| SCHEDULE OF RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS |
The following tables reconcile the amounts as originally
filed (Form 10-Q, filed May 15, 2026) to the amounts as restated:
SCHEDULE OF RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS
| Consolidated Balance Sheet — March 31, 2026 | |
| | |
| | |
| |
| | |
As Originally Filed | | |
Adjustment | | |
As Restated | |
| Cash and cash equivalents (including restricted cash) | |
| 36,891,541 | | |
| (4,429,781 | ) | |
| 32,461,760 | |
| Accounts receivable, net | |
| 358,932 | | |
| - | | |
| 358,932 | |
| Prepaid – current | |
| 345,612 | | |
| - | | |
| 345,612 | |
| Related party receivable | |
| 30,154,645 | | |
| 4,865,084 | | |
| 35,019,729 | |
| Prepaid – non-current | |
| 189,796 | | |
| - | | |
| 189,796 | |
| Fixed assets, net | |
| 187,657 | | |
| - | | |
| 187,657 | |
| Capitalized software, net | |
| 1,578,353 | | |
| - | | |
| 1,578,353 | |
| Investment through subsidiary | |
| 34,510 | | |
| - | | |
| 34,510 | |
| Accrued income | |
| 275,715 | | |
| - | | |
| 275,715 | |
| Acquired intangible assets | |
| 1,250,397 | | |
| (10,518 | ) | |
| 1,239,879 | |
| Tax receivable | |
| 187,508 | | |
| - | | |
| 187,508 | |
| Other trade and tax receivable | |
| - | | |
| 88,986 | | |
| 88,986 | |
| Fair value of trading positions for the firm, profit | |
| 72,386 | | |
| - | | |
| 72,386 | |
| Right of use (lease) | |
| 668,214 | | |
| 98,124 | | |
| 766,338 | |
| Total assets | |
| 72,195,266 | | |
| 611,895 | | |
| 72,807,161 | |
| Accounts payable | |
| 502,087 | | |
| - | | |
| 502,087 | |
| Line of credit | |
| 266,926 | | |
| - | | |
| 266,926 | |
| Accrued expenses, related party | |
| 997,259 | | |
| 5,287 | | |
| 1,002,546 | |
| Business acquisition loan | |
| 2,350,000 | | |
| - | | |
| 2,350,000 | |
| Related party advances | |
| 3,296,890 | | |
| 524,289 | | |
| 3,821,179 | |
| Client funds payable | |
| 28,339,255 | | |
| - | | |
| 28,339,255 | |
| Operating lease liability, current | |
| 186,158 | | |
| (42,356 | ) | |
| 143,802 | |
| Other current liabilities | |
| 1,642,601 | | |
| - | | |
| 1,642,601 | |
| Deferred tax liabilities | |
| 372,339 | | |
| - | | |
| 372,339 | |
| SBA loan – non-current | |
| 103,552 | | |
| - | | |
| 103,552 | |
| Operating lease liability – non-current | |
| 482,056 | | |
| (143,803 | ) | |
| 338,253 | |
| Accrued interest – non-current | |
| 43,650 | | |
| (5,287 | ) | |
| 38,363 | |
| Total liabilities | |
| 38,582,773 | | |
| 338,130 | | |
| 38,920,903 | |
| Series A Preferred stock | |
| 450 | | |
| - | | |
| 450 | |
| Series B Preferred stock | |
| 237 | | |
| - | | |
| 237 | |
| Common stock | |
| 42,308 | | |
| - | | |
| 42,308 | |
| Additional paid-in capital, Common and Series A Preferred | |
| 28,199,590 | | |
| (195,777 | ) | |
| 28,003,813 | |
| Subscription receivable | |
| (8,000,000 | ) | |
| - | | |
| (8,000,000 | ) |
| Additional paid-in capital, Series B Preferred stock | |
| 3,344,063 | | |
| - | | |
| 3,344,063 | |
| Accumulated other comprehensive income (loss) | |
| (2,427 | ) | |
| 188,472 | | |
| 186,045 | |
| Accumulated surplus (deficit) | |
| 9,984,473 | | |
| 284,278 | | |
| 10,268,751 | |
| Total FDCTech, Inc. stockholders’ equity (deficit) | |
| 33,568,694 | | |
| 276,973 | | |
| 33,845,667 | |
| Noncontrolling interest | |
| 43,799 | | |
| (3,208 | ) | |
| 40,591 | |
| Total liabilities and stockholders’ equity (deficit) | |
| 72,195,266 | | |
| 611,895 | | |
| 72,807,161 | |
| Consolidated Statement of Operations — Three Months Ended March 31, 2026 | |
| | |
| | |
| |
| | |
As Originally Filed | | |
Adjustment | | |
As Restated | |
| Total revenue | |
| 15,214,492 | | |
| - | | |
| 15,214,492 | |
| Total cost of sales | |
| 3,583,338 | | |
| - | | |
| 3,583,338 | |
| Gross profit | |
| 11,631,154 | | |
| - | | |
| 11,631,154 | |
| Total operating expenses | |
| 4,775,845 | | |
| (3,587 | ) | |
| 4,772,258 | |
| Operating income (loss) | |
| 6,855,309 | | |
| 3,587 | | |
| 6,858,896 | |
| Total other income (expense) | |
| 14,611 | | |
| - | | |
| 14,611 | |
| Provision for income taxes | |
| - | | |
| - | | |
| - | |
| Net income (loss) | |
| 6,869,920 | | |
| 3,587 | | |
| 6,873,507 | |
| Net income (loss) attributable to noncontrolling interest | |
| - | | |
| 6,241 | | |
| 6,241 | |
| Net income (loss) attributable to FDCTech, Inc. | |
| 6,869,920 | | |
| (2,654 | ) | |
| 6,867,266 | |
|