false --04-30 2024 Q2 0001414767 0001414767 2023-05-01 2023-10-31 0001414767 2023-12-14 0001414767 2023-10-31 0001414767 2023-04-30 0001414767 us-gaap:RelatedPartyMember 2023-10-31 0001414767 us-gaap:RelatedPartyMember 2023-04-30 0001414767 2023-08-01 2023-10-31 0001414767 2022-08-01 2022-10-31 0001414767 2022-05-01 2022-10-31 0001414767 us-gaap:CommonStockMember 2022-04-30 0001414767 NCPL:ShareToBeIssuedMember 2022-04-30 0001414767 us-gaap:AdditionalPaidInCapitalMember 2022-04-30 0001414767 us-gaap:RetainedEarningsMember 2022-04-30 0001414767 2022-04-30 0001414767 us-gaap:CommonStockMember 2022-07-31 0001414767 NCPL:ShareToBeIssuedMember 2022-07-31 0001414767 us-gaap:AdditionalPaidInCapitalMember 2022-07-31 0001414767 us-gaap:RetainedEarningsMember 2022-07-31 0001414767 2022-07-31 0001414767 us-gaap:CommonStockMember 2022-10-31 0001414767 NCPL:ShareToBeIssuedMember 2022-10-31 0001414767 us-gaap:AdditionalPaidInCapitalMember 2022-10-31 0001414767 us-gaap:RetainedEarningsMember 2022-10-31 0001414767 2022-10-31 0001414767 us-gaap:CommonStockMember 2023-01-31 0001414767 NCPL:ShareToBeIssuedMember 2023-01-31 0001414767 us-gaap:AdditionalPaidInCapitalMember 2023-01-31 0001414767 us-gaap:RetainedEarningsMember 2023-01-31 0001414767 2023-01-31 0001414767 us-gaap:CommonStockMember 2023-04-30 0001414767 NCPL:ShareToBeIssuedMember 2023-04-30 0001414767 us-gaap:AdditionalPaidInCapitalMember 2023-04-30 0001414767 us-gaap:RetainedEarningsMember 2023-04-30 0001414767 us-gaap:CommonStockMember 2023-07-31 0001414767 NCPL:ShareToBeIssuedMember 2023-07-31 0001414767 us-gaap:AdditionalPaidInCapitalMember 2023-07-31 0001414767 us-gaap:RetainedEarningsMember 2023-07-31 0001414767 2023-07-31 0001414767 us-gaap:CommonStockMember 2022-05-01 2022-07-31 0001414767 NCPL:ShareToBeIssuedMember 2022-05-01 2022-07-31 0001414767 us-gaap:AdditionalPaidInCapitalMember 2022-05-01 2022-07-31 0001414767 us-gaap:RetainedEarningsMember 2022-05-01 2022-07-31 0001414767 2022-05-01 2022-07-31 0001414767 us-gaap:CommonStockMember 2022-08-01 2022-10-31 0001414767 NCPL:ShareToBeIssuedMember 2022-08-01 2022-10-31 0001414767 us-gaap:AdditionalPaidInCapitalMember 2022-08-01 2022-10-31 0001414767 us-gaap:RetainedEarningsMember 2022-08-01 2022-10-31 0001414767 us-gaap:CommonStockMember 2022-11-01 2023-01-31 0001414767 NCPL:ShareToBeIssuedMember 2022-11-01 2023-01-31 0001414767 us-gaap:AdditionalPaidInCapitalMember 2022-11-01 2023-01-31 0001414767 us-gaap:RetainedEarningsMember 2022-11-01 2023-01-31 0001414767 2022-11-01 2023-01-31 0001414767 us-gaap:CommonStockMember 2023-02-01 2023-04-30 0001414767 NCPL:ShareToBeIssuedMember 2023-02-01 2023-04-30 0001414767 us-gaap:AdditionalPaidInCapitalMember 2023-02-01 2023-04-30 0001414767 us-gaap:RetainedEarningsMember 2023-02-01 2023-04-30 0001414767 2023-02-01 2023-04-30 0001414767 us-gaap:CommonStockMember 2023-05-01 2023-07-31 0001414767 NCPL:ShareToBeIssuedMember 2023-05-01 2023-07-31 0001414767 us-gaap:AdditionalPaidInCapitalMember 2023-05-01 2023-07-31 0001414767 us-gaap:RetainedEarningsMember 2023-05-01 2023-07-31 0001414767 2023-05-01 2023-07-31 0001414767 us-gaap:CommonStockMember 2023-08-01 2023-10-31 0001414767 NCPL:ShareToBeIssuedMember 2023-08-01 2023-10-31 0001414767 us-gaap:AdditionalPaidInCapitalMember 2023-08-01 2023-10-31 0001414767 us-gaap:RetainedEarningsMember 2023-08-01 2023-10-31 0001414767 us-gaap:CommonStockMember 2023-10-31 0001414767 NCPL:ShareToBeIssuedMember 2023-10-31 0001414767 us-gaap:AdditionalPaidInCapitalMember 2023-10-31 0001414767 us-gaap:RetainedEarningsMember 2023-10-31 0001414767 us-gaap:CustomerConcentrationRiskMember us-gaap:SalesRevenueNetMember NCPL:OneCustomerMember 2023-08-01 2023-10-31 0001414767 us-gaap:CustomerConcentrationRiskMember NCPL:OneCustomerMember us-gaap:SalesRevenueNetMember 2023-05-01 2023-10-31 0001414767 us-gaap:CustomerConcentrationRiskMember us-gaap:SalesRevenueNetMember NCPL:TwoCustomerMember 2023-08-01 2023-10-31 0001414767 us-gaap:CustomerConcentrationRiskMember NCPL:TwoCustomerMember us-gaap:SalesRevenueNetMember 2023-05-01 2023-10-31 0001414767 us-gaap:CustomerConcentrationRiskMember us-gaap:SalesRevenueNetMember NCPL:ThreeCustomerMember 2023-08-01 2023-10-31 0001414767 us-gaap:CustomerConcentrationRiskMember NCPL:ThreeCustomerMember us-gaap:SalesRevenueNetMember 2023-05-01 2023-10-31 0001414767 us-gaap:CustomerConcentrationRiskMember us-gaap:SalesRevenueNetMember NCPL:OneCustomerMember 2022-08-01 2022-10-31 0001414767 us-gaap:CustomerConcentrationRiskMember NCPL:OneCustomerMember us-gaap:SalesRevenueNetMember 2022-05-01 2022-10-31 0001414767 us-gaap:CustomerConcentrationRiskMember us-gaap:SalesRevenueNetMember NCPL:TwoCustomerMember 2022-08-01 2022-10-31 0001414767 us-gaap:CustomerConcentrationRiskMember NCPL:TwoCustomerMember us-gaap:SalesRevenueNetMember 2022-05-01 2022-10-31 0001414767 NCPL:ConsultingServicesMember 2023-08-01 2023-10-31 0001414767 NCPL:ConsultingServicesMember 2022-08-01 2022-10-31 0001414767 NCPL:ConsultingServicesMember 2023-05-01 2023-10-31 0001414767 NCPL:ConsultingServicesMember 2022-05-01 2022-10-31 0001414767 NCPL:FeesFromOnlineServicesMember 2023-08-01 2023-10-31 0001414767 NCPL:FeesFromOnlineServicesMember 2022-08-01 2022-10-31 0001414767 NCPL:FeesFromOnlineServicesMember 2023-05-01 2023-10-31 0001414767 NCPL:FeesFromOnlineServicesMember 2022-05-01 2022-10-31 0001414767 us-gaap:SecuredDebtMember 2023-10-31 0001414767 us-gaap:SecuredDebtMember 2023-04-30 0001414767 NCPL:NotesPayableRelatedPartiesMember 2023-10-31 0001414767 NCPL:NotesPayableRelatedPartiesMember 2023-04-30 0001414767 NCPL:USSBALoanMember 2023-10-31 0001414767 NCPL:USSBALoanMember 2023-04-30 0001414767 NCPL:USSBALoanOneMember 2023-10-31 0001414767 NCPL:USSBALoanOneMember 2023-04-30 0001414767 NCPL:LoansPayableBankMember 2023-10-31 0001414767 NCPL:LoansPayableBankMember 2023-04-30 0001414767 NCPL:MayLoanMember 2020-05-06 0001414767 NCPL:JuneLoanMember 2020-06-17 0001414767 NCPL:FebruaryLoanMember 2021-02-02 0001414767 NCPL:JuneLoanMember 2021-06-17 2021-06-17 0001414767 NCPL:JuneLoanMember 2021-06-17 0001414767 NCPL:NetcapitalSystemsLLCMember 2023-05-01 2023-10-31 0001414767 NCPL:NetcapitalSystemsLLCMember 2023-10-31 0001414767 NCPL:KingscrowdIncMember 2022-06-30 2022-06-30 0001414767 NCPL:KingscrowdIncMember 2023-10-31 0001414767 NCPL:KingscrowdIncMember 2023-04-30 0001414767 NCPL:DeuceDroneLLCMember 2023-10-31 0001414767 NCPL:DeuceDroneLLCMember 2023-04-30 0001414767 NCPL:DeuceDroneLLCMember 2023-05-01 2023-10-31 0001414767 NCPL:DeuceDroneLLCMember 2022-05-01 2023-04-30 0001414767 srt:OfficerMember 2023-08-01 2023-10-31 0001414767 srt:OfficerMember 2023-05-01 2023-10-31 0001414767 srt:OfficerMember 2022-08-01 2022-10-31 0001414767 srt:OfficerMember 2022-05-01 2022-10-31 0001414767 us-gaap:RelatedPartyMember 2023-08-01 2023-10-31 0001414767 us-gaap:RelatedPartyMember 2023-05-01 2023-10-31 0001414767 us-gaap:RelatedPartyMember 2022-08-01 2022-10-31 0001414767 us-gaap:RelatedPartyMember 2022-05-01 2022-10-31 0001414767 NCPL:ZelgorIncMember 2023-08-01 2023-10-31 0001414767 NCPL:ZelgorIncMember 2023-05-01 2023-10-31 0001414767 NCPL:ZelgorIncMember 2022-08-01 2022-10-31 0001414767 NCPL:ZelgorIncMember 2022-05-01 2022-10-31 0001414767 NCPL:SixaAviationAlaskaConsortiumIncMember 2023-10-31 0001414767 NCPL:SixaAviationAlaskaConsortiumIncMember 2023-04-30 0001414767 NCPL:StevenGearyMember 2023-10-31 0001414767 NCPL:StevenGearyMember 2023-04-30 0001414767 NCPL:NetcapitalFundingPortalIncMember 2023-10-31 0001414767 2023-01-31 2023-01-31 0001414767 NCPL:MartinKayMember 2023-01-31 2023-01-31 0001414767 NCPL:CoreenKrayslerMember 2023-01-31 2023-01-31 0001414767 NCPL:JasonFrishmanMember 2023-01-31 2023-01-31 0001414767 NCPL:PaulRissMember 2023-01-31 2023-01-31 0001414767 srt:MinimumMember 2023-01-31 2023-01-31 0001414767 srt:MaximumMember 2023-01-31 2023-01-31 0001414767 srt:BoardOfDirectorsChairmanMember 2023-04-25 2023-04-25 0001414767 srt:BoardOfDirectorsChairmanMember 2023-04-25 0001414767 srt:MinimumMember srt:BoardOfDirectorsChairmanMember 2023-04-25 2023-04-25 0001414767 srt:MaximumMember srt:BoardOfDirectorsChairmanMember 2023-04-25 2023-04-25 0001414767 NCPL:UsSmallBusinessAdministrationMember 2022-12-17 2022-12-17 0001414767 NCPL:UsSmallBusinessAdministrationMember 2022-12-17 0001414767 us-gaap:RelatedPartyMember 2022-07-31 0001414767 us-gaap:IPOMember us-gaap:CommonStockMember 2022-07-15 2022-07-15 0001414767 us-gaap:IPOMember us-gaap:WarrantMember 2022-07-15 2022-07-15 0001414767 us-gaap:IPOMember 2022-07-15 0001414767 us-gaap:IPOMember 2022-07-15 2022-07-15 0001414767 2022-07-15 0001414767 us-gaap:CommonStockMember us-gaap:OverAllotmentOptionMember 2022-07-15 2022-07-15 0001414767 us-gaap:WarrantMember us-gaap:OverAllotmentOptionMember 2022-07-15 2022-07-15 0001414767 us-gaap:WarrantMember us-gaap:OverAllotmentOptionMember NCPL:UnderwriterMember 2022-07-15 2022-07-15 0001414767 us-gaap:WarrantMember us-gaap:OverAllotmentOptionMember NCPL:UnderwriterMember NCPL:TwentyIndividualRepresentativesMember 2022-07-15 2022-07-15 0001414767 us-gaap:IPOMember us-gaap:CommonStockMember 2022-12-16 2022-12-16 0001414767 us-gaap:IPOMember 2022-12-16 0001414767 us-gaap:CommonStockMember us-gaap:OverAllotmentOptionMember 2022-12-16 2022-12-16 0001414767 us-gaap:OverAllotmentOptionMember 2022-12-16 0001414767 us-gaap:IPOMember us-gaap:WarrantMember 2022-12-16 2022-12-16 0001414767 us-gaap:IPOMember us-gaap:WarrantMember 2022-12-16 0001414767 us-gaap:OverAllotmentOptionMember us-gaap:CommonStockMember 2023-01-05 2023-01-05 0001414767 us-gaap:OverAllotmentOptionMember 2023-01-05 2023-01-05 0001414767 us-gaap:WarrantMember us-gaap:OverAllotmentOptionMember NCPL:UnderwriterMember 2023-01-05 2023-01-05 0001414767 us-gaap:WarrantMember us-gaap:OverAllotmentOptionMember NCPL:UnderwriterMember 2023-01-05 0001414767 us-gaap:IPOMember us-gaap:CommonStockMember 2022-05-01 2023-04-30 0001414767 NCPL:CaesarMediaGroupIncMember 2023-04-30 0001414767 NCPL:CaesarMediaGroupIncMember 2022-05-01 2023-04-30 0001414767 NCPL:CaesarMediaGroupIncMember us-gaap:InvestorMember 2022-05-01 2023-04-30 0001414767 NCPL:CaesarMediaGroupIncMember us-gaap:InvestorMember NCPL:AcquisitionAgreementMember 2022-05-01 2023-04-30 0001414767 NCPL:TwentyTwentyThreeOmnibusEquityIncentivePlanMember 2023-01-05 2023-01-05 0001414767 NCPL:TwentyTwentyThreeOmnibusEquityIncentivePlanMember 2023-01-05 0001414767 NCPL:TwentyTwentyThreeOmnibusEquityIncentivePlanMember NCPL:EmployeesConsultantsAndDirectorsMember 2023-04-25 2023-04-25 0001414767 NCPL:TwentyTwentyThreeOmnibusEquityIncentivePlanMember NCPL:EmployeesConsultantsAndDirectorsMember 2023-04-25 0001414767 NCPL:ConsultingAgreementMember 2023-05-30 2023-05-31 0001414767 NCPL:SecuritiesPurchaseAgreementMember 2023-05-23 2023-05-23 0001414767 NCPL:SecuritiesPurchaseAgreementMember 2023-05-23 0001414767 NCPL:SecuritiesPurchaseAgreementMember 2022-05-23 2022-05-23 0001414767 us-gaap:WarrantMember NCPL:PlacementAgencyAgreementMember 2023-05-23 2023-05-23 0001414767 us-gaap:WarrantMember NCPL:PlacementAgencyAgreementMember 2023-05-23 0001414767 2023-07-31 2023-07-31 0001414767 us-gaap:IPOMember 2023-07-24 2023-07-24 0001414767 us-gaap:IPOMember 2023-07-24 0001414767 us-gaap:IPOMember us-gaap:WarrantMember 2023-07-24 2023-07-24 0001414767 us-gaap:IPOMember us-gaap:WarrantMember 2023-07-24 0001414767 NCPL:CaesarMediaGroupIncMember 2023-07-31 2023-07-31 0001414767 NCPL:CaesarMediaGroupIncMember 2023-10-26 2023-10-26 0001414767 NCPL:CaesarMediaGroupIncMember 2023-07-31 0001414767 NCPL:CaesarMediaGroupIncMember 2023-10-26 0001414767 NCPL:MSGDevelopmentCorpMember 2023-10-26 2023-10-26 0001414767 NCPL:ShareToBeIssuedMember 2023-10-26 2023-10-26 0001414767 NCPL:ShareToBeIssuedMember 2023-10-25 0001414767 NCPL:ShareToBeIssuedMember 2023-10-26 0001414767 srt:ChiefExecutiveOfficerMember 2023-08-01 2023-10-31 0001414767 srt:ChiefExecutiveOfficerMember 2022-08-01 2022-10-31 0001414767 srt:ChiefExecutiveOfficerMember 2023-05-01 2023-10-31 0001414767 srt:ChiefExecutiveOfficerMember 2022-05-01 2022-10-31 0001414767 srt:ChiefFinancialOfficerMember 2023-08-01 2023-10-31 0001414767 srt:ChiefFinancialOfficerMember 2022-08-01 2022-10-31 0001414767 srt:ChiefFinancialOfficerMember 2023-05-01 2023-10-31 0001414767 srt:ChiefFinancialOfficerMember 2022-05-01 2022-10-31 0001414767 NCPL:ChiefExecutiveOfficerAdvisorsMember 2023-08-01 2023-10-31 0001414767 NCPL:ChiefExecutiveOfficerAdvisorsMember 2022-08-01 2022-10-31 0001414767 NCPL:ChiefExecutiveOfficerAdvisorsMember 2023-05-01 2023-10-31 0001414767 NCPL:ChiefExecutiveOfficerAdvisorsMember 2022-05-01 2022-10-31 0001414767 NCPL:FounderMember 2023-08-01 2023-10-31 0001414767 NCPL:FounderMember 2022-08-01 2022-10-31 0001414767 NCPL:FounderMember 2023-05-01 2023-10-31 0001414767 NCPL:FounderMember 2022-05-01 2022-10-31 0001414767 NCPL:MarketingConsultantMember 2023-08-01 2023-10-31 0001414767 NCPL:MarketingConsultantMember 2022-08-01 2022-10-31 0001414767 NCPL:MarketingConsultantMember 2023-05-01 2023-10-31 0001414767 NCPL:MarketingConsultantMember 2022-05-01 2022-10-31 0001414767 NCPL:MarketingConsultantOneMember 2023-08-01 2023-10-31 0001414767 NCPL:MarketingConsultantOneMember 2022-08-01 2022-10-31 0001414767 NCPL:MarketingConsultantOneMember 2023-05-01 2023-10-31 0001414767 NCPL:MarketingConsultantOneMember 2022-05-01 2022-10-31 0001414767 NCPL:EmployeeAndConsultantOptionsMember 2023-08-01 2023-10-31 0001414767 NCPL:EmployeeAndConsultantOptionsMember 2022-08-01 2022-10-31 0001414767 NCPL:EmployeeAndConsultantOptionsMember 2023-05-01 2023-10-31 0001414767 NCPL:EmployeeAndConsultantOptionsMember 2022-05-01 2022-10-31 0001414767 NCPL:BusinessConsultantMember 2023-08-01 2023-10-31 0001414767 NCPL:BusinessConsultantMember 2022-08-01 2022-10-31 0001414767 NCPL:BusinessConsultantMember 2023-05-01 2023-10-31 0001414767 NCPL:BusinessConsultantMember 2022-05-01 2022-10-31 0001414767 NCPL:AcquiredUsersMember 2023-10-31 0001414767 NCPL:AcquiredUsersMember 2023-04-30 0001414767 NCPL:AcquiredBrandMember 2023-10-31 0001414767 NCPL:AcquiredBrandMember 2023-04-30 0001414767 NCPL:AcquiredIntellectualPropertyAndWebsiteMember 2023-10-31 0001414767 NCPL:AcquiredIntellectualPropertyAndWebsiteMember 2023-04-30 0001414767 NCPL:ProfessionalPracticeMember 2023-10-31 0001414767 NCPL:ProfessionalPracticeMember 2023-04-30 0001414767 NCPL:LiteraryWorksAndContractsMember 2023-10-31 0001414767 NCPL:LiteraryWorksAndContractsMember 2023-04-30 0001414767 NCPL:RealWorldLLCMember 2023-05-01 2023-05-31 0001414767 NCPL:RealWorldLLCMember 2023-05-31 0001414767 NCPL:RealWorldLLCMember 2023-10-31 0001414767 NCPL:HeadFarmLLCMember 2023-04-01 2023-04-30 0001414767 NCPL:HeadFarmLLCMember 2023-04-30 0001414767 NCPL:HeadFarmLLCMember 2023-10-31 0001414767 NCPL:CupCrewLLCMember 2023-04-01 2023-04-30 0001414767 NCPL:CupCrewLLCMember 2023-04-30 0001414767 NCPL:CupCrewLLCMember 2023-10-31 0001414767 NCPL:CountSharpLLCMember 2023-04-01 2023-04-30 0001414767 NCPL:CountSharpLLCMember 2023-04-30 0001414767 NCPL:CountSharpLLCMember 2023-10-31 0001414767 NCPL:DarkLLCMember 2023-01-01 2023-01-31 0001414767 NCPL:DarkLLCMember 2023-01-31 0001414767 NCPL:DarkLLCMember 2023-10-31 0001414767 NCPL:DarkLLCMember 2023-04-30 0001414767 NCPL:NetWireLLCMember 2022-08-01 2022-08-31 0001414767 NCPL:NetWireLLCMember 2022-08-31 0001414767 NCPL:NetWireLLCMember 2023-10-31 0001414767 NCPL:NetWireLLCMember 2023-04-30 0001414767 NCPL:ReperLLCMember 2023-05-01 2023-05-31 0001414767 NCPL:ReperLLCMember 2023-05-31 0001414767 NCPL:ReperLLCMember 2023-10-31 0001414767 NCPL:ReperLLCMember 2023-04-30 0001414767 NCPL:CustCorpMember 2022-04-01 2022-04-30 0001414767 NCPL:CustCorpMember 2022-04-30 0001414767 NCPL:CustCorpMember 2023-10-31 0001414767 NCPL:CustCorpMember 2023-04-30 0001414767 NCPL:ScanHashLLCMember 2022-01-01 2022-01-31 0001414767 NCPL:ScanHashLLCMember 2022-01-31 0001414767 NCPL:ScanHashLLCMember 2023-10-31 0001414767 NCPL:ScanHashLLCMember 2023-04-30 0001414767 NCPL:HiveskillLLCMember 2022-01-01 2022-01-31 0001414767 NCPL:HiveskillLLCMember 2022-01-31 0001414767 NCPL:HiveskillLLCMember 2023-10-31 0001414767 NCPL:HiveskillLLCMember 2023-04-30 0001414767 NCPL:CaesarMediaGroupIncMember 2022-12-31 0001414767 NCPL:CaesarMediaGroupIncMember 2022-01-01 2022-12-31 0001414767 us-gaap:CommonStockMember 2022-01-01 2022-12-31 0001414767 NCPL:CeasarMediaGroupIncMember 2023-10-31 0001414767 NCPL:WatchPartyLLCMember 2020-05-01 2020-05-31 0001414767 NCPL:WatchPartyLLCMember 2020-07-01 2020-07-31 0001414767 NCPL:WatchPartyLLCMember 2020-05-31 0001414767 NCPL:WatchPartyLLCMember 2023-10-31 0001414767 NCPL:WatchPartyLLCMember 2023-04-30 0001414767 NCPL:ChipBrainLLCMember 2020-05-01 2020-05-31 0001414767 NCPL:ChipBrainLLCMember 2020-05-31 0001414767 NCPL:ChipBrainLLCMember 2023-10-31 0001414767 NCPL:ChipBrainLLCMember 2023-04-30 0001414767 NCPL:ZelgorIncMember 2020-05-01 2020-05-31 0001414767 NCPL:ZelgorIncMember 2020-05-31 0001414767 NCPL:ZelgorIncMember 2023-10-31 0001414767 NCPL:ZelgorIncMember 2023-04-30 0001414767 NCPL:DeuceDroneLLCMember 2020-01-01 2020-01-02 0001414767 NCPL:DeuceDroneLLCMember 2020-01-02 0001414767 NCPL:DeuceDroneLLCMember 2023-10-31 0001414767 NCPL:DeuceDroneLLCMember 2023-04-30 0001414767 NCPL:KingsCrowdLLCMember 2019-08-01 2019-08-31 0001414767 NCPL:KingsCrowdLLCMember 2019-08-31 0001414767 NCPL:KingsCrowdLLCMember 2020-12-31 0001414767 NCPL:KingsCrowdLLCMember 2020-12-01 2020-12-31 0001414767 NCPL:KingsCrowdLLCMember 2022-06-01 2022-06-30 0001414767 NCPL:KingsCrowdLLCMember 2022-07-21 0001414767 NCPL:KingsCrowdLLCMember 2023-10-31 0001414767 NCPL:KingsCrowdLLCMember 2023-04-30 0001414767 NCPL:NetcapitalSystemsLLCMember 2019-01-01 2019-12-31 0001414767 NCPL:NetcapitalSystemsLLCMember 2020-01-01 2020-12-31 0001414767 NCPL:NetcapitalSystemsLLCMember 2020-12-31 0001414767 NCPL:NetcapitalSystemsLLCMember 2023-10-31 0001414767 NCPL:NetcapitalSystemsLLCMember 2023-04-30 0001414767 NCPL:VymedicIncMember NCPL:ConsultingAgreementMember 2020-07-01 2020-07-31 0001414767 NCPL:VymedicIncMember 2023-10-31 0001414767 NCPL:VymedicIncMember 2023-04-30 0001414767 NCPL:CRevealTherapeuticsLLCMember NCPL:ConsultingAgreementMember 2020-08-01 2020-08-31 0001414767 NCPL:CRevealTherapeuticsLLCMember 2020-08-01 2020-08-31 0001414767 NCPL:CRevealTherapeuticsLLCMember 2023-10-31 0001414767 NCPL:CRevealTherapeuticsLLCMember 2023-04-30 0001414767 NCPL:NetcapitalSystemsLLCMember 2023-10-31 0001414767 NCPL:NetcapitalSystemsLLCMember 2023-04-30 0001414767 NCPL:WatchPartyLLCMember 2023-10-31 0001414767 NCPL:WatchPartyLLCMember 2023-04-30 0001414767 NCPL:ZelgorIncMember 2023-10-31 0001414767 NCPL:ZelgorIncMember 2023-04-30 0001414767 NCPL:ChipBrainLLCMember 2023-10-31 0001414767 NCPL:ChipBrainLLCMember 2023-04-30 0001414767 NCPL:VymedicIncMember 2023-10-31 0001414767 NCPL:VymedicIncMember 2023-04-30 0001414767 NCPL:CRevealTherapeuticsLLCMember 2023-10-31 0001414767 NCPL:CRevealTherapeuticsLLCMember 2023-04-30 0001414767 NCPL:DeuceDroneLLCMember 2023-10-31 0001414767 NCPL:DeuceDroneLLCMember 2023-04-30 0001414767 NCPL:HiveskillLLCMember 2023-10-31 0001414767 NCPL:HiveskillLLCMember 2023-04-30 0001414767 NCPL:ScanHashLLCMember 2023-10-31 0001414767 NCPL:ScanHashLLCMember 2023-04-30 0001414767 NCPL:CaesarMediaGroupIncMember 2023-10-31 0001414767 NCPL:CaesarMediaGroupIncMember 2023-04-30 0001414767 NCPL:CustCorpMember 2023-10-31 0001414767 NCPL:CustCorpMember 2023-04-30 0001414767 NCPL:KingscrowdIncMember 2023-10-31 0001414767 NCPL:KingscrowdIncMember 2023-04-30 0001414767 NCPL:ReperLLCMember 2023-10-31 0001414767 NCPL:ReperLLCMember 2023-04-30 0001414767 NCPL:DarkLLCMember 2023-10-31 0001414767 NCPL:DarkLLCMember 2023-04-30 0001414767 NCPL:NetWireLLCMember 2023-10-31 0001414767 NCPL:NetWireLLCMember 2023-04-30 0001414767 NCPL:CountSharpLLCMember 2023-10-31 0001414767 NCPL:CountSharpLLCMember 2023-04-30 0001414767 NCPL:CupCrewLLCMember 2023-10-31 0001414767 NCPL:CupCrewLLCMember 2023-04-30 0001414767 NCPL:HeadFarmLLCMember 2023-10-31 0001414767 NCPL:HeadFarmLLCMember 2023-04-30 0001414767 NCPL:RealWorldLLCMember 2023-10-31 0001414767 NCPL:RealWorldLLCMember 2023-04-30 iso4217:USD xbrli:shares iso4217:USD xbrli:shares xbrli:pure

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

QUARTERLY REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended: October 31, 2023

 

OR

 

TRANSITION REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

 

Commission file number: 001-41443

 

NETCAPITAL INC.

