SCHEDULE OF RESTATEMENT ADJUSTMENTS BY CATEGORY (Details) - USD ($)
|
|
3 Months Ended |
9 Months Ended |
|
|
|
|
|
|
|
|
Nov. 30, 2023 |
Sep. 30, 2025 |
Sep. 30, 2024 |
Sep. 30, 2025 |
Sep. 30, 2024 |
Jun. 30, 2025 |
Dec. 31, 2024 |
Mar. 12, 2024 |
Dec. 31, 2023 |
Feb. 17, 2022 |
Dec. 31, 2021 |
Sep. 03, 2021 |
Feb. 12, 2021 |
| Product Information [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash (a) |
|
$ 163,400
|
|
$ 163,400
|
|
|
$ 13,850,168
|
|
|
|
$ 93,546
|
|
|
| Accounts receivable, net |
|
305,872
|
|
305,872
|
|
|
25,000
|
|
|
|
|
|
|
| Prepaid expenses - current (d) |
|
437,222
|
|
437,222
|
|
|
156,335
|
|
|
|
|
|
|
| Subscription receivable (b) |
|
8,200,000
|
|
8,200,000
|
|
|
|
|
|
|
|
|
|
| Related party receivable |
|
5,724,710
|
|
5,724,710
|
|
|
1,682,450
|
|
|
|
|
|
|
| Related party receivable |
|
(5,724,710)
|
|
(5,724,710)
|
|
|
(1,682,450)
|
|
|
|
|
|
|
| Total current assets |
|
24,082,526
|
|
24,082,526
|
|
|
27,240,742
|
|
|
|
|
|
|
| Prepaid expenses — non-current (d) |
|
58,750
|
|
58,750
|
|
|
|
|
|
|
|
|
|
| Right-of-use asset (d) |
|
854,551
|
|
854,551
|
|
|
978,254
|
|
|
|
|
|
|
| Total assets |
|
32,121,281
|
|
32,121,281
|
|
|
33,768,927
|
|
|
|
|
|
|
| Related party advances (d) |
|
2,722,615
|
|
2,722,615
|
|
|
7,992,840
|
|
|
|
|
|
|
| Customer funds / Client funds payable (a) |
|
17,451,322
|
|
17,451,322
|
|
|
11,526,789
|
|
|
|
|
|
|
| Operating lease liability, current (d) |
|
187,044
|
|
187,044
|
|
|
181,580
|
|
|
|
|
|
|
| Total current liabilities |
|
22,723,312
|
|
22,723,312
|
|
|
26,249,133
|
|
|
|
|
|
|
| Operating lease liability — non-current (d) |
|
390,407
|
|
390,407
|
|
|
530,348
|
|
|
|
|
|
|
| Total liabilities |
|
23,644,878
|
|
23,644,878
|
|
|
27,297,576
|
|
|
|
|
|
|
| Common stock, par value 0.0001 (e) |
|
$ 42,308
|
|
$ 42,308
|
|
|
$ 39,108
|
|
|
|
|
|
|
| Common stock par value |
|
$ 0.0001
|
|
$ 0.0001
|
|
|
$ 0.0001
|
$ 0.0001
|
$ 0.0001
|
$ 0.0001
|
|
$ 0.0001
|
$ 0.0001
|
| Additional paid-in capital, common stock (c) |
|
$ 18,209,434
|
|
$ 18,209,434
|
|
|
$ 16,883,620
|
|
|
|
|
|
|
| Accumulated other comprehensive income (loss) (f) |
|
23,803
|
|
23,803
|
|
|
(72,781)
|
|
|
|
|
|
|
| Accumulated deficit (f) |
|
(1,885,726)
|
|
(1,885,726)
|
|
|
(2,396,102)
|
|
|
|
|
|
|
| Total FDCTech, Inc. stockholders’ equity (deficit) |
|
8,390,506
|
|
8,390,506
|
|
|
6,454,531
|
|
|
|
|
|
|
| Noncontrolling interest |
|
85,897
|
|
85,897
|
|
$ 41,608
|
16,820
|
|
$ 38,939
|
|
|
|
|
| Total liabilities and stockholders' equity (deficit) |
|
32,121,281
|
|
32,121,281
|
|
|
33,768,927
|
|
|
|
|
|
|
| Brokerage (Trading) cost of sales (e) |
|
5,872,372
|
$ 5,673,008
|
17,269,111
|
$ 18,178,864
|
|
|
|
|
|
|
|
|
| Total cost of sales |
|
1,637,228
|
3,012,627
|
7,868,710
|
10,945,010
|
|
|
|
|
|
|
|
|
| Gross profit |
|
4,235,144
|
2,660,381
|
9,400,401
|
7,233,854
|
|
|
|
|
|
|
|
|
| General and administrative (e) |
|
3,234,153
|
2,707,832
|
7,505,861
|
7,410,295
|
|
|
|
|
|
|
|
|
| Sales and marketing (e) |
|
317,379
|
383,777
|
887,520
|
1,211,724
|
|
|
|
|
|
|
|
|
| Total operating expenses |
|
3,596,524
|
3,137,377
|
8,520,481
|
8,754,565
|
|
|
|
