Home
Banzai International Inc
Banzai Reports Second Quarter 2025 Financial Results
Business
Aug 14 2025
19 min read

Banzai Reports Second Quarter 2025 Financial Results

news images

Revenue of $3.3 Million for Q2 2025, Representing 205% Growth from Q2 2024

Gross Profit of $2.7 Million for Q2 2025, Representing 267% Growth from Q2 2024; Gross Margin Expanded to 83.0% in Q2 2025 a 1390 BPS Increase

Management to Host Second Quarter 2025 Results Conference Call Today, Thursday, August 14, 2025 at 4:30 p.m. Eastern Time

SEATTLE, Aug. 14, 2025 (GLOBE NEWSWIRE) -- Banzai International, Inc. (NASDAQ: BNZI) (“Banzai” or the “Company”), a leading marketing technology company that provides essential marketing and sales solutions, today reported financial results for the second quarter ended June 30, 2025.

Second Quarter 2025 and Subsequent Key Financial & Operational Highlights

  • Revenue of $3.3 million for Q2 2025, representing an increase of 205% over Q2 2024.

  • Gross profit of $2.7 million for Q2 2025, representing an increase of 267% over Q2 2024. Gross margin was 83.0% in Q2 2025, compared to 69.1% in Q2 2024.

  • Annual Recurring Revenue (ARR) of $12.6 million for Q2 2025, representing an 182% increase in the same period year over year.

  • Cash balance was $2.3 million as of June 30, 2025.

  • Stockholder’s Equity increased to $3.2 million as of June 30, 2025, an increase of $35 million, compared to June 30, 2024.

  • Q2 2025 Net Loss was ($7.8) million, compared to ($4.0) million in Q2 2024.

  • Q2 2025 Adjusted EBITDA was ($1.5) million, compared to ($1.5) million in Q2 2024.

  • Secured an $11.0 million dollar debt facility with an institutional investor to support acquisitions and ongoing operations.

  • Appointed Dean Ditto as Chief Financial Officer, bringing over 30 years’ experience as a strategic financial leader with a track record of implementing critical business initiatives that drive profitable growth at both public and private companies.

  • Appointed Michael Kurtzman as Chief Revenue Officer, a veteran revenue and go-to-market executive, to scale Banzai’s leading video engagement, production, and webinar solutions.

  • Expanded customer base to over 140,000 total customers as of August 14, 2025.

  • Secured expanded agreements with RBC Capital Markets and other prominent enterprises for OpenReel.

“The second quarter was highlighted by continued revenue momentum, key additions to our leadership team, and a strengthened balance sheet as we move into our next phase of growth," said Joe Davy, Founder and CEO of Banzai. “Our Vidello and OpenReel businesses and strong performance for our products continued to drive revenue to $3.3 million in the quarter, a 205% improvement from the prior year.

“Growth was driven by our focus on mid-market and enterprise customers, and on the Reach product through re-engineering and expanded sales efforts. In total, we now serve over 140,000 customers.

“We made significant improvements to our balance sheet and cost structure, which we believe will position us for sustainable profitability in the future. Most recently we secured new debt financing of up to $11.0 million and ended Q2 with a cash balance of $2.3 million. With the investment in our Vidello acquisition, we further improved our financial position and flexibility with a $35 million year over year improvement in stockholders’ equity to a positive $3.2 million as of June 30, 2025. We also implemented a strategic initiative that we expect will enable us to significantly improve net income, substantially extend our cash runway, and invest in growth. We are making significant progress toward these goals and expect overall improvement in net income when fully implemented, while maintaining our growth outlook.

“We have secured expanded agreements with several prominent enterprises including RBC Capital Markets for our OpenReel solution, further cementing OpenReel’s position as a leading digital video creation platform for enterprise marketing teams. These agreements further validate our expansion strategy in the enterprise and mid-market. We are seeing solid traction in the financial sector, where the OpenReel Creator tool gives global financial firms the ability to offer standardized branded video with personalization at scale for their wealth managers, partners, and other stakeholders.

