MMTEC, Inc. Announces Half Year 2023 Unaudited Financial Results

    0
    198

    HONG KONG, Nov. 18, 2023 /PRNewswire/ — 

    First Half Year of 2023 Financial Highlights

    • Revenues increased by 289.48% from approximately $0.73 million to approximately $2.86 million as a result of the acquisition of Alpha Mind Technology Limited, an insurance agency and insurance technology company ("Alpha Mind"), during the six months ended June 30, 2023.
    • Gross profit decreased by 79.64% to approximately $0.13 million as compared to approximately $0.62 million for the same period in 2022, while the gross profit margin was 4.44%, as compared to 84.93% for the same period in 2022. Alpha Mind has a relatively lower gross profit margin, since it mainly collects commission from selling insurance products as compensation for its agency services.
    • Loss from operations was approximately $3.09 million as compared to approximately $2.93 million for the same period in 2022. The increase was primarily attributable to the decrease in gross profit.
    • Net loss was approximately $14.45 million as compared to net loss of approximately $2.89 million for the same period of 2022. The increase in net loss is mainly attributable to the increase in interest expense of approximately $11.42 million from issuing convertible promissory notes.
    • Loss per share on a basic and a fully diluted basis were $0.46 and $0.30, respectively, as compared to loss per share on a basic and a fully diluted basis of $0.92 for the same period in 2022.  

    Xiangdong Wen, the Company’s Chief Executive Officer and Chairman, commented, "We completed the acquisition of Alpha Mind Technology Limited during the first half of 2023, which expanded the scope of our business into insurance agency industry. Our revenue increased to approximately $2.86 million for the first half of 2023 and further growth is expected for the remainder of 2023. In addition, we expect to continue to invest in our support teams for both our investment banking business and our insurance agency business."

    Mr. Wen continued, "The Company will continue to promote cooperative relationships with Chinese companies listed in the US and provide them with one-stop and high-quality investment banking services. In addition, we will actively expand the business scope to overseas market and set up overseas offices to help small and medium-sized companies in Europe and other Asian countries to provide initial listing, financing, mergers and acquisitions, and financial advisory services, helping them integrate into capital markets more efficiently as well as continuously enhance our competitiveness."

    Operating Results for Six Months Ended June 30, 2023

    Revenues

    The following tables illustrate the Company’s revenue by revenue type:

    For the Six Months
    Ended
    June 30,

    2023

    2022

    US$

    US$

    Insurance agency services

    2,794,364

    Placement agent services

    37,578

    Market data services

    71,928

    Software sales

    24,507

    646,052

    Fund management services

    12,145

    Commissions

    3,275

    Total revenues

    2,856,449

    733,400

    Cost of Revenues

    Cost of revenue consists primarily of commissions paid to distribution channels, internal labor costs and related benefits, and other overhead costs that are directly attributable to services provided.

    Cost of revenues increased by approximately $2.62 million, or 2,370.46%, to approximately $2.73 million for the six months ended June 30, 2023 from $110,490 for the same period last year. The increase in cost of revenues is directly linked to the increase of insurance agency service revenues.

    Gross Profit and Gross Margin

    Gross profit was $126,834 for the six months ended June 30, 2023, representing gross margin of 4.44%, as compared to 84.93% for the same period in 2022. The decrease in gross profit margin is primarily attributed to our insurance agency business, which mainly collects commissions from selling insurance products as compensation for its agency services.

    Operating Expenses

    During the six months ended June 30, 2023 and 2022, respectively, operating expenses included selling and marketing, payroll and related benefits, professional fees, and other general and administrative expenses.

    Selling and Marketing Costs

    All costs related to selling and marketing are expensed as incurred. Selling and marketing costs increased by $121,559, or 13.70%, to approximately $1.01 million for the six months ended June 30, 2022 from $887,173 for the same period last year.

    Payroll and Related Benefits

    Payroll and related benefits totaled approximately $1.19 million for the six months ended June 30, 2023, as compared to approximately $1.02 million for the six months ended June 30, 2022, an increase of $168,240.

    Professional Fees

    For the six months ended June 30, 2023 and 2022, professional fees primarily consisted of audit fees, legal service fees, financial consulting fees and other fees associated with being a public company. Professional fees totaled $519,200 for the six months ended June 30, 2023, as compared to $696,556 for the six months ended June 30, 2022, a decrease of $177,356.

