looking
statements will be achieved. Forward-looking statements reflect management’s current expectations and are inherently uncertain.
If underlying assumptions prove inaccurate or unknown risks or uncertainties materialize, our actual results may differ significantly
from management’s expectations. These risks and uncertainties include those factors described in greater detail in the risk factors
disclosed in our Form 10-K for the fiscal year ended December 31, 2024 filed with the Securities and Exchange Commission. Should one
or more of these risks or uncertainties materialize, or should any of our assumptions prove incorrect, actual results may vary in material
respects from those anticipated in these forward-looking statements. The Company undertakes no obligation to update or revise any
forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required under applicable
securities laws.
You are cautioned not to place undue reliance
on these forward-looking statements, which speak only as of the date of this Quarterly Report on Form 10-Q or, in the case of documents
referred to or incorporated by reference, the date of those documents.
The following discussion and analysis should
be read in conjunction with our unaudited financial statements, included herewith. This discussion should not be construed to imply that
the results discussed herein will necessarily continue into the future, or that any conclusion reached herein will necessarily be indicative
of actual operating results in the future. Such discussion represents only the best present assessment of our management.
Company Overview and Description of Business
Overview
We are a FinTech company that focuses on a suite
of products in the merchant services marketplace that seeks to provide integrated business solutions to merchants throughout the United States.
We seek to accomplish this by providing merchants with a wide range of products and services through our various online platforms, including
financial and transaction processing services. We also have products that provide support for crowdfunding and other capital-raising
initiatives. We supplement our online platforms with certain hardware solutions that are integrated with our online platforms. Our business
functions primarily through three wholly-owned subsidiaries, eVance, Inc., a Delaware corporation (“eVance”), OmniSoft.io,
Inc., a Delaware corporation (“OmniSoft”), and CrowdPay.Us, Inc., a New York corporation (“CrowdPay”), though
substantially all of our revenue has been generated from our eVance business (we began generating revenue from our OmniSoft and CrowdPay
businesses in the second half of 2019). We expect to build out our OmniSoft software business and to rely more on individualized merchant
services offerings for revenue so that we are not dependent on our revenue from our eVance business but there is no guarantee that we
will be able to do so.
We have integrated all the applications for OmniSoft
and the ShopFast Omnicommerce solution with the eVance mobile payment gateway, SecurePay.comTM. SecurePay.comTM. In July 2019, we launched
a new merchant and ISO boarding system that will be able to onboard merchants instantly. This provides the merchant with an automated
approval and ISOs will have the ability to see all their merchants and their residuals as they load to the system.
26
On May 22, 2020, the Company purchased certain
assets from POSaBIT Inc. (“POSaBIT”), including its contracts and arrangements with the Doublebeam merchant payment processing
platform (the “POSaBIT Asset Acquisition”). The assets included, but were not limited to, software source codes, customer
lists, customer contracts, hardware and website domains.
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 money transmission and transactional business. OLBit was previously in the process of applying for money transmission
licenses in all 50 states. In June 2023, it was decided to delay the process of applying for such licenses in order to have a greater
focus of financial and management resources on the Company’s payment processing business and Bitcoin mining business.
On July 23, 2021, we formed DMINT, Inc., a wholly
owned subsidiary (“DMINT”) to operate in the Bitcoin mining industry, specifically the mining of Bitcoin. DMINT initiated
the first phase of the Bitcoin mining operation by placing data centers and ASIC-based Antminer S19J Pro mining computers specifically
configured to mine Bitcoin in Pennsylvania. As of December 31, 2022, DMINT had purchased 1,000 computers. DMint has a data center located
in Selmer, Tennessee. In February 2023, DMINT redeployed its mining computers from its Pennsylvania location and focus the mining efforts
at the Selmer, Tennessee location because of the lower cost of operations in the location. As of December 31, 2024, DMINT had 1,000 computers
and had 400 computers online and mining for Bitcoin. At September 30, 2025, DMINT had mined
60.01 Bitcoin. On October 21, 2024, DMINT filed a Registration Statement on Form S-1 with the Securities and Exchange Commission
(the “SEC”), relating to the proposed spinoff from the Company and resulting issuance of equity of DMINT to OLB shareholders.