“Operationally, we strengthened our management team with the recent additions of Dean Ditto as Chief Financial Officer and Michael Kurtzman as Chief Revenue Officer. Dean is a veteran financial and technology leader with strong capabilities in scaling public technology companies and driving profitable growth. Michael is a seasoned revenue and go-to-market executive with more than 20 years of global experience driving growth across startups, growth-stage ventures, and Fortune 50 companies. He is heading operations and customer-facing functions of leading video engagement, production, and webinar solutions including Demio, CreateStudio, and OpenReel. The primary objective of his role will be to increase revenue in the Video business unit to $50 million over the following three years.

“Looking ahead, we are focused on accelerating self-service subscriber growth, enterprise and mid-market expansion, and customer retention, while ensuring the continuous evolution of our product offerings. We are making strategic investments in our software platform, sales and marketing, product development, acquisition strategy and other organic growth initiatives, while managing costs efficiently. We are strengthening our capital structure and balance sheet to support future growth and create long term shareholder value,” concluded Davy.

Second Quarter 2025 Financial Results

Banzai believes its non-GAAP financial measure ARR is more meaningful in evaluating its performance. The Company’s management team evaluates its financial and operating results utilizing this non-GAAP measure. For the three months ending June 30, 2025, ARR was $12.6 million, representing a 182% annualized ARR increase.

Total revenue for the three months ended June 30, 2025, was $3.3 million, an increase of 205% compared to the prior year quarter.

Total cost of revenue for the three months ended June 30, 2025 was $0.6 million, compared to $0.3 million in the prior year quarter, an increase of 68%. The increase was proportional to the revenue for the corresponding period.

Gross profit for the three months ended June 30, 2025, was $2.7 million, compared to $0.7 million in the prior year quarter. Gross margin was 83.0% in the second quarter of 2025, compared to 69.1% in the second quarter of 2024.

Total operating expenses for the three months ended June 30, 2025, were $7.4 million, compared to $4.1 million in the prior year quarter. The increase in operating expenses were primarily due to the additions of OpenReel and Vidello and overall operating expenses.

Net loss for the three months ended June 30, 2025, was $7.8 million, compared to $4.0 million in the prior year quarter.

Adjusted EBITDA for the three months ended June 30, 2025, was ($1.5) million, compared to Adjusted EBITDA of ($1.5) million for the prior year quarter.

First Half 2025 Financial Results

Total revenue for the six months ended June 30, 2025, was $6.6 million, an increase of 209% compared to the prior year period.

Total cost of revenue for the six months ended June 30, 2025 was $1.2 million, compared to $0.7 million in the prior year quarter, an increase of 63%. The increase was less than proportional to the revenue for the corresponding period, resulting in improved gross profit.

Gross profit for the six months ended June 30, 2025, was $5.5 million, compared to $1.4 million in the prior year period. Gross margin was 82.5% in the first half of 2025, compared to 66.9% in the first half of 2024.

Total operating expenses for the six months ended June 30, 2025, were $15.1 million, compared to $8.2 million in the prior year period. The increase in operating expenses were primarily due to the additions of OpenReel and Vidello and overall operating expenses.

Net loss for the six months ended June 30, 2025, was $11.4 million, compared to $8.2 million in the prior year period.

Adjusted EBITDA for the six months ended June 30, 2025, was ($3.7) million, compared to Adjusted EBITDA of ($3.5) million for the prior year period.

Net cash used in operating activities for the six months ended June 30, 2025, was $9.0 million, compared to $3.8 million for the six months ended June 30, 2024.

Cash totaled $2.3 million as of June 30, 2025, compared to $1.1 million as of December 31, 2024.

