Item 1. Financial Statements
Item
1. Financial Statements.
Algorhythm
Holdings, Inc. and Subsidiaries
CONDENSED
CONSOLIDATED BALANCE SHEETS
June 30, 2026
December 31, 2025
(unaudited)
Assets
Current Assets
Cash
$ 4,972,000
$ 1,632,000
Restricted cash
2,983,000
4,514,000
Accounts receivable, net of allowances of $ 0 and $ 113,000 , respectively
1,444,000
1,061,000
Prepaid expenses and other current assets
3,988,000
729,000
Total Current Assets
13,387,000
7,936,000
Property and equipment, net
36,000
22,000
Operating lease- right of use assets
304,000
-
Other non-current assets
95,000
79,000
Intangible assets, net
2,064,000
2,005,000
Goodwill
2,682,000
2,682,000
Total Assets
$ 18,568,000
$ 12,724,000
Liabilities and Shareholders’ Equity
Current Liabilities
Accounts payable
$ 2,229,000
$ 1,413,000
Accrued expenses
3,106,000
1,556,000
Other current liabilities
756,000
69,000
Current portion of operating lease liabilities
90,000
-
Promissory notes payable, net
6,413,000
9,102,000
Notes payable to related parties
2,300,000
2,300,000
Total Current Liabilities
14,894,000
14,440,000
Operating lease liabities, net of current portion
216,000
-
Long-term provision for employee benefits
178,000
144,000
Total Liabilities
15,288,000
14,584,000
Commitments and Contingencies
-
-
Shareholders’ Equity (Deficit)
Preferred stock, $ 1.00 par value; 1,000,000 shares authorized; 3,500 and - 0 - shares issued and outstanding at June 30, 2026 and December 31, 2025
4,000
-
Common stock, $ 0.01 par value; 800,000,000 and 100,000,000 shares authorized; 15,670,768 and 3,414,542 shares issued and outstanding at June 30, 2026 and December 31, 2025
157,000
35,000
Additional paid-in capital
80,210,000
65,674,000
Accumulated other comprehensive loss
( 19,000 )
( 25,000 )
Accumulated deficit
( 73,978,000 )
( 65,043,000 )
Non-controlling interest
( 2,336,000 )
( 1,743,000 )
Treasury stock, 10,990 shares reserved at June 30, 2026 and December 31, 2025
( 758,000 )
( 758,000 )
Total Shareholders’ Equity (Deficit)
3,280,000
( 1,860,000 )
Total Liabilities and Shareholders’ Equity (Deficit)
$ 18,568,000
$ 12,724,000
See
notes to the condensed consolidated financial statements
3
Algorhythm
Holdings, Inc. and Subsidiaries
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 2025
For the Three Months Ended
For the Six Months Ended
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 2025
Net Sales
$ 3,005,000
$ 1,152,000
$ 5,405,000
$ 1,275,000
Cost of Sales
3,598,000
1,492,000
6,675,000
1,621,000
Gross Loss
( 593,000 )
( 340,000 )
( 1,270,000 )
( 346,000 )
Operating Expenses
Selling expenses
49,000
-
82,000
-
General and administrative expenses
2,059,000
868,000
5,693,000
1,924,000
Total Operating Expenses
2,108,000
868,000
5,775,000
1,924,000
Loss From Operations
( 2,701,000 )
( 1,208,000 )
( 7,045,000 )
( 2,270,000 )
Other Expenses
Change in fair value of warrant liability
-
-
-
( 6,468,000 )
Loss on debt extinguishment
( 400,000 )
-
( 400,000 )
-
Interest expense, net
( 1,045,000 )
( 27,000 )
( 2,081,000 )
( 43,000 )
Total Other Expenses
( 1,445,000 )
( 27,000 )
( 2,481,000 )
( 6,511,000 )
Loss From Continuing Operations Before Income Tax
( 4,146,000 )
( 1,235,000 )
( 9,526,000 )
( 8,781,000 )
Income tax loss attributable to continuing operations
( 3,000 )
-
( 3,000 )
-
Net Loss From Continuing Operations
( 4,149,000 )
( 1,235,000 )
( 9,529,000 )
( 8,781,000 )
Net loss from discontinued operations
-
426,000
-
( 1,322,000 )
Net Loss
( 4,149,000 )
( 809,000 )
( 9,529,000 )
( 10,103,000 )
Net loss attributable to non-controlling interest
320,000
224,000
594,000
327,000
Net Loss Available to Common Shareholders
$ ( 3,829,000 )
$ ( 585,000 )
$ ( 8,935,000 )
$ ( 9,776,000 )
Loss Per Common Share
Basic and diluted from continuing operations
$ ( 0.25 )
$ ( 0.41 )
$ ( 0.71 )
$ ( 3.80 )
Basic and diluted from discontinued operations
-
0.17
-
( 0.59 )
Basic and diluted
$ ( 0.25 )
$ ( 0.24 )
$ ( 0.71 )
$ ( 4.40 )
Weighted Average Common and Common Equivalent Shares:
Basic and diluted
15,148,297
2,472,464
12,537,525
2,224,047
See
notes to the condensed consolidated financial statements
4
Algorhythm
Holdings, Inc. and Subsidiaries
CONDENSED
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(Unaudited)
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 2025
For the Three Months Ended
For the Six Months Ended
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 2025
Net Loss
$ ( 4,149,000 )
$ ( 809,000 )
$ ( 9,529,000 )
$ ( 10,103,000 )
Other comprehensive loss
Foreign currency translation adjustment
16,000
-
7,000
-
Total Comprehensive Loss
( 4,133,000 )
( 809,000 )
( 9,522,000 )
( 10,103,000 )
Total comprehensive loss attributable to non-controlling interest
317,000
224,000
593,000
327,000
Total Comprehensive Loss Available to Common Shareholders
$ ( 3,816,000 )
$ ( 585,000 )
$ ( 8,929,000 )
$ ( 9,776,000 )
See
notes to the condensed consolidated financial statements
5
Algorhythm
Holdings, Inc. and Subsidiaries
CONDENSED
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY (DEFICIT)
For
the Three Months Ended June 30, 2026 and 2025 (Unaudited)
Shares
Amount
Shares
Amount
Capital
Stock
Loss
Deficit
Interest
Total
Common Stock
Preferred Stock
Additional Paid-in
Treasury
Accumulated Other Comprehensive
Accumulated
Non-Controlling
Shares
Amount
Shares
Amount
Capital
Stock
Loss
Deficit
Interest
Total
Balance at March 31, 2025
2,394,829
$ 24,000
-
$ -
$ 63,577,000
$ ( 758,000 )
$ -
$ ( 58,363,000 )
$ ( 1,139,000 )
$ 3,341,000
Net loss
-
-
-
-
-
-
-
( 585,000 )
( 224,000 )
( 809,000 )
Stock-based compensation
-
-
-
-
( 38,000 )
-
-
-
-
( 38,000 )
Common stock issued for acquisition of SMCB
119,742
1,000
-
-
315,000
-
-
-
-
316,000
Exchange of partitioned pre-paid purchase for Series A preferred stock
-
-
-
-
-
-
-
-
Balance at June 30, 2025
2,514,571
$ 25,000
-
$ -
$ 63,854,000
$ ( 758,000 )
$ -
$ ( 58,948,000 )
$ ( 1,363,000 )
$ 2,810,000
Balance at March 31, 2026
14,651,665
$ 147,000
-
$ -
$ 75,979,000
$ ( 758,000 )
$ ( 32,000 )
$ ( 70,149,000 )
$ ( 2,019,000 )
$ 3,168,000
Net loss
-
-
-
-
-
-
-
( 3,829,000 )
( 320,000 )
( 4,149,000 )
Foreign currency translation adjustment
-
-
-
-
-
-
13,000
-
3,000
16,000
Stock-based compensation
-
-
-
-
196,000
-
-
-
-
196,000
Common stock issued upon settlement of prepaid purchases
1,019,103
10,000
-
-
539,000
-
-
-
-
549,000
Exchange of partitioned pre-paid purchase for Series A preferred stock
-
-
3,500
4,000
3,496,000
-
-
-
-
3,500,000
Balance at June 30, 2026