On August 16, 2022, DMINT Real Estate Holdings,
Inc. (“DREH”), a wholly owned subsidiary of DMINT, purchased 4.73 acres of land and a building located at 565 Industrial
Park Drive, Selmer, McNairy County, Tennessee for a purchase price of $408,000. DMINT established a Bitcoin mining data center powered
on the local power grid. The location is expected to have capacity for up to 5,000 mining machines. The Company plans to complete the
buildout of the building to be fully operational with 5,000 machines in 2025 following a spin-off of DMINT into a standalone entity,
which is currently in process and has not yet been consummated.
As stated above, we are currently in the process
of spinning off DMINT into a stand-alone entity. Our planned DMINT spin-off distribution (the “Spin-Off Distribution”) will
occur upon DMINT’s Form S-1 Registration Statement filing being declared effective by the Securities and Exchange Commission, and
the approval by the Nasdaq Capital Market (“NASDAQ”) of the listing of DMINT’s common shares on the NASDAQ. Following
the consummation of the Spin-Off Distribution, of which there is no guarantee, (i) DMINT will no longer be a wholly owned subsidiary
of the Company and will be a stand-alone entity, (ii) all of DMINT’s outstanding shares of common stock will be owned by the existing
stockholders of the Company, and (iii) DMINT Real Estate Holdings, Inc. (“DREH”) will remain a wholly owned subsidiary of
DMINT
27
CrowdPay.us™ operates a white label capital
raising platform that targets small and midsized businesses seeking to raise capital and registered broker-dealers seeking to host capital
raising campaigns for such businesses by integrating the platform onto such company’s or broker-dealer’s website. Our CrowdPay
platform is tailored for companies seeking to raise money through a crowdfunding offering of between $1 million and $50 million pursuant
to Regulation CF under Title III of the Jumpstart Our Business Startups (the “JOBS Act”), offerings pursuant to Rule 506(b)
and Rule 506(c) under Regulation D of the Securities Act of 1933, as amended (the “Securities Act”), and offerings pursuant
to Regulation A+ of the Securities Act. Our platform, which can be used for multiple offerings at once, provides companies and broker-dealers
with an easy-to-use, turnkey solution to support company offerings, allowing companies and broker-dealers to easily present online to
potential investors relevant marketing and offering materials and by aiding in the accreditation and background check processes to ensure
investors meets the applicable requirements under the rules and regulations of the Securities Exchange Commission (the “SEC”).
CrowdPay charges a fee to each company and broker-dealer for the use of its platform under a fee structure that is agreed to between
CrowdPay and the Company and/or broker-dealer prior to the initiation of the offering. CrowdPay also generates revenues by providing
ancillary services to the companies and broker-dealers utilizing our platform, including running background checks and providing anti-money
laundering and know-your-customer compliance. CrowdPay is not a registered funding portal or a registered broker-dealer.
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 share exchange transaction closed on January 3, 2022. Prior to the closing of the share exchange
transaction, Ronny Yakov, Chairman and CEO of the Company and John Herzog, a shareholder of the Company, owned 100% of the equity of
Crowd Ignition.
Crowd Ignition is a web-based crowdfunding software
system. The software provides broker-dealer, merchant banks and law firms a platform to market crowdfunding offerings, collect payments
and issue securities. The software has been developed in response to, and to comply with, recent changes in investment regulations including
Regulation D 506(b) and 506(v), Regulation A+ and Title III of the Jobs Act (Regulation CF), including raising the crowdfunding limit
from $1.07 million to $5.0 million. Crowd Ignition is one of only about 50 companies registered with the SEC to provide the services
permitted under Regulation CF.
On June 15, 2023, the Company entered into a
Membership Interest Purchase Agreement (the “Agreement”) with SDI Black 001, LLC (“Seller”) whereby it acquired
80.01% of the membership interests of Moola Cloud, LLC, a Florida limited liability company (formerly Cuentas SDI, LLC, the “LLC”).