(Exact name of registrant as specified in its charter)

 

Utah   87-0409951

(State or other jurisdiction

of incorporation or organization)

 

(I.R.S. Employer

Identification No.)

 

1 Lincoln Street

Boston MA 02111

(Address of principal executive offices)

 

(781) 925-1700

(Registrant’s telephone number, including area code)

 

Not Applicable

(Former name or former address, if changed since last report)

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading Symbol(s)   Name of exchange on which registered
Common Stock, par value $0.001 per share   NCPL   The Nasdaq Stock Market LLC

 

Indicate by check whether the registrant (1) filed all reports required to be filed by Section 13 or 15(d) of the Securities and Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes ☒ No ☐

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.

 

Large accelerated filer ☐ Accelerated filer ☐ Non-accelerated filer Smaller reporting company
      Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No

 

As of December 14, 2023 the registrant had 9,459,132 shares of its common stock, par value $0.001 per share, issued and outstanding.

 

 

 

 
 

 

TABLE OF CONTENTS

 

  Page
PART I—FINANCIAL INFORMATION
   
Item 1. Financial Statements. 5
Condensed Consolidated Balance Sheets as of October 31, 2023 (unaudited) and April 30, 2023 5
Condensed Consolidated Statements of Operations for the three and six months ended October 31, 2023 and 2022 (unaudited) 6
Condensed Consolidated Statements of Changes in Stockholders’ Equity for the six months ended October 31, 2023 and the year ended April 30, 2023 (unaudited) 7
Condensed Consolidated Statements of Cash Flows for the six months ended October 31, 2023 and 2022 (unaudited) 8
Notes to Unaudited Condensed Consolidated Financial Statements 9
   
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations. 23
   
Item 3. Quantitative and Qualitative disclosures about Market Risk. 29
   
Item 4. Controls and Procedures. 29
   
PART II—OTHER INFORMATION
   
Item 1. Legal Proceedings. 30
   
Item1A. Risk Factors. 30
   
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds. 31
   
Item 3. Defaults Upon Senior Securities. 31
   
Item 4. Mine Safety Disclosures. 32
   
Item 5. Other Information. 32
   
Item 6. Exhibits. 32
   
Signatures. 33

 

 -2- 

 

 

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS AND INDUSTRY DATA

 

This Quarterly Report on Form 10-Q contains forward-looking statements which are made pursuant to the safe harbor provisions of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). These statements may be identified by such forward-looking terminology as “may,” “should,” “expects,” “intends,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” “potential,” “continue” or the negative of these terms or other comparable terminology. Our forward-looking statements are based on a series of expectations, assumptions, estimates and projections about our company, are not guarantees of future results or performance and involve substantial risks and uncertainty. We may not actually achieve the plans, intentions or expectations disclosed in these forward-looking statements. Actual results or events could differ materially from the plans, intentions and expectations disclosed in these forward-looking statements. Our business and our forward-looking statements involve substantial known and unknown risks and uncertainties, including the risks and uncertainties inherent in our statements regarding:

 

capital requirements and the availability of capital to fund our growth and to service our existing debt;
   
difficulties executing our growth strategy, including attracting new issuers and investors;
   
our anticipated use of the net proceeds from our recent public offering;
   
economic uncertainties and business interruptions resulting from the coronavirus COVID-19 global pandemic and its aftermath;
   
as restrictions related to the coronavirus COVID-19 global pandemic are removed and face-to-face economic activities normalize, it may be difficult for us to maintain the recent sales gains that we have experienced;
   

 

all the risks of acquiring one or more complementary businesses, including identifying a suitable target, completing comprehensive due diligence uncovering all information relating to the target, the financial stability of the target, the impact on our financial condition of the debt we may incur in acquiring the target, the ability to integrate the target’s operations with our existing operations, our ability to retain management and key employees of the target, among other factors attendant to acquisitions of small, non-public operating companies;
   
difficulties in increasing revenue per issuer;
   
challenges related to hiring and training fintech employees at competitive wage rates;
   
difficulties in increasing the average number of investments made per investor;
   
shortages or interruptions in the supply of quality issuers;
   
our dependence on a small number of large issuers to generate revenue;
   
negative publicity relating to any one of our issuers;
   
competition from other online capital portals with significantly greater resources than we have;
   
changes in investor tastes and purchasing trends;
   
our inability to manage our growth;
   
our inability to maintain an adequate level of cash flow, or access to capital, to meet growth expectations;
   
changes in senior management, loss of one or more key personnel or an inability to attract, hire, integrate and retain skilled personnel;

 

 -3- 

 

 

labor shortages, unionization activities, labor disputes or increased labor costs, including increased labor costs resulting from the demand for qualified employees;
   
our vulnerability to increased costs of running an online portal with any cloud partner;
   
our vulnerability to increasing labor costs;
   
the impact of governmental laws and regulation;
   
failure to obtain or maintain required licenses;
   
changes in economic or regulatory conditions and other unforeseen conditions that prevent or delay the development of a secondary trading market for shares of equity that are sold on our online portal; and
   
inadequately protecting our intellectual property or breaches of security of confidential user information.

 

You are cautioned that all forward-looking statements involve risks and uncertainties. We undertake no obligation to amend this Form 10-Q or our annual report on Form 10-K or revise publicly these forward-looking statements (other than pursuant to reporting obligations imposed on registrants pursuant to applicable federal securities laws) to reflect subsequent events or circumstances.

 

All of our forward-looking statements are as of the date of this Quarterly Report on Form 10-Q only. In each case, actual results may differ materially from such forward-looking information. We can give no assurance that such expectations or forward-looking statements will prove to be correct. An occurrence of, or any material adverse change in, one or more of the risk factors or risks and uncertainties referred to in this Quarterly Report on Form 10-Q or included in our other public disclosures or our other periodic reports or other documents or filings filed with or furnished to the U.S. Securities and Exchange Commission (the “SEC”) could materially and adversely affect our business, prospects, financial condition and results of operations. Except as required by law, we do not undertake or plan to update or revise any such forward-looking statements to reflect actual results, changes in plans, assumptions, estimates or projections or other circumstances affecting such forward-looking statements occurring after the date of this Quarterly Report on Form 10-Q, even if such results, changes or circumstances make it clear that any forward-looking information will not be realized. Any public statements or disclosures by us following this Quarterly Report on Form 10-Q that modify or impact any of the forward-looking statements contained in this Quarterly Report on Form 10-Q will be deemed to modify or supersede such statements in this Quarterly Report on Form 10-Q.

 

This Quarterly Report on Form 10-Q may include market data and certain industry data and forecasts, which we may obtain from internal company surveys, market research, consultant surveys, publicly available information, reports of governmental agencies and industry publications, articles and surveys. Industry surveys, publications, consultant surveys and forecasts generally state that the information contained therein has been obtained from sources believed to be reliable, but the accuracy and completeness of such information is not guaranteed. While we believe that such studies and publications are reliable, we have not independently verified market and industry data from third-party sources.

 

 -4- 

 

 

PART I – FINANCIAL INFORMATION

 

ITEM 1. FINANCIAL STATEMENTS

 

NETCAPITAL INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

 

           
  10/31/2023
(Unaudited)
   4/30/2023
(Audited)
 
Assets:        
Cash and cash equivalents  $528,827   $569,441 
Accounts receivable net   2,899,667    1,388,500 
Other receivables   158,873    - 
Note receivable   20,000    - 
Prepaid expenses   313,058    583,030 
Total current assets   3,920,425    2,540,971 
           
Deposits   6,300    6,300 
Notes receivable - related parties   202,000    202,000 
Purchased technology, net   15,818,635    15,875,297 
Investment in affiliate   240,080    240,080 
Equity securities   24,491,821    22,955,445 
Total assets  $44,679,261   $41,820,093 
           
Liabilities and Stockholders’ Equity          
Current liabilities:          
Accounts payable          
Trade  $812,908   $578,331 
Related party   75,204    75,204 
Accrued expenses   415,603    285,065 
Stock subscription payable   10,000    10,000 
Deferred revenue   508    661 
Interest payable   88,353    98,256 
Current taxes payable   -    174,000 
Deferred tax liability, net   1,714,000    1,657,000 
Related party debt   15,000    15,000 
Secured note payable   -    350,000 
Current portion of SBA loans   1,885,800    1,885,800 
Loan payable - bank   34,324    34,324 
Total current liabilities   5,051,700    5,163,641 
           
Long-term liabilities:          
Long-term SBA loans, less current portion   500,000    500,000 
Total liabilities   5,551,700    5,663,641 
           
Commitments and contingencies   -    - 
           
Stockholders’ equity:          
Common stock, $.001 par value; 900,000,000 shares authorized, 9,459,132 and 6,440,527 shares issued and outstanding   9,459    6,441 
Shares to be issued   122,124    183,187 
Capital in excess of par value   33,682,137    30,500,944 
Retained earnings   5,313,841    5,465,880 
Total stockholders’ equity   39,127,561    36,156,452 
Total liabilities and stockholders’ equity  $44,679,261   $41,820,093 

 

See Accompanying Notes to the Condensed Consolidated Financial Statements

 

 -5- 

 

 

NETCAPITAL INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)

 

                 
  

Three Months

Ended

  

Three Months

Ended

  

Six Months

Ended

  

Six Months

Ended

 
  

October 31,

2023

  

October 31,

2022

  

October 31,

2023

  

October 31,

2022

 
                 
Revenues  $2,041,658   $1,778,973   $3,561,467   $3,119,546 
Costs of services   20,134    36,235    38,187    57,298 
Gross profit   2,021,524    1,742,738    3,523,280    3,062,248 
                     
Costs and expenses:                    
Consulting expense   204,734    199,781    368,676    325,392 
Marketing   46,731    32,882    288,619    40,662 
Rent   18,379    17,187    37,989    34,399 
Payroll and payroll related expenses   1,050,835    876,908    2,087,877    1,646,848 
General and administrative costs   648,625    280,815    1,436,919    673,112 
Total costs and expenses   1,969,304    1,407,573    4,220,080    2,720,413 
Operating income (loss)   52,220    335,165    (696,800)   341,835 
                     
Other income (expense):                    
Interest expense   (10,562)   (22,978)   (23,866)   (59,290)
Gain on debt conversion   -    -    -    224,260 
Amortization of intangible assets   (28,331)   (21,081)   (56,662)   (42,162)
Unrealized loss on equity securities   -    (8,968)        (8,968)
Realized loss on sale of investment   -    -    -    (406,060)
Total other income (expense)   (38,893)   (53,027)   (80,528)   (292,220)
Net income before taxes   13,327    282,138    (777,328)   49,615 
Income tax expense (benefit)   (326,289)   99,000    (625,289)   (198,000)
Net income (loss)  $339,616   $183,138   $(152,039)  $247,615 
                     
Basic earnings per share  $0.04   $0.04   $(0.02)  $0.07 
Diluted earnings per share  $0.04   $0.04   $(0.02)  $0.07 
                     
Weighted average number of common shares outstanding:                    
Basic   9,435,491    4,289,802    8,453,349    3,729,174 
Diluted   9,435,741    4,290,052    8,453,349    3,729,424 

 

See Accompanying Notes to the Condensed Consolidated Financial Statements

 

 -6- 

 

 

NETCAPITAL INC.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

(UNAUDITED)

 

For the Six Months Ended October 31, 2023 and the Year Ended April 30, 2023

 

   Shares   Amount   Be Issued   Par Value   (Deficit)   Equity 
   Common Stock   Shares to  

Capital in

Excess of

  

Retained

Earnings

   Total 
   Shares   Amount   Be Issued   Par Value   (Deficit)   Equity 
Balance, April 30, 2022   2,934,344   $2,934   $244,250   $22,479,769   $2,510,908   $25,237,861 
                               
Shares issued for debt conversion   133,333    134    -    379,852    -    379,986 
Sale of common stock   1,205,000    1,205    -    3,947,912    -    3,949,117 
Vesting of stock options   -    -    -    32,953    -    32,953 
Net income for July 31, 2022 quarter   -    -    -    -    64,477    64,477 
Balance, July 31, 2022   4,272,677    4,273    244,250    26,840,486    2,575,385    29,664,394 
                               
Sale of common stock   2,600    3    -    23,397    -    23,400 
Purchase of equity interest   37,500    37    -    366,338    -    366,375 
Vesting of stock options   -    -    -    32,953    -    32,953 
Net income for Oct. 31, 2022 quarter   -    -    -         183,138    183,138 
Balance October 31, 2022   4,312,777    4,313    244,250    27,263,174    2,758,523    30,270,260 
                               
Sale of common stock   1,434,000    1,434    -    1,620,025    -    1,621,459 
Purchase of equity interest   18,750    19    -    171,105    -    171,124 
Purchase of intellectual property   300,000    300    -    434,700    -    435,000 
Reduction in shares to be issued   6,250    6    (61,063)   61,057    -    - 
Vesting of stock options   -    -    -    63,057    -    63,057 
Net income for Jan. 31, 2023 quarter   -    -    -    -    1,696,499    1,696,499 
Balance January 31, 2023   6,071,777    6,072    183,187    29,613,118    4,455,022    34,257,399 
                               
Purchase of equity interest   18,750    19    -    195,233    -    195,252 
Vesting of stock options   -    -    -    132,943    -    132,943 
Stock-based compensation   350,000    350    -    559,650    -    560,000 
Net income Q4   -    -    -         1,010,858    1,010,858 
Balance April 30, 2023   6,440,527    6,441    183,187    30,500,944    5,465,880    36,156,452 
                               
Vesting of stock options   -    -    -    139,371    -    139,371 
Stock-based compensation   100,000    100    -    143,900    -    144,000 
Sale of common stock   2,825,000    2,825    -    2,272,375    -    2,275,200 
Purchase of equity interest   18,750    18    -    183,170    -    183,188 
Stock-based settlement   49,855    50    -    58,779    -    58,829 
Net loss July 31, 2023 quarter   -    -    -    -    (491,655)   (491,655)
Balance July 31, 2023   9,434,132    9,434    183,187    33,298,539    4,974,225    38,465,385 
                               
Vesting of stock options   -    -    -    139,371    -    139,371 
Reduction in shares to be issued   6,250    6    (61,063)   61,057    -    - 
Purchase of equity interest   18,750    19    -    183,170    -    183,189 
Net income October 31, 2023 quarter   -    -    -    -    339,616    339,616 
Balance October 31, 2023   9,459,132   $9,459   $122,124   $33,682,137   $5,313,841   $39,127,561 

 

See Accompanying Notes to the Condensed Consolidated Financial Statements

 

 -7- 

 

 

NETCAPITAL INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

   Six Months Ended   Six Months Ended 
   October 31, 2023   October 31, 2022 
OPERATING ACTIVITIES          
Net income (loss)  $(152,039)  $247,615 
Adjustment to reconcile net income (loss) to net cash used in operating activities:          
Stock-based compensation   763,873    65,906 
Receipt of equity in lieu of cash   (1,170,000)   (2,500,000)
Unrealized gain on equity securities   -    8,968 
Gain on debt conversion   -    (224,260)
Provision for bad debts   6,000    - 
Realized loss on investment   -    406,060 
Changes in deferred taxes   57,000    (198,000)
Amortization of intangible assets   56,662    42,162 
Changes in non-cash working capital balances:          
Accounts receivable   (1,517,167)   164,100 
Other receivables   (158,873)   (16,604)
Prepaid expenses   (12,329)   (33,542)
Accounts payable and accrued expenses   365,115    (64,294)
Accounts payable - related party   -    (8,819)
Income taxes payable   (174,000)   - 
Deferred revenue   (153)   (1,872)
Accrued interest payable   (9,903)   57,980 
Net cash used in operating activities   (1,945,814)   (2,054,600)
           
INVESTING ACTIVITIES          
Note receivable   (20,000)   - 
Proceeds from sale of investment   -    200,000 
Net cash provided by (used in) investing activities   (20,000)   200,000 
           
FINANCING ACTIVITIES          
Payment to secured lender   (350,000)   (1,000,000)
Payment of related party note   -    (3,200)
Proceeds from sale of common stock   2,275,200    3,949,117 
Net cash provided by financing activities   1,925,200    2,945,917 
           
Net increase (decrease) in cash   (40,614)   1,091,317 
Cash and cash equivalents, beginning of the period   569,441    473,925 
Cash and cash equivalents, end of the period  $528,827   $1,565,242 
           
Supplemental disclosure of cash flow information:          
Cash paid for taxes  $-   $- 
Cash paid for interest  $33,767   $1,310 
           
Supplemental Non-Cash Financing Information:          
Common stock issued to pay promissory notes  $-   $266,272 
Common stock issued to purchase 10% interest in Caesar Media Group Inc.  $183,188    - 
Common stock issued to pay related party payable  $-   $113,714 

 

See Accompanying Notes to the Condensed Consolidated Financial Statements

 

 -8- 

 

 

NETCAPITAL INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

Note 1– Summary of Significant Accounting Policies

 

Basis of Presentation

 

The accompanying unaudited condensed financial statements of Netcapital Inc. (the “Company”) have been prepared in accordance with generally accepted accounting principles (“GAAP”) for interim financial information and in accordance with the rules and regulations of the U.S. Securities and Exchange Commission (“SEC”) for quarterly reports on Form 10-Q. Accordingly, they do not include all of the information and notes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three- and six-month periods ended October 31, 2023, are not necessarily indicative of the results that may be expected for the fiscal year ended April 30, 2024. For further information, refer to the audited financial statements and accompanying notes included in our Annual Report on Form 10-K for the year ended April 30, 2023.

 

Use of Estimates

 

Preparation of condensed consolidated financial statements in conformity with GAAP requires the use of estimates and judgments that affect the reported amounts in the condensed consolidated financial statements and accompanying notes. GAAP requires us to make estimates and judgments in several areas, including, but not limited to, those related to revenue recognition, accounts receivable, valuation of equity securities, income taxes, and valuation of long-lived assets including intellectual property and purchased technology. These estimates are based on management’s knowledge of current events, interpretation of regulations, and expectations about actions we may undertake in the future. Actual results could differ materially from those estimates.

 

Significant Accounting Policies

 

There have been no material changes to our significant accounting policies from our Annual Report on Form 10-K for the fiscal year ended April 30, 2023.

 

The Company accounts for allowance for credit losses under the current expected credit loss (“CECL”) impairment model for its financial assets, including accounts receivable, and presents the net amount of the financial instrument expected to be collected. The CECL impairment model requires an estimate of expected credit losses, measured over the contractual life of an instrument, which considers forecasts of future economic conditions in addition to information about past events and current conditions. Based on this model, the Company estimates the amount of uncollectible accounts receivable at the end of each reporting period based on the aging of the receivable balance, current and historical customer trends, communications with its customers, and macro-economic conditions. Amounts are written off after considerable collection efforts have been made and the amounts are determined to be uncollectible.

 

Management does not believe that any recently issued, but not yet effective, accounting standards could have a material effect on the accompanying financial statements. As new accounting pronouncements are issued, we will adopt those that are applicable under the circumstances.

 

 -9- 

 

 

Note 2 – Concentrations

 

For the three and six months ended October 31, 2023, the Company had one customer that constituted 27% and 31% of revenues, and a second customer that constituted 27% and 31% of revenues, and a third customer that constituted 20% and 11% of revenues, respectively. For the three and six months ended October 31, 2022, the Company had one customer that constituted 79% and 67% of revenues, and a second customer that constituted 0% and 10% of revenues, respectively.

 

Note 3 – Revenue Recognition

 

Revenue Recognition under ASC 606

 

The Company recognizes service revenue from its consulting contracts, funding portal and game website using the five-step model as prescribed by ASC 606:

 

Identification of the contract, or contracts, with a customer.
   
Identification of the performance obligations in the contract.
   
Determination of the transaction price.
   
Allocation of the transaction price to the performance obligations in the contract; and
   
Recognition of revenue when or as the Company satisfies a performance obligation.

 

The Company identifies performance obligations in contracts with customers, which primarily are professional services, listing fees on our funding portal, and a portal fee of 4.9% of the money raised on the funding portal. The transaction price is determined based on the amount the Company expects to be entitled to receive in exchange for transferring the promised services to the customer. The transaction price in the contract is allocated to each distinct performance obligation in an amount that represents the relative amount of consideration expected to be received in exchange for satisfying each performance obligation. Revenue is recognized when performance obligations are satisfied. The Company usually bills its customers before it provides any services and begins performing services after the first payment is received. Contracts are typically one year or less. For larger contracts, in addition to the initial payment, the Company may allow for progress payments throughout the term of the contract.

 

 -10- 

 

 

Judgments and Estimates

 

The estimation of variable consideration for each performance obligation requires the Company to make subjective judgments. The Company enters into contracts with customers that regularly include promises to transfer multiple services, such as digital marketing, web-based videos, offering statements, and professional services. For arrangements with multiple services, the Company evaluates whether the individual services qualify as distinct performance obligations. In its assessment of whether a service is a distinct performance obligation, the Company determines whether the customer can benefit from the service on its own or with other readily available resources, and whether the service is separately identifiable from other services in the contract. This evaluation requires the Company to assess the nature of each individual service offering and how the services are provided in the context of the contract, including whether the services are significantly integrated, highly interrelated, or significantly modify each other, which may require judgment based on the facts and circumstances of the contract.

 

When agreements involve multiple distinct performance obligations, the Company allocates arrangement consideration to all performance obligations at the inception of an arrangement based on the relative standalone selling prices (SSP) of each performance obligation. Where the Company has standalone sales data for its performance obligations which are indicative of the price at which the Company sells a promised service separately to a customer, such data is used to establish SSP. In instances where standalone sales data is not available for a particular performance obligation, the Company estimates SSP by the use of observable market and cost-based inputs. The Company continues to review the factors used to establish list price and will adjust standalone selling price methodologies as necessary on a prospective basis.

 

Service Revenue

 

Service revenue from subscriptions to the Company’s game website is recognized over time on a ratable basis over the contractual subscription term beginning on the date that the platform is made available to the customer. Payments received in advance of subscription services being rendered are recorded as a deferred revenue. Professional services revenue is recognized over time as the services are rendered.