15,670,768
$ 157,000
3,500
$ 4,000
$ 80,210,000
$ ( 758,000 )
$ ( 19,000 )
$ ( 73,978,000 )
$ ( 2,336,000 )
$ 3,280,000
6
For
the Six Months Ended June 30, 2026 and 2025 (Unaudited)
Common Stock
Preferred Stock
Additional Paid-in
Treasury
Accumulated Other
Comprehensive
Accumulated
Non-Controlling
Shares
Amount
Shares
Amount
Capital
Stock
Loss
Deficit
Interest
Total
Balance at December 31, 2024
470,825
$ 5,000
-
$ -
$ 39,682,000
$ -
$ -
$ ( 49,172,000 )
$ ( 1,036,000 )
$ ( 10,521,000 )
Net loss
-
-
-
-
-
-
-
( 9,776,000 )
( 327,000 )
( 10,103,000 )
Exercise of Series B warrants
1,910,975
19,000
-
-
15,195,000
-
-
-
-
15,214,000
Stock-based compensation
23,818
-
-
-
47,000
-
-
-
-
47,000
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 )
-
-
-
-
Other
201
-
-
-
-
-
-
-
-
-
Balance at June 30, 2025
2,514,571
$ 25,000
-
$ -
$ 63,854,000
$ ( 758,000 )
$ -
$ ( 58,948,000 )
$ ( 1,363,000 )
$ 2,810,000
Balance at December 31, 2025
3,414,542
$ 35,000
-
$ -
$ 65,674,000
$ ( 758,000 )
$ ( 25,000 )
$ ( 65,043,000 )
$ ( 1,743,000 )
$ ( 1,860,000 )
Balance
3,414,542
$ 35,000
-
$ -
$ 65,674,000
$ ( 758,000 )
$ ( 25,000 )
$ ( 65,043,000 )
$ ( 1,743,000 )
$ ( 1,860,000 )
Net loss
-
-
-
-
-
-
-
( 8,935,000 )
( 594,000 )
( 9,529,000 )
Foreign currency translation adjustment
-
-
-
-
-
-
6,000
-
1,000
7,000
Stock-based compensation
439,530
4,000
-
-
1,115,000
-
-
-
-
1,119,000
Common stock issued upon settlement of prepaid purchases
11,816,696
118,000
-
-
9,925,000
-
-
-
-
10,043,000
Exchange of partitioned pre-paid purchase for Series A preferred stock
-
-
3,500
4,000
3,496,000
-
-
-
-
3,500,000
Balance at June 30, 2026
15,670,768
$ 157,000
3,500
$ 4,000
80,210,000
$ ( 758,000 )
$ ( 19,000 )
$ ( 73,978,000 )
$ ( 2,336,000 )
$ 3,280,000
Balance
15,670,768
$ 157,000
3,500
$ 4,000
80,210,000
$ ( 758,000 )
$ ( 19,000 )
$ ( 73,978,000 )
$ ( 2,336,000 )
$ 3,280,000
See
notes to the condensed consolidated financial statements
7
Algorhythm
Holdings, Inc. and Subsidiaries
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
June 30, 2026
June 30, 2025
For the Six Months Ended
June 30, 2026
June 30, 2025
Cash flows from operating activities
Net loss from continuing operations
$ ( 9,529,000 )
$ ( 8,781,000 )
Adjustments to reconcile net loss to net cash used in operating activities:
Net foreign currency translation adjustment
7,000
-
Depreciation and amortization of property and equipment and intangible assets
194,000
31,000
Amortization of debt discount and issuance cost
1,482,000
-
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
Loss on debt extinguishment
400,000
-
Stock-based compensation
1,119,000
47,000
Changes in operating assets and liabilities:
Accounts receivable
( 383,000 )
( 584,000 )
Prepaid expenses and other current assets
( 3,259,000 )
( 713,000 )
Other non-current assets
( 16,000 )
446,000
Accounts payable
816,000
( 224,000 )
Accrued expenses
1,854,000
141,000
Other current liabilities
687,000
198,000
Operating lease liabilities
2,000
-
Provision for employee benefits
34,000
-
Net cash used in operating activities attributable to continuing operations
( 6,592,000 )
( 3,106,000 )
Cash flows from investing activities
Purchase of property and equipment
( 19,000 )
( 7,000 )
Capitalization of internal use software costs
( 248,000 )
-
Repurchase of shares of common stock
-
( 758,000 )
Cash received from acquisition of SMCB
-
593,000
Advances to SMCB
-
( 1,172,000 )
Net cash used in investing activities attributable to continuing operations
( 267,000 )
( 1,344,000 )
Cash flows from financing activities
Proceeds from issuance of promissory notes, net of offering costs and discounts
9,020,000
379,000
Payment of promissory notes
( 352,000 )
-
Net cash provided by financing activities attributable to continuing operations
8,668,000
379,000
Net cash used in operating activities attributable to discontinued operations
-
( 2,013,000 )
Net cash provided by investing activities attributable to discontinued operations
-
( 15,000 )
Net cash provided by financing activities attributable to discontinued operations
-
-
Total cash used in discontinued operations
-
( 2,028,000 )
Net change in cash
1,809,000
( 6,099,000 )
Cash and restricted cash at beginning of period
6,146,000
7,233,000
Cash and restricted cash at end of period
$ 7,955,000
$ 1,134,000
Supplemental disclosures of cash flow information:
Cash paid for interest
$ 18,000
$ 43,000
Non-cash investing and financing cash flow information:
Common stock issued upon settlement of prepaid purchases
$ 10,043,000
$ -
Exchange of partitioned pre-paid purchase for Series A preferred stock
$ 3,500,000
$ -
Right of use assets obtained in exchange for new operating lease liabilities
$ 333,000
$ -
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
See
notes to the condensed consolidated financial statements
8
Note
1 – Nature of Business
Algorhythm
Holdings, Inc. (the “Company”) is an artificial intelligence (“AI”) technology company focused on the growth
and development of SemiCab. SemiCab is an AI-enabled software logistics and distribution business that utilizes its technology platform
to enable retailers, brands and transportation providers to address common supply chain problems globally. The Company operates its SemiCab
business through its subsidiary, SemiCab Holdings, LLC.
Prior
to August 1, 2025, the Company had a second business, which was Singing Machine. Singing Machine was a home karaoke consumer products
business that designed and distributed karaoke products to retailers and ecommerce partners globally through its 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. The results of operations, cash flows, and related assets and liabilities of the Singing Machine business
have been classified as discontinued operations in the Company’s condensed consolidated financial statements for all periods presented.
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, a Utah limited liability company (“Rime”).
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 6, 2025.
9
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 has presented the results of the Singing Machine business as discontinued operations for all periods
presented in this Quarterly Report on Form 10-Q. All amounts and disclosures included in these condensed consolidated financial statements
reflect the Company’s continuing operations unless otherwise noted. Additional information is presented in Note 18 – Discontinued
Operations .
