Algorhythm Holdings, Inc. 10-Q

Item 1. Financial Statements. Algorhythm Holdings, Inc. and Subsidiaries CONDENSED CONSOLIDATED BALANCE SHEETS September 30, 2025 December 31, 2024 (unaudited) Assets Current Assets Cash $ 2,839,000 $ 7,233,000 Accounts receivable, net of allowances of $ 113,000 and $ 127,000 , respectively 1,816,000 121,000 Accounts receivable, related party - 701,000 Accounts receivable - 701,000 Prepaid expenses and other current assets 859,000 59,000 Current assets of discontinued operations - 8,649,000 Total Current Assets 5,514,000 16,763,000 Property and equipment, net 20,000 2,000 Other non-current assets 52,000 - Intangible assets, net 841,000 345,000 Goodwill 4,418,000 786,000 Non-current assets of discontinued operations - 406,000 Total Assets $ 10,845,000 $ 18,302,000 Liabilities and Shareholders’ Equity Current Liabilities Accounts payable $ 1,229,000 $ 387,000 Accrued expenses 2,390,000 1,746,000 Refund due to customer 265,000 - Warrant liability - 16,603,000 Promissory notes payable, net 3,985,000 - Current portion of notes payable to related parties 2,150,000 265,000 Other current liabilities 50,000 50,000 Current liabilities of discontinued operations 426,000 9,387,000 Total Current Liabilities 10,495,000 28,438,000 Notes payable to related parties, net of current portion 250,000 385,000 Total Liabilities 10,745,000 28,823,000 Commitments and Contingencies - Shareholders’ Equity (Deficit) Preferred stock, $ 1.00 par value; 1,000,000 shares authorized; no shares issued and outstanding at September 30, 2025 and December 31, 2024 - - Common stock, $ 0.01 par value; 800,000,000 and 100,000,000 shares authorized; Common stock, $0.01 par value; 800,000,000 and 100,000,000 shares authorized; 2,641,778 and 470,825 shares issued and outstanding at September 30, 2025 and December 31, 2024 26,000 5,000 Additional paid-in capital 64,125,000 39,682,000 Accumulated deficit ( 61,910,000 ) ( 49,172,000 ) Non-controlling interest ( 1,383,000 ) ( 1,036,000 ) Treasury stock, 10,990 and 0 shares reserved at September 30, 2025 and December 31, 2024 ( 758,000 ) - Total Shareholders’ Equity (Deficit) 100,000 ( 10,521,000 ) Total Liabilities and Shareholders’ Equity (Deficit) $ 10,845,000 $ 18,302,000 See notes to the condensed consolidated financial statements 2 Algorhythm Holdings, Inc. and Subsidiaries CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) For the Three Months Ended For the Nine Months Ended September 30, 2025 September 30, 2024 September 30, 2025 September 30, 2024 Net Sales $ 1,744,000 $ 127,000 $ 3,018,000 $ 127,000 Cost of Sales 2,095,000 159,000 3,716,000 159,000 Gross Loss ( 351,000 ) ( 32,000 ) ( 698,000 ) ( 32,000 ) Operating Expenses Selling expenses 3,000 - 3,000 - General and administrative expenses 1,211,000 1,791,000 3,184,000 2,830,000 Total Operating Expenses 1,214,000 1,791,000 3,187,000 2,830,000 Loss From Operations ( 1,565,000 ) ( 1,823,000 ) ( 3,885,000 ) ( 2,862,000 ) Other Expenses Change in fair value of warrant liability - - ( 6,468,000 ) - Interest expense ( 293,000 ) ( 283,000 ) ( 336,000 ) ( 328,000 ) Total Other Expenses ( 293,000 ) ( 283,000 ) ( 6,804,000 ) ( 328,000 ) Loss From Continuing Operations Before Income Tax ( 1,858,000 ) ( 2,106,000 ) ( 10,689,000 ) ( 3,190,000 ) Income tax loss attributable to continuing operations ( 24,000 ) - ( 24,000 ) - Net Loss From Continuing Operations ( 1,882,000 ) ( 2,106,000 ) ( 10,713,000 ) ( 3,190,000 ) Net gain (loss) from discontinued operations ( 1,100,000 ) 3,080,000 ( 2,372,000 ) ( 4,323,000 ) Net Income (Loss) ( 2,982,000 ) 974,000 ( 13,085,000 ) ( 7,513,000 ) Net loss attributable to non-controlling interest 20,000 221,000 347,000 221,000 Net Income (Loss) Available to Common Shareholders $ ( 2,962,000 ) $ 1,195,000 $ ( 12,738,000 ) $ ( 7,292,000 ) Income (Loss) Per Common Share Basic and diluted from continuing operations $ ( 0.72 ) $ ( 0.21 ) $ ( 4.44 ) $ ( 0.40 ) Basic and diluted from discontinued operations ( 0.43 ) 0.34 ( 1.01 ) ( 0.59 ) Basic and diluted ( 1.15 ) 0.13 ( 5.45 ) ( 0.99 ) Weighted Average Common and Common Equivalent Shares: Basic and diluted 2,568,508 9,095,504 2,337,272 7,341,204 See notes to the condensed consolidated financial statements 3 Algorhythm Holdings, Inc. and Subsidiaries CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY (DEFICIT) For the Three Months Ended September 30, 2025 and 2024 (Unaudited) Shares Amount Capital Interest Stock Deficit Total Common Stock Additional Paid-in Non- Controlling Treasury Accumulated Shares Amount Capital Interest Stock Deficit Total Balance at June 30, 2025 2,514,571 $ 25,000 $ 63,854,000 $ ( 1,363,000 ) $ ( 758,000 ) $ ( 58,948,000 ) $ 2,810,000 Net loss - - - ( 20,000 ) - ( 2,962,000 ) ( 2,982,000 ) Stock-based compensation - - 6,000 - - - 6,000 Common stock issued as commitment fee to investor 95,694 1,000 190,000 - - - 191,000 Common stock issued for services 31,513 - 75,000 - - - 75,000 Balance at September 30, 2025 2,641,778 $ 26,000 $ 64,125,000 $ ( 1,383,000 ) $ ( 758,000 ) $ ( 61,910,000 ) $ 100,000 Balance at June 30, 2024 6,418,061 $ 64,000 $ 33,465,000 $ - $ - $ ( 34,401,000 ) $ ( 872,000 ) Net (loss) income - - - ( 221,000 ) - 1,195,000 974,000 Sale of common stock, net of offering costs 1,673,077 18,000 1,471,000 - - - 1,489,000 Stock-based compensation 1,019,811 10,000 569,000 - - - 579,000 Common stock issued for acquisition of SemiCab assets 641,806 6,000 488,000 - - - 494,000 Issuance of subsidiary stock to non-controlling interest - - - 74,000 - - 74,000 Other - - 2,000 ( 1,000 ) - - 1,000 Balance at September 30, 2024 9,752,755 $ 98,000 $ 35,995,000 $ ( 148,000 ) $ - $ ( 33,206,000 ) $ 2,739,000 For the Nine Months Ended September 30, 2025 and 2024 (Unaudited) Common Stock Additional Paid-in Non- Controlling Treasury Accumulated Shares Amount Capital Interest Stock Deficit Total Balance at December 31, 2024 470,825 $ 5,000 $ 39,682,000 $ ( 1,036,000 ) $ - $ ( 49,172,000 ) $ ( 10,521,000 ) Net loss - - - ( 347,000 ) - ( 12,738,000 ) ( 13,085,000 ) Exercise of Series B warrants 1,910,975 19,000 15,195,000 - - - 15,214,000 Stock-based compensation 23,818 - 53,000 - - - 53,000 Reclassification of Series A warrants to equity - - 7,857,000 - - - 7,857,000 Common stock issued for acquisition of SMCB 119,742 1,000 315,000 - - - 316,000 Repurchase of common stock from related parties ( 10,990 ) - 758,000 - ( 758,000 ) - - Common stock issued as commitment fee to investor 95,694 1,000 190,000 - - - 191,000 Common stock issued for services 31,513 - 75,000 - - - 75,000 Other 201 - - - - - - Balance at September 30, 2025 2,641,778 $ 26,000 $ 64,125,000 $ ( 1,383,000 ) $ ( 758,000 ) $ ( 61,910,000 ) $ 100,000 Balance at December 31, 2023 6,418,061 $ 64,000 $ 33,429,000 $ - $ - $ ( 25,915,000 ) $ 7,578,000 Balance 6,418,061 $ 64,000 $ 33,429,000 $ - $ - $ ( 25,915,000 ) $ 7,578,000 Net loss - - - ( 221,000 ) - ( 7,292,000 ) ( 7,513,000 ) Net income (loss) - - - ( 221,000 ) - ( 7,292,000 ) ( 7,513,000 ) Sale of common stock, net of offering costs 1,673,077 18,000 1,471,000 - - - 1,489,000 Stock-based compensation 1,019,811 10,000 606,000 - - - 616,000 Common stock issued for acquisition of SemiCab assets 641,806 6,000 488,000 - - - 494,000 Issuance of subsidiary stock to non-controlling interest - - - 74,000 - - 74,000 Other - - 1,000 ( 1,000 ) - 1,000 1,000 Balance at September 30, 2024 9,752,755 $ 98,000 $ 35,995,000 $ ( 148,000 ) $ - $ ( 33,206,000 ) $ 2,739,000 Balance 9,752,755 $ 98,000 $ 35,995,000 $ ( 148,000 ) $ - $ ( 33,206,000 ) $ 2,739,000 See notes to the condensed consolidated financial statements 4 Algorhythm Holdings, Inc. and Subsidiaries CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) For the Nine Months Ended September 30, 2025 September 30, 2024 Cash flows from operating activities Net loss from continuing operations $ ( 10,713,000 ) $ ( 3,190,000 ) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation and amortization 112,000 44,000 Reduction in SMCB loan in exchange for services 304,000 - Gain on allowance for credit loss ( 439,000 ) - Change in fair value of warrant liability 6,468,000 - Stock-based compensation 53,000 616,000 Payment of early termination fee on operating lease termination settlement - ( 150,000 ) Changes in operating assets and liabilities: Accounts receivable ( 1,376,000 ) 105,000 Accounts receivable, related party - ( 572,000 ) Accounts receivable - ( 572,000 ) Prepaid expenses and other current assets ( 423,000 ) ( 796,000 ) Other non-current assets 437,000 1,000 Accounts payable 545,000 318,000 Accrued expenses 424,000 ( 147,000 ) Refunds due to customers 265,000 1,000 Other liabilities - - Net cash used in operating activities attributable to continuing operations ( 4,343,000 ) ( 3,770,000 ) Cash flows from investing activities Purchase of property and equipment ( 10,000 ) - Capitalization of internal use software costs ( 541,000 ) - Repurchase of shares of common stock ( 758,000 ) - Cash received from acquisition of SemiCab assets - 17,000 Cash received from acquisition of SMCB 593,000 - Advances to SMCB ( 1,172,000 ) - Net cash provided by (used in) investing activities attributable to continuing operations ( 1,888,000 ) 17,000 Cash flows from financing activities Proceeds from issuance of promissory notes, net 4,293,000 - Payment of promissory notes ( 178,000 ) - Proceeds from sale of stock, net of offering costs - 1,489,000 Payments on merchant cash advances payable - ( 327,000 ) Other - ( 59,000 ) Net cash provided by financing activities attributable to continuing operations 4,115,000 1,103,000 Net cash provided by (used in) operating activities attributable to discontinued operations ( 3,123,000 ) 2,162,000 Net cash provided by (used in) investing activities attributable to discontinued operations 845,000 ( 36,000 ) Net cash used in financing activities attributable to discontinued operations - ( 62,000 ) Total cash provided by (used in) discontinued operations ( 2,278,000 ) 2,064,000 Net change in cash ( 4,394,000 ) ( 586,000 ) Cash at beginning of period 7,233,000 586,000 Cash at end of period $ 2,839,000 $ - Supplemental disclosures of cash flow information: Cash paid for interest $ 165,000 $ 320,000 Non-Cash investing and financing cash flow information: Reclassification of Series A warrants to equity $ 7,857,000 $ - Common stock issued for exercise of Series B warrants $ 15,214,000 $ - Common stock issued for acquisition of SMCB $ 316,000 $ - Promissory