    Other General and Administrative Expenses

    For the six months ended June 30, 2023 and 2022, other general and administrative expenses were $497,530 and $943,867, respectively. The decrease in other general and administrative expense was mainly attributable to the decrease of $450,000 in litigation loss contingency, which represented an estimated fine of $450,000 from a FINRA investigation in 2022.

    Loss from Operations

    For six months ended June 30, 2023, loss from operations were approximately $3.09 million as compared to loss from operations of approximately $2.93 million for the six months ended June 30, 2022, an increase of $162,182, or 5.54%, which was mainly attributable to the decrease in gross profit and increase in selling and marketing costs, payroll and related benefits.

    Other Income (Expense)

    Other income (expense) includes interest income from bank deposits, interest expense from issuance of convertible promissory notes, other income, and foreign currency transaction gain (loss). Other expense totaled approximately $11.35 million for six months ended June 30, 2023, as compared to other income of $40,416 for six months ended June 30, 2022, a change of $11.39 million which was mainly attributable to the increase in interest expense from the Company’s issuance of approximately $11.43 million in convertible promissory notes.

    Income Taxes

    Income tax was $1,737 for the six months ended June 30, 2023 which was attributable from the insurance agency business acquired by the Company, while income tax amounted to nil for the six months ended June 30, 2022.

    Net Loss

    As a result of the factors described above, our net loss was approximately $14.44 million, or $0.46 per basic share and $0.30 per diluted share, for the six months ended June 30, 2023. Our net loss was approximately $2.89 million, or $0.92 per share (basic and diluted), for the six months ended June 30, 2022.

    Net Loss attributable to MMTEC, Inc.

    After deducting non-controlling interests of $67,694, net loss attribute to our holding company, MMTEC, Inc., was approximately $14.37 million for the six months ended June 30, 2023.

    Foreign Currency Translation Adjustment

    Our reporting currency is the U.S. dollar. The functional currency of MMTEC INC., MM Future Technology Limited, MM Fund SPC, HC Securities (HK) Limited, MMBD Trading Limited, MMBD Investment Advisory Company Limited, Fundex SPC, MM Global Securities, INC, Alpha Mind Technology Limited (BVI) is the U.S. dollar. The functional currency of Alpha Mind Technology Limited (HK) is the Hong Kong dollar. The functional currency of Gujia (Beijing) Technology Co., Ltd, Jiachuang Yingan (Beijing) Information &  Technology Co., Ltd, Huaming Insurance Agency Co., Ltd and Huaming Yunbao (Tianjin) Technology Co., Ltd is the Chinese Renminbi ("RMB"). The financial statements of the Company’s subsidiaries whose functional currency is the RMB and Hong Kong dollar are translated to U.S. dollars using period end rates of exchange for assets and liabilities, average rate of exchange for revenue and expenses and cash flows, and at historical exchange rates for equity. Net gains and losses resulting from foreign exchange transactions are included in the results of operations. As a result of foreign currency translations, which are a non-cash adjustment, we reported a foreign currency translation loss of $80,926  and a foreign currency translation loss of $55,780 for the six months ended June 30, 2023 and 2022, respectively. This non-cash loss had the effect of increasing our reported comprehensive loss.

    Comprehensive Loss

    As a result of our foreign currency translation adjustment, we had comprehensive loss of approximately $14.53 million and $2.94 million for the six months ended June 30, 2023 and 2022, respectively.

    Financial Condition

    As of June 30, 2023, the Company had cash of approximately $2.0 million, compared to approximately $3.83 million as of December 31, 2022. Total working capital was $1.75 million as of June 30, 2023, compared to working capital of $7.86 million as of December 31, 2022.

    Net cash used in operating activities for the six months ended June 30, 2023 was approximately $3.02 million, compared to $4.15 million for the same period last year. Net cash used in investing activities was approximately $86.78 million  for the six months ended June 30, 2023, compared to $6,036 for the same period last year. Net cash provided by financing activities was $88.0 million for the six months ended June 30, 2023, compared to $nil for the same period of last year.  

    As an entity that operates in the financial industry in China and the United States, the Company finds itself subject to the challenges posed by the ongoing tension in the trade relations between the countries.