Note
3 – Liquidity, Going Concern and Management Plans
Going
Concern Analysis
As
of June 30, 2026, the Company’s cash and restricted cash balance was $ 7,955,000 . This will not be sufficient to fund its 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 financial statements for the three and six months ended June 30, 2026 and 2025 have been prepared in accordance
with accounting principles generally accepted in the United States of America (“US 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.
10
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 June 30, 2026 and condensed financial statement information for the
three and six months ended June 30, 2026 and 2025 are unaudited whereas the condensed consolidated balance sheet as of December 31, 2025
is derived from the Company’s 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, 2025. There have been no changes to the Company’s significant accounting
policies as disclosed in the Company’s annual report on Form 10-K for the year ended December 31, 2025.
Segment
Reporting
Pursuant
to 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 14 – Segment Information and Revenue Disaggregation .
Leases
The
Company accounts for leases in accordance with ASC Topic 842, Leases (“ASC 842”). At the commencement date of a lease, the
Company recognizes a lease liability, which represents its obligation to make lease payments arising from the lease measured on a discounted
basis, and a right-of-use asset, which represents its right to use or control the use of the underlying asset for the lease term. Because
the rate implicit in its leases is generally not readily determinable, the Company uses its incremental borrowing rate at the commencement
date to measure the present value of its future lease payments. The lease term includes periods covered by options to extend or terminate
the lease when the Company is reasonably certain to exercise such options.
The
Company has elected not to recognize right-of-use assets and lease liabilities for leases with a term of twelve months or less. Lease
cost for such leases is recognized on a straight-line basis over the lease term. The Company accounts for the lease and non-lease components
of its lease arrangements separately. Operating lease cost is recognized on a straight-line basis over the lease term. Variable lease
payments that do not depend on an index or rate are excluded from the measurement of lease liabilities and are recognized as expense
in the period in which the obligation is incurred. All of the Company’s leases are classified as operating leases.
11
During
the six months ended June 30, 2026, the Company was a party to operating leases for office space in the United States and India. Additional
information is presented in Note 6 – Leases .
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 condensed consolidated financial
statements and related disclosures.
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 condensed 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 Company adopted this ASU on January 1, 2026, and the adoption did not have a material impact
on its condensed consolidated financial statements.
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 condensed consolidated financial statements and related disclosures.
12
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 condensed consolidated financial statements
and related disclosures.
In
December 2025, the FASB issued ASU 2025-11, Interim Reporting (Topic 270): Narrow-Scope Improvements (“ASU 2025-11”). The purpose
of this ASU is to improve the guidance of Topic 270, Interim Reporting, by providing clarity on the current interim reporting requirements.
This amendment also provides additional guidance on what disclosures should be provided in interim reporting periods. The amendments
in this ASU also add to Topic 270 a principle that requires entities to disclose events since the end of the last annual reporting period
that have a material impact on the reporting entity. The amendments in this ASU are effective for all public companies for interim reporting
periods within annual reporting periods beginning after December 15, 2027. Early adoption is permitted. The amendments in this ASU can
be applied either prospectively or retrospectively to any or all prior periods presented in the financial statements. The Company is
currently evaluating the impact of this standard on its condensed consolidated financial statements and related disclosures.
The
Company reviewed all other significant newly-issued accounting pronouncements and concluded that they either are not applicable to the
Company’s operations or that no material effect is expected on its condensed consolidated financial statements as a result of future
adoption.
Note
5 – Property and Equipment, Intangible Assets and Goodwill
A
summary of the Company’s property and equipment at June 30, 2026 and December 31, 2025 is as follows:
Schedule of Property and Equipment
Useful Life
June 30,
2026
December 31,
2025
Computer and office equipment
3 - 5 years
$ 83,000
$ 64,000
Property and equipment gross
3-5 years
$ 83,000
$ 64,000
Less: accumulated depreciation
( 47,000 )
( 42,000 )
Property and equipment
net
$ 36,000
$ 22,000
Depreciation
expense was $ 3,000 and $ 5,000 for the three and six months ended June 30, 2026, respectively, and $ 1,000 and $ 1,000 for the three and
six months ended June 30, 2025, respectively.
A
summary of the Company’s intangible assets at June 30, 2026 and December 31, 2025 is as follows:
Schedule of Intangible Assets
Useful life
June 30,
2026
December 31,
2025
Customer relationships of SemiCab, Inc.
9 years
$ 25,000
$ 25,000
Trade name of SemiCab, Inc.
9 years
25,000
25,000
Developed technology of SemiCab, Inc.
6 years
325,000
325,000
Customer relationships of SMCB
9 years
1,008,000
1,008,000
Reacquired rights of SMCB
5 years
294,000
294,000
Trade name of SMCB
5 years
180,000
180,000
Internal use software
5 years
667,000
419,000
Intangible assets gross
2,524,000
2,276,000
Less: accumulated amortization
( 460,000 )
( 271,000 )
Intangible assets net
$ 2,064,000
$ 2,005,000
Amortization
expense was $ 98,000 and $ 189,000 for the three and six months ended June 30, 2026, respectively, and $ 17,000 and $ 32,000 for the three
and six months ended June 30, 2025, respectively.
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 $ 1,896,000 . As a result, the balance of the Company’s goodwill was $ 2,682,000
on December 31, 2025.
During
the year ended on December 31, 2025, the Company tested the recorded amount of goodwill from the acquisition of SemiCab, Inc.’s
business on July 3, 2024 and SMCB on May 2, 2025 for impairment to see if the carrying amount of goodwill exceeded its carried value
as of December 31, 2025. As a result of this test, the Company determined that no impairment of goodwill was needed to be recorded as
of December 31, 2025.
During
the six months ended June 30, 2026, the Company evaluated whether any events or changes in circumstances indicated that it is more likely
than not that the fair value of its reporting unit was less than its carrying amount. The Company determined that no such triggering
events occurred, and therefore, no interim goodwill impairment test was required.
13
The
following table presents the changes in the value of the goodwill recognized in connection with the acquisition of SemiCab, Inc. business
on July 3, 2024 and SMCB on May 2, 2025:
Schedule of Changes in Goodwill
Balance at January 1, 2024
$ - 0 -
Goodwill from acquisition of SemiCab, Inc.’s business on July 3, 2024
4,378,000
Impairment of goodwill
( 3,592,000 )
Balance at December 31, 2024
786,000
Goodwill from acquisition of SMCB on May 2, 2025
1,896,000
Impairment of goodwill
- 0 -
Balance at December 31, 2025
2,682,000
Impairment of goodwill
- 0 -
Balance at June 30, 2026
$ 2,682,000
Note
6 – Leases
The
Company leases office space in the United States and India under operating leases and has no finance leases.
The
Company’s United States operating lease covers office space in Fort Lauderdale, Florida, with a term of 62 months that commenced
in June 2026. The lease provides for two months of abated base rent and scheduled annual rent escalations. The Company’s India
operating lease, held through its subsidiary SMCB, covers managed office seats in Bengaluru under a 26-month arrangement that commenced
in January 2026 and provides for 5% annual escalation.
