Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Snail, Inc.
Snail, Inc. Reports First Quarter 2026 Financial Results
Published 1m ago
18 min read

Snail, Inc. Reports First Quarter 2026 Financial Results

news images

CULVER CITY, Calif., May 13, 2026 (GLOBE NEWSWIRE) -- Snail, Inc. (Nasdaq: SNAL) (“Snail Games” or the “Company”), a leading global independent developer and publisher of interactive digital entertainment, today announced financial results for the first quarter ended March 31, 2026.

First Quarter 2026 and Recent Operational Highlights

ARK Franchise Updates:

  • ARK: Survival Evolved (“ASE”):

    • Units sold were approximately 573,000 for the first quarter of 2026

    • During the first quarter of 2026, average daily active users (“DAU”) was 117,000 and peak DAU was 143,000

  • ARK: Survival Ascended (“ASA”):

    • Units sold were approximately 1.4 million for the first quarter of 2026

    • During the first quarter of 2026, average DAU was 127,000 and peak DAU was 188,000

  • ARK: Ultimate Mobile Edition (“ARK Mobile”):

    • 11.9 million downloads as of March 31, 2026

    • During the first quarter of 2026, average DAU was 141,000

Game Portfolio and Business Updates:

  • For The Stars

    • Released new developer diary, offering an in-depth look at the upcoming AAA title’s current development progress, including new pre-alpha footage and previously unreleased concept art

    • Revealed event-exclusive trailer during 2026 Games Developers Conference (“GDC”)

  • Introduced PixARK Worlds, a new title in development that features revolutionary user-generated content designed to further expand the ARK universe on Steam, Xbox, PlayStation, and the Nintendo Switch 2

  • Bellwright

    • Surpassed 1 million downloads on Steam Early Access, announced console port plans to Xbox and PlayStation, and launched the Maiden Voyage update.

  • Launched Echoes of Elysium on Steam Early Access in partnership with Loric Games

  • Launched Survivor Merc’s 1.0 version across Steam, Xbox, and PlayStation

  • Launched Above the Snow on Steam

  • Announced publishing agreement for co-op party action title Dead Party

  • Unveiled new upcoming indie title, Gobby Gang, at 2026 GDC

  • As of March 31, 2026, SaltyTV released 250+ short film dramas

ARK Content Pipeline

Title

Platforms

Type

Release Schedule

ARK Fantastic Tames Season 1 Pack

Steam, Xbox, PlayStation

DLC Creatures

May 2026

ARK Tides of Fortune

Steam, Xbox, PlayStation

ASA DLC

June 2026

ARK Genesis Part 1 (ASA Remake)

Steam, Xbox, PlayStation

ASA DLC Remake

June 2026

ARK Dragontopia

Steam, Xbox, PlayStation

ASA DLC

December 2026

ARK World Creators

Steam, Xbox, PlayStation

ASA Content Creation Tool

2026

ARK Survival of the Fittest

Steam, Xbox, PlayStation

ASA Game Mode

2026

PixARK Worlds

Steam, Xbox, PlayStation, Nintendo Switch 2

New Title

2026/2027

ARK Atlantis

Steam, Xbox, PlayStation

ASA DLC

2027

ARK Galaxy Wars

Steam, Xbox, PlayStation

ASA DLC

2027

ARK Legacy of Santiago

Steam, Xbox, PlayStation

ASA DLC

2027


Diversified Content Pipeline

Title

Platforms

Type

Release Schedule

Bellwright

Steam, Xbox, PlayStation

1.0 Launch

2026

Dead Party

Steam

Indie Title

2026

Gobby Gang

Steam

Indie Title

2026

Stoneguard

Steam

Indie Title

2026

For The Stars

Steam

AAA Title

TBD

Nine Yin Sutra: Immortal

Steam

AAA Title

TBD

Nine Yin Sutra: Wushu

Steam

AAA Title

TBD


Management Commentary

“We exited 2025 with tailwinds that positioned Snail for stronger and more stable growth and results,” said Company CEO Hai Shi. “Momentum from the ASA pipeline we announced in December, the launch of ARK Lost Colony DLC, and the subsequent Steam Winter Sale event supported net revenue growth and a return to net income positive. Looking ahead, we aim to deliver year-over-year growth in Q2, driven by several upcoming ARK content releases. We have a Fantastic Tames Season 1 Expansion Pack coming in May 2026, and ARK Tides of Fortune to launch alongside the remake of Genesis Part 1 coming to ASA in June 2026 to provide a foundation for the quarter to build on. Approximately $11 million from our deferred revenue backlog is expected to be recognized upon the release of Genesis Part 1.

