SCHEDULE
OF FINANCIAL STATEMENTS
| |
Fiscal
year ended December
31, 2021 (Audited) | | |
Fiscal
year ended December
31, 2020 (Audited) | |
Revenue, $ | |
| 301,648 | | |
| 215,409 | |
Cost of sales, $ | |
| 274,462 | | |
| 251,959 | |
Gross Profit (loss),
$ | |
| 27,186 | | |
| (36,550 | ) |
The
Company has completed the Condor Pro Multi-Asset Trading Platform, previously known as Condor FX Trading Platform. The Condor Pro Multi-Asset
Trading Platform is a commercial trading platform targeted at day traders and retail investors. The industry characterized such platforms
by the ease of use and various helpful features, such as the simplified front-end (user interface/user experience), back-end (reporting
system), news feeds, and charting system. The Condor Pro Multi-Asset Trading Platform further includes risk management (dealing desk,
alert system, margin calls, etc.), pricing engine (best bid/ask), and connectivity to multiple liquidity providers or market makers.
We have tailored the Condor Pro Multi-Asset Trading Platform to different markets, such as forex, stocks, commodities, cryptocurrencies,
and other financial products.
The
Company released, marketed, and distributed its Condor Pro Multi-Asset Trading Platform in the second quarter of the fiscal year, December
31, 2019. The Company has developed the Condor Back Office API to integrate third-party CRM and banking systems to Condor Back Office.
The
Company currently has six (6) licensing agreements for its Condor Pro Multi-Asset Trading Platform. The Company is continuously negotiating
additional licensing agreements with several retail online brokers to use the Condor Pro Multi-Asset Trading Platform. Condor Pro Multi-Asset
Trading Platform is available as a desktop, web, and mobile version.
The
Company’s upgraded Condor Back Office (Risk Management) meets various jurisdictions’ regulatory requirements. Condor Back
Office meets the directives under Markets in Financial Instruments Directive (MiFID II/MiFIR), legislation by European Securities and
Market Authority (ESMA) implemented across the European Union on January 3, 2018.
The
Company is developing Condor Investing & Trading App, a simplified trading platform for traders of varied experiences in trading
stocks, ETFs, and other financial markets from their mobile phone. The Company expects to commercialize the Condor Investing & Trading
App by the end of the second quarter of the fiscal year ended December 31, 2022.
The
Company is developing NFT Marketplace, a decentralized NFT marketplace, a multichain platform with a lazy minting option to reduce and
limit unnecessary blockchain usage fees, also known as gas fees. The Company expects to commercialize the NFT Marketplace by the end
of the second quarter of the fiscal year ended December 31, 2022.
The
Company and its subsidiary, ADS, are developing a digital wealth management company, which will initially include a Robo Advice Platform
catering to Australia’s wealth management industry. The Company expects to commercialize the Robo Advice Platform by the fiscal
year ended December 31, 2022.
Subsidiaries
of the Company
In
April 2016, the Company established its wholly-owned subsidiary – FRH Prime Ltd. (“FRH Prime”), a company incorporated
under section 14 of Bermuda’s Companies Act 1981. In January 2017, FRH Prime established its wholly-owned subsidiary – FXClients
Limited (“FXClients”), under the United Kingdom Companies Act 2006 as a private company. The Company established FRH Prime
and FXClients to conduct financial technology service activities. The Company established FRH Prime and FXClients to conduct financial
technology service activities. At present, both companies have ceased to exist.
ADS
is an Australian regulated wealth management company with 20 offices, 28 advisors, $530+ million funds under advice. ADS consolidated
revenues, cost of sales, and gross profits from December 22, 2021, and December 31, 2021, were $156,013, $140,922, and $15,091, respectively.
Settlement
of the FRH Group Note
Between
February 22, 2016, and April 24, 2017, the Company borrowed $1,000,000 from FRH Group, a founder and principal shareholder (“FRH”).
The Company executed Convertible Promissory Notes, due between February 28, 2018, and April 24, 2019. The Notes were convertible into
common stock initially at $0.10 per share but maybe discounted under certain circumstances. In no event will the conversion price be
less than $0.05 per share with a maximum of 20,000,000 shares if FRH converts the entire subject to adjustments in certain circumstances.
On February 22, 2021, the Company entered into an Assignment of Debt Agreement (the “Agreement”) with FRH and FRH Group Corporation.
The Company eliminated all four FRH Group convertible notes, including interest, of $1,256,908, in return for the issuance of 12,569,080
of unregistered common stock of the Company (the “Shares”) to FRH. Following the Agreement, FRH assigned the Shares to FRH
Group Corporation, an entity also owned by Mr. Hong.
Termination
of Acquisition of Genesis Financial, Inc.
In
line with the new strategic direction, on June 2, 2021, the Company entered into a Stock Purchase Agreement (the “Genesis Agreement”)
with the Shareholders of Genesis Financial, Inc., a Wyoming corporation (“GFNL” or “Seller”). According to the
Agreement, the Company plans to acquire 100% of the issued and outstanding equity interests of GNFL, including its wholly-owned subsidiaries
and other variable interest entities, in consideration for 70,000,000 shares of the Company’s restricted common stock (the”
“Securities”) valued at thirty-five Million U.S. Dollars ($35,000,000).
On
August 24, 2021, FDCTech, Inc., a Delaware corporation (“FDCT” or the “Company” or “Buyer”), terminated
the Stock Purchase Agreement (the “Agreement”), dated June 2, 2021, with the Shareholders of Genesis Financial, Inc., a Wyoming
corporation (“Genesis” or “Seller”). As of the termination date, the Company did not issue any Securities to
the Seller. The Company could not complete nor qualify the Agreement as Genesis could not comply with several non-exhaustive material
provisions, covenants, or conditions.
On
June 9, 2021, and in connection with the previous description of the Genesis Agreement, dated June 2, 2021, the Company appointed Warwick
Kerridge as Chairman of the Company’s Board of Directors. Effective August 24, 2021, the Company terminated the appointment of
Warwick Kerridge as the Board of Directors. The Company approved the termination upon the consent of the majority of the stockholders
representing at least 68.73% of the issued and outstanding shares of the Company. The Company authorized the action according to Section
222 of the General Corporation Law of Delaware. Upon termination of Mr. Kerridge, the Company currently has four Board of Directors.
Mitchell M. Eaglstein shall be the acting Chairman of the Company.
Equity
Line of Credit
On
October 04, 2021, the Company filed a prospectus that relates to the resale of up to 22,670,000 shares of our Common Stock issued or
issuable to selling shareholders for up to $2,200,000, including (i) up to 2,000,000 shares issued to AD Securities America, LLC, (ii)
up to 20,000,000 issuable to White Lion Capital, LLC (“White Lion”), according to a “Purchase Notice Right” under
an Investment Agreement and (iii) 670,000 shares issued to White Lion as a commitment fee associated with the Investment Agreement. The
Company executed two “Purchase Notice Right” under an Investment Agreement with White Lion and received a net $23,551 after
deducting financing costs associated with the Investment Agreement for the fiscal year ended December 31, 2021. The Company also received
a net amount equal to $81,000 from the related parties to fund its operations. Our cash balance is $93,546 as of December 31, 2021. The
Company did not receive any additional funding from U.S. Small Business Administration (SBA) or Cares Act Paycheck Protection Program
during the fiscal year ended December 31, 2021.
Governmental
Regulation
FDCTech
is a publicly-traded company subject to SEC and FINRA’s rules and regulations regarding public disclosure, financial reporting,
internal controls, and corporate governance.
Our
wealth management business, AD Advisory Services (ADS), is subject to enhanced regulatory scrutiny and regulated by multiple regulators
in Australia. The Australian Securities and Investments Commission (ASIC) administers a licensing regime for ‘financial services’
providers where ADS holds an Australian Financial Services Licence (AFSL) and meets various compliance, conduct, and disclosure obligations.
Board
of Directors
Effective
January 1, 2021, Naim Abdullah resigned as the Director of the Company.
On
July 6, 2021, the Board of Directors of FDCTech, Inc. (the “Company”) increased from four to five directors and appointed
Charles R. Provini, age 74, to the vacancy. Mr. Provini is considered independent under NYSE and NASDAQ listing standards. Mr. Provini
has been the Chairman, CEO, and President of Natcore Technology Inc. since May 2009, a research and development company protected by
65 patents granted or pending. From November 1997 to October 2000, he was the President of Ladenburg Thalmann Asset Management and a
Director of Ladenburg Thalmann, Inc., one of the oldest members of the New York Stock Exchange. He served as President of Laidlaw Asset
Management and Chairman and Chief Investment Officer of Howe & Rusling, Laidlaw’s Portfolio Management Advisory Group, from
November 1995 to September 1997. Mr. Provini served as President of Rodman & Renshaw’s Advisory Services from February 1994
to August 1995. He was the President of LaSalle Street Corporation, a wholly-owned subsidiary of Donaldson, Lufkin & Jenrette, from
January 1983 to April 1985. Mr. Provini has been a leadership instructor at the U.S. Naval Academy, Chairman of the U.S. Naval Academy’s
Honor Board, and is a former Marine Corp. officer. Mr. Provini holds an undergraduate Engineering degree from the U.S. Naval Academy
in Annapolis, Maryland, and a post-graduate degree from the University of Oklahoma.