    Shares Authorized and Issued

    The Company issued an unsecured senior convertible promissory note of $40.0 million to a non-U.S. investor on February 22, 2023. On February 24, 2023, the investor converted all outstanding balance of notes into ordinary shares, par value $0.01 per share, at conversion price of $0.05 per share, which represents 80,000,000 ordinary shares.

    The Company issued a senior convertible promissory note of $70.0 million to an investor on March 31, 2023. On May 11, 2023, the investor converted $2.82 million of outstanding balance of the note into ordinary shares, par value $0.01 per share, at conversion price of $0.705 per share, which represents 4,000,000 ordinary shares.

    The Company issued a senior convertible promissory note of $7.0 million to the sellers of Alpha Mind Technology Limited on June 7, 2023. On June 14, 2023, the sellers converted $3,950,000 of outstanding balance of the note into ordinary shares, par value $0.01 per share, at a conversion price of $0.395 per share, which represents 10,000,000 ordinary shares.

    As a result, there were 99,145,041 common shares issued and outstanding as of June 30, 2023.

    Legal Proceedings

    In the normal course of business, MM Global Securities, Inc.  ("MM Global") is engaged in various trading and brokerage activities on a principal and agency basis through a clearing broker. As a regulated FINRA broker-dealer MM Global is subject to regulatory trading inquiries and investigations to determine whether any violations of federal securities or FINRA rules may have occurred. As such, MM Global has responded to FINRA inquires. MM Global submitted a Letter of Acceptance, Waiver, and Consent for the purpose of proposing a settlement of the alleged rule violations on September 9, 2022. Without admitting or denying the findings by FINRA related to Case Number 2019062623, the Company was censured and fined $450,000. Two individuals’ registration capacities were suspended for 45 days, fined $20,000 and $5,000 respectively. The Company elected to pay the fine via a 36 months’ installment plan with $38,250 installment fee. As of June 30, 2023 the Company has total unpaid balance of $272,025, recorded the current portion as "Accrued liabilities and other payables" and non-current portion as "Accrued Liabilities, Non-current" in consolidation financial statement.

    Other than MM Global, we are currently not involved in any legal proceedings; nor are we aware of any claims that could have a material adverse effect on our business, financial condition, results of operations or cash flows.

    Recent Developments

    On May 16, 2023, the Company entered into an Equity Acquisition Agreement (the "Purchase Agreement") with Alfa Crest Investment Limited, a British Virgin Islands company ("Alfa Crest"), CapitoLabs Limited, a British Virgin Islands company ("CapitoLabs", and together with Alfa Crest, the "Sellers") and Alpha Mind Technology Limited, a British Virgin Islands company ("Target" or "Alpha Mind"). Pursuant to the Purchase Agreement, the Sellers agreed to sell and the Company agreed to purchase, the Sellers’ shares of Target’s issued and outstanding ordinary shares, which represent an 85% ownership stake in Target, for aggregate purchase price of $99,650,000 (the "Purchase Price"). The Purchase Price was paid as follows: (a) $1.0 million was paid by the Company  to the Sellers as a good faith deposit on May 8, 2023, (b) the Company  paid the Sellers an aggregate of $91,650,000 in cash at closing, and (c) the Company paid the remaining $7.0 million of the Purchase Price to the Sellers in the form of a convertible promissory note.

    The transactions contemplated in the Purchase Agreement closed on June 7, 2023. In accordance with the Purchase Agreement, the $1.0 million good faith deposit previously made by the Company  was credited towards the Purchase Price. In addition, at closing, the Company paid the Sellers an aggregate of $91,650,000 in cash, and issued to the Sellers a senior convertible promissory note (the "Note") for the remaining $7.0 million of the Purchase Price. The note accrues interest at 1% per annum and matures 24 months following the effective date. The note is convertible at any time and the conversion price will be calculated with a discount of fifty-four percent (54%) to the lowest closing price of the last twenty (20) trading days immediately prior to the date of the conversion notice.

    Notice

    Rounding amounts and percentages: Certain amounts and percentages included in this press release have been rounded for ease of presentation. Percentage figures included in this press release have not in all cases been calculated on the basis of such rounded figures, but on the basis of such amounts prior to rounding. For this reason, certain percentage amounts in this press release may vary from those obtained by performing the same calculations using the figures in the financial statements. In addition, certain other amounts that appear in this press release may not sum due to rounding.

