| Schedule of Statement of Operation by Segment |
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 the licensed broker
dealer (1) | |
$ | (331 | ) | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | (331 | ) |
| Investment securities, at fair value, held by the non-licensed broker dealer (1) | |
| 85 | | |
| - | | |
| - | | |
| - | | |
| 85 | |
| Realized gain on investment securities, net from the licensed broker dealer (2) | |
| 14 | | |
| - | | |
| - | | |
| - | | |
| 14 | |
| Fee income from the licensed broker dealer (3) | |
| 4,282 | | |
| - | | |
| - | | |
| - | | |
| 4,282 | |
| Impairment loss | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Other operating income (4) | |
| 861 | | |
| - | | |
| - | | |
| - | | |
| 861 | |
| Total operating income, net | |
| 4,911 | | |
| - | | |
| - | | |
| - | | |
| 4,911 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Operating costs: | |
| | | |
| | | |
| | | |
| | | |
| | |
| General and administrative costs: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Compensation | |
| 2,875 | | |
| - | | |
| 12,094 | | |
| - | | |
| 14,969 | |
| Operating expense, related party | |
| 1,471 | | |
| - | | |
| 362 | | |
| - | | |
| 1,833 | |
| Professional fees | |
| 1,005 | | |
| 64 | | |
| 868 | | |
| - | | |
| 1,937 | |
| Information technology | |
| 968 | | |
| - | | |
| 135 | | |
| - | | |
| 1,103 | |
| Clearing and other charges | |
| 556 | | |
| - | | |
| - | | |
| - | | |
| 556 | |
| General and administrative-other | |
| 742 | | |
| - | | |
| 1,497 | | |
| - | | |
| 2,239 | |
| General and administrative costs | |
| 7,617 | | |
| 64 | | |
| 14,956 | | |
| - | | |
| 22,637 | |
| Research and development costs | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Total operating costs | |
| 7,617 | | |
| 64 | | |
| 14,956 | | |
| - | | |
| 22,637 | |
| Net operating (loss) | |
| (2,706 | ) | |
| (64 | ) | |
| (14,956 | ) | |
| - | | |
| (17,726 | ) |
| Other income and expense: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Miscellaneous income | |
| 75 | | |
| - | | |
| - | | |
| - | | |
| 75 | |
| Interest expense | |
| (990 | ) | |
| - | | |
| - | | |
| 990 | | |
| - | |
| Interest income | |
| 471 | | |
| - | | |
| 1,136 | | |
| (990 | ) | |
| 617 | |
| Gain related to dilution events | |
| - | | |
| - | | |
| 61 | | |
| - | | |
| 61 | |
| Gain on deconsolidation of subsidiary | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Income tax expense | |
| 11 | | |
| - | | |
| - | | |
| - | | |
| 11 | |
| Income (loss) before equity method investee | |
| (3,161 | ) | |
| (64 | ) | |
| (13,759 | ) | |
| - | | |
| (16,984 | ) |
| Equity in loss of equity method investee | |
| - | | |
| - | | |
| (4,282 | ) | |
| - | | |
| (4,282 | ) |
| Net (loss) | |
| (3,161 | ) | |
| (64 | ) | |
| (18,041 | ) | |
| - | | |
| (21,266 | ) |
| Less net loss attributable to non-controlling interests | |
| - | | |
| (21 | ) | |
| - | | |
| - | | |
| (21 | ) |
| Net loss attributable to MDB Capital Holdings, LLC | |
$ | (3,161 | ) | |
$ | (43 | ) | |
$ | (18,041 | ) | |
$ | - | | |
$ | (21,245 | ) |
| |
(1) |
Includes unrealized losses on securities
held by the broker-dealer and non-broker dealer. |
| |
|
|
| |
(2) |
Includes realized gains on securities held by the broker-dealer. |
| |
|
|
| |
(3) |
Includes fee income generated for the broker-dealer from investment banking activities, including advisory services, capital raising, and other related financial transactions. |
| |
|
|
| |
(4) |
Includes fees earned from self-clearing activities by the broker-dealer and professional fees generated by PatentVest services. |