Annual Recurring Revenue (“ARR”) refers to annual run-rate revenue of subscription agreements from all customers in the last month of the measured period. These statements are forward-looking and actual ARR may differ materially. Refer to the “Forward-Looking Statements” section below for information on the factors that could cause Banzai’s actual ARR to differ materially from these forward-looking statements.

Second Quarter 2025 Results Conference Call

Banzai Founder & CEO Joe Davy and CFO Dean Ditto will host the conference call, followed by a question-and-answer session. The conference call will be accompanied by a presentation, which can be viewed during the webcast or accessed via the investor relations section of the Company’s website here.

To access the call, please use the following information:

Date:

Thursday, August 14, 2025

Time:

4:30 p.m. Eastern Time (1:30 p.m. Pacific Time)

Webcast Registration:

Banzai Q2 Financial Results Conference Call

 

 

A replay of the webcast and the presentation utilized during the call will be available in the Company’s investor relations section here.

Note About Non-GAAP Financial Measures

Adjusted EBITDA

In addition to our results determined in accordance with U.S. GAAP, we believe that Adjusted EBITDA, a non-GAAP measure as defined below, is useful in evaluating our operational performance distinct and apart from certain irregular, non-cash, and non-operational expenses. We use this information for ongoing evaluation of operations and for internal planning purposes. We believe that non- GAAP financial information, when taken collectively with results under GAAP, may be helpful to investors in assessing our operating performance and comparing our performance with competitors and other comparable companies.

Non-GAAP measures should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. We endeavor to compensate for the limitation of Adjusted EBITDA, by also providing the most directly comparable GAAP measure, which is net loss, and a description of the reconciling items and adjustments to derive the non-GAAP measure.

Adjusted EBITDA should only be considered alongside results prepared in accordance with GAAP, including various cash-flow metrics, net income (loss) and our other GAAP results and financial performance measures.

Net Income/(Loss) to Adjusted EBITDA Reconciliation

  

($ in Thousands)

 

Six Months Ended
June 30,
2025

 

 

Six Months Ended
June 30,
2024

 

 

Period-over-
Period $

 

 

Period-over-
Period %

 

Net loss

 

$

(11,437

)

 

$

(8,245

)

 

$

(3,192

)

 

 

38.7

%

Depreciation expense

 

 

547

 

 

 

3

 

 

 

544

 

 

 

18133.3

%

Stock based compensation

 

 

667

 

 

 

245

 

 

 

421

 

 

 

171.5

%

Interest expense

 

 

 

 

 

847

 

 

 

(847

)

 

 

-100.0

%

Interest expense - related party

 

 

895

 

 

 

963

 

 

 

(68

)

 

 

-7.1

%

Income tax expense

 

 

(157

)

 

 

6

 

 

 

(163

)

 

 

-2716.7

%

GEM commitment fee expense

 

 

-

 

 

 

200

 

 

 

(200

)

 

 

-100.0

%

Gain on extinguishment of liabilities

 

 

(4,489

)

 

 

(528

)

 

 

(3,961

)

 

 

750.2

%

Loss on debt issuance

 

 

443

 

 

 

171

 

 

 

272

 

 

 

159.1

%

Loss on issuance of term notes

 

 

1,769

 

 

 

 

 

 

1,769

 

 

nm

 

Loss on Private Placement Issuance

 

 

837

 

 

 

 

 

 

837

 

 

nm

 

Change in fair value of warrant liability

 

 

(12

)

 

 

(562

)

 

 

550

 

 

 

-97.9

%

Change in fair value of warrant liability - related party

 

 

2

 

 

 

(345

)

 

 

347

 

 

 

-100.6

%

Change in fair value of bifurcated embedded derivative liabilities - related party

 

 

62

 

 

 

-

 

 

 

62

 

 

nm

 

Change in fair value of convertible notes

 

 

238

 

 

 

578

 

 

 

(340

)

 

 

-58.8

%

Change in fair value of term notes

 

 

316

 

 

 

 

 

 

316

 

 

nm

 

Change in fair value of convertible bridge notes

 