The LLC will enable the Company to focus on marketing to the underbanked communities utilizing the LLC’s debit and calling card
platform’s ability for users to reload cash to their account and provide instant access to digital products to their customers’
Mobile App and digital wallet into its electronic portal. The Company plans to market to the LLC’s merchant network, which currently
has approximately 31,600 locations in the United States, the ability of having one POS system that will allow the retail customer to
purchase products using OLB’s payment processing solutions along with the ability to reload payment cards and their mobile phone
minutes. On May 20, 2024, the Company entered into a Membership Interest Purchase Agreement (the “Agreement”) dated as of
May 20, 2024 with the minority member of the LLC whereby it acquired the remaining 19.99% of the membership interests of the LLC for
a purchase price of $215,500. As a result, effective May 20, 2024, the Company owns 100% of the LLC. On August 14, 2024, the LLC changed
its name to Moola Cloud, LLC. The Agreement contains a restrictive covenant whereby for a period of three (3) years from the closing,
none of Seller, including its any of its principals, executives, officers, directors, managers, employees, salespersons, or entities
in which such principal has any interest, will directly or indirectly (i) induce, attempt to induce, interfere with, disrupt or attempt
to disrupt any past, present or prospective business relationship, solicit, market to, endeavor to obtain as a customer, or contract
with any merchant in order to provide services to such Merchant in competition with the Company; or (ii) solicit or interfere with, disrupt
or attempt to disrupt any past, present or prospective business relationship, contractual or otherwise any person or entity that is a
party to any contract assigned to the Company to terminate its contractual or business relationship with the Company.
28
On April 26, 2024, the Company filed with the
Delaware Secretary of State a Certificate of Amendment to Certificate of Incorporation (the “Certificate of Amendment”) which
became effective on April 26, 2024 to effect a one-for-ten (1:10) reverse stock split (the “Reverse Stock Split”) of the
shares of the Company’s common stock, par value $0.0001 per share (the “Common Stock”) The Reverse Stock Split was
approved by the Company’s stockholders at a special meeting on April 26, 2024.
As a result of the Reverse Stock Split, every
ten (10) shares of issued and outstanding Common Stock was automatically combined into one (1) issued and outstanding share of Common
Stock, without any change in the par value per share. No fractional shares were issued as a result of the Reverse Stock Split and any
fractional shares resulting from the reverse stock split were rounded down to the nearest number of whole shares so that we will issue
cash in lieu of any fractional shares that such stockholder would have received as a result of the Reverse Stock Split. Following the
Reverse Stock Split, the number of shares of Common Stock outstanding was reduced from 18,103,462 shares to 1,810,346 shares.
The shares of Common Stock underlying the Company’s outstanding stock options and warrants will be similarly adjusted along with
corresponding adjustments to their exercise prices. The number of authorized shares of Common Stock under the Certificate of Incorporation
will remain unchanged at 50,000,000 shares.
Results of Operations
Management’s discussion and analysis of
financial condition and results of operations (“MD&A”) includes a discussion of the consolidated results from operations
of The OLB Group, Inc. and its subsidiaries for the three months ended September 30, 2025 and 2024.
Three Months Ended September 30, 2025
Compared to the Three Months Ended September 30, 2024
For the three months ended September 30, 2025,
we had total revenue of $2,313,194 compared to $3,083,922 of revenue for the three months ended September 30, 2024, a decrease of $770,728
or 25%. We earned $2,106,362 in transaction and processing fees, $4,551 in merchant equipment rental and sales, $72,197 in other revenue
from monthly recurring subscriptions, $78,814 of revenue from the Cryptocurrency Mining segment and $51,270 of revenue from the sale
of digital products. For the three months ended September 30, 2024, we earned $2,569,596 in transaction and processing fees, $16,120
in merchant equipment rental and sales, $43,349 in other revenue from monthly recurring subscriptions, $88,078 of revenue from the Cryptocurrency
Mining segment and $366,779 of revenue from the sale of digital products. We had a decrease in revenue primarily due to a decrease in
revenue related to Moola Cloud, LLC, as the Company transitions to new vendors to obtain better pricing and is working to acquire new
vendors to replace others that have gone out of business.