| | |
Broker Dealer & Intellectual Property Service | | |
Technology Development | | |
Other | | |
Eliminations | | |
Consolidated | |
| Operating income: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Unrealized (loss) on investment securities, net from the licensed broker
dealer (1) | |
$ | (275 | ) | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | (275 | ) |
| Fee income from the licensed broker dealer (2) | |
| 2,221 | | |
| - | | |
| - | | |
| - | | |
| 2,221 | |
| Impairment loss (3) | |
| (200 | ) | |
| | | |
| | | |
| | | |
| (200 | ) |
| Other operating income (4) | |
| 411 | | |
| - | | |
| - | | |
| - | | |
| 411 | |
| Total operating income, net | |
| 2,157 | | |
| - | | |
| - | | |
| - | | |
| 2,157 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Operating costs: | |
| | | |
| | | |
| | | |
| | | |
| | |
| General and administrative costs: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Compensation | |
| 3,226 | | |
| 2,062 | | |
| 14,769 | | |
| - | | |
| 20,057 | |
| Operating expense, related party | |
| 1,301 | | |
| - | | |
| 185 | | |
| - | | |
| 1,486 | |
| Professional fees | |
| 820 | | |
| 1,206 | | |
| 1,086 | | |
| - | | |
| 3,112 | |
| Information technology | |
| 805 | | |
| 34 | | |
| 83 | | |
| - | | |
| 922 | |
| Clearing and other charges | |
| 1,137 | | |
| - | | |
| - | | |
| - | | |
| 1,137 | |
| General and administrative-other | |
| 806 | | |
| 133 | | |
| 1,669 | | |
| - | | |
| 2,608 | |
| General and administrative costs | |
| 8,095 | | |
| 3,435 | | |
| 17,792 | | |
| - | | |
| 29,322 | |
| Research and development costs | |
| - | | |
| 1,468 | | |
| - | | |
| - | | |
| 1,468 | |
| Total operating costs | |
| 8,095 | | |
| 4,903 | | |
| 17,792 | | |
| - | | |
| 30,790 | |
| Net operating (loss) | |
| (5,938 | ) | |
| (4,903 | ) | |
| (17,792 | ) | |
| - | | |
| (28,633 | ) |
| Other income and expense: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Miscellaneous income | |
| 112 | | |
| - | | |
| - | | |
| - | | |
| 112 | |
| Interest expense | |
| (779 | ) | |
| (92 | ) | |
| - | | |
| 799 | | |
| (72 | ) |
| Interest income | |
| 465 | | |
| 3 | | |
| 1,510 | | |
| (799 | ) | |
| 1,179 | |
| Gain related to dilution events | |
| - | | |
| - | | |
| 130 | | |
| - | | |
| 130 | |
| Gain on deconsolidation of subsidiary | |
| - | | |
| - | | |
| 39,307 | | |
| - | | |
| 39,307 | |
| Income tax expense | |
| - | | |
| 2 | | |
| - | | |
| - | | |
| 2 | |
| Income (loss) before equity method investee | |
| (6,140 | ) | |
| (4,994 | ) | |
| 23,155 | | |
| - | | |
| 12,021 | |
| Equity in loss of equity method investee | |
| - | | |
| - | | |
| (420 | ) | |
| - | | |
| (420 | ) |
| Net income (loss) | |
| (6,140 | ) | |
| (4,994 | ) | |
| 22,735 | | |
| - | | |
| 11,601 | |
| Less net loss attributable to non-controlling interests | |
| - | | |
| (90 | ) | |
| - | | |
| - | | |
| (90 | ) |
| Net income and (loss) attributable to MDB Capital Holdings, LLC | |
$ | (6,140 | ) | |
$ | (4,904 | ) | |
$ | 22,735 | | |
$ | - | | |
$ | 11,691 | |
| (1) | Includes unrealized gains and
losses on securities held by the broker-dealer. |
| (2) | Includes fee income generated
for the broker from investment banking activities, including advisory services, capital raising, and other related financial transactions. |
| (3) | Includes impairment loss of assets
from the reduced fair value of the asset. |
| (4) | Includes fees earned from self-clearing
activities and professional fees generated by PatentVest services. |
|