 

When a contract with a customer is signed, the Company assesses whether collection of the fees under the arrangement is probable. The Company estimates the amount to reserve for uncollectible amounts based on the aging of the contract balance, current and historical customer trends, and communications with its customers. These reserves are recorded as operating expenses against the contract assets.

 

Contract Assets

 

Contract assets are recorded for those parts of the contract consideration not yet invoiced but for which the performance obligations are completed. The revenue is recognized when the customer receives services. Contract assets are included in other current assets in the consolidated balance sheets and will be recognized during the succeeding twelve-month period.

 

Deferred Revenue

 

Deferred revenues represent billings or payments received in advance of revenue recognition and are recognized upon transfer of control. Balances consist primarily of annual plan subscription services and professional services not yet provided as of the balance sheet date. Deferred revenues that will be recognized during the succeeding twelve-month period are recorded as current deferred revenues in the consolidated balance sheets, with the remainder recorded as other non-current liabilities in the consolidated balance sheets.

 

 -11- 

 

 

Costs to Obtain a Customer Contract

 

Sales commissions and related expenses are considered incremental and recoverable costs of acquiring customer contracts. These costs are capitalized as other current or non-current assets and amortized on a straight-line basis over the life of the contract, which approximates the benefit period. The benefit period was estimated by taking into consideration the length of customer contracts, technology lifecycle, and other factors. All sales commissions are recorded as consulting fees within the Company’s consolidated statement of operations.

 

Remaining Performance Obligations

 

The Company’s subscription terms are typically less than one year. All of the Company’s revenues in the three and six months ended October 31, 2023, which amounted to $2,041,658 and $3,561,467, respectively, are considered contract revenues. Contract revenue as of October 31, 2023 and April 30, 2023, which has not yet been recognized, amounted to $508 and $661, respectively, and is recorded on the balance sheet as deferred revenue. The Company expects to recognize revenue on all of its remaining performance obligations over the next 12 months.

 

Disaggregation of Revenue

 

Revenue is from U.S.-based companies with no notable geographical concentrations in any area. A distinction exists in revenue source; revenues are either generated online or from consulting services.

 

Revenues disaggregated by revenue source consist of the following:

 

  

Three Months

Ended

Oct. 31, 2023

  

Three Months

Ended

Oct. 31, 2022

  

Six Months

Ended

Oct. 31, 2023

  

Six Months

Ended

Oct. 31, 2022

 
Consulting services  $1,578,667   $1,594,560   $2,722,367   $2,756,390 
Fees from online services   462,991    184,413    839,100    363,156 
Total revenues  $2,041,658   $1,778,973   $3,561,467   $3,119,546 

 

 -12- 

 

 

Note 4 – Earnings Per Common Share

 

Net income per common and diluted share were calculated as follows for the three- and six-month periods ended October 31, 2023 and 2022:

  

  

Three Months

Ended

October 31,

2023

  

Three Months

Ended

October 31,

2022

  

Six Months

Ended

October 31,

2023

  

Six Months

Ended

October 31,

2022

 
Net income (loss) attributable to common stockholders – basic  $339,616   $183,138   $(152,039)  $247,615 
Adjustments to net income                
Net income (loss) attributable to common stockholders – diluted  $339,616   $183,138   $(152,039)  $247,615 
                     
Weighted average common shares outstanding - basic   9,435,491    4,289,802    8,453,349    3,729,174 
Effect of dilutive securities   250    250        250 
Weighted average common shares outstanding – diluted   9,435,741    4,290,052    8,453,349    3,729,424 
                     
Earnings (loss) per common share - basic  $0.04   $0.04   $(0.02)  $0.07 
Earnings (loss) per common share - diluted  $0.04   $0.04   $(0.02)  $0.07 

 

250 shares of common stock that are issuable pursuant to a stock subscription agreement are included in the calculation of diluted earnings per share for the three months ended October 31, 2023 and the three and six months ended October 31, 2022. The 250 shares are not included in the calculation of diluted earnings per share for the six months ended October 31, 2023 because their effect is anti-dilutive.

 

Outstanding vested warrants to purchase 1,541,682 and 1,409,732 shares of common stock are not included in the calculation of earnings per share for the three and six months ended October 31, 2023 and 2022, respectively, because their effect is anti-dilutive.

 

Outstanding vested options to purchase 521,708 and 262,000 shares of common stock are not included in the calculation of earnings per share for the three and six months ended October 31, 2023 and 2022, respectively, because their effect is anti-dilutive.

 

 -13- 

 

 

Note 5 – Principal Financing Arrangements

 

The following table summarizes components debt as of October 31, 2023 and April 30, 2023:

 

   October 31, 2023   April 30, 2023   Interest Rate 
             
Secured lender  $   $350,000    12.0%
Notes payable – related parties   15,000    15,000    0.0%
U.S. SBA loan   500,000    500,000    3.75%
U.S. SBA loan   1,885,800    1,885,800    1.0%
Loan payable – bank   34,324    34,324    10.00%
Total Debt   2,435,124    2,785,124      
Less: current portion of long-term debt   1,935,124    2,285,124      
Total long-term debt  $500,000   $500,000      

 

As of October 31, 2023 and April 30, 2023, the Company owed its principal lender (“Lender”) $0 and $350,000, respectively, under an amended loan and security agreement dated July 26, 2014, amended several times thereafter and paid in full in May 2023.

 

As of October 31, 2023 and April 30, 2023, the Company’s related-party unsecured notes payable totaled $15,000.

 

The Company owes $34,324 as of October 31, 2023 and April 30, 2023 to Chase Bank. For the loan from Chase Bank, the Company pays interest only on a monthly basis, which is calculated at a rate of 10.0% per annum as of October 31, 2023.

 

On May 6, 2020, the Company borrowed $1,885,800 (the “May Loan”), on June 17, 2020 the Company borrowed $500,000 (the “June Loan”), and on February 2, 2021, the Company borrowed $1,885,800 (the “February Loan”) from a U.S. Small Business Administration (“SBA”) loan program.

 

The May loan bore interest at a rate of 1% per annum and was forgiven in its entirety in fiscal 2022.

 

The June Loan required installment payments of $2,437 monthly, beginning on June 17, 2021, over a term of thirty years. However, the SBA postponed the first installment payment for 18 months, and the first payment became due on December 17, 2022. The monthly payments of $2,437 are first applied to accrued interest payable. The monthly payments will not be applied to any of the outstanding principal balance until 2026. Consequently, the entire loan balance of $500,000 is classified as a long term liability. Interest accrues at a rate of 3.75% per annum. The Company agreed to grant a continuing security interest in its assets to secure payment and performance of all debts, liabilities, and obligations to the SBA. The June Loan was personally guaranteed by the Company’s Chief Financial Officer.

 

The February loan bears interest at a rate of 1% per annum and the due date of the first payment has been postponed by the SBA because the Company has applied for forgiveness of the February Loan.

 

 -14- 

 

 

Note 6 – Income Taxes

 

For the three and six months ended October 31, 2023, the Company recorded an income tax benefit of $326,289 and 625,289, respectively. For the three and six months ended October 31, 2022, the Company recorded income tax expense of $99,000 and an income tax benefit of $198,000, respectively. Included in the income tax benefit for the three and six months ended October 31, 2023 is an employee retention credit (“ERC”) of $508,292, as provided under the Coronavirus Aid, Relief and Economic Security Act. The ERC is a tax incentive available to the Company for retaining employees during the economic challenges posed by the COVID-19 pandemic.

 

Note 7 – Related Party Transactions

 

The Company’s largest shareholder, Netcapital Systems LLC (“Systems”), owns 1,711,261 shares of common stock, or 18% of the Company’s 9,459,132 outstanding shares as of October 31, 2023. The company paid Systems $5,000 in the three- and six-month periods ended October 31, 2023, and $50,000 and $150,000 in the three and six months ended October 31, 2022, respectively, for use of the software that runs the website www.netcapital.com.

 

The Chief Executive Officer of Netcapital Advisors Inc., (“Advisors”), our wholly owned subsidiary, is a member of the board of directors of KingsCrowd Inc. The Company sold 606,060 shares of KingsCrowd in June 2022 for proceeds of $200,000 and recorded a realized loss on the sale of the investment of $406,060 during the six months ended October 31, 2022. As of October 31, 2023 and April 30, 2023, the Company owned 3,209,685 shares of KingsCrowd Inc., valued at $3,209,685.

 

The Chief Executive Officer of Advisors is a member of the board of directors of Deuce Drone LLC. As of October 31, 2023 and April 30, 2022, the Company owns 2,350,000 membership interest units of Deuce Drone LLC., valued at $2,350,000. The Company has notes receivable aggregating $152,000 from Deuce Drone LLC as of October 31, 2023 and April 30, 2023.

 

Compensation to officers in the three- and six-month periods ended October 31, 2023 consisted of stock-based compensation valued at $93,526 and $187,058, respectively, and cash salary of $288,700 and $533,017 respectively.
Compensation to officers in the three- and six-month periods ended October 31, 2022 consisted of stock-based compensation valued at $6,107 and $12,215, respectively, and cash salary of $112,500 and $202,500, respectively.

 

 -15- 

 

 

Compensation to a related party consultant in the three- and six-month periods ended October 31, 2023 consisted of cash wages of $13,854 and $30,017, respectively, and for the three- and six-month periods ended October 31, 2022 consisted of cash wages of $15,000 and $30,000, respectively This consultant is also the controlling shareholder of Zelgor Inc. and $16,500 and $33,000 of the Company’s revenues in the three- and six-month periods ended October 31, 2023, respectively, and $16,500 and $27,500 of the Company’s revenues in the three- and six-month periods ended October 31, 2022, respectively, were from Zelgor Inc. As of October 31, 2023 and April 30, 2023, the Company owned 1,400,000 shares which are valued at $1,400,000.

 

As of October 31, 2023 and April 30, 2023, the Company has invested $240,080 in an affiliate, 6A Aviation Alaska Consortium, Inc., in conjunction with a land lease in an airport in Alaska. The Chief Executive Officer of Advisors is also the Chief Executive Officer of 6A Aviation Alaska Consortium, Inc.

 

We owe Steven Geary, a director, $31,680 as of October 31, 2023 and April 30, 2023. This obligation is not interest bearing. $16,680 is recorded as a related party trade accounts payable and $15,000 as a related party note payable. We have no signed agreements for the indebtedness to Mr. Geary and accordingly such obligations are not deemed in default. We owe a director of our Netcapital Funding Portal, Inc., $58,524, which is recorded as a related party trade accounts payable, and along with the $16,680 amount due to Mr. Geary, accounts for the total related party trade accounts payable amount of $75,204. The related party trade accounts payable obligations are not interest bearing and are not deemed in default.

 

During the six months ended October 31, 2022, we paid $12,019 to a related party to retire a note payable of $3,200 and expenses payable of $8,819.

 

In January 2023 we granted stock options to purchase an aggregate of 1,600,000 shares of our common stock to four related parties as follows: our Chief Executive Officer, Martin Kay, 1,000,000 shares; our Chief Financial Officer, Coreen Kraysler 200,000 shares; our Founder , Jason Frishman, 200,000 shares; and a director of Netcapital Funding Portal, Inc., Paul Riss, 200,000 shares. The options have an exercise price of $1.43, vest monthly on a straight-line basis over a 4-year period and expire in 10 years.

 

On April 25, 2023, the Company also granted an aggregate of 80,000 options, or 20,000 options each to the following board members: Cecilia Lenk, Avi Liss, Steven Geary and Arnold Scott, to purchase shares of our common stock at an exercise price of $1.40 per share. The options vest monthly on a straight-line basis over a 4-year period and expire in 10 years.

 

Coreen Kraysler, our Chief Financial Officer, has personally guaranteed a $500,000 promissory note from the U.S. Small Business Administration. The note bears interest at an annual rate of 3.75%, has a 30-year term, and monthly payments of $2,437 began on December 17, 2022.

 

Note 8 – Stockholders’ Equity

 

The Company is authorized to issue 900,000,000 shares of its common stock, par value $0.001. 9,459,132 and 6,440,527 shares were outstanding as of October 31, 2023 and April 30, 2023, respectively.

 

During the quarter ended July 31, 2022, the Company issued 39,901 shares of common stock with a value of $113,714 to settle a related party payable of $294,054. The Company also issued 93,432 shares of common stock valued at $266,272 to retire $300,000 of convertible promissory notes plus accrued interest of $10,192. The convertible note holders also received warrants to purchase shares of common stock at a per share exercise price of $5.19, that are exercisable immediately, and expire five years from the date of issuance. These equity issuances resulted in a gain from the conversion of debt totaling $224,260, which is recorded as other income in the income statement.

 

On July 15, 2022, the Company completed an underwritten public offering of 1,205,000 shares of the Company’s common stock and warrants to purchase 1,205,000 shares of the Company’s common stock at a combined public offering price of $4.15 per share and warrant. The gross proceeds from the offering were $5,000,750 prior to deducting underwriting discounts, commissions, and other offering expenses, which resulted in net proceeds of $3,949,117. The warrants have a per share exercise price of $5.19, are exercisable immediately, and expire five years from the date of issuance.

 

 -16- 

 

 

In addition, the Company granted the underwriter a 45-day option to purchase up to an additional 180,750 shares of common stock and/or up to 180,750 additional warrants to cover over-allotments, if any. In connection with the closing of the offering, the underwriter partially exercised its over-allotment option and purchased an additional 111,300 warrants, and the Company issued an aggregate of 60,250 warrants to 20 individual representatives of the underwriter.

 

On December 16, 2022 the Company completed an underwritten public offering of 1,247,000 shares of the Company’s common stock, at a price to the public of $1.40 per share. Pursuant to the terms of an underwriting agreement, the Company also granted the underwriters a 45-day option to purchase up to an additional 187,000 shares of common stock solely to cover over-allotments, at the same price per share of $1.40, less the underwriting discounts and commissions. In conjunction with this offering, the Company issued the underwriter and its designees warrants to purchase 62,350 shares of our common stock at an exercise price of $1.75. The underwriters exercised their over-allotment option and on January 5, 2023, the Company issued an additional 187,000 shares of its common stock. The Company received net proceeds of $1,621,459 for the issuance of a total of 1,434,000 shares of common stock for both the initial and over-allotment offering. In conjunction with the exercise of the over-allotment, the Company issued the underwriter and its designees warrants to purchase 9,350 shares of our common stock with an exercise price of $1.75.

 

During the year ended April 30, 2023, in addition to the public offerings, the Company issued 75,000 shares of common stock, valued at $732,751, in conjunction with the purchase of a 10% equity stake in Caesar Media Group, Inc., 300,000 shares of common stock, valued at $435,000 to purchase the website and intellectual property of a real-time video conferencing website, 2,600 shares of common stock in conjunction with a stock subscription agreement with accredited investors, valued at $23,400, and 6,250 shares of common stock in conjunction with an acquisition agreement that requires shares to be issued by the Company.

 

On January 5, 2023, the Company announced the formation of the Netcapital Inc. 2023 Omnibus Equity Incentive Plan (the “Plan”), which was subsequently approved by a vote of the shareholders. In January 2023, the Company granted stock options to four individuals to purchase an aggregate of 1,600,000 of the Company’s common stock at a price of $1.43 per share and on April 25, 2023 also granted 350,000 stock options under the Plan to employees, consultants, and directors at an exercise price of $1.40 per share. All stock options in the Plan vest monthly on a straight-line basis over a 4-year period and expire in 10 years.

 

In May 2023, the Company issued 100,000 shares of its common stock, valued at $144,000, in conjunction with a consulting agreement with a business advisor.

 

On May 23, 2023, the Company entered into a securities purchase agreement with certain institutional investors, pursuant to which the Company agreed to issue and sell to such investors, in a registered direct offering (the “Offering”), 1,100,000 shares of the Company’s common stock, par value $0.001 per share, at a price of $1.55 per Share, for aggregate gross proceeds of $1,705,000, before deducting the placement agent’s fees and other offering expenses payable by the Company. The Offering closed on May 25, 2023.

 

Also, in connection with the Offering, on May 23, 2023, the Company entered into a placement agency agreement with ThinkEquity LLC, pursuant to which, the Company issued warrants to purchase up to 55,000 shares of common stock at an exercise price of $1.94, which were issued on May 25, 2023.

 

In July 2023, the Company issued 49,855 shares of its common stock in consideration of a release from an unrelated third party in conjunction with the settlement of an outstanding debt between such third party and Netcapital Systems LLC.

 

 -17- 

 

 

On July 24, 2023 the Company completed an underwritten public offering of 1,725,000 shares of the Company’s common stock, at a price to the public of $0.70 per share for aggregate gross proceeds of $1,207,500, before deducting underwriting discounts and offering expenses payable by the Company. In conjunction with this offering, the Company issued the underwriter, and its designees, warrants to purchase 86,250 shares of the Company’s common stock at an exercise price of $0.875.

 

On July 31, 2023 and on October 26, 2023, the Company issued 18,750 shares of its common stock in conjunction with the purchase of a 10% interest in Caesar Media Group Inc. October 26, 2023, the Company issued 6,250 shares of its common stock in conjunction with its purchase of MSG Development Corp. (“MSG”), a wholly owned subsidiary. As a result of the issuance to MSG, the equity account for shares to be issued decreased by $61,063 from $183,187 to $122,124. The Company did not receive any proceeds for the issuance of these shares.

 

Note 9 – Fair Value

 

The Fair Value Measurements Topic of the FASB Accounting Standards Codification establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to measurements involving significant unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy are as follows:

 

  Level 1: inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that the company has the ability to access at the measurement date.
     
  Level 2: inputs are inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly.
     
  Level 3: inputs are unobservable inputs for the asset or liability.

 

Under the Fair Value Measurements Topic of the FASB Accounting Standards Codification, we base fair value on the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. It is our policy to maximize the use of observable inputs and minimize the use of unobservable inputs when developing fair value measurements, in accordance with the fair value hierarchy. Fair value measurements for assets and liabilities where there exists limited or no observable market data and, therefore, are based primarily upon management’s own estimates, are often calculated based on current pricing policy, the economic and competitive environment, the characteristics of the asset or liability and other such factors. Therefore, the results cannot be determined with precision and may not be realized in an actual sale or immediate settlement of the asset or liability. Additionally, there may be inherent weaknesses in any calculation technique, and changes in the underlying assumptions used.

 

Note 10 – Stock-Based Compensation Plans

 

In addition to cash payments, the Company enters agreements to issue common stock and records the applicable non-cash expense in accordance with the authoritative guidance of the Financial Accounting Standards Board.

 

For the three and six months ended October 31, 2023, stock-based compensation expense amounted to $280,522 and 763,873, respectively. For the three and six months ended October 31, 2022, stock-based compensation expense amounted to $32,953 and $65,906, respectively.

 

The table below presents the components of compensation expense for the issuance of shares of common stock and stock options to employees and consultants for the three- and six-month periods ended October 31, 2023 and 2022.

 

Stock-based compensation expense 

Three Months

Ended

Oct. 31, 2023

  

Three Months

Ended

Oct. 31, 2022

  

Six Months

Ended

Oct. 31, 2023

  

Six Months

Ended

Oct. 31, 2022

 
Chief Executive Officer  $62,492   $   $124,986   $ 
Chief Financial Officer   14,913    2,443    29,828    4,886 
Chief Executive Officer, Advisors   1,208    1,221    2,416    2,442 
Founder   14,913        29,828     
Marketing consultant           144,000     
Marketing consultant           58,829     
Employee and consultant options   45,845    29,289    91,684    58,578 
Business consultant   141,151        282,302     
Total stock-based compensation expense  $280,522   $32,953   $763,873   $65,906 

 

 -18- 

 

 

Note 11 – Deposits and Commitments

 

We utilize an office at 1 Lincoln Street in Boston, Massachusetts. We currently pay a membership fee of approximately $6,400 a month, under a virtual office agreement that expires in March 2025 and includes a deposit of $6,300.

 

Note 12 – Intangible Assets

 

Intangible assets with defined useful lives are generally measured at cost less straight-line amortization. The useful life is determined using the period of the underlying contract or the period of time over which the intangible asset can be expected to be used. Impairments are recognized if the recoverable amount of the asset is lower than the carrying amount. The recoverable amount is the higher of either the fair value less costs to sell or the value in use. The value in use is determined on the basis of future cash inflows and outflows, and the weighted average cost of capital. Intangible assets with indefinite useful lives, such as trade names and trademarks, that have been acquired as part of acquisitions are measured at cost and tested for impairment annually, or if there is an indication that their value has declined.

 

The following table sets forth the major categories of the intangible assts as of October 31, 2023 and April 30, 2023

 

   October 31, 2023   April 30, 2023 
         
Acquired users  $14,288,695   $14,288,695 
Acquired brand   583,429    583,429 
Acquired IP and Website   435,000    435,000 
Professional practice   556,830    556,830 
Literary works and contracts   107,750    107,750 
Total intangible assets  $15,971,704   $15,971,704 

 

As of October 31, 2023, the weighted average remaining useful life for technology, trade names, professional practice, literary works and domains is 13.66 years. Accumulated amortization amounted to $153,069 as of October 31, 2023, resulting in net intangible assets of $15,818,635.

 

Note 13 – Investments

 

In May 2023, the Company received 2,853,659 units of RealWorld LLC as a payment for services rendered in conjunction with a crowdfunding offering. The units are valued at $0.41 per unit based on a sales price of $0.41 per unit on an online funding portal. The receipt of the units satisfied an accounts receivable balance of $1,170,000. As of October 31, 2023, the Company owned 2,853,659 units which are valued at $1,170,000.

 

In April 2023, the Company received 2,853,659 units of HeadFarm LLC as a payment for services rendered in conjunction with a crowdfunding offering. The units are valued at $0.41 per unit based on a sales price of $0.41 per unit on an online funding portal. The receipt of the units satisfied an accounts receivable balance of $1,170,000. As of October 31, 2023 and April 30, 2023, the Company owned 2,853,659 units which are valued at $1,170,000.

 

In April 2023, the Company received 2,853,659 units of CupCrew LLC as a payment for services rendered in conjunction with a crowdfunding offering. The units are valued at $0.41 per unit based on a sales price of $0.41 per unit on an online funding portal. The receipt of the units satisfied an accounts receivable balance of $1,170,000. As of October 31, 2023 and April 30, 2023, the Company owned 2,853,659 units which are valued at $1,170,000.

 

 -19- 

 

 

In April 2023, the Company received 2,853,659 units of CountSharp LLC as a payment for services rendered in conjunction with a crowdfunding offering. The units are valued at $0.41 per unit based on a sales price of $0.41 per unit on an online funding portal. The receipt of the units satisfied an accounts receivable balance of $1,170,000. As of October 31, 2023 and April 30, 2023, the Company owned 2,853,659 units which are valued at $1,170,000.

 

In January 2023, the Company received 2,100,000 units of Dark LLC as a payment for services rendered in conjunction with a crowdfunding offering. The units are valued at $1.00 per unit based on a sales price of $1.00 per unit on an online funding portal. The receipt of the units satisfied an accounts receivable balance of $2,100,000. As of October 31, 2023 and April 30, 2023, the Company owned 2,100,000 units which are valued at $2,100,000.

 

In August 2022, the Company received 1,911,765 units of NetWire LLC as a payment for services rendered in conjunction with a crowdfunding offering. The units are valued at $0.68 per unit based on a sales price of $0.68 per unit on an online funding portal. The receipt of the units satisfied an accounts receivable balance of $1,300,000. As of October 31, 2023 and April 30, 2023, the Company owned 1,911,765 units which are valued at $1,300,000.

 

In May 2022, the Company received 1,764,706 units of Reper LLC as a payment for services rendered in conjunction with a crowdfunding offering. The units are valued at $0.68 per unit based on a sales price of $0.68 per unit on an online funding portal. The receipt of the units satisfied an accounts receivable balance of $1,200,000. As of October 31, 2023 and April 30, 2023, the Company owned 1,764,706 units which are valued at $1,200,000.

 

In April 2022, the Company received 3,000,000 units of Cust Corp. as a payment for services rendered in conjunction with a crowdfunding offering. The units are valued at $0.40 per unit based on a sales price of $0.40 per unit on an online funding portal. The receipt of the units satisfied an accounts receivable balance of $1,200,000. As of October 31, 2023 and April 30, 2023, the Company owned 3,000,000 units which are valued at $1,200,000.

 

In January 2022, the Company received 1,700,000 units of ScanHash LLC as a payment for services rendered in conjunction with a crowdfunding offering. The units are valued at $0.25 per unit based on a sales price of $0.25 per unit on an online funding portal. The receipt of the units satisfied $425,000 of an accounts receivable balance. As of October 31, 2023 and April 30, 2023, the Company owned 1,700,000 units which are valued at $425,000.

 

In January 2022, the Company received 2,850,000 units of Hiveskill LLC as payment for services rendered in conjunction with a crowdfunding offering. The units are valued at $0.25 per unit based on a sales price of $0.25 per unit on an online funding portal. The receipt of the units satisfied an accounts receivable balance of $712,500. As of October 31, 2023 and April 30, 2023, the Company owned 2,850,000 units which are valued at $712,500.

 

 -20- 

 

 

In fiscal 2022, the Company purchased a 10% interest, or 400 shares of common stock, in Caesar Media Group Inc. (“Caesar”) for an initial purchase price of 50,000 shares of the Company’s common stock, valued at $500,000. Caesar is a marketing and technology solutions provider. The purchase agreement included additional contractual requirements for the Company and Caesar, including the issuance of an additional 150,000 shares of common stock of the Company over a two-year period, which have been issued as of October 31, 2023. As of October 31, 2023 and April 30, 2023, there have been no observable price changes in the value of the Caesar’s common stock and the Company has valued its ownership in Caesar at cost, which is $1,999,127 as of October 31, 2023.