note issued for acquisition of SMCB $ 1,750,000 $ - Common stock issued for services $ 75,000 $ - Common stock issued as commitment fee to investor $ 191,000 $ - Common stock issued for acquisition of SemiCab assets $ - $ 569,000 See notes to the condensed consolidated financial statements 5 Note 1 – Nature of Business Algorhythm Holdings, Inc. (f/k/a The Singing Machine Company, Inc.) (the “Company”) is an artificial intelligence (“AI”) technology holding company that currently has one business unit, which is SemiCab. SemiCab is an AI-enabled software logistics and distribution business operated through the Company’s subsidiary, SemiCab Holdings, LLC. Prior to August 1, 2025, the Company had a second business unit, which was Singing Machine. Singing Machine was a home karaoke consumer products business that designed and distributed karaoke products globally to retailers and ecommerce partners through the Company’s subsidiary, The Singing Machine Company, Inc. The Company sold its Singing Machine business on August 1, 2025. Accordingly, the Company no longer owns or operates the Singing Machine business line. The Company’s operations include its 80 %-owned subsidiaries, SemiCab Holdings, LLC, a Nevada limited liability company (“SemiCab Holdings”), and SMCB Solutions Private Limited, an Indian company (“SMCB”), and its wholly-owned subsidiaries, SMC Logistics, Inc., a California corporation (“SMCL”), SMC-Music, Inc., a Florida corporation (“SMCM”), SMC (HK) Limited, a Hong Kong company (“SMH”), The Singing Machine Company, Inc., a Delaware corporation (“SMC”), and RIME Holdings, LLC. Effective September 5, 2024, the Company’s Certificate of Incorporation was amended to change the name of the Company from “The Singing Machine Company, Inc.” to “Algorhythm Holdings, Inc.” On January 13, 2025, the Company’s stockholders voted to authorize the Company’s board of directors to effect a reverse stock split of the Company’s outstanding shares of common stock at a specific ratio within a range of 1-for-10 to a maximum of 1-for-250 and to amend the Company’s certificate of incorporation to increase the number of authorized common stock from 100,000,000 to 800,000,000 shares. On January 14, 2025, the Company’s board of directors approved a reverse stock split of 1-for-200 ratio and approved the filing of a certificate of amendment to the Company’s certificate of incorporation to effect the reverse stock split and to increase the Company’s authorized shares of common stock from 100,000,000 to 800,000,000. The reverse stock split took effect on February 10, 2025. All current and prior year balances have been adjusted to reflect the reverse stock split. Note 2 – Sale of Singing Machine Business On August 1, 2025, the Company entered into an asset purchase agreement with SMC and Stingray Music USA, Inc. (“Stingray USA”) pursuant to which Stingray USA purchased substantially all of the assets, and assumed most of the liabilities, associated with the Company’s Singing Machine business for $500,000. The transaction closed on August 1, 2025. Mathieu Peloquin is the Senior Vice-President, Marketing and Communications of Stingray Group and served as a member of the Company’s board of directors until October 3, 2025. 6 The Company determined that the sale of the Singing Machine business met the criteria under Accounting Standards Codification (“ASC”) 205-20, Presentation of Financial Statements – Discontinued Operations (“ASC 205-20”), to be classified as a discontinued operation as the sale represented a strategic shift that will have a significant effect on the Company’s operations and financial results. Accordingly, the Company accounted for the Singing Machine business as a discontinued operation in this Quarterly Report on Form 10-Q. All amounts and disclosures for all periods presented reflect only the continuing operations of the Company unless otherwise noted. Additional information is presented in Note 19 – Discontinued Operations . Note 3 – Liquidity, Going Concern and Management Plans Going Concern Analysis As of September 30, 2025, the Company’s cash balance was $ 2,839,000 . This will not be sufficient to fund the Company’s planned operations for at least one year after the date the condensed consolidated financial statements are issued. The Company has a recent history of recurring operating losses and decreases in working capital. These factors create substantial doubt about the Company’s ability to continue as a going concern for at least one year after the date that the Company’s condensed consolidated financial statements are issued. The condensed consolidated financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern. Accordingly, the condensed consolidated financial statements have been prepared under the assumption that the Company will continue as a going concern and that the realization of assets and satisfaction of liabilities and commitments will continue in the ordinary course of business. The Company plans to finance its operations by obtaining additional capital through external sources of financing. It may attempt to obtain additional capital through the sale of equity securities or the issuance of debt securities. The Company has not made any arrangements to obtain additional capital and can provide no assurance that additional financing will be available in an amount or on terms acceptable to the Company, if at all. In making this assessment, management performed a comprehensive analysis of the Company’s current circumstances, including its financial position, cash flow forecasts, and obligations and debts. Although management has a recent history of successful capital raises, the analysis used to determine the Company’s ability to continue as a going concern does not include cash resources outside the Company’s direct control that management expects to be available within the next 12 months. Note 4 – Summary of Significant Accounting Policies Basis of Presentation The accompanying unaudited condensed consolidated financial statements for the three and nine months ended September 30, 2025 and 2024 have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) applicable to interim financial information and the requirements of Form 10-Q and Article 8 of Regulation S-X of the SEC. Accordingly, they do not include all of the information and disclosures required by US GAAP for complete consolidated financial statements. 7 In the opinion of management, the condensed consolidated financial statements include all adjustments (consisting of normal recurring accruals) necessary for the fair presentation of the condensed consolidated financial position and the condensed consolidated results of operations. The condensed consolidated results of operations for the periods presented are not necessarily indicative of the results to be expected for the full year. The condensed consolidated balance sheet as of September 30, 2025 and condensed financial statement information for the three and nine months ended September 30, 2025 and 2024 are unaudited, whereas the condensed consolidated balance sheet as of December 31, 2024 is derived from the audited consolidated balance sheet as of that date. The condensed consolidated financial statements and notes hereto should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s annual report on Form 10-K for the year ended December 31, 2024. There have been no changes to the Company’s significant accounting policies as disclosed on the Company’s annual report on Form 10-K for the year ended December 31, 2024. Segment Reporting Pursuant to Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 280, Segment Reporting (“ASC 280”), the Company’s Chief Executive Officer serves as the Company’s Chief Operating Decision Maker (“CODM”). Prior to August 1, 2025, the CODM determined that the Company operated in two reportable segments: (i) the SemiCab business, and (ii) the Singing Machine business. On August 1, 2025, the Company completed the sale of its Singing Machine business. Upon the completion of this transaction, the Company began operating as a single reportable segment consisting of its SemiCab business. The CODM evaluates and manages the Company’s operations using net loss as the primary measure to allocate resources, make operating decisions, and assess financial performance. In addition, the CODM considers non-financial information and other qualitative factors when evaluating performance, establishing compensation, monitoring budget-to-actual results, and making capital allocation decisions. Additional information is presented in Note 15 – Segment Information and Revenue Disaggregation. Recent Accounting Pronouncements In May 2025, the FASB issued ASU 2025-03, Business Combinations (Topic 805) and Consolidation (Topic 810). This ASU provides that a reporting entity involved in a business combination effected primarily by the exchange of equity interests must consider the factors in ASC 805-10-55-12 through 55-15 to determine which entity is the accounting acquirer regardless of whether the legal acquiree is a Variable Interest Entity (“VIE”). The amendments in ASU 2025-03 must be applied prospectively to any business combination that occurs after the initial adoption date. ASU 2025-03 is effective for fiscal years beginning after December 15, 2026, including interim periods within those fiscal years. Early adoption is permitted. The Company is currently evaluating the impact of this standard on its consolidated financial statements and related disclosures. 