|
|
|
|
|
| Operating income (loss) |
|
638,620
|
(476,996)
|
879,920
|
(1,520,711)
|
|
|
|
|
|
|
|
|
| Other income (expense), net (e) |
|
268,739
|
(151,855)
|
(99,364)
|
1,507,844
|
|
|
|
|
|
|
|
|
| Net income (loss) (f) |
|
735,252
|
(603,309)
|
623,918
|
(696,074)
|
|
|
|
|
|
|
|
|
| Net income (loss) attributable to FDCTech |
|
655,487
|
(607,207)
|
510,376
|
(679,134)
|
|
|
|
|
|
|
|
|
| Total other income (expense) |
|
96,632
|
(126,313)
|
(256,002)
|
824,637
|
|
|
|
|
|
|
|
|
| Income (loss) before provision for income taxes |
|
735,252
|
(603,309)
|
623,918
|
(696,074)
|
|
|
|
|
|
|
|
|
| Change in APIC due to common control |
|
(250,169)
|
12,828
|
1,279,715
|
766,649
|
|
|
|
|
|
|
|
|
| Depreciation (e) |
|
|
|
127,100
|
132,546
|
|
|
|
|
|
|
|
|
| Common stock issued for services (e) |
|
|
|
35,200
|
54,750
|
|
|
|
|
|
|
|
|
| Series B Preferred issued for services (c) |
|
|
|
14,100
|
792,200
|
|
|
|
|
|
|
|
|
| Accounts receivable allowance (e) |
|
|
|
22,382
|
22,382
|
|
|
|
|
|
|
|
|
| Fixed assets (e) |
|
|
|
(135,791)
|
(347,214)
|
|
|
|
|
|
|
|
|
| Gross accounts receivable (e) |
|
|
|
(303,254)
|
977,118
|
|
|
|
|
|
|
|
|
| Related party receivable (d) |
|
|
|
(4,042,260)
|
(1,187,686)
|
|
|
|
|
|
|
|
|
| Operating lease (d) |
|
|
|
(134,477)
|
756,847
|
|
|
|
|
|
|
|
|
| Right of use of assets (lease) (d) |
|
|
|
123,703
|
(976,918)
|
|
|
|
|
|
|
|
|
| Net cash provided (used) in operating activities |
|
|
|
(3,651,664)
|
(3,582,283)
|
|
|
|
|
|
|
|
|
| Changes in paid-in capital (b)(c) |
|
|
|
1,279,715
|
766,649
|
|
|
|
|
|
|
|
|
| Net cash provided (used) in investing activities |
|
|
|
1,055,538
|
906,893
|
|
|
|
|
|
|
|
|
| Related party advances (d) |
|
|
|
(5,270,225)
|
(535,660)
|
|
|
|
|
|
|
|
|
| Change in noncontrolling interest |
|
|
|
69,077
|
(29,138)
|
|
|
|
|
|
|
|
|
| Net cash provided (used) by financing activities |
|
|
|
(5,262,693)
|
(566,018)
|
|
|
|
|
|
|
|
|
| Effect of exchange rates |
|
|
|
96,584
|
(85,636)
|
|
|
|
|
|
|
|
|
| Net increase (decrease) in cash |
|
|
|
(7,762,235)
|
(3,327,044)
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents, and restricted cash at beginning of period |
|
|
|
25,376,957
|
31,316,461
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents, and restricted cash at end of period |
|
17,614,722
|
27,989,417
|
17,614,722
|
27,989,417
|
|
|
|
|
|
|
|
|
| Subscription receivable activity (b) |
$ (8,200,000)
|
|
|
|
8,200,000
|
|
|
|
|
|
|
|
|
| Capitalized software (e) |
|
|
|
(224,177)
|
115,244
|
|
|
|
|
|
|
|
|
| Stock receivable/subscription reclassification (b) |
$ 8,200,000
|
|
|
|
(8,200,000)
|
|
|
|
|
|
|
|
|
| Technology Service [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Product Information [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Brokerage (Trading) cost of sales (e) |
|
1,361,636
|
532,085
|
3,353,598
|
1,086,844
|
|
|
|
|
|
|
|
|
| Total cost of sales |
|
|
93,541
|
|
119,708
|
|
|
|
|
|
|
|
|
| Trading Revenues [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Product Information [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Brokerage (Trading) cost of sales (e) |
|
2,722,657
|
3,471,248
