UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
(Mark
One)
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
☒
For the quarterly period ended September 30, 2025
OR
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _______________
to _________________
Commission
File Number: 001-38508
Lottery.com
Inc.
(Exact
name of registrant as specified in its charter)
Delaware
81-1996183
(State
or other jurisdiction of
(I.R.S.
Employer
incorporation
or organization)
Identification
No.)
5049
Edwards Ranch , 4 th
Floor , Fort
Worth , Texas
76109
(Address
of principal executive offices)
(zip
code)
(737)
787-3798
( Registrant’s
telephone number, including area code)
N/A
(Former
name, former address and former fiscal year, if changed since last report)
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
Symbol(s)
Name
of each exchange on which registered
Common
stock, $0.001 par value
SEGG
The
Nasdaq Stock Market LLC
Warrants
to purchase one share of common stock, each at an exercise price equivalent to $2,300.00
LTRYW
The
Nasdaq Stock Market LLC
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. ☒ Yes ☐ No
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files). ☒ Yes ☐ No
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company,
or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller
reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large
accelerated filer ☐
Accelerated
filer ☐
Non-accelerated
filer ☒
Smaller
reporting company ☒
Emerging
growth company ☒
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ Yes ☒ No
As
of November 14, 2025, 5,139,652 shares of common stock, par value $ 0.001 per share were issued and outstanding.
TABLE
OF CONTENTS
Page
Part I. Financial Information
Item 1. Consolidated Financial Statements
1
Condensed Consolidated Balance Sheets as of September 30, 2025 (unaudited) and December 31, 2024
F-1
Condensed Consolidated Statements of Operations and Comprehensive Loss for the three and nine months ended September 30, 2025 and 2024 (unaudited)
F-2
Condensed Consolidated Statements of Equity for the three and nine months ended September 30, 2025 and 2024 (unaudited)
F-3
Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2025 and 2024 (unaudited)
F-4
Notes to Condensed Consolidated Financial Statements (unaudited)
F-5
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
2
Item 3. Quantitative and Qualitative Disclosures about Market Risk
16
Item 4. Controls and Procedures
16
Part II. Other Information
Item 1. Legal Proceedings
18
Item 1A. Risk Factors
22
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
23
Item 3. Defaults Upon Senior Securities
23
Item 4. Mine Safety Disclosures
23
Item 5. Other Information
23
Item 6. Exhibits
23
i
CAUTIONARY
NOTE REGARDING FORWARD-LOOKING STATEMENTS
This
Quarterly Report on Form 10Q (this “Report”) contains forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended
(the “Exchange Act”), including statements about the financial condition, results of operations, earnings outlook and prospects
of Lottery.com Inc. (“Lottery.com”, the “Company”, “we” or “us”). Forward-looking statements
appear in a number of places in this Report, including, without limitation, under the heading in Part I, “ Item 2. Management’s
Discussion and Analysis of Financial Condition and Results of Operations. ” In addition, any statements that refer to projections,
forecasts or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements.
Forward-looking statements are typically identified by words such as “plan,” “believe,” “expect,”
“anticipate,” “intend,” “outlook,” “estimate,” “forecast,” “project,”
“continue,” “could,” “may,” “might,” “possible,” “potential,”
“predict,” “should,” “would” and other similar words and expressions, but the absence of these words
does not mean that a statement is not forward-looking.
Forward-looking
statements are based on the current expectations of the management of Lottery.com and are inherently subject to uncertainties and changes
in circumstances and their potential effects and speak only as of the date of such statement. There can be no assurance that future developments
will be those that have been anticipated. These forward-looking statements involve a number of risks, uncertainties or other assumptions
that may cause actual results or performance to be materially different from those expressed or implied by these forward-looking statements.
These risks and uncertainties include, but are not limited to, those factors discussed and identified in the section entitled “Risk
Factors” in our Annual Report on Form 10-K/A for the year ended December 31, 2024 (the Amended “Annual Report”) which
was filed on April 22, 2025 and in this Report, as such factors may be updated in our periodic reports filed with the Securities and
Exchange Commission (the “SEC”), as well as the following:
●
The
findings of the previously disclosed internal investigations and other matters have exposed us to legal proceedings, regulatory investigations
and inquiries, and have resulted in significant legal and other expenses, and significant time and attention from our senior management,
as well as causing other adverse impacts.
●
We
and certain of our former officers are, and in the future, we or our officers and directors may become, the subject of legal proceedings,
investigations and inquiries by governmental agencies with respect to the findings of the above matters, which could have a material
adverse effect on our reputation, business, financial condition, and results of operations, which could result in additional claims
and material liabilities.
●
We
have been named as a defendant in a number of lawsuits filed by purchasers of our securities, including class action lawsuits that
could have a material adverse impact on our business, financial condition, results of operation and cash flows, and our reputation.
●
Matters
relating to or arising from our previous restatement and the internal investigations, including adverse publicity and potential concerns
from our users, customers or others with whom we do business, have had and could continue to have an adverse effect on our business
and financial condition.