8 In May 2025, the FASB issued ASU 2025-04, Compensation – Stock Compensation (Topic 718) and Revenue from Contracts with Customers (Topic 606) , which clarifies the guidance in both ASC 718 and ASC 606 on the accounting for share-based payment awards that are granted by an entity as consideration payable to its customer. The ASU is intended to reduce diversity in practice and improve existing guidance, primarily by revising the definition of a “performance condition” and eliminating a forfeiture policy election for service conditions associated with share-based consideration payable to a customer. In addition, the ASU clarifies that the guidance in ASC 606 on the variable consideration constraint does not apply to share-based consideration payable to a customer “regardless of whether an award’s grant date has occurred” (as determined under ASC 718). ASU 2025-04 is effective for fiscal years beginning after December 15, 2026, including interim periods within those fiscal years. Early adoption is permitted. The Company is currently evaluating the impact of this standard on its consolidated financial statements and related disclosures. In July 2025, the FASB issued ASU 2025-05, Financial Instruments — Credit Losses (Topic 326), which provides a practical expedient for measuring expected credit losses on current receivables and contract assets arising under Topic 606, Revenue from Contracts with Customers . The ASU allows entities to assume that the macroeconomic conditions existing at the balance-sheet date will remain unchanged over the remaining life of those assets. The amendments are effective for fiscal years beginning after December 15, 2025, including interim periods within those fiscal years. Early adoption is permitted. The Company is currently evaluating the impact of this standard on its consolidated financial statements and related disclosures. In August 2025, the FASB issued ASU 2025-06, Intangibles — Goodwill and Other — Internal-Use Software (Subtopic 350-40). This ASU simplifies the accounting for costs incurred in the development of internal-use software by removing the concept of multiple project stages. Under the new guidance, capitalization begins when management authorizes and commits funding to the project and it is probable that the project will be completed and the software placed into service. The amendments are effective for annual reporting periods beginning after December 15, 2027, and interim periods within those years. Early adoption is permitted. The Company is currently evaluating the impact of this standard on its consolidated financial statements and related disclosures. In September 2025, the FASB issued ASU 2025-07, Derivatives and Hedging (Topic 815). This ASU clarifies the scope of derivative accounting for certain contracts and provides guidance on share-based, non-cash consideration received from a customer under Topic 606. The amendments expand a scope exception for contracts whose underlying is based on an entity’s own operations or activities, reducing the number of arrangements that qualify as derivatives. The ASU also clarifies the accounting for share-based consideration received from a customer. The amendments are effective for fiscal years beginning after December 15, 2026, including interim periods within those years. Early adoption is permitted. The Company is currently evaluating the impact of this standard on its consolidated financial statements and related disclosures. 9 Note 5 – Variable Interest Entities The Company determined that SMCB was a VIE because the Company provided financial support to SMCB in the form of a loan agreement to fund SMCB’s operations. The Company further determined that it was not the primary beneficiary of SMCB because the Company did not have the power to direct or control’s significant activities related to its business. Accordingly, the Company did not consolidate SMCB’s results of operations and financial position in its condensed consolidated financial statements prior to May 2, 2025. On May 2, 2025, SemiCab Holdings acquired 99.99 % of the equity shares of SMCB from SemiCab, Inc. As a result, on May 2, 2025, the Company consolidated SMCB’s results of operations and financial position in its condensed consolidated financial statements. A discussion of this transaction is set forth herein in Note 18 – Acquisition of SMCB Note 6 – Property and Equipment, Intangible Assets and Goodwill A summary of the Company’s property and equipment at September 30, 2025 and December 31, 2024 is as follows: Schedule of Property and Equipment Useful September 30, December 31, Life 2025 2024 Computer and office equipment 5 - 7 years $ 60,000 $ 8,000 Less: accumulated depreciation ( 40,000 ) ( 6,000 ) Property and equipment net $ 20,000 $ 2,000 Depreciation expense was $ 1,000 and $ 5,000 for the three and nine months ended September 30, 2025, respectively, and $ 0 for the three and nine months ended September 30, 2024. A summary of the Company’s intangible assets at September 30, 2025 and December 31, 2024 is as follows: Schedule of Intangible Assets Useful September 30, December 31, Life 2025 2024 Customer relationships 5 - 7 years $ 25,000 $ 25,000 Trade name 7 years 25,000 25,000 Developed technology 3 - 5 years 325,000 325,000 Internal use software 5 years 541,000 - Intangible assets gross 916,000 375,000 Less: accumulated amortization ( 75,000 ) ( 30,000 ) Intangible assets net $ 841,000 $ 345,000 Amortization expense was $ 15,000 and $ 45,000 for the three and nine months ended September 30, 2025, respectively, and $ 44,000 for the three and nine months ended September 30, 2024. 10 During the three and nine months ended September 30, 2025, the Company capitalized costs related to the development of internal-use software in accordance with ASC 350-40, Intangibles — Goodwill and Other — Internal-Use Software . Capitalized costs primarily consist of personnel and third-party fees incurred during the application development stage for software that support the Company’s Software as a Service (“SaaS”) operations. Costs incurred during the preliminary project and post-implementation stages are expensed as incurred. The capitalized internal-use software is amortized on a straight-line basis over its estimated useful life, which is 5 years , beginning when the software is ready for its intended use. On September 30, 2025, the Company tested the amount of goodwill that it recorded in connection with the acquisition of SemiCab, Inc.’s business on July 3, 2024 for impairment to see if the carrying amount of goodwill exceeded its carried value. The Company calculated a market-based valuation utilizing inputs classified as Level 3 on the fair value hierarchy by multiplying one by projected 2025 revenue for the SemiCab business. The Company determined that no impairment of goodwill needed to be recorded with respect to that goodwill during the nine months ended September 30, 2025. Accordingly, the balance of that goodwill was $ 786,000 on September 30, 2025. On May 2, 2025, SemiCab Holdings acquired 99.99 % of the equity shares of SMCB from SemiCab, Inc. In connection with the acquisition, the Company recorded additional goodwill in the amount of $ 3,632,000 . As a result, the balance of the Company’s goodwill was $ 4,418,000 on September 30, 2025. Note 7 – Notes Payable to Related Parties SemiCab Holdings assumed several unsecured loans from Ajesh Kapoor and Vivek Sehgal in the acquisition of SemiCab, Inc.’s business. The Company incurred interest expense on these loans of $ 15,000 and $ 46,000 for the three and nine months ended September 30, 2025, respectively. The Company did no t have any accrued interest payable as of September 30, 2025. The terms of each loan are summarized in the table below: Schedule of Notes Payable to Related Parties Loan Issue Maturity Interest Note Holder Date Date Status Rate Principal Ajesh Kapoor 7/10/2021 7/10/2026 Current 9 % $ 150,000 Ajesh Kapoor 8/27/2021 8/26/2026 Current 9 % 235,000 Vivek Sehgal 4/17/2023 2/1/2026 Current 10 % 50,000 Ajesh Kapoor 5/5/2023 2/1/2026 Current 10 % 50,000 Ajesh Kapoor 5/17/2023 2/1/2026 Current 10 % 165,000 Balance as of September 30, 2025 $ 650,000 Balance $ 650,000 Less: current portion of notes payable to related parties 650,000 Notes payable to related parties, net of current portion $ - As of December 31, 2024, the loans described above that were issued between April 17, 2023 and May 17, 2023 were in default. Subsequent to December 31, 2024, the Company entered into waivers and amendments with each of the note holders who are parties to those loans to extend the maturity dates of the loans to February 1, 2026. Additional information about these loans is presented in Note 20 – Subsequent Events. 11 On February 18, 2025, the Company issued a promissory note to each of Stingray Group and Regalia Ventures in the amount of $ 286,000 and $ 472,000 , respectively. A discussion of these transactions and the terms of the promissory notes is set forth herein in Note 12 – Securities Transactions . On May 2, 2025, the Company and SemiCab Holdings acquired 99.99 % of the equity shares of SMCB from SemiCab, Inc. pursuant to which, in part, the Company issued a promissory note to SemiCab, Inc. in the principal amount of $ 1,750,000 . A discussion of this transaction and the terms of the promissory note is set forth herein in Note 18 – Acquisition of SMCB . Note 8 – Credit Facilities and Other Financing Arrangements Oxford Credit Facility On March 28, 2024, the Company entered into a loan agreement and related revolving credit note with Oxford Commercial Finance (“Oxford”). The agreement was for a two-year term and established a secured asset-backed revolving credit facility that was comprised of a maximum $ 2,000,000 revolving credit facility. Availability under the credit facility was determined monthly by a borrowing base comprised of a percentage of eligible accounts receivable of the borrowers. The Company’s obligations under the credit agreement were secured by a continuing security interest in all property of each Loan Party, subject to certain excluded collateral. As of June 30, 2024, there was no availability under the Credit Facility as there were no eligible accounts receivable. On October 17, 2024, the Company terminated the loan agreement and note and paid Oxford a termination fee of $ 40,000 . As of the date of termination, the Company had no outstanding amounts owed to Oxford. Agile Capital Merchant Cash Advance In connection with the acquisition of SemiCab, Inc.’s business, the Company assumed a merchant cash advance that was payable to Agile Capital Funding, LLC that had been incurred under a financing agreement that SemiCab, Inc. had entered into on March 22, 2024. The initial amount borrowed was $ 315,000 , with net proceeds to SemiCab, Inc. in the amount of $ 300,000 . Repayment terms consisted of weekly payments in the amount of $ 16,200 for 28 weeks for a total repayment of $ 453,600 . The effective interest rate for the borrowings was 15 % per year. As of December 31, 2024, the merchant cash advance had been repaid in full. Cedar Advance Merchant Cash Advance In connection with the acquisition of SemiCab, Inc.’s business, the Company assumed a merchant cash advance that was payable to Cedar Advance, LLC that had been incurred under a financing agreement that SemiCab, Inc. had entered into