Supplemental
balance sheet information related to operating leases as of June 30, 2026 is as follows:
Schedule of Supplemental Balance Sheet Information Related to Operating Leases
June 30, 2026
Assets
Operating lease- right of use assets
$ 304,000
Liabilities
Current portion of operating lease liabilities
90,000
Operating lease liabilities, net of current portion
216,000
Operating lease liabilities
$ 306,000
Supplemental
statement of information related to operating leases for the three and six months ended June 30, 2026 is as follows:
Schedule of Operating Leases Cost
Three Months Ended
Six Months Ended
June 30, 2026
June 30, 2026
Operating lease expense as a component of general and administrative expense
$ 23,000
$ 42,000
14
Supplemental
cash flow information related to operating leases for the six months ended June 30, 2026 is as follows:
Six Months Ended
June 30, 2026
Cash paid for amounts included in the measurement of lease liabilities
Operating cash flow paid for operating leases
$ 37,000
Right of use assets obtained in exchange for new operating lease liablities
$ 333,000
The
weighted average remaining lease term and discount rate for operating leases as of June 30, 2026 is as follows:
June 30, 2026
Weighted average reamining lease term (years)
3.8
Weighted average discount rate
11 %
Future
minimum lease payments under non-cancelable operating leases as of June 30, 2026 are as follows:
Schedule of Future Minimum Lease Payments Under Non-Cancelable Operating Leases
Amount
Remainder of 2026
$ 57,000
2027
126,000
2028
63,000
2029
51,000
2030
52,000
2031
30,000
Total undiscounted lease payments
379,000
Less: interest
( 73,000 )
Total operating lease liabilities
$ 306,000
Note
7 – Notes Payable to Related Parties
Notes
payable to related parties consisted of the following as of June 30, 2026 and December 31, 2025:
Schedule of Notes Payable to Related Parties
June 30,
December 31,
2026
2025
Loans assumed in acquisition of SemiCab, Inc.’s business
$ 550,000
$ 550,000
Promissory note issued for acquisition of SMCB
1,750,000
1,750,000
Total
$ 2,300,000
$ 2,300,000
15
Loans
With Related Parties Assumed in Acquisition of SemiCab, Inc.’s Business
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 $ 13,000 and $ 26,000 for the three and six months ended June 30, 2026, respectively,
and $ 15,000 and $ 31,000 for the three and six months ended June 30, 2025, respectively. In relation to these loans, the Company had accrued
interest payable of $4,000 as of June 30, 2026 that was included within accounts payables in the Company’s condensed consolidated
balance sheets. The Company did no t have any accrued interest payable as of December 31, 2025.
The
terms of each loan and the balances as of June 30, 2026 and December 31, 2025 are summarized in the table below:
Schedule of Notes Payable to Related Parties Loan
Issue
Maturity
Interest
Outstanding Principal
Note Holder
Date
Date
Rate
June 30, 2026
December 31, 2025
Ajesh Kapoor
7/10/2021
7/10/2026
9 %
$ 150,000
$ 150,000
Ajesh Kapoor
8/27/2021
8/26/2026
9 %
235,000
235,000
Ajesh Kapoor
5/17/2023
2/1/2026
10 %
165,000
165,000
Total
$ 550,000
$ 550,000
On
October 8, 2025, the Company repaid the loan from Vivek Sehgal issued on April 17, 2023 for $ 50,000 and the loan from Ajesh Kapoor issued
on May 5, 2023 for $ 50,000 .
The
Company failed to make payments of $ 165,000 and $ 150,000 due to Mr. Kapoor on February 1, 2026, and July 10, 2026, respectively. As a
result, an event of default was triggered under the loans.
Mr.
Kapoor serves as the Chief Executive Officer and Chief Technology Officer of SemiCab Holdings and as a member of the Company’s
Board of Directors, and Mr. Sehgal serves as the Chief Product Officer of SemiCab Holdings.
Promissory
Note Issued for Acquisition of SMCB
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 17 – Acquisition of SMCB .
Note
8 – 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.
16
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 the SemiCab, Inc.’s business, the Company assumed this settlement liability. The final payment
of the settlement was made during the year ended December 31, 2025. Accordingly, there was no unpaid balance at June 30, 2026 or December
31, 2025.
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.
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 .
17
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 and
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 was recorded within accrued
expenses on the accompanying condensed consolidated balance sheets as of June 30, 2026 and December 31, 2025.
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 alleged that, because the Company assumed these liabilities,
Blue Yonder could enforce the judgment against the Company. The judgment 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. On January 30, 2026, the Court granted
Blue Yonder’s motion for judgment on the pleadings.
On
June 12, 2026, the Company entered into a confidential settlement agreement and mutual release with Blue Yonder to resolve all claims
related to the litigation and the underlying stipulated judgment. Under the terms of the settlement agreement, the Company agreed to
pay Blue Yonder $ 500,000 in full settlement of all claims. The Company paid the settlement amount on July 2, 2026. Upon receipt of the
payment, Blue Yonder agreed to release the Company and its subsidiaries from all claims related to the litigation and to file a satisfaction
of judgment.
Note
9 – 2022 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.
The
number of shares of common stock initially available for issuance under the plan was 1,167 shares of common stock and thereafter, beginning
in 2023, an annual increase would occur as of the first day of the Company’s applicable fiscal year equal to the lesser of: (i)
five percent of the outstanding shares of common stock calculated on a fully diluted basis as of the end of the Company’s immediately
preceding fiscal year; (ii) 167 shares; and (iii) a lesser amount as determined by the Company’s board of directors. The shares
of common stock subject to stock awards granted under the equity plan that lapse, terminate, expire prior to exercise, are canceled,
or are forfeited, become available for issuance again under the equity plan. Shares subject to a stock award under the equity plan do
not become available for issuance or delivery again under the equity plan if such shares are: (i) shares tendered by a participant or
retained by the Company as full or partial payment to the Company for the exercise or purchase price of an award; or (ii) shares used
to satisfy tax withholding obligations in connection with an award.
18
The
Company’s board of directors may amend, suspend or terminate the plan or a portion of it at any time; provided, however, that to
the extent required by applicable law, regulation or stock exchange rule, stockholder approval will be required for any amendment to
the plan. The plan is scheduled to terminate automatically in 10 years following the earlier of: (i) the date the Company’s board
of directors adopted the plan; and (ii) the date the stockholders approved the plan.
On
November 20, 2025, the plan was amended to provide that the number of shares of common stock available for issuance under the plan is
5,000,000 and that, commencing January 1, 2025, on the first day of each of the Company’s fiscal years thereafter, this number
will be increased by the lesser of: (i) 15 % of the outstanding common stock on a fully diluted basis as of the end of the Company’s
immediately preceding fiscal year, or (ii) an amount determined by the board of directors, provided that any shares from any such increases
in previous years that are not actually issued shall continue to be available for issuance under the plan. Accordingly, as of December
31, 2025, there were 5,000,000 shares of common stock authorized for issuance under the plan.
On
January 1, 2026, the number of shares available for issuance under the plan increased to 5,710,066 in accordance with the terms of the
plan. As of June 30, 2026, 3,919,911 shares remained available for issuance under the plan.
The
Company did no t grant any share-based awards during the three months ended June 30, 2026 or the three and six months ended June 30, 2025.
The Company granted awards representing 1,506,489 shares of common stock during the six months ended June 30, 2026. No awards were forfeited
during the three and six months ended June 30, 2026 and 2025.
As
of June 30, 2026 and December 31, 2025, 1,790,155 and 283,666 shares of the Company’s common stock, respectively, were subject
to outstanding awards under the plan.
Stock-based
compensation expense represents the grant-date fair value of share-based awards recognized on a straight-line basis over the requisite
service period. For the three and six months ended June 30, 2026, the Company recognized stock-based compensation expense related to
stock options and restricted stock awards of $ 196,000 and $ 1,119,000 , respectively. For the three and six months ended June 30, 2025,
the Company recognized stock-based compensation expense related to stock options and restricted stock awards of $ 0 and $ 85,000 , respectively.
As
of June 30, 2026, there was $ 1,931,000 of unrecognized compensation expense related to stock options, which is expected to be recognized
over a weighted-average remaining vesting period of approximately three years and three months. Stock options vested as of June 30, 2026
had no intrinsic value.