|
8,938,912
|
12,169,469
|
|
|
|
|
|
|
|
|
| Total cost of sales |
|
60,237
|
1,390,778
|
3,458,121
|
6,363,631
|
|
|
|
|
|
|
|
|
| Related Party [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Product Information [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related party receivable |
|
5,724,710
|
|
5,724,710
|
|
|
1,682,450
|
|
|
|
|
|
|
| Related party receivable |
|
(5,724,710)
|
|
(5,724,710)
|
|
|
$ (1,682,450)
|
|
|
|
|
|
|
| Previously Reported [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Product Information [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash (a) |
|
24,777,611
|
27,989,417
|
24,777,611
|
27,989,417
|
|
|
|
|
|
|
|
|
| Restricted cash (client funds, segregated) (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts receivable, net |
|
305,872
|
|
305,872
|
|
|
|
|
|
|
|
|
|
| Prepaid expenses - current (d) |
|
495,972
|
|
495,972
|
|
|
|
|
|
|
|
|
|
| Subscription receivable (b) |
|
8,200,000
|
8,200,000
|
8,200,000
|
8,200,000
|
|
|
|
|
|
|
|
|
| Total current assets |
|
40,222,939
|
37,585,357
|
40,222,939
|
37,585,357
|
|
|
|
|
|
|
|
|
| Prepaid expenses — non-current (d) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Right-of-use asset (d) |
|
579,686
|
|
579,686
|
|
|
|
|
|
|
|
|
|
| Total assets |
|
47,928,079
|
43,256,750
|
47,928,079
|
43,256,750
|
|
|
|
|
|
|
|
|
| Related party advances (d) |
|
3,456,976
|
|
3,456,976
|
|
|
|
|
|
|
|
|
|
| Customer funds / Client funds payable (a) |
|
24,525,523
|
|
24,525,523
|
|
|
|
|
|
|
|
|
|
| Operating lease liability, current (d) |
|
451,900
|
|
451,900
|
|
|
|
|
|
|
|
|
|
| Total current liabilities |
|
30,796,730
|
29,028,178
|
30,796,730
|
29,028,178
|
|
|
|
|
|
|
|
|
| Operating lease liability — non-current (d) |
|
127,786
|
|
127,786
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
|
31,455,675
|
29,578,653
|
31,455,675
|
29,578,653
|
|
|
|
|
|
|
|
|
| Common stock, par value 0.0001 (e) |
|
42,258
|
39,058
|
42,258
|
39,058
|
|
|
|
|
|
|
|
|
| Additional paid-in capital, common stock (c) |
|
18,541,251
|
13,647,098
|
18,541,251
|
13,647,098
|
|
|
|
|
|
|
|
|
| Subscription receivable (contra-equity) (b) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Additional paid-in capital, Series B Preferred (c) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated other comprehensive income (loss) (f) |
|
43,314
|
|
43,314
|
|
|
|
|
|
|
|
|
|
| Accumulated deficit (f) |
|
(2,241,003)
|
(3,488,102)
|
(2,241,003)
|
(3,488,102)
|
|
|
|
|
|
|
|
|
| Total FDCTech, Inc. stockholders’ equity (deficit) |
|
16,386,507
|
13,668,296
|
16,386,507
|
13,668,296
|
|
|
|
|
|
|
|
|
| Noncontrolling interest |
|
85,897
|
|
85,897
|
|
|
|
|
|
|
|
|
|
| Total liabilities and stockholders' equity (deficit) |
|
47,928,079
|
43,256,750
|
47,928,079
|
43,256,750
|
|
|
|
|
|
|
|
|
| Brokerage (Trading) cost of sales (e) |
|
5,903,372
|
|
17,315,723
|
|
|
|
|
|
|
|
|
|
| Total cost of sales |
|
2,132,396
|
|
7,868,710
|
|
|
|
|
|
|
|
|
|
| Gross profit |
|
3,770,976
|
|
9,447,013
|
|
|
|
|
|
|
|
|
|
| General and administrative (e) |
|
2,743,574
|
2,754,088
|
7,523,340
|
7,575,616
|
|
|
|
|
|
|
|
|
| Sales and marketing (e) |