Upon
termination of Mr. Kerridge effective August 24, 2021, the Company currently had four Board of Directors. Mitchell M. Eaglstein shall
be the acting Chairman of the Company. Mitchell M. Eaglstein and Imran Firoz are the executive directors of the Company. Jonathan Baumgart
and Charles R. Provini are considered independent directors under NYSE and NASDAQ listing standards.
On
November 30, 2021, Charles R. Provini, a member of the Board of Directors of FDCTech, Inc. (the “Company”), notified the
Company of his intention to voluntarily resign from the Company’s Board of Directors effective November 30, 2021. Mr. Provini did
not advise the Company of any disagreement with the Company on any matter relating to its operations, policies, or practices. Upon the
resignation of Mr. Provini, the Company currently has three Board of Directors.
Changes
in Registrant’s Certifying Accountant
On
July 2, 2021, the Board of Directors of FDCTech, Inc. (the “Company”) approved the dismissal of Farber Hass Hurley LLP (“FHH”)
as the Company’s independent registered public accounting firm. The reports of FHH on the Company’s consolidated financial
statements for the fiscal years ended December 31, 2020, and 2019 did not contain an adverse opinion or a disclaimer of opinion. It was
not qualified or modified for uncertainty audit scope or accounting principles.
On
July 2, 2021, the Company appointed BF Borgers CPA PC (“BFB”) as the Company’s new independent registered public accounting
firm, effective immediately, to perform independent audit services for the fiscal year ending December 31, 2021.
Description
of Company’s Securities to be Registered
Effective
September 03, 2021, the Company incorporated by reference the description of its common stock, par value $0.0001 per share, to be registered
hereunder contained under the heading “Description of Securities” in the Company’s Registration Statement on Form S-1
(File No. 333- 221726), as initially filed with the Securities and Exchange Commission (the “Commission”) on November 22,
2017, as subsequently amended (the “Registration Statement”). Since the Registration Statement filing, the Company made all
required filings pursuant to Section 15(d) and has continued to file all reports voluntarily.
Covid-19
In
March 2020, the World Health Organization declared the outbreak of a novel coronavirus (COVID-19) as a pandemic throughout the United
States. While the initial outbreak concentrated in China, it spread to several other countries, including Russia and Cyprus, and reported
infections globally. Many countries worldwide, including in the United States, have significant governmental measures being implemented
to control the spread of the virus, including temporary closure of businesses, severe restrictions on travel and the movement of people,
and other material limitations on the business. These measures have resulted in work stoppages, absenteeism in the Company’s labor
workforce, and other disruptions. The extent to which the coronavirus impacts our operations will depend on future developments. These
developments are highly uncertain. We cannot predict them with confidence, including the duration and severity of the outbreak and the
actions required to contain the coronavirus or treat its impact. In particular, the continued spread of the coronavirus globally could
adversely impact our operations and workforce, including our marketing and sales activities and ability to raise additional capital,
which could harm our business, financial condition, and operation results.
Note
2 - Summary of Significant Accounting Policies
Basis
of Presentation and Principles of Consolidation
The
accompanying consolidated financial statements include the accounts of FDCTech, Inc. and its wholly-owned subsidiary. We have eliminated
all intercompany balances and transactions. The Company has prepared the consolidated financial statements consistent with the Company’s
accounting policies in its financial statements. The Company has measured and presented the Company’s consolidated financial statements
in US Dollars, which is the currency of the primary economic environment in which the Company operates (also known as its functional
currency).
Consolidated
Financial Statement Preparation and Use of Estimates
The
Company prepared the consolidated financial statements according to accounting principles generally accepted in the United States of
America (“GAAP”). The preparation of the consolidated financial statements in conformity with GAAP requires management to
make certain estimates, judgments, and assumptions that affect the reported amounts of assets and liabilities and the related disclosures
at the date of the consolidated financial statements, as well as the reported amounts of revenue and expenses during the periods presented.
Estimates include revenue recognition, the allowance for doubtful accounts, website and internal-use software development costs, recoverability
of intangible assets with finite lives, and other long-lived assets. Actual results could materially differ from these estimates.
Cash
and Cash Equivalents
Cash and cash equivalents include cash on hand, deposits
held with banks, and other short-term highly liquid investments with three months or less of original maturities. The Company maintains
its cash balances at a single financial institution. The balances do not exceed Federal Deposit Insurance Corporation (FDIC) limits as
of December 31, 2021. On December 31, 2021, and 2020, the Company had $93,546 and $22,467 cash and cash equivalent held
at the financial institution.
Note
2 – Summary of Significant Accounting Policies (continued)
Accounts
Receivable
Accounts
Receivable primarily represents the amount due from eight (8) customers. In some cases, the customer receivables are due immediately
on demand; however, in most cases, the Company offers net 30 terms or n/30, where the payment is due in full 30 days after the invoice’s
date. The Company has based the allowance for doubtful accounts on its assessment of the collectability of customer accounts. The Company
regularly reviews the allowance by considering historical experience, credit quality, the accounts receivable balances’ age, and
economic conditions that may affect a customer’s ability to pay and expected default frequency rates. Trade receivables are written
off at the point when they are considered uncollectible.
At
December 31, 2021, and 2020, the Management determined that allowance for doubtful accounts was $117,487
and $95,961,
respectively. The fiscal year’s bad debt expense ended December 31, 2021, and 2020 was $21,526
and $17,875,
respectively.
Sales,
Marketing and Advertising
The
Company recognizes sales, marketing, and advertising expenses when incurred.
The
Company incurred $648,833 and $24,526 in sales, marketing, and advertising costs (“sales and marketing”) for the fiscal year
ended December 31, 2021, and 2020 respectively. The sales and marketing cost mainly included travel costs for stock-based compensation
for marketing consultants, tradeshows, customer meet and greet, online marketing on industry websites, press releases, and public relations
activities. The sales, marketing, and advertising expenses represented 141.77% and 11.39% of the fiscal year’s sales ended December
31, 2021, and 2020.
Revenue
Recognition
On
January 1, 2019, the Company adopted ASU 2014-09 Revenue from Contracts with Customers. The majority of the Company’s revenues
come from two contracts – IT support and maintenance (‘IT Agreement’) and software development (‘Second Amendment’)
that fall within the scope of ASC 606.
The
Company recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration
the Company expects to receive in exchange for those goods or services as per the contract with the customer. As a result, the Company
accounts for revenue contracts with customers by applying the requirements of Accounting Standards Codification Topic 606, Revenue from
Contracts with Customers (Topic 606), which includes the following steps:
|
● |
Identify
the contract or contracts, and subsequent amendments with the customer. |
|
● |
Identify
all the performance obligations in the contract and subsequent amendments. |
|
● |
Determine
the transaction price for completing performance obligations. |
|
● |
Allocate
the transaction price to the performance obligations in the contract. |
|
● |
Recognize
the revenue when, or as, the Company satisfies a performance obligation. |
Note
2 - Summary of Significant Accounting Policies (continued)
The
Company adopted ASC 606 using the modified retrospective method applied to all contracts not completed as of January 1, 2019. The Company
presents results for reporting periods beginning after January 1, 2019, under ASC 606, while prior period amounts are reported following
legacy GAAP. In addition to the above guidelines, the Company also considers implementation guidance on warranties, customer options,
licensing, and other topics. The Company considers revenue collectability, methods for measuring progress toward complete satisfaction
of a performance obligation, warranties, customer options for additional goods or services, nonrefundable upfront fees, licensing, customer
acceptance, and other relevant categories.
The
Company accounts for a contract when the Company and the customer (‘parties’) have approved the contract and are committed
to performing their respective obligations. Each party can identify their rights, obligations, and payment terms; the contract has commercial
substance. The Company will probably collect all of the consideration. Revenue is recognized when performance obligations are satisfied
by transferring control of the promised service to a customer. The Company fixes the transaction price for goods and services at contract
inception. The Company’s standard payment terms are generally net 30 days and, in some cases, due upon receipt of the invoice.
The
Company considers the change in scope, price, or both as contract modifications. The parties describe contract modification as a change
order, a variation, or an amendment. A contract modification exists when the parties to the contract approve a modification that either
creates new or changes existing enforceable rights and obligations. The Company assumes a contract modification by oral agreement or
implied by the customer’s customary business practice when agreed in writing. If the parties to the contract have not approved
a contract modification, the Company continues to apply the existing contract’s guidance until the contract modification is approved.