“Beyond ARK, Snail Games continues to execute on its strategy to eventually become a fully integrated game developer and publisher. Our upcoming AAA titles represent an important step toward building new franchises with the potential for multi-year to multi-decade game lifespans that can complement the scale of ASE and ASA. As previously disclosed, these projects have entered their final phases of development, and the eventual launch of these games position us to meaningfully diversify our revenue mix beyond ARK. With multiple gaming events and planned updates throughout the year, we look forward to sharing additional information on For the Stars, Nine Yin Sutra: Immortal, and Nine Yin Sutra: Wushu.

“The next 12-18 months will serve as an inflection period for Snail Games as we work to advance our ARK pipeline and deliver on the investments we have made across our broader pipeline. Over time, our ambition is for Snail Games to be recognized not only for ARK, but as a developer and publisher of multiple renown IPs and titles. We remain focused on unlocking the value of our pipeline and delivering results.”

First Quarter 2026 Financial Highlights

Net revenues increased 35.7% to $27.3 million compared to $20.1 million in the same period last year. The increase was primarily due to an increase of $4.2 million and $2.1 million in revenue related to ASA and Bellwright, respectively, and a $2.5 million increase in deferred revenue recognized during the period, offset by a decrease in revenue from ARK Mobile and ASE of $1.6 million.

Total units sold increased 42.6% to 2.2 million units compared to 1.5 million units in the same period last year, primarily driven by an increase in sales of ARK franchise IPs of 0.5 million units and Bellwright of 0.2 million units.

Net income increased 210% to $2.1 million compared to a net loss of $1.9 million in the same period last year. The increase was primarily due to an increase in net revenue of $7.2 million and a decrease in total operating expenses of $0.3 million partially offset by an increase in provision for income taxes of $1.6 million, an increase in cost of revenues of $1.4 million and a decrease in total other income, net of $0.5 million.

Bookings increased 21.1% to $26.9 million compared to $22.2 million in the same period last year. The increase was primarily due to better sales promotions in 2026 compared to 2025, tailwind momentum from the December 2025 ARK: Lost Colony DLC release, and Bellwright’s highly regarded content update in late 2025.

EBITDA increased 173.3% to $2.4 million compared to $(3.2) million in the same period last year. The increase was primarily due to an increase in net income of $4.1 million and a decrease in the benefit from income taxes of $1.6 million.

As of December 31, 2025, unrestricted cash was $14.3 million compared to $8.6 million as of December 31, 2025.

Use of Non-GAAP Financial Measures

In addition to the financial results determined in accordance with U.S. generally accepted accounting principles, or GAAP, Snail believes Bookings and EBITDA, as non-GAAP measures, are useful in evaluating its operating performance. Bookings and EBITDA are non-GAAP financial measures that are presented as supplemental disclosures and should not be construed as alternatives to net income (loss) or revenue as indicators of operating performance, nor as alternatives to cash flow provided by operating activities as measures of liquidity, both as determined in accordance with GAAP. Snail supplementally presents Bookings and EBITDA because they are key operating measures used by management to assess financial performance. Bookings adjusts for the impact of deferrals and, Snail believes, provides a useful indicator of sales in a given period. Management believes Bookings and EBITDA are useful to investors and analysts in highlighting trends in Snail’s operating performance, while other measures can differ significantly depending on long-term strategic decisions regarding capital structure, the tax jurisdictions in which Snail operates and capital investments.

Bookings is defined as the net amount of products and services sold digitally or physically in the period. Bookings is equal to revenues, excluding the impact from deferrals. Below is a reconciliation of total net revenue to Bookings, the closest GAAP financial measure.