|
323,634
|
|
898,430
|
|
|
|
|
|
|
|
|
|
| Total operating expenses |
|
3,112,200
|
3,183,633
|
8,548,870
|
8,919,886
|
|
|
|
|
|
|
|
|
| Operating income (loss) |
|
658,776
|
(523,252)
|
898,143
|
(1,686,032)
|
|
|
|
|
|
|
|
|
| Other income (expense), net (e) |
|
268,738
|
|
(305,346)
|
|
|
|
|
|
|
|
|
|
| Net income (loss) (f) |
|
755,408
|
(649,565)
|
436,159
|
(861,395)
|
|
|
|
|
|
|
|
|
| Net income (loss) attributable to FDCTech |
|
755,408
|
(649,565)
|
436,159
|
(861,395)
|
|
|
|
|
|
|
|
|
| Total other income (expense) |
|
96,632
|
|
|
|
|
|
|
|
|
|
|
|
| Income (loss) before provision for income taxes |
|
755,408
|
|
|
|
|
|
|
|
|
|
|
|
| Change in APIC due to common control |
|
|
|
1,485,743
|
|
|
|
|
|
|
|
|
|
| Depreciation (e) |
|
|
|
82,108
|
|
|
|
|
|
|
|
|
|
| Common stock issued for services (e) |
|
|
|
49,299
|
|
|
|
|
|
|
|
|
|
| Series B Preferred issued for services (c) |
|
|
|
1
|
|
|
|
|
|
|
|
|
|
| Accounts receivable allowance (e) |
|
|
|
0
|
|
|
|
|
|
|
|
|
|
| Fixed assets (e) |
|
|
|
(90,799)
|
|
|
|
|
|
|
|
|
|
| Gross accounts receivable (e) |
|
|
|
(280,872)
|
|
|
|
|
|
|
|
|
|
| Related party receivable (d) |
|
|
|
(4,028,659)
|
|
|
|
|
|
|
|
|
|
| Operating lease (d) |
|
|
|
(132,242)
|
(39,683)
|
|
|
|
|
|
|
|
|
| Right of use of assets (lease) (d) |
|
|
|
132,242
|
39,683
|
|
|
|
|
|
|
|
|
| Net cash provided (used) in operating activities |
|
|
|
(3,815,048)
|
(3,556,116)
|
|
|
|
|
|
|
|
|
| Changes in paid-in capital (b)(c) |
|
|
|
1,485,743
|
|
|
|
|
|
|
|
|
|
| Net cash provided (used) in investing activities |
|
|
|
1,358,150
|
795,090
|
|
|
|
|
|
|
|
|
| Related party advances (d) |
|
|
|
2,445,588
|
|
|
|
|
|
|
|
|
|
| Change in noncontrolling interest |
|
|
|
(44,465)
|
(12,198)
|
|
|
|
|
|
|
|
|
| Net cash provided (used) by financing activities |
|
|
|
2,453,120
|
(566,018)
|
|
|
|
|
|
|
|
|
| Effect of exchange rates |
|
|
|
96,584
|
|
|
|
|
|
|
|
|
|
| Net increase (decrease) in cash |
|
|
|
(3,778)
|
(3,327,044)
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents, and restricted cash at beginning of period |
|
|
|
24,781,389
|
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents, and restricted cash at end of period |
|
24,777,611
|
27,989,417
|
24,777,611
|
27,989,417
|
|
|
|
|
|
|
|
|
| Software amortization (e) |
|
|
|
|
26,167
|
|
|
|
|
|
|
|
|
| Subscription receivable activity (b) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capitalized software (e) |
|
|
|
|
89,077
|
|
|
|
|
|
|
|
|
| Stock receivable/subscription reclassification (b) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Previously Reported [Member] | Technology Service [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Product Information [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Brokerage (Trading) cost of sales (e) |
|
1,392,636
|
|
3,400,210
|
|
|
|
|
|
|
|
|
|
| Previously Reported [Member] | Trading Revenues [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Product Information [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Brokerage (Trading) cost of sales (e) |
|
555,405
|
|
3,458,121
|
|
|
|
|
|
|
|
|
|