 

In May 2020, the Company entered a consulting contract with Watch Party LLC (“WP”), which allowed the Company to receive 110,000 membership interest units of WP in return for consulting services. The Company earned 97,500 membership interest units in the quarter ended July 31, 2020. The WP units are valued at $2.14 per unit based on a sales price of $2.14 per unit on an online funding portal. As of October 31, 2023 and April 30, 2023, the Company owned 110,000 WP units, which are valued at $440,000.

 

In May 2020, the Company entered a consulting contract with ChipBrain LLC (“Chip”), which allowed the Company to receive 710,200 membership interest units of Chip in return for consulting services. The Chip units were initially valued at $0.93 per unit based on a sales price of $0.93 per unit on an online funding portal. Subsequently, Chip sold identical units for $2.40 per unit, and as of October 31, 2023 and April 30, 2023, the 710,200 units owned by the Company are valued at $3,366,348.

 

In May 2020, the Company entered a consulting contract with a related party, Zelgor Inc. (“Zelgor”), which allowed the Company to receive 1,400,000 shares of common stock of Zelgor in return for consulting services. The Zelgor shares are valued at $1.00 per share based on a sales price of $1.00 per share on an online funding portal. As of October 31, 2023 and April 30, 2023, the Company owned 1,400,000 shares which are valued at $1,400,000.

 

On January 2, 2020, the Company entered a consulting contract with Deuce Drone LLC (“Drone”), which allowed the Company to receive 2,350,000 membership interest units of Drone in return for consulting services. The Drone units were originally valued at $0.35 per unit based on a sales price of $0.35 per unit when the units were earned, or $822,500. Drone subsequently sold identical Drone units for $1.00 per unit on an online funding portal and as of October 31, 2023 and April 30, 2023, the units owned by the Company are valued at $2,350,000.

 

In August 2019, the Company entered into a consulting contract with KingsCrowd LLC (“KingsCrowd”), which allowed the Company to receive 300,000 membership interest units of KingsCrowd in return for consulting services. The KingsCrowd units were valued at $1.80 per unit based on a sales price of $1.80 per unit when the units were earned, or $540,000. In December 2020, KingsCrowd converted from a limited liability company to a corporation to facilitate raising capital under Regulation A. KingsCrowd filed a Form 1-A Offering Statement under the Securities Act of 1933 and is selling shares at $1.00 per share. In connection with the conversion to a corporation, each membership interest unit converted into 12.71915 shares of common stock. The Company sold 606,060 shares of KingsCrowd in June 2022 for proceeds of $200,000 and recorded a realized loss on the sale of the investment of $406,060. KingsCrowd filed a post qualification offering circular amendment on July 21, 2022 and continued to sell shares of stock to the public for $1.00 per share. As of October 31, 2023 and April 30, 2023, the Company owned 3,209,685 shares of KingsCrowd valued at $3,209,685.

 

During fiscal 2019, the Company entered a consulting contract with NetCapital Systems LLC (“NetCapital”), which allowed the Company to receive up to 1,000 membership interest units of NetCapital in return for consulting services. The Company earned all 1,000 Netcapital units but sold a portion of the units in fiscal 2020 at a sales price of $91.15 per unit. As of October 31, 2023 and April 30, 2023, the Company owned 528 Netcapital units, at a value of $48,128.

 

 -21- 

 

 

In July 2020 the Company entered a consulting agreement with Vymedic, Inc. for a $40,000 fee over a 5-month period. Half the fee was payable in stock and half was payable in cash. As of October 31, 2023 and April 30, 2023, the Company owned 4,000 units, at a value of $11,032.

 

In August 2020 the Company entered a consulting agreement with C-Reveal Therapeutics LLC (“CRT”). for a $120,000 fee over a 12-month period. $50,000 of the fee was payable in CRT units. As of October 31, 2023 and April 30, 2023, the Company owned 5,000 units, at a value of $50,000.

 

The following table summarizes the components of investments as of October 31, 2023 and April 30, 2023:

 

   October 31, 2023   April 30, 2023 
         
Netcapital Systems LLC  $48,128   $48,128 
Watch Party LLC   440,000    440,000 
Zelgor Inc.   1,400,000    1,400,000 
ChipBrain LLC   3,366,348    3,366,348 
Vymedic Inc.   11,032    11,032 
C-Reveal Therapeutics LLC   50,000    50,000 
Deuce Drone LLC   2,350,000    2,350,000 
Hiveskill LLC   712,500    712,500 
ScanHash LLC   425,000    425,000 
Caesar Media Group Inc.   1,999,127    1,632,752 
Cust Corp.   1,200,000    1,200,000 
Kingscrowd Inc.   3,209,685    3,209,685 
Reper LLC   1,200,000    1,200,000 
Dark LLC   2,100,000    2,100,000 
Netwire LLC   1,300,000    1,300,000 
CountSharp LLC   1,170,000    1,170,000 
CupCrew LLC   1,170,000    1,170,000 
HeadFarm LLC   1,170,000    1,170,000 
RealWorld LLC   1,170,000     
Total  $24,491,820   $22,955,445 

 

The above investments in equity securities are within the scope of ASC 321. The Company monitors the investments for any changes in observable prices from orderly transactions. All investments are initially measured at cost and evaluated for changes in estimated fair value.

 

Note 14 – Going Concern Matters and Realization of Assets

 

The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the ordinary course of business. However, at October 31, 2023, the Company had negative working capital of $1,131,275 and for the six months ended October 31, 2023, the Company had an operating loss of $696,800 and net cash used in operating activities amounted to $1,945,814.

 

There can be no assurances that we will be able to achieve a level of revenues adequate to generate sufficient cash flow from operations or additional financing through private placements, public offerings and/or bank financing necessary to support our working capital requirements. The Company has recently reduced its operating expenses and has turned its focus to its funding portal business, which generates cash revenues and has seen a growth in revenues on a year-to-year and quarter-to-quarter basis. The Company plans to continue operating with lower fixed overhead amounts and seeks to raise money from private placements, public offerings and/or bank financing. The Company’s management has determined, based on its recent history and the negative cash flow from operations, that it is unlikely that its plan will sufficiently alleviate or mitigate, to a sufficient level, the relevant conditions or events noted above. To the extent that funds generated from any private placements, public offerings and/or bank financing, if available, are insufficient, the Company will have to raise additional working capital. No assurance can be given that additional financing will be available, or if available, will be on acceptable terms. These conditions raise substantial doubt about the Company’s ability to continue as a going concern. Accordingly, the Company’s management has concluded that there is substantial doubt about the Company’s ability to continue as a going concern within one year after the issuance date of these financial statements. There can be no assurance that the Company will be able to achieve its business plan objectives or be able to achieve or maintain cash-flow-positive operating results. If the Company is unable to generate adequate funds from operations or raise sufficient additional funds, the Company may not be able to repay its existing debt, continue to operate its business network, respond to competitive pressures or fund its operations. As a result, the Company may be required to significantly reduce, reorganize, discontinue or shut down its operations. The financial statements do not include any adjustments that might result from this uncertainty.

 

Note 15 – Subsequent Events

 

The Company evaluated subsequent events through the date these financial statements were available to be issued.

 

There were no material subsequent events that required recognition or additional disclosure in these financial statements.

 

 -22- 

 

 

PART I

 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

 

This quarterly report on Form 10-Q and other reports filed by Netcapital Inc. (the “Company”) from time to time with the U.S. Securities and Exchange Commission (collectively, the “Filings”) contain or may contain forward-looking statements and information that are based upon beliefs of, and information currently available to, the Company’s management as well as estimates and assumptions made by Company’s management. Readers are cautioned not to place undue reliance on these forward-looking statements, which are only predictions and speak only as of the date hereof. When used in the Filings, the words “anticipate,” “believe,” “estimate,” “expect,” “future,” “intend,” “plan,” or the negative of these terms and similar expressions as they relate to the Company or the Company’s management identify forward-looking statements. Such statements reflect the current view of the Company with respect to future events and are subject to risks, uncertainties, assumptions, and other factors. Should one or more of these risks or uncertainties materialize, or should the underlying assumptions prove incorrect, actual results may differ significantly from those anticipated, believed, estimated, expected, intended, or planned. Unless the context otherwise requires, references in this prospectus to the “Company,” “we,” “us,” and “our” refer to Netcapital Inc. and its subsidiaries.

 

Although the Company believes that the expectations reflected in the forward-looking statements are reasonable, the Company cannot guarantee future results, levels of activity, performance, or achievements. Except as required by applicable law, including the securities laws of the United States, the Company does not intend to update any of the forward-looking statements to conform these statements to actual results.

 

Our financial statements are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). These accounting principles require us to make certain estimates, judgments and assumptions. We believe that the estimates, judgments and assumptions upon which we rely are reasonable based upon information available to us at the time that these estimates, judgments and assumptions are made. These estimates, judgments and assumptions can affect the reported amounts of assets and liabilities as of the date of the financial statements as well as the reported amounts of revenues and expenses during the periods presented. Our financial statements would be affected to the extent there are material differences between these estimates and actual results. In many cases, the accounting treatment of a particular transaction is specifically dictated by GAAP and does not require management’s judgment in its application. There are also areas in which management’s judgment in selecting any available alternative would not produce a materially different result. The following discussion should be read in conjunction with our financial statements and notes thereto appearing elsewhere in this report.

 

Overview

 

Netcapital Inc. is a fintech company with a scalable technology platform that allows private companies to raise capital online from accredited and non-accredited investors. We give investors the opportunity to access investments in private companies. We believe our model is disruptive to traditional private equity investing and is based on Title III, Reg CF of the JOBS Act. In addition, we have recently expanded our model to include Regulation A (“Reg A”) offerings. We generate fees from listing private companies on our funding portal located at www.netcapital.com. We generate fees from listing private companies on netcapital.com. We also generate fees from advising companies with respect to their Reg A offerings posted on www.netcapital.com. Our consulting group, Netcapital Advisors, Inc. (Netcapital Advisors), which is a wholly-owned subsidiary, provides marketing and strategic advice in exchange for equity positions and cash fees. The Netcapital funding portal is registered with the SEC, is a member of the Financial Industry Regulatory Authority, or FINRA, a registered national securities association, and provides investors with opportunities to invest in private companies. Neither Netcapital Advisors, nor any Netcapital entity or subsidiary, is a broker- dealer, nor do any of such entities operate as a broker-dealer with respect to any Reg A offering listed on the www.netcapital.com website.

 

 -23- 

 

 

We provide private company investment access to accredited and non-accredited investors through our online portal (www.netcapital.com), which is operated by our wholly owned subsidiary Netcapital Funding Portal, Inc. The Netcapital funding portal charges a $5,000 engagement fee and a 4.9% success fee for capital raised at closing. In addition, the portal generates fees for other ancillary services, such as rolling closes. Netcapital Advisors generates fees and equity stakes from consulting in select portfolio and non-portfolio clients. With respect to its services for Reg A offerings, Netcapital Advisors charges a monthly flat fee for each month the offering is listed on the netcapital.com website as well as a nominal administrative flat fee for each investor that is processed to cover out-of-pocket costs. We generated revenues of $3,561,467, with costs of service of $38,187, in the six months ended October 31, 2023 for a gross profit of $3,523,280 (consisting of $2,626,667 in equity securities for payment of services and $934,000 in cash-based revenues, offset by $38,187 for costs of services) in the six months ended October 31, 2023 as compared to revenues of $3,119,546 with costs of service of $57,298 in the six months ended October 31, 2022 for a gross profit of $3,062,248 (consisting of $2,425,000 in equity securities for the payment of services and $694,546 in cash-based revenues, offset by $57,298 for costs of services) in the six months ended October 31, 2022. Our cash-based gross profits as a percentage of gross profits were approximately 2% and 2%, respectively in the six month periods ended October 31, 2023 and 2022, collected from two (2) and one (3) entities (for which we performed administrative services) in which we own equity during such periods The total number of offerings on the Netcapital funding portal in fiscal 2023 and 2022 that closed was 63 and 81, respectively, of which 13 and 17 offerings hosted on the Netcapital funding platform in fiscal 2023 and 2022, respectively terminated their listings without raising the required minimum dollar amount of capital. As of the date of this report, we own minority equity positions in 19 portfolio companies that have utilized the funding portal to facilitate their offerings, which equity was received as payment for services.

 

Netcapital.com is an SEC-registered funding portal that enables private companies to raise capital online, while investors are able to invest from almost anywhere in the world, at any time, with just a few clicks. Securities offerings on the portal are accessible through individual offering pages, where companies include product or service details, market size, competitive advantages, and financial documents. Companies can accept investment from virtually anyone, including friends, family, customers, employees, etc.

 

In addition to access to the funding portal, Netcapital provides the following services:

 

a fully automated onboarding process;
automated filing of required regulatory documents;
compliance review;
a custom-built offering page on our portal website;
third party transfer agent and custodial services;
email marketing to our proprietary list of investors;
rolling closes, which provide potential access to liquidity before final close date of offering;
assistance with annual filings; and
direct access to our team for ongoing support.

 

Our consulting group, Netcapital Advisors helps companies at all stages to raise capital. Netcapital Advisors provides strategic advice, technology consulting and digital marketing services to assist with fundraising campaigns on the Netcapital platform. The company also acts as an incubator and accelerator for select disruptive start-ups.

 

Netcapital Advisors’ services include:

 

incubation of technology start-ups;
investor introductions;
digital marketing;
website design, software and software development;
message crafting, including pitch decks, offering pages, and ad creation;
strategic advice; and
technology consulting.

 

 -24- 

 

 

Our valuation group, MSG Development Corp., which is also a wholly-owned subsidiary, prepares valuations.

 

The valuation services include:

 

business valuations;
fairness and solvency opinions;
ESOP feasibility and valuation;
non-cash charitable contributions;
economic analysis of damages;
intellectual property appraisals; and
compensation studies.

 

Recent Developments

 

Notice from Nasdaq on Failure to Satisfy a Continued Listing Rule

 

On September 1, 2023, we were notified (the “Notification Letter”) by The Nasdaq Stock Market, LLC (“Nasdaq”) that we are not in compliance with the minimum bid price requirements set forth in Nasdaq Listing Rule 5550(a)(2) for continued listing on The Nasdaq Capital Market. Nasdaq Listing Rule 5550(a)(2) requires listed securities to maintain a minimum bid price of $1.00 per share, and Nasdaq Listing Rule 5810(c)(3)(A) provides that a failure to meet the minimum bid price requirement exists if the deficiency continues for a period of 30 consecutive business days. Based on the closing bid price of our common stock between July 20, 2023 and August 31, 2023, we no longer meet the minimum bid price requirement. The Notification Letter has no immediate effect on the listing or trading of our common stock on The Nasdaq Capital Market and, at this time, the common stock will continue to trade on The Nasdaq Capital Market under the symbol “NCPL.”

 

The Notification Letter provides that we have 180 calendar days, or until February 28, 2024, to regain compliance with Nasdaq Listing Rule 5550(a)(2). To regain compliance, the bid price of our common stock must have a closing bid price of at least $1.00 per share for a minimum of 10 consecutive business days. If we do not regain compliance by February 28, 2024, an additional 180 days may be granted to regain compliance, so long as we meet The Nasdaq Capital Market continued listing requirement for market value of publicly-held shares and all other initial listing standards for The Nasdaq Capital Market, other than the minimum closing bid price requirement and notifies Nasdaq in writing of its intention to cure the deficiency during the second compliance period, by effecting a reverse stock split, if necessary. If we do not qualify for the second compliance period or fails to regain compliance during the second 180-day period, then Nasdaq will notify us of its determination to delist our common stock, at which point the Company will have an opportunity to appeal the delisting determination to a Hearings Panel.

 

We intend to monitor the closing bid price of its common stock and may, if appropriate, consider implementing available options, including, but not limited to, implementing a reverse stock split of its outstanding securities, to regain compliance with the minimum bid price requirement under the Nasdaq Listing Rules.

 

 -25- 

 

 

Results of Operations

 

Comparison of the Three Months Ended October 31, 2023 and 2022

 

Our revenues for the three months ended October 31, 2023, increased by $262,685, or approximately 15%, to $2,041,658, as compared to $1,778,973 during the three months ended October 31, 2022. The increase in revenues was primarily attributed to an increase in revenue of $278,611 generated by our funding portal. In the three months ended October 31, 2023, we recorded $462,706 in funding portal revenues, consisting of portal fees of $317,206 and listing fees of $145,500, as compared to funding portal revenues of $184,095 in the three months ended October 31, 2022, consisting of portal fees of $97,595 and listing fees of $86,500. The increase is funding portal revenues in the three months ended October 31, 2023 is primarily attributable to increased offering activity on the platform resulting in higher portal fees due to increased investments in offerings on the portal as well as greater number of offerings on the portal during such period resulting in higher listing fees during the period. The components of revenue were as follows:

 

   Oct. 31, 2023   Oct. 31, 2022 
Consulting services for equity securities  $1,516,667   $1,400,000 
Consulting revenue   62,000    194,560 
Portal fees   317,206    97,595 
Listing fees   145,500    86,500 
Other revenue   285    318 
Total  $2,041,658   $1,778,973 

 

Costs of revenues decreased by $16,101 to $20,134, or approximately 44% for the three months ended October 31, 2023 from $36,235 during the three months ended October 31, 2022. The decrease was primarily attributed to a decrease in third-party services for business valuations during the three months ended October 31, 2023.

 

Payroll and payroll related expenses increased by $173,927, or 20%, to $1,050,835 for the three months ended October 31, 2023, as compared to $876,908 during the three months ended October 31, 2022. The increase was attributed to higher salaries and an increase in stock-based compensation expense for stock options granted to employees.

 

Marketing expense increased by $13,849, or approximately 42%, to $46,731 for the three months ended October 31, 2023, as compared to $32,882 during the three months ended October 31, 2022. The increase in expense was primarily attributed to an increase in marketing outlets that we utilized in the three months ended October 31, 2023.

 

Rent expense increased by $1,192, or approximately 7%, to $18,379 for the three months ended October 31, 2023, as compared to $17,187 during the three months ended October 31, 2022. The increase was primarily attributed to a new office-space agreement that became effective in the current fiscal year.

 

General and administrative expenses increased by $367,810, or 131%, to $648,625 for the three months ended October 31, 2022, from $280,815 during the three months ended October 31, 2022. The increase was primarily attributed to stock-based compensation utilized to pay for professional fees.

 

Consulting expense increased by $4,953, or approximately 3%, to $204,734 for the three months ended October 31, 2023 from $199,781 during the three months ended October 31, 2022. The increase was primarily attributed to an increase in overseas programmers.

 

Interest expense decreased by $12,416 to $10,562, or approximately 54%, for the three months ended October 31, 2023, as compared to $22,978 during the three months ended October 31, 2022. The decrease in interest expense was primarily attributed to lower debt amounts that resulted from paying off a secured term loan.

 

Comparison of the Six Months Ended October 31, 2023 and 2022

 

Our revenues for the six months ended October 31, 2023, increased by $441,921, or approximately 14%, to $3,561,467, as compared to $3,119,546 during the six months ended October 31, 2022. The increase in revenues is attributable to an increase in revenue of $475,967 generated by our funding portal. In the six months ended October 31, 2023, we recorded $838,562 in funding portal revenues, consisting of portal fees of $539,062 and listing fees of $299,500, as compared to funding portal revenues of $362,595 in the six months ended October 31, 2022, consisting of portal fees of $148,595 and listing fees of $214,000. The increase is funding portal revenues in the three months ended October 31, 2023 is primarily attributable to increased offering activity on the platform resulting in higher portal fees due to increased investments in offerings on the portal as well as greater number of offerings on the portal during such period resulting in higher listing fees during the period.

 

 -26- 

 

 

The components of revenue were as follows:

 

   Oct. 31, 2023   Oct. 31, 2022 
Consulting services for equity securities  $2,626,667   $2,425,000 
Consulting revenue   95,700    331,390 
Portal fees   539,062    148,595 
Listing fees   299,500    214,000 
Other revenue   538    561 
Total  $3,561,467   $3,119,546 

 

Costs of revenues decreased by $19,111 to $38,187, or approximately 33%, for the six months ended October 31, 2023 from $57,298 during the six months ended October 31, 2022. The decrease was primarily attributed to a decrease in third-party services for business valuations during the six months ended October 31, 2023.

 

Payroll and payroll related expenses increased by $441,029, or approximately 27%, to $2,087,877 for the six months ended October 31, 2023, as compared to $1,646,848 during the six months ended October 31, 2022. The increase was attributed to higher wages in the six-month period ended October 31, 2023 and additional stock-based compensation.

 

Marketing expense increased by $247,957, or approximately 610%, to $288,619 for the six months ended October 31, 2023, as compared to $40,662 during the six months ended October 31, 2022. The increase was to bring awareness to the funding portal operations and the Company to attract new issuers and investors.

 

Rent expense increased by $3,590, or approximately 10%, to $37,989 for the six months ended October 31, 2023, as compared to $34,399 during the six months ended October 31, 2022. The increase was primarily attributed to a new office-space agreement that became effective in the current fiscal year.

 

General and administrative expenses increased by $763,807, or approximately 114%, to $1,436,919 for the six months ended October 31, 2023, from $673,112 during the six months ended October 31, 2022. The increase was primarily attributed to professional fees, including stock-based compensation.

 

Consulting expense increased by $43,284, or 13%, to $368,676 for the six months ended October 31, 2023 from $325,392 during the six months ended October 31, 2022. The increase was primarily attributed to increased payments of software engineers.

 

Interest expense decreased by $35,424 to $23,866, or approximately 60%, for the six months ended October 31, 2023, as compared to $59,290 during the six months ended October 31, 2022. The decrease in interest expense was primarily attributed to lower debt amounts that resulted from paying off a secured term loan.

 

Liquidity and Capital Resources

 

At October 31, 2023, we had cash and cash equivalents of $528,827 and negative working capital of $1,131,275 as compared to cash and cash equivalents of $569,441 and negative working capital of $2,622,670 at April 30, 2023.

 

We have been successful in raising capital by completing public offerings of our common stock.

 

On July 15, 2022, we completed an underwritten public offering of 1,205,000 shares of our common stock and warrants to purchase 1,205,000 shares of our common stock at a combined public offering price of $4.15 per share and warrant. The gross proceeds from the offering were $5,000,750 prior to deducting underwriting discounts, commissions, and other offering expenses. The warrants have a per share exercise price of $5.19, are exercisable immediately, and expire five years from the date of issuance. With the use of proceeds, we paid $1 million of debt to our secured lender, to reduce the outstanding principal balance to $400,000.

 

 -27- 

 

 

On December 16, 2022 we completed an underwritten public offering of 1,247,000 shares of our common stock, at a price to the public of $1.40 per share. In conjunction with this offering, we issued the underwriter and its designees warrants to purchase 62,350 shares of our common stock at an exercise price of $1.75. The underwriters exercised their over-allotment option and on January 5, 2023, we issued an additional 187,000 shares of its common stock at a price of $1.40 per share. We received net proceeds of $1,621,459 for the issuance of a total of 1,434,000 shares of common stock in both the initial and over-allotment offering. In conjunction with the exercise of the over-allotment, the Company issued the underwriter and its designees warrants to purchase 9,350 shares of our common stock with an exercise price of $1.75.

 

On May 23, 2023, we entered into a securities purchase agreement with certain institutional investors, pursuant to which sold to such investors, in a registered direct offering (the “Offering”), 1,100,000 shares (the “Shares”) of our common stock, par value $0.001 per share (the “Common Stock”), at a price of $1.55 per Share, for aggregate gross proceeds of $1,705,000, before deducting the placement agent’s fees and other offering expenses payable by us. The Offering closed on May 25, 2023. The Shares were offered and issued and sold pursuant to our shelf registration statement on Form S-3 (File 333-267921), filed by us with the Securities and Exchange Commission under the Securities Act of 1933, as amended, on October 18, 2022 and declared effective on October 26, 2022.

 

With the use of proceeds, we paid our secured lender $350,000 in principal plus accrued interest of $17,167.23 to retire all outstanding obligations to the secured lender.

 

On July 24, 2023 we completed an underwritten public offering of 1,725,000 shares of our common stock, at a price to the public of $0.70 per share for aggregate gross proceeds of $1,207,500, before deducting underwriting discounts and offering expenses payable by us. In conjunction with this offering, we issued the underwriter, and its designees, warrants to purchase 86,250 shares of our common stock at an exercise price of $0.875.

 

We believe that our existing cash investment balances, our anticipated cash flows from operations and liquidity sources including offering of equity and/or debt securities and/or the sale of equity positions in certain portfolio companies for which we provide marketing and strategic advice may not be sufficient to meet our working capital and expenditure requirements for the next 12 months. Consequently, beginning in November 2023, we laid off some employees, and our executive officers agreed to defer one half of their cash salaries and are continuing efforts to reduce operating expenses. We plan to continue operating with lower fixed overhead amounts and seek to raise money from private placements, public offerings and/or bank financing. Our management has determined, based on its recent history and the negative cash flow from operations, that it is unlikely that its plan will sufficiently alleviate or mitigate, to a sufficient level, the relevant conditions or events noted above. To the extent that funds generated from any private placements, public offerings and/or bank financing, if available, are insufficient, we will have to raise additional working capital. No assurance can be given that additional financing will be available, or if available, will be on acceptable terms. Accordingly, the Company’s management has concluded that these conditions raise substantial doubt about our ability to continue as a going concern. There can be no assurance that we will be able to achieve our business plan objectives or be able to achieve or maintain cash-flow-positive operating results. If we are unable to generate adequate funds from operations or raise sufficient additional funds, we may not be able to repay our existing debt, continue to operate our business network, respond to competitive pressures or fund our operations. As a result, we may be required to significantly reduce, reorganize, discontinue or shut down our operations.