on May 8, 2024. The initial amount borrowed was $ 215,000 , with net proceeds to SemiCab, Inc. in the amount of $ 204,300 . Repayment terms consisted of weekly payments in the amount of $ 11,100 for 28 weeks for a total repayment of $ 312,000 . The effective interest rate for the borrowings was 18 % per year. As of December 31, 2024, the merchant cash advance had been repaid in full. 12 Note 9 – Commitments and Contingencies The Company is subject to claims, suits and other proceedings from time to time in the ordinary course of business that could result in fines, civil penalties, or other adverse consequences. In accordance with the provisions of ASC Topic 450, Contingencies, the Company records a liability when it believes that it is probable that a loss has been incurred and the amount can be reasonably estimated. If the Company determines that it is probable that a loss has been incurred and the loss or range of loss can be estimated, the Company discloses the estimated amount of the loss. The Company evaluates developments in its legal matters that could affect the amount of liability that has been previously accrued and makes adjustments as appropriate. Significant judgment is required to determine both likelihood of there being and the estimated amount of a loss related to such matters. Efficient Capital Labs Settlement Agreement On May 18, 2023, SemiCab, Inc. entered into an installment business loan agreement with Efficient Capital Labs, Inc. (“ECL”) pursuant to which SemiCab, Inc. borrowed the principal amount of $ 1,000,000 . Repayments were originally scheduled to begin in June 2023 in equal installments of $ 91,667 for 13 months with an effective interest rate of 17.97 %. The loan had a maturity date of May 17, 2024. On May 18, 2024, SemiCab, Inc. defaulted on the loan for non-payment. On May 18, 2024, SemiCab, Inc. entered into a settlement agreement with ECL pursuant to which SemiCab, Inc. agreed to pay ECL $ 946,666 as follows: (i) $ 25,000 on or before May 20, 2024; (ii) $ 75,000 on or before June 3, 2024; and (iii) $ 84,666 on or before the first business day of each of the following 10 calendar months starting on July 1, 2024. In connection with the acquisition of SemiCab, Inc.’s business, the Company assumed this settlement liability. The final payment of the settlement was made during the nine months ended September 30, 2025. Accordingly, there was no unpaid balance at September 30, 2025. As of December 31, 2024, the remaining unpaid balance of the settlement was $ 325,000 and was included as a component of accrued expenses on the Company’s condensed consolidated balance sheets. Derivative Litigation On December 21, 2023, Ault Lending, LLC (“Ault Lending”), a wholly-owned subsidiary of Ault Alliance, Inc., a former shareholder of the Company, filed a derivative shareholder action in Delaware Chancery Court against the Company, its board of directors, Stingray Group, LLC (“Stingray Group”) and Regalia Ventures, LLC (“Regalia Ventures”) for alleged breach of fiduciary duty in approving a recent above-market private placement equity transaction. The complaint alleged that the Company and its board of directors followed an inadequate process in evaluating the private placement transaction that the Company completed in November 2023 and that the Company and its board of directors entered into the transaction with an intent to dilute Ault’s ownership stake in the Company. Ault Lending was seeking the following relief from the court: (i) declarations that the defendant directors breached their fiduciary duties; and that Stingray Group and Regalia Ventures aided and abetted those breaches; (ii) rescission of the Company’s sale of shares to Stingray Group and Regalia Ventures ; and (iii) damages and attorney’s fees. On April 30, 2025, Ault Lending filed a motion with the court requesting that the claims be dismissed without prejudice and on that same date, the court approved the dismissal of the claims without prejudice. 13 OAC Flatiron & OAC Adelphi Litigation On August 23, 2023, MICS NY entered into an Agreement of Lease (the “Lease Agreement”) with OAC 111 Flatiron, LLC and OAC Adelphi, LLC (the “Landlord”), pursuant to which MICS NY agreed to lease approximately 10,000 square feet of ground floor retail space and a portion of the basement underneath the ground floor retail space in the property located at 111 West 24 th Street, New York, New York (the “Premises”). During the year ended December 31, 2024, the Company abandoned its plans to continue use of the leased space and exercised its early termination provision of the Lease Agreement which was not accepted by the Landlord. Due to the abandonment of the lease, all assets related to the lease were impaired. Assets including security deposits, rent deposits and right of use assets of approximately $ 3,878,000 were written off during the year ended December 31, 2024. On July 26, 2024, the Landlord filed a civil action in the Supreme Court of the State of New York against MICS NY and the Company (the “Defendants”) for alleged breach of lease, seeking monetary damages including unpaid rent, future unpaid rent, and other expenses related to the lease. The complaint alleged the Defendants breached the lease in various material respects. On September 25, 2024, the Company entered into a settlement agreement for a full release and dismissal of the complaint within five business days of the Company’s payment of $ 250,000 . Pursuant to the settlement agreement, the Company made the first payment of $ 150,000 on September 25, 2024 and a final payment of $ 100,000 on October 25, 2024. The remaining lease liability was written off upon settlement, resulting in a loss upon termination of the lease of $ 4,000 , net of the write off of the related lease asset discussed above. On October 29, 2024, the Landlord filed a discontinuance with prejudice. Blue Yonder Liability Pursuant to the asset purchase agreement with SemiCab, Inc., the Company assumed a judgement against SemiCab, Inc. regarding damages resulting from contract breach for IT subscription-based services. On March 28, 2020, SemiCab, Inc. entered into a service contract and agreement with Blue Yonder, Inc. (“Blue Yonder”) for certain IT subscription-based services. The original term of the agreement was for three years, at a price of $ 100,000 per year, for a total of $ 300,000 . On June 21, 2023, Blue Yonder filed a lawsuit claiming damages in the amount of $ 275,000 with the Maricopa County Superior Court in Arizona. The suit was found in favor of Blue Yonder in the amount of $ 509,119 , subject to two separate milestone payments that would otherwise deem the entire balance due satisfied if either milestone payment is made by the Company. The first milestone payment for $ 175,000 was due on July 1, 2024 and was not made. In the event this payment is made, the remaining settlement shall be deemed satisfied. If this payment is not made, the Company shall owe a total of $ 225,000 by October 1, 2024. In the event this payment is made, the remaining settlement shall be deemed satisfied. If neither payment is made, Blue Yonder shall be entitled to execute the full $ 509,119 beginning January 1, 2025. As of the date of this filing, none of the scheduled payments have been made. A liability of $ 506,000 has been recorded as a component of accrued expenses on the accompanying condensed consolidated balance sheets. 14 On February 11, 2025, Blue Yonder filed a civil action in the Superior Court of the State of Arizona against the Company for breach of contract and to enforce a stipulated judgment entered against SemiCab, Inc. in connection with the liabilities related to Blue Yonder that the Company assumed when it acquired SemiCab, Inc.’s business. Blue Yonder alleges that, because the Company assumed these liabilities, Blue Yonder can enforce the judgment against the Company. The judgement was in the amount of $ 509,119 . On August 1, 2025, the Company filed an answer to the complaint and counterclaims against Blue Yonder for breach of contract. The outcome of this matter is uncertain. Note 10 – Stock Compensation Expense Equity Incentive Plan On April 12, 2022, the Company’s board of directors approved The Singing Machine Company, Inc. 2022 Equity Incentive Plan. The equity plan provides for the issuance of equity incentive awards, such as stock options, stock appreciation rights, stock awards, restricted stock, stock units, performance awards and other stock or cash-based awards to the Company’s employees, officers, directors, consultants, agents, advisors and independent contractors. As of September 30, 2025, there were 1,667 shares of common stock authorized for issuance under the plan. Of this amount, awards representing 1,183 shares of common stock had been granted under the plan and 484 shares remained available for issuance under the plan. The Company did not issue any share-based awards under the plan during the nine months ended September 30, 2025 and 2024, and no shares were forfeited during the three and nine months ended September 30, 2025. As of September 30, 2025, there was an unrecognized expense of $ 96,150 remaining on stock options currently vesting over time with an approximate weighted average of three years and eight months remaining until the options would be fully vested. The vested options outstanding as of September 30, 2025, had no intrinsic value. Note 11 – Net Income (Loss) Per Share The computations of basic and dilutive income (loss) per share of commons stock outstanding for the three and nine months ended September 30, 2025 and 2024 are as follows: Schedule of Basic and Diluted Income (Loss) Per Share Three Months Ended Three Months Ended Nine Months Ended Nine Months Ended September 30, 2025 September 30, 2024 September 30, 2025 September 30, 2024 Net income (loss) available to common shareholders $ ( 2,962,000 ) $ 1,195,000 $ ( 12,738,000 ) $ ( 7,292,000 ) Basic and diluted weighted average of common stock outstanding 2,568,508 9,095,504 2,337,272 7,341,204 Income (loss) per common share ( 1.15 ) 0.13 ( 5.45 ) ( 0.99 ) 15 The computation of the fully diluted weighted average number of shares of common stock outstanding for the three and nine months ended September 30, 2025 and 2024 is as follows: Schedule of Diluted Weighted Average Number of Shares Three Months Ended Three Months Ended Nine Months Ended Nine Months Ended September 30, 2025 September 30, 2024 