 

 

Three months ended
March 31,

 

 

2026

 

 

 

2025

 

 

(in millions)

Total net revenue

 

$

27.3

 

 

 

$

20.1

Change in deferred net revenue

 

 

(0.4

)

 

 

 

2.1

Bookings

 

$

26.9

 

 

 

$

22.2


We define EBITDA as net income (loss) before (i) interest expense, (ii) interest income, (iii) provision for (benefit from) income taxes and (iv) depreciation expense. The following table provides a reconciliation from net income (loss) to EBITDA:

 

 

Three months ended March 31,

 

 

2026

 

 

2025

 

 

 

(in millions)

Net income (loss)

 

$

2.1

 

 

$

(1.9

)

Interest expense

 

 

0.2

 

 

 

0.1

 

Income tax (benefit) provision

 

 

0.1

 

 

 

(1.5

)

Depreciation expense

 

 

 

 

 

0.1

 

EBITDA

 

$

2.4

 

 

$

(3.2

)


Webcast Details

The Company will host a webcast at 4:30 PM ET today to discuss its first quarter 2026 financial and operational results. Participants may access the live webcast and replay via the link here or on the Company’s investor relations website at https://investor.snail.com/.

About Snail, Inc.

Snail, Inc. (Nasdaq: SNAL) is a leading, global independent developer and publisher of interactive digital entertainment for consumers around the world, with a premier portfolio of premium games designed for use on a variety of platforms, including consoles, PCs, and mobile devices. For more information, please visit: https://snail.com/.

Forward-Looking Statements

This press release contains statements that constitute forward-looking statements. Many of the forward-looking statements contained in this press release can be identified by the use of forward-looking words such as “anticipate,” “believe,” “could,” “expect,” “should,” “plan,” “intend,” “may,” “predict,” “continue,” “estimate” and “potential,” or the negative of these terms or other similar expressions. Forward-looking statements appear in a number of places in this press release and include, but are not limited to, statements regarding Snail’s intent, belief or current expectations. These forward-looking statements include information about possible or assumed future results of Snail’s business, financial condition, results of operations, liquidity, plans and objectives. The statements Snail makes regarding the following matters are forward-looking by their nature: exiting 2025 with tailwinds that position the Company for stronger and more stable growth and results; delivering year-over-year growth in Q2 driven by several upcoming ARK content releases; releasing Fantastic Tames Season 1 Expansion Pack in May 2026 and ARK Tides of Fortune alongside the remake of Genesis Part 1 coming to ASA in June 2026 providing a foundation for the quarter to build on; recognizing approximately $11 million of deferred revenue backlog upon the release of Genesis Part 1; continuing to execute on the Company’s strategy to become a fully integrated game developer and publisher; the upcoming AAA titles representing an important step toward building new franchises with the potential for multi-year to multi-decade game lifespans that can complement the scale of ASE and ASA; the eventual launch of the upcoming games positioning the Company to meaningfully diversify our revenue mix beyond ARK; sharing additional information on For the Stars, Nine Yin Sutra: Immortal, and Nine Yin Sutra: Wushu; the next 12-18 months being an inflection period for the Company as it advances its ARK pipeline and delivers on the investments it has have made across its broader pipeline; the Company being recognized not only for ARK, but as a developer and publisher of multiple renown IPs and titles; and remaining focused on unlocking the value of the Company pipeline and delivering results.

Any forward-looking statements included herein reflect our current views, and they involve certain risks and uncertainties, including, among others, acceptance of our titles in the marketplace and the successful development, marketing or sale of our titles and our ability to retain our key employees or maintain our Nasdaq listing. These risks should not be construed as exhaustive and should be read together with the other cautionary statement included in our Annual Report on Form 10-K for the year ended December 31, 2025, subsequent Quarterly Reports on Form 10-Q and current reports on Form 8-K filed with the Securities and Exchange Commission. Any forward-looking statement speaks only as of the date on which it was initially made. We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events, changed circumstances or otherwise, unless required by law.