 

Year over Year Changes

 

Net cash used in operating activities amounted to $1,965,814 and $2,054,600 for the six months ended October 31, 2023 and 2022, respectively. The principal source of cash from operating activities in the six months ended October 31, 2023 was a non-cash item, stock-based compensation of $763,873. However, the sources of cash were offset by a receipt of equity in lieu of cash of $1,170,000 and an increase in accounts receivable of $1,517,167. The principal sources of cash from operating activities for the six months ended October 31, 2022 was net income of $247,615, a realized loss on investments of $406,060 and stock-based compensation of $65,906. However, these sources of cash were offset by the receipt of equity securities in lieu of cash of $2,500,000, changes in deferred taxes of $198,000, a gain on a debt conversion of $224,260, and a decrease in accounts payable and accrued expenses of $64,294.

 

 -28- 

 

 

Net cash provided by investing activities amounted to $0 and $200,000 in the six months ended October 31, 2023 and 2022, respectively. Net cash provided by investing activities in the six months ended October 31, 2022 consisted of proceeds from the sale of 606,060 shares of an investment in KingsCrowd Inc.

 

For the six months ended October 31, 2023, net cash provided by financing activities amounted to $1,925,200, which consisted of proceeds from the sale of common stock of $2,275,200, which was offset by repayment of $350,000 in principal to our secured lender. For the six months ended October 31, 2022, net cash provided from financing activities amounted to $2,945,917, which included proceeds from the sale of common stock of $3,949,117, which was offset by a payment of $3,200 for a related party note, and payment of $1,000,000 to a secured lender.

 

In the six months ended October 31, 2023 and 2022, there were no expenditures for capital assets. We do not anticipate any capital expenditures in fiscal 2023.

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

 

The Company is not required to provide the information required by this Item as it is a “smaller reporting company,” as defined in Rule 12b-2 of the Exchange Act.

 

ITEM 4. CONTROLS AND PROCEDURES.

 

(a) Disclosure Controls and Procedures.

 

The Company’s management, with the participation of the Principal Executive Officer (the “PEO”) and Principal Financial Officer (the “PFO”), has evaluated the effectiveness of the Company’s disclosure controls and procedures (as defined in SEC Rule 13a-15(e)) as of October 31, 2023. Based on that evaluation, the PEO and the PFO concluded that, as of October 31, 2023, such controls and procedures were effective.

 

(b) Management’s Assessment of Internal Control over Financial Reporting

 

Management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in the Exchange Act Rules 13a-15(f). A system of internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles.

 

Under the supervision and with the participation of management, including the PEO and the PFO, the Company’s management has evaluated the effectiveness of its internal control over financial reporting as of October 31, 2023, based on the criteria established in a report entitled “2013 Internal Control - Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission” and the interpretive guidance issued by the Commission in Release No. 34-55929. Based on this evaluation, the Company’s management has evaluated and concluded that the Company’s internal control over financial reporting was effective as of October 31, 2023.

 

The Company’s annual report on Form 10-K for the year ended April 30, 2023 does not include an attestation report of the Company’s independent registered public accounting firm regarding internal control over financial reporting. The Company’s registered public accounting firm was not required to issue an attestation on its internal controls over financial reporting pursuant to the rules of the SEC. The Company will continue to evaluate the effectiveness of internal controls and procedures on an ongoing basis.

 

(c) Changes in Internal Control over Financial Reporting

 

There have been no changes in our internal controls over financial reporting (as such term is defined in Rule 13a-15(f) and 15d-15(f) under the Securities Exchange Act) during the quarter ended October 31, 2023 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

 -29- 

 

 

PART II – OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS.

 

We are currently not involved in any litigation that we believe could have a material adverse effect on our financial condition or results of operations. There is no action, suit, proceeding, inquiry or investigation before or by any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge of the executive officers of our company or any of our subsidiaries, threatened against or affecting our company, our common stock, any of our subsidiaries or of our companies or our subsidiaries’ officers or directors in their capacities as such, in which an adverse decision could have a material adverse effect.

 

ITEM 1A. RISK FACTORS.

 

Risk factors that affect our business and financial results are discussed in Part I, Item 1A “Risk Factors,” in our Annual Report on Form 10-K for the year ended April 30, 2023 as filed with the SEC on July 27, 2023 (“Annual Report”). There have been no material changes in our risk factors from those previously disclosed in our Annual Report, except as discussed below. You should carefully consider the risks described in our Annual Report, which could materially affect our business, financial condition or future results. The risks described in our Annual Report are not the only risks we face. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition, and/or operating results. If any of the risks actually occur, our business, financial condition, and/or results of operations could be negatively affected.

 

Our financial situation creates doubt whether we will continue as a going concern.

 

At October 31, 2023, we had negative working capital of $1,131,275 and for the six months ended October 31, 2023, we had an operating loss of $696,800 and net cash used in operating activities amounted to $1,965,814. There can be no assurances that we will be able to achieve a level of revenues adequate to generate sufficient cash flow from operations or additional financing through private placements, public offerings and/or bank financing necessary to support our working capital requirements. Our management has recently reduced its operating expenses and we have turned our focus to our funding portal business, which generates cash revenues and has seen a growth in revenues on a year-to-year and quarter-to-quarter basis. We plan to continue operating with lower fixed overhead amounts and seek to raise money from private placements, public offerings and/or bank financing. Our management has determined, based on its recent history and the negative cash flow from operations, that it is unlikely that its plan will sufficiently alleviate or mitigate, to a sufficient level, the relevant conditions or events noted above. To the extent that funds generated from any private placements, public offerings and/or bank financing, if available, are insufficient, we will have to raise additional working capital. No assurance can be given that additional financing will be available, or if available, will be on acceptable terms. Accordingly, our management has concluded that these conditions raise substantial doubt about our ability to continue as a going concern. There can be no assurance that we will be able to achieve its business plan objectives or be able to achieve or maintain cash-flow-positive operating results. If we unable to generate adequate funds from operations or raise sufficient additional funds, we may not be able to repay our existing debt, continue to operate our business network, respond to competitive pressures or fund our operations. As a result, we may be required to significantly reduce, reorganize, discontinue or shut down our operations.

 

Our ability to have our securities traded on the Nasdaq Capital Market is subject to us meeting applicable listing criteria.

 

We are currently listed on the Nasdaq Stock Market, LLC (“Nasdaq”), a national securities exchange. The Nasdaq requires companies desiring to list their common stock to meet certain listing criteria including total number of shareholders: minimum stock price, total value of public float, and in some cases total shareholders’ equity and market capitalization. Our failure to meet such applicable listing criteria could prevent us from listing our common stock on the Nasdaq. In the event we are unable to have our shares traded on Nasdaq, our common stock could potentially trade on the OTCQX or the OTCQB, each of which is generally considered less liquid and more volatile than the Nasdaq. Our failure to have our shares traded on the Nasdaq could make it more difficult for you to trade our shares, could prevent our common stock trading on a frequent and liquid basis and could result in the value of our common stock being less than it would be if we were able to list our shares on the Nasdaq.

 

 -30- 

 

 

On September 1, 2023, we received written notice from Nasdaq that we were not in compliance with Nasdaq Listing Rule 5550(a)(2), as the minimum bid price of our common stock had been below $1.00 per share for 30 consecutive business days. In accordance with Nasdaq Listing Rule 5810, we have a period of 180-calendar days, or until February 8, 2024, to regain compliance with the minimum bid price requirement. To regain compliance, the closing bid price of our common stock must meet or exceed $1.00 per share for at least 10 consecutive business days during this 180-calendar day period. In the event we do not regain compliance by February 8, 2024, we may be eligible for an additional 180-calendar day grace period if we meet the continued listing standards, with the exception of bid price, for the Nasdaq Capital Market, and we provide written notice to Nasdaq of our intention to cure the deficiency during the second compliance period. If we do not qualify for or fail to regain compliance during the second compliance period, then Nasdaq will notify us of its determination to delist our common stock, at which point we would have an option to appeal the delisting determination to a Nasdaq hearings panel. We intend to actively monitor the closing bid price of our common stock and may, if appropriate, consider implementing available options to regain compliance with the minimum bid price under the Nasdaq Listing Rules.

 

If we are unable to regain compliance with the Nasdaq minimum bid price requirement and Nasdaq delists our common stock and we are unable to obtain listing on another national securities exchange, a reduction in some or all of the following may occur, each of which could have a material adverse effect on our shareholders:

 

  the liquidity of our common stock;
     
  the market price of our common stock;
     
  our ability to obtain financing for the continuation of our operations;
     
  the number of institutional and general investors that will consider investing in our common stock;
     
  the number of investors in general that will consider investing in our common stock;
     
  the number of market makers in our common stock;
     
  the availability of information concerning the trading prices and volume of our common stock; and
     
  the number of broker-dealers willing to execute trades in shares of our common stock.

 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

 

1. On October 26, 2023, we issued 18,750 shares of our common stock in conjunction with the purchase of a 10% interest in Caesar Media Group Inc. We did not receive any proceeds for the issuance of these shares. The issuance was exempt from registration pursuant to Section 4(a)(2) of the Securities Act of 1933, as amended.

 

2. On October 26, 2023, we issued 6,250 shares of our common stock in conjunction with the purchase of MSG Development Corp., a wholly owned subsidiary. We did not receive any proceeds for the issuance of these shares. The issuance was exempt from registration pursuant to Section 4(a)(2) of the Securities Act of 1933, as amended.

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

 

None.

 

 -31- 

 

 

ITEM 4. MINE SAFETY DISCLOSURES.

 

Not applicable.

 

ITEM 5. OTHER INFORMATION.

 

None

 

ITEM 6. EXHIBITS.

 

Exhibit No.    
     
31.1*   Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
     
31.2*   Certification of Principal Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
     
32.1**   Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
     
32.2**   Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
     
101.INS*   Inline XBRL Instance Document
     
101.SCH*   Inline XBRL Taxonomy Extension Schema Document
     
101.CAL*   Inline XBRL Taxonomy Extension Calculation Linkbase Document
     
101.DEF*   Inline XBRL Taxonomy Extension Definition Linkbase Document
     
101.LAB*   Inline XBRL Taxonomy Extension Label Linkbase Document
     
101.PRE*   Inline XBRL Taxonomy Extension Presentation Linkbase Document
     
104*   Cover Page Interactive Data File - the cover page from the Registrant’s Quarterly Report on Form 10-Q for the quarter ended October 31, 2023 is formatted in Inline XBRL

 

 -32- 

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Date: December 14, 2023 NETCAPITAL INC.
     
  By: /s/ Martin Kay
    Martin Kay
   

Chairman of the Board and Chief Executive Officer

(Principal Executive Officer)

     
  By: /s/ Coreen Kraysler
   

Coreen Kraysler

Chief Financial Officer

    (Principal Financial and Accounting Officer)

 

 -33- 

 

 

EXHIBIT 31.1

 

CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 302 OF

THE SARBANES-OXLEY ACT OF 2002

 

I, Martin Kay, certify that:

 

1. I have reviewed this quarterly report on Form 10-Q of Netcapital Inc.;
   
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
   
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods present in this report;
   
4. I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13-a-15(f) and 15d-15(f)) for the registrant and have:

 

  a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
     
  b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
     
  c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
     
  d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5. I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

  a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
     
  b) Any fraud, whether or not material, that involved management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: December 14, 2023 By: /s/ Martin Kay
    Martin Kay
    Principal Executive Officer Netcapital Inc.

 

 

 

 

EXHIBIT 31.2

 

CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 302 OF

THE SARBANES-OXLEY ACT OF 2002

 

I, Coreen Kraysler, certify that:

 

1. I have reviewed this quarterly report on Form 10-Q of Netcapital Inc.;
   
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
   
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods present in this report;
   
4. I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13-a-15(f) and 15d-15(f)) for the registrant and have:

 

  a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
     
  b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
     
  c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
     
  d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5. I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

  a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
     
  b) Any fraud, whether or not material, that involved management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: December 14, 2023 By: /s/ Coreen Kraysler
    Coreen Kraysler
    Principal Financial and Accounting Officer Netcapital Inc.

 

 

 

 

EXHIBIT 32.1

 

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 906 OF

THE SARBANES-OXLEY ACT OF 2002

 

In connection with this Quarterly Report of Netcapital Inc. (the “Company”), on Form 10-Q for the quarter ended October 31, 2023, as filed with the U.S. Securities and Exchange Commission on the date hereof, I, Cecilia Lenk, Principal Executive Officer of the Company, certify to the best of my knowledge, pursuant to 18 U.S.C. Sec. 1350, as adopted pursuant to Sec. 906 of the Sarbanes-Oxley Act of 2002, that:

 

  (1) Such Quarterly Report on Form 10-Q for the quarter ended October 31, 2023, fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
     
  (2) The information contained in such Quarterly Report on Form 10-Q for the quarter ended October 31, 2023, fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

Date: December 14, 2023 By: /s/ Martin Kay
    Martin Kay
    Principal Executive Officer Netcapital Inc.

 

This certification accompanies the Report pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not be deemed filed by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

 

A signed original of this written statement required by Section 906, or other document authenticating, acknowledging, or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906, has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

 

 

 

 

EXHIBIT 32.2

 

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 906 OF

THE SARBANES-OXLEY ACT OF 2002

 

In connection with this Quarterly Report of Netcapital Inc. (the “Company”), on Form 10-Q for the quarter ended October 31, 2023, as filed with the U.S. Securities and Exchange Commission on the date hereof, I, Coreen Kraysler, Principal Financial Officer of the Company, certify to the best of my knowledge, pursuant to 18 U.S.C. Sec. 1350, as adopted pursuant to Sec. 906 of the Sarbanes-Oxley Act of 2002, that:

 

  (3) Such Quarterly Report on Form 10-Q for the quarter ended October 31, 2023, fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
     
  (4) The information contained in such Quarterly Report on Form 10-Q for the quarter ended October 31, 2023, fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

Date: December 14, 2023 By: /s/ Coreen Kraysler
    Coreen Kraysler
    Principal Financial and Accounting Officer Netcapital Inc.

 

This certification accompanies the Report pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not be deemed filed by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

 

A signed original of this written statement required by Section 906, or other document authenticating, acknowledging, or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906, has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

 

 

 

v3.23.3
Cover - shares
6 Months Ended
Oct. 31, 2023
Dec. 14, 2023
Cover [Abstract]    
Document Type 10-Q  
Amendment Flag false  
Document Quarterly Report true  
Document Transition Report false  
Document Period End Date Oct. 31, 2023  
Document Fiscal Period Focus Q2  
Document Fiscal Year Focus 2024  
Current Fiscal Year End Date --04-30  
Entity File Number 001-41443  
Entity Registrant Name NETCAPITAL INC.  
Entity Central Index Key 0001414767  
Entity Tax Identification Number 87-0409951  
Entity Incorporation, State or Country Code UT  
Entity Address, Address Line One 1 Lincoln Street  
Entity Address, City or Town Boston  
Entity Address, State or Province MA  
Entity Address, Postal Zip Code 02111  
City Area Code (781)  
Local Phone Number 925-1700  
Title of 12(b) Security Common Stock, par value $0.001 per share  
Trading Symbol NCPL  
Security Exchange Name NASDAQ  
Entity Current Reporting Status Yes  
Entity Interactive Data Current Yes  
Entity Filer Category Non-accelerated Filer  
Entity Small Business true  
Entity Emerging Growth Company false  
Entity Shell Company false  
Entity Common Stock, Shares Outstanding   9,459,132
v3.23.3
Condensed Consolidated Balance Sheets - USD ($)
Oct. 31, 2023
Apr. 30, 2023
Assets:    
Cash and cash equivalents $ 528,827 $ 569,441
Accounts receivable net 2,899,667 1,388,500
Other receivables 158,873
Note receivable 20,000
Prepaid expenses 313,058 583,030
Total current assets 3,920,425 2,540,971
Deposits 6,300 6,300
Purchased technology, net 15,818,635 15,875,297
Investment in affiliate 240,080 240,080
Equity securities 24,491,821 22,955,445
Total assets 44,679,261 41,820,093
Current liabilities:    
Trade 812,908 578,331
Accrued expenses 415,603 285,065
Stock subscription payable 10,000 10,000
Deferred revenue 508 661
Interest payable 88,353 98,256
Current taxes payable 174,000
Deferred tax liability, net 1,714,000 1,657,000
Secured note payable 350,000
Current portion of SBA loans 1,885,800 1,885,800
Loan payable - bank 34,324 34,324
Total current liabilities 5,051,700 5,163,641
Long-term liabilities:    
Long-term SBA loans, less current portion 500,000 500,000
Total liabilities 5,551,700 5,663,641
Commitments and contingencies
Stockholders’ equity:    
Common stock, $.001 par value; 900,000,000 shares authorized, 9,459,132 and 6,440,527 shares issued and outstanding 9,459 6,441
Shares to be issued 122,124 183,187
Capital in excess of par value 33,682,137 30,500,944
Retained earnings 5,313,841 5,465,880
Total stockholders’ equity 39,127,561 36,156,452
Total liabilities and stockholders’ equity 44,679,261 41,820,093
Related Party [Member]    
Assets:    
Notes receivable 202,000 202,000
Current liabilities:    
Related party 75,204 75,204
Related party debt $ 15,000 $ 15,000
v3.23.3
Condensed Consolidated Balance Sheets (Parenthetical) - $ / shares
Oct. 31, 2023
Apr. 30, 2023
Statement of Financial Position [Abstract]    
Common stock, par value $ 0.001 $ 0.001
Common stock, shares authorized 900,000,000 900,000,000
Common stock, shares issued 9,459,132 6,440,527
Common stock, shares outstanding 9,459,132 6,440,527
v3.23.3
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Oct. 31, 2023
Oct. 31, 2022
Oct. 31, 2023
Oct. 31, 2022
Income Statement [Abstract]        
Revenues $ 2,041,658 $ 1,778,973 $ 3,561,467 $ 3,119,546
Costs of services 20,134 36,235 38,187 57,298
Gross profit 2,021,524 1,742,738 3,523,280 3,062,248
Costs and expenses:        
Consulting expense 204,734 199,781 368,676 325,392
Marketing 46,731 32,882 288,619 40,662
Rent 18,379 17,187 37,989 34,399
Payroll and payroll related expenses 1,050,835 876,908 2,087,877 1,646,848
General and administrative costs 648,625 280,815 1,436,919 673,112
Total costs and expenses 1,969,304 1,407,573 4,220,080 2,720,413
Operating income (loss) 52,220 335,165 (696,800) 341,835
Other income (expense):        
Interest expense (10,562) (22,978) (23,866) (59,290)
Gain on debt conversion 224,260
Amortization of intangible assets (28,331) (21,081) (56,662) (42,162)
Unrealized loss on equity securities (8,968) (8,968)
Realized loss on sale of investment (406,060)
Total other income (expense) (38,893) (53,027) (80,528) (292,220)
Net income before taxes 13,327 282,138 (777,328) 49,615
Income tax expense (benefit) (326,289) 99,000 (625,289) (198,000)
Net income (loss) $ 339,616 $ 183,138 $ (152,039) $ 247,615
Basic earnings per share $ 0.04 $ 0.04 $ (0.02) $ 0.07
Diluted earnings per share $ 0.04 $ 0.04 $ (0.02) $ 0.07
Weighted average number of common shares outstanding:        
Basic 9,435,491 4,289,802 8,453,349 3,729,174
Diluted 9,435,741 4,290,052 8,453,349 3,729,424
v3.23.3
Condensed Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)
Common Stock [Member]
Share To Be Issued [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Apr. 30, 2022 $ 2,934 $ 244,250 $ 22,479,769 $ 2,510,908 $ 25,237,861
Balance, shares at Apr. 30, 2022 2,934,344        
Shares issued for debt conversion $ 134 379,852 379,986
Shares issued for debt conversion, shares 133,333        
Sale of common stock $ 1,205 3,947,912 3,949,117
Sale of common stock, shares 1,205,000        
Vesting of stock options 32,953 32,953
Net income (loss) 64,477 64,477
Balance at Jul. 31, 2022 $ 4,273 244,250 26,840,486 2,575,385 29,664,394
Balance, shares at Jul. 31, 2022 4,272,677        
Sale of common stock $ 3 23,397 23,400
Sale of common stock, shares 2,600        
Vesting of stock options 32,953 32,953
Net income (loss)   183,138 183,138
Purchase of equity interest $ 37 366,338 366,375
Purchase of equity interest, shares 37,500        
Balance at Oct. 31, 2022 $ 4,313 244,250 27,263,174 2,758,523 30,270,260
Balance, shares at Oct. 31, 2022 4,312,777        
Sale of common stock $ 1,434 1,620,025 1,621,459
Sale of common stock, shares 1,434,000        
Vesting of stock options 63,057 63,057
Net income (loss) 1,696,499 1,696,499
Purchase of equity interest $ 19 171,105 171,124
Purchase of equity interest, shares 18,750        
Purchase of intellectual property $ 300 434,700 435,000
Purchase of intellectual property, shares 300,000        
Reduction in shares to be issued $ 6 (61,063) 61,057
Reduction in shares to be issued, shares 6,250        
Balance at Jan. 31, 2023 $ 6,072 183,187 29,613,118 4,455,022 34,257,399
Balance, shares at Jan. 31, 2023 6,071,777        
Vesting of stock options 132,943 132,943
Net income (loss)   1,010,858 1,010,858
Purchase of equity interest $ 19 195,233 195,252
Purchase of equity interest, shares 18,750        
Stock-based compensation $ 350 559,650 560,000
Stock-based Compensation, shares 350,000        
Balance at Apr. 30, 2023 $ 6,441 183,187 30,500,944 5,465,880 36,156,452
Balance, shares at Apr. 30, 2023 6,440,527        
Sale of common stock $ 2,825 2,272,375 2,275,200
Sale of common stock, shares 2,825,000        
Vesting of stock options 139,371 139,371
Net income (loss) (491,655) (491,655)
Purchase of equity interest $ 18 183,170 183,188
Purchase of equity interest, shares 18,750        
Stock-based compensation $ 100 143,900 144,000
Stock-based Compensation, shares 100,000        
Stock-based settlement $ 50 58,779 58,829
Stock-based settlement, shares 49,855        
Balance at Jul. 31, 2023 $ 9,434 183,187 33,298,539 4,974,225 38,465,385
Balance, shares at Jul. 31, 2023 9,434,132        
Vesting of stock options 139,371 139,371
Net income (loss) 339,616 339,616
Purchase of equity interest $ 19 183,170 183,189
Purchase of equity interest, shares 18,750        
Reduction in shares to be issued $ 6 (61,063) 61,057
Reduction in shares to be issued, shares 6,250        
Balance at Oct. 31, 2023 $ 9,459 $ 122,124 $ 33,682,137 $ 5,313,841 $ 39,127,561
Balance, shares at Oct. 31, 2023 9,459,132        
v3.23.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Oct. 31, 2023
Oct. 31, 2022
Oct. 31, 2023
Oct. 31, 2022
Apr. 30, 2023
OPERATING ACTIVITIES          
Net income (loss) $ 339,616 $ 183,138 $ (152,039) $ 247,615  
Adjustment to reconcile net income (loss) to net cash used in operating activities:          
Stock-based compensation 280,522 32,953 763,873 65,906  
Receipt of equity in lieu of cash     (1,170,000) (2,500,000)  
Unrealized gain on equity securities 8,968 8,968  
Gain on debt conversion     (224,260)  
Provision for bad debts     6,000  
Realized loss on investment 406,060  
Changes in deferred taxes     57,000 (198,000)  
Amortization of intangible assets 28,331 21,081 56,662 42,162  
Changes in non-cash working capital balances:          
Accounts receivable     (1,517,167) 164,100  
Other receivables     (158,873) (16,604)  
Prepaid expenses     (12,329) (33,542)  
Accounts payable and accrued expenses     365,115 (64,294)  
Accounts payable - related party     (8,819)  
Income taxes payable     (174,000)  
Deferred revenue     (153) (1,872)  
Accrued interest payable     (9,903) 57,980  
Net cash used in operating activities     (1,945,814) (2,054,600)  
INVESTING ACTIVITIES          
Note receivable     (20,000)  
Proceeds from sale of investment     200,000  
Net cash provided by (used in) investing activities     (20,000) 200,000  
FINANCING ACTIVITIES          
Payment to secured lender     (350,000) (1,000,000)  
Payment of related party note     (3,200)  
Proceeds from sale of common stock     2,275,200 3,949,117  
Net cash provided by financing activities     1,925,200 2,945,917  
Net increase (decrease) in cash     (40,614) 1,091,317  
Cash and cash equivalents, beginning of the period     569,441 473,925 $ 473,925
Cash and cash equivalents, end of the period $ 528,827 $ 1,565,242 528,827 1,565,242 $ 569,441
Supplemental disclosure of cash flow information:          
Cash paid for taxes      
Cash paid for interest     33,767 1,310  
Supplemental Non-Cash Financing Information:          
Common stock issued to pay promissory notes     266,272  
Common stock issued to purchase 10% interest in Caesar Media Group Inc.     183,188  
Common stock issued to pay related party payable     $ 113,714  
v3.23.3
Summary of Significant Accounting Policies
6 Months Ended
Oct. 31, 2023
Accounting Policies [Abstract]  
Summary of Significant Accounting Policies

Note 1– Summary of Significant Accounting Policies

 

Basis of Presentation

 

The accompanying unaudited condensed financial statements of Netcapital Inc. (the “Company”) have been prepared in accordance with generally accepted accounting principles (“GAAP”) for interim financial information and in accordance with the rules and regulations of the U.S. Securities and Exchange Commission (“SEC”) for quarterly reports on Form 10-Q. Accordingly, they do not include all of the information and notes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three- and six-month periods ended October 31, 2023, are not necessarily indicative of the results that may be expected for the fiscal year ended April 30, 2024. For further information, refer to the audited financial statements and accompanying notes included in our Annual Report on Form 10-K for the year ended April 30, 2023.