As
of June 30, 2026, there was $ 84,000 of unrecognized compensation expense related to restricted stock awards, which is expected to be
recognized over a weighted-average remaining vesting period of approximately eleven months.
19
Note
10 – Net Loss Per Share
The
computations of basic and dilutive loss per share of common stock outstanding for the three and six months ended June 30, 2026 and 2025
are as follows:
Schedule of Basic and Diluted Income (Loss) Per Share
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 2025
For the Three Months Ended
For the Six Months Ended
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 2025
Net loss available to common shareholders
$ ( 3,829,000 )
$ ( 585,000 )
$ ( 8,935,000 )
$ ( 9,776,000 )
Basic and diluted weighted average of common stock outstanding
15,148,297
2,472,464
12,537,525
2,224,047
Loss per common share
$ ( 0.25 )
$ ( 0.24 )
( 0.71 )
( 4.40 )
The
computations of the fully diluted weighted average number of shares of common stock outstanding for the three and six months ended June
30, 2026 and 2025 are as follows:
Schedule of Diluted Weighted Average Number of Shares
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 2025
For the Three Months Ended
For the Six Months Ended
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 2025
Basic weighted average common shares outstanding
15,148,297
2,472,464
12,537,525
2,224,047
Effect of dilutive stock options and warrants
-
-
-
-
Diluted weighted average of common shares outstanding
15,148,297
2,472,464
12,537,525
2,224,047
Basic
net loss per share is based on the weighted average number of shares of common stock outstanding during the period. Diluted net 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 six months ended June 30, 2026, 1,248,008 shares 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 loss per share as the result would have
been anti-dilutive. For the three and six months ended June 30, 2025, 484 shares of common stock underlying stock options and 1,138,163
shares of common stock underlying warrants were excluded from the calculation of diluted net loss per share as the result would have
been anti-dilutive.
Note
11 – 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.
20
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 three months ended March 31, 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 served
as a member of the Company’s board of directors until November 14, 2025.
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 three months ended March 31, 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 served as a member of the Company’s board of directors until October 6, 2025.
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
public offering price for each share of common stock and one accompanying Series A warrant and Series B warrants was $ 34.00 . The public
offering price of each pre-funded warrant and one accompanying Series A warrant and Series B warrant was $ 32.00 . The exercise price of
each pre-funded warrant was $ 2.00 per share. Each Series A warrant is exercisable for one share of common stock and had an initial exercise
price equal to $ 34.00 . Each Series B warrant was exercisable for one share of common stock and had an initial exercise price equal to
$ 68.00 . 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.
21
The
pre-funded warrants were immediately exercisable upon issuance and were exercisable at any time until all pre-funded warrants were exercised
in full. 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,
after which the Series A and B warrants became exercisable for a period of five years and two and one-half years, respectively. The pre-funded
warrants and Series A and B warrants contain standard adjustments to the exercise price, including for stock splits, stock dividends
and pro rata distributions, and customary terms regarding the treatment of the pre-funded warrants and the Series A and B warrants in
the event of a fundamental transaction, including but not limited to a merger or consolidation involving the Company, a sale of all or
substantially all of the assets of the Company, or a business combination resulting in any person acquiring more than 50% of the outstanding
shares of common stock of the Company. Additionally, the pre-funded warrants and Series A and B warrants include restrictions on exercise
in the event the purchaser’s beneficial ownership of the Company’s common stock would exceed 4.99% of the number of shares
of common stock outstanding immediately after giving effect to the exercise.
The
Series A and B warrants include an exercise price adjustment feature upon shareholder approval, whereby the exercise price adjusted to
the greater of the lowest daily volume weighted average price during the reset period or the floor price, which is $ 6.844 per share,
with a proportional increase in the number of warrant shares. The Series A and B warrants can be settled by a cash exercise or by cashless
exercise, and the Series B warrants specifically can be settled by way of an alternative cashless exercise after shareholder approval
is obtained, in which the Series B warrant holders can receive the same number of shares of common stock that would be issuable under
a cash exercise. Upon meeting certain stock price requirements, the Company has the right to redeem any outstanding Series A and Series
B warrants for $ 2.00 per share, provided the holders do not elect to exercise prior to redemption.
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 12 – Derivative Liability .
At
inception, the estimated fair value of the Series A warrants was $ 5,900,000 and the Series B warrants was $ 11,000,000 , for a total estimated
fair value of $ 16,900,000 . The total fair value exceeded the proceeds received in the offering by $ 8,000,000 , which the Company recorded
as a loss upon issuance of warrants. The Company also expensed approximately $ 900,000 of issuance costs incurred in the offering, resulting
in a total loss on issuance during the year ended December 31, 2024 of $ 8,889,000 . The estimated fair values of the Series A and B warrants
have been recorded as a derivative liability at issuance and at December 31, 2024. In the Company’s consolidated statement of operations
for the year ended December 31, 2024, the Company recognized a gain of $ 334,000 for the change in the fair value measurement of the warrant
liability.
22
During
December 2024, the 258,412 pre-funded warrants were exercised in full, resulting in the Company receiving $ 500,000 in cash proceeds.
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 consolidated balance sheet at December 31, 2025. The Company recognized a loss of $ 6,468,000 during the three
months ended March 31, 2025 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
1800
Diagonal Loan #1
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.
The
Company incurred and paid $ 1,000 and $ 4,000 of interest expense under the promissory note during the three and six months ended June
30, 2026, respectively. On June 15, 2026, the Company paid off the promissory note in full.
1800
Diagonal Loan #2
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 was 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.
In
December 2025, the Company and 1800 Diagonal agreed that 1800 Diagonal would convert the initial payment of $ 134,000 into shares of the
Company’s common stock rather than the Company making the payment to 1800 Diagonal in cash. Accordingly, in December 2025, the
Company issued an aggregate of 135,723 shares of common stock to 1800 Diagonal in full satisfaction of the initial payment of $ 134,000 .
The
Company incurred and paid $ 2,000 and $ 7,000 of interest expense under the promissory note during the three and six months ended June
30, 2026, respectively. On June 15, 2026, the Company paid off the promissory note in full.
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.
The
Company incurred and paid $ 1,000 and $ 4,000 of interest expense under the promissory note during the three and six months ended June
30, 2026, respectively. On June 15, 2026, the Company paid off the promissory note in full.
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.
23
The
Company incurred and paid $ 3,000 of interest expense under the promissory note during the three and six months ended June 30, 2026. On
January 20, 2026, the Company paid off the promissory note in full.
Streeterville
Capital Transaction
On
August 21, 2025, the Company entered into a securities purchase agreement with Streeterville Capital, LLC, a Utah limited liability company
(“Streeterville”), pursuant to which the Company agreed to issue and sell to Streeterville shares of the Company’s common
stock 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 (the “Streeterville Transaction”). The Company also agreed to issue
an additional 95,694 shares of the Company’s common stock to Streeterville as a commitment fee for the pre-paid purchase facility
established under the securities purchase agreement (the “Commitment Shares”). The securities purchase agreement provides
for a two-year commitment period during which, subject to certain specified conditions, the Company may request additional Pre-Paid Purchases
from Streeterville provided that the amount requested is no less than $ 250,000 and the total outstanding balance of all Pre-Paid Purchases
does not exceed $ 3,000,000 . The original issue discount for each additional Pre-Paid Purchase will be nine percent of the amount set
forth in the applicable request and each additional Pre-Paid Purchase will accrue interest at the rate of nine percent per annum. The
Company also executed a guaranty, a security agreement, and intellectual property security agreement in favor of Streeterville as part
of the Streeterville Transaction. The Streeterville Transaction closed on August 21, 2025.