| Previously Reported [Member] | Related Party [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Product Information [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related party receivable |
|
6,443,484
|
|
6,443,484
|
|
|
|
|
|
|
|
|
|
| Related party receivable |
|
(6,443,484)
|
|
(6,443,484)
|
|
|
|
|
|
|
|
|
|
| Restatement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Product Information [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash (a) |
|
163,400
|
6,412,480
|
163,400
|
6,412,480
|
|
|
|
|
|
|
|
|
| Restricted cash (client funds, segregated) (a) |
|
17,451,322
|
21,576,937
|
17,451,322
|
21,576,937
|
|
|
|
|
|
|
|
|
| Accounts receivable, net |
|
305,872
|
|
305,872
|
|
|
|
|
|
|
|
|
|
| Prepaid expenses - current (d) |
|
437,222
|
|
437,222
|
|
|
|
|
|
|
|
|
|
| Subscription receivable (b) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total current assets |
|
24,082,526
|
29,385,357
|
24,082,526
|
29,385,357
|
|
|
|
|
|
|
|
|
| Prepaid expenses — non-current (d) |
|
58,750
|
|
58,750
|
|
|
|
|
|
|
|
|
|
| Right-of-use asset (d) |
|
854,551
|
1,016,601
|
854,551
|
1,016,601
|
|
|
|
|
|
|
|
|
| Total assets |
|
32,121,281
|
36,073,351
|
32,121,281
|
36,073,351
|
|
|
|
|
|
|
|
|
| Related party advances (d) |
|
2,722,615
|
|
2,722,615
|
|
|
|
|
|
|
|
|
|
| Customer funds / Client funds payable (a) |
|
17,451,322
|
|
17,451,322
|
|
|
|
|
|
|
|
|
|
| Operating lease liability, current (d) |
|
187,044
|
219,078
|
187,044
|
219,078
|
|
|
|
|
|
|
|
|
| Total current liabilities |
|
22,723,312
|
29,247,256
|
22,723,312
|
29,247,256
|
|
|
|
|
|
|
|
|
| Operating lease liability — non-current (d) |
|
390,407
|
577,452
|
390,407
|
577,452
|
|
|
|
|
|
|
|
|
| Total liabilities |
|
23,644,878
|
30,375,183
|
23,644,878
|
30,375,183
|
|
|
|
|
|
|
|
|
| Common stock, par value 0.0001 (e) |
|
42,308
|
39,108
|
42,308
|
39,108
|
|
|
|
|
|
|
|
|
| Additional paid-in capital, common stock (c) |
|
14,865,371
|
13,701,798
|
14,865,371
|
13,701,798
|
|
|
|
|
|
|
|
|
| Subscription receivable (contra-equity) (b) |
|
(8,000,000)
|
(8,200,000)
|
(8,000,000)
|
(8,200,000)
|
|
|
|
|
|
|
|
|
| Additional paid-in capital, Series B Preferred (c) |
|
3,344,063
|
|
3,344,063
|
|
|
|
|
|
|
|
|
|
| Accumulated other comprehensive income (loss) (f) |
|
23,803
|
|
23,803
|
|
|
|
|
|
|
|
|
|
| Accumulated deficit (f) |
|
(1,885,726)
|
(3,322,781)
|
(1,885,726)
|
(3,322,781)
|
|
|
|
|
|
|
|
|
| Total FDCTech, Inc. stockholders’ equity (deficit) |
|
8,390,506
|
5,688,367
|
8,390,506
|
5,688,367
|
|
|
|
|
|
|
|
|
| Noncontrolling interest |
|
85,897
|
|
85,897
|
|
|
|
|
|
|
|
|
|
| Total liabilities and stockholders' equity (deficit) |
|
32,121,281
|
36,073,351
|
32,121,281
|
36,073,351
|
|
|
|
|
|
|
|
|
| Brokerage (Trading) cost of sales (e) |
|
5,872,372
|
|
17,269,111
|
|
|
|
|
|
|
|
|
|
| Total cost of sales |
|
1,637,228
|
|
7,868,710
|
|
|
|
|
|
|
|
|
|
| Gross profit |
|
4,235,144
|
|
9,400,401
|
|
|
|
|
|
|
|
|
|
| General and administrative (e) |
|
3,234,153
|
2,707,832
|
7,505,861
|
7,410,295
|
|
|
|
|
|
|
|
|
| Sales and marketing (e) |
|
317,379
|
|
887,520
|
|
|
|
|
|
|
|
|
|
| Total operating expenses |
|
3,596,524
|
3,137,377
|
8,520,481
|