 

Use of Estimates

 

Preparation of condensed consolidated financial statements in conformity with GAAP requires the use of estimates and judgments that affect the reported amounts in the condensed consolidated financial statements and accompanying notes. GAAP requires us to make estimates and judgments in several areas, including, but not limited to, those related to revenue recognition, accounts receivable, valuation of equity securities, income taxes, and valuation of long-lived assets including intellectual property and purchased technology. These estimates are based on management’s knowledge of current events, interpretation of regulations, and expectations about actions we may undertake in the future. Actual results could differ materially from those estimates.

 

Significant Accounting Policies

 

There have been no material changes to our significant accounting policies from our Annual Report on Form 10-K for the fiscal year ended April 30, 2023.

 

The Company accounts for allowance for credit losses under the current expected credit loss (“CECL”) impairment model for its financial assets, including accounts receivable, and presents the net amount of the financial instrument expected to be collected. The CECL impairment model requires an estimate of expected credit losses, measured over the contractual life of an instrument, which considers forecasts of future economic conditions in addition to information about past events and current conditions. Based on this model, the Company estimates the amount of uncollectible accounts receivable at the end of each reporting period based on the aging of the receivable balance, current and historical customer trends, communications with its customers, and macro-economic conditions. Amounts are written off after considerable collection efforts have been made and the amounts are determined to be uncollectible.

 

Management does not believe that any recently issued, but not yet effective, accounting standards could have a material effect on the accompanying financial statements. As new accounting pronouncements are issued, we will adopt those that are applicable under the circumstances.

 

 

v3.23.3
Concentrations
6 Months Ended
Oct. 31, 2023
Risks and Uncertainties [Abstract]  
Concentrations

Note 2 – Concentrations

 

For the three and six months ended October 31, 2023, the Company had one customer that constituted 27% and 31% of revenues, and a second customer that constituted 27% and 31% of revenues, and a third customer that constituted 20% and 11% of revenues, respectively. For the three and six months ended October 31, 2022, the Company had one customer that constituted 79% and 67% of revenues, and a second customer that constituted 0% and 10% of revenues, respectively.

 

v3.23.3
Revenue Recognition
6 Months Ended
Oct. 31, 2023
Revenue Recognition  
Revenue Recognition

Note 3 – Revenue Recognition

 

Revenue Recognition under ASC 606

 

The Company recognizes service revenue from its consulting contracts, funding portal and game website using the five-step model as prescribed by ASC 606:

 

Identification of the contract, or contracts, with a customer.
   
Identification of the performance obligations in the contract.
   
Determination of the transaction price.
   
Allocation of the transaction price to the performance obligations in the contract; and
   
Recognition of revenue when or as the Company satisfies a performance obligation.

 

The Company identifies performance obligations in contracts with customers, which primarily are professional services, listing fees on our funding portal, and a portal fee of 4.9% of the money raised on the funding portal. The transaction price is determined based on the amount the Company expects to be entitled to receive in exchange for transferring the promised services to the customer. The transaction price in the contract is allocated to each distinct performance obligation in an amount that represents the relative amount of consideration expected to be received in exchange for satisfying each performance obligation. Revenue is recognized when performance obligations are satisfied. The Company usually bills its customers before it provides any services and begins performing services after the first payment is received. Contracts are typically one year or less. For larger contracts, in addition to the initial payment, the Company may allow for progress payments throughout the term of the contract.

 

 

Judgments and Estimates

 

The estimation of variable consideration for each performance obligation requires the Company to make subjective judgments. The Company enters into contracts with customers that regularly include promises to transfer multiple services, such as digital marketing, web-based videos, offering statements, and professional services. For arrangements with multiple services, the Company evaluates whether the individual services qualify as distinct performance obligations. In its assessment of whether a service is a distinct performance obligation, the Company determines whether the customer can benefit from the service on its own or with other readily available resources, and whether the service is separately identifiable from other services in the contract. This evaluation requires the Company to assess the nature of each individual service offering and how the services are provided in the context of the contract, including whether the services are significantly integrated, highly interrelated, or significantly modify each other, which may require judgment based on the facts and circumstances of the contract.

 

When agreements involve multiple distinct performance obligations, the Company allocates arrangement consideration to all performance obligations at the inception of an arrangement based on the relative standalone selling prices (SSP) of each performance obligation. Where the Company has standalone sales data for its performance obligations which are indicative of the price at which the Company sells a promised service separately to a customer, such data is used to establish SSP. In instances where standalone sales data is not available for a particular performance obligation, the Company estimates SSP by the use of observable market and cost-based inputs. The Company continues to review the factors used to establish list price and will adjust standalone selling price methodologies as necessary on a prospective basis.

 

Service Revenue

 

Service revenue from subscriptions to the Company’s game website is recognized over time on a ratable basis over the contractual subscription term beginning on the date that the platform is made available to the customer. Payments received in advance of subscription services being rendered are recorded as a deferred revenue. Professional services revenue is recognized over time as the services are rendered.

 

When a contract with a customer is signed, the Company assesses whether collection of the fees under the arrangement is probable. The Company estimates the amount to reserve for uncollectible amounts based on the aging of the contract balance, current and historical customer trends, and communications with its customers. These reserves are recorded as operating expenses against the contract assets.

 

Contract Assets

 

Contract assets are recorded for those parts of the contract consideration not yet invoiced but for which the performance obligations are completed. The revenue is recognized when the customer receives services. Contract assets are included in other current assets in the consolidated balance sheets and will be recognized during the succeeding twelve-month period.

 

Deferred Revenue

 

Deferred revenues represent billings or payments received in advance of revenue recognition and are recognized upon transfer of control. Balances consist primarily of annual plan subscription services and professional services not yet provided as of the balance sheet date. Deferred revenues that will be recognized during the succeeding twelve-month period are recorded as current deferred revenues in the consolidated balance sheets, with the remainder recorded as other non-current liabilities in the consolidated balance sheets.

 

 

Costs to Obtain a Customer Contract

 

Sales commissions and related expenses are considered incremental and recoverable costs of acquiring customer contracts. These costs are capitalized as other current or non-current assets and amortized on a straight-line basis over the life of the contract, which approximates the benefit period. The benefit period was estimated by taking into consideration the length of customer contracts, technology lifecycle, and other factors. All sales commissions are recorded as consulting fees within the Company’s consolidated statement of operations.

 

Remaining Performance Obligations

 

The Company’s subscription terms are typically less than one year. All of the Company’s revenues in the three and six months ended October 31, 2023, which amounted to $2,041,658 and $3,561,467, respectively, are considered contract revenues. Contract revenue as of October 31, 2023 and April 30, 2023, which has not yet been recognized, amounted to $508 and $661, respectively, and is recorded on the balance sheet as deferred revenue. The Company expects to recognize revenue on all of its remaining performance obligations over the next 12 months.

 

Disaggregation of Revenue

 

Revenue is from U.S.-based companies with no notable geographical concentrations in any area. A distinction exists in revenue source; revenues are either generated online or from consulting services.

 

Revenues disaggregated by revenue source consist of the following:

 

  

Three Months

Ended

Oct. 31, 2023

  

Three Months

Ended

Oct. 31, 2022

  

Six Months

Ended

Oct. 31, 2023

  

Six Months

Ended

Oct. 31, 2022

 
Consulting services  $1,578,667   $1,594,560   $2,722,367   $2,756,390 
Fees from online services   462,991    184,413    839,100    363,156 
Total revenues  $2,041,658   $1,778,973   $3,561,467   $3,119,546 

 

 

v3.23.3
Earnings Per Common Share
6 Months Ended
Oct. 31, 2023
Earnings Per Share [Abstract]  
Earnings Per Common Share

Note 4 – Earnings Per Common Share

 

Net income per common and diluted share were calculated as follows for the three- and six-month periods ended October 31, 2023 and 2022:

  

  

Three Months

Ended

October 31,

2023

  

Three Months

Ended

October 31,

2022

  

Six Months

Ended

October 31,

2023

  

Six Months

Ended

October 31,

2022

 
Net income (loss) attributable to common stockholders – basic  $339,616   $183,138   $(152,039)  $247,615 
Adjustments to net income                
Net income (loss) attributable to common stockholders – diluted  $339,616   $183,138   $(152,039)  $247,615 
                     
Weighted average common shares outstanding - basic   9,435,491    4,289,802    8,453,349    3,729,174 
Effect of dilutive securities   250    250        250 
Weighted average common shares outstanding – diluted   9,435,741    4,290,052    8,453,349    3,729,424 
                     
Earnings (loss) per common share - basic  $0.04   $0.04   $(0.02)  $0.07 
Earnings (loss) per common share - diluted  $0.04   $0.04   $(0.02)  $0.07 

 

250 shares of common stock that are issuable pursuant to a stock subscription agreement are included in the calculation of diluted earnings per share for the three months ended October 31, 2023 and the three and six months ended October 31, 2022. The 250 shares are not included in the calculation of diluted earnings per share for the six months ended October 31, 2023 because their effect is anti-dilutive.

 

Outstanding vested warrants to purchase 1,541,682 and 1,409,732 shares of common stock are not included in the calculation of earnings per share for the three and six months ended October 31, 2023 and 2022, respectively, because their effect is anti-dilutive.

 

Outstanding vested options to purchase 521,708 and 262,000 shares of common stock are not included in the calculation of earnings per share for the three and six months ended October 31, 2023 and 2022, respectively, because their effect is anti-dilutive.

 

 

v3.23.3
Principal Financing Arrangements
6 Months Ended
Oct. 31, 2023
Principal Financing Arrangements  
Principal Financing Arrangements

Note 5 – Principal Financing Arrangements

 

The following table summarizes components debt as of October 31, 2023 and April 30, 2023:

 

   October 31, 2023   April 30, 2023   Interest Rate 
             
Secured lender  $   $350,000    12.0%
Notes payable – related parties   15,000    15,000    0.0%
U.S. SBA loan   500,000    500,000    3.75%
U.S. SBA loan   1,885,800    1,885,800    1.0%
Loan payable – bank   34,324    34,324    10.00%
Total Debt   2,435,124    2,785,124      
Less: current portion of long-term debt   1,935,124    2,285,124      
Total long-term debt  $500,000   $500,000      

 

As of October 31, 2023 and April 30, 2023, the Company owed its principal lender (“Lender”) $0 and $350,000, respectively, under an amended loan and security agreement dated July 26, 2014, amended several times thereafter and paid in full in May 2023.

 

As of October 31, 2023 and April 30, 2023, the Company’s related-party unsecured notes payable totaled $15,000.

 

The Company owes $34,324 as of October 31, 2023 and April 30, 2023 to Chase Bank. For the loan from Chase Bank, the Company pays interest only on a monthly basis, which is calculated at a rate of 10.0% per annum as of October 31, 2023.

 

On May 6, 2020, the Company borrowed $1,885,800 (the “May Loan”), on June 17, 2020 the Company borrowed $500,000 (the “June Loan”), and on February 2, 2021, the Company borrowed $1,885,800 (the “February Loan”) from a U.S. Small Business Administration (“SBA”) loan program.

 

The May loan bore interest at a rate of 1% per annum and was forgiven in its entirety in fiscal 2022.

 

The June Loan required installment payments of $2,437 monthly, beginning on June 17, 2021, over a term of thirty years. However, the SBA postponed the first installment payment for 18 months, and the first payment became due on December 17, 2022. The monthly payments of $2,437 are first applied to accrued interest payable. The monthly payments will not be applied to any of the outstanding principal balance until 2026. Consequently, the entire loan balance of $500,000 is classified as a long term liability. Interest accrues at a rate of 3.75% per annum. The Company agreed to grant a continuing security interest in its assets to secure payment and performance of all debts, liabilities, and obligations to the SBA. The June Loan was personally guaranteed by the Company’s Chief Financial Officer.

 

The February loan bears interest at a rate of 1% per annum and the due date of the first payment has been postponed by the SBA because the Company has applied for forgiveness of the February Loan.

 

 

v3.23.3
Income Taxes
6 Months Ended
Oct. 31, 2023
Income Tax Disclosure [Abstract]  
Income Taxes

Note 6 – Income Taxes

 

For the three and six months ended October 31, 2023, the Company recorded an income tax benefit of $326,289 and 625,289, respectively. For the three and six months ended October 31, 2022, the Company recorded income tax expense of $99,000 and an income tax benefit of $198,000, respectively. Included in the income tax benefit for the three and six months ended October 31, 2023 is an employee retention credit (“ERC”) of $508,292, as provided under the Coronavirus Aid, Relief and Economic Security Act. The ERC is a tax incentive available to the Company for retaining employees during the economic challenges posed by the COVID-19 pandemic.

 

v3.23.3
Related Party Transactions
6 Months Ended
Oct. 31, 2023
Related Party Transactions [Abstract]  
Related Party Transactions

Note 7 – Related Party Transactions

 

The Company’s largest shareholder, Netcapital Systems LLC (“Systems”), owns 1,711,261 shares of common stock, or 18% of the Company’s 9,459,132 outstanding shares as of October 31, 2023. The company paid Systems $5,000 in the three- and six-month periods ended October 31, 2023, and $50,000 and $150,000 in the three and six months ended October 31, 2022, respectively, for use of the software that runs the website www.netcapital.com.

 

The Chief Executive Officer of Netcapital Advisors Inc., (“Advisors”), our wholly owned subsidiary, is a member of the board of directors of KingsCrowd Inc. The Company sold 606,060 shares of KingsCrowd in June 2022 for proceeds of $200,000 and recorded a realized loss on the sale of the investment of $406,060 during the six months ended October 31, 2022. As of October 31, 2023 and April 30, 2023, the Company owned 3,209,685 shares of KingsCrowd Inc., valued at $3,209,685.

 

The Chief Executive Officer of Advisors is a member of the board of directors of Deuce Drone LLC. As of October 31, 2023 and April 30, 2022, the Company owns 2,350,000 membership interest units of Deuce Drone LLC., valued at $2,350,000. The Company has notes receivable aggregating $152,000 from Deuce Drone LLC as of October 31, 2023 and April 30, 2023.

 

Compensation to officers in the three- and six-month periods ended October 31, 2023 consisted of stock-based compensation valued at $93,526 and $187,058, respectively, and cash salary of $288,700 and $533,017 respectively.
Compensation to officers in the three- and six-month periods ended October 31, 2022 consisted of stock-based compensation valued at $6,107 and $12,215, respectively, and cash salary of $112,500 and $202,500, respectively.

 

 

Compensation to a related party consultant in the three- and six-month periods ended October 31, 2023 consisted of cash wages of $13,854 and $30,017, respectively, and for the three- and six-month periods ended October 31, 2022 consisted of cash wages of $15,000 and $30,000, respectively This consultant is also the controlling shareholder of Zelgor Inc. and $16,500 and $33,000 of the Company’s revenues in the three- and six-month periods ended October 31, 2023, respectively, and $16,500 and $27,500 of the Company’s revenues in the three- and six-month periods ended October 31, 2022, respectively, were from Zelgor Inc. As of October 31, 2023 and April 30, 2023, the Company owned 1,400,000 shares which are valued at $1,400,000.

 

As of October 31, 2023 and April 30, 2023, the Company has invested $240,080 in an affiliate, 6A Aviation Alaska Consortium, Inc., in conjunction with a land lease in an airport in Alaska. The Chief Executive Officer of Advisors is also the Chief Executive Officer of 6A Aviation Alaska Consortium, Inc.

 

We owe Steven Geary, a director, $31,680 as of October 31, 2023 and April 30, 2023. This obligation is not interest bearing. $16,680 is recorded as a related party trade accounts payable and $15,000 as a related party note payable. We have no signed agreements for the indebtedness to Mr. Geary and accordingly such obligations are not deemed in default. We owe a director of our Netcapital Funding Portal, Inc., $58,524, which is recorded as a related party trade accounts payable, and along with the $16,680 amount due to Mr. Geary, accounts for the total related party trade accounts payable amount of $75,204. The related party trade accounts payable obligations are not interest bearing and are not deemed in default.

 

During the six months ended October 31, 2022, we paid $12,019 to a related party to retire a note payable of $3,200 and expenses payable of $8,819.

 

In January 2023 we granted stock options to purchase an aggregate of 1,600,000 shares of our common stock to four related parties as follows: our Chief Executive Officer, Martin Kay, 1,000,000 shares; our Chief Financial Officer, Coreen Kraysler 200,000 shares; our Founder , Jason Frishman, 200,000 shares; and a director of Netcapital Funding Portal, Inc., Paul Riss, 200,000 shares. The options have an exercise price of $1.43, vest monthly on a straight-line basis over a 4-year period and expire in 10 years.

 

On April 25, 2023, the Company also granted an aggregate of 80,000 options, or 20,000 options each to the following board members: Cecilia Lenk, Avi Liss, Steven Geary and Arnold Scott, to purchase shares of our common stock at an exercise price of $1.40 per share. The options vest monthly on a straight-line basis over a 4-year period and expire in 10 years.

 

Coreen Kraysler, our Chief Financial Officer, has personally guaranteed a $500,000 promissory note from the U.S. Small Business Administration. The note bears interest at an annual rate of 3.75%, has a 30-year term, and monthly payments of $2,437 began on December 17, 2022.

 

v3.23.3
Stockholders’ Equity
6 Months Ended
Oct. 31, 2023
Equity [Abstract]  
Stockholders’ Equity

Note 8 – Stockholders’ Equity

 

The Company is authorized to issue 900,000,000 shares of its common stock, par value $0.001. 9,459,132 and 6,440,527 shares were outstanding as of October 31, 2023 and April 30, 2023, respectively.

 

During the quarter ended July 31, 2022, the Company issued 39,901 shares of common stock with a value of $113,714 to settle a related party payable of $294,054. The Company also issued 93,432 shares of common stock valued at $266,272 to retire $300,000 of convertible promissory notes plus accrued interest of $10,192. The convertible note holders also received warrants to purchase shares of common stock at a per share exercise price of $5.19, that are exercisable immediately, and expire five years from the date of issuance. These equity issuances resulted in a gain from the conversion of debt totaling $224,260, which is recorded as other income in the income statement.

 

On July 15, 2022, the Company completed an underwritten public offering of 1,205,000 shares of the Company’s common stock and warrants to purchase 1,205,000 shares of the Company’s common stock at a combined public offering price of $4.15 per share and warrant. The gross proceeds from the offering were $5,000,750 prior to deducting underwriting discounts, commissions, and other offering expenses, which resulted in net proceeds of $3,949,117. The warrants have a per share exercise price of $5.19, are exercisable immediately, and expire five years from the date of issuance.

 

 

In addition, the Company granted the underwriter a 45-day option to purchase up to an additional 180,750 shares of common stock and/or up to 180,750 additional warrants to cover over-allotments, if any. In connection with the closing of the offering, the underwriter partially exercised its over-allotment option and purchased an additional 111,300 warrants, and the Company issued an aggregate of 60,250 warrants to 20 individual representatives of the underwriter.

 

On December 16, 2022 the Company completed an underwritten public offering of 1,247,000 shares of the Company’s common stock, at a price to the public of $1.40 per share. Pursuant to the terms of an underwriting agreement, the Company also granted the underwriters a 45-day option to purchase up to an additional 187,000 shares of common stock solely to cover over-allotments, at the same price per share of $1.40, less the underwriting discounts and commissions. In conjunction with this offering, the Company issued the underwriter and its designees warrants to purchase 62,350 shares of our common stock at an exercise price of $1.75. The underwriters exercised their over-allotment option and on January 5, 2023, the Company issued an additional 187,000 shares of its common stock. The Company received net proceeds of $1,621,459 for the issuance of a total of 1,434,000 shares of common stock for both the initial and over-allotment offering. In conjunction with the exercise of the over-allotment, the Company issued the underwriter and its designees warrants to purchase 9,350 shares of our common stock with an exercise price of $1.75.

 

During the year ended April 30, 2023, in addition to the public offerings, the Company issued 75,000 shares of common stock, valued at $732,751, in conjunction with the purchase of a 10% equity stake in Caesar Media Group, Inc., 300,000 shares of common stock, valued at $435,000 to purchase the website and intellectual property of a real-time video conferencing website, 2,600 shares of common stock in conjunction with a stock subscription agreement with accredited investors, valued at $23,400, and 6,250 shares of common stock in conjunction with an acquisition agreement that requires shares to be issued by the Company.

 

On January 5, 2023, the Company announced the formation of the Netcapital Inc. 2023 Omnibus Equity Incentive Plan (the “Plan”), which was subsequently approved by a vote of the shareholders. In January 2023, the Company granted stock options to four individuals to purchase an aggregate of 1,600,000 of the Company’s common stock at a price of $1.43 per share and on April 25, 2023 also granted 350,000 stock options under the Plan to employees, consultants, and directors at an exercise price of $1.40 per share. All stock options in the Plan vest monthly on a straight-line basis over a 4-year period and expire in 10 years.

 

In May 2023, the Company issued 100,000 shares of its common stock, valued at $144,000, in conjunction with a consulting agreement with a business advisor.

 

On May 23, 2023, the Company entered into a securities purchase agreement with certain institutional investors, pursuant to which the Company agreed to issue and sell to such investors, in a registered direct offering (the “Offering”), 1,100,000 shares of the Company’s common stock, par value $0.001 per share, at a price of $1.55 per Share, for aggregate gross proceeds of $1,705,000, before deducting the placement agent’s fees and other offering expenses payable by the Company. The Offering closed on May 25, 2023.

 

Also, in connection with the Offering, on May 23, 2023, the Company entered into a placement agency agreement with ThinkEquity LLC, pursuant to which, the Company issued warrants to purchase up to 55,000 shares of common stock at an exercise price of $1.94, which were issued on May 25, 2023.

 

In July 2023, the Company issued 49,855 shares of its common stock in consideration of a release from an unrelated third party in conjunction with the settlement of an outstanding debt between such third party and Netcapital Systems LLC.

 

 

On July 24, 2023 the Company completed an underwritten public offering of 1,725,000 shares of the Company’s common stock, at a price to the public of $0.70 per share for aggregate gross proceeds of $1,207,500, before deducting underwriting discounts and offering expenses payable by the Company. In conjunction with this offering, the Company issued the underwriter, and its designees, warrants to purchase 86,250 shares of the Company’s common stock at an exercise price of $0.875.

 

On July 31, 2023 and on October 26, 2023, the Company issued 18,750 shares of its common stock in conjunction with the purchase of a 10% interest in Caesar Media Group Inc. October 26, 2023, the Company issued 6,250 shares of its common stock in conjunction with its purchase of MSG Development Corp. (“MSG”), a wholly owned subsidiary. As a result of the issuance to MSG, the equity account for shares to be issued decreased by $61,063 from $183,187 to $122,124. The Company did not receive any proceeds for the issuance of these shares.

 

v3.23.3
Fair Value
6 Months Ended
Oct. 31, 2023
Fair Value Disclosures [Abstract]  
Fair Value

Note 9 – Fair Value

 

The Fair Value Measurements Topic of the FASB Accounting Standards Codification establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to measurements involving significant unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy are as follows:

 

  Level 1: inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that the company has the ability to access at the measurement date.
     
  Level 2: inputs are inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly.
     
  Level 3: inputs are unobservable inputs for the asset or liability.

 

Under the Fair Value Measurements Topic of the FASB Accounting Standards Codification, we base fair value on the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. It is our policy to maximize the use of observable inputs and minimize the use of unobservable inputs when developing fair value measurements, in accordance with the fair value hierarchy. Fair value measurements for assets and liabilities where there exists limited or no observable market data and, therefore, are based primarily upon management’s own estimates, are often calculated based on current pricing policy, the economic and competitive environment, the characteristics of the asset or liability and other such factors. Therefore, the results cannot be determined with precision and may not be realized in an actual sale or immediate settlement of the asset or liability. Additionally, there may be inherent weaknesses in any calculation technique, and changes in the underlying assumptions used.

 

v3.23.3
Stock-Based Compensation Plans
6 Months Ended
Oct. 31, 2023
Share-Based Payment Arrangement, Disclosure [Abstract]  
Stock-Based Compensation Plans

Note 10 – Stock-Based Compensation Plans

 

In addition to cash payments, the Company enters agreements to issue common stock and records the applicable non-cash expense in accordance with the authoritative guidance of the Financial Accounting Standards Board.

 

For the three and six months ended October 31, 2023, stock-based compensation expense amounted to $280,522 and 763,873, respectively. For the three and six months ended October 31, 2022, stock-based compensation expense amounted to $32,953 and $65,906, respectively.

 

The table below presents the components of compensation expense for the issuance of shares of common stock and stock options to employees and consultants for the three- and six-month periods ended October 31, 2023 and 2022.