 

(38

)

 

 

 

 

 

(38

)

 

nm

 

Loss on yorkville sepa advances

 

 

747

 

 

 

 

 

 

747

 

 

nm

 

Other expense, net

 

 

1,211

 

 

 

60

 

 

 

1,151

 

 

 

1918.3

%

Transaction related expenses*

 

 

4,677

 

 

 

3,175

 

 

 

1,502

 

 

 

47.3

%

Adjusted EBITDA (Loss)

 

$

(3,722

)

 

$

(3,492

)

 

$

(231

)

 

 

6.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

About Banzai

Banzai is a marketing technology company that provides AI-enabled marketing and sales solutions for businesses of all sizes. On a mission to help their customers grow, Banzai enables companies of all sizes to target, engage, and measure both new and existing customers more effectively. Banzai has over 140,000 customers including RBC, Dell Technologies, New York Life, Thermo Fisher Scientific, Thinkific, and ActiveCampaign. Learn more at www.banzai.io. For investors, please visit https://ir.banzai.io.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements often use words such as “believe,” “may,” “will,” “estimate,” “target,” “continue,” “anticipate,” “intend,” “expect,” “should,” “would,” “propose,” “plan,” “project,” “forecast,” “predict,” “potential,” “seek,” “future,” “outlook,” and similar variations and expressions. Forward-looking statements are those that do not relate strictly to historical or current facts. Examples of forward-looking statements may include, among others, statements regarding Banzai International, Inc.’s (the “Company’s”): future financial, business and operating performance and goals; annualized recurring revenue and customer retention; ongoing, future or ability to maintain or improve its financial position, cash flows, and liquidity and its expected financial needs; potential financing and ability to obtain financing; acquisition strategy and proposed acquisitions and, if completed, their potential success and financial contributions; strategy and strategic goals, including being able to capitalize on opportunities; expectations relating to the Company’s industry, outlook and market trends; total addressable market and serviceable addressable market and related projections; plans, strategies and expectations for retaining existing or acquiring new customers, increasing revenue and executing growth initiatives; and product areas of focus and additional products that may be sold in the future. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. Forward-looking statements are not guarantees of future performance, and our actual results of operations, financial condition and liquidity and development of the industry in which the Company operates may differ materially from those made in or suggested by the forward-looking statements. Therefore, investors should not rely on any of these forward-looking statements. Factors that may cause actual results to differ materially include changes in the markets in which the Company operates, customer demand, the financial markets, economic, business and regulatory and other factors, such as the Company’s ability to execute on its strategy. More detailed information about risk factors can be found in the Company’s Annual Report on Form 10-K and the Company’s Quarterly Reports on Form 10-Q under the heading “Risk Factors,” and in other reports filed by the Company, including reports on Form 8-K. The Company does not undertake any duty to update forward-looking statements after the date of this press release.

Investor Relations
Chris Tyson
Executive Vice President
MZ Group - MZ North America
949-491-8235
BNZI@mzgroup.us
www.mzgroup.us

Media
Nancy Norton
Chief Legal Officer, Banzai
media@banzai.io

 

BANZAI INTERNATIONAL, INC.
Condensed Consolidated Balance Sheets

 

 

 

June 30, 2025

 

 

December 31, 2024

 

 

 

(Unaudited)

 

 

 

 

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash

 

$

2,253,903

 

 

$

1,087,497

 

Accounts receivable, net of allowance for credit losses of $74,108 and $24,210, respectively

 

 

809,482

 

 

 

936,321

 

Prepaid expenses and other current assets

 

 

757,513

 

 

 

643,674

 

Total current assets

 

 

3,820,898

 

 

 

2,667,492

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

10,703

 

 

 

3,539

 

Intangible assets, net

 

 

8,635,827

 

 

 

3,883,853

 

Goodwill

 

 

21,991,721

 

 

 

18,972,475

 

Operating lease right-of-use assets

 