The Company recognizes contract modification in various forms –partial termination, an extension of the contract term with a corresponding
price increase, adding new goods or services to the contract, with or without a corresponding price change, and reducing the contract
price without a change in goods/services promised.
At
contract inception, the Company assesses the solutions or services, or bundles of solutions and services, obligated in the contract with
a customer to identify each performance obligation within the contract, and then evaluate whether the performance obligations are capable
of being distinct and distinct within the context of the contract. Solutions and services that are not capable of being distinct and
distinct within the contract context are combined and treated as a single performance obligation in determining the allocation and recognition
of revenue. For multi-element transactions, the Company allocates the transaction price to each performance obligation on a relative
stand-alone selling price basis. The Company determines the stand-alone selling price for each item at the transaction’s inception
involving these multiple elements.
Note
2 - Summary of Significant Accounting Policies (continued)
Since
January 21, 2016 (‘Inception’), the Company has derived its revenues mainly from consulting services, technology solutions,
and customized software development. The Company recognizes revenue when it has satisfied a performance obligation by transferring control
over a product or delivering a service to a customer. We measure revenue based upon the consideration outlined in an arrangement or contract
with a customer.
The
Company’s typical performance obligations include the following:
Performance
Obligation |
|
Types
of Deliverables |
|
When
Performance Obligation is Typically Satisfied |
Consulting
Services |
|
Consulting
related to Start-Your-Own-Brokerage (“SYOB”), Start-Your-Own-Prime Brokerage (“SYOPB”), Start-Your-Own-Crypto
Exchange (“SYOC”), FX/OTC liquidity solutions and lead generations. |
|
The
Company recognizes the consulting revenues when the customer receives services over the contract length. If the customer pays the
Company in advance for these services, the Company records such payment as deferred revenue until the Company completes the services. |
|
|
|
|
|
Technology
Services |
|
Licensing
of Condor Risk Management Back Office (“Condor Risk Management”), Condor FX Pro Trading Terminal, Condor Pricing Engine,
Crypto Trading Platform (“Crypto Web Trader Platform”), and other cryptocurrency-related solutions. |
|
The
Company recognizes ratably over the contractual period that the services are delivered, beginning on the date such service is made
available to the customer. Licensing agreements are typically one year in length with an option to cancel by giving notice; customers
have the right to terminate their agreements if the Company materially breaches its obligations under the agreement. Licensing agreements
do not provide customers the right to take possession of the software. The Company charges the customers a set-up fee for installing
the platform, and implementation activities are insignificant and not subject to a separate fee. |
|
|
|
|
|
Software
Development |
|
Design
and build development software projects for customers, where the Company develops the project to meet the design criteria and performance
requirements as specified in the contract. |
|
The
Company recognizes the software development revenues when the Customer obtains control of the deliverables as stated in the Statement-of-Work
contract. |
The
Company assumes that the goods or services promised in the existing contract will be transferred to the customer to determine the transaction
price. The Company believes that the contract will not be canceled, renewed, or modified; therefore, the transaction price includes only
those amounts to which the Company has rights under the present contract. For example, if the Company enters into a contract with a customer
with an original term of one year and expects the customer to renew for a second year, the Company would determine the transaction price
based on the initial one-year period. When choosing the transaction price, the company first identifies the fixed consideration, including
non-refundable upfront payment amounts.
To
allocate the transaction price, the Company gives an amount that best represents consideration that the entity expects to receive for
transferring each promised good or service to the customer. The Company allocates the transaction price to each performance obligation
identified in the contract on a relative standalone selling price basis to meet the allocation objective. In determining the standalone
selling price, the Company uses the best evidence of the stand-alone selling price that the Company charges to similar customers in similar
circumstances. In some cases, the Company uses the adjusted market assessment approach to determine the standalone selling price. It
evaluates the market in which it sells the goods or services and estimates the price that customers in that market would pay for those
goods or services when sold separately.
The
Company recognizes revenue when or as it transfers the promised goods or services in the contract. The Company considers the “transfers”
the promised goods or services when the customer obtains control of the goods or services. The Company considers a customer “obtains
control” of an asset when it can direct the use of, and obtain all the remaining benefits from, an asset substantially. The Company
recognizes deferred revenue related to services it will deliver within one year as a current liability. The Company presents deferred
revenue related to services that the Company will deliver more than one year into the future as a non-current liability.
For
the period ending December 31, 2019, the Company’s two primary revenue streams accounted for under ASC 606 follows:
The
Company entered into a definitive asset purchase agreement on July 19, 2017, to sell the code, installation, and future development for
two hundred and fifty thousand ($250,000) dollars. The first part was the sale of source code and installation. The second part consisted
of the future development of the Platform, which is not essential to the functionality of the Platform, as third parties or customer(s)
themselves can perform these services. By December 31, 2017, the Company has received two installments totaling one hundred and sixty
thousand ($160,000) dollars for the source code and successful platform installation. The Company has recognized revenue of $160,000
for the fiscal year ended December 31, 2017. On December 31, 2019, the Company wrote off a software development revenue equaling $18,675
for the fiscal year ended December 31, 2017, for accounts receivable, over ninety days. However, in August 2018, the Company signed the
second amendment to the asset purchase agreement. The purchaser issued to the Company seventeen thousand, seven hundred and fifty dollars
($17,750) as a complete and final settlement of all past delivered services. The Company received the funds in September 2018. On September
4, 2018, the Company signed the Second Amendment Agreement (‘Second Amendment’) to continue the asset purchase agreement.
The Company signed the First Amendment Agreement signed on July 19, 2017, and August 1, 2017, between the Company and the Purchaser.
Under the Second Amendment, the Company received $80,000 as the second part was selling source code in four equal installments of $20,000
each. The Company received payments by May 5, 2019.
According
to the Second Amendment, the Company identifies two primary ongoing performance obligations in the contract for the following development
services of the Platform:
a)
Customized developments, and
b)
Software updates.
The
Company receives $75 per hour for the first 100 hours/month of approved development services and $45 per hour for all services over 100
hours per month. The Company invoices the Customer for all development services rendered, and any cash received for the development services
is non-refundable.
On
February 5, 2018 (‘Effective Date’), the Company signed an IT support and maintenance agreement (‘IT Agreement’)
with an FX/OTC broker (‘FX Broker’) regulated by the Malta Financial Services Authority. The Company earns the recurring
monthly payment from the FX Broker for delivering IT support and maintenance services (‘Services’) to FX Broker’s legacy
technology infrastructure. The term of this Agreement commenced on the Effective Date and shall continue until terminated by either party
either for cause, bankruptcy, and other default clauses. The Company completes and satisfies its performance obligation upon accomplishing
all support and maintenance activities every month. The Company invoices the FX Broker at the beginning of the month for services performed,
delivered, and accepted for the prior month. At the time of the invoice, the Company renders all Services, and any cash received for
Services is non-refundable.
According
to the contract’s terms and conditions, the Company invoices the customer at the beginning of the month for the month’s services.
The invoice amount is due upon receipt. The Company recognizes the revenue at the end of each month, equal to the invoice amount.
Note
2 - Summary of Significant Accounting Policies (continued)
Concentrations
of Credit Risk
Cash
Cash
and cash equivalents include cash on hand, deposits held with banks, and other short-term highly liquid investments with three months
or less of original maturities. The Company maintains its cash balances at a single financial institution. The balances do not exceed
Federal Deposit Insurance Corporation (FDIC) limits as of December 31, 2021. On December 31, 2021, and 2020, the Company
had $93,546 and
$22,467 cash
and cash equivalent held at the financial institution.
Revenues
For
the fiscal year ended December 31, 2021, and 2020, the Company had eight (8) and eight (8) active customers. Revenues generated from
the top three (3) customers represented approximately 52.98% and 83.30% of total revenue for the fiscal year ended December 31, 2021,
and 2020 respectively.
Accounts
Receivable
At
December 31, 2021, and 2020, the company’s top four (4) customers comprise roughly 100.00%
and 72.44%
of total A/R, respectively. The loss of any of the top four (4) customers would significantly impact the Company’s operations.
Research
and Development (R and D) Cost
The
Company acknowledges that future benefits from research and development (R and D) are uncertain, and it cannot capitalize the R and D
expenditures. The GAAP accounting standards require us to expense all research and development expenditures as incurred. For the fiscal
year ended December 31, 2021, and 2020, the Company incurred no R and D costs. We have included the R and D costs in the General and
Administrative expenses in the consolidated income statements.
Legal
Proceedings
The
Company discloses a loss contingency if there is at least a reasonable possibility that a material loss has been incurred. The Company
records its best estimate of loss related to pending legal proceedings when the loss is probable, and the amount can be reasonably estimated.