 

Stock-based compensation expense 

Three Months

Ended

Oct. 31, 2023

  

Three Months

Ended

Oct. 31, 2022

  

Six Months

Ended

Oct. 31, 2023

  

Six Months

Ended

Oct. 31, 2022

 
Chief Executive Officer  $62,492   $   $124,986   $ 
Chief Financial Officer   14,913    2,443    29,828    4,886 
Chief Executive Officer, Advisors   1,208    1,221    2,416    2,442 
Founder   14,913        29,828     
Marketing consultant           144,000     
Marketing consultant           58,829     
Employee and consultant options   45,845    29,289    91,684    58,578 
Business consultant   141,151        282,302     
Total stock-based compensation expense  $280,522   $32,953   $763,873   $65,906 

 

 

v3.23.3
Deposits and Commitments
6 Months Ended
Oct. 31, 2023
Deposits And Commitments  
Deposits and Commitments

Note 11 – Deposits and Commitments

 

We utilize an office at 1 Lincoln Street in Boston, Massachusetts. We currently pay a membership fee of approximately $6,400 a month, under a virtual office agreement that expires in March 2025 and includes a deposit of $6,300.

 

v3.23.3
Intangible Assets
6 Months Ended
Oct. 31, 2023
Goodwill and Intangible Assets Disclosure [Abstract]  
Intangible Assets

Note 12 – Intangible Assets

 

Intangible assets with defined useful lives are generally measured at cost less straight-line amortization. The useful life is determined using the period of the underlying contract or the period of time over which the intangible asset can be expected to be used. Impairments are recognized if the recoverable amount of the asset is lower than the carrying amount. The recoverable amount is the higher of either the fair value less costs to sell or the value in use. The value in use is determined on the basis of future cash inflows and outflows, and the weighted average cost of capital. Intangible assets with indefinite useful lives, such as trade names and trademarks, that have been acquired as part of acquisitions are measured at cost and tested for impairment annually, or if there is an indication that their value has declined.

 

The following table sets forth the major categories of the intangible assts as of October 31, 2023 and April 30, 2023

 

   October 31, 2023   April 30, 2023 
         
Acquired users  $14,288,695   $14,288,695 
Acquired brand   583,429    583,429 
Acquired IP and Website   435,000    435,000 
Professional practice   556,830    556,830 
Literary works and contracts   107,750    107,750 
Total intangible assets  $15,971,704   $15,971,704 

 

As of October 31, 2023, the weighted average remaining useful life for technology, trade names, professional practice, literary works and domains is 13.66 years. Accumulated amortization amounted to $153,069 as of October 31, 2023, resulting in net intangible assets of $15,818,635.

 

v3.23.3
Investments
6 Months Ended
Oct. 31, 2023
Equity Method Investments and Joint Ventures [Abstract]  
Investments

Note 13 – Investments

 

In May 2023, the Company received 2,853,659 units of RealWorld LLC as a payment for services rendered in conjunction with a crowdfunding offering. The units are valued at $0.41 per unit based on a sales price of $0.41 per unit on an online funding portal. The receipt of the units satisfied an accounts receivable balance of $1,170,000. As of October 31, 2023, the Company owned 2,853,659 units which are valued at $1,170,000.

 

In April 2023, the Company received 2,853,659 units of HeadFarm LLC as a payment for services rendered in conjunction with a crowdfunding offering. The units are valued at $0.41 per unit based on a sales price of $0.41 per unit on an online funding portal. The receipt of the units satisfied an accounts receivable balance of $1,170,000. As of October 31, 2023 and April 30, 2023, the Company owned 2,853,659 units which are valued at $1,170,000.

 

In April 2023, the Company received 2,853,659 units of CupCrew LLC as a payment for services rendered in conjunction with a crowdfunding offering. The units are valued at $0.41 per unit based on a sales price of $0.41 per unit on an online funding portal. The receipt of the units satisfied an accounts receivable balance of $1,170,000. As of October 31, 2023 and April 30, 2023, the Company owned 2,853,659 units which are valued at $1,170,000.

 

 

In April 2023, the Company received 2,853,659 units of CountSharp LLC as a payment for services rendered in conjunction with a crowdfunding offering. The units are valued at $0.41 per unit based on a sales price of $0.41 per unit on an online funding portal. The receipt of the units satisfied an accounts receivable balance of $1,170,000. As of October 31, 2023 and April 30, 2023, the Company owned 2,853,659 units which are valued at $1,170,000.

 

In January 2023, the Company received 2,100,000 units of Dark LLC as a payment for services rendered in conjunction with a crowdfunding offering. The units are valued at $1.00 per unit based on a sales price of $1.00 per unit on an online funding portal. The receipt of the units satisfied an accounts receivable balance of $2,100,000. As of October 31, 2023 and April 30, 2023, the Company owned 2,100,000 units which are valued at $2,100,000.

 

In August 2022, the Company received 1,911,765 units of NetWire LLC as a payment for services rendered in conjunction with a crowdfunding offering. The units are valued at $0.68 per unit based on a sales price of $0.68 per unit on an online funding portal. The receipt of the units satisfied an accounts receivable balance of $1,300,000. As of October 31, 2023 and April 30, 2023, the Company owned 1,911,765 units which are valued at $1,300,000.

 

In May 2022, the Company received 1,764,706 units of Reper LLC as a payment for services rendered in conjunction with a crowdfunding offering. The units are valued at $0.68 per unit based on a sales price of $0.68 per unit on an online funding portal. The receipt of the units satisfied an accounts receivable balance of $1,200,000. As of October 31, 2023 and April 30, 2023, the Company owned 1,764,706 units which are valued at $1,200,000.

 

In April 2022, the Company received 3,000,000 units of Cust Corp. as a payment for services rendered in conjunction with a crowdfunding offering. The units are valued at $0.40 per unit based on a sales price of $0.40 per unit on an online funding portal. The receipt of the units satisfied an accounts receivable balance of $1,200,000. As of October 31, 2023 and April 30, 2023, the Company owned 3,000,000 units which are valued at $1,200,000.

 

In January 2022, the Company received 1,700,000 units of ScanHash LLC as a payment for services rendered in conjunction with a crowdfunding offering. The units are valued at $0.25 per unit based on a sales price of $0.25 per unit on an online funding portal. The receipt of the units satisfied $425,000 of an accounts receivable balance. As of October 31, 2023 and April 30, 2023, the Company owned 1,700,000 units which are valued at $425,000.

 

In January 2022, the Company received 2,850,000 units of Hiveskill LLC as payment for services rendered in conjunction with a crowdfunding offering. The units are valued at $0.25 per unit based on a sales price of $0.25 per unit on an online funding portal. The receipt of the units satisfied an accounts receivable balance of $712,500. As of October 31, 2023 and April 30, 2023, the Company owned 2,850,000 units which are valued at $712,500.

 

 

In fiscal 2022, the Company purchased a 10% interest, or 400 shares of common stock, in Caesar Media Group Inc. (“Caesar”) for an initial purchase price of 50,000 shares of the Company’s common stock, valued at $500,000. Caesar is a marketing and technology solutions provider. The purchase agreement included additional contractual requirements for the Company and Caesar, including the issuance of an additional 150,000 shares of common stock of the Company over a two-year period, which have been issued as of October 31, 2023. As of October 31, 2023 and April 30, 2023, there have been no observable price changes in the value of the Caesar’s common stock and the Company has valued its ownership in Caesar at cost, which is $1,999,127 as of October 31, 2023.

 

In May 2020, the Company entered a consulting contract with Watch Party LLC (“WP”), which allowed the Company to receive 110,000 membership interest units of WP in return for consulting services. The Company earned 97,500 membership interest units in the quarter ended July 31, 2020. The WP units are valued at $2.14 per unit based on a sales price of $2.14 per unit on an online funding portal. As of October 31, 2023 and April 30, 2023, the Company owned 110,000 WP units, which are valued at $440,000.

 

In May 2020, the Company entered a consulting contract with ChipBrain LLC (“Chip”), which allowed the Company to receive 710,200 membership interest units of Chip in return for consulting services. The Chip units were initially valued at $0.93 per unit based on a sales price of $0.93 per unit on an online funding portal. Subsequently, Chip sold identical units for $2.40 per unit, and as of October 31, 2023 and April 30, 2023, the 710,200 units owned by the Company are valued at $3,366,348.

 

In May 2020, the Company entered a consulting contract with a related party, Zelgor Inc. (“Zelgor”), which allowed the Company to receive 1,400,000 shares of common stock of Zelgor in return for consulting services. The Zelgor shares are valued at $1.00 per share based on a sales price of $1.00 per share on an online funding portal. As of October 31, 2023 and April 30, 2023, the Company owned 1,400,000 shares which are valued at $1,400,000.

 

On January 2, 2020, the Company entered a consulting contract with Deuce Drone LLC (“Drone”), which allowed the Company to receive 2,350,000 membership interest units of Drone in return for consulting services. The Drone units were originally valued at $0.35 per unit based on a sales price of $0.35 per unit when the units were earned, or $822,500. Drone subsequently sold identical Drone units for $1.00 per unit on an online funding portal and as of October 31, 2023 and April 30, 2023, the units owned by the Company are valued at $2,350,000.

 

In August 2019, the Company entered into a consulting contract with KingsCrowd LLC (“KingsCrowd”), which allowed the Company to receive 300,000 membership interest units of KingsCrowd in return for consulting services. The KingsCrowd units were valued at $1.80 per unit based on a sales price of $1.80 per unit when the units were earned, or $540,000. In December 2020, KingsCrowd converted from a limited liability company to a corporation to facilitate raising capital under Regulation A. KingsCrowd filed a Form 1-A Offering Statement under the Securities Act of 1933 and is selling shares at $1.00 per share. In connection with the conversion to a corporation, each membership interest unit converted into 12.71915 shares of common stock. The Company sold 606,060 shares of KingsCrowd in June 2022 for proceeds of $200,000 and recorded a realized loss on the sale of the investment of $406,060. KingsCrowd filed a post qualification offering circular amendment on July 21, 2022 and continued to sell shares of stock to the public for $1.00 per share. As of October 31, 2023 and April 30, 2023, the Company owned 3,209,685 shares of KingsCrowd valued at $3,209,685.

 

During fiscal 2019, the Company entered a consulting contract with NetCapital Systems LLC (“NetCapital”), which allowed the Company to receive up to 1,000 membership interest units of NetCapital in return for consulting services. The Company earned all 1,000 Netcapital units but sold a portion of the units in fiscal 2020 at a sales price of $91.15 per unit. As of October 31, 2023 and April 30, 2023, the Company owned 528 Netcapital units, at a value of $48,128.

 

 

In July 2020 the Company entered a consulting agreement with Vymedic, Inc. for a $40,000 fee over a 5-month period. Half the fee was payable in stock and half was payable in cash. As of October 31, 2023 and April 30, 2023, the Company owned 4,000 units, at a value of $11,032.

 

In August 2020 the Company entered a consulting agreement with C-Reveal Therapeutics LLC (“CRT”). for a $120,000 fee over a 12-month period. $50,000 of the fee was payable in CRT units. As of October 31, 2023 and April 30, 2023, the Company owned 5,000 units, at a value of $50,000.

 

The following table summarizes the components of investments as of October 31, 2023 and April 30, 2023:

 

   October 31, 2023   April 30, 2023 
         
Netcapital Systems LLC  $48,128   $48,128 
Watch Party LLC   440,000    440,000 
Zelgor Inc.   1,400,000    1,400,000 
ChipBrain LLC   3,366,348    3,366,348 
Vymedic Inc.   11,032    11,032 
C-Reveal Therapeutics LLC   50,000    50,000 
Deuce Drone LLC   2,350,000    2,350,000 
Hiveskill LLC   712,500    712,500 
ScanHash LLC   425,000    425,000 
Caesar Media Group Inc.   1,999,127    1,632,752 
Cust Corp.   1,200,000    1,200,000 
Kingscrowd Inc.   3,209,685    3,209,685 
Reper LLC   1,200,000    1,200,000 
Dark LLC   2,100,000    2,100,000 
Netwire LLC   1,300,000    1,300,000 
CountSharp LLC   1,170,000    1,170,000 
CupCrew LLC   1,170,000    1,170,000 
HeadFarm LLC   1,170,000    1,170,000 
RealWorld LLC   1,170,000     
Total  $24,491,820   $22,955,445 

 

The above investments in equity securities are within the scope of ASC 321. The Company monitors the investments for any changes in observable prices from orderly transactions. All investments are initially measured at cost and evaluated for changes in estimated fair value.

 

v3.23.3
Going Concern Matters and Realization of Assets
6 Months Ended
Oct. 31, 2023
Going Concern Matters And Realization Of Assets  
Going Concern Matters and Realization of Assets

Note 14 – Going Concern Matters and Realization of Assets

 

The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the ordinary course of business. However, at October 31, 2023, the Company had negative working capital of $1,131,275 and for the six months ended October 31, 2023, the Company had an operating loss of $696,800 and net cash used in operating activities amounted to $1,945,814.

 

There can be no assurances that we will be able to achieve a level of revenues adequate to generate sufficient cash flow from operations or additional financing through private placements, public offerings and/or bank financing necessary to support our working capital requirements. The Company has recently reduced its operating expenses and has turned its focus to its funding portal business, which generates cash revenues and has seen a growth in revenues on a year-to-year and quarter-to-quarter basis. The Company plans to continue operating with lower fixed overhead amounts and seeks to raise money from private placements, public offerings and/or bank financing. The Company’s management has determined, based on its recent history and the negative cash flow from operations, that it is unlikely that its plan will sufficiently alleviate or mitigate, to a sufficient level, the relevant conditions or events noted above. To the extent that funds generated from any private placements, public offerings and/or bank financing, if available, are insufficient, the Company will have to raise additional working capital. No assurance can be given that additional financing will be available, or if available, will be on acceptable terms. These conditions raise substantial doubt about the Company’s ability to continue as a going concern. Accordingly, the Company’s management has concluded that there is substantial doubt about the Company’s ability to continue as a going concern within one year after the issuance date of these financial statements. There can be no assurance that the Company will be able to achieve its business plan objectives or be able to achieve or maintain cash-flow-positive operating results. If the Company is unable to generate adequate funds from operations or raise sufficient additional funds, the Company may not be able to repay its existing debt, continue to operate its business network, respond to competitive pressures or fund its operations. As a result, the Company may be required to significantly reduce, reorganize, discontinue or shut down its operations. The financial statements do not include any adjustments that might result from this uncertainty.

 

v3.23.3
Subsequent Events
6 Months Ended
Oct. 31, 2023
Subsequent Events [Abstract]  
Subsequent Events

Note 15 – Subsequent Events

 

The Company evaluated subsequent events through the date these financial statements were available to be issued.

 

There were no material subsequent events that required recognition or additional disclosure in these financial statements.

v3.23.3
Summary of Significant Accounting Policies (Policies)
6 Months Ended
Oct. 31, 2023
Accounting Policies [Abstract]  
Basis of Presentation

Basis of Presentation

 

The accompanying unaudited condensed financial statements of Netcapital Inc. (the “Company”) have been prepared in accordance with generally accepted accounting principles (“GAAP”) for interim financial information and in accordance with the rules and regulations of the U.S. Securities and Exchange Commission (“SEC”) for quarterly reports on Form 10-Q. Accordingly, they do not include all of the information and notes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three- and six-month periods ended October 31, 2023, are not necessarily indicative of the results that may be expected for the fiscal year ended April 30, 2024. For further information, refer to the audited financial statements and accompanying notes included in our Annual Report on Form 10-K for the year ended April 30, 2023.

 

Use of Estimates

Use of Estimates

 

Preparation of condensed consolidated financial statements in conformity with GAAP requires the use of estimates and judgments that affect the reported amounts in the condensed consolidated financial statements and accompanying notes. GAAP requires us to make estimates and judgments in several areas, including, but not limited to, those related to revenue recognition, accounts receivable, valuation of equity securities, income taxes, and valuation of long-lived assets including intellectual property and purchased technology. These estimates are based on management’s knowledge of current events, interpretation of regulations, and expectations about actions we may undertake in the future. Actual results could differ materially from those estimates.

 

Significant Accounting Policies

 

There have been no material changes to our significant accounting policies from our Annual Report on Form 10-K for the fiscal year ended April 30, 2023.

 

The Company accounts for allowance for credit losses under the current expected credit loss (“CECL”) impairment model for its financial assets, including accounts receivable, and presents the net amount of the financial instrument expected to be collected. The CECL impairment model requires an estimate of expected credit losses, measured over the contractual life of an instrument, which considers forecasts of future economic conditions in addition to information about past events and current conditions. Based on this model, the Company estimates the amount of uncollectible accounts receivable at the end of each reporting period based on the aging of the receivable balance, current and historical customer trends, communications with its customers, and macro-economic conditions. Amounts are written off after considerable collection efforts have been made and the amounts are determined to be uncollectible.

 

Management does not believe that any recently issued, but not yet effective, accounting standards could have a material effect on the accompanying financial statements. As new accounting pronouncements are issued, we will adopt those that are applicable under the circumstances.

v3.23.3
Revenue Recognition (Tables)
6 Months Ended
Oct. 31, 2023
Revenue Recognition  
Schedule of Disaggregation of Revenue

Revenues disaggregated by revenue source consist of the following:

 

  

Three Months

Ended

Oct. 31, 2023

  

Three Months

Ended

Oct. 31, 2022

  

Six Months

Ended

Oct. 31, 2023

  

Six Months

Ended

Oct. 31, 2022

 
Consulting services  $1,578,667   $1,594,560   $2,722,367   $2,756,390 
Fees from online services   462,991    184,413    839,100    363,156 
Total revenues  $2,041,658   $1,778,973   $3,561,467   $3,119,546 
v3.23.3
Earnings Per Common Share (Tables)
6 Months Ended
Oct. 31, 2023
Earnings Per Share [Abstract]  
Schedule of Earnings Per Share

Net income per common and diluted share were calculated as follows for the three- and six-month periods ended October 31, 2023 and 2022:

  

  

Three Months

Ended

October 31,

2023

  

Three Months

Ended

October 31,

2022

  

Six Months

Ended

October 31,

2023

  

Six Months

Ended

October 31,

2022

 
Net income (loss) attributable to common stockholders – basic  $339,616   $183,138   $(152,039)  $247,615 
Adjustments to net income                
Net income (loss) attributable to common stockholders – diluted  $339,616   $183,138   $(152,039)  $247,615 
                     
Weighted average common shares outstanding - basic   9,435,491    4,289,802    8,453,349    3,729,174 
Effect of dilutive securities   250    250        250 
Weighted average common shares outstanding – diluted   9,435,741    4,290,052    8,453,349    3,729,424 
                     
Earnings (loss) per common share - basic  $0.04   $0.04   $(0.02)  $0.07 
Earnings (loss) per common share - diluted  $0.04   $0.04   $(0.02)  $0.07 
v3.23.3
Principal Financing Arrangements (Tables)
6 Months Ended
Oct. 31, 2023
Principal Financing Arrangements  
Schedule of Debt

The following table summarizes components debt as of October 31, 2023 and April 30, 2023:

 

   October 31, 2023   April 30, 2023   Interest Rate 
             
Secured lender  $   $350,000    12.0%
Notes payable – related parties   15,000    15,000    0.0%
U.S. SBA loan   500,000    500,000    3.75%
U.S. SBA loan   1,885,800    1,885,800    1.0%
Loan payable – bank   34,324    34,324    10.00%
Total Debt   2,435,124    2,785,124      
Less: current portion of long-term debt   1,935,124    2,285,124      
Total long-term debt  $500,000   $500,000      
v3.23.3
Stock-Based Compensation Plans (Tables)
6 Months Ended
Oct. 31, 2023
Share-Based Payment Arrangement, Disclosure [Abstract]  
Schedule of Stock-based Compensation Expense

The table below presents the components of compensation expense for the issuance of shares of common stock and stock options to employees and consultants for the three- and six-month periods ended October 31, 2023 and 2022.

 

Stock-based compensation expense 

Three Months

Ended

Oct. 31, 2023

  

Three Months

Ended

Oct. 31, 2022

  

Six Months

Ended

Oct. 31, 2023

  

Six Months

Ended

Oct. 31, 2022

 
Chief Executive Officer  $62,492   $   $124,986   $ 
Chief Financial Officer   14,913    2,443    29,828    4,886 
Chief Executive Officer, Advisors   1,208    1,221    2,416    2,442 
Founder   14,913        29,828     
Marketing consultant           144,000     
Marketing consultant           58,829     
Employee and consultant options   45,845    29,289    91,684    58,578 
Business consultant   141,151        282,302     
Total stock-based compensation expense  $280,522   $32,953   $763,873   $65,906 
v3.23.3
Intangible Assets (Tables)
6 Months Ended
Oct. 31, 2023
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Intangible Assets

The following table sets forth the major categories of the intangible assts as of October 31, 2023 and April 30, 2023

 

   October 31, 2023   April 30, 2023 
         
Acquired users  $14,288,695   $14,288,695 
Acquired brand   583,429    583,429 
Acquired IP and Website   435,000    435,000 
Professional practice   556,830    556,830 
Literary works and contracts   107,750    107,750 
Total intangible assets  $15,971,704   $15,971,704 
v3.23.3
Investments (Tables)
6 Months Ended
Oct. 31, 2023
Equity Method Investments and Joint Ventures [Abstract]  
Schedule of Investments

The following table summarizes the components of investments as of October 31, 2023 and April 30, 2023:

 