Investor Contact:

John Yi and Steven Shinmachi
Gateway Group, Inc.
949-574-3860
[email protected]


Snail, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets as of March 31, 2026 and December 31, 2025 (Unaudited)


 

 

 

March 31, 2026

 

 

December 31, 2025

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

14,259,168

 

 

$

8,568,164

 

Restricted cash and cash equivalents

 

 

187,000

 

 

 

187,000

 

Accounts receivable, net of allowances for credit losses of $523,500 as of March 31, 2026 and December 31, 2025

 

 

9,206,357

 

 

 

12,528,347

 

Loan and interest receivable – related party

 

 

108,252

 

 

 

107,759

 

Prepaid expenses – related party

 

 

2,647,267

 

 

 

2,700,474

 

Prepaid expenses and other current assets

 

 

1,485,655

 

 

 

2,232,485

 

Prepaid taxes

 

 

904,099

 

 

 

4,734,007

 

Total current assets

 

 

28,797,798

 

 

 

31,058,236

 

 

 

 

 

 

 

 

 

 

Restricted cash and cash equivalents, net of current portion

 

 

1,748,000

 

 

 

1,748,000

 

Prepaid expenses – related party, net of current portion

 

 

8,229,767

 

 

 

8,282,974

 

Property and equipment, net

 

 

4,133,441

 

 

 

4,146,175

 

Intangible assets, net

 

 

3,848,124

 

 

 

3,827,927

 

Intangible assets, net – related party

 

 

4,666,667

 

 

 

4,916,667

 

Other noncurrent assets, net

 

 

836,060

 

 

 

604,793

 

Operating lease right-of-use assets, net

 

 

4,581,907

 

 

 

4,722,366

 

Total assets

 

$

56,841,764

 

 

$

59,307,138

 

 

 

 

 

 

 

 

 

 

LIABILITIES, NONCONTROLLING INTERESTS AND STOCKHOLDERS’ DEFICIT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

3,907,540

 

 

$

5,506,332

 

Accounts payable – related parties

 

 

21,648,949

 

 

 

20,067,013

 

Accrued expenses and other liabilities

 

 

3,267,643

 

 

 

3,364,150

 

Interest payable – related parties

 

 

527,770

 

 

 

527,770

 

Convertible notes at fair value

 

 

2,382,255

 

 

 

3,842,189

 

Current portion of long-term debt

 

 

1,329,123

 

 

 

1,305,880

 

Current portion of deferred revenue

 

 

14,533,507

 

 

 

14,799,840

 

Current portion of operating lease liabilities

 

 

441,316

 

 

 

393,448

 

Total current liabilities

 

 

48,038,103

 

 

 

49,806,622

 

 

 

 

 

 

 

 

 

 

Accrued expenses

 

 

625,354

 

 

 

468,106

 

Revolving loan

 

 

2,500,000

 

 

 

5,000,000

 

Long-term debt, net of current portion

 

 

3,974,176

 

 

 

4,292,538

 

Deferred revenue, net of current portion

 

 

17,190,514

 

 

 

17,282,685

 

Operating lease liabilities, net of current portion

 

 

4,234,747

 

 

 

4,336,240

 

Total liabilities

 

 

76,562,894

 

 

 

81,186,191

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Deficit:

 

 

 

 

 

 

 

 

Class A common stock, $0.0001 par value, 500,000,000 shares authorized; 10,415,669 shares issued and 9,065,394 shares outstanding as of March 31, 2026, and 10,382,336 shares issued and 9,032,061 shares outstanding as of December 31, 2025

 

 

1,041

 

 

 

1,038

 

Class B common stock, $0.0001 par value, 100,000,000 shares authorized; 28,748,580 shares issued and outstanding as of March 31, 2026 and December 31, 2025

 

 

2,875

 

 

 

2,875

 

 

 

 

 

 

 

 

 

 

Additional paid-in capital

 

 

26,967,992

 

 

 

26,923,115

 

Accumulated other comprehensive loss

 

 

(296,562

)

 

 

(275,049

)

Accumulated deficit

 

 

(37,217,804

)

 

 

(39,352,510

)

Treasury stock at cost (1,350,275 shares as of March 31, 2026 and December 31, 2025)

 

 

(3,671,806

)

 

 

(3,671,806

)

Total Snail, Inc. deficit

 

 

(14,214,264

)