●
We
need additional capital to, among other things, support and restart our operations, complete acquisitions and
pay expenses. Such capital may not be available on commercially acceptable terms, if at all. If we do not receive the additional
capital, we may be forced to curtail or abandon our plans to recommence our operations and we may need to permanently cease our operations.
ii
●
If
we fail to implement and maintain an effective system of internal controls, we may be unable to accurately report our results of
operations, meet our reporting obligations or prevent fraud, and investor confidence and the trading price of our common stock and
warrants may be materially and adversely affected.
●
Our
inability to compete with other forms of entertainment for consumers’ discretionary time and income.
●
Economic
downturns, inflation, geopolitical and political and market conditions beyond our control.
●
Negative
events or media coverage relating to our business, our management and directors.
●
Our
inability to attract and retain users, including our ineffectiveness to appear in Internet search engine listings.
●
Our
continued ability to successfully use domain names to promote and increase the value of our brand.
●
Scrutiny
by stakeholders with respect to responsible gaming conduct.
●
Our
ability to achieve profitability and growth in our primary markets: sports, gaming, and entertainment.
●
The
effectiveness of our marketing efforts in developing and maintaining our brand and reputation.
●
The
vulnerability of our information systems to disruptions in communications, cyberattacks and disruptions caused with respect thereto,
including an inability to securely maintain personal and other proprietary user information.
●
Our
inability to adapt to changes in the Internet, mobile or personal devices, or new technology platforms or network infrastructures,
including AI.
●
The
exposure of our online infrastructure to risks relating to distributed ledger technology.
●
Our
inability to comply with complex, ever-changing and multi-jurisdictional regulatory regimes and other legal requirements applicable
to the gaming industries.
●
Geopolitical
shifts and changes in applicable laws or regulations or the manner in which they are interpreted.
●
Our
inability to successfully expand geographically and acquire and integrate new operations.
●
Our
dependence on third-party service providers to timely perform services or provide software component products for our product offerings
and the processing of user payments and withdrawals.
●
Our
inability to maintain successful relationships and/or agreements with third-party service provider affiliates.
iii
●
Failure
of third-party service providers to protect, enforce, or defend intellectual property rights required to fulfill contractual obligations
required for the operation of our business.
●
The
ongoing responsibility of maintaining compliance with the regulatory and other requirements of being a public company.
●
We
have had periods of non-compliance with Nasdaq listing standards in the past and we may not be able to maintain compliance with Nasdaq’s
continued listing standards in the future.
●
Limited
liquidity and trading of our securities.
●
Lenders
may not loan us the amounts they agreed to under existing loan agreements.
●
Our
obligations under certain loan agreements are secured by a first priority security interest in substantially all of our assets and
if we were to default, we could be required to curtail or abandon our business plans and operations.
●
The
issuance and sale of common stock upon conversion of the amounts owed or upon exercise of the warrants issued to Woodford, UCIL,
Univest, or Generating Alpha Ltd (as defined herein) under their loan agreements may depress the market price of our common stock
and cause substantial dilution.
●
We
currently owe a significant amount of money under our loan agreements, which we may not be able to repay on the terms provided therein.
The
risks described herein or in the “Risk Factors” sections of our other public filings referenced above are not exhaustive.
Other sections of this Report describe additional factors that could adversely affect our business, financial condition or results of
operations. New risk factors emerge from time to time and it is not possible to predict all such risk factors, nor can we assess the
impact of all such risk factors on our business, or the extent to which any factor or combination of factors may cause actual results
to differ materially from those contained in any forward-looking statements. Forward-looking statements are not guarantees of performance.
You should not put undue reliance on these statements, which speak only as of the date hereof. All forward-looking statements attributable
to us or persons acting on our behalf are expressly qualified in their entirety by the foregoing cautionary statements. We undertake
no obligations to update or revise publicly any forward-looking statements, whether as a result of new information, future events or
otherwise, except as required by law.
iv
PART
I – FINANCIAL INFORMATION
Item
1. Financial Statements
Page
Condensed Consolidated Balance Sheets as of September 30, 2025 (unaudited) and December 31, 2024
F-1
Condensed Consolidated Statements of Operations and Comprehensive Loss for the three and nine months ended September 30, 2025 and 2024 (unaudited)
F-2
Condensed Consolidated Statements of Equity for the three and nine months ended September 30, 2025 and 2024 (unaudited)
F-3
Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2025 and 2024 (unaudited)
F-4
Notes to Condensed Consolidated Financial Statements (unaudited)
F-5
1
LOTTERY.COM
INC.