    About MMTEC, Inc.

    Headquartered in Hong Kong, China, we mainly focus on investment banking and asset management, providing customers with one-stop and all-round financial services. In addition to traditional incubation and investment in domestic and foreign companies listed in the United States, we also launched the HiFund platform to attract global institutional and individual investors to invest in the most competitive Chinese assets.

    More information about the Company can be found at: www.haisc.com

    Forward-Looking Statements

    This press release contains forward-looking statements as defined by the Private Securities Litigation Reform Act of 1995. Forward-looking statements include statements concerning plans, objectives, goals, strategies, future events or performance, and underlying assumptions and other statements that are other than statements of historical facts. When the Company uses words such as "may", "will", "intend", "should", "believe", "expect", "anticipate", "project", "estimate" or similar expressions that do not relate solely to historical matters, it is making forward-looking statements. Specifically, the Company’s statements regarding its continued growth, business outlook, and other similar statements are forward-looking statements. Forward-looking statements are not guarantees of future performance and involve risks and uncertainties that may cause the actual results to differ materially from the Company’s expectations discussed in the forward-looking statements. These statements are subject to uncertainties and risks including, but not limited to, the following: the Company’s goals and strategies; the Company’s future business development; product and service demand and acceptance; changes in technology; economic conditions; reputation and brand; the impact of competition and pricing; government regulations; fluctuations in general economic and business conditions in China and assumptions underlying or related to any of the foregoing and other risks contained in reports filed by the Company with the Securities and Exchange Commission, including the Company’s most recently filed Annual Report on Form 20-F and its subsequent filings. For these reasons, among others, investors are cautioned not to place undue reliance upon any forward-looking statements in this press release. Additional factors are discussed in the Company’s filings with the U.S. Securities and Exchange Commission, which are available for review at www.sec.gov. The Company undertakes no obligation to publicly revise these forward-looking statements to reflect events or circumstances that arise after the date hereof.

     

     

    MMTEC, INC. AND SUBSIDIARIES

    CONSOLIDATED BALANCE SHEETS

    (IN U.S. DOLLARS)

    (UNAUDITED)

    As of

    June 30,

    2023

    December
    31,
    2022

    US$

    US$

    ASSETS

    CURRENT ASSETS

    Cash and cash equivalents

    $

    2,004,307

    $

    3,825,477

    Accounts receivable, net

    2,364,950

    295,683

    Loan receivable, net

    676,643

    4,620,824

    Security deposits – Current

    7,984

    8,274

    Short-term investment

    266,513

    Prepaid expenses and other current assets

    1,774,171

    172,205

    Deferred offering cost

    112,748

    112,748

    Total current assets

    7,207,316

    9,035,211

    NON-CURRENT ASSETS:

    Security deposits – Non-current

    136,723

    140,746

    Property and equipment, net

    205,738

    184,423

    Deposit for business acquisition

    1,000,000

    Operating lease right -of – use assets

    844,778

    1,055,127

    Intangible asset

    5,224,439

    Goodwill

    106,935,130

    Deferred Tax Assets – Non-current

    70,681

    Other  non-current assets

    691,965

    Total non-current assets

    114,109,454

    2,380,296

    Total assets

    $

    121,316,770

    $

    11,415,507

    LIABILITIES AND SHAREHOLDERS’ EQUITY

    CURRENT LIABILITIES:

    Salary payable

    283,281

    372,980

    Accrued liabilities and other payables

    3,133,483

    395,352

    Advance from customer

    288,696

    Accrued interest

    1,343,600

    Operating lease liabilities – Current

    475,931

    405,591

    Total current liabilities

    5,524,991

    1,173,923

    NON-CURRENT LIABILITIES:

    Accrued liabilities – Non-current

    146,475

    209,250

    Operating lease liabilities – Non-current

    406,460

    647,983

    Convertible bond

    58,311,869

    Total non-current liabilities

    58,864,804

    857,233

    Total liabilities

    $

    64,389,795

    $

    2,031,156

    SHAREHOLDERS’ EQUITY:

    Common shares ($0.01 par value; 50,000,000 shares authorized; 99,145,041 and
       5,145,041 shares issued and outstanding at June 30, 2023 and December 31, 2022)

    991,451

    51,451

    Additional paid-in capital

    77,557,407

    31,727,407

    Accumulated deficit

    (36,630,402)

    (22,253,030)

    Accumulated other comprehensive loss

    (206,665)

    (141,477)

    Total shareholders’ equity attributable to MMTEC, INC.