Following
the funding of each Pre-Paid Purchase, Streeterville has the right, but not the obligation, to purchase from the Company that number
of shares of common stock up to the lesser of: (i) a number of shares of common stock equal in value to the outstanding balance of the
funded amount, and (ii) that number of shares of common stock such that Streeterville will not beneficially own greater than 9.99 % of
the Company outstanding shares of common stock. The purchase price of the shares of common stock will be 90 % of the lowest daily volume
weighted average price during the 10 trading days immediately prior to the purchase notice date, but not less than the floor price, which
is the greater of: (i) 20 % of the “Minimum Price” as defined under Nasdaq Listing Rule 5635(d) prior to the applicable closing
of the Pre-Paid Purchase, and (ii) $ 0.10 .
Pursuant
to the terms of the securities purchase agreement, the Company filed a registration statement on Form S-1 under the Securities Act with
the SEC to register the resale of the Commitment Shares and all shares of common stock issuable pursuant to the Pre-Paid Purchases. The
registration statement became effective on November 10, 2025.
Nasdaq
Listing Rule 5635(d) provides that shareholder approval is required prior to the issuance of shares of the Company’s common stock equal
or greater in number to 20 % of the number of shares of the Company’s common stock issued and outstanding immediately prior to the
completion of the proposed issuance at a price that is less than the “Minimum Price” as such term is defined under Nasdaq
Listing Rule 5635(d) in a transaction that is not a public offering. The Company obtained the requisite shareholder approval for the
Streeterville Transaction on November 20, 2025.
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
elected to prepay. If an event of default occurs under a Pre-Paid Purchase, the outstanding balance will become immediately due and payable.
At any time thereafter, upon written notice given by Streeterville, the outstanding balance will increase by seven-and-a half percent
and interest will begin accruing at a rate of the lesser of 18 % per annum or the maximum rate permitted under applicable law. The Company
obligations are secured by all of the Company assets pursuant to a security agreement and have been guaranteed by the Company’s
operating subsidiaries pursuant to a guarantee, each entered into with Streeterville on August 21, 2025.
Univest
Securities, LLC served as the placement agent in the offering (“Univest”). The Company agreed to pay Univest a cash fee equal
to eight percent of the aggregate gross proceeds that it receives from any Pre-Paid Purchases that it completes and reimburse Univest
for legal fees in the amount of $ 40,000 .
24
Pre-Paid
Purchase #1
The
securities purchase agreement provides for an initial Secured Pre-Paid Purchase in the principal amount of $ 4,390,000 , before deducting
an original issue discount of $ 360,000 and transaction expenses of $ 30,000 (the “First Pre-Paid Purchase”), the terms of
which are set forth on secured prepaid purchase #1 (“Pre-Paid Purchase #1”). The First Pre-Paid Purchase accrues interest
at the rate of nine percent per annum and has a maturity date of three years. The Company paid Univest a cash fee equal to eight percent
of the aggregate gross proceeds received by the Company from the First Pre-Paid Purchase.
During
the three and six months ended June 30, 2026, the Company repaid an aggregate principal amount of $ 531,000 and $ 3,836,000 , respectively,
under the First Pre-Paid Purchase as a result of Streeterville exercising its right to purchase an aggregate of 1,019,103 and 4,237,269
shares of the Company’s common stock, respectively. During the three and six months ended June 30, 2026, the Company recognized
interest expense related to the First Pre-Paid Purchase of $ 19,000 and $ 88,000 , respectively. As of June 30, 2026, the outstanding
principal balance of the First Pre-Paid Purchase was $ 554,000 , which is reflected in the condensed consolidated balance sheets net of
unamortized issuance costs of $ 104,000 .
Pre-Paid
Purchase #2
On
November 13, 2025, the Company entered into Secured Pre-Paid Purchase #2 with Streeterville (“Pre-Paid Purchase #2”). 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 per
annum and has a maturity date of three years.
The
Second Pre-Paid Purchase was similar to the First Pre-Paid Purchase, 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
“PPP2 Minimum Balance Amount”). The secured funds are 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 (“Lakeside Bank”), and Streeterville. Accordingly, of the
$ 5,000,000 of net 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 PPP2 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 PPP2 Minimum Balance Amount. RIME
Holdings executed a guaranty of the obligations outstanding under the Second Pre-Paid Purchase for the benefit of Streeterville.
25
The
Company entered into a new placement agency agreement with Univest that superseded the placement agency agreement that the Company previously
entered into with them on August 21, 2025. The Company agreed to pay Univest a cash fee equal to eight percent of the aggregate gross
proceeds that the Company receives from any Pre-Paid Purchases that the Company completes and reimburse Univest for legal fees in the
amount of $ 50,000 .
During
the three and six months ended June 30, 2026, the Company repaid an aggregate principal amount of $ 0 and $ 4,913,000 , respectively, under
the Second Pre-Paid Purchase as a result of Streeterville exercising its right to purchase an aggregate of nil and 6,447,017 shares of
the Company’s common stock, respectively, and recognized $ 0 and $ 45,000 , respectively, of interest expense associated with the
Second Pre-Paid Purchase. The Second Pre-Paid Purchase was repaid in full on February 13, 2026.
Pre-Paid
Purchase #3
On
December 19, 2025, the Company entered into Secured Pre-Paid Purchase #3 with Streeterville (“Pre-Paid Purchase #3”). Pre-Paid
Purchase #3 provides for a third Pre-Paid Purchase in the principal amount of $ 1,090,000 , before deducting an original issue discount
of $ 90,000 (the “Third Pre-Paid Purchase”). The Third Pre-Paid Purchase accrues interest at the rate of nine percent per
annum and has a maturity date of three years. The Company paid Univest a cash fee equal to eight percent of the aggregate gross proceeds
received from the Third Pre-Paid Purchase.
During
the three and six months ended June 30, 2026, the Company repaid an aggregate principal amount of $ 0 and $ 991,000 , respectively, under
the Third Pre-Paid Purchase as a result of Streeterville exercising its right to purchase an aggregate of nil and 1,132,410 shares of
the Company’s common stock, respectively, and recognized $ 0 and $ 2,000 , respectively, of interest expense associated with the Third
Pre-Paid Purchase. The Third Pre-Paid Purchase was repaid in full on January 7, 2026.
Pre-Paid
Purchase #4
Initial
Transaction
On
February 17, 2026, the Company entered into Secured Pre-Paid Purchase #4 with Streeterville (“Pre-Paid Purchase #4”). Pre-Paid
Purchase #4 provides for a fourth Pre-Paid Purchase in the principal amount of $ 10,355,000 , before deducting an original issue discount
of $ 855,000 (the “Fourth Pre-Paid Purchase”). The Fourth Pre-Paid Purchase accrues interest at the rate of nine percent per
annum and has a maturity date of three years. The Fourth Pre-Paid Purchase is similar to the Second Pre-Paid Purchase in that the Fourth
Pre-Paid Purchase is secured by cash in an amount not less than the lesser of: (i) $ 3,500,000 , and (ii) 90 % of the then-current outstanding
balance of the Fourth Pre-Paid Purchase (the “PPP4 Minimum Balance Amount”). Accordingly, of the $ 9,500,000 of net proceeds
that the Company received from the Fourth Pre-Paid Purchase, $ 3,500,000 was 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 Fourth Pre-Paid Purchase,
but only so long as the payment does not cause the outstanding balance to drop below the PPP4 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 PPP4 Minimum Balance Amount. RIME
Holdings executed a guaranty of the obligations outstanding under the Fourth Pre-Paid Purchase for the benefit of Streeterville.