CONDENSED
CONSOLIDATED BALANCE SHEETS
September 30, 2025
December 31, 2024
(UNAUDITED)
(AUDITED)
ASSETS
Current assets:
Cash
$ 320,636
$ 68,035
Accounts receivable
762,122
494,129
Prepaid expenses
14,419,893
14,449,333
Other current assets
3,226,390
880,961
Total current assets
18,729,041
15,892,458
Notes receivable
2,000,000
2,250,000
Investments
250,000
250,000
Goodwill
9,061,675
9,061,675
Intangible assets, net
30,505,537
12,569,165
Property and equipment, net
1,831
12,124
Other long-term assets
12,884,686
12,906,849
Total assets
$ 73,432,770
$ 52,942,271
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Trade payables
$ 8,688,802
$ 8,241,311
Deferred revenue
169,643
250,000
Notes payable - current
5,740,882
6,110,777
Accrued interest
1,294,998
1,218,864
Accrued and other expenses
11,984,856
12,161,311
Other liabilities
2,069,132
2,415,179
Total current liabilities
29,948,313
30,397,442
Long-term liabilities:
Convertible debt, net - non current
-
-
Other long-term liabilities
-
-
Total long-term liabilities
-
-
Commitments and contingencies (Note 13)
-
-
Total liabilities
29,948,313
30,397,442
Equity
Controlling Interest
Equity Controlling Interest
Preferred Stock, par value $ 0.001 , 1,000,000 shares authorized, none issued and outstanding
-
-
Common stock, par value $ 0.001 , 500,000,000
shares authorized, 4,391,123
and 1,832,685
issued and outstanding September 30, 2025 and December 31, 2024, respectively
4,391
18,327
Additional paid-in capital
308,338,601
283,913,433
Accumulated other comprehensive loss
( 21,601 )
16,880
Accumulated deficit
( 275,435,350 )
( 263,468,728 )
Total Lottery.com Inc. stockholders’ equity
32,886,041
20,479,912
Noncontrolling interest
10,598,416
2,064,917
Total Equity
43,484,457
22,544,829
Total liabilities and stockholders’ equity
$ 73,432,770
$ 52,942,271
The
accompanying notes are an integral part of these condensed consolidated financial statements.
F- 1
LOTTERY.COM
INC.
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS (UNAUDITED)
2025
2024
2025
2024
Three Months Ended September 30,
Nine Months Ended September 30,
2025
2024
2025
2024
Revenue
$ 137,679
$ 200,653
$ 553,290
$ 716,970
Cost of revenue
204,868
86,315
530,069
215,672
Gross profit
( 67,189 )
114,338
23,221
501,298
Operating expenses:
Personnel costs
360,135
679,346
1,485,738
3,454,011
Professional fees
1,449,749
1,205,900
3,878,826
4,769,938
General and administrative
1,498,490
681,345
3,361,031
3,598,397
Depreciation and amortization
1,180,132
1,207,913
3,281,090
3,823,641
Total operating expenses
4,488,506
3,774,504
12,006,685
15,645,987
Income (loss) from operations
( 4,555,695 )
$ ( 3,660,166 )
( 11,983,464 )
$ ( 15,144,689 )
Other expenses
Interest (income) expense
67,845
126,753
7,726
350,784
Other (income) expense
( 19,343 )
( 20,431 )
( 107,948 )
( 11,747 )
Loss on impairment of intangibles & goodwill
-
4,298,002
-
4,298,002
Total other expenses (income), net
48,502
4,404,324
( 100,222 )
4,637,039
Net loss before income tax
$ ( 4,604,197 )
$ ( 8,064,490 )
$ ( 11,883,242 )
$ ( 19,781,728 )
Income tax expense (benefit)
4,365
12,814
12,665
21,114
Net loss
( 4,608,562 )
( 8,077,304 )
( 11,895,907 )
( 19,802,842 )
Other comprehensive loss
Foreign currency translation adjustment, net
59,205
102,704
109,247
251,889
Comprehensive loss
( 4,549,357 )
( 7,974,600 )
( 11,786,660 )
( 19,550,953 )
Net income attributable to noncontrolling interest
( 107,597 )
( 40,824 )
( 55,063 )
( 142,770 )
Net loss attributable to Lottery.com Inc.
( 4,441,760 )
( 7,933,776 )
( 11,731,597 )
( 19,408,183 )
Net loss per common share
Basic and diluted
$ ( 1.19 )
$ ( 7.86 )
$ ( 3.86 )
$ ( 29.47 )
Weighted average common shares outstanding
Basic and diluted
3,728,546
1,009,986
3,042,671
658,597
The
accompanying notes are an integral part of these condensed consolidated financial statements.
F- 2
LOTTERY.COM,
INC.
CONDENSED
CONSOLIDATED STATEMENTS OF EQUITY (UNAUDITED)
For
the Three and Nine Months Ended September 30, 2025 and 2024
Shares
Amount
Capital
Deficit
Income
Equity
Interest
Equity
Common
Stock
Additional
Paid-In
Accumulated
Accumulated
Other
Comprehensive
Total
AutoLotto Inc.
