| Schedule of financial statement adjustments |
| Schedule of financial statement adjustments | |
| | | |
| | | |
| | |
| | |
September 30, 2025 |
| | |
As previously reported | |
Adjustments | |
As restated |
| LIABILITIES AND STOCKHOLDERS EQUITY | |
| | | |
| | | |
| | |
| Current Liabilities: | |
| | | |
| | | |
| | |
| Warrant liability | |
$ | 1,224,838 | | |
$ | (182,488 | ) | |
$ | 1,042,350 | |
| Income taxes payable | |
| 5,976,589 | | |
| 13,182 | | |
| 5,989,771 | |
| Total current liabilities | |
| 8,414,058 | | |
| (183,244 | ) | |
| 8,230,814 | |
| Total liabilities | |
| 8,414,058 | | |
| (183,244 | ) | |
| 8,230,814 | |
| | |
| | | |
| | | |
| | |
| Stockholders equity: | |
| | | |
| | | |
| | |
| Additional paid-in capital | |
| 42,427,313 | | |
| (2,461,663 | ) | |
| 39,965,650 | |
| Accumulated deficit | |
| (2,912,547 | ) | |
| 2,644,907 | | |
| (267,640 | ) |
| Total Data Storage Corporation stockholders equity | |
| 39,507,997 | | |
| 183,244 | | |
| 39,691,241 | |
| Total stockholders equity | |
$ | 39,263,632 | | |
$ | 183,244 | | |
$ | 39,446,876 | |
The following tables present the impact of the financial statement adjustments
on the Company’s previously reported Condensed Consolidated Statements of Operations for the three and nine months ended September
30, 2025:
CONDENSED CONSOLIDATED STATEMENTS
OF OPERATIONS
| | |
| | | |
| | | |
| | |
| | |
Three Months Ended September 30, 2025 |
| | |
As previously reported | |
Adjustment | |
As restated |
| | |
| |
| |
|
| Provision (benefit) for income taxes | |
$ | (1,034,683 | ) | |
$ | 15,006 | | |
$ | (1,019,677 | ) |
| Loss from continuing operations, net of tax | |
| 129,555 | | |
| (15,006 | ) | |
| 114,549 | |
| Gain on sale of discontinued operation, net of tax | |
| 17,471,290 | | |
| 2,659,913 | | |
| 20,131,203 | |
| Net income of discontinued operations | |
| 16,648,787 | | |
| 2,659,913 | | |
| 19,308,700 | |
| Net income | |
| 16,778,342 | | |
| 2,644,907 | | |
| 19,423,249 | |
| Income (loss) in non-controlling interest of consolidated subsidiary, net of tax | |
| (66 | ) | |
| 737 | | |
| 671 | |
| Net income attributable to common stockholders | |
$ | 16,778,276 | | |
$ | 2,645,644 | | |
$ | 19,423,920 | |
| | |
| | | |
| | | |
| | |
| Earnings per share from discontinued operations basic | |
$ | 2.28 | | |
$ | 0.37 | | |
$ | 2.65 | |
| Earnings per share from discontinued operations diluted | |
$ | 2.19 | | |
$ | 0.35 | | |
$ | 2.54 | |
| Earnings per share attributable to common stockholders basic | |
$ | 2.30 | | |
$ | 0.36 | | |
$ | 2.66 | |
| Earnings per share attributable to common stockholders diluted | |
$ | 2.20 | | |
$ | 0.35 | | |
$ | 2.55 | |
| | |
| | | |
| | | |
| | |
| | |
Nine Months Ended September 30, 2025 |
| | |
As previously reported | |
Adjustment | |
As restated |
| | |
| |
| |
|
| Provision (benefit) for income taxes | |
$ | (1,034,683 | ) | |
$ | 15,006 | | |
$ | (1,019,677 | ) |
| Loss from continuing operations, net of tax | |
| (1,313,172 | ) | |
| (15,006 | ) | |
| (1,328,178 | ) |
| Gain on sale of discontinued operation, net of tax | |
| 17,471,290 | | |
| 2,659,913 | | |
| 20,131,203 | |
| Net income of discontinued operations | |
| 17,385,939 | | |
| 2,659,913 | | |
| 20,045,852 | |
| Net income | |
| 16,072,767 | | |
| 2,644,907 | | |
| 18,717,674 | |
| Income (loss) in non-controlling interest of consolidated subsidiary, net of tax | |
| (3,462 | ) | |
| 737 | | |
| (2,725 | ) |