For the three months ended September 30, 2025,
we had processing and servicing costs of $2,090,937 compared to $2,604,414 of processing and servicing costs for the three months ended
September 30, 2024, a decrease of $513,477 or 19.7%. Processing and servicing costs decreased in conjunction with the decreased revenue.
Amortization expense for the three months ended
September 30, 2025 was $0 compared to $112,499 for the three months ended September 30, 2024, a decrease of $112,499. We record amortization
expense on our merchant portfolio, trademarks and natural gas purchase rights. The decrease in the current period is due to most
of the assets being fully amortized in 2024 and the remainder in Q1 2025.
29
Depreciation expense for our Bitcoin Mining Segment
was $120,694 for the three months ended September 30, 2025 compared to $656,017, for the three months ended September 30, 2024, a decrease
of $535,323 or 81.6%. The decrease in the current period is due to assets being impaired in 2024.
Salary and wage expense for the three months
ended September 30, 2025, was $502,504 compared to $604,784 for the three months ended September 30, 2024, a decrease of $102,280 or
16.9%. The decrease is due to a decrease in headcount.
Professional fees for the three months ended September
30, 2025, were $141,990 compared to $453,672 for the three months ended September 30, 2024, a decrease of $311,682 or 68.7%. Professional
fees consist mainly of audit and legal fees. The decrease in the current period is due to a decrease in legal fees as the Company’s
legal related activity was much less in the current period.
General and administrative expenses for the three months ended September
30, 2025, was $591,858 compared to $282,794 for the three months ended September 30, 2024, an increase of $309,064 or 109.3%. The increase
was mainly due to an increase of approximately $198,500 in utility expense, $47,800 of computer expenses, $29,400 of equipment expense,
$13,700 of rent expense, $7,200 of travel expense and $9,600 of supplies expense.
For the three months ended September 30, 2025,
we had total other expenses of $40,231 compared to $0 for the three months ended September 30, 2024. In the current period we incurred
interest expense for related parties of $231 and other expense of $40,000.
Our net loss for the three months ended September
30, 2025, was $1,175,020 compared to $1,630,258 for the three months ended September 30, 2024. This was a decrease in our net loss of
$455,238 for the reasons discussed above.
Nine Months Ended September 30, 2025
Compared to the Nine Months Ended September 30, 2024
For the nine months ended September 30, 2025,
we had total revenue of $6,901,921 compared to $10,101,258 of revenue for the nine months ended September 30, 2024, a decrease of $3,199,334
or 31.7%. We earned $6,260,981 in transaction and processing fees, $21,238 in merchant equipment rental and sales, $215,193 in other
revenue from monthly recurring subscriptions, $224,486 of revenue from the Cryptocurrency Mining segment and $180,023 of revenue from
the sale of digital products. For the nine months ended September 30, 2024, we earned $7,341,998 in transaction and processing fees,
64,243 in merchant equipment rental and sales, $307,285 in other revenue from monthly recurring subscriptions, $341,972 of revenue from
the Bitcoin Mining segment and $2,045,760 of revenue from the sale of digital products. We had a decrease in revenue primarily due to
a decrease in revenue related to Moola Cloud, LLC, as the Company transitions to new vendors to obtain better pricing and is working
to acquire new vendors to replace others that have gone out of business.
For the nine months ended September 30, 2025,
we had processing and servicing costs of $5,864,065 compared to $8,330,686 of processing and servicing costs for the nine months ended
September 30, 2024, a decrease of $2,466,621 or 29.6%. Processing and servicing costs decreased in conjunction with the decreased revenue.