September 30, 2025 September 30, 2024 Basic weighted average common shares outstanding 2,568,508 9,095,504 2,337,272 7,341,204 Effect of dilutive stock options and warrants - - - - Diluted weighted average of common shares outstanding 2,568,508 9,095,504 2,337,272 7,341,204 Basic net income (loss) per share is based on the weighted average number of shares of common stock outstanding during the period. Diluted net income (loss) per share reflects the potential dilution assuming shares of common stock underlying in-the-money options and warrants have been issued upon the exercise of the options and warrants and the proceeds thereof were used to purchase shares of the Company’s common stock at the average market price during the period using the treasury stock method. For the three and nine months ended September 30, 2025, 484 of common stock underlying stock options, respectively, and 1,138,163 shares of common stock underlying warrants were excluded from the calculation of diluted net income (loss) per share as the result would have been anti-dilutive. For the three and nine months ended September 30, 2024, 543 shares of common stock underlying stock options and 4,511 shares of common stock underlying warrants were excluded from the calculation of diluted net income (loss) per share as the result would have been anti-dilutive. Note 12 – Securities Transactions Regalia Ventures Stock Repurchase Transaction On November 1, 2024, the Company entered into a stock repurchase agreement with Regalia Ventures pursuant to which the Company agreed to repurchase the 5,495 shares from Regalia Ventures at a price per share equal to the higher of: (i) the closing price of the common stock on the last trading day immediately preceding the date of the repurchase agreement; or (ii) the highest volume weighted average price (“VWAP”) of the common stock during a pricing period of 10 consecutive trading days prior to the date of the repurchase agreement. The shares of common stock to be repurchased were originally issued to Regalia Ventures on November 21, 2023, pursuant to a certain stock purchase agreement dated November 20, 2023. The Company recorded an accrued liability in the amount of the repurchase price, which was $ 472,000 , as of December 31, 2024 as there were no further conditions that needed to be satisfied prior to the closing date other than the issuance of the promissory note and the delivery of the shares. On February 18, 2025, the date of the closing of the transaction, the Company issued a promissory note to Regalia Ventures in the amount of $ 472,000 , which was the principal amount of the purchase price. The note was due and payable on demand and accrued interest at the rate of 10 % per year. The Company incurred $ 1,000 for interest expense for the nine months ended September 30, 2025 related to this promissory note. On February 27, 2025, the Company paid off the note in full. Regalia Ventures is owned and controlled by Jay B. Foreman, who serves as a member of the Company’s board of directors. 16 Stingray Group Stock Repurchase Transaction On December 3, 2024, the Company entered into a stock repurchase agreement with Stingray Group pursuant to which the Company agreed to repurchase the 5,495 shares from Stingray Group at a price per share equal to the higher of: (i) the closing price of the common stock on the last trading day immediately preceding the date of the repurchase agreement; or (ii) the highest VWAP of the common stock during a pricing period of 10 consecutive trading days prior to the date of the repurchase agreement. The shares of common stock to be repurchased were originally issued to the Stingray Group on November 21, 2023, pursuant to a certain stock purchase agreement dated November 20, 2023. The Company recorded an accrued liability in the amount of the repurchase price, which was $ 286,000 , as of December 31, 2024 as there were no further conditions that needed to be satisfied prior to the closing date other than the issuance of the promissory note and the delivery of the shares. On February 18, 2025, the date of the closing of the transaction, the Company issued a promissory note to Stingray Group in the amount of $ 286,000 , which was the principal amount of the purchase price. The note was due and payable on demand and accrued interest at the rate of 10% per year. The Company incurred $ 3,000 for interest expense for the nine months ended September 30, 2025 related to this promissory note. On April 3, 2025, the Company paid off the note in full. Mathieu Peloquin is the Senior Vice-President, Marketing and Communications of Stingray Group and serves as a member of the Company’s board of directors. December 2024 Public Offering On December 4, 2024, the Company entered into a securities purchase agreement in connection with a public offering of an aggregate of 21,000 shares of its common stock, pre-funded warrants to purchase up to 258,412 shares of common stock, Series A warrants to purchase up to 279,412 shares of common stock, and Series B warrants to purchase up to 279,412 shares of common stock. Each share of common stock, or a pre-funded warrant in lieu thereof, was sold together with the accompanying warrants to purchase one share of common stock. The Company received aggregate gross proceeds upon the closing of the offering of approximately $ 9,000,000 , before deducting placement agents’ fees and other offering expenses. The Series A and B warrants were exercisable only upon receipt of such shareholder approval as may be required by the applicable rules and regulations of the Nasdaq Stock Market, LLC (the “Nasdaq”) to permit the exercise of the Series A and B warrants . The Series A and B warrants include an exercise price adjustment feature upon shareholder approval, whereby the exercise price will adjust to the greater of the lowest daily volume weighted average price during the reset period or the floor price, which was $ 6.84 per share, with a proportional increase in the number of warrant shares. The Company assessed the Series A and B warrants under ASC 480 and ASC 815 and determined that the Series A and B warrants needed to be classified as liabilities as they did not meet the requirements to be considered indexed to the Company’s own stock, due to: (a) the adjustment to the exercise price tied to shareholder approval, and (b) the potential change in the settlement amount of the Series B warrants upon an alternative cashless exercise election. Additionally, the Company concluded at issuance that it would not have sufficient authorized and available shares of common stock to settle the Series A and B warrants. See Note 13 – Derivative Liability . 17 On January 13, 2025, the Company’s stockholders approved the issuance of the Series A and B warrants, at which time all of the Series A and B warrants became exercisable. This approval triggered an adjustment to the exercise price of the Series A warrants to $ 8.38 . In connection with this approval, the holders of the Series B Warrants exercised their warrants in full under the alternative cashless exercise provision, resulting in the issuance of 1,910,975 shares of common stock and no additional proceeds received by the Company. The warrant liability reflected on the Company’s consolidated balance sheet at December 31, 2024 was reclassified to additional paid-in capital on the Company’s condensed consolidated balance sheet at September 30, 2025. The Company recognized a loss of $ 6,468,000 for the change in the fair value measurement of the warrant liability as of the date the warrant liability was reclassified to equity. 1800 Diagonal Financing Transactions On June 17, 2025, the Company entered into a securities purchase agreement with 1800 Diagonal Lending, LLC (“1800 Diagonal”) pursuant to which the Company issued a promissory note to 1800 Diagonal in the principal amount of $ 120,000 . The note is subject to a one-time interest charge of 12 %, or approximately $ 14,000 , and is payable in 12 monthly installments of $ 11,000 commencing on July 15, 2025. The security purchase agreement has a contingent default feature that the Company has determined to be nominal and is not applicable unless an event of default occurs. The Company received net proceeds of $ 84,000 after deductions of $ 15,000 for original issue discount, $ 16,000 for placement agent fees and $ 5,000 for legal and due diligence fees. On June 17, 2025, the Company entered into a second securities purchase agreement with 1800 Diagonal pursuant to which the Company issued a promissory note to 1800 Diagonal in the principal amount of $ 240,000 . The note is subject to a one-time interest charge of 12 %, or approximately $ 29,000 . An initial payment of $ 134,000 is due on December 15, 2025. Thereafter, the remainder is payable in six monthly installments of $ 22,000 commencing on January 15, 2026. The security purchase agreement has a contingent default feature that the Company has determined to be nominal and is not applicable unless an event of default occurs. The Company received net proceeds of $ 189,000 after deductions of $ 30,000 for original issue discount, $ 16,000 for placement agent fees and $ 5,000 for legal and due diligence fees. Boot Capital Financing Transaction On June 17, 2025, the Company entered into a securities purchase agreement with Boot Capital, LLC (“Boot Capital”) pursuant to which the Company issued a promissory note to Boot Capital in the principal amount of $ 120,000 . The note is subject to a one-time interest charge of 12 %, or approximately $ 14,000 , and is payable in 12 monthly installments of $ 11,000 commencing on July 15, 2025. The security purchase agreement has a contingent default feature that the Company has determined to be nominal and is not applicable unless an event of default occurs. The Company received net proceeds of $ 105,000 after deductions of $ 15,000 for original issue discount. 