    41,711,791

    9,384,351

    Non-controlling  interests

    15,215,184

    Total shareholders’ equity

    56,926,975

    9,384,351

    Total liabilities and shareholders’ equity

    $

    121,316,770

    $

    11,415,507

     

     

    MMTEC, INC. AND SUBSIDIARIES

    CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

    (IN U.S. DOLLARS)

    (UNAUDITED)

    For the
    six months
    ended
    June 30,
    2023

    For the
    six months
    ended
    June 30,
    2022

    US$

    US$

    REVENUES

    $

    2,856,449

    $

    733,400

    COST OF REVENUES

    2,729,615

    110,490

    GROSS PROFIT

    126,834

    622,910

    OPERATING EXPENSES:

    Selling and marketing

    1,008,732

    887,173

    General and administrative

    Payroll and related benefits

    1,191,171

    1,022,931

    Professional fees

    519,200

    696,556

    Other general and administrative expenses

    497,530

    943,867

    Total Operating Expenses

    3,216,633

    3,550,527

    LOSS FROM OPERATIONS

    (3,089,799)

    (2,927,617)

    OTHER INCOME (EXPENSE)

    Interest income

    61,959

    19,663

    Interest expense

    (11,425,657)

    Other income

    12,090

    2,576

    Foreign currency transaction (loss)/gain

    (1,922)

    18,177

    Total Other Income (Expense)

    (11,353,530)

    40,416

    LOSS BEFORE INCOME TAXES

    (14,443,329)

    (2,887,201)

    INCOME TAXES

    (1,737)

    NET LOSS

    (14,445,066)

    (2,887,201)

    Less: Net loss attributable to non-controlling  interest

    (67,694)

    NET LOSS ATTRIBUTABLE TO MMTEC, INC.

    $

    (14,377,372)

    $

    (2,887,201)

    COMPREHENSIVE LOSS:

    NET LOSS

    (14,445,066)

    (2,887,201)

    OTHER COMPREHENSIVE INCOME (LOSS)

    Foreign currency translation adjustments

    (80,926)

    (55,780)

    TOTAL COMPREHENSIVE LOSS

    (14,525,992)

    (2,942,981)

    Less: Comprehensive loss attributable to non-controlling  interests

    (83,432)

    COMPREHENSIVE LOSS ATTRIBUTABLE TO MMTEC, INC.

    $

    (14,442,560)

    $

    (2,942,981)

    NET LOSS PER COMMON SHARE

    Basic

    $

    (0.46)

    $

    (0.92)

    Diluted

    $

    (0.30)

    $

    (0.92)

    WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:

    Basic

    31,154,116

    3,137,001

    Diluted

    83,411,491

    3,137,001

     

     

    MMTEC, INC. AND SUBSIDIARIES

    CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY  

    (IN U.S. DOLLARS)

    (UNAUDITED)

    Common Shares*

    Additional

    Accumulated
    Other

    Total

    Number 
    of
    Shares

    Amount

    Paid-in
    Capital 

    Accumulated
    Deficit

    Comprehensive
    Loss

    Shareholders’
    Equity

    US$

    US$

    US$

    US$

    US$

    Balance, December 31,
       2021

    3,137,001

    $

    31,370

    $

    29,884,600

    $

    (16,607,654)

    $

    43,408

    $

    13,351,724

    Net loss for the six months
       ended June 30, 2022

    (2,887,201)

    (2,887,201)

    Foreign currency
       translation adjustment

    (55,780)

    (55,780)

    Balance, June 30, 2022

    3,137,001

    $

    31,370

    $

    29,884,600

    $

    (19,494,855)

    $

    (12,372)

    $

    10,408,743

     

    *

    After giving effect to the reverse stock split effected on July 13, 2022.