   October 31, 2023   April 30, 2023 
         
Netcapital Systems LLC  $48,128   $48,128 
Watch Party LLC   440,000    440,000 
Zelgor Inc.   1,400,000    1,400,000 
ChipBrain LLC   3,366,348    3,366,348 
Vymedic Inc.   11,032    11,032 
C-Reveal Therapeutics LLC   50,000    50,000 
Deuce Drone LLC   2,350,000    2,350,000 
Hiveskill LLC   712,500    712,500 
ScanHash LLC   425,000    425,000 
Caesar Media Group Inc.   1,999,127    1,632,752 
Cust Corp.   1,200,000    1,200,000 
Kingscrowd Inc.   3,209,685    3,209,685 
Reper LLC   1,200,000    1,200,000 
Dark LLC   2,100,000    2,100,000 
Netwire LLC   1,300,000    1,300,000 
CountSharp LLC   1,170,000    1,170,000 
CupCrew LLC   1,170,000    1,170,000 
HeadFarm LLC   1,170,000    1,170,000 
RealWorld LLC   1,170,000     
Total  $24,491,820   $22,955,445 
v3.23.3
Concentrations (Details Narrative) - Customer Concentration Risk [Member] - Revenue Benchmark [Member]
3 Months Ended 6 Months Ended
Oct. 31, 2023
Oct. 31, 2022
Oct. 31, 2023
Oct. 31, 2022
One Customer [Member]        
Concentration Risk [Line Items]        
Concentration risk, percentage 27.00% 79.00% 31.00% 67.00%
Two Customer [Member]        
Concentration Risk [Line Items]        
Concentration risk, percentage 27.00% 0.00% 31.00% 10.00%
Three Customer [Member]        
Concentration Risk [Line Items]        
Concentration risk, percentage 20.00%   11.00%  
v3.23.3
Schedule of Disaggregation of Revenue (Details) - USD ($)
3 Months Ended 6 Months Ended
Oct. 31, 2023
Oct. 31, 2022
Oct. 31, 2023
Oct. 31, 2022
Total revenues $ 2,041,658 $ 1,778,973 $ 3,561,467 $ 3,119,546
Consulting Services [Member]        
Total revenues 1,578,667 1,594,560 2,722,367 2,756,390
Fees from Online Services [Member]        
Total revenues $ 462,991 $ 184,413 $ 839,100 $ 363,156
v3.23.3
Revenue Recognition (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended
Oct. 31, 2023
Oct. 31, 2022
Oct. 31, 2023
Oct. 31, 2022
Apr. 30, 2023
Revenue Recognition          
Percentage of portal fee 4.90%   4.90%    
Revenues $ 2,041,658 $ 1,778,973 $ 3,561,467 $ 3,119,546  
Deferred revenue $ 508   $ 508   $ 661
v3.23.3
Schedule of Earnings Per Share (Details) - USD ($)
3 Months Ended 6 Months Ended
Oct. 31, 2023
Oct. 31, 2022
Oct. 31, 2023
Oct. 31, 2022
Earnings Per Share [Abstract]        
Net income (loss) attributable to common stockholders – basic $ 339,616 $ 183,138 $ (152,039) $ 247,615
Adjustments to net income
Net income (loss) attributable to common stockholders – diluted $ 339,616 $ 183,138 $ (152,039) $ 247,615
Weighted average common shares outstanding - basic 9,435,491 4,289,802 8,453,349 3,729,174
Effect of dilutive securities 250 250 250
Weighted average common shares outstanding – diluted 9,435,741 4,290,052 8,453,349 3,729,424
Earnings (loss) per common share - basic $ 0.04 $ 0.04 $ (0.02) $ 0.07
Earnings (loss) per common share - diluted $ 0.04 $ 0.04 $ (0.02) $ 0.07
v3.23.3
Earnings Per Common Share (Details Narrative) - shares
3 Months Ended 6 Months Ended
Oct. 31, 2023
Oct. 31, 2022
Oct. 31, 2023
Oct. 31, 2022
Earnings Per Share [Abstract]        
Effect of dilutive securities 250 250 250
Antidilutive securities     250  
Outstanding vested warrants to purchase shares of common stock 1,541,682 1,541,682 1,409,732 1,409,732
Outstanding vested options to purchase shares of common stock 521,708 521,708 262,000 262,000
v3.23.3
Schedule of Debt (Details) - USD ($)
Oct. 31, 2023
Apr. 30, 2023
Debt Instrument [Line Items]    
Total Debt $ 2,435,124 $ 2,785,124
Interest Rate 10.00%  
Less: current portion of long-term debt $ 1,935,124 2,285,124
Total long-term debt 500,000 500,000
Secured Debt [Member]    
Debt Instrument [Line Items]    
Total Debt $ 350,000
Interest Rate   12.00%
Notes Payable Related Parties [Member]    
Debt Instrument [Line Items]    
Total Debt 15,000 $ 15,000
Interest Rate   0.00%
U.S. SBA Loan [Member]    
Debt Instrument [Line Items]    
Total Debt 500,000 $ 500,000
Interest Rate   3.75%
U.S. SBA Loan One [Member]    
Debt Instrument [Line Items]    
Total Debt 1,885,800 $ 1,885,800
Interest Rate   1.00%
Loans Payable - Bank [Member]    
Debt Instrument [Line Items]    
Total Debt $ 34,324 $ 34,324
Interest Rate   10.00%
v3.23.3
Principal Financing Arrangements (Details Narrative) - USD ($)
Jun. 17, 2021
Oct. 31, 2023
Apr. 30, 2023
Feb. 02, 2021
Jun. 17, 2020
May 06, 2020
Defined Benefit Plan Disclosure [Line Items]            
Secured note payable   $ 350,000      
Loan payable - bank   $ 34,324 34,324      
Interest rate   10.00%        
Short term borrowings   $ 1,885,800 1,885,800      
Long term liability   500,000 500,000      
May Loan [Member]            
Defined Benefit Plan Disclosure [Line Items]            
Interest rate           1.00%
Short term borrowings           $ 1,885,800
June Loan [Member]            
Defined Benefit Plan Disclosure [Line Items]            
Interest rate 3.75%          
Short term borrowings         $ 500,000  
Installment payments $ 2,437          
Payment terms over a term of thirty years          
Payment due date Dec. 17, 2022          
Long term liability $ 500,000          
February Loan [Member]            
Defined Benefit Plan Disclosure [Line Items]            
Interest rate       1.00%    
Short term borrowings       $ 1,885,800    
Related Party [Member]            
Defined Benefit Plan Disclosure [Line Items]            
Unsecured notes payable   $ 15,000 $ 15,000      
v3.23.3
Income Taxes (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended
Oct. 31, 2023
Oct. 31, 2022
Oct. 31, 2023
Oct. 31, 2022
Income Tax Disclosure [Abstract]        
Income Tax Expense (Benefit) $ 326,289 $ (99,000) $ 625,289 $ 198,000
Income Tax Expense (Benefit) (326,289) $ 99,000 (625,289) $ (198,000)
Employee retention credit $ 508,292   $ 508,292  
v3.23.3
Related Party Transactions (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Jul. 31, 2023
Apr. 25, 2023
Jan. 31, 2023
Dec. 17, 2022
Jun. 30, 2022
Oct. 31, 2023
Oct. 31, 2022
Jul. 31, 2022
Oct. 31, 2023
Oct. 31, 2022
Apr. 30, 2023
Related Party Transaction [Line Items]                      
Share of common stock 49,855             39,901      
Common stock shares outstanding           9,459,132     9,459,132   6,440,527
Payments for software           $ 5,000 $ 50,000   $ 5,000 $ 150,000  
Proceeds from sale of investment                 200,000  
Realized loss on investment             406,060  
Investment owned shares           1,400,000     1,400,000   1,400,000
Investment owned value           $ 1,400,000     $ 1,400,000   $ 1,400,000
Notes receivable aggregating                 20,000  
Cash wages           1,050,835 876,908   2,087,877 1,646,848  
Revenues           2,041,658 1,778,973   3,561,467 3,119,546  
Invested in affiliate           $ 240,080     240,080   $ 240,080
Due to related party debt                   12,019  
Payment of related party note                 3,200  
Accounts payable related party                 8,819  
Granted stock options to purchase     1,600,000                
Options exercise price     $ 1.43                
Promissory note               $ 113,714      
Interest rate           10.00%     10.00%    
Minimum [Member]                      
Related Party Transaction [Line Items]                      
Vested term     4 years                
Maximum [Member]                      
Related Party Transaction [Line Items]                      
Vested term     10 years                
Officer [Member]                      
Related Party Transaction [Line Items]                      
Stock based compensation           $ 93,526 6,107   $ 187,058 12,215  
Cash salary           $ 288,700 112,500   $ 533,017 202,500  
Board of Directors Chairman [Member]                      
Related Party Transaction [Line Items]                      
Granted stock options to purchase   80,000                  
Options exercise price   $ 1.40                  
Board of Directors Chairman [Member] | Minimum [Member]                      
Related Party Transaction [Line Items]                      
Vested term   4 years                  
Board of Directors Chairman [Member] | Maximum [Member]                      
Related Party Transaction [Line Items]                      
Vested term   10 years                  
Netcapital Systems LLC [Member]                      
Related Party Transaction [Line Items]                      
Share of common stock                 1,711,261    
Common stock shares outstanding           9,459,132     9,459,132    
Kingscrowd Inc [Member]                      
Related Party Transaction [Line Items]                      
Sale of stock         606,060            
Investment owned shares           3,209,685     3,209,685   3,209,685
Investment owned value           $ 3,209,685     $ 3,209,685   $ 3,209,685
Deuce Drone LLC [Member]                      
Related Party Transaction [Line Items]                      
Investment owned shares           2,350,000     2,350,000   2,350,000
Investment owned value           $ 2,350,000     $ 2,350,000   $ 2,350,000
Notes receivable aggregating                 152,000   152,000
Related Party [Member]                      
Related Party Transaction [Line Items]                      
Cash wages           13,854 15,000   30,017 30,000  
Accounts payable trade           16,680     16,680    
Note payable           15,000     15,000    
Due to related party           16,680     16,680    
Accounts payable related parties           75,204     75,204   75,204
Zelgor Inc. [Member]                      
Related Party Transaction [Line Items]                      
Revenues           16,500 $ 16,500   33,000 $ 27,500  
6A Aviation Alaska Consortium, Inc. [Member]                      
Related Party Transaction [Line Items]                      
Invested in affiliate           240,080     240,080   240,080
Steven Geary [Member]                      
Related Party Transaction [Line Items]                      
Investment owned value           31,680     31,680   $ 31,680
Netcapital Funding Portal, Inc. [Member]                      
Related Party Transaction [Line Items]                      
Accounts payable trade           $ 58,524     $ 58,524    
Martin Kay [Member]                      
Related Party Transaction [Line Items]                      
Granted stock options to purchase     1,000,000                
Coreen Kraysler [Member]                      
Related Party Transaction [Line Items]                      
Granted stock options to purchase     200,000                
Jason Frishman [Member]                      
Related Party Transaction [Line Items]                      
Granted stock options to purchase     200,000                
Paul Riss [Member]                      
Related Party Transaction [Line Items]                      
Granted stock options to purchase     200,000                
U.S. Small Business Administration [Member]                      
Related Party Transaction [Line Items]                      
Promissory note       $ 500,000              
Interest rate       3.75%              
Payment terms       30-year term              
Installment payments       $ 2,437              
v3.23.3
Stockholders’ Equity (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Oct. 26, 2023
Jul. 31, 2023
Jul. 24, 2023
May 31, 2023
May 23, 2023
Apr. 25, 2023
Jan. 05, 2023
Dec. 16, 2022
Jul. 15, 2022
May 23, 2022
Oct. 31, 2023
Oct. 31, 2022
Jul. 31, 2022
Oct. 31, 2023
Oct. 31, 2022
Apr. 30, 2023
Dec. 31, 2022
Oct. 25, 2023
Jan. 31, 2023
Apr. 30, 2022
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Common stock, shares authorized                     900,000,000     900,000,000   900,000,000        
Common stock, par value                     $ 0.001     $ 0.001   $ 0.001        
Common stock, shares, outstanding                     9,459,132     9,459,132   6,440,527        
Stock issued during period, shares, new issues   49,855                     39,901              
Stock issued during period, value, new issues                         $ 113,714              
Convertible promissory notes                         300,000              
Accrued interest                         $ 10,192              
Exercise price                 $ 5.19       $ 5.19              
Warrants expire term                 5 years       5 years              
Gain from conversion of debt                     $ 224,260 $ 224,260          
Stockholders equity   $ 38,465,385                 39,127,561 30,270,260 $ 29,664,394 39,127,561 30,270,260 $ 36,156,452     $ 34,257,399 $ 25,237,861
2023 Omnibus Equity Incentive Plan [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Shares issued, price per share             $ 1.43                          
Granted stock options             1,600,000                          
Consulting Agreement [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock issued during period, shares, new issues       100,000                                
Stock issued during period, value, new issues       $ 144,000                                
Securities Purchase Agreement [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Common stock, par value         $ 0.001                              
Stock issued during period, shares, new issues         1,100,000                              
Shares issued, price per share         $ 1.55                              
Gross proceeds from offering                   $ 1,705,000                    
Caesar Media Group Inc. [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock issued during period, shares, new issues 18,750 18,750                           300,000        
Stock issued during period, value, new issues                               $ 435,000        
Equity ownership percentage 10.00% 10.00%                           10.00%        
MSG Development Corp. [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock issued during period, shares, new issues 6,250                                      
Employees Consultants and Directors [Member] | 2023 Omnibus Equity Incentive Plan [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Exercise price           $ 1.40                            
Granted stock options           350,000                            
Vesting period           4 years                            
Expiration period           10 years                            
IPO [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock issued during period, shares, new issues     1,725,000                                  
Shares issued, price per share     $ 0.70         $ 1.40 $ 4.15                      
Gross proceeds from offering     $ 1,207,500           $ 5,000,750                      
Net proceeds from sale of common stock                 $ 3,949,117                      
Over-Allotment Option [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock issued during period, shares, new issues             1,434,000                          
Shares issued, price per share               $ 1.40                        
Net proceeds from sale of common stock             $ 1,621,459                          
Common Stock [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock issued during period, shares, new issues                         93,432       150,000      
Stock issued during period, value, new issues                         $ 266,272              
Stockholders equity   $ 9,434                 9,459 4,313 4,273 9,459 4,313 $ 6,441     6,072 2,934
Common Stock [Member] | IPO [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock issued during period, shares, new issues               1,247,000 1,205,000             75,000        
Stock issued during period, value, new issues                               $ 732,751        
Common Stock [Member] | Over-Allotment Option [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock issued during period, shares, new issues             187,000 187,000 180,750                      
Warrant [Member] | Placement Agency Agreement [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock issued during period, shares, new issues         55,000                              
Exercise price         $ 1.94                              
Warrant [Member] | IPO [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock issued during period, shares, new issues     86,250         62,350 1,205,000                      
Exercise price               $ 1.75                        
Shares issued, price per share     $ 0.875                                  
Warrant [Member] | Over-Allotment Option [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock issued during period, shares, new issues                 180,750                      
Warrant [Member] | Over-Allotment Option [Member] | Underwriter [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock issued during period, shares, new issues             9,350   111,300                      
Exercise price             $ 1.75                          
Warrant [Member] | Over-Allotment Option [Member] | Underwriter [Member] | 20 Individual Representatives [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock issued during period, shares, new issues                 60,250                      
Share To Be Issued [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Shares to be issued decreased $ 61,063                                      
Stockholders equity $ 122,124 $ 183,187                 $ 122,124 $ 244,250 244,250 $ 122,124 $ 244,250 $ 183,187   $ 183,187 $ 183,187 $ 244,250
Related Party [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Related party payable                         $ 294,054              
Investor [Member] | Caesar Media Group Inc. [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock issued during period, shares, new issues                               2,600        
Stock issued during period, value, new issues                               $ 23,400        
Investor [Member] | Caesar Media Group Inc. [Member] | Acquisition Agreement [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock issued during period, shares, new issues                               6,250        
v3.23.3
Schedule of Stock-based Compensation Expense (Details) - USD ($)
3 Months Ended 6 Months Ended
Oct. 31, 2023
Oct. 31, 2022
Oct. 31, 2023
Oct. 31, 2022
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Total stock-based compensation expense $ 280,522 $ 32,953 $ 763,873 $ 65,906
Chief Executive Officer [Member]        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Total stock-based compensation expense 62,492 124,986
Chief Financial Officer [Member]        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Total stock-based compensation expense 14,913 2,443 29,828 4,886
Chief Executive Officer, Advisors [Member]        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Total stock-based compensation expense 1,208 1,221 2,416 2,442
Founder [Member]        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Total stock-based compensation expense 14,913 29,828
Marketing Consultant [Member]        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Total stock-based compensation expense 144,000
Marketing Consultant One [Member]        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Total stock-based compensation expense 58,829
Employee and Consultant Options [Member]        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Total stock-based compensation expense 45,845 29,289 91,684 58,578
Business Consultant [Member]        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Total stock-based compensation expense $ 141,151 $ 282,302
v3.23.3
Stock-Based Compensation Plans (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended
Oct. 31, 2023
Oct. 31, 2022
Oct. 31, 2023
Oct. 31, 2022
Share-Based Payment Arrangement, Disclosure [Abstract]        
Stock-based compensation expense $ 280,522 $ 32,953 $ 763,873 $ 65,906
v3.23.3
Deposits and Commitments (Details Narrative) - USD ($)
6 Months Ended
Oct. 31, 2023
Apr. 30, 2023
Deposits And Commitments    
Membership fee per month $ 6,400  
Deposit $ 6,300 $ 6,300
v3.23.3
Schedule of Intangible Assets (Details) - USD ($)
Oct. 31, 2023
Apr. 30, 2023
Finite-Lived Intangible Assets [Line Items]    
Finite-lived intangible assets, net $ 15,971,704 $ 15,971,704
Acquired Users [Member]    
Finite-Lived Intangible Assets [Line Items]    
Finite-lived intangible assets, net 14,288,695 14,288,695
Acquired Brand [Member]    
Finite-Lived Intangible Assets [Line Items]    
Finite-lived intangible assets, net 583,429 583,429
Acquired Intellectual Property and Website [Member]    
Finite-Lived Intangible Assets [Line Items]    
Finite-lived intangible assets, net 435,000 435,000
Professional Practice [Member]    
Finite-Lived Intangible Assets [Line Items]    
Finite-lived intangible assets, net 556,830 556,830
Literary Works And Contracts [Member]    
Finite-Lived Intangible Assets [Line Items]    
Finite-lived intangible assets, net $ 107,750 $ 107,750
v3.23.3
Intangible Assets (Details Narrative) - USD ($)
6 Months Ended
Oct. 31, 2023
Apr. 30, 2023
Goodwill and Intangible Assets Disclosure [Abstract]    
Weighted average remaining useful life 13 years 7 months 28 days  
Finite-lived intangible assets, accumulated amortization $ 153,069  
Intangible assets, net $ 15,818,635 $ 15,875,297
v3.23.3
Schedule of Investments (Details) - USD ($)
Oct. 31, 2023
Apr. 30, 2023
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Investment Owned, at cost $ 24,491,820 $ 22,955,445
Netcapital Systems LLC [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Investment Owned, at cost 48,128 48,128
Watch Party LLC [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Investment Owned, at cost 440,000 440,000
Zelgor Inc. [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Investment Owned, at cost 1,400,000 1,400,000
ChipBrain LLC [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Investment Owned, at cost 3,366,348 3,366,348
Vymedic, Inc. [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Investment Owned, at cost 11,032 11,032
C-Reveal Therapeutics LLC [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Investment Owned, at cost 50,000 50,000
Deuce Drone LLC [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Investment Owned, at cost 2,350,000 2,350,000
Hiveskill LLC [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Investment Owned, at cost 712,500 712,500
ScanHash LLC [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Investment Owned, at cost 425,000 425,000
Caesar Media Group Inc. [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Investment Owned, at cost 1,999,127 1,632,752
Cust Corp [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Investment Owned, at cost 1,200,000 1,200,000
Kingscrowd Inc [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Investment Owned, at cost 3,209,685 3,209,685
Reper LLC [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Investment Owned, at cost 1,200,000 1,200,000
Dark LLC [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Investment Owned, at cost 2,100,000 2,100,000
NetWire LLC [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Investment Owned, at cost 1,300,000 1,300,000
CountSharp LLC [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Investment Owned, at cost 1,170,000 1,170,000
CupCrew LLC [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Investment Owned, at cost 1,170,000 1,170,000
HeadFarm LLC [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Investment Owned, at cost 1,170,000 1,170,000
RealWorld LLC [Member]    
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]    
Investment Owned, at cost $ 1,170,000
v3.23.3
Investments (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 12 Months Ended
Jul. 31, 2023
May 31, 2023
Jan. 02, 2020
May 31, 2023
Apr. 30, 2023
Jan. 31, 2023
Aug. 31, 2022
Jun. 30, 2022
Apr. 30, 2022
Jan. 31, 2022
Dec. 31, 2020
Aug. 31, 2020
Jul. 31, 2020
May 31, 2020
Aug. 31, 2019
Jul. 31, 2022
Dec. 31, 2022
Dec. 31, 2020
Dec. 31, 2019
Oct. 31, 2023
Jul. 21, 2022
Investment owned, balance, shares         1,400,000                             1,400,000  
Investment owned, balance, principal amount         $ 1,400,000                             $ 1,400,000  
Stock issued during period, shares, new issues 49,855                             39,901          
Stock issued during period, value, new issues                               $ 113,714          
Investment owned, cost         $ 22,955,445                             24,491,820  
Consulting Agreement [Member]                                          
Stock issued during period, shares, new issues   100,000                                      
Stock issued during period, value, new issues   $ 144,000                                      
Ceasar Media Group Inc [Member]                                          
Investment owned, cost                                       $ 1,999,127  
Common Stock [Member]                                          
Stock issued during period, shares, new issues                               93,432 150,000        
Stock issued during period, value, new issues                               $ 266,272          
RealWorld LLC [Member]                                          
Stock Issued During Period, Shares, Issued for Services       2,853,659                                  
Share price   $ 0.41   $ 0.41                                  
Sale of stock, price per share   $ 0.41   $ 0.41                                  
Accounts receivable net   $ 1,170,000   $ 1,170,000                                  
Investment owned, balance, shares                                       2,853,659  
Investment owned, balance, principal amount                                       $ 1,170,000  
HeadFarm LLC [Member]                                          
Stock Issued During Period, Shares, Issued for Services         2,853,659                                
Share price         $ 0.41                                
Sale of stock, price per share         $ 0.41                                
Accounts receivable net         $ 1,170,000                                
Investment owned, balance, shares         2,853,659                             2,853,659  
Investment owned, balance, principal amount         $ 1,170,000                             $ 1,170,000  
CupCrew LLC [Member]                                          
Stock Issued During Period, Shares, Issued for Services         2,853,659                                
Share price         $ 0.41                                
Sale of stock, price per share         $ 0.41                                
Accounts receivable net         $ 1,170,000                                
Investment owned, balance, shares         2,853,659                             2,853,659  
Investment owned, balance, principal amount         $ 1,170,000                             $ 1,170,000  
CountSharp LLC [Member]                                          
Stock Issued During Period, Shares, Issued for Services         2,853,659                                
Share price         $ 0.41                                
Sale of stock, price per share         $ 0.41                                
Accounts receivable net         $ 1,170,000                                
Investment owned, balance, shares         2,853,659                             2,853,659  
Investment owned, balance, principal amount         $ 1,170,000                             $ 1,170,000  
Dark LLC [Member]                                          
Stock Issued During Period, Shares, Issued for Services           2,100,000                              
Share price           $ 1.00                              
Sale of stock, price per share           $ 1.00                              
Accounts receivable net           $ 2,100,000                              
Investment owned, balance, shares         2,100,000                             2,100,000  
Investment owned, balance, principal amount         $ 2,100,000                             $ 2,100,000  
NetWire LLC [Member]                                          
Stock Issued During Period, Shares, Issued for Services             1,911,765                            
Share price             $ 0.68                            
Sale of stock, price per share             $ 0.68                            
Accounts receivable net             $ 1,300,000                            
Investment owned, balance, shares         1,911,765                             1,911,765  
Investment owned, balance, principal amount         $ 1,300,000                             $ 1,300,000  
Reper LLC [Member]                                          
Stock Issued During Period, Shares, Issued for Services       1,764,706                                  
Share price   $ 0.68   $ 0.68                                  
Sale of stock, price per share   $ 0.68   $ 0.68                                  
Accounts receivable net   $ 1,200,000   $ 1,200,000                                  
Investment owned, balance, shares         1,764,706                             1,764,706  
Investment owned, balance, principal amount         $ 1,200,000                             $ 1,200,000  
Cust Corp [Member]                                          
Stock Issued During Period, Shares, Issued for Services                 3,000,000                        
Share price                 $ 0.40                        
Sale of stock, price per share                 $ 0.40                        
Accounts receivable net                 $ 1,200,000                        
Investment owned, balance, shares         3,000,000                             3,000,000  
Investment owned, balance, principal amount         $ 1,200,000                             $ 1,200,000  
ScanHash LLC [Member]                                          
Stock Issued During Period, Shares, Issued for Services                   1,700,000                      
Share price                   $ 0.25                      
Sale of stock, price per share                   $ 0.25                      
Accounts receivable net                   $ 425,000                      
Investment owned, balance, shares         1,700,000                             1,700,000  
Investment owned, balance, principal amount         $ 425,000                             $ 425,000  
Hiveskill LLC [Member]                                          
Stock Issued During Period, Shares, Issued for Services                   2,850,000                      
Share price                   $ 0.25                      
Sale of stock, price per share                   $ 0.25                      
Accounts receivable net                   $ 712,500                      
Investment owned, balance, shares         2,850,000                             2,850,000  
Investment owned, balance, principal amount         $ 712,500                             $ 712,500  
Caesar Media Group Inc. [Member]                                          
Investment interest rate                                 10.00%        
Stock issued during period, shares, new issues                                 400        
Sale of stock, number of shares issued in transaction                                 50,000        
Stock issued during period, value, new issues                                 $ 500,000        
Watch Party LLC [Member]                                          
Stock Issued During Period, Shares, Issued for Services                         97,500 110,000              
Share price                           $ 2.14              
Sale of stock, price per share                           $ 2.14              
Investment owned, balance, shares         110,000                             110,000  
Investment owned, balance, principal amount         $ 440,000                             $ 440,000  
ChipBrain LLC [Member]                                          
Stock Issued During Period, Shares, Issued for Services                           710,200              
Share price                           $ 0.93           $ 2.40  
Sale of stock, price per share                           $ 0.93              
Investment owned, balance, shares         710,200                             710,200  
Investment owned, balance, principal amount         $ 3,366,348                             $ 3,366,348  
Zelgor Inc. [Member]                                          
Stock Issued During Period, Shares, Issued for Services                           1,400,000              
Share price                           $ 1.00              
Sale of stock, price per share                           $ 1.00              
Investment owned, balance, shares         1,400,000                             1,400,000  
Investment owned, balance, principal amount         $ 1,400,000                             $ 1,400,000  
Deuce Drone LLC [Member]                                          
Stock Issued During Period, Shares, Issued for Services     2,350,000                                    
Share price     $ 0.35                                 $ 1.00  
Sale of stock, price per share     $ 0.35                                    
Investment owned, balance, principal amount         $ 2,350,000                             $ 2,350,000  
Investment earned income     $ 822,500                                    
Kings Crowd LLC [Member]                                          
Stock Issued During Period, Shares, Issued for Services                             300,000            
Share price                     $ 1.00       $ 1.80     $ 1.00     $ 1.00
Sale of stock, price per share                             $ 1.80            
Investment owned, balance, shares         3,209,685                             3,209,685  
Investment owned, balance, principal amount         $ 3,209,685                             $ 3,209,685  
Sale of stock, number of shares issued in transaction               606,060                          
Investment earned income                             $ 540,000            
Description of forward stock split                     In connection with the conversion to a corporation, each membership interest unit converted into 12.71915 shares of common stock.                    
Gain on sale of investments               $ 200,000                          
Equity method investment, deferred gain on sale               $ 406,060                          
Netcapital Systems LLC [Member]                                          
Stock Issued During Period, Shares, Issued for Services                                   1,000 1,000    
Share price                     $ 91.15             $ 91.15      
Investment owned, balance, shares         528                             528  
Investment owned, balance, principal amount         $ 48,128                             $ 48,128  
Vymedic, Inc. [Member]                                          
Investment owned, balance, shares         4,000                             4,000  
Investment owned, balance, principal amount         $ 11,032                             $ 11,032  
Vymedic, Inc. [Member] | Consulting Agreement [Member]                                          
Fees income                         $ 40,000                
C-Reveal Therapeutics LLC [Member]                                          
Investment owned, balance, shares         5,000                             5,000  
Investment owned, balance, principal amount         $ 50,000                             $ 50,000  
Stock issued during period, value, new issues                       $ 50,000                  
C-Reveal Therapeutics LLC [Member] | Consulting Agreement [Member]                                          
Fees income                       $ 120,000                  
v3.23.3
Going Concern Matters and Realization of Assets (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended
Oct. 31, 2023
Oct. 31, 2022
Oct. 31, 2023
Oct. 31, 2022
Going Concern Matters And Realization Of Assets        
Working capital     $ 1,131,275  
Operating income (loss) $ (52,220) $ (335,165) 696,800 $ (341,835)
Net cash used in operating activities     $ 1,945,814 $ 2,054,600

Netcapital (NASDAQ:NCPL)
Historical Stock Chart
Von Nov 2024 bis Dez 2024 Click Here for more Netcapital Charts.
Netcapital (NASDAQ:NCPL)
Historical Stock Chart
Von Dez 2023 bis Dez 2024 Click Here for more Netcapital Charts.