Amortization expense for the nine months ended
September 30, 2025 was $0 compared to $421,307 for the nine months ended September 30, 2024, a decrease of $421,307%. We record amortization
expense on our merchant portfolio, trademarks and natural gas purchase rights. The decrease in the current period is due to most
of the assets being fully amortized in 2024.
Depreciation expense for our Bitcoin Mining Segment
was $503,982 for the nine months ended September 30, 2025 compared to $2,249,208, for the nine months ended September 30, 2024, a decrease
of $1,745,226 or 77.6%. The decrease in the current period is due to assets being impaired in 2024.
Salary and wage expense for the nine months ended
September 30, 2025, was $2,086,474 compared to $2,310,320 for the nine months ended September 30, 2024, a decrease of $223,846 or 9.7%.
In the current period we issued shares of common stock for $450,000 of non-cash bonus expense, which was offset by a decrease in headcount
and a $271,000 decrease for stock-based compensation.
30
Professional fees for the nine months ended September
30, 2025, were $554,129 compared $1,666,970 for the nine months ended September 30, 2024, a decrease of $1,112,841 or 66.8%. Professional
fees consist mainly of audit and legal fees. The decrease in the current period is due to a decrease in legal fees as the Company’s
legal related activity was much less in the current period.
General and administrative expenses for the nine
months ended September 30, 2025, was $1,573,485 compared to $2,255,673 for the nine months ended September 30, 2024, a decrease of $682,188
or 30.2%. The decrease was mainly due to an approximately $327,000 decrease in Bank Fees and a decrease of $225,000 in insurance expense.
For the nine months ended September 30, 2025,
we had total other expenses of $708,118 compared to total other income of $454,018 for the nine months ended September 30, 2024. In the
current period we incurred interest expense for related parties of $395,355 and other expense of $85,000. We also recognized a loss on
the extinguishment of debt of $52,000 and a loss on conversion of accrued salaries and loans payable of $175,763. For the nine months
ended September 30, 2024, we had total other income of $454,018 from an unrealized gain on investment of $274,731, a $225,229 gain on
the sale of bitcoin, and $45,942 of interest expense.
Our net loss for the nine months ended September
30, 2025, was $4,388,332 compared to $6,678,888 for the nine months ended September 30, 2024. This was a decrease in our net loss of
$2,290,556 for the reasons discussed above.
In addition, we recognized a $775,000 deemed dividend for preferred
stock and a $30,630 for preferred dividends for a net loss applicable to common shareholders of $5,193,962.
Liquidity and Capital Resources
Changes in Cash Flows
Operating Activities
For
the nine months ended September 30, 2025, we used $1,291,120 of cash in operating activities, which included our net loss of $4,388,332
offset by $1,045,881 of non-cash reconciling items and net changes
in operating assets and liabilities of $2,051,331.
For the nine months ended September 30, 2024,
we used $1,586,886 of cash in operating activities, which included our net loss of $6,678,888 offset by $2,670,515 for amortization and
depreciation expense, $372,624 for stock-based compensation, $225,229 gain on sale of bitcoin, $274,731 gain on investment and net changes
in operating assets and liabilities of $2,547,162.
Investing Activities
For the nine months ended September 30, 2025,
we had no investing activities. For the nine months ended September 30, 2024, we received $548,393 from the sale of investment and used
$215,500 to purchase the remaining 19.99% interest in the LLC.
Financing Activities
For the nine months ended September 30, 2025, we received net cash
of $1,267,224 from financing activities as a result of receiving $461,888 from our CEO and $887,786 from the sale of common stock, and
a decrease in our cash overdraft of $4,731. We made repayments on our note payable of $38,838 and to our CEO of $38,881. For the
nine months ended September 30, 2024, we received net cash of $1,116,275 in financing activities as a result of receiving $1,191,282 from
our CEO, $42,662 from the sale of common stock, $6,840 in proceeds from exercise of options by related parties, and an increase in our
cash overdraft of $30,735. We made repayments on our note payable of $155,244.
Liquidity and Capital Resources
At September 30, 2025, the Company had cash of
$3,540 and negative working capital of $6,036,698.