8,754,565
|
|
|
|
|
|
|
|
|
| Operating income (loss) |
|
638,620
|
(476,996)
|
879,920
|
(1,520,711)
|
|
|
|
|
|
|
|
|
| Other income (expense), net (e) |
|
268,739
|
|
(99,364)
|
|
|
|
|
|
|
|
|
|
| Net income (loss) (f) |
|
735,252
|
(603,309)
|
623,918
|
(696,074)
|
|
|
|
|
|
|
|
|
| Net income (loss) attributable to FDCTech |
|
655,487
|
(607,207)
|
510,376
|
(679,134)
|
|
|
|
|
|
|
|
|
| Total other income (expense) |
|
96,632
|
|
|
|
|
|
|
|
|
|
|
|
| Income (loss) before provision for income taxes |
|
735,252
|
|
|
|
|
|
|
|
|
|
|
|
| Change in APIC due to common control |
|
|
|
1,279,715
|
|
|
|
|
|
|
|
|
|
| Depreciation (e) |
|
|
|
127,100
|
|
|
|
|
|
|
|
|
|
| Common stock issued for services (e) |
|
|
|
35,200
|
54,750
|
|
|
|
|
|
|
|
|
| Series B Preferred issued for services (c) |
|
|
|
14,100
|
|
|
|
|
|
|
|
|
|
| Accounts receivable allowance (e) |
|
|
|
22,382
|
|
|
|
|
|
|
|
|
|
| Fixed assets (e) |
|
|
|
(135,791)
|
|
|
|
|
|
|
|
|
|
| Gross accounts receivable (e) |
|
|
|
(303,254)
|
|
|
|
|
|
|
|
|
|
| Related party receivable (d) |
|
|
|
(4,042,260)
|
|
|
|
|
|
|
|
|
|
| Operating lease (d) |
|
|
|
(134,477)
|
756,847
|
|
|
|
|
|
|
|
|
| Right of use of assets (lease) (d) |
|
|
|
123,703
|
(976,918)
|
|
|
|
|
|
|
|
|
| Net cash provided (used) in operating activities |
|
|
|
(3,651,664)
|
4,617,717
|
|
|
|
|
|
|
|
|
| Changes in paid-in capital (b)(c) |
|
|
|
1,279,715
|
|
|
|
|
|
|
|
|
|
| Net cash provided (used) in investing activities |
|
|
|
1,055,538
|
906,893
|
|
|
|
|
|
|
|
|
| Related party advances (d) |
|
|
|
(5,270,225)
|
|
|
|
|
|
|
|
|
|
| Change in noncontrolling interest |
|
|
|
69,077
|
(29,138)
|
|
|
|
|
|
|
|
|
| Net cash provided (used) by financing activities |
|
|
|
(5,262,693)
|
(8,766,018)
|
|
|
|
|
|
|
|
|
| Effect of exchange rates |
|
|
|
96,584
|
(85,636)
|
|
|
|
|
|
|
|
|
| Net increase (decrease) in cash |
|
|
|
(7,762,235)
|
(3,327,044)
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents, and restricted cash at beginning of period |
|
|
|
25,376,957
|
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents, and restricted cash at end of period |
|
17,614,722
|
27,989,417
|
17,614,722
|
27,989,417
|
|
|
|
|
|
|
|
|
| Software amortization (e) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Subscription receivable activity (b) |
|
|
|
|
8,200,000
|
|
|
|
|
|
|
|
|
| Capitalized software (e) |
|
|
|
|
115,244
|
|
|
|
|
|
|
|
|
| Stock receivable/subscription reclassification (b) |
|
|
|
|
(8,200,000)
|
|
|
|
|
|
|
|
|
| Restatement [Member] | Technology Service [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Product Information [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Brokerage (Trading) cost of sales (e) |
|
1,361,636
|
|
3,353,598
|
|
|
|
|
|
|
|
|
|
| Restatement [Member] | Trading Revenues [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Product Information [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Brokerage (Trading) cost of sales (e) |
|
60,237
|
|
3,458,121
|
|
|
|
|
|
|
|
|
|
| Restatement [Member] | Related Party [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Product Information [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related party receivable |