Stockholders’
Noncontrolling
Total
Stockholders’
Shares
Amount
Capital
Deficit
Income
Equity
Interest
Equity
Balance as of December 31, 2023
287,705
2,887
269,693,158
( 235,132,590 )
( 91,667 )
34,469,189
2,120,176
36,589,618
Stock based compensation
185,128
185
3,653,939
358,349
358,349
Other comprehensive loss
16,673
16,673
16,673
Stock issued in lieu of cash
-
-
-
-
-
-
-
Stock issued in lieu of cash, shares
-
Prior Period Adjustment
-
-
-
-
-
-
-
Net loss
( 5,708,979 )
( 5,708,979 )
( 67,640 )
( 5,328,077 )
Balance as of March 31, 2024
472,832
$ 473
$ 273,347,097
$ ( 240,841,569 )
( 74,994 )
$ 32,431,007
$ 2,052,789
$ 34,483,796
Stock based compensation
261,321
261
4,011,894
( 4,012,156 )
358,349
Conversion of debt to equity
10,544
11
137,585
137,596
137,596
Other comprehensive loss
( 51,595 )
( 51,595 )
( 51,595 )
Net loss
( 5,969,320 )
( 5,969,320 )
( 44,624 )
( 6,013,944 )
Balance as of June 30, 2024
744,697
745
277,496,576
( 246,810,889 )
( 126,589 )
30,559,843
2,008,165
32,568,008
Stock based compensation
203,051
203
2,261,727
2,261,930
2,261,930
Stock issued for acquisition of subsidiary
5,000
5
149,995
150,000
150,000
Conversion of debt to equity
52,377
52
558,448
558,500
558,500
Other comprehensive loss
243,980
243,980
243,980
Net Loss
( 7,944,050 )
( 7,944,050 )
( 40,824 )
( 7,984,874 )
Balance as of September 30, 2024
1,005,125
1,005
280,466,746
( 254,754,939 )
117,391
25,479,912
$ 1,967,341
27,797,544
Balance as of December 31, 2024
1,832,686
$ 1,833
$ 283,929,927
$ ( 263,468,728 )
16,880
$ 20,479,912
$ 2,064,916
$ 22,544,829
Stock based compensation
61,257
61
210,959
211,020
211,020
Stock issued in lieu of cash
776,064
776
2,672,632
2,673,408
2,673,408
Other comprehensive loss
( 199,163 )
( 199,163 )
( 199,163 )
Net loss
( 3,306,468 )
( 3,306,468 )
( 17,272 )
( 3,323,740 )
Balance as of March 31, 2025
2,670,006
2,670
286,813,518
( 266,775,196 )
( 182,283 )
19,858,709
2,047,644
21,906,353
Stock based compensation
245,449
246
1,646,567
1,646,812
1,646,812
Conversion of debt to equity
256,479
256
1,720,567
1,720,823
1,720,823
Stock issued in lieu of cash
71,004
71
476,326
476,397
476,397
Other comprehensive loss
229,718
229,718
229,718
Prior period adjustment to correct balance in noncontrolling interest
( 340,367 )
( 340,367 )
( 1,166,154 )
( 1,506,521 )
Net loss
( 3,878,027 )
( 3,878,027 )
( 35,262 )
( 3,913,289 )
Balance as of June 30, 2025
3,242,938
3,243
290,656,977
( 270,993,590 )
47,435
19,714,065
846,228
20,560,293
Balance
3,242,938
3,243
290,656,977
( 270,993,590 )
47,435
19,714,065
846,228
20,560,293
Stock issued in lieu of cash
379,377
397
1,156,072
-
-
1,156,072
-
1,156,072
Stock issued for acquisitions
340,000
340
10,200,007
-
-
10,200,007
-
10,200,007
Conversion of Debt to Equity
219,581
219
3,376,220
-
3,376,220
-
3,376,220
Stock
issued under stock purchase agreement
191,581
192
2,950,281
-
-
2,950,473
-
2,950,473
Noncontrolling interest in acquired subsidiaries
0
9,859,785
9,859,785
Other comprehensive loss
( 69,036
)
( 69,036
)
( 69,036
)
Net Loss
-
( 4,441,760
)
( 4,441,760
)
( 107,597
)
( 4,549,357
)
Balance as of September 30, 2025
4,391,123
4,391
308,338,601
( 275,435,350
)
( 21,601
)
32,886,041
10,598,416
43,484,457
Balance
4,391,123
4,391
308,338,601
( 275,435,350
)
( 21,601
)
32,886,041
10,598,416
43,484,457
The
accompanying notes are an integral part of these condensed consolidated financial statements.
F- 3
LOTTERY.COM
INC.
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
For
the Nine Months Ended September 30, 2025 and 2024
2025
2024
2025
2024
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss attributable to Lottery.com Inc.
$ ( 11,731,597 )
$ ( 19,408,183 )
Adjustments to reconcile net income to net cash used in operating activities:
Loss Attributable to noncontrolling interest
107,597
129,183
Depreciation and amortization
3,287,893
3,823,642
Common stock granted for compensation and as payment in lieu of cash payments for accrued liabilities
4,300,810
10,621,823
Loss on impairment of intangibles & goodwill
-
4,298,002
Changes in assets and liabilities:
Accounts receivable
( 267,993 )
( 410,216 )
Prepaid expenses
29,440
( 228,198 )
Other current assets
-
136,966
Other long term assets
22,163
-
Trade payables
447,491
116,057
Accrued and other expenses
( 176,455 )
1,231,465
Deferred revenue
( 80,357 )
( 80,357 )
Other liabilities
( 2,406,674 )
-
Accrued interest
76,134
850,000
Other long-term liabilities
-
237,226
Net cash (used in) provided by operating activities
( 6,391,548 )
952,753
CASH FLOWS FROM INVESTING ACTIVITIES
Proceeds from collection of note receivable
250,000
-
Payments made as deposits for acquisitions
( 2,345,429 )
-
Investment in subsidiaries, net
-
( 884,906 )
Net cash used in investing activities
( 2,095,429 )
( 884,906 )
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from sale of common stock under put arrangement
4,480,805
-
Proceeds/ (Payments) from exercise of options and warrants
( 177,096 )
-
Proceeds (Payments) related to convertible notes
4,502,644
( 31,560 )
Net cash provided by financing activities
8,806,353
( 31,560 )
Net effect of exchange rate changes on Cash
( 59,205 )
( 335,647 )
NET CHANGE IN NET CASH AND RESTRICTED CASH
260,171
( 299,360 )
CASH AND RESTRICTED CASH - BEGINNING OF YEAR
60,465
359,826
CASH AND RESTRICTED CASH - END OF PERIOD
$ 320,636
$ 60,465
Supplemental Disclosure of Cash Flow Information:
Interest paid in cash
$ -
$ -
Taxes paid in cash
$ 381,842
$ -
The
accompanying notes are an integral part of these condensed consolidated financial statements.