On February 16, 2024, the Company entered into
an Equity Distribution Agreement (the “Agreement”) with Maxim Group LLC (“Maxim”) to create an at-the-market
equity program. Under the Agreement, the Company may offer and sell its common stock, par value $0.0001 per share, from time to time
having an aggregate offering amount of up to $15,000,000 (the “Shares”) during the term of the Agreement through Maxim, as
sales agent (the “ATM Offering”). The Company has agreed to pay Maxim a commission equal to 3.0% of the gross sales price
from the sales of Shares pursuant to the Agreement. In addition, the Company has agreed to reimburse Maxim for its costs and out-of-pocket
expenses incurred in connection with its services, including the fees and out-of-pocket expenses of its legal counsel. As of September
30, 2025, the ATM Offering has resulted in proceeds of $2,009,723.
31
On August 12, 2024, the Company entered into an
agreement with Yakov Holdings, LLC, an entity controlled by Mr. Yakov whereby the Yakov Holdings, LLC committed to loan to the Company
up to Five Million Dollars ($5,000,000) (the “Yakov Holdings, LLC Loan”). The Yakov Holdings, LLC Loan is revolving in nature,
allowing the Company to borrow, repay, and re-borrow amounts under the terms and conditions set forth herein, provided that the total
outstanding amount shall not exceed Five Million Dollars ($5,000,000). The interest rate of the Yakov Holdings, LLC Loan is twelve percent
(12%) and it matures on June 18, 2025. In addition, the Yakov Holdings, LLC Loan is secured by a first priority security interest for
the benefit of Yakov Holdings, LLC over all of the assets of the Company.
During the six months ended June 30, 2025, all
amounts owed to Mr. Yakov were converted into shares of common stock. During the three months ended September 30, 2025. Mr. Yakov loaned
the Company an additional $115,815.
The Company has reviewed its cash flow activity
during 2024 and the first nine months ended September 30, 2025 and projected cash flow forecast for the remainder of 2025. At September
30, 2025, the Company had cash of approximately $3,500, accounts receivable of approximately $47,000, and other assets and receivables
of approximately $840,000. The Company has performed an overall analysis of market trends to determine whether or not it has sufficient
liquidity to continue as a going concern for a period of at least twelve months from the date of this Annual Report. 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 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. Without raising additional
capital, either via additional advances made pursuant to the ATM, related party loan or from other sources, there is substantial doubt
about the Company’s ability to continue as a going concern through November 30, 2026. The accompanying unaudited condensed
consolidated financial statements have been prepared assuming that the Company will continue as a going concern. This basis of presentation
contemplates the recovery of the Company’s assets and the satisfaction of liabilities in the normal course of business.
Critical Accounting Policies
Refer to our Form 10-K for the year ended December
31, 2024, for a full discussion of our critical accounting policies.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES
ABOUT MARKET RISK
We are a smaller reporting company as defined
by Rule 12b-2 of the Securities Exchange Act of 1934 and, as such, are not required to provide the information under this Item.
ITEM 4. CONTROLS AND PROCEDURES
During the quarter ended September 30, 2025,
we carried out an evaluation, under the supervision and with the participation of our management, including our principal executive officer
and principal financial officer, of the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e)
and 15d-15(e)). Based upon that evaluation, our principal executive officer and principal financial officer concluded that, as of the
end of the period covered in this report, our disclosure controls and procedures were not effective to ensure that information required
to be disclosed in reports filed under the Securities Exchange Act of 1934, as amended, are recorded, processed, summarized and reported
within the required time periods specified in the Commission’s rules and forms and is accumulated and communicated to our management,
including our principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required
disclosure.
Our principal executive officer and principal
financial officer, do not expect that our disclosure controls and procedures or our internal controls will prevent all errors or fraud.
A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives
of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints and
the benefits of controls must be considered relative to their costs. Due to the inherent limitations in all control systems, no evaluation
of controls can provide absolute assurance that all control issues and instances of fraud, if any, have been detected.
