v3.25.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Cash flows from operating activities:      
Net loss $ (37,443,118) $ (14,864,283)  
Adjustments to reconcile net loss to net cash and cash equivalents used in operating activities:      
Depreciation and amortization 224,316 269,832  
Amortization of operating lease assets 171,518 177,738  
Stock-based compensation expense 2,632,836 1,012,365  
Net loss on digital assets 3,299,105    
Investments in affiliates gain (40,698) (24,843)  
Change in deferred income taxes   (4,403,068)  
Change in operating assets and liabilities:      
Accounts receivable 3,098,255 8,597,415  
Physical media inventory 102,340 (16,214)  
Prepaid expenses and other current assets (4,230,773) (1,375,480)  
Licensing receivables 1,851,361 (7,789,316)  
Content (259,305) (226,972)  
Other long-term assets   (15,000)  
Accounts payable and accrued expenses 2,435,478 755,953  
Accrued licensing royalties 2,286,956 (4,752,593)  
Operating lease liabilities (162,237) (173,567)  
Deferred revenue 13,840,858 4,554,331  
Net cash and cash equivalents used in operating activities (12,193,108) (18,273,702)  
Cash flows from investing activities:      
Purchases of property and equipment (51,977) (146,886)  
Issuance of notes receivable (837,309) (1,228,307)  
Collections of notes receivable 87,933 1,239,853  
Purchase of digital assets   (44,992)  
Sale of digital assets 99,118    
Investments in affiliates (110,999) 15,034  
Net cash and cash equivalents used in investing activities (813,234) (165,298)  
Cash flows from financing activities:      
Repayment of notes payable (9,691,628) (4,383,501)  
Repayment of loan guarantee (2,000,000)    
Receipt of notes payable 22,904,952 10,708,437  
Repayment of accrued settlement costs (67,486) (61,139)  
Exercise of stock options 80,516 71,695  
Issuance of common stock 14,796,704   $ 32,800,000
Investments in minority owned entities 228,594    
Redemption of equity in noncontrolling interests (6,000,000)    
Repurchase of common stock (65,029) (51,332)  
Debt financing fees (207,076)    
Net cash and cash equivalents provided by financing activities 19,979,547 6,284,160  
Effect of changes in foreign currency exchange rates on cash and cash equivalents   (1,825)  
Net increase (decrease) in cash and cash equivalents 6,973,205 (12,156,665)  
Cash and cash equivalents at beginning of period 7,211,826 25,201,425 25,201,425
Cash and cash equivalents at end of period 14,185,031 13,044,760 $ 7,211,826
Supplemental disclosure of cash flow information:      
Cash paid for interest 1,573,293 574,332  
Supplemental schedule of noncash financing activities:      
Adoption of ASU No. 2023-08 15,962,018    
Change from digital assets to digital assets receivable $ 21,748,336    
Operating lease right-of-use assets and liabilities   3,479,630  
Operating lease obligations incurred to obtain operating lease assets   $ 1,868,367