18 Agile Capital Financing Transaction On July 3, 2025, the Company entered into a business loan and security agreement with Agile Capital Funding, LLC (“Agile Funding”) pursuant to which it issued a promissory note to Agile Funding in the principal amount of $ 368,000 . The note is subject to a one-time interest charge of $ 162,000 and is payable in 28 weekly installments of $ 19,000 commencing on July 14, 2025. The Company received net proceeds of $ 350,000 after deductions of $ 18,000 for administrative agent fees. Streeterville Capital Securities Purchase Agreement On August 21, 2025, the Company entered into a securities purchase agreement (the “Securities Purchase Agreement”) with Streeterville Capital, LLC (“Streeterville”), providing for the issuance and sale of shares of the Company’s common stock in one or more secured prepaid purchases (the “Pre-Paid Purchases”) for aggregate gross proceeds of up to $ 20,000,000 . In connection with the Securities Purchase Agreement, the Company issued 95,694 shares of common stock as a commitment fee to Streeterville. The initial Pre-Paid Purchase was $ 4,390,000 , reduced by an original issue discount of $ 360,000 and transaction expenses of $ 465,000 , resulting in net proceeds of $ 3,565,000 . The initial Pre-Paid Purchase balance accrues interest at 9 % per annum, matures three years from issuance, and is secured by all assets of the Company and guaranteed by its subsidiaries. The Securities Purchase Agreement provides for additional Pre-Paid Purchases over a two-year period, subject to certain conditions, with each purchase having a 9 % original issue discount and accruing interest at 9 % per annum. Streeterville has the right, but not the obligation, to convert the outstanding balances of Pre-Paid Purchases into shares of common stock at a price equal to 90 % of the lowest daily volume weighted average price during the ten trading days preceding notice, but not less than a stated floor price, and cannot beneficially own greater than 9.99 % of the Company’s outstanding shares of common stock at any given time. Unless and until the Company obtains the requisite stockholder approval as required by Nasdaq Listing Rule 5635(d), the total cumulative number of shares of common stock that may be issued to Streeterville under all Pre-Paid Purchases cannot exceed the numerical threshold required by that rule. The Company may at any time prepay all or any portion of the outstanding balance of a Pre-Paid Purchase. In the event the Company elects to do so, the Company must pay Streeterville an amount equal to 110 % multiplied by the portion of the outstanding balance the Company has elected to prepay. If an event of default occurs, the outstanding balance becomes immediately due and payable, increases by 7.5 %, and accrues interest at a rate of 18 % per annum (or the maximum rate permitted by law). As of September 30, 2025, the outstanding balance of the Pre-Paid Purchases was $ 4,390,000 . This amount was presented in the condensed consolidated balance sheets net of the unamortized deferred debt issuance costs of $ 360,000 and transaction expenses of $ 465,000 . Although the initial Pre-Paid Purchase matures three years from its effective date, the entire outstanding balance has been classified as a current liability on the Company’s condensed consolidated balance sheet as of September 30, 2025. Under the terms of the initial Pre-Paid Purchase, Streeterville may, in its sole discretion, deliver purchase notices to the Company at any time to require the Company to issue shares of common stock to Streeterville equal in value to the outstanding balance of the initial Pre-Paid Purchase. Streeterville can then sell such shares, the proceeds of which are applied to the outstanding balance of the initial Pre-Paid Purchase. The Company does not have an unconditional right to defer such settlement beyond twelve months from the balance sheet date. Accordingly, the Company determined that current liability classification was appropriate. The 95,694 shares of common stock issued for the commitment fee were valued at $ 2.00 per share, which was the closing price of the Company’s common stock on the measurement date, for aggregate consideration of $ 191,000 . Interest expense related to the Pre-Paid Purchases was $ 34,000 for both the three and nine months ended September 30, 2025. 19 The debt issuance costs and commitment fee incurred under the Securities Purchase Agreement are being amortized using the effective rate method. Amortization, which is included in interest expense, was $ 29,000 for the three and nine months ended September 30, 2025. Common Stock Issued for Services During the nine months ended September 30, 2025, the Company issued an aggregate of 31,513 shares of its common stock to a vendor as consideration for services rendered. The shares were issued in a non-cash transaction and were valued at $ 2.38 per share, the closing price of the Company’s common stock on the measurement date, resulting in a total fair value of $ 75,000 . The total fair value was recorded as general and administrative expenses in the accompanying condensed consolidated statement of operation for the period then ended. Note 13 – Derivative Liability During the nine months ended September 30, 2025, the Company had derivative warrant liabilities that were measured at fair value on a recurring basis. These fair value measurements were estimated using a Monte Carlo simulation model, with the key inputs described below. Each of these fair value measurements was considered to be a Level 3 measurement by the Company as they used significant unobservable inputs, including the probability and expected date of stockholder approval. The key inputs for the Series A warrant liabilities were as follows: Schedule of Derivative Warrant Liabilities Warrant Liability – Series A Warrants January 17, 2025 December 31, 2024 Stock price on valuation date $ 8.38 $ 18.00 Exercise price $ 8.38 $ 34.00 Number of shares of common stock 1,133,652 279,412 Remaining term (years) 4.88 4.93 Annual equity volatility 126.0 % 113.0 % Annual volume volatility 377.0 % 379.0 % Risk-free interest rate 4.32 % 4.29 % Expected stockholder approval date January 13, 2025 January 14, 2025 Expected stockholder approval probability 100 % 50 % The Series B warrant liabilities were remeasured on each exercise date based on the closing price of the Company’s common stock on the date the warrants were exercised. 20 On January 13, 2025, the Company’s shareholders approved the issuance of the Series A and Series B Warrants. This approval triggered the adjustment to the exercise price described above. In connection with this approval, the holders of the Series B warrants exercised their warrants in full under the alternative cashless exercise provision, resulting in the issuance of 1,910,975 shares of common stock and no additional proceeds received by the Company. The Series A warrants became exercisable for 1,133,652 shares of common stock at an exercise price of $ 8.38 per share after the shareholder approval adjustment was finalized on March 17, 2025. In addition, the Company reassessed the classification of the Series A warrants after the shareholder approval adjustment was finalized, concluding that the Series A warrants now met the requirements for equity classification under ASC 480 and ASC 815. The Company adjusted the Series A Warrants to fair value upon reclassification and reclassified that value to additional paid-in capital during the nine months ended September 30, 2025. The following table provides a roll-forward of the fair value of the derivative liabilities described above during the nine months ended September 30, 2025: Schedule of Fair Value of the Derivative Liabilities Series A Warrants Series B Warrants Total Warrant Liabilities Balance at December 31, 2024 $ 5,456,000 $ 11,147,000 $ 16,603,000 Balance $ 5,456,000 $ 11,147,000 $ 16,603,000 Exercises — ( 15,214,000 ) ( 15,214,000 ) Loss on change in fair value 2,401,000 4,067,000 6,468,000 Reclassification to equity ( 7,857,000 ) — ( 7,857,000 ) Balance at September 30, 2025 $ — $ — $ — Balance $ — $ — $ — The following table provides a roll-forward of the number of warrants issued during the nine months ended September 30, 2025: Schedule of Shares of Common Stock Underlying Warrants Series A Warrants Series B Warrants Other Warrants Total Balance at December 31, 2024 279,412 279,412 4,511 563,335 Balance 279,412 279,412 4,511 563,335 Exercises — ( 279,412 ) — ( 279,412 ) Balance at September 30, 2025 279,412 — 4,511 283,923 Balance 279,412 — 4,511 283,923 The Company did not issue any warrants during the three and nine months ended September 30, 2024 and did not have any warrants outstanding as of September 30, 2024. Note 14 – Income Taxes The Company’s income tax provision for the nine months ended September 30, 2024, was approximately $ 52,000 due to income taxes due on amended federal tax returns filed for 2020 and 2021 which took into account the one-time refunds received from the Employee Retention Credit program. The Company did not have any provision for income taxes for the three and nine months ended September 30, 2025 and 2024. The Company tax loss for income taxes for the three and nine months ended September 30, 2025 was $ 24,000 and $ 0 for the three and nine months ended September 30, 2024. The Company’s income tax expense differs from the expected tax expense based on statutory rates primarily due to full valuation allowance for all of its subsidiaries for the three and nine months ended September 30, 2025 and 2024. 