The Company can reasonably estimate a range of loss with no best estimate in the range; the Company records the minimum estimated liability.
As additional information becomes available, the Company assesses the potential liability related to pending legal proceedings, revises
its estimates, and updates its disclosures accordingly. The Company’s legal costs associated with defending itself are recorded
as expenses when incurred. The Company is currently not involved in any litigation.
Impairment
of Long-Lived Assets
The
Company reviews long-lived assets for impairment following FASB ASC 360, Property, Plant, and Equipment. We test long-lived assets for
recoverability whenever events or changes in circumstances indicate that the carrying amounts may not be recoverable. An impairment charge
is recognized for the amount if and when the asset’s carrying value exceeds the fair value. There are no impairment charges for
the fiscal year ended December 31, 2021, and 2020.
Provision
for Income Taxes
The
provision for income taxes is determined using the asset and liability method. Under this method, deferred tax assets and liabilities
are based on the temporary differences between the consolidated financial statement and income tax bases of assets and liabilities using
the enacted tax rates applicable each year.
The
Company utilizes a two-step approach to recognizing and measuring uncertain tax positions (“tax contingencies”). The first
step is to evaluate the tax position for recognition by determining if the weight of available evidence indicates it is more likely than
not that the position will be sustained on audit, including resolution of related appeals or litigation processes. The second step is
to measure the tax benefit as the largest amount, which is more than 50% likely to be realized upon ultimate settlement. The Company
considers many factors when evaluating and estimating its tax positions and benefits, requiring periodic adjustments, which may not accurately
forecast actual outcomes. The Company includes interest and penalties related to tax contingencies in the provision of income taxes in
the operations’ consolidated statements. The Company’s management does not expect the total amount of unrecognized tax benefits
to change significantly in the next twelve (12) months.
Note
2 - Summary of Significant Accounting Policies (continued)
Software
Development Costs
By
ASC 985-20, Software development costs, including costs to develop software sold, leased, or otherwise marketed, are capitalized after
establishing technical feasibility, if significant. We amortize the capitalized software development costs using the straight-line amortization
method over the application software’s estimated useful life. By the end of February 2016, the Company completed the activities
(planning, designing, coding, and testing) necessary to establish that it can produce and meet the Condor FX Back Office Version’s
design specifications, Condor FX Pro Trading Terminal Version, and Condor Pricing Engine. The Company established the technical feasibility
of the Crypto Web Trader Platform in 2018. The Company established the technical feasibility of the Condor Investing & Trading App
in 2021.
The
Company estimates the useful life of the software to be three (3) years.
Amortization
expense was $274,462 and $251,959 for the fiscal year ended December 31, 2021, and 2020 respectively, and the Company classifies such
cost as the Cost of Sales.
The
Company capitalizes the significant costs incurred during the application development stage for internal-use software.
Convertible
Debentures
The
cash conversion guidance in ASC 470-20, Debt with Conversion and Other Options, is considered when evaluating the accounting for convertible
debt instruments (this includes certain convertible preferred stock that is classified as a liability) to determine whether the conversion
feature should be recognized as a separate component of equity. The cash conversion guidance applies to all convertible debt instruments
that, upon conversion, may be settled entirely or partially in cash or other assets where the conversion option is not bifurcated and
separately accounted for pursuant to ASC 815.
If
the conversion features of conventional convertible debt provide a conversion rate below market value, this feature is characterized
as a beneficial conversion feature (“BCF”). The Company records BCF as a debt discount pursuant to ASC Topic 470-20, Debt
with Conversion and Other Options. In those circumstances, the convertible debt is recorded net of the discount related to the BCF. The
Company amortizes the discount to interest expense over the life of the debt using the effective interest method.
As
of December 31, 2020, the conversion features of conventional FRH Group convertible notes dated February 22, 2016, May 16, 2016, November
17, 2016, and April 24, 2017 (See Note 8) provide for a rate of conversion where the conversion price is below the market value. As a
result, the conversion feature on all FRH Group convertible notes has a beneficial conversion feature (“BCF”) to the extent
of the price difference.
As
the Company and FRH Group extended the maturity date of the four (4) tranches of convertible notes to June 30, 2021, Management analyzed
the fair value of the BCF on these tranches. The Company noted that the value of the BCF for each note was insignificant; thus, it did
not record debt discounts as of December 31, 2020.
For
FRH Group convertible note dated April 24, 2017, the stock’s value at issuance date was above the floor conversion price; this
feature is characterized as a beneficial conversion feature (“BCF”). The Company records a BCF as a debt discount pursuant
to ASC Topic 470-20 “Debt with Conversion and Other Options.” As a result, the convertible debt is recorded net of the discount
related to the BCF. As of December 31, 2017, the Company has amortized the discount of $97,996 to interest expense at the issuance date
because the debt is convertible at the date of issuance.
The
$97,996 amount is equal to the intrinsic value, and the Company allocated it to additional paid-in capital in 2017.
Fair
Value
The
Company uses current market values to recognize certain assets and liabilities at a fair value. The fair value is the estimated price
at which the Company can sell the asset or settle a liability in an orderly transaction to a third party under current market conditions.
The Company uses the following methods and valuation techniques for deriving fair values:
Market
Approach – The market approach uses the prices associated with actual market transactions for similar or identical assets and liabilities
to derive a fair value.
Income
Approach – The income approach uses estimated future cash flows or earnings, adjusted by a discount rate representing the time
value of money and the risk of cash flows not being achieved to derive a discounted present value.
Cost
Approach – The cost approach uses the estimated cost to replace an asset adjusted for the obsolescence of the existing asset.
The
Company ranks the fair value hierarchy of information sources from Level 1 (best) to Level 3 (worst). The Company uses these three levels
to select inputs to valuation techniques:
Level
I |
|
Level
2 |
|
Level
3 |
Level
1 is a quoted price for an identical item in an active market on the measurement date. Level 1 is the most reliable evidence of fair
value and is used whenever this information is available. |
|
Level
2 is directly or indirectly observable inputs other than quoted prices. An example of a Level 2 input is a valuation multiple for
a business unit based on comparable companies’ sales, EBITDA, or net income. |
|
Level
3 is an unobservable input. It may include the company’s data, adjusted for other reasonably available information. Examples
of a Level 3 input are an internally-generated financial forecast. |
Basic
and Diluted Loss per Share
The
Company follows ASC 260, Earnings Per Share, to account for earnings per share. Basic earnings per share (“EPS”) calculations
are determined by dividing net loss by the weighted average number of shares of common stock outstanding during the year. Diluted earnings
per share calculations are determined by dividing net loss by the weighted average number of common shares and dilutive common share
equivalents outstanding. As of December 31, 2021, and 2020, the Company had 141,811,264
and 68,876,332
basic and dilutive shares issued and outstanding,
respectively. On December 31, 2020, the Company had 20,000,000
million potentially dilutive shares related to
four (4) outstanding FRH Group convertible notes, which were excluded from the diluted net loss per share as the effects would have been
anti-dilutive.
During
the period ended December 31, 2021, and 2020, common stock equivalents were anti-dilutive due to a net loss. Hence they are not considered
in the computation.
Note
2 - Summary of Significant Accounting Policies (continued)
Reclassifications
Certain
prior period amounts were reclassified to conform to the current year’s presentation. None of these classifications impacted reported
operating loss or net loss for any period presented.
Recent
Accounting Pronouncements
In
May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606), which supersedes the revenue recognition
requirements in Topic 605, Revenue Recognition, including most industry-specific requirements. ASU 2014-09 establishes a five-step revenue
recognition process; an entity will recognize revenue when it transfers promised goods or services to customers in an amount that reflects
the consideration to which the company expects to be entitled in exchange for those goods or services. ASU 2014-09 also requires enhanced
disclosures regarding the nature, amount, timing, and uncertainty of revenues and cash flows from customers’ contracts. In August
2015, the FASB issued ASU 2015-14, Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date, which defers the
effective date of ASU 2014-09 by one (1) year. The Company adopted ASC 606 using the modified retrospective method applied to all contracts
not completed as of January 1, 2019. The Company presents results for reporting periods beginning after January 1, 2019, under ASC 606,
while prior period amounts are reported following legacy GAAP. Refer to Note 2 Revenue from Major Contracts with Customers for further
discussion on the Company’s accounting policies for revenue sources within the scope of ASC 606.
In
February 2016, the FASB issued ASU 2016-02, Leases (Topic 840) to increase transparency and comparability among organizations by recognizing
lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. The amendments to
this standard are effective for fiscal years beginning after December 15, 2019. Early adoption of the amendments in this standard is
permitted for all entities. The Company must recognize and measure leases at the beginning of the earliest period presented using a modified
retrospective approach. The Company adopted this policy as of January 1, 2020, and there is no material affect on its financial reporting.