F- 4
LOTTERY.COM
INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Nine
MONTHS ENDED SEPTEMBER 30, 2025
Note
1. Nature of Operations
Description
of Business
Lottery.com
Inc. (formerly Trident Acquisitions Corp) (“TDAC”, “Lottery.com”. “SEGG Media” or “the Company”),
was formed as a Delaware corporation on March 17, 2016. On October 29, 2021, we consummated a business combination (the “Business
Combination”) with AutoLotto, Inc. (“AutoLotto”). Following the closing of the Business Combination (the “Closing”)
we changed our name from “Trident Acquisitions Corp.” to “Lottery.com Inc.” and the business of AutoLotto became
our business. In connection with the Business Combination the Company moved its headquarters from New York, New York to Texas. In July
2025, the Company began doing business as Sports Entertainment Gaming Global Media Corporation (“SEGG Media”). The name change is
reflective of the Company’s shift to focusing on providing products, content and services in three verticles: sports, entertainment, and gaming.
The
Company owns and operates three premium domain brands: Sports.com, Concerts.com, and Lottery.com representing the Company’s three
operating focuses:
Sports,
Entertainment, and Gaming.
Sports
Sports.com
is a next-generation global sports streaming and content platform designed to meet the evolving demands of digital audiences. Focused
on delivering premium short-form video, curated articles, and eventually live event coverage, the platform combines mobile-first accessibility,
AI-driven personalization, and community engagement to create a unified experience for fans worldwide.
The
business launched with an ad-supported freemium model and scale toward subscription and pay-per-view offerings upon achieving key
user milestones. Initial target markets include the United States, Latin America (LATAM), India, and the Gulf Cooperation Council (GCC)
regions with fast-growing streaming adoption and underserved sports segments. The platform will also build strategic partnerships with
regional sports leagues, influencers, and brands to accelerate content acquisition and market penetration.
Additionally,
the Company will develop, produce and distribute compelling sports-focused films, docuseries, and premium digital content. This new arm
of the business will serve as the cornerstone of the Company’s global expansion into entertainment media and immersive storytelling.
The
Company has two wholly-owned subsidiaries to support the operations of the Sports-related activities: Sports.com Media Group Ltd and
Sports.com Studios Ltd.
Entertainment
The
Company is pursuing multiple revenue models in the entertainment vertical. Through TicketStub.com, the Company has a platform which allows
it to generate revenue via direct-to-consumer ticket sales and through affiliate commissions with both first and second tier ticketing
services. Concerts.com will focus on delivering free and subscription-based content related to the music industry. Features will include
live and recorded concert streaming, music instruction, a licensed and fan-produced merchandise marketplace, and entertainment news.
The
Company’s majority owned subsidiary, DotCom Ventures, Inc., operates two brands to support the operations of entertainment related
activities:
TicketStub.com
and Concerts.com.
Gaming
The
Company has an independent third-party lottery game service. It offers multiple gaming platforms to enable the remote purchase of
legally sanctioned lottery and sweepstakes games in the U.S. and abroad (the “Platforms”). The Company’s revenue
generating activities are focused on (i) offering the Platforms via apps and websites to users located in the U.S. and international
jurisdictions where the sale of lottery and sweepstakes games is legal and our services are enabled for the remote purchase of
legally sanctioned games (our “B2C Platform ” ); (ii) delivering global lottery data, such as
winning numbers and results, and sports data, such as scores and statistics, to commercial digital subscribers and providing access
to other proprietary, anonymized transaction data pursuant to multi-year contracts (“Data Service”); and (iii)
transitioning Lottery.com into a high-authority, content-rich website that provides comprehensive information about lotteries,
including results, analysis, comparisons, tools, and regulatory context and driving revenue through a Cost-per-Acquisition (CPA) or
Revenue-Share model with third-party partners.
As
a provider of lottery products and services, the Company is required to comply with, and its business is subject to, regulation in
each jurisdiction in which the Company offers the B2C Platform. In addition, it must also comply with the requirements of federal
and other domestic and foreign regulatory bodies and governmental authorities in jurisdictions in which the Company operates or with
authority over its business. The Company’s business is additionally subject to multiple other domestic and international laws,
including those relating to the transmission of information, privacy, security, data retention, and other consumer focused laws,
and, as such, may be impacted by changes in the interpretation of such laws.