 

61,101

 

 

 

72,565

 

Bifurcated embedded derivative asset - related party

 

 

1,000

 

 

 

63,000

 

Deferred tax asset

 

 

140,644

 

 

 

 

Other assets

 

 

13,984

 

 

 

11,154

 

Total assets

 

 

34,675,878

 

 

 

25,674,078

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' DEFICIT

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

 

3,095,393

 

 

 

7,782,746

 

Accrued expenses and other current liabilities

 

 

4,405,626

 

 

 

3,891,018

 

Convertible notes - related party

 

 

8,425,943

 

 

 

8,639,701

 

Convertible notes

 

 

 

 

 

215,057

 

Convertible notes, carried at fair value

 

 

2,676,000

 

 

 

 

Notes payable, carried at fair value

 

 

4,661,000

 

 

 

3,575,000

 

Warrant liability

 

 

3,000

 

 

 

15,000

 

Warrant liability - related party

 

 

4,600

 

 

 

2,300

 

Private placement warrant liability

 

 

361,000

 

 

 

 

Earnout liability

 

 

2,324,365

 

 

 

14,850

 

Due to related party

 

 

167,118

 

 

 

167,118

 

Deferred revenue

 

 

4,095,847

 

 

 

3,934,627

 

Operating lease liabilities, current

 

 

24,250

 

 

 

22,731

 

Total current liabilities

 

 

30,244,142

 

 

 

28,260,148

 

 

 

 

 

 

 

 

Deferred revenue, non-current

 

 

115,725

 

 

 

117,643

 

Deferred tax liability

 

 

1,120,218

 

 

 

10,115

 

Operating lease liabilities, non-current

 

 

37,414

 

 

 

49,974

 

Total liabilities

 

 

31,517,499

 

 

 

28,437,880

 

 

 

 

 

 

 

 

Commitments and contingencies (Note 15)

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity (deficit):

 

 

 

 

 

 

Common stock, $0.0001 par value, 275,000,000 (250,000,000 Class A and 25,000,000 Class B) shares authorized and 2,478,587 (2,247,473 Class A and 231,114 Class B) and 819,516 (588,402 Class A and 231,114 Class B) issued and outstanding at June 30, 2025 and December 31, 2024, respectively

 

 

245

 

 

 

80

 

Preferred stock, $0.0001 par value, 75,000,000 shares authorized, 1 and 1 shares issued and outstanding at June 30, 2025 and December 31, 2024

 

 

 

 

 

 

Additional paid-in capital

 

 

92,875,082

 

 

 

75,515,831

 

Accumulated deficit

 

 

(89,716,948

)

 

 

(78,279,713

)

Stockholders' equity (deficit)

 

 

3,158,379

 

 

 

(2,763,802

)

Total liabilities and stockholders' equity (deficit)

 

$

34,675,878

 

 

$

25,674,078

 

 

 

 

 

 

 

 

 

 


BANZAI INTERNATIONAL, INC.
Unaudited Condensed Consolidated Statements of Operations

 

 

 

For the Three Months Ended June 30,

 

 

For the Six Months Ended June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Operating income:

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

3,262,250

 

 

$

1,068,197

 

 

$

6,641,333

 

 

$

2,147,669

 

Cost of revenue

 

 

554,515

 

 

 

330,008

 

 

 

1,160,514

 

 

 

711,388

 

Gross profit

 

 

2,707,735

 

 

 

738,189

 

 

 

5,480,819

 

 

 

1,436,281

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

7,112,803

 

 

 

4,109,234

 

 

 

14,545,891

 

 

 

8,208,022

 

Depreciation and amortization expense

 

 

300,546

 

 

 

1,261

 

 

 

547,237

 

 

 

2,825

 

Total operating expenses

 

 

7,413,349

 

 

 

4,110,495

 

 

 

15,093,128

 

 

 

8,210,847

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

 

(4,705,614

)

 

 

