|
Q2 FY2026
As of Jun 30, 2026
|
Q1 FY2026
As of Mar 31, 2026
|
Q4 FY2025
As of Dec 31, 2025
|
Q3 FY2025
As of Sep 30, 2025
|
Q2 FY2025
As of Jun 30, 2025
|
Q1 FY2025
As of Mar 31, 2025
|
Q4 FY2024
As of Dec 31, 2024
|
Q3 FY2024
As of Sep 30, 2024
|
Q2 FY2024
As of Jun 30, 2024
|
Q1 FY2024
As of Mar 31, 2024
|
Q4 FY2023
As of Dec 31, 2023
|
Q3 FY2023
As of Sep 30, 2023
|
Q2 FY2023
As of Jun 30, 2023
|
Q1 FY2023
As of Mar 31, 2023
|
Q4 FY2022
As of Dec 31, 2022
|
Q3 FY2022
As of Sep 30, 2022
|
Q2 FY2022
As of Jun 30, 2022
|
Q1 FY2022
As of Mar 31, 2022
|
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||
| Current assets | ||||||||||||||||||
| Cash | ||||||||||||||||||
| Restricted cash | ||||||||||||||||||
| Accounts receivable, net | ||||||||||||||||||
| Other receivable | ||||||||||||||||||
| Equity investment | ||||||||||||||||||
| Note receivable, net of allowance | ||||||||||||||||||
| Inventories, net | ||||||||||||||||||
| Prepaid expenses and other | ||||||||||||||||||
| Deferred offering costs | ||||||||||||||||||
| Interest receivable | ||||||||||||||||||
| Total current assets | ||||||||||||||||||
| Equity investment | ||||||||||||||||||
| Total other assets | ||||||||||||||||||
| Computer equipment, net | ||||||||||||||||||
| Other assets | ||||||||||||||||||
| Fixed assets, net | ||||||||||||||||||
| Intangible assets, net | ||||||||||||||||||
| Right of use asset | ||||||||||||||||||
| Goodwill | ||||||||||||||||||
| Total other assets | ||||||||||||||||||
| Total assets | ||||||||||||||||||
| Liabilities and stockholders’ equity | ||||||||||||||||||
| Current liabilities | ||||||||||||||||||
| Accounts payable | ||||||||||||||||||
| Accrued compensation | ||||||||||||||||||
| Accrued creator commissions | ||||||||||||||||||
| Settlement payable | ||||||||||||||||||
| Accrued expenses | ||||||||||||||||||
| Accrued expenses - related parties | ||||||||||||||||||
| Related Party | ||||||||||||||||||
| Total accrued expenses - related parties | ||||||||||||||||||
| Accrued sales tax | ||||||||||||||||||
| Deferred revenue | ||||||||||||||||||
| Note payable | ||||||||||||||||||
| Financing arrangement, net of discount | ||||||||||||||||||
| Convertible notes payable, net of discount | ||||||||||||||||||
| Notes payable, current portion, net of discount | ||||||||||||||||||
| Operating lease, current portion | ||||||||||||||||||
| Total current liabilities | ||||||||||||||||||
| Long-term liabilities | ||||||||||||||||||
| Operating lease, net of current portion | ||||||||||||||||||
| Total liabilities | ||||||||||||||||||
| Commitments and contingencies – Note 16 | ||||||||||||||||||
| Stockholders’ equity | ||||||||||||||||||
| Preferred stock, value | ||||||||||||||||||
| Series A Preferred Stock | ||||||||||||||||||
| Series B Preferred Stock | ||||||||||||||||||
| Series C Preferred Stock | ||||||||||||||||||
| Total preferred stock, value | ||||||||||||||||||
| Series B preferred stock, $0.001 par value – 50,000 shares authorized at September 30, 2025 and December 31, 2024; 5,250 and 50,000 shares issued and outstanding at September 30, 2025 and December 31, 2024, respectively, preference in liquidation of $787,500 and $7,500,000 at September 30, 2025 and December 31, 2024, respectively | ||||||||||||||||||
| Series C preferred stock, $0.001 par value – 100,000 and 0 shares authorized at September 30, 2025 and December 31, 2024, respectively; 8,550 and 0 shares issued and outstanding at September 30, 2025 and December 31, 2024, respectively; preference in liquidation of $855,000 and $0 at September 30, 2025 and December 31, 2024, respectively | ||||||||||||||||||
| Series D preferred stock, $0.001 par value – 750,000 and 0 shares authorized at September 30, 2025 and December 31, 2024; 0 shares issued and outstanding at September 30, 2025 and December 31, 2024, respectively; preference in liquidation of $0 at September 30, 2025 and December 31, 2024 | ||||||||||||||||||
| Common stock, $0.001 par value – 93,750,000 shares authorized at June 30, 2026 and December 31, 2025; 10,319,946 and 3,933,863 shares issued and outstanding at June 30, 2026 and December 31, 2025, respectively | ||||||||||||||||||
| Additional paid-in capital | ||||||||||||||||||
| Accumulated deficit | ||||||||||||||||||
| Total stockholders’ equity | ||||||||||||||||||
| Total liabilities and stockholders’ equity | ||||||||||||||||||
Loading...