21 Note 15 – Segment Information Segment Information On August 1, 2025, the Company sold its Singing Machine business to Stingray USA. Prior to this transaction, the Company operated two reportable segments: (i) the Singing Machine business, a home karaoke consumer products business, and (ii) the SemiCab business, an AI-enabled software logistics and distribution platform. Following the sale, the Company’s operations consist solely of its SemiCab business. The Company is therefore managed on a consolidated basis and now has a single operating and reportable segment. As a result of the sale, the operating results and cash flows of the Singing Machine business have been reclassified as discontinued operations for all periods presented. Additional information regarding the discontinued operations is provided in Note 19 – Discontinued Operations . In accordance with ASC 280, Segment Reporting, an operating segment is defined as a component of an enterprise that engages in business activities from which it may earn revenues and incur expenses, for which discrete financial information is available, and whose operating results are regularly reviewed by the CODM in allocating resources and assessing performance. The Company’s CODM, its Chief Executive Officer, reviews consolidated operating results including net sales, gross profit, loss from operations, and net loss from continuing operations, as presented in the consolidated statements of operations. The CODM also considers consolidated operating expenses, non-financial information, and qualitative factors in evaluating performance, monitoring budgeted to actual results, and making decisions regarding capital allocation and levels of investment in operating activities. The CODM does not review segment asset information for purposes of allocating resources. Geographic Information Revenue is attributed to geographic areas based on the location where services are rendered. For the three and nine months ended September 30, 2025 and September 30, 2024, substantially all of the Company’s revenues were generated from customers located in India. Notes 16 – Concentrations, Risks and Uncertainties Bank Liquidity and Financial Stability At times, the Company maintains cash in United States bank accounts that are more than the Federal Deposit Insurance Corporation insured amounts. The Company maintains cash balances in foreign financial institutions. The Company regularly monitors the financial stability of this financial institution and believes that it is not exposed to any significant credit risk in cash and cash equivalents. However, in March and April 2023, certain U.S. government banking regulators took steps to intervene in the operations of certain financial institutions due to liquidity concerns, which caused general heightened uncertainties in financial markets. While these events have not had a material direct impact on the Company’s operations, if further liquidity and financial stability concerns arise with respect to banks and financial institutions, either nationally or in specific regions, the Company’s ability to access cash or enter into new financing arrangements may be threatened, which could have a material adverse effect on its business, financial condition and results of operations. 22 Revenue Concentration The Company derives a majority of its revenue from sales of its AI-enabled software logistics services in India. The Company’s allowance for credit losses is based upon management’s estimates and historical experience and reflects the fact that accounts receivable is concentrated with several large customers. As of September 30, 2025, 56 % of accounts receivable were due from two customers in India that each individually owed more than 10% of the Company’s total accounts receivable. At December 31, 2024, no customer individually owed more than 10% of the Company’s total accounts receivable. Revenue derived from the Company’s largest customer and three largest customers collectively as a percentage of total net sales was 31 % and 72 % of the Company’s revenue, respectively, for the three months ended September 30, 2025. Revenue derived from the Company’s largest customer and three largest customers collectively as a percentage of total net sales was 31 % and 73 % of the Company’s revenue, respectively, for the nine months ended September 30, 2025. The loss of any of these customers could have an adverse impact on the Company. Revenue from customers representing greater than 10% of total net sales that were derived from the Company’s three largest customers as a percentage of total net sales for the three months ended September 30, 2025 was 31 %, 30 % and 12 %. Revenue from customers representing greater than 10% of total net sales that were derived from the Company’s three largest customers as a percentage of total net sales for the nine months ended September 30, 2025 was 32 %, 28 % and 13 %. The loss of any of these customers could have an adverse impact on the Company. Note 17 – Related Party Transactions Stingray Group Subscription Payments The Company has a music subscription sharing agreement with Stingray Group. For the three and nine months ended September 30, 2025, the Company received music subscription revenue of $ 64,000 and $ 515,000 , respectively, from Stingray Group. For the three and nine months ended September 30, 2024, the Company received music subscription revenue of $ 218,000 and $ 567,000 , respectively, from Stingray Group. As of September 30, 2025 and December 31, 2024, the Company had $ 0 and $ 212,000 , respectively, due from Stingray Group for music subscription reimbursement. SMCB VIE Analysis The Company determined that SMCB, which was a subsidiary of SemiCab, Inc. prior to SemiCab Holdings’ acquisition of 99.99 % of the equity shares of SMCB on May 2, 2025, was a VIE as the Company provides financial support to SMCB. While not contractually obligated, SMCB currently relies on the Company’s reimbursement of certain costs under an intercompany services agreement (“MSA”) whereby SMCB agrees to provide IT software development services to SemiCab, Inc. In exchange, under the MSA, the Company grants intellectual property rights to SMCB to use the software platform in India. Compensation for services is invoiced and paid on a monthly or quarterly basis as agreed by both parties, with rates subject to periodic review and revision. The agreement is for a term of two years ending on April 1, 2025 and automatically renews for additional 12-month periods unless prior notice is given by the terminating party. The agreement automatically renewed for an additional 12-month period on April 1, 2025. As a result of this relationship and the financial support provided by the Company to SMCB under the loan agreement described below to fund SMCB’s operations, SMCB has been determined to be a VIE prior to May 2, 2025. 23 The Company further determined that it was not the primary beneficiary of SMCB because the Company did not have the power to direct or control SMCB’s significant activities related to its business. Accordingly, the Company has not consolidated SMCB’s results of operations and financial position in its condensed consolidated financial statements prior to May 2, 2025. Pursuant to the terms of the asset purchase agreement that the Company entered into on June 11, 2024, the Company entered into an option agreement that granted SemiCab Holdings the right to acquire all of the issued and outstanding equity securities of SMCB for 1,605 shares of the Company’s common stock. The Company did not exercise this right and the option agreement expired on August 31, 2024. Loan Agreement The Company is a party to a loan agreement with SMCB dated March 22, 2024. Under the loan agreement, the Company agreed to loan up to $ 2,500,000 to SMCB. The loans are anticipated to be made in tranches. Disbursements of any tranches are fully at the discretion of the Company. Each tranche has a repayment period of five years. The loans can be repaid at any time prior to the five-year maturity date without penalty. Interest on the loans accrues at a rate of six percent per year and is payable quarterly. At December 31, 2024, a total of $ 1,140,000 was outstanding under the loan agreement. During the period beginning January 1, 2025 and ending May 2, 2025, the date the Company acquired 99.99 % of the equity shares of SMCB, the Company made advances to SMCB in the amount of $ 1,172,000 . During the same period, SMCB charged $ 304,000 for services to the Company that were performed under the MSA, which charges offset amounts due under the loan with SMCB. As a result, as of May 2, 2025, a total of $ 2,008,000 of loans were outstanding under the loan agreement, and a total of $ 492,000 remained available for future borrowings under the loan agreement as of May 2, 2025. As of May 2, 2025, SMCB had not made any interest payments due under the loan agreement. As a result, the loans were in default as of May 2, 2025. On May 2, 2025, the loan payable of $ 2,008,000 of SMCB and the loan receivable of $ 2,008,000 of the Company were eliminated in consolidation. As a result, no such loans payable and loans receivable were outstanding on the Company’s condensed consolidated balance sheet at September 30, 2025. Also on May 2, 2025, revenue generated by SMCB for services performed by SMCB under the MSA of $ 304,000 , and expenses for the Company for services performed by SMCB under the MSA of $ 304,000 , during the period commencing January 1, 2025 and ending May 2, 2025 were eliminated in consolidation on May 2, 2025. As a result, no such revenue and expenses were reflected on the Company’s condensed consolidated statements of operations for the three and nine months ended September 30, 2025. 24 Note 18 – Acquisition of SMCB On May 2, 2025, the Company and SemiCab Holdings entered into an equity purchase agreement with SemiCab, Inc. pursuant to which: (i) SemiCab Holdings purchased 9,999 shares of the issued and outstanding equity shares, Rs. 10 par value, of SMCB, representing 99.99% of the issued and outstanding equity shares of SMCB, for $ 1,750,000 , the payment of which amount was evidenced by the issuance of a promissory note by the Company to the SemiCab, Inc., and (ii) the Company purchased the 20 % membership interest in SemiCab Holdings then held by SemiCab, Inc. for aggregate consideration consisting of 119,742 shares of the Company’s common stock. The acquisition was completed on May 2, 2025 (the “Closing Date”). The promissory note provides that $ 1,500,000 is due and payable by the Company on the first anniversary of the Closing Date and the remaining $ 250,000 is due and payable by the Company on the 18-month anniversary of the Closing Date. The promissory note bears interest at six percent per annum. The Company completed the acquisition to expand its AI logistics and distribution into India. On the Closing Date, the Company and SemiCab Holdings entered into an amended and restated employment agreement with each of Ajesh Kapoor and Vivek Sehgal pursuant to which Mr. Kapoor agreed to serve as the Chief Executive Officer and Chief Technology Officer of SemiCab Holdings and Mr. Sehgal agreed to serve as the Chief Product Officer of SemiCab Holdings. Pursuant to the terms of the employment agreements, SemiCab Holdings granted Messrs. Kapoor and Sehgal a membership interest in SemiCab Holdings of 15 % and five percent, respectively. Of these amounts, one quarter of each such grant vested in full on the date of grant, and the remaining amounts vest evenly over three years. The Company has performed a preliminary valuation analysis of the fair market value of SMCB assets acquired and liabilities assumed. Using the total consideration for the acquisition, the Company has estimated the allocations to such assets and