(3,372,306

)

 

 

(9,612,309

)

 

 

(6,774,566

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expenses (income):

 

 

 

 

 

 

 

 

 

 

 

 

GEM settlement fee expense

 

 

 

 

 

 

 

 

 

 

 

200,000

 

Interest income

 

 

 

 

 

 

 

 

(2

)

 

 

(10

)

Interest expense

 

 

 

 

 

396,019

 

 

 

 

 

 

847,418

 

Interest expense - related party

 

 

536,639

 

 

 

385,474

 

 

 

895,020

 

 

 

962,987

 

Gain on extinguishment of liabilities

 

 

(145,221

)

 

 

 

 

 

(4,488,627

)

 

 

(527,980

)

Loss on debt issuance

 

 

169,200

 

 

 

 

 

 

443,000

 

 

 

171,000

 

Loss on Private Placement Issuance

 

 

837,000

 

 

 

 

 

 

837,000

 

 

 

 

Loss on extinguishment of term notes

 

 

 

 

 

 

 

 

1,769,895

 

 

 

 

Change in fair value of warrant liability

 

 

(8,000

)

 

 

(154,000

)

 

 

(12,000

)

 

 

(562,000

)

Change in fair value of warrant liability - related party

 

 

 

 

 

(230,000

)

 

 

2,300

 

 

 

(345,000

)

Change in fair value of bifurcated embedded derivative assets - related party

 

 

19,000

 

 

 

 

 

 

62,000

 

 

 

 

Change in fair value of convertible notes

 

 

78,900

 

 

 

34,000

 

 

 

238,000

 

 

 

578,000

 

Change in fair value of term notes

 

 

149,885

 

 

 

 

 

 

315,791

 

 

 

 

Change in fair value of convertible bridge notes

 

 

(16,282

)

 

 

 

 

 

(37,996

)

 

 

 

Yorkville prepayment premium expense

 

 

 

 

 

80,760

 

 

 

 

 

 

80,760

 

Loss on Yorkville SEPA advances

 

 

362,613

 

 

 

 

 

 

747,137

 

 

 

 

Other expenses, net

 

 

1,335,377

 

 

 

64,145

 

 

 

1,210,846

 

 

 

60,027

 

Total other expenses, net

 

 

3,319,111

 

 

 

576,398

 

 

 

1,982,364

 

 

 

1,465,202

 

Loss before income taxes

 

 

(8,024,725

)

 

 

(3,948,704

)

 

 

(11,594,673

)

 

 

(8,239,768

)

Income tax expense (benefit)

 

 

(230,969

)

 

 

6,624

 

 

 

(157,438

)

 

 

5,691

 

Net loss

 

$

(7,793,756

)

 

$

(3,955,328

)

 

$

(11,437,235

)

 

$

(8,245,459

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(4.08

)

 

$

(14.09

)

 

$

(7.24

)

 

$

(30.43

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

 

1,911,276

 

 

 

280,675

 

 

 

1,578,814

 

 

 

270,940

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


BANZAI INTERNATIONAL, INC.
Unaudited Condensed Consolidated Statements of Cash Flows

 

 

 

For the Six Months Ended June 30,

 

 

 

2025

 

 

2024

 

Cash flows from operating activities:

 

 

 

 

 

 

Net loss

 

$

(11,437,235

)

 

$

(8,245,459

)

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

 

 

 

 

 

 

Depreciation and amortization expense

 

 

547,237

 

 

 

2,825

 

Provision for credit losses on accounts receivable

 

 

49,898

 

 

 

(2,191

)

Non-cash share issuance for marketing expenses

 

 

 

 

 

175,334

 

Non-cash shares issued for consulting expenses

 

 

632,500

 

 

 

 

Non-cash settlement of GEM commitment fee

 

 

 

 

 

200,000

 

Discount at issuance on notes carried at fair value

 

 

578,000

 

 

 

 

Non-cash share issuance for Yorkville redemption premium

 

