| Schedule of Segment Revenue and Expenses |
The Company’s significant segment revenue and expenses for the three and six months ended June 30, 2026 and 2025 are as follows: | | | For the Three Months Ended June 30, 2026 | | | For the Three Months Ended June 30, 2025 | | | | | E-sports | | | Casual Mobile Gaming | | | Concerts | | | Corporate | | | Total | | | E-sports | | | Casual Mobile Gaming | | | Concerts | | | Corporate | | | Total | | | Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | In-person | | $ | 812,979 | | | $ | - | | | $ | - | | | $ | - | | | $ | 812,979 | | | $ | 1,160,995 | | | $ | - | | | $ | - | | | $ | - | | | $ | 1,160,995 | | | Multiplatform content | | | - | | | | - | | | | - | | | | - | | | | - | | | | 80 | | | | - | | | | - | | | | - | | | | 80 | | | Casual mobile gaming | | | - | | | | 393,487 | | | | - | | | | 41,421 | | | | 434,908 | | | | - | | | | 758,408 | | | | - | | | | - | | | | 758,408 | | | Total Revenue | | | 812,979 | | | | 393,487 | | | | - | | | | 41,421 | | | | 1,247,887 | | | | 1,161,075 | | | | 758,408 | | | | - | | | | - | | | | 1,919,483 | | | Costs and Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | In-person (excludes depreciation) | | | 450,311 | | | | - | | | | - | | | | - | | | | 450,311 | | | | 617,717 | | | | - | | | | - | | | | - | | | | 617,717 | | | Casual mobile gaming (excludes depreciation) | | | - | | | | 339,362 | | | | - | | | | - | | | | 339,362 | | | | - | | | | 736,382 | | | | - | | | | - | | | | 736,382 | | | Professional fees | | | 409 | | | | 38,857 | | | | 525,000 | | | | 1,449,555 | | | | 2,013,821 | | | | 109,828 | | | | 38,498 | | | | 139,760 | | | | 3,993,667 | | | | 4,281,753 | | | Salaries and benefits | | | 337,350 | | | | - | | | | 16,636 | | | | 266,832 | | | | 620,818 | | | | 597,085 | | | | 82,597 | | | | 80,107 | | | | 286,459 | | | | 1,046,248 | | | Selling and marketing expense | | | 2,538 | | | | - | | | | - | | | | 6,927 | | | | 9,465 | | | | 6,877 | | | | - | | | | - | | | | 74,794 | | | | 81,671 | | | Other expenses [1] | | | 123,719 | | | | 726,712 | | | | 8,491 | | | | 1,844 | | | | 860,766 | | | | 246,901 | | | | 3,313 | | | | 2,193 | | | | 271,664 | | | | 524,071 | | | Depreciation and amortization | | | 45,296 | | | | 152,188 | | | | - | | | | 16,295 | | | | 213,779 | | | | 219,929 | | | | 150,335 | | | | - | | | | 19,448 | | | | 389,712 | | | Stock based compensation | | | - | | | | - | | | | - | | | | 140,422 | | | | 140,422 | | | | 3,864 | | | | - | | | | - | | | | 186,898 | | | | 190,762 | | | Gain on lease modification | | | (3,446,465 | ) | | | - | | | | - | | | | - | | | | (3,446,465 | ) | | | - | | | | - | | | | - | | | | - | | | | - | | | Impairment of goodwill | | | - | | | | 920,227 | | | | - | | | | - | | | | 920,227 | | | | - | | | | - | | | | - | | | | - | | | | - | | | Impairment of long-lived assets | | | - | | | | 1,358,362 | | | | - | | | | - | | | | 1,358,362 | | | | - | | | | - | | | | - | | | | - | | | | - | | | Research and development expense | | | - | | | | 35,638 | | | | - | | | | 2,713 | | | | 38,351 | | | | - | | | | 28,052 | | | | - | | | | 115,093 | | | | 143,145 | | | Total Expense | | | (2,486,842 | ) | | | 3,571,346 | | | | 550,127 | | | | 1,884,588 | | | | 3,519,219 | | | | 1,802,201 | | | | 1,039,177 | | | | 222,060 | | | | 4,948,023 | | | | 8,011,461 | | | Segment income (loss) | | | 3,299,821 | | | | (3,177,859 | ) | | | (550,127 | ) | | | (1,843,167 | ) | | | (2,271,332 | ) | | | (641,126 | ) | | | (280,769 | ) | | | (222,060 | ) | | | (4,948,023 | ) | | | (6,091,978 | ) | | All other segment items (2) | | | 7,345 | | | | 3 | | | | - | | | | 322,278 | | | | 329,626 | | | | 27,384 | | | | - | | | | (104,482 | ) | | | 1,335,109 | | | | 1,258,011 | | | Consolidated pre-tax income (loss) | | $ | 3,307,166 | | | $ | (3,177,856 | ) | | $ | (550,127 | ) | | $ | (1,520,889 | ) | | $ | (1,941,706 | ) | | $ | (613,742 | ) | | $ | (280,769 | ) | | $ | (326,542 | ) | | $ | (3,612,914 | ) | | $ | (4,833,967 | ) | | | | For the Six Months Ended June 30, 2026 | | | For the Six Months Ended June 30, 2025 | | | | | E-sports | | | Casual Mobile Gaming | | | Concerts | | | Corporate | | | Total | | | E-sports | | | Casual Mobile Gaming | | | Concerts | | | Corporate | | | Total | | | Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | In-person | | $ | 1,865,411 | | | $ | - | | | $ | - | | | $ | - | | | $ | 1,865,411 | | | $ | 2,817,750 | | | $ | - | | | $ | - | | | $ | - | | | $ | 2,817,750 | | | Multiplatform content | | | 53 | | | | - | | | | - | | | | - | | | | 53 | | | | 137 | | | | - | | | | - | | | | - | | | | 137 | | | Casual mobile gaming | | | - | | | | 894,266 | | | | - | | | | 41,421 | | | | 935,687 | | | | - | | | | 1,376,731 | | | | - | | | | - | | | | 1,376,731 | | | Total Revenue | | | 1,865,464 | | | | 894,266 | | | | - | | | | 41,421 | | | | 2,801,151 | | | | 2,817,887 | | | | 1,376,731 | | | | - | | | | - | | | | 4,194,618 | | | Costs and Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | In-person (excludes depreciation) | | | 780,312 | | | | - | | | | - | | | | - | | | | 780,312 | | | | 1,478,271 | | | | - | | | | - | | | | - | | | | 1,478,271 | | | Casual mobile gaming (excludes depreciation) | | | - | | | | 826,883 | | | | - | | | | - | | | | 826,883 | | | | - | | | | 1,318,572 | | | | - | | | | - | | | | 1,318,572 | | | Professional fees | | | 65,997 | | | | 102,467 | | | | 525,000 | | | | 3,373,554 | | | | 4,067,018 | | | | 179,760 | | | | 70,744 | | | | 212,075 | | | | 7,532,400 | | | | 7,994,979 | | | Salaries and benefits | | | 815,240 | | | | - | | | | 16,636 | | | | 404,351 | | | | 1,236,227 | | | | 1,198,546 | | | | 176,400 | | | | 129,796 | | | | 596,236 | | | | 2,100,978 | | | Selling and marketing expense | | | 12,068 | | | | - | | | | - | | | | 8,366 | | | | 20,434 | | | | 16,563 | | | | - | | | | 2,500 | | | | 102,595 | | | | 121,658 | | | Other expenses [1] | | | 369,915 | | | | 1,452,228 | | | | 10,296 | | | | 146,829 | | | | 1,979,268 | | | | 512,734 | | | | 6,367 | | | | 4,365 | | | | 575,178 | | | | 1,098,644 | | | Depreciation and amortization | | | 90,750 | | | | 312,617 | | | | - | | | | 59,627 | | | | 462,994 | | | | 439,784 | | | | 294,323 | | | | - | | | | 38,043 | | | | 772,150 | | | Stock based compensation | | | - | | | | - | | | | - | | | | 140,422 | | | | 140,422 | | | | 7,622 | | | | - | | | | - | | | | 371,576 | | | | 379,198 | | | Gain on lease modification | | | (3,446,465 | ) | | | - | | | | - | | | | - | | | | (3,446,465 | ) | | | - | | | | - | | | | - | | | | - | | | | - | | | Impairment of goodwill | | | - | | | | 920,227 | | | | - | | | | - | | | | 920,227 | | | | - | | | | - | | | | - | | | | - | | | | - | | | Impairment of long-lived assets | | | - | | | | 1,358,362 | | | | - | | | | - | | | | 1,358,362 | | | | - | | | | - | | | | - | | | | - | | | | - | | | Research and development expense | | | - | | | | 84,159 | | | | - | | | | 162,192 | | | | 246,351 | | | | - | | | | 58,576 | | | | - | | | | 215,193 | | | | 273,769 | | | Total Expense | | | (1,312,183 | ) | | | 5,056,943 | | | | 551,932 | | | | 4,295,341 | | | | 8,592,033 | | | | 3,833,280 | | | | 1,924,982 | | | | 348,736 | | | | 9,431,221 | | | | 15,538,219 | | | Segment income (loss) | | | 3,177,647 | | | | (4,162,677 | ) | | | (551,932 | ) | | | (4,253,920 | ) | | | (5,790,882 | ) | | | (1,015,393 | ) | | | (548,251 | ) | | | (348,736 | ) | | | (9,431,221 | ) | | | (11,343,601 | ) | | All other segment items (2) | | | (62,009 | ) | | | 344 | | | | - | | | | (1,324,891 | ) | | | (1,386,556 | ) | | | (35,764 | ) | | | 14,811 | | | | (121,737 | ) | | | 1,752,437 | | | | 1,609,747 | | | Consolidated pre-tax income (loss) | | $ | 3,115,638 | | | $ | (4,162,333 | ) | | $ | (551,932 | ) | | $ | (5,578,811 | ) | | $ | (7,177,438 | ) | | $ | (1,051,157 | ) | | $ | (533,440 | ) | | $ | (470,473 | ) | | $ | (7,678,784 | ) | | $ | (9,733,854 | ) | | (1) | Other expense includes gain on lease modification and 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, CECL allowances and other income and expenses including interest. |
|