In
August 2018, the FASB issued ASU 2018-13, “Fair Value Measurement (Topic 820): Disclosure Framework-Changes to the Disclosure Requirements
for Fair Value Measurement.” The amendments modify the disclosure requirements in Topic 820 to add disclosures regarding changes
in unrealized gains and losses, the range and weighted average of significant unobservable inputs used to develop Level 3 fair value
measurements, and the narrative description of measurement uncertainty. The amendments removed and modified certain disclosure requirements
in Topic 820. The amendments are effective for fiscal years beginning after December 15, 2019, and interim periods within those fiscal
years. Certain amendments are to be applied prospectively, while others are to be applied retrospectively. Early adoption is permitted.
The
Company adopted the ASU 2018-13 as of January 1, 2020. The Company used the Level 1 Fair Market Measurement to record, at cost, ADS’
intangible assets’ valued at $2,550,003. We evaluate acquired intangible assets for impairment at least annually to confirm if
the carrying amount of acquired intangible assets exceeds their fair value. The acquired intangible assets primarily consist of assets
under management, wealth management license, and our technology. We use various qualitative or quantitative methods for these impairment
tests to estimate the fair value of our acquired intangible assets. If the fair value is less than its carrying value, we would recognize
an impairment charge for the difference. The Company did not record impairment for the fiscal year ended December 31, 2021.
ASU
2020-06, “Debt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in
Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity”,
issued in August 2020 simplifies the accounting for convertible debt and convertible preferred stock by removing the requirements to
present certain conversion features in equity separately. In addition, the amendments also simplify the guidance in ASC Subtopic 815-40,
Derivatives and Hedging: Contracts in Entity’s Own Equity, by removing certain criteria that must be satisfied to classify a contract
as equity, which is expected to decrease the number of freestanding instruments and embedded derivatives accounted for as assets or liabilities.
Finally, the amendments revise the guidance on calculating earnings per share, requiring the use of the if-converted method for all convertible
instruments and rescinding an entity’s ability to rebut the presumption of share settlement for instruments that may be settled
in cash or other assets. The amendments are effective for public companies for fiscal years beginning after December 15, 2021. Early
adoption is permitted, but no earlier than fiscal years beginning after December 15, 2020. The guidance must be adopted as of the beginning
of the fiscal year of adoption. The Company does not expect this ASU 2020-06 to impact its condensed consolidated financial statements.
Other
recent accounting pronouncements issued by the FASB (including its Emerging Issues Task Force) and the United States Securities and Exchange
Commission did not or are not believed by management to have a material impact on the Company’s present or future consolidated
financial statements.
NOTE
3. MANAGEMENT’S PLANS
The
Company has prepared consolidated financial statements on a going concern basis, which contemplates the realization of assets and the
settlement of liabilities and commitments in the ordinary business course. At December 31, 2021, and 2020, the accumulated deficit was
$3,230,679 and
$1,493,984,
respectively. At December 31, 2021, and 2020, the working capital deficit was $199,132
and $1,504,678,
respectively. The decrease in the working capital deficit was mainly due to the acquisition of ADS, resulting in the increase of current
assets and settlement of FRH Group Note for shares of the Company, resulting in the decrease of current liabilities for the period ending
December 31, 2021.
During
the fiscal year ended December 31, 2021, and 2020, the Company incurred a net loss of $1,736,695
and $458,490.
Since
its inception, the Company has sustained recurring losses, and negative cash flows from operations. As of December 31, 2021,
the Company had $93,546
cash on hand. The Management believes that future cash flows
may not be sufficient for the Company to meet its debt obligations as they become due in the ordinary course of business for twelve (12)
months following December 31, 2021. For the fiscal year ended December 31, 2021, and 2020, the Company has earned decreased revenues
year-over-year and increased operating expenses. As a result, the Company continues to experience negative cash flows from operations
and the ongoing requirement for substantial additional capital investment to develop its financial technologies. The Management expects
that it will need to raise significant additional capital to accomplish its growth plan over the next twelve (12) months. The Management
expects to seek to obtain additional funding through private equity or public markets. However, there can be no assurance about the availability
or terms such financing and capital might be available.
The
Company’s ability to continue as a going concern may depend on the Management’s plans discussed below. The consolidated financial
statements do not include any adjustments relating to the recoverability and classification of assets or the amounts and classification
of liabilities that might be necessary should the Company be unable to continue as a going concern.
To
the extent the Company’s operations are not sufficient to fund the Company’s capital requirements, the Management may attempt
to enter into a revolving loan agreement with financial institutions or raise capital through the sale of additional capital stock or
issuance of debt.
The
Management intends to continue its efforts to enhance its revenue from its diversified portfolio of technological solutions, become cash
flow positive, and raise funds through private placement offering and debt financing. See Note 8 for Notes Payable. As the Company increases
its customer base across the globe, the Company intends to acquire long-lived assets that will provide a future economic benefit beyond
fiscal 2020.
NOTE
4. CAPITALIZED SOFTWARE COSTS
During
the fiscal year ended December 31, 2021, and 2020, the estimated remaining weighted-average useful life of the Company’s capitalized
software was three (3) years. The Company recognizes amortization expense for capitalized software on a straight-line basis.
At
December 31, 2021, and 2020, the gross capitalized software asset was $1,317,158
and $1,024,158,
respectively. At the end of December 31, 2021, and 2020, the accumulated software depreciation and amortization expenses were
$666,296
and $391,834,
respectively. As a result, the unamortized balance of capitalized software on December 31, 2021, and 2020, was $650,862
and $632,324.
The
Company has estimated aggregate amortization expense for each of the five (5) succeeding fiscal years based on the estimated software
asset’s lifespan of three (3) years.
Estimated
Amortization Expense:
SCHEDULE OF ESTIMATED FUTURE AMORTIZATION EXPENSE
| |
| | |
Fiscal year ended December 31, 2022 | |
$ | 159,051 | |
Fiscal year ended December 31, 2023 | |
$ | 22,503 | |
Fiscal year ended December 31, 2024 | |
$ | 0 | |
Fiscal year ended December 31, 2025 | |
$ | 0 | |
NOTE
5. RELATED PARTY TRANSACTIONS
In
April 2016, the Company established its wholly-owned subsidiary – FRH Prime Ltd. (“FRH Prime”), a company incorporated
under section 14 of Bermuda’s Companies Act 1981. In January 2017, FRH Prime established its wholly-owned subsidiary – FXClients
Limited (“FXClients”), under the United Kingdom Companies Act. The Company established FRH Prime and FXClients to conduct
financial technology service activities. The Company established FRH Prime and FXClients to conduct financial technology service activities.
At present, both companies have ceased to exist.
For
the fiscal year ended December 31, 2021, and 2020, FRH Prime has generated volume rebates of $0 and $1,861 from the Condor Risk Management
Back Office Platform. The Company has included rebates in revenue in the consolidated income statements.
Between
February 22, 2016, and April 24, 2017, the Company borrowed $1,000,000 from FRH Group, a founder and principal shareholder (“FRH
Group”). The Company executed Convertible Promissory Notes due between April 24, 2019, and June 30, 2019. The Notes are convertible
into common stock initially at $0.10 per share but maybe discounted under certain circumstances, but in no event will the conversion
price be less than $0.05 per share. The Notes carry an interest rate of 6% per annum, which is due and payable at the maturity date.
Between
March 15 and 21, 2017, subject to the terms and conditions of the Stock Purchase Agreement, the Company issued 1,000,000 shares to Susan
Eaglstein and 400,000 shares to Brent Eaglstein at $0.05 per share, a cumulative cash amount of $70,000. Ms. Eaglstein and Mr. Eaglstein
are the Mother and Brother, respectively, of Mitchell Eaglstein, the Company’s CEO and Director.
On
February 22, 2021, the Company entered into an Assignment of Debt Agreement (the “Agreement”) with FRH and FRH Group Corporation.
The Company eliminated all four FRH Group convertible notes, including interest, of $1,256,908, in return for the issuance of 12,569,080
of unregistered common stock of the Company (the “Shares”) to FRH. Following the Agreement, FRH assigned the Shares to FRH
Group Corporation, an entity also owned by Mr. Hong.
The
Company also received a net amount equal to $81,000 from the related parties to fund its operations.
NOTE
6. LINE OF CREDIT
From
June 24, 2016, the Company obtained an unsecured revolving line of credit of $40,000
from Bank of America to fund various purchases
and travel expenses. The line of credit has an average interest rate at the close of business on December 31, 2019, for purchases, and
cash is drawn at 12%
and 25%,
respectively. As of December 31, 2021, the Company complies with the credit line’s terms and conditions. At December
31, 2021, and 2020 December 31, 2021, and 2020, the outstanding balance was $39,246
and $39,071,
respectively.
NOTE
7. NOTES PAYABLE – RELATED PARTY
Convertible
Notes Payable
Between
February 22, 2016, and April 24, 2017, the Company borrowed $1,000,000 from FRH Group, a founder and principal shareholder of the Company.