 

 

 

 

80,760

 

Non-cash interest expense

 

 

 

 

 

596,693

 

Non-cash interest expense - related party

 

 

658,172

 

 

 

175,517

 

Amortization of debt discount and issuance costs

 

 

 

 

 

68,459

 

Amortization of debt discount and issuance costs - related party

 

 

(1,740

)

 

 

787,470

 

Amortization of operating lease right-of-use assets

 

 

11,464

 

 

 

87,579

 

Stock based compensation expense

 

 

1,092,690

 

 

 

245,488

 

Gain on extinguishment of liability

 

 

(4,488,627

)

 

 

(527,980

)

Loss on debt issuance

 

 

443,000

 

 

 

171,000

 

Loss on Private Placement Issuance

 

 

837,000

 

 

 

 

Loss on extinguishment of term notes

 

 

1,769,895

 

 

 

 

Change in fair value of warrant liability

 

 

(12,000

)

 

 

(562,000

)

Change in fair value of warrant liability - related party

 

 

2,300

 

 

 

(345,000

)

Change in fair value of bifurcated embedded derivative liabilities - related party

 

 

62,000

 

 

 

 

Change in fair value of convertible promissory notes

 

 

238,000

 

 

 

578,000

 

Change in fair value of term notes

 

 

315,791

 

 

 

 

Change in fair value of convertible bridge notes

 

 

(37,996

)

 

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

76,941

 

 

 

81,079

 

Prepaid expenses and other current assets

 

 

(113,839

)

 

 

(180,343

)

Other assets

 

 

(2,830

)

 

 

 

Accounts payable

 

 

(199,431

)

 

 

2,989,940

 

Deferred revenue

 

 

(286,746

)

 

 

108,142

 

Accrued expenses

 

 

162,104

 

 

 

(123,399

)

Operating lease liabilities

 

 

(11,041

)

 

 

(152,335

)

Earnout liability

 

 

448,476

 

 

 

(22,274

)

Deferred revenue - long-term

 

 

(1,918

)

 

 

 

Deferred tax liability

 

 

(354,791

)

 

 

 

Net cash used in operating activities

 

 

(9,022,726

)

 

 

(3,812,695

)

Cash flows from investing activities:

 

 

 

 

 

 

Cash paid in acquisition of Vidello, net of cash acquired

 

 

(2,677,480

)

 

 

 

Net cash used in investing activities

 

 

(2,677,480

)

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

Payment of GEM commitment fee promissory note

 

 

(215,057

)

 

 

(1,200,000

)

Repayment of convertible notes (Yorkville)

 

 

(3,640,000

)

 

 

(750,000

)

Proceeds from term notes, net of issuance costs

 

 

4,250,000

 

 

 

 

Repayment of term notes

 

 

(5,932,690

)

 

 

 

Partial repayment of convertible notes - related party

 

 

(870,190

)

 

 

 

Proceeds from Yorkville redemption premium

 

 

 

 

 

35,040

 

Proceeds from issuance of convertible notes, net of issuance costs

 

 

5,302,000

 

 

 

2,250,000

 

Proceeds received for exercise of Pre-Funded warrants

 

 

 

 

 

866

 

Proceeds from issuance of shares to Yorkville under the SEPA

 

 

13,592,753

 

 

 

 

Proceeds from shares issued to Verista

 

 

49,800

 

 

 

 

Proceeds from issuance of common stock and pre-funded warrants under private placement

 

 

329,996

 

 

 

 

Proceeds from issuance of common stock

 

 

 

 

 

1,854,818

 

Net cash provided by financing activities

 

 

12,866,612

 

 

 

2,190,724

 

Net increase (decrease) in cash

 

 

1,166,406

 

 

 

(1,621,971

)

Cash at beginning of period

 

 

1,087,497

 

 

 

2,093,718

 

Cash at end of period

 

$

2,253,903

 

 

$

471,747