|
5,724,710
|
|
5,724,710
|
|
|
|
|
|
|
|
|
|
| Related party receivable |
|
(5,724,710)
|
|
(5,724,710)
|
|
|
|
|
|
|
|
|
|
| Revision of Prior Period, Adjustment [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Product Information [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash (a) |
|
24,614,211
|
21,576,937
|
24,614,211
|
21,576,937
|
|
|
|
|
|
|
|
|
| Restricted cash (client funds, segregated) (a) |
|
17,451,322
|
21,576,937
|
17,451,322
|
21,576,937
|
|
|
|
|
|
|
|
|
| Accounts receivable, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prepaid expenses - current (d) |
|
58,750
|
|
58,750
|
|
|
|
|
|
|
|
|
|
| Subscription receivable (b) |
|
8,200,000
|
8,200,000
|
8,200,000
|
8,200,000
|
|
|
|
|
|
|
|
|
| Total current assets |
|
16,140,413
|
8,200,000
|
16,140,413
|
8,200,000
|
|
|
|
|
|
|
|
|
| Prepaid expenses — non-current (d) |
|
58,750
|
|
58,750
|
|
|
|
|
|
|
|
|
|
| Right-of-use asset (d) |
|
274,865
|
1,016,601
|
274,865
|
1,016,601
|
|
|
|
|
|
|
|
|
| Total assets |
|
15,806,798
|
7,183,399
|
15,806,798
|
7,183,399
|
|
|
|
|
|
|
|
|
| Related party advances (d) |
|
(734,361)
|
|
(734,361)
|
|
|
|
|
|
|
|
|
|
| Customer funds / Client funds payable (a) |
|
7,074,201
|
|
7,074,201
|
|
|
|
|
|
|
|
|
|
| Operating lease liability, current (d) |
|
264,856
|
219,078
|
264,856
|
219,078
|
|
|
|
|
|
|
|
|
| Total current liabilities |
|
8,073,418
|
219,078
|
8,073,418
|
219,078
|
|
|
|
|
|
|
|
|
| Operating lease liability — non-current (d) |
|
262,621
|
577,452
|
262,621
|
577,452
|
|
|
|
|
|
|
|
|
| Total liabilities |
|
7,810,797
|
796,530
|
7,810,797
|
796,530
|
|
|
|
|
|
|
|
|
| Common stock, par value 0.0001 (e) |
|
50
|
50
|
50
|
50
|
|
|
|
|
|
|
|
|
| Additional paid-in capital, common stock (c) |
|
(3,675,880)
|
54,700
|
(3,675,880)
|
54,700
|
|
|
|
|
|
|
|
|
| Subscription receivable (contra-equity) (b) |
|
(8,000,000)
|
(8,200,000)
|
(8,000,000)
|
(8,200,000)
|
|
|
|
|
|
|
|
|
| Additional paid-in capital, Series B Preferred (c) |
|
3,344,063
|
|
3,344,063
|
|
|
|
|
|
|
|
|
|
| Accumulated other comprehensive income (loss) (f) |
|
(19,511)
|
|
(19,511)
|
|
|
|
|
|
|
|
|
|
| Accumulated deficit (f) |
|
355,277
|
165,321
|
355,277
|
165,321
|
|
|
|
|
|
|
|
|
| Total FDCTech, Inc. stockholders’ equity (deficit) |
|
(7,996,001)
|
(7,979,929)
|
(7,996,001)
|
(7,979,929)
|
|
|
|
|
|
|
|
|
| Noncontrolling interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities and stockholders' equity (deficit) |
|
15,806,798
|
7,183,399
|
15,806,798
|
7,183,399
|
|
|
|
|
|
|
|
|
| Brokerage (Trading) cost of sales (e) |
|
(31,000)
|
|
(46,612)
|
|
|
|
|
|
|
|
|
|
| Total cost of sales |
|
495,168
|
|
|
|
|
|
|
|
|
|
|
|
| Gross profit |
|
464,168
|
|
(46,612)
|
|
|
|
|
|
|
|
|
|
| General and administrative (e) |
|
490,579
|
46,256
|
17,479
|
165,321
|
|
|
|
|
|
|
|
|
| Sales and marketing (e) |
|
6,255
|
|
10,910
|
|
|
|
|
|
|
|
|
|
| Total operating expenses |
|
484,324
|
(46,256)
|
(28,389)
|
(165,321)
|
|
|
|
|
|
|
|
|
| Operating income (loss) |
|
(20,156)
|
46,256
|
(18,223)
|
165,321
|
|
|
|
|
|
|
|
|
| Other income (expense), net (e) |