The Company executed Convertible Promissory Notes, due between April 24, 2019 and June 30, 2019. The Notes are convertible into common
stock initially at $0.10 per share but maybe discounted under certain circumstances, but in no event will the conversion price be less
than $0.05 per share. The Notes carry an interest rate of 6% per annum, which is due and payable at the maturity date. The parties have
extended the maturity date of the Notes to June 30, 2021.
At
December 31, 2020, the current portion of convertible notes payable and accrued interest was $1,000,000 and $256,908, respectively. There
was no non-current portion of convertible notes payable and accrued interest.
At
December 31, 2019, the current portion of convertible notes payable and accrued interest was $1,000,000 and $196,908, respectively. There
was no non-current portion of convertible notes payable and accrued interest.
At
December 31, 2020, there was no non-current portion of the Notes payable and accrued interest.
The
Company will pay the Notes’ outstanding principal amount, together with interest at 6% per annum, in cash on the Maturity Date
to this Note’s registered holder. In the event the Company does not make, when due, any payment, when due, of principal or interest
required to be made, the Company will pay, on-demand, interest on the amount of any overdue payment of principal or interest for the
period following the due date of such payment, at a rate of ten percent (10%) per annum.
On
February 22, 2016, the Company issued and promised to pay a convertible note to FRH Group for the principal sum of One Hundred Thousand
and 00/100 Dollars ($100,000) on February 28, 2018 (the “Original Maturity Date”). The initial conversion rate will be $0.10
per share or 1,000,000 shares if FRH Group converts the entire Note, subject to adjustments in certain events as set forth below. For
example, the Company’s common stock’s fair market value is less than $0.10 per share. In that case, the conversion price
shall be discounted by 30%, but in no event will the conversion price be less than $0.05 per share with a maximum of 2,000,000 shares
if FRH Group converts the entire Note subject to adjustments in certain events. No fractional Share or scrip representing a fractional
Share will be issued upon conversion of the Notes.
On
May 16, 2016, the Company issued and promised to pay a convertible note to FRH Group for the principal sum of Four Hundred Thousand and
00/100 Dollars ($400,000) on May 31, 2018 (the “Original Maturity Date”). The initial conversion rate will be $0.10 per share
or 4,000,000 shares if FRH Group converts the entire Note, subject to adjustments in certain events as set forth below. For example,
the Company’s common stock’s fair market value is less than $0.10 per share. In that case, the conversion price shall be
discounted by 30%, but in no event will the conversion price be less than $0.05 per share with a maximum of 8,000,000 shares if FRH Group
converts the entire Note, subject to adjustments in certain events. No fractional Share or scrip representing a fractional Share will
be issued upon conversion of the Notes.
On
November 17, 2016, the Company issued and promised to pay a convertible note to FRH Group for the principal sum of Two Hundred and Fifty
Thousand and 00/100 Dollars ($250,000) on November 30, 2018 (the “Original Maturity Date”). The initial conversion rate would
be $0.10 per share or 2,500,000 shares if the entire Note were converted, subject to adjustments in certain events as set forth below.
For example, the Company’s common stock’s fair market value is less than $0.10 per share. In that case, the conversion price
shall be discounted by 30%, but in no event will the conversion price be less than $0.05 per share with a maximum of 5,000,000 shares
if FRH Group converts the entire Note, subject to adjustments in certain events. No fractional Share or scrip representing a fractional
Share will be issued upon conversion of the Notes.
On
April 24, 2017, the Company issued and promised to pay a convertible note to FRH Group for the principal sum of Two Hundred and Fifty
Thousand and 00/100 Dollars ($250,000) on April 24, 2019 (the “Original Maturity Date”). The initial conversion rate will
be $0.10 per share or 2,500,000 shares if FRH Group converts the entire Note, subject to adjustments in certain events as set forth below.
For example, the Company’s common stock’s fair market value is less than $0.10 per share. In that case, the conversion price
shall be discounted by 30%, but in no event will the conversion price be less than $0.05 per share with a maximum of 5,000,000 shares
if the entire Note was converted, subject to adjustments in certain events. No fractional Share or scrip representing a fractional Share
will be issued upon conversion of the Notes.
NOTE
7. Notes Payable – Related Party (continued)
Convertible
Notes Payable (continued)
FRH
Group Note Summary
SCHEDULE OF NOTES PAYABLE
Date of Note: | |
2/22/2016 | | |
5/16/2016 | | |
11/17/2016 | | |
4/24/2017 | |
Original Amount of Note: | |
$ | 100,000 | | |
$ | 400,000 | | |
$ | 250,000 | | |
$ | 250,000 | |
Outstanding Principal Balance: | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | - | |
Conversion Date (1): | |
| 02/22/2021 | | |
| 02/22/2021 | | |
| 02/22/2021 | | |
| 02/22/2021 | |
Interest Rate: | |
| 6 | % | |
| 6 | % | |
| 6 | % | |
| 6 | % |
Date to which interest has been paid: | |
| Accrued | | |
| Accrued | | |
| Accrued | | |
| Accrued | |
Conversion Rate on February 22, 2021: | |
$ | 0.10 | | |
$ | 0.10 | | |
$ | 0.10 | | |
$ | 0.10 | |
Floor Conversion Price: | |
$ | 0.05 | | |
$ | 0.05 | | |
$ | 0.05 | | |
$ | 0.05 | |
Number Shares Converted for Original Note: | |
| 1,000,000 | | |
| 4,000,000 | | |
| 2,500,000 | | |
| 2,500,000 | |
Number Shares Converted for Interest: | |
| 29,117 | | |
| 111,000 | | |
| 61,792 | | |
| 55,000 | |
(1) |
Note
Extension – On February 22, 2021, the Company entered into an Assignment of Debt Agreement (the “Agreement”)
with FRH and FRH Group Corporation. The Company eliminated all four FRH Group convertible notes, including interest, of $1,256,908,
in return for the issuance of 12,569,080 of unregistered common stock of the Company (the “Shares”) to FRH. Following
the Agreement, FRH assigned the Shares to FRH Group Corporation, an entity also owned by Mr. Hong. |
Cares
Act – Paycheck Protection Program (PPP Note)
On
May 01, 2020, the Company received proceeds of Fifty-Thousand Six Hundred and Thirty-Two ($50,632) from the Promissory Note (“PPP
Note”) under the Paycheck Protection Program under the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”).
The funding of the PPP Note is conditioned upon approval of the Company’s application by the Small Business Administration (SBA)
and Bank of America (“Bank”), receiving confirmation from the SBA that the Bank may proceed with the PPP Note. Suppose the
SBA does not confirm the PPP Note’s forgiveness, or only partly confirms forgiveness of the PPP Note, or the Company fails to apply
for PPP Note forgiveness. In that case, the Company will be obligated to repay to the Bank the total outstanding balance remaining due
under the PPP Note, including principal and interest (the “PPP Note Balance”). In such case, Bank will establish the terms
for repayment of the PPP Note Balance in a separate letter to be provided to the Company, which letter will set forth the PPP Note Balance,
the amount of each monthly payment, the interest rate (not above a fixed rate of one percent (1.00%) per annum), the term of the PPP
Note, and the maturity date of two (2) years from the funding date of the PPP Note. No principal or interest payments will be due before
the Deferment Period, which is ten months from the end of the covered period. The Company plans to apply for PPP Note forgiveness.
SBA
Loan
On
May 22, 2020, the Company received hundred and forty-four thousand nine hundred and 00/100 Dollars ($144,900). The installment payments
will include the principal and interest of $707 monthly and begin Twelve (12) months from the promissory note date. The principal and
interest balance will be payable Thirty (30) years from the promissory Note date. Interest will accrue at the rate of 3.75% per annum
and only on $144,900 funds advanced from May 22, 2020, the advance date. The SBA loan outstanding balance is $141,826 as of September
30, 2021.
Economic
Injury Disaster Loan (EIDL)
The
Small Business Administration offers the Economic Injury Disaster Loan program. The CARES Act changed the program to provide an emergency
grant up to $10,000 per business, forgivable like the PPP Note. The Company doesn’t have to repay the grant. On May 14, 2020, the
Company received $4,000 in EIDL grants. The Company has recorded it as other income since the EIDL grant is forgivable.
NOTE
9. COMMITMENTS AND CONTINGENCIES
Office
Facility and Other Operating Leases
The
rental expense was $29,705 and $30,893 for the fiscal year ended December 31, 2021, and 2020, respectively. The decrease in rent expense
is due to reducing the rent rate for Irvine Office for the fiscal year ended December 31, 2020.
From
October 2019 to the present, the Company rents its servers, computers, and data center from an unrelated third party. Under the rent
Agreement, the lessor provides furniture and fixtures and any leasehold improvements at Irvine Office, discussed in Note 2.