| Net income attributable to common stockholders | |
$ | 16,069,305 | | |
$ | 2,645,644 | | |
$ | 18,714,949 | |
| | |
| | | |
| | | |
| | |
| Earnings per share from discontinued operations basic | |
$ | 2.42 | | |
$ | 0.37 | | |
$ | 2.79 | |
| Earnings per share from discontinued operations diluted | |
$ | 2.32 | | |
$ | 0.36 | | |
$ | 2.68 | |
| Earnings per share attributable to common stockholders basic | |
$ | 2.24 | | |
$ | 0.37 | | |
$ | 2.61 | |
| Earnings per share attributable to common stockholders diluted | |
$ | 2.15 | | |
$ | 0.35 | | |
$ | 2.50 | |
CONDENSED CONSOLIDATED STATEMENTS
OF CHANGES IN STOCKHOLDERS’ EQUITY
The following tables present the impact of the financial statement adjustments
on the Company’s previously reported Condensed Consolidated Statements of Changes in Stockholders’ Equity for the three and
nine months ended September 30, 2025:
| | |
| | | |
| | | |
| | |
| | |
For the Three Months Ended September 30, 2025 |
| | |
As previously reported | |
Adjustment | |
As restated |
| Additional Paid-in Capital | |
| | | |
| | | |
| | |
| Reclassification of warrant to liability | |
| | | |
| (2,461,663 | ) | |
| (2,461,663 | ) |
| Balance, September 30, 2025 | |
$ | 42,427,313 | | |
$ | (2,461,663 | ) | |
$ | 39,965,650 | |
| Accumulated Deficit | |
| | | |
| | | |
| | |
| Net income | |
| 16,070,042 | | |
| 3,353,878 | | |
| 19,423,920 | |
| Balance, September 30, 2025 | |
$ | (2,912,547 | ) | |
$ | 2,644,907 | | |
$ | (267,640 | ) |
| Total Stockholders Equity | |
| | | |
| | | |
| | |
| Reclassification of warrant to liability | |
| | | |
| (2,461,663 | ) | |
| (2,461,663 | ) |
| Net income | |
| 16,072,767 | | |
| 3,350,482 | | |
| 19,423,249 | |
| Balance, September 30, 2025 | |
$ | 39,263,632 | | |
$ | 183,244 | | |
$ | 39,446,876 | |
| | |
| | | |
| | | |
| | |
| | |
For the Nine Months Ended September 30, 2025 |
| | |
As previously reported | |
Adjustment | |
As restated |
| Additional Paid-in Capital | |
| | | |
| | | |
| | |
| Reclassification of warrant to liability | |
| | | |
| (2,461,663 | ) | |
| (2,461,663 | ) |
| Balance, September 30, 2025 | |
$ | 42,427,313 | | |
$ | (2,461,663 | ) | |
$ | 39,965,650 | |
| Accumulated Deficit | |
| | | |
| | | |
| | |
| Net income | |
| 16,779,013 | | |
| 1,935,936 | | |
| 18,714,949 | |
| Balance, September 30, 2025 | |
$ | (2,912,547 | ) | |
$ | 2,644,907 | | |
$ | (267,640 | ) |
| Total Stockholders Equity | |
| | | |
| | | |
| | |
| Reclassification of warrant to liability | |
| | | |
| (2,461,663 | ) | |
| (2,461,663 | ) |
| Net income | |
| 16,778,342 | | |
| 1,939,332 | | |
| 18,717,674 | |
| Balance, September 30, 2025 | |
$ | 39,263,632 | | |
$ | 183,244 | | |
$ | 39,446,876 | |
CONDENSED CONSOLIDATED STATEMENT OF CASH
FLOWS
The following table presents the impact of the financial statement adjustments
on the Company’s previously reported Condensed Consolidated Statement of Cash Flows for the nine-month period ended September 30,
2025:
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Nine Months Ended September 30, 2025 |
| |
|
As previously reported |
|
Adjustment |
|
As restated |
| |
|
|
|
|
|
|
| Net income from discontinued operations |
|
$ |
17,385,939 |
|
|
$ |
2,659,913 |
|
|
$ |
20,045,852 |
|
| Adjustments to reconcile net income to net cash used in operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
| Gain on sale of discontinued operations |
|
|
(17,471,290 |
) |
|
|
(2,659,913 |
) |
|
|
(20,131,203 |
) |
|