liabilities. The following table summarizes the allocation of the preliminary purchase price as May 2, 2025, the date the acquisition was completed: Schedule of Business Acquisition Consideration: Promissory note $ 1,750,000 119,742 shares of common stock 316,000 Assumption of debt 2,008,000 Total $ 4,074,000 Identifiable net assets acquired: Cash and cash equivalents $ 593,000 Accounts receivable, net 319,000 Prepaid expenses and other current assets 377,000 Property and equipment, net 11,000 Other non-current assets 489,000 Accounts payable and accrued expenses ( 372,000 ) Other current liabilities ( 975,000 ) Net assets acquired 442,000 Goodwill $ 3,632,000 25 This preliminary purchase price allocation has been used to prepare the transaction accounting adjustments in the pro forma balance sheet and income statement. The fair values of assets and liabilities acquired represent the Company’s estimates of fair values as of the acquisition date. Management believes that the fair values recognized for the assets and liabilities acquired are based on reasonable estimates and assumptions. The final purchase price allocation will be determined when the Company has completed the detailed valuations and necessary calculations. The final allocation could differ materially from the preliminary allocation used in the transaction accounting adjustments. The final allocation may include: (i) changes in fair values of property and equipment, (ii) changes in allocations to goodwill, and (iii) other changes to assets and liabilities. Pro Forma Information The unaudited pro forma financial information below presents the effects of the acquisition as though it had been completed on January 1, 2024. The pro forma adjustments are derived from the historically reported transactions of the respective companies. The pro forma results do not include anticipated combined effects or other expected benefits of the acquisition. The pro forma results for the nine months ended September 30, 2025 and 2024 reflect the combined performance of the Company and the SMCB business for that period. The unaudited pro forma information is based on available data and certain assumptions that the Company believes are reasonable given the circumstances. However, actual results may differ materially from the assumptions used in the accompanying unaudited pro forma financial information. This selected unaudited pro forma condensed combined financial information is presented for illustrative purposes only and is not intended to represent what the actual consolidated results of operations would have been had the acquisition date occurred on January 1, 2024, nor does it attempt to forecast future consolidated results of operations. Schedule of Pro Forma Financial Information 2025 2024 Nine Months Ended September 30, 2025 September 30, 2024 Net revenue $ 9,182,000 $ 6,262,000 Operating loss from continuing operations ( 6,104,000 ) ( 10,512,000 ) Net loss $ ( 13,195,000 ) $ ( 10,841,000 ) Note 19 – Discontinued Operations On August 1, 2025, the Company entered into an asset purchase agreement with SMC and Stingray Music USA, Inc. (“Stingray USA”) pursuant to which Stingray USA purchased substantially all of the assets, and assumed most of the liabilities, associated with the Company’s Singing Machine business for $500,000. The transaction closed on August 1, 2025. The Company determined that the sale of the Singing Machine business met the criteria under Accounting Standards Codification (“ASC”) 205-20, Presentation of Financial Statements – Discontinued Operations (“ASC 205-20”), to be classified as a discontinued operation as the sale represented a strategic shift that will have a significant effect on the Company’s operations and financial results. Accordingly, the condensed consolidated balance sheets, the condensed consolidated statements of operations and the condensed consolidated statement of cash flows have been adjusted for prior periods to reflect the Singing Machine business as a discontinued operation. 26 The following table summarizes the results of the Singing Machine business as a discontinued operation in the condensed consolidated statements of operations for the three and nine months ended September 30, 2025 and 2024: Algorhythm Holdings, Inc. and Subsidiaries CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) Schedule of Discontinued Operation Income Statement, Assets and Liabilities in the Condensed Consolidated Statements of Operations For the Three Months Ended For the Nine Months Ended September 30, 2025 September 30, 2024 September 30, 2025 September 30, 2024 Net Sales $ 584,000 $ 10,495,000 $ 4,019,000 $ 15,361,000 Cost of Goods Sold 399,000 8,088,000 2,033,000 12,128,000 Gross Profit 185,000 2,407,000 1,986,000 3,233,000 Operating Expenses Selling expenses 100,000 653,000 1,098,000 1,830,000 General and administrative expenses 1,081,000 2,548,000 3,156,000 5,722,000 Net (gain) loss on early termination of operating lease - ( 3,874,000 ) - 4,000 Total Operating Expenses 1,181,000 ( 673,000 ) 4,254,000 7,556,000 Income (Loss) from Operations ( 996,000 ) 3,080,000 ( 2,268,000 ) ( 4,323,000 ) Other Expenses Interest expense - - - - Loss on sale of Singing Machine business ( 104,000 ) - ( 104,000 ) - Total Other Expenses ( 104,000 ) - ( 104,000 ) - Income (Loss) Before Income Tax Benefit ( 1,100,000 ) 3,080,000 ( 2,372,000 ) ( 4,323,000 ) Income Tax - - - - Net Income (Loss) from Discontinued Operations $ ( 1,100,000 ) $ 3,080,000 $ ( 2,372,000 ) $ ( 4,323,000 ) The following table summarizes the assets and liabilities of the discontinued operations as of September 30, 2025 and December 31, 2024: September 30, 2025 December 31, 2024 Assets Current Assets Cash $ - $ 317,000 Accounts receivable, net - 4,252,000 Accounts receivable, related party - 212,000 Accounts receivable - 212,000 Inventory - 2,186,000 Returns asset - 1,621,000 Prepaid expenses and other current assets - 61,000 Total Current Assets of Discontinued Operations $ - $ 8,649,000 Property and equipment, net - 282,000 Other non-current assets - 124,000 Total Non-Current Assets of Discontinued Operations $ - $ 406,000 Liabilities Current Liabilities Accounts payable $ - $ 3,421,000 Accrued expenses - 2,478,000 Refund due to customer - 38,000 Reserve for sales returns - 3,355,000 Other current liabilities 426,000 95,000 Total Current Liabilities of Discontinued Operations $ 426,000 $ 9,387,000 27 Note 20 – Subsequent Events Repayment of Notes Payable to Related Parties On October 8, 2025, the Company repaid two unsecured loans that it had assumed in connection with the acquisition of SemiCab, Inc.’s business on July 3, 2024. The repaid loans consisted of: (i) a loan made to SemiCab, Inc. by Vivek Sehgal on April 17, 2023, and (ii) a loan made to SemiCab, Inc. by Ajesh Kapoor on May 5, 2023, each in the original principal amount of $ 50,000 . Mr. Kapoor serves as the Chief Executive Officer and Chief Technology Officer of SemiCab Holdings and as a member of the Board of Directors of the Company, and Mr. Sehgal serves as the Chief Product Officer of SemiCab Holdings. Streeterville Capital Financing On November 13, 2025, the Company entered into Secured Pre-Paid Purchase #2 with Streeterville Capital, LLC, a Utah limited liability company (“Streeterville”), under that certain securities purchase agreement (the “Securities Purchase Agreement”), dated August 21, 2025, between us and Streeterville. Under the Securities Purchase Agreement, the Company agreed to issue and sell shares of its common stock to Streeterville in one or more pre-paid purchases (each, a “Pre-Paid Purchase” and collectively, the “Pre-Paid Purchases”) for an aggregate purchase price of up to $ 20,000,000 . Secured Pre-Paid Purchase #2 provides for a second Pre-Paid Purchase in the principal amount of $ 5,450,000 , before deducting an original issue discount of $ 450,000 (the “Second Pre-Paid Purchase”). The Second Pre-Paid Purchase accrues interest at the rate of nine percent ( 9 % ) per annum and has a maturity date of three years. The Second Pre-Paid Purchase is similar to the first Pre-Paid Purchase that the Company completed on August 21, 2025, however the Second Pre-Paid Purchase is secured by cash in an amount not less than the lesser of: (i) $ 4,500,000 , and (ii) 90 % of the then-current outstanding balance of the Second Pre-Paid Purchase (the “Minimum Balance Amount”). The Minimum Balance Amount is being held in a deposit account (the “DACA Account”) held by RIME Holdings, LLC, a Utah limited liability company and wholly-owned subsidiary of the Company that the Company formed in connection with this transaction (“RIME Holdings”), pursuant to a Deposit Account Control Agreement, dated November 13, 2025, by and among RIME Holdings, Lakeside Bank, an Illinois banking company, and Streeterville (the “DACA Agreement”). Accordingly, of the $ 5,000,000 proceeds that the Company received from the Second Pre-Paid Purchase, $ 4,500,000 were placed in the DACA Account. The Company has the right to use funds in the DACA Account to repay any portion of the outstanding balance of the Second Pre-Paid Purchase, but only so long as the payment does not cause the outstanding balance to drop below the Minimum Balance Amount. As long as no event of default has occurred, the Company may withdraw from the Deposit Account any funds in excess of the Minimum Balance Amount. The Second Pre-Paid Purchase is secured by the Guaranty, the Security Agreement, and the IP Security Agreement (each as defined in the Securities Purchase Agreement). In addition, RIME Holdings executed a guaranty of the obligations outstanding under the Second Pre-Paid Purchase for the benefit of Streeterville. The Company entered into a new placement agency agreement with Univest Securities, LLC to serve as the placement agent in the offering (the “Placement Agent”) that supersedes the placement agency agreement that the Company previously entered into with them on August 21, 2025 in connection with the offering. The Company agreed to pay the Placement Agent a cash fee equal to eight percent ( 8 % ) of the aggregate gross proceeds received by the Company from any Pre-Paid Purchases that it completes and reimburse the Placement Agent for legal fees in the amount of $ 50,000 . The cash fee for the Second Pre-Paid Purchase must be paid on February 28, 2026; provided, however , that the Company may request that the payment date be extended by 90 days. 28