From
February 2019 to the present, the Company leases office space in Limassol District, Cyprus, from an unrelated party for a year. The office’s
rent payment is $1,750 per month as the General and administrative expenses.
From
February 2020, this agreement continues every year upon written request by the Company. The Company uses the office for sales and marketing
in Europe and Asia. From April 2019 to the present, the Company leases office space in Chelyabinsk, Russia, from an unrelated party for
an eleven (11) month term. The office’s rent payment is $500 per month, and the Company has included it in the General and administrative
expenses. From March 2020, this agreement continues on a month-to-month basis until the Company or the lessor chooses to terminate by
the agreement’s terms by giving thirty (30) days’ notice. The Company uses the office for software development and technical
support.
Employment
Agreement
The
Company gave all salary compensation to key executives as independent contractors, where Eaglstein, Firoz, and Platt commit one hundred
percent (100%) of their time to the Company. The Company has not formalized performance bonuses and other incentive plans. Each executive
is paid every month at the beginning of the month. From September 2018 to September 30, 2020, the Company is paying a monthly compensation
of $5,000 per month to its CEO and CFO; respectively, with increases, each succeeding year should the agreement be approved annually.
Effective October 1, 2020, the Company expenses $12,000 monthly to its CEO and CFO.
Accrued
Interest
At
December 31, 2021, and 2020, the Company’s exposure to cumulative accrued interest at 6%
per annum on FRH Group Note(s) was $0
and $256,908,
respectively.
Pending
Litigation
Management
is unaware of any actions, suits, investigations, or proceedings (public or private) pending or threatened against or affecting any of
the assets or any affiliate of the Company.
Tax
Compliance Matters
The
Company has estimated payroll tax liabilities based on its officers’ reclassification from independent contractors to employees
from fiscal ended December 31, 2017, to 2020. As of December 31, 2021, the Company has assessed federal and state payroll tax payments
in the aggregate amount of $165,108, and we have included it in the General and administrative expenses.
NOTE
10. STOCKHOLDERS’ DEFICIT
Authorized
Shares
As
of December 31, 2021, and 2020, the Company’s authorized capital stock consists of 10,000,000
shares of preferred stock, par value $0.0001
per share, and 250,000,000
shares of common stock, par value $0.0001
per share. As of December 31, 2021, and 2020,
the Company had 141,811,264
and 68,876,332
respectively common shares issued and outstanding
and 4,000,000 preferred
shares issued and outstanding. The preferred stock has fifty (50) votes for each share of preferred shares owned. The preferred shares
have no other rights, privileges, and higher claims on the Company’s assets and earnings than common stock.
Preferred
Stock
On
December 12, 2016, the Board agreed to issue 2,600,000, 400,000, and 1,000,000 shares of Preferred Stock to Mitchell Eaglstein, Imran
Firoz, and Felix R. Hong, respectively, as the founders in consideration of services rendered to the Company. As of December 31, 2019,
the Company had 4,000,000 preferred shares issued and outstanding.
Common
Stock
On
January 21, 2016, the Company collectively issued 30,000,000 and 5,310,000 common shares at par value to Mitchell Eaglstein and Imran
Firoz, respectively, as the founders in consideration of services rendered to the Company.
On
December 12, 2016, the Company issued 28,600,000 common shares to the remaining two (2) founding members of the Company.
On
March 15, 2017, the Company issued 1,000,000 restricted common shares for platform development valued at $50,000. The Company issued
the securities with a restrictive legend.
On
March 15, 2017, the Company issued 1,500,000 restricted common shares for professional services to three (3) individuals valued at $75,000.
The Company issued the securities with a restrictive legend.
On
March 17, 2017, subject to the terms and conditions of the Stock Purchase Agreement, the Company issued 1,000,000 shares to Susan Eaglstein
for a cash amount of $50,000. The Company issued the securities with a restrictive legend.
On
March 21, 2017, subject to the terms and conditions of the Stock Purchase Agreement, the Company issued 400,000 shares to Bret Eaglstein
for a cash amount of $20,000. The Company issued the securities with a restrictive legend.
Ms.
Eaglstein and Mr. Eaglstein are the Mother and Brother, respectively, of Mitchell Eaglstein, the CEO and Director of the Company.
From
July 1, 2017, to October 03, 2017, the Company has issued 653,332 units for a cash amount of $98,000 under its offering Memorandum, where
the unit consists of one (1) share of common stock and one Class A warrant (See Note 11).
On
October 31, 2017, the Company issued 70,000 restricted common shares to management consultants valued at $10,500. The Company issued
the securities with a restrictive legend.
On
January 15, 2019, the Company issued 60,000 restricted common shares for professional services to eight (8) consultants valued at $9,000.
From
January 29, 2019 to February 15, 2019, the Company issued 33,000 registered shares under the Securities Act of 1933 for a cash amount
of $4,950. On February 26, 2019, the Company filed the Post-Effective Amendment No. 1 (the “Amendment”) related to the Registration
Statement on Form S-1and its amendments thereto, filed with the U.S. Securities and Exchange Commission on November 22, 2017 and declared
effective on August 7, 2018 (Registration No. 333-221726) (the “Registration Statement”) of FDCTech, Inc., a Delaware corporation
(the “Registrant”), amended the Registration Statement to remove from registration all shares of common stock that were offered
for sale by the Registrant but were not sold prior to the termination of the offering made pursuant to the Registration Statement. At
the termination of the offering made pursuant to the Registration Statement, 2,967,000 shares of common stock that were offered for sale
by the Registrant were not sold or issued.
Effective
June 3, 2020, the Company issued 2,745,053 shares to Benchmark Investments, Inc. (“Broker-Dealer” or “Kingswood Capital
Markets”) of common stock at $0.25 per share for a total value of $686,263. The Broker-Dealer is retained to provide general financial
advisory to the Company for the next twelve months. The Company has expensed the prepaid compensation through the income statement following
a regular straight-line amortization schedule over the contract’s life, which is for twelve months—when Kingswood Capital
Markets presumably will produce benefits for the Company. On August 25, 2020, the Company and Broker-Dealer terminated all obligations
other than maintaining confidentiality, with no fees due by the Company to the Broker-Dealer. The Broker-Dealer returned the 2,745,053
shares of the Company’s common stock as of December 31, 2020.
On
October 1, 2020, the Company issued 250,000 restricted common shares to a digital marketing consultant valued at $30,000. The Company
issued the securities with a restrictive legend.
On
January 31, 2021, the Company issued 2,300,000 restricted common shares for professional services to two (2) consultants valued at $621,000.
On
February 22, 2021, the Company entered into an Assignment of Debt Agreement (the “Agreement”) with FRH and FRH Group Corporation.
The Company eliminated all four FRH Group convertible notes, including interest, of $1,256,908, in return for the issuance of 12,569,080
of unregistered common stock of the Company (the “Shares”) to FRH. Following the Agreement, FRH assigned the Shares to FRH
Group Corporation, an entity also owned by Mr. Hong.
On
May 19, 2021, the Company issued 1,750,000 restricted common shares for professional services to a consultant valued at $350,000.
On
June 02, 2021, the Company issued 1,750,000 restricted common shares for Genesis Agreement to a consultant valued at $437,500. As the
Genesis Agreement did not materialize, the Consultant returned the shares to the treasury.
On
June 15, 2021, the Company issued 100,000 restricted common shares to a board member for services to a consultant valued at $21,000.
On
July 06, 2021, the Company issued 100,000 restricted common shares to a board member for services to a consultant valued at $22,000.
On
July 20, 2021, the Company issued 545,852 restricted common shares for professional services to a consultant valued at $98,253.
On
October 04, 2021, the Company filed a prospectus related to the resale of shares to White Lion and AD Securities America, LLC. The Company
issued 2,000,000 shares to AD Securities America, LLC for $200,000. The Company has not received the cash as of the date of the report.
The Company issued 670,000 registered shares to White Lion as consideration shares valued at $80,400.
On
October 5, 2021, the Company issued 1,500,000 restricted common shares for professional services to a consultant valued at $164,250.
In
November 2021, the Company issued 750,000 registered shares to White Lion for a gross cash amount of $62,375.
On
December 22, 2021, the Company issued 45,000,000 restricted common shares to ADFP to acquire 51 % controlling interest in AD Advisory
Service Pty Ltd, Australia’s regulated wealth management company.
In
December 2021, the Company issued 5,650,000 restricted common shares to two board members, a consultant, and two officers, for services
and software development valued at $169,500.
NOTE
11. WARRANTS
Effective
June 1, 2017, the Company is raising $600,000 through a Private Placement Memorandum (the “Memorandum”) of up to 4,000,000
Units. Each unit (a “Unit”) consists of one (1) share of Common Stock, par value $.0001 per share (the “Common Stock),
and one (1) redeemable Class A Warrant (the “Class A Warrant(s)”) of the Company. The Company closed the private placement
effective December 15, 2017.