 

 

(16,372,337

)

Noncontrolling interests

 

 

(5,506,866

)

 

 

(5,506,716

)

Total stockholders’ deficit

 

 

(19,721,130

)

 

 

(21,879,053

)

Total liabilities, noncontrolling interests and stockholders’ deficit

 

$

56,841,764

 

 

$

59,307,138

 


Snail, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) for the Three months Ended March 31, 2026 and 2025 (Unaudited)

 

 

 

Three months ended March 31,

 

 

 

2026

 

 

2025

 

 

 

 

 

 

 

 

Revenues, net

 

$

27,294,654

 

 

$

20,110,872

 

Cost of revenues

 

 

15,638,213

 

 

 

14,263,345

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

11,656,441

 

 

 

5,847,527

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

General and administrative

 

 

4,650,757

 

 

 

4,964,351

 

Research and development

 

 

4,014,669

 

 

 

3,609,745

 

Advertising and marketing

 

 

868,789

 

 

 

1,306,365

 

Depreciation

 

 

12,734

 

 

 

67,904

 

Impairment expenses

 

 

69,149

 

 

 

 

Total operating expenses

 

 

9,616,098

 

 

 

9,948,365

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

 

2,040,343

 

 

 

(4,100,838

)

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

Interest income

 

 

41,847

 

 

 

29,906

 

Interest income – related parties

 

 

493

 

 

 

493

 

Interest expense

 

 

(206,046

)

 

 

(80,828

)

Other income

 

 

355,051

 

 

 

769,762

 

Foreign currency transaction gain (loss)

 

 

9,692

 

 

 

(36,288

)

Total other income, net

 

 

201,037

 

 

 

683,045

 

 

 

 

 

 

 

 

 

 

Income (loss) before provision for (benefit from) income taxes

 

 

2,241,380

 

 

 

(3,417,793

)

 

 

 

 

 

 

 

 

 

Provision for (benefit from) income taxes

 

 

106,824

 

 

 

(1,470,830

)

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

2,134,556

 

 

 

(1,946,963

)

 

 

 

 

 

 

 

 

 

Net loss attributable to non-controlling interests

 

 

(150

)

 

 

(956

)

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Snail, Inc.

 

$

2,134,706

 

 

$

(1,946,007

)

 

 

 

 

 

 

 

 

 

Comprehensive income (loss) statement:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

2,134,556

 

 

$

(1,946,963

)

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss) related to foreign currency translation adjustments, net of tax

 

 

(26,823

)

 

 

33,232

 

Other comprehensive income related to credit adjustments, net of tax

 

 

5,310

 

 

 

22,023

 

 

 

 

 

 

 

 

 

 

Total comprehensive income (loss)

 

$

2,113,043

 

 

$

(1,891,708

)

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Class A common stockholders:

 

 

 

 

 

 

 

 

Basic

 

$

510,510

 

 

$

(441,731

)

Diluted

 

$

510,843

 

 

$

(521,393

)

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Class B common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1,624,196

 

 

$

(1,504,276

)

Diluted

 

$

1,624,196

 

 

$

(1,775,558

)

 

 

 

 

 

 

 

 

 

Income (loss) per share attributable to Class A common stockholders:

 

 

 

 

 

 

 

 

Basic

 

$

0.06

 

 

$

(0.05

)

Diluted

 

$

0.05

 

 

$

(0.06

)

 

 

 

 

 

 

 

 

 

Income (loss) per share attributable to Class B common stockholders:

 

 

 

 

 

 

 

 

Basic

 

$

0.06

 

 

$

(0.05

)

Diluted

 

$

0.06

 

 

$

(0.06

)

 

 

 

 

 

 

 

 

 

Weighted-average shares used to compute income (loss) per share attributable to Class A common stockholders:

 

 

 

 

 

 

 

 

Basic

 

 

9,036,135

 

 

 

8,442,025

 

Diluted

 

 

9,529,396

 

 

 

9,241,822

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used to compute income (loss) per share attributable to Class B common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

28,748,580

 

 

 

28,748,580

 

Diluted

 

 

28,748,580

 

 

 

28,748,580

 


