Schedule of Statement of Operation by Segment |
The
following sets forth statements of operations by segment for the three-months March 31, 2025:
Schedule of Statement of Operation by Segment
| |
Broker
Dealer & Intellectual Property Service | | |
Technology
Development | | |
Other | | |
Eliminations | | |
Consolidated | |
Operating
income: | |
| | | |
| | | |
| | | |
| | | |
| | |
Unrealized
loss on investment securities, net (from our licensed broker dealer) (Notes 1 and 2) (1) | |
$ | (1,462,842 | ) | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | (1,462,842 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Fee
income (from our licensed broker dealer) (2) | |
| 2,140,238 | | |
| - | | |
| - | | |
| - | | |
| 2,140,238 | |
Other
operating income (3) | |
| 150,702 | | |
| - | | |
| - | | |
| - | | |
| 150,702 | |
Total
operating income, net | |
| 828,098 | | |
| - | | |
| - | | |
| - | | |
| 828,098 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Operating
costs: | |
| | | |
| | | |
| | | |
| | | |
| | |
General
and administrative costs: | |
| | | |
| | | |
| | | |
| | | |
| | |
Compensation | |
| 778,067 | | |
| - | | |
| 3,557,949 | | |
| - | | |
| 4,336,016 | |
Operating
expense, related party | |
| 360,546 | | |
| - | | |
| 94,812 | | |
| - | | |
| 455,358 | |
Professional
fees | |
| 272,114 | | |
| 44,789 | | |
| 471,830 | | |
| - | | |
| 788,733 | |
Information
technology | |
| 229,898 | | |
| - | | |
| 20,022 | | |
| - | | |
| 249,920 | |
Clearing
and other charges | |
| 288,648 | | |
| - | | |
| - | | |
| - | | |
| 288,648 | |
General
and administrative-other | |
| 206,188 | | |
| - | | |
| 413,139 | | |
| - | | |
| 619,327 | |
General
and administrative costs | |
| 2,135,461 | | |
| 44,789 | | |
| 4,557,752 | | |
| - | | |
| 6,738,002 | |
Research
and development costs | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Total
operating costs | |
| 2,135,461 | | |
| 44,789 | | |
| 4,557,752 | | |
| - | | |
| 6,738,002 | |
Net
loss | |
| (1,307,363 | ) | |
| (44,789 | ) | |
| (4,557,752 | ) | |
| - | | |
| (5,909,904 | ) |
Other
income and expense: | |
| | | |
| | | |
| | | |
| | | |
| | |
Miscellaneous
income | |
| | | |
| | | |
| | | |
| - | | |
| | |
Interest
expense | |
| (247,500 | ) | |
| - | | |
| - | | |
| 247,500 | | |
| - | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Interest
income | |
| 115,115 | | |
| - | | |
| 313,014 | | |
| (247,500 | ) | |
| 180,629 | |
Income
tax expense | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Loss before equity method investee | |
| (1,439,748 | ) | |
| (44,789 | ) | |
| (4,244,738 | ) | |
| - | | |
| (5,729,275 | ) |
Equity
in loss of equity method investee | |
| - | | |
| - | | |
| (872,518 | ) | |
| - | | |
| (872,518 | ) |
Net
loss | |
| (1,439,748 | ) | |
| (44,789 | ) | |
| (5,117,256 | ) | |
| - | | |
| (6,601,793 | ) |
Net loss attributable to non-controlling interests | |
| - | | |
| (14,431 | ) | |
| - | | |
| - | | |
| (14,431 | ) |
Net
loss attributable to MDB Capital Holdings, LLC | |
$ | (1,439,748 | ) | |
$ | (30,358 | ) | |
$ | (5,117,256 | ) | |
$ | - | | |
$ | (6,587,362 | ) |
(1) |
Includes
unrealized gains and losses on securities held by the broker-dealer. |
|
|
(2) |
Includes
fee income generated for the broker-dealer from investment banking activities, including advisory services, capital raising, and
other related financial transactions. |
|
|
(3) |
Includes
fees earned from self-clearing activities by the broker-dealer and professional fees generated by PatentVest services. |
The
following sets forth statements of operations by segment for the three-months March 31, 2024:
|
|
Broker
Dealer &
Intellectual
Property
Service |
|
|
Technology
Development |
|
|
Other |
|
|
Eliminations |
|
|
Consolidated |
|
Operating
income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized
loss on investment securities, net (from our licensed broker dealer) (1) |
|
$ |
(747,268) |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(747,268) |
|
Other
operating income (2) |
|
|
86,879 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
86,879 |
|
Total
operating loss, net |
|
|
(660,389) |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(660,389) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
costs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General
and administrative costs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation |
|
|
679,907 |
|
|
|
390,043 |
|
|
|
3,822,725 |
|
|
|
- |
|
|
|
4,892,675 |
|
Operating
expense, related party |
|
|
243,876 |
|
|
|
- |
|
|
|
76,416 |
|
|
|
- |
|
|
|
320,292 |
|
Professional
fees |
|
|
145,907 |
|
|
|
256,563 |
|
|
|
516,619 |
|
|
|
- |
|
|
|
919,089 |
|
Information
technology |
|
|
180,914 |
|
|
|
3,891 |
|
|
|
21,186 |
|
|
|
- |
|
|
|
205,991 |
|
Clearing
and other charges |
|
|
2,036 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,036 |
|
General
and administrative-other |
|
|
218,936 |
|
|
|
80,378 |
|
|
|
369,812 |
|
|
|
- |
|
|
|
669,126 |
|
General
and administrative costs |
|
|
1,471,576 |
|
|
|
730,875 |
|
|
|
4,806,758 |
|
|
|
- |
|
|
|
7,009,209 |
|
Research
and development costs |
|
|
- |
|
|
|
277,582 |
|
|
|
- |
|
|
|
- |
|
|
|
277,582 |
|
Total
operating costs |
|
|
1,471,576 |
|
|
|
1,008,457 |
|
|
|
4,806,758 |
|
|
|
- |
|
|
|
7,286,791 |
|
Net
operating loss |
|
|
(2,131,965 |
) |
|
|
(1,008,457 |
) |
|
|
(4,806,758 |
) |
|
|
- |
|
|
|
(7,947,180 |
) |
Other
income and expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense |
|
|
(110,625 |
)
|
|
|
- |
|
|
|
- |
|
|
|
110,625 |
|
|
|
- |
|
Interest
income |
|
|
52,459 |
|
|
|
- |
|
|
|
285,393 |
|
|
|
- |
|
|
|
337,852 |
|
Income
tax expense |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Net
Loss |
|
|
(2,190,131 |
) |
|
|
(1,008,457 |
) |
|
|
(4,521,365 |
) |
|
|
110,625 |
|
|
|
(7,609,328 |
) |
Net loss attributable to non-controlling interests |
|
|
- |
|
|
|
(393,903 |
) |
|
|
- |
|
|
|
- |
|
|
|
(393,903 |
) |
Net
loss attributable to MDB Capital Holdings, LLC |
|
$ |
(2,190,131 |
) |
|
$ |
(614,554 |
) |
|
$ |
(4,521,365 |
) |
|
$ |
110,625 |
|
|
$ |
(7,215,425 |
) |
(1) |
Includes
unrealized gains and losses on securities held by the broker-dealer. |
|
|
(2) |
Includes
fees earned from self-clearing activities by the broker-dealer and professional fees generated by PatentVest services. |
|