Each
Class A Warrant entitles the holder to purchase one (1) share of Common Stock for $0.30 per share until April 30, 2019 (‘Expiration
Date’). The Company issued the securities with a restrictive legend.
NOTE
11. WARRANTS (continued)
Information
About the Warrants Outstanding During Fiscal 2019 Follows
SCHEDULE OF WARRANTS ACTIVITY
Original
Number of Warrants Issued | | |
Exercise
Price per Common Share | | |
Exercisable
at December 31, 2017 | | |
Became
Exercisable | | |
Exercised | | |
Terminated
/ Canceled / Expired | | |
Exercisable
at December 31, 2019 | | |
Expiration
Date |
| 653,332 | | |
$ | 0.30 | | |
| 653,332 | | |
| - | | |
| - | | |
| 653,332 | | |
| - | | |
April 2019 |
The
Warrants are redeemable by the Company, upon thirty (30) day notice, at a price of $.05 per Warrant, provided the average of the closing
bid price of the Common Stock, as reported by the National Association of Securities Dealers Automated Quotation (“NASDAQ”)
System (or the average of the last sale price if the Common Stock is then listed on the NASDAQ National Market System or a securities
exchange), shall equal or exceed $1.00 per share (subject to adjustment) for ten (10) consecutive trading days prior to the date on which
the Company gives notice of redemption. The holders of Warrants called for redemption have exercise rights until the close of business
on the date fixed for redemption.
The
exercise price and the number of shares of Common Stock or other securities issuable on exercise of the Warrants are subject to adjustment
in certain circumstances, including stock dividend, recapitalization, reorganization, merger, or consolidation of the Company. However,
no Warrant is subject to adjustment for issuances of Common Stock at a price below the exercise price of that Warrant.
As
of this report’s date, no Class A Warrants were exercised, and all Class A Warrants have expired.
Note
12. Income Taxes
The
Company calculates income taxes using the asset and liability method of accounting. We compute Deferred income taxes by multiplying statutory
rates applicable to estimated future year differences between the consolidated financial statement and tax basis carrying amounts of
assets and liabilities.
The
income tax provision is summarized as follows:
SCHEDULE
OF PROVISION FOR INCOME TAXES
| |
2021 | | |
2020 | |
Current: | |
| | | |
| | |
Federal | |
$ | - | | |
$ | - | |
State | |
| - | | |
| - | |
Deferred: | |
| | | |
| | |
Federal | |
| 678,443 | | |
| 313,737 | |
State | |
| - | | |
| - | |
Valuation
allowance | |
| (678,443 | ) | |
| (313,737 | ) |
Total tax expense | |
$ | - | | |
$ | - | |
SCHEDULE
OF DEFERRED TAX ASSETS
| |
2021 | | |
2020 | |
Net loss carryforward | |
| 678,443 | | |
| 313,737 | |
Valuation allowance | |
| (678,443 | ) | |
| (313,737 | ) |
Total
deferred tax assets | |
$ | - | | |
$ | - | |
In
2021 and 2020, the Company had pre-tax losses of $1,736,695
and $458,490,
respectively, which are available for carry-forward to offset future taxable income. The Management has determined to provide full valuation
allowances for our net deferred tax assets at the end of 2021 and 2020, including Net Operating Loss (NOL) carryforwards generated during
the years. Based on its evaluation of positive and negative evidence, including our history of operating losses and the uncertainty of
generating future taxable income, we would be able to realize our deferred tax assets.
On
December 22, 2017, the United States President signed the Tax Cuts and Jobs Act (the “Act”). The Act amends the Internal
Revenue Code to reduce tax rates and modify policies, credits, and deductions for individuals and businesses. The Act reduces the corporate
federal tax rate from a maximum of 35% to a 21% rate for corporations. The rate reduction will be taking effect on January 1, 2018. Therefore,
we have applied the tax rate of 21% to the ending balance of federal deferred tax assets. As we provided a full valuation allowance against
our net deferred tax assets, we have not recorded any tax impact due to the tax rate change.
Note
12. Income Taxes (continued)
In
assessing the realization of deferred tax assets, management considers whether it is more likely that some portion or all of the deferred
tax assets will not be realized. The ultimate realization of the deferred tax assets depends on generating future taxable income during
the periods when those temporary differences become deductible. The Company believes it is unlikely to realize the benefits of NOL carryforward.
We have provided a valuation allowance of $364,706
on the deferred tax assets related to these
NOL carryforwards in recognition of this risk. Suppose our assumptions change, and we determine that we will be able to realize these
NOLs. In that case, the tax benefits related to any reversal of the valuation allowance on deferred tax assets as of December 31, 2021,
will be accounted for as follows: the Company will recognize approximately $678,443
as a reduction of income tax expense and
record $678,443
as an increase in equity.
Based
on the available objective evidence, management believes it is likely that the net deferred tax assets will not be fully realizable on
December 31, 2021. Accordingly, management maintained a full valuation allowance against its net deferred tax assets on December 31,
2021. The net change in the total valuation allowance for the twelve (12) months ended December 31, 2021, increased $386,113.
On December 31, 2021, and 2020, we had federal and state net operating loss carry-forwards of approximately $3,230,679
and $1,493,984,
respectively, expiring in 2037 for
federal and 2037 for the state.
For
the years ended December 31, 2021, and 2020, the Company analyzed its ASC 740 position and had not identified any uncertain tax positions
defined under ASC 740. Should such position be identified in the future, and if the Company owes interest and penalties, these would
be recognized as interest expense and other expense, respectively, in the consolidated financial statements.
The
Company has identified the United States Federal tax returns as its “major” tax jurisdiction. The Company has submitted and
received acceptance of the United States Federal return for 2020 and 2019. The Company is not subject to tax examination by authorities
in the United States before 2016. The State Franchise Tax return for 2021 and 2020 has been submitted and accepted by Delaware State
Franchise Tax Board. Currently, the Company does not have any ongoing tax examinations.
As
of December 31, 2021, the Company has assessed federal and state payroll tax payments in the aggregate amount of $165,108, and we have
included it in the General and administrative expenses. The Company has no foreign tax expenses and liabilities as of December 31, 2021,
and 2020.
NOTE
13. OFF-BALANCE SHEET ARRANGEMENTS
We
have no off-balance sheet arrangements, including arrangements that would affect our liquidity, capital resources, market risk support,
credit risk support, or other benefits.
NOTE
14. SUBSEQUENT EVENTS
The
Company has evaluated subsequent events through March 31, 2022, the date these financial statements were available to be issued.
From
January 4, 2022, to February 10, 2022, the Company executed six Purchase Notices under the Investment Agreement with White Lion for $86,288.
On
January 27, 2022, the Company signed a promissory note (‘AJB Note’) with AJB Capital Investments, LLC (‘AJB Capital’),
a Delaware limited liability company, for the principal amount of $550,000
with the maturity date of July
27, 2022, and a coupon of 10%.
As part of the AJB Note, the Company entered into a securities purchase agreement, where AJB Capital will receive equity equal to US
$155,000
of the Company’s common stock. The
Company issued 2,214,286 common stock priced at $.07 per share upon issuance of the Note (the “Shares”), and 1,000,000 3-year
cash warrants (‘Warrants’) priced at $0.30. The Warrants and the Shares, collectively known as the ‘Incentive Fee,’
are issued upon execution of the agreement.
On
February 17, 2022, the Company filed the Information Statement pursuant to Section 14C of the Securities Exchange Act of 1934 and informed
all holders of record on February 10, 2022 (the “Record Date”) of the common stock, $0.0001 par value per share (the “Common
Stock”), of the Company, in connection with the approval of the following actions taken by the Board of Directors of the Company
(the “Board”) and by written consent of the holders of a majority of the voting power of Company’s issued and outstanding
capital stock (the “Approving Stockholders”):
1. |
To
amend our certificate of incorporation, as amended (the “Certificate”), to increase the number of authorized shares of
common stock from 250,000,000 to 500,000,000 (the “Authorized Share Increase” and together with the 2022 Equity Plan,
the “Corporate Action”), and |
|
|
2. |
To
approve the Company’s 2022 Equity Plan (the “2022 Equity Plan”) |
On
February 10, 2022, our Board unanimously approved the Corporate Actions. To eliminate the costs and management time for a special meeting
and to effect the actions, the Company chose to obtain the written consent of a majority of the Company’s voting power to approve
the actions described in the Information Statement following Sections 228 and 242 of the Delaware General Corporation Law (the “DGCL”)
and per our bylaws. On February 10, 2022, the Approving Stockholders approved the Corporate Actions by written consent. The Approving
Stockholders (common stock only) own 96,778,105 shares, representing 64.62% of the Company’s total issued and outstanding voting
power.