Changes in Internal Control over Financial
Reporting
There have been no changes in our internal controls
over financial reporting that occurred during the quarter ended September 30, 2025, that have materially or are reasonably likely to
materially affect our internal controls over financial reporting.
32
PART II - OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
The Company is engaged ongoing litigation with
FFS Data Corporation (“FFS”) relating to a breach of contract in connection with the Acquired Merchant Portfolio whereby
the Company is making a claim to recover the purchase price of the Acquired Merchant Portfolio and FFS is claiming to be paid the full
purchase price of the Acquired Merchant Portfolio. In addition, in connection with the litigation with FFS, the Company has also made
a claim against Clear Fork Bank (the “Bank”), the payment processing bank for the Acquired Merchant Portfolio, for damages
the Company suffered as a result of it having to cease processing transactions for the merchants underlying the Acquired Merchant Portfolio.
The Bank has filed a counterclaim for fees incurred by it in connection with the transactions processed since the acquisition of the
Acquired Merchant Portfolio by the Company. However, the damages claimed have been materially reduced over time due to account balancing
which was not completed at the time of the counterclaim.
DMINT is currently in a contract dispute with
a contractor. The Company has paid $100,000 to the contractor for work completed and materials provided and returned materials to offset
the potential liability of approximately $444,000. The Company has recorded just over $315,000 in accounts payable related to the matter.
The matter continues to be in discovery; however, the parties continue to discuss settlement. The parties are working on a payment schedule
but have been unable to agree on terms to date.
Other than discussed above, there are no
material claims, actions, suits, proceedings, or investigations that are currently pending or, to the Company’s knowledge, threatened
by or against the Company or respecting its operations or assets, or by or against any of the Company’s officers, directors, or
affiliates.
ITEM 1A. RISK FACTORS
We are a smaller reporting company as defined
by Rule 12b-2 of the Securities Exchange Act of 1934 and, as such, are not required to provide the information under this Item.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES
AND USE OF PROCEEDS
During the three months ended September 30, 2025,
the Company issued an aggregate of 400,000 shares of common stock to settle outstanding accounts payable with certain vendors.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 4. MINE SAFETY DISCLOSURES
Not applicable.
ITEM 5. OTHER INFORMATION
None .
33
ITEM 6. EXHIBITS
Exhibit
Number
Exhibit
Description
31.1
Certification of Chief
Executive Officer, pursuant to Rule 13a-14(a) of the Exchange Act, as enacted by Section 302 of the Sarbanes-Oxley Act of 2002. (filed
herewith)
31.2
Certification of Chief
Financial Officer, pursuant to Rule 13a-14(a) of the Exchange Act, as enacted by Section 302 of the Sarbanes-Oxley Act of 2002. (filed
herewith)
32
Certification of Chief
Executive Officer and Chief Financial Officer, pursuant to 18 United States Code Section 1350, as enacted by Section 906 of the Sarbanes-Oxley
Act of 2002. (filed herewith)
10.1
Amended and Restated Employment Agreement with Mr. Yakov, dated November 14, 2025
101.INS
Inline XBRL Instance
Document.
101.SCH
Inline XBRL Taxonomy
Extension Schema Document.
101.CAL
Inline XBRL Taxonomy
Extension Calculation Linkbase Document.
101.DEF
Inline XBRL Taxonomy
Extension Definition Linkbase Document.
101.LAB
Inline XBRL Taxonomy
Extension Label Linkbase Document.
101.PRE
Inline XBRL Taxonomy
Extension Presentation Linkbase Document.
104
Cover Page Interactive
Data File (formatted as Inline XBRL and contained in Exhibit 101).
34
SIGNATURES
Pursuant to the requirements of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Date: November
14, 2025
By:
/s/
Ronny Yakov
Name:
Ronny Yakov
Title:
Chief Executive Officer
(Principal Executive Officer)
Date: November 14, 2025
By:
/s/
Rachel Boulds
Name:
Rachel Boulds
Title:
Chief Financial Officer
(Principal Financial and Accounting Officer)
35
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.