     

    Common Shares

    Additional

    Accumulated Other

    Non-

    Total

    Number
    of
    Shares

    Amount

    Paid-in
    Capital

    Accumulated
    Deficit

    Comprehensive
    Loss

    controlling
    Interests

    Shareholders’
    Equity

    US$

    US$

    US$

    US$

    US$

    US$

    Balance, December 31,
       2022

    5,145,041

    $

    51,451

    $

    31,727,407

    $

    (22,253,030)

    $

    (141,477)

    $

    9,384,351

    Acquisition of
       additional non-
       controlling interest

    15,298,616

    15,298,616

    Conversion of bond
       to equity

    94,000,000

    940,000

    45,830,000

    46,770,000

    Net loss attributable
       to MMTEC, INC.
       for the six months
       ended June 30,
       2023

    (14,377,372)

    (14,377,372)

    Net loss attributable
       to non-controlling
       interests

    (67,694)

    (67,694)

    Foreign currency
       translation
       adjustment

    (65,188)

    (15,738)

    (80,926)

    Balance, June 30,
       2023

    99,145,041

    $

    991,451

    $

    77,557,407

    $

    (36,630,402)

    $

    (206,665)

    $

    15,215,184

    $

    56,926,975

     

     

    MMTEC, INC. AND SUBSIDIARIES

    CONSOLIDATED STATEMENTS OF CASH FLOWS

    (IN U.S. DOLLARS)

    (UNAUDITED)

    For the
    six months
    ended
    June 30,
    2023

    For the
    six months
    ended
    June 30,
    2022

    US$

     US$

    CASH FLOWS FROM OPERATING ACTIVITIES:

    Net loss

    $

    (14,445,066)

    $

    (2,887,201)

    Adjustments to reconcile net loss from operations to net cash used in operating
    activities:

    Depreciation expense

    21,969

    39,024

    Allowance for bad debts

    (204)

    Gain on short-term investment

    (534)

    Non-cash  lease expense

    204,510

    163,218

    Foreign currency transaction loss (gain)

    (3,326)

    (18,177)

    Deferred taxes expense

    111

    Imputed interest expense

    11,425,469

    Change in operating assets and liabilities:

    Operating lease liabilities

    (187,244)

    (193,925)

    Accounts receivable

    (147,016)

    (278,617)

    Accounts payable

    86,202

    Security deposits

    211

    (41,604)

    Prepaid expenses and other current assets

    (500,283)

    (1,115,439)

    Advance from customers

    291,658

    (121,382)

    Salary payable

    (140,660)

    (37,390)

    Accrued liabilities and other payables

    376,638

    338,252

    NET CASH USED IN OPERATING ACTIVITIES:

    (3,017,565)

    (4,153,241)

    CASH FLOWS FROM INVESTING ACTIVITIES:

    Proceeds from disposal  of property and equipment

    7,903

    Purchase of property and equipment

    (6,036)

    Loan repayment from to third parties

    293,945

    Cash proceeds from acquisition

    916,840

    Deposit for business acquisition

    1,000,000

    Long-term investment in equity

    (89,000,000)

    NET CASH USED IN INVESTING ACTIVITIES

    (86,781,312)

    (6,036)

    CASH FLOWS FROM FINANCING ACTIVITIES:

    Proceeds from issuance of convertible bond

    88,000,000

    NET CASH PROVIDED BY FINANCING ACTIVITIES

    88,000,000

    EFFECT OF EXCHANGE RATE ON CASH AND CASH EQUIVALENTS

    (22,293)

    (23,890)

    NET DECREASE  IN CASH AND CASH EQUIVALENTS

    (1,821,170)

    (4,183,167)

    CASH AND CASH EQUIVALENTS – Beginning of period

    3,825,477

    11,206,220

    CASH AND CASH EQUIVALENTS – End of period

    $

    2,004,307

    $

    7,023,053

    SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

    Cash paid for:

    Interest

    $

    (188)

    $

    Income taxes

    $

    (1,737)

    $

    NON-CASH INVESTING AND FINANCING ACTIVITIES:

    Acquisition by issuing convertible promissory note

    $

    7,000,000

    $

    Conversion of bond to equity

    $

    46,770,000

    $

    Remeasurement of the lease liabilities and right-of-use assets due to lease
    modification

    $

    $

    830,860