26
The
Company paid Univest a cash fee equal to eight percent of the aggregate gross proceeds received from the Fourth Pre-Paid Purchase that
were not placed in the DACA Account. The Company will pay Univest a cash fee equal to eight percent of the funds held in the DACA Account
when they are released to the Company.
Exchange
Transaction
On
June 29, 2026, the Company entered into an exchange agreement (the “Exchange Agreement”) with Streeterville. Pursuant to
the Exchange Agreement, the Company and Streeterville agreed to partition a new Pre-Paid Purchase (the “Partitioned Pre-Paid Purchase”)
in the original principal amount of $ 3,500,000 (the “Partitioned Amount”) from Secured Pre-Paid Purchase #4 and reduce the
outstanding balance of Secured Pre-Paid Purchase #4 by an amount equal to the Partitioned Amount. The parties then exchanged the resulting
Partitioned Pre-Paid Purchase for 3,500 shares (the “Exchange Shares”) of the Company’s newly created Series A Preferred
Stock, par value $ 1.00 per share (the “Series A Preferred Stock”).
On
June 29, 2026, in connection with the issuance of the Exchange Shares, the Company filed a Certificate of Designation of Preferences
and Rights of Series A Preferred Stock (the “Certificate of Designation”) with the Secretary of State of the State of Delaware.
The Certificate of Designation designates 15,000 shares of the Company’s preferred stock, par value $ 1.00 per share, as Series
A Preferred Stock and provides that each share of Series A Preferred Stock has a stated value of $ 1,150 (the “Stated Value”).
Each share of Series A Preferred Stock accrues a preferred return on the Stated Value at a rate of 9 % per annum (the “Preferred
Return”) which compounds daily and is payable quarterly in cash or additional shares of Series A Preferred Stock at the Company’s
election. Upon the occurrence of an event of default under the Certificate of Designation, the Preferred Return will increase to 15%
per annum and the Stated Value will automatically increase by 15%, which increase may be applied up to three times for three separate
events of default.
The
Series A Preferred Stock is non-convertible and has no voting rights except in certain limited circumstances. It is not entitled to participate
in dividends, distributions or payments to holders of the Company’s common stock and may be redeemed by the Company, at the sole
discretion of its board of directors, for a cash redemption price equal to 110% of the applicable liquidation amount. The Series A Preferred
Stock ranks senior to all shares of the Company’s capital stock, including the Company’s common stock, with respect to dividends,
distributions and payments upon liquidation, dissolution and winding up. The Certificate of Designation also contains covenants restricting
certain issuances of securities, changes to authorized shares, asset pledges, asset dispositions, reverse stock splits and fundamental
transactions.
The
Company accounted for the Exchange Agreement as a partial extinguishment of a portion of the Pre-Paid Purchase #4 in accordance with
ASC 470-50. The reacquisition price was measured using the fair value of the extinguished debt because it represented the more readily
determinable measure of fair value. As a result, the Company derecognized the carrying amount of the extinguished debt of $ 3,100,000 ,
including the related allocated unamortized issuance costs, recognized the Series A Preferred Stock within permanent stockholders’
equity at $ 3,500,000 , and recorded a loss on debt extinguishment of $ 400,000 during the three and six months ended June 30, 2026. The
Exchange Agreement represented a noncash financing transaction.
During
the three and six months ended June 30, 2026, the Company recognized interest expense related to the Fourth Pre-Paid Purchase of $ 240,000
and $ 349,000 , respectively. Other than the reduction in principal resulting from the Exchange Agreement, the Company did not repay any
of the principal outstanding under the Fourth Pre-Paid Purchase during the three and six months ended June 30, 2026. As of June 30, 2026,
the outstanding principal balance of the Fourth Pre-Paid Purchase was $ 6,855,000 , which is reflected in the condensed consolidated balance
sheets net of unamortized issuance costs of $ 783,000 .
27
Note
12 – Derivative Liability
During
the six months ended June 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 and Series B warrant liabilities were as follows:
Schedule of Derivative Warrant Liabilities
Warrant Liability – Series A Warrants
Issuance Date
December 31, 2024
January 13, 2025
Stock price on valuation date
$ 18.00
$ 18.00
$ 8.38
Exercise price
$ 34.00
$ 34.00
$ 8.38
Number of shares of common stock
279,412
279,412
1,133,652
Remaining term (years)
5.00
4.93
4.88
Annual equity volatility
113.0 %
114.0 %
126.00 %
Annual volume volatility
377.0 %
379.0 %
377.00 %
Risk-free interest rate
3.95 %
4.29 %
4.32 %
Expected stockholder approval date
January 14, 2025
January 14, 2025
January 13, 2025
Expected stockholder approval probability
50 %
50 %
100 %
Warrant Liability – Series B Warrants
Issuance Date
December 31, 2024
Stock price on valuation date
$ 18.00
$ 18.00
Exercise price
$ 68.00
$ 68.00
Number of shares of common stock
279,412
279,412
Remaining term (years)
2.50
2.43
Annual equity volatility
126.0 %
120.0 %
Annual volume volatility
409.0 %
416.0 %
Risk-free interest rate
4.00 %
4.17 %
Expected stockholder approval date
January 14, 2025
January 14, 2025
Expected stockholder approval probability
50 %
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.
28
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 three months ended March 31, 2025.
The
following table provides a roll-forward of the fair value of the derivative liabilities described above during the six months ended June
30, 2025:
Schedule of Fair Value of the Derivative Liabilities
Series A Warrants
Series B Warrants
Total
Balance at December 31, 2024
5,456,000
11,147,000
16,603,000
Beginning 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 June 30, 2025
—
—
—
Ending balance
—
—
—
The
Company did not have any warrant liabilities outstanding at June 30, 2026 and December 31, 2025.
The
following table provides a roll-forward of the number of warrants exercised during the six months ended June 30, 2026 and 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
Exercises
—
( 279,412 )
—
( 279,412 )
Balance at June 30, 2025
279,412
—
4,511
283,923
Balance at December 31, 2025
279,412
—
4,511
283,923
Balance
279,412
—
4,511
283,923
Exercises
—
—
—
—
Balance at June 30, 2026
279,412
—
4,511
283,923
Balance
279,412
—
4,511
283,923
The
Company did not issue any warrants during the three and six months ended June 30, 2026 and 2025.
Note
13 – Income Taxes
The
Company did not have any provision for income taxes for the three and six months ended June 30, 2026 and 2025. 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 six months ended June 30, 2026 and 2025.
29
Note
14 – Segment Information and Revenue Disaggregation
Segment
Information
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.
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. 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 in
the consolidated financial statements. Additional information regarding the discontinued operations is provided in Note 18 –
Discontinued Operations .
The
Company’s CODM 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 six months ended June 30, 2026,
all of the Company’s revenues were generated from customers located in India. For the three and six months ended June 30, 2025,
substantially all of the Company’s revenues were generated from customers located in India.
Note
15 – 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.
30
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 June 30, 2026, 56 % of accounts receivable were due from three customers in India
that each individually owed more than 10% of the Company’s total accounts receivable. As of December 31, 2025, 58 % of accounts
receivable were due from three customers in India that each individually owed more than 10% of the Company’s total accounts receivable.
Revenue
derived from the Company’s largest customer and four largest customers collectively as a percentage of total net sales was 22 %
and 70 % of the Company’s revenue, respectively, for the six months ended June 30, 2026. The loss of any of these customers could
have an adverse impact on the Company.