|
|
|
205,982
|
|
|
|
|
|
|
|
|
|
| Net income (loss) (f) |
|
(20,156)
|
46,256
|
187,759
|
165,321
|
|
|
|
|
|
|
|
|
| Net income (loss) attributable to FDCTech |
|
(99,921)
|
42,358
|
74,217
|
182,261
|
|
|
|
|
|
|
|
|
| Total other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income (loss) before provision for income taxes |
|
(20,156)
|
|
|
|
|
|
|
|
|
|
|
|
| Change in APIC due to common control |
|
|
|
(206,028)
|
|
|
|
|
|
|
|
|
|
| Depreciation (e) |
|
|
|
44,992
|
|
|
|
|
|
|
|
|
|
| Common stock issued for services (e) |
|
|
|
14,099
|
54,750
|
|
|
|
|
|
|
|
|
| Series B Preferred issued for services (c) |
|
|
|
14,099
|
|
|
|
|
|
|
|
|
|
| Accounts receivable allowance (e) |
|
|
|
22,382
|
|
|
|
|
|
|
|
|
|
| Fixed assets (e) |
|
|
|
(44,992)
|
|
|
|
|
|
|
|
|
|
| Gross accounts receivable (e) |
|
|
|
(22,382)
|
|
|
|
|
|
|
|
|
|
| Related party receivable (d) |
|
|
|
(13,601)
|
|
|
|
|
|
|
|
|
|
| Operating lease (d) |
|
|
|
(2,235)
|
796,530
|
|
|
|
|
|
|
|
|
| Right of use of assets (lease) (d) |
|
|
|
(8,539)
|
(1,016,601)
|
|
|
|
|
|
|
|
|
| Net cash provided (used) in operating activities |
|
|
|
163,384
|
8,173,833
|
|
|
|
|
|
|
|
|
| Changes in paid-in capital (b)(c) |
|
|
|
(206,028)
|
|
|
|
|
|
|
|
|
|
| Net cash provided (used) in investing activities |
|
|
|
(302,612)
|
111,803
|
|
|
|
|
|
|
|
|
| Related party advances (d) |
|
|
|
(7,715,813)
|
|
|
|
|
|
|
|
|
|
| Change in noncontrolling interest |
|
|
|
113,542
|
(16,940)
|
|
|
|
|
|
|
|
|
| Net cash provided (used) by financing activities |
|
|
|
(7,784,890)
|
(8,200,000)
|
|
|
|
|
|
|
|
|
| Effect of exchange rates |
|
|
|
|
(85,636)
|
|
|
|
|
|
|
|
|
| Net increase (decrease) in cash |
|
|
|
(7,758,457)
|
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents, and restricted cash at beginning of period |
|
|
|
595,568
|
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents, and restricted cash at end of period |
|
7,162,889
|
|
7,162,889
|
|
|
|
|
|
|
|
|
|
| Software amortization (e) |
|
|
|
|
(26,167)
|
|
|
|
|
|
|
|
|
| Subscription receivable activity (b) |
|
|
|
|
8,200,000
|
|
|
|
|
|
|
|
|
| Capitalized software (e) |
|
|
|
|
26,167
|
|
|
|
|
|
|
|
|
| Stock receivable/subscription reclassification (b) |
|
|
|
|
$ (8,200,000)
|
|
|
|
|
|
|
|
|
| Revision of Prior Period, Adjustment [Member] | Technology Service [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Product Information [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Brokerage (Trading) cost of sales (e) |
|
(31,000)
|
|
(46,612)
|
|
|
|
|
|
|
|
|
|
| Revision of Prior Period, Adjustment [Member] | Trading Revenues [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Product Information [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Brokerage (Trading) cost of sales (e) |
|
(495,168)
|
|
|
|
|
|
|
|
|
|
|
|
| Revision of Prior Period, Adjustment [Member] | Related Party [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Product Information [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related party receivable |
|
718,774
|
|
718,774
|
|
|
|
|
|
|
|
|
|
| Related party receivable |
|
$ (718,774)
|
|
$ (718,774)
|
|
|
|
|
|
|
|
|
|