F- 5
Note
2. Significant Accounting Policies
Basis
of Presentation
The
accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the
United States of America (“ GAAP ”) and include the accounts of the Company and its majority owned and wholly owned
operating subsidiaries. Any reference in these notes to applicable guidance is meant to refer to the authoritative United States generally
accepted accounting principles as found in the Accounting Standards Codification (“ ASC ”) and Accounting Standards
Update (“ ASU ”) of the Financial Accounting Standards Board (“ FASB ”). All intercompany accounts
and transactions have been eliminated in consolidation.
Going
Concern
The
accompanying consolidated financial statements have been prepared on a going concern basis of accounting, which contemplates continuity
of operations, realization of assets and classification of liabilities and commitments in the normal course of business. The accompanying
consolidated financial statements do not reflect any adjustments relating to the recoverability and classification of recorded asset
amounts or the amounts and classifications of liabilities that might result if the Company is unable to continue as a going concern.
Pursuant
to the requirements of the Financial Accounting Standards Board’s ASC Topic 205-40, Disclosure of Uncertainties about an Entity’s
Ability to Continue as a Going Concern, management must evaluate whether there are conditions or events, considered in the aggregate,
that raise substantial doubt about the Company’s ability to continue as a going concern for one year from the date these financial
statements are issued. This evaluation does not take into consideration the potential mitigating effect of management’s plans that
have not been fully implemented or are not within control of the Company as of the date the financial statements are issued. When substantial
doubt exists under this methodology, management evaluates whether the mitigating effect of its plans sufficiently alleviates substantial
doubt about the Company’s ability to continue as a going concern. The mitigating effect of management’s plans, however, is
only considered if both (1) it is probable that the plans will be effectively implemented within one year after the date that the financial
statements are issued, and (2) it is probable that the plans, when implemented, will mitigate the relevant conditions or events that
raise substantial doubt about the entity’s ability to continue as a going concern within one year after the date that the financial
statements are issued.
In connection
with the Company’s Operational Cessation, the Company has experienced recurring net losses and negative cash flows from operations
and has an accumulated deficit of approximately $275 .5
( 275,435,350 ) million and working capital of approximately negative
$ 11.4 million on
September 30, 2025. For the quarter ended September 30, 2025, the Company sustained a loss of $ 4.6
million. For the year ending December 31, 2024 the Company sustained a net loss of $ 28.7
million. The Company sustained a loss from operations of $25.5 and $60.0 million for the years ending December
31, 2023, and 2022, respectively. Subsequently, the Company sustained additional operating losses and anticipates additional operating
losses for the next twelve months. These conditions raise substantial doubt about the Company’s ability to continue as a going
concern.
The
Company has historically funded its activities almost exclusively from debt and equity financing. Management’s plans in order
to meet its operating cash flow requirements include financing activities such as private placements of its common stock, preferred
stock offerings, and issuances of debt and convertible debt. Although Management believes that it will be able to continue to raise
funds by borrowing or from sale of its securities to provide the additional cash needed to meet the Company’s obligations as
they become due, from the loan agreement the Company entered into with United Capital Investments London Limited.
(“UCIL”) on July 21, 2023 and the Amended Stock Purchase Agreement it entered into with Generating Alpha on June 16, 2025, the Plans for Recommencement of Company Operations require substantial funds to implement
and there is no assurance that the Company will be able to continue raising the required capital.
The
Company’s ability to continue as a going concern for the next twelve months from the issuance of these financial statements depends
on its ability to execute the business plan for the relaunch of its core business, launch additional international lottery operations,
and expand operations in Mexico and offerings of sweepstakes, as well as successful monetization of Sports.com, and keeping expenditures
in line with available operating capital. Such conditions raise substantial doubt about the Company’s ability to continue as a
going concern.
F- 6
Impact
of Trident Acquisition Corp. Business Combination
We
accounted for the October 29, 2021 Business Combination as a reverse recapitalization whereby AutoLotto was determined as the accounting
acquirer and
Trident
Acquisition Corp. (“TDAC”) as the accounting acquiree. This determination was primarily based on:
●
former
AutoLotto stockholders having the largest voting interest in Lottery.com Inc. (“Lottery.com”);
●
the
board of directors of Lottery.com having 7 members, and AutoLotto’s former stockholders having the ability to nominate the
majority of the members of the board of directors;
●
AutoLotto
management continuing to hold executive management roles for the post-combination company and being responsible for the day-to-day
operations;
●
the
post-combination company assuming the Lottery.com name;
●
Lottery.com
maintaining the pre-existing AutoLotto headquarters; and the intended strategy of Lottery.com being a continuation of AutoLotto’s
strategy.
Accordingly,
the Business Combination was treated as the equivalent of AutoLotto issuing stock for the net assets of TDAC, accompanied by a recapitalization.
The
net assets of TDAC are stated at historical cost, with no goodwill or other intangible assets recorded.
While
TDAC was the legal acquirer in the Business Combination, because AutoLotto was determined as the accounting acquirer, the historical
financial statements of AutoLotto became the historical financial statements of the combined company, upon the consummation of the Business
Combination. As a result, the financial statements included in the accompanying consolidated financial statements reflect (i) the historical
operating results of AutoLotto prior to the Business Combination; (ii) the combined results of the Company and AutoLotto following the
closing of the Business Combination; (iii) the assets and liabilities of AutoLotto at their historical cost; and (iv) the Company’s
equity structure for all periods presented.