Snail, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2026 and 2025 (Unaudited)


 

 

 

2026

 

 

2025

 

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income (loss)

 

$

2,134,556

 

 

$

(1,946,963

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Amortization – intangible assets, net

 

 

150,442

 

 

 

35,516

 

Amortization – intangible assets, net – related party

 

 

250,000

 

 

 

 

Amortization – film assets

 

 

140,709

 

 

 

212,709

 

Amortization – loan origination fees and debt discounts

 

 

2,949

 

 

 

(1,889

)

(Gain) loss on change in fair value of convertible notes

 

 

70,760

 

 

 

(117,105

)

Gain on change in fair value of warrant liabilities

 

 

(410,658

)

 

 

(639,518

)

Depreciation – property and equipment

 

 

12,734

 

 

 

67,904

 

Impairment of film assets

 

 

69,149

 

 

 

 

Stock-based compensation expenses

 

 

44,880

 

 

 

843,619

 

Deferred taxes, net

 

 

 

 

 

(2,041,515

)

 

 

 

 

 

 

 

 

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

3,321,990

 

 

 

696,553

 

Accounts receivable – related party

 

 

 

 

 

2,503,407

 

Prepaid expenses – related party

 

 

106,414

 

 

 

(544,532

)

Prepaid expenses and other current assets

 

 

746,830

 

 

 

377,962

 

Prepaid taxes

 

 

3,829,908

 

 

 

143,451

 

Other noncurrent assets

 

 

(422,573

)

 

 

(656,562

)

Accounts payable

 

 

(1,621,431

)

 

 

(198,705

)

Accounts payable – related parties

 

 

1,581,936

 

 

 

623,430

)

Accrued expenses and other liabilities

 

 

471,399

 

 

 

(650,236

)

Loan and interest receivable – related party

 

 

(493

)

 

 

(493

)

Lease liabilities

 

 

86,834

 

 

 

(80,510

)

Deferred revenue

 

 

(358,504

)

 

 

2,138,026

 

Net cash provided by operating activities

 

 

10,207,831

 

 

 

764,549

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Acquisition of software

 

 

 

 

 

(290,000

)

Acquisition of software licenses

 

 

(162,000

)

 

 

(1,412,000

)

Investments in software

 

 

 

 

 

(177,002

)

Net cash used in investing activities

 

 

(162,000

)

 

 

(1,879,002

)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Repayments on promissory note

 

 

 

 

 

(21,546

)

Repayments on notes payable

 

 

(295,119

)

 

 

 

Repayments on convertible notes

 

 

(1,525,384

)

 

 

 

Repayments on revolving loan

 

 

(2,500,000

)

 

 

 

Cash proceeds from exercise of warrants

 

 

 

 

 

159,000

 

Proceeds from issuance of convertible notes

 

 

 

 

 

3,000,000

 

Payments of loan origination fees

 

 

(7,500

)

 

 

 

Net cash provided by (used in) financing activities

 

 

(4,328,003

)

 

 

3,137,454

 

 

 

 

 

 

 

 

 

 

Effect of foreign currency translation on cash and cash equivalents

 

 

(26,824

)

 

 

32,171

 

 

 

 

 

 

 

 

 

 

Net increase in cash and cash equivalents, and restricted cash and cash equivalents

 

 

5,691,004

 

 

 

2,055,172

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, and restricted cash and cash equivalents – beginning of the period

 

 

10,503,164

 

 

 

8,238,944

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, and restricted cash and cash equivalents – end of the period

 

$

16,194,168

 

 

$

10,294,116

 

 

 

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information

 

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

Interest

 

$

228,053

 

 

$

97,260

 

Income taxes

 

$

 

 

$

184,707

 

Noncash transactions during the period for:

 

 

 

 

 

 

 

 

Liabilities converted to equity upon exercise of warrants

 

$

 

 

$

323,113

 

Acquisition of film licenses in accounts payable

 

$

14,000

 

 

$

152,000

 

Acquisition of software and software licenses in accounts payable and accrued expenses

 

$

(8,639

)

 

$

51,741

 

Change in fair value of notes recorded in accumulated other comprehensive income

 

$

5,310

 

 

$

22,023