Note
16 – Related Party Transactions
Stingray
Holdings Music Subscription Agreement
The
Company had a music subscription sharing agreement with Stingray Group under which the Company generated music subscription revenue of
$ 187,000 and $ 451,000 during the three and six months ended June 30, 2025, respectively. This
revenue was included in net loss from discontinued operations on the Company’s condensed consolidated statements of operations
for the three and six months ended June 30, 2025. The Company did not generate any music subscription revenue under this agreement during
the three and six months ended June 30, 2026 as the Company sold its Singing Machine business to Stingray Group 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 6, 2025 .
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, is 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, 2026. 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.
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.
31
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 December 31, 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 six month periods ended June 30, 2026 and 2025.
Note
17 – 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.
32
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
following table summarizes the allocation of the 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 tangible 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
128,000
Accounts payable, accrued expenses and other liabilites
( 731,000 )
Net tangible assets acquired
$ 697,000
Identifiable intangible assets acquired:
Customer relationships
$ 1,007,000
Reacquired rights
294,000
Trade name
180,000
Net intangible assets acquired
$ 1,481,000
Net assets acquired
$ 2,178,000
Goodwill
$ 1,896,000
In
January 2026, the Indian government approved the purchase by SemiCab Holdings of the remaining outstanding equity share in SMCB, representing
0.01 % of the issued and outstanding equity shares of SMCB, from Sudheer Srinivas Kadandale for $ 10 .
33
The
Company failed to make the initial payment of $ 1,500,000 due to SemiCab, Inc. on May 2, 2026 under the promissory note that it issued
to SemiCab, Inc. on May 2, 2025. As a result, an event of default was triggered under the promissory note.
On
May 9, 2026, the Company and SemiCab, Inc. entered into a forbearance agreement pursuant to which: (i) SemiCab, Inc. irrevocably waived
any default or event of default that was or will be caused under the promissory note as a result of the Company’s failure to pay
the initial payment of $ 1,500,000 to SemiCab, Inc. on May 2, 2026, and (ii) SemiCab, Inc. will forbear from taking action with respect
to any defaults or events of default arising after May 9, 2026 with respect to the Company’s failure to make such payment that
occur at any time on or prior to June 16, 2026.
On
June 16, 2026, the Company and SemiCab, Inc entered into a second forbearance agreement pursuant to which: (i) SemiCab, Inc. irrevocably
waived any default or event of default that was or will be caused under the promissory note as a result of the Company’s failure
to pay the initial payment to SemiCab, Inc. on May 2, 2026, and (ii) SemiCab, Inc. will forbear from taking action with respect to any
defaults or events of default arising after date of the forbearance agreement with respect to the Company’s failure to make such
payment that occur at any time on or prior to July 16, 2026.
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,
2025. 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 six months ended
June 30, 2026 and 2025 reflect the combined performance of the Company and the SMCB business for those periods. 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 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, 2025, nor does it attempt
to forecast future consolidated results of operations.
Schedule of Pro Forma Financial Information
June 30, 2026
June 30, 2025
Six Months Ended
June 30, 2026
June 30, 2025
Net revenue
$ 5,405,000
$ 7,438,000
Operating loss from continuing operations
( 9,529,000 )
( 4,539,000 )
Net loss
$ ( 9,529,000 )
$ ( 11,313,000 )
34
Note
18 – Discontinued Operations
On
August 1, 2025, the Company entered into an asset purchase agreement with SMC and 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 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.
The
following table summarizes the results of the Singing Machine business as a discontinued operation in the consolidated statements of
operations for the three and six months ended June 30, 2025:
Schedule of Discontinued Operation Income Statement, Assets and Liabilities in the Condensed Consolidated Statements of Operations
For the Three Months Ended
For the Six Months Ended
June 30, 2025
June 30, 2025
Net Sales
$ 1,564,000
$ 3,434,000
Cost of Goods Sold
270,000
1,634,000
Gross Profit
1,294,000
1,800,000
Operating Expenses
Selling expenses
234,000
998,000
General and administrative expenses
634,000
2,124,000
Total Operating Expenses
868,000
3,122,000
Gain/ (Loss) From Operations
426,000
( 1,322,000 )
Income Tax
-
-
Net Gain/ (Loss) From Discontinued Operations
$ 426,000
$ ( 1,322,000 )
There
were no results of the Singing Machine business as a discontinued operation in the consolidated statements of operations for the three
and six months ended June 30, 2026, and there were no assets and liabilities of the Singing Machine business as a discontinued operation
in the condensed consolidated balance sheet as of June 30, 2026 and December 31, 2025, as the business had been sold on August 1, 2025.
The
following table summarizes the cash flows of the Singing Machine business as a discontinued operation in the condensed consolidated statements
of cash flows for the three and six months ended June 30, 2025:
For the Three Months Ended
For the Six Months Ended
June 30, 2025
June 30, 2025
Net cash used in operating activities attributable to discontinued operations
$ ( 1,092,000 )
$ ( 2,013,000 )
Net cash provided by investing activities attributable to discontinued operations
( 16,000 )
( 15,000 )
Net cash provided by financing activities attributable to discontinued operations
-
-
Total cash used in discontinued operations
$ ( 1,108,000 )
$ ( 2,028,000 )
There
were no cash flows of the Singing Machine business as a discontinued operation in the condensed consolidated statements of cash flows
for the three and six months ended June 30, 2026 as the business had been sold on August 1, 2025.
35
Note
19 – Subsequent Events.
Section
3(a)(10) Settlement Transaction
On
July 21, 2026, the Company entered into a settlement agreement and stipulation (the “Settlement Agreement”) with Continuation
Capital, Inc., a Delaware corporation (“CCI”), with respect to certain outstanding liabilities of the Company in the principal
amount of $ 1,928,014 (the “Claim Amount”) that CCI acquired from the former holders thereof.
Pursuant
to the Settlement Agreement, the Company agreed to issue CCI up to 5,000,000
shares of the Company’s common stock in one or more tranches until CCI has generated aggregate proceeds equal to 120% of the
Claim Amount. On July 23, 2026, the Circuit Court of the Twelfth Judicial Circuit in and for Desoto County, Florida entered an order
approving the Settlement Agreement after a fairness hearing pursuant to Section 3(a)(10) of the Securities Act of 1933, as amended.
The number of shares of common stock held by CCI at any given time cannot exceed 19.99 %
of the issued and outstanding shares of the Company’s common stock.
Amended
and Restated Employment Agreements
On
July 22, 2026, the Company entered into amended and restated employment agreements with Gary Atkinson, the Company’s Chief Executive
Officer, which agreement supersedes and replaces that certain amended and restated employment agreement entered into with Mr. Atkinson
on February 23, 2026 (the “CEO Agreement”), and Alex Andre, the Company’s Chief Financial Officer and General Counsel,
which agreement supersedes and replaces that certain employment agreement entered into with Mr. Andre on February 12, 2025 (the “CFO
Agreement” and together with the CEO Agreement, the “Employment Agreements”).
The
Employment Agreements harmonize the change in control treatment applicable to each of the Company’s executive officers. In
furtherance thereof, each executive officer now has the right to receive a bonus if, and each time, a Change of Control (as defined
in the applicable Employment Agreement) occurs during the term of their employment in a lump sum payment equal to their Base Salary
and Annual Bonus (each as defined in the applicable Employment Agreement) for the year in which the Change of Control occurs. The
Employment Agreements also include additional provisions designed to ensure that various payments that may in the future be made by
the Company to the executive officers fully comply with Sections 280G, 4999 and 409A of the Internal Revenue Code of 1986, as
amended.
36
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.