| Schedule of Segment Revenue and Expenses |
The Company’s significant
segment revenue and expenses for the three months ended March 31, 2026 and 2025 are as follows:
| | |
For the Three Months Ended March 31, 2026 | | |
For the Three Months Ended March 31, 2025 | |
| | |
E-sports | | |
Casual Mobile
Gaming | | |
Concerts | | |
Corporate | | |
Total | | |
E-sports | | |
Casual Mobile
Gaming | | |
Concerts | | |
Corporate | | |
Total | |
| Revenue | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| In-person | |
$ | 1,052,432 | | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | 1,052,432 | | |
$ | 1,656,755 | | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | 1,656,755 | |
| Multiplatform content | |
| 53 | | |
| - | | |
| - | | |
| - | | |
| 53 | | |
| 57 | | |
| - | | |
| - | | |
| - | | |
| 57 | |
| Casual mobile gaming | |
| - | | |
| 500,779 | | |
| - | | |
| - | | |
| 500,779 | | |
| - | | |
| 618,323 | | |
| - | | |
| - | | |
| 618,323 | |
| Total Revenue | |
| 1,052,485 | | |
| 500,779 | | |
| - | | |
| - | | |
| 1,553,264 | | |
| 1,656,812 | | |
| 618,323 | | |
| - | | |
| - | | |
| 2,275,135 | |
| Costs and Expenses | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| In-person (excludes depreciation) | |
| 330,001 | | |
| - | | |
| - | | |
| - | | |
| 330,001 | | |
| 860,554 | | |
| - | | |
| - | | |
| - | | |
| 860,554 | |
| Casual mobile gaming (excludes depreciation) | |
| - | | |
| 487,521 | | |
| - | | |
| - | | |
| 487,521 | | |
| - | | |
| 582,190 | | |
| - | | |
| - | | |
| 582,190 | |
| Professional fees | |
| 50,433 | | |
| 57,492 | | |
| - | | |
| 1,877,559 | | |
| 1,985,484 | | |
| 69,932 | | |
| 75,727 | | |
| 72,315 | | |
| 3,538,733 | | |
| 3,756,707 | |
| Salaries and benefits | |
| 493,045 | | |
| - | | |
| - | | |
| 130,708 | | |
| 623,753 | | |
| 601,461 | | |
| - | | |
| 49,689 | | |
| 309,777 | | |
| 960,927 | |
| Selling and marketing expense | |
| 9,530 | | |
| - | | |
| - | | |
| 1,439 | | |
| 10,967 | | |
| 9,686 | | |
| - | | |
| 2,500 | | |
| 27,801 | | |
| 39,987 | |
| Other expenses [1] | |
| 246,196 | | |
| 14,371 | | |
| 1,805 | | |
| 198,236 | | |
| 460,608 | | |
| 265,833 | | |
| 3,053 | | |
| 2,172 | | |
| 303,515 | | |
| 574,573 | |
| CECL reserve | |
| | | |
| 717,263 | | |
| | | |
| | | |
| 717,263 | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Depreciation and amortization | |
| 45,454 | | |
| 160,429 | | |
| - | | |
| 43,332 | | |
| 249,215 | | |
| 219,855 | | |
| 143,988 | | |
| - | | |
| 18,595 | | |
| 382,438 | |
| Stock based compensation | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 3,758 | | |
| - | | |
| - | | |
| 184,678 | | |
| 188,436 | |
| Research and development expense | |
| - | | |
| 48,521 | | |
| - | | |
| 159,479 | | |
| 208,000 | | |
| - | | |
| 80,846 | | |
| - | | |
| 100,100 | | |
| 180,946 | |
| Total Expense | |
| 1,174,659 | | |
| 1,485,597 | | |
| 1,805 | | |
| 2,410,753 | | |
| 5,072,812 | | |
| 2,031,079 | | |
| 885,804 | | |
| 126,676 | | |
| 4,483,199 | | |
| 7,526,758 | |
| Segment loss | |
| (122,174 | ) | |
| (984,818 | ) | |
| (1,805 | ) | |
| (2,410,753 | ) | |
| (3,519,548 | ) | |
| (374,267 | ) | |
| (267,481 | ) | |
| (126,676 | ) | |
| (4,483,199 | ) | |
| (5,251,623 | ) |
| All other segment items (2) | |
| (69,354 | ) | |
| 341 | | |
| - | | |
| (1,647,169 | ) | |
| (1,716,182 | ) | |
| (63,148 | ) | |
| 14,771 | | |
| (17,255 | ) | |
| 417,368 | | |
| 351,736 | |
| Consolidated pre-tax net loss | |
$ | (191,528 | ) | |
$ | (984,477 | ) | |
$ | (1,805 | ) | |
$ | (4,057,922 | ) | |
$ | (5,235,730 | ) | |
$ | (437,415 | ) | |
$ | (252,710 | ) | |
$ | (143,931 | ) | |
$ | (4,065,831 | ) | |
$ | (4,899,887 | ) |
| (1) | Other expense includes insurance, utilities, repair and maintenance, office supplies, sales and marketing, travel and entertainment, rent, and property tax expenses. | | (2) | All other items include gains and losses in escrow settlement, investments in money market funds and marketable securities, foreign currency transactions, and other income and expenses including interest. |
|
| Schedule of Segment Asset |
The
Company’s significant segment assets as of March 31, 2026 and December 31, 2025 are as follows:
| | |
As of March 31, 2026 | |
| | |
E-sports | | |
Casual Mobile Gaming | | |
Concerts | | |
Corporate | | |
Total | |
| | |
| | |
| | |
| | |
| | |
| |
| Total assets for reportable segments: | |
| | |
| | |
| | |
| | |
| |
| Goodwill and intangible assets, net | |
$ | - | | |
$ | 4,077,719 | | |
$ | - | | |
$ | 318 | | |
$ | 4,078,037 | |
| Property and equipment, net | |
| 269,577 | | |
| 61,627 | | |
| - | | |
| 50,185 | | |
| 381,389 | |
| Other segment assets (1) | |
| 2,631,850 | | |
| 228,070 | | |
| 85,577 | | |
| 60,654,784 | | |
| 63,600,281 | |
| Total consolidated assets | |
$ | 2,901,427 | | |
$ | 4,367,416 | | |
$ | 85,577 | | |
$ | 60,705,287 | | |
$ | 68,059,707 | |
| | |
As of December 31, 2025 | |
| | |
E-sports | | |
Casual Mobile Gaming | | |
Concerts | | |
Corporate | | |
Total | |
| | |
| | |
| | |
| | |
| | |
| |
| Total assets for reportable segments: | |
| | |
| | |
| | |
| | |
| |
| Goodwill and intangible assets, net | |
$ | - | | |
| 4,157,609 | | |
$ | - | | |
$ | - | | |
$ | 4,157,609 | |
| Property and equipment, net | |
| 316,295 | | |
| 4,862 | | |
| - | | |
| 52,792 | | |
| 373,949 | |
| Other segment assets (1) | |
| 4,289,612 | | |
| 281,526 | | |
| 87,382 | | |
| 80,590,499 | | |
| 85,249,019 | |
| Total consolidated assets | |
$ | 4,605,907 | | |
$ | 4,443,997 | | |
$ | 87,382 | | |
$ | 80,643,291 | | |
$ | 89,780,577 | |
| (1) | Other segment assets include cash and cash equivalents, investments, receivables, prepaid expenses and other current assets, digital assets, right-of-use assets, and deposits. |
|