In
connection with the Business Combination transaction, we have converted the equity structure for the periods prior to the Business Combination
to reflect the number of shares of the Company’s common stock issued to AutoLotto’s stockholders in connection with the recapitalization
transaction. As such, the shares, corresponding capital amounts and earnings per share, as applicable, related to AutoLotto convertible
preferred stock and common stock prior to the Business Combination have been retroactively converted by applying the exchange ratio established
in the Business Combination.
Non-controlling
Interest
Non-controlling
interest represents the proportionate ownership of Aganar and JuegaLotto, and DotCom Ventures, Inc. held by minority members and reflects
their capital investments as well as their proportionate interest in subsidiary losses and other changes in members’ equity, including
translation adjustments.
Segment
Reporting
Operating
segments are defined as components of an enterprise about which separate financial information is available that is evaluated regularly
by the chief operating decision maker in deciding how to allocate resources and in assessing operating performance. Under the provisions
of ASC 280, Segment Reporting, the Company is not organized around specific services or geographic regions. The Company is evaluating the impact of ASC 280 as it relates its expansion from operating exclusively as a gaming company to
also offering products and services in sports and entertainment and may provide Segment Reporting in future filings.
F- 7
We
determined that our Chief Financial Officer is the Chief Operating Decision Maker, and he uses financial information, business prospects,
competitive factors, operating results and other non-U.S. GAAP financial ratios to evaluate our performance, which is the same basis
on which our results and performance are communicated to our Board of Directors. Based on the information described above and in accordance
with the applicable literature, management has concluded that we are organized and operated as one operating and reportable segment on
a consolidated basis for each of the periods presented.
Concentration
of Credit Risks
Financial
instruments that are potentially subject to concentrations of credit risk are primarily cash. Cash holdings are placed with major financial
institutions deemed to be of high-credit-quality in order to limit credit exposure. The Company maintains deposits and certificates of
deposit with banks which may exceed the Federal Deposit Insurance Corporation (“FDIC”) insured limit and money market accounts
which are not FDIC insured. In addition, deposits aggregating approximately $ 12,970 on September 30, 2025 were held in foreign banks.
Management believes the risk of loss in connection with these accounts is minimal.
Use
of Estimates
The
preparation of the financial statements requires management to make estimates and assumptions to determine the reported amounts of assets,
liabilities, revenue and expenses. Although management believes these estimates are reasonable, actual results could differ from these
estimates. The Company evaluates its estimates on an ongoing basis and prepares its estimates on historical experience and other assumptions
the Company believes to be reasonable under the circumstances.
Reclassifications
Certain
balances have been reclassified in the accompanying consolidated financial statements to conform to the current year presentation. These
reclassifications had no effect on the balances of current or total assets and prior year’s net loss or accumulated deficit.
Foreign
currency translation
Assets
and liabilities of subsidiaries operating outside the United States with a functional currency other than U.S. Dollars are translated
into U.S. Dollars using period-end exchange rates. Global Gaming operates in Mexican Pesos and the base currency for Sports.com Media
Group Ltd. (formerly S&MI Ltd.) is British Pounds. Assets and liabilities are translated using period-end exchange rates. Sales,
costs and expenses are translated at the average exchange rates in effect during the reporting period. Foreign currency translation gains
and losses are included as a component of accumulated other comprehensive income (loss).
Cash
and Restricted Cash
As
of September 30, 2025 and December 31, 2024, cash was comprised of cash deposits. From time-to-time cash deposits with some banks may
exceed federally insured limits with the majority of cash held in one financial institution. Management believes all financial institutions
holding its cash are of high credit quality and does not believe the Company is subject to unusual credit risk beyond the normal credit
risk associated with commercial banking relationships.
The
Company had no marketable securities as of September 30, 2025 and December 31, 2024.
F- 8
Accounts
Receivable
The
Company through its various merchant providers pre-authorizes forms of payment prior to the sale of digital representation of lottery
games to minimize exposure to losses related to uncollected payments and does not extend credit to the user of the B2C Platform or the
commercial partner of the B2B API, which are its customers, in the normal course of business. The Company estimates its bad debt exposure
each period and records a bad debt provision for accounts receivable it believes it may not collect in full. In the fall of 2024, the
Company completed a project whereby certain older items in accounts receivable for the TinBu subsidiary were offset against the allowance
for uncollectible receivables, resulting in a reduction in the number of individual items in accounts receivable which were aged greater
than 90 days and the total amount for them. At the completion of this project, the balance in the allowance for uncollectible receivables
was $ 22,016 . At the end of 2024 the Company increased the allowance for uncollectible receivables by $ 10,984 . At December 31, 2024 the
allowance for uncollectible receivables was $ 33,000 whereas, before the project described above, it was $ 94,270 at December 31, 2023.
The Company did not change its allowance for uncollectible receivables as of September 30, 2025. At September 30, 2025 the allowance
for uncollectible receivables remained $ 33,000 . The Company has not incurred bad debt expense historically.
Prepaid
Expenses for Advertising Credits
Prepaid
expenses consist of payments made on contractual obligations for services to be consumed in future periods. The Company entered into
an agreement with two third parties to provide advertising services and issued equity instruments as compensation for the advertising
services (“Prepaid advertising credits”). The Company expenses the service as it is performed by the third parties. The value
of the services provided were used to value these contracts, except for the year ended December 31, 2021 the Company reserved for potential
inability to realize $ 2,000,000 of prepaid advertising credits in future periods. Similarly, for the period ending December 31, 2024,
the Company determined that approximately an additional $ 4,745,000 of prepaid advertising credits purchased during 2017 and 2018 may
not be able to be fully utilized. As a result, the Company decreased prepaid expenses by $ 4,745,000 and increased its reserve for loss
of prepaid advertising credits by $ 4,745,000 on December 31, 2024. Prepaid expenses are included in current assets on the consolidated
balance sheets. The Company has remaining prepaid expenses of $ 14,419,893 and $ 14,449,333 on September 30, 2025 and December 31, 2024,
respectively.
Investments
On
August 2, 2018, AutoLotto purchased 186,666 shares of Class A-1 common stock of a third-party business development partner representing
4 % of the total outstanding shares of the Company. As this investment resulted in less than 20 % ownership, it was accounted for using
the cost basis method.
Property
and equipment, net
Property
and equipment are stated at cost. Depreciation and amortization are generally computed using the straight-line method over estimated
useful lives ranging from 3
three to five years . Leasehold improvements are amortized over
the shorter of the lease term or the estimated useful life of the asset. Routine maintenance and repair costs are expensed as incurred.
The costs of major additions, replacements and improvements are capitalized. Gains and losses realized on the sale or disposal of property
and equipment are recognized or charged to other expense in the consolidated statement of operations.
Depreciation
of property and equipment is computed using the straight-line method over the following estimated useful lives:
Schedule of Depreciation of Property and Equipment
Computers and equipment
3 years
Furniture and fixtures
5 years
Software
3 years
Leases
Right-of-use
assets (“ROU assets”) represent the Company’s right to use an underlying asset for the lease term and lease liabilities
represent the obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at
commencement date based on the present value of lease payments over the lease term. Variable lease payments are not included in the calculation
of the right-of-use asset and lease liability due to uncertainty of the payment amount and are recorded as lease expense in the period
incurred. As most of the leases do not provide an implicit rate, the Company would use its incremental borrowing rate based on the information
available at commencement date in determining the present value of lease payments. Otherwise, the implicit rate would be used when readily
determinable. The lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will
exercise that option. Lease expense for lease payments is recognized on a straight-line basis over the lease term.
Under
the available practical expedient, the Company accounts for the lease and non-lease components as a single lease component for all classes
of underlying assets as both a lessee and lessor. Further, management has elected a short-term lease exception policy on all classes
of underlying assets, permitting the Company to not apply the recognition requirements of this standard to short-term leases (i.e. leases
with terms of 12 months or less).
F- 9
Internal
Use Software Development
Software
development costs incurred internally to develop software programs to be used solely to meet our internal needs and applications are
capitalized once the preliminary project stage is complete and it is probable that the project will be completed and the software will
be used to perform the intended function. Additionally, we capitalize qualifying costs incurred for upgrades and enhancements to existing
software that result in additional functionality. Costs related to preliminary project planning activities, post-implementation activities,
maintenance and minor modifications are expensed as incurred. Internal-use software development costs are amortized on a straight-line
basis over the estimated useful life of the software.
Goodwill
and Other Intangible Assets
Goodwill
represents the excess of the cost of assets acquired over the fair value of the net assets at the date of acquisition. Intangible assets
represent the fair value of separately recognizable intangible assets acquired in connection with the Company’s business combinations.
The Company evaluates its goodwill and other intangibles for impairment on an annual basis or whenever events or circumstances indicate
that an impairment may have occurred in accordance with the provisions of ASC 350, “ Goodwill and Other Intangible Assets ”.
Revenue
Recognition
Under
the new standard, Accounting Standards Update (“ASU”) 2014-09, “ Revenue from Contracts with Customers (Topic 606) ”,
the Company recognizes revenues when the following criteria are met: (i) persuasive evidence of a contract with a customer exists; (ii)
identifiable performance obligations under the contract exist; (iii) the transaction price is determinable for each performance obligation;
(iv) the transaction price is allocated to each performance obligation; and (v) when the performance obligations are satisfied. Revenues
are recognized when control of the promised goods or services is transferred to the customer in an amount that reflects the consideration
expected to be entitled to in exchange for those goods or services.
Lottery
game revenue
Items
that fall under this revenue classification include:
Lottery
game sales
The
Company’s performance obligations of delivering lottery games are satisfied at the time in which the digital representation of
the lottery game is delivered to the user of the Platforms and therefore are recognized
at a point in time. The Company receives consideration for lottery game sales at the time of delivery to the customer, which may be the
user or commercial partner, as applicable. There is no variable consideration related to lottery game sales. As each individual lottery
game delivered represents a distinct performance obligation and consideration for each game sale is fixed, representing the standalone
selling price, there is no allocation of consideration necessary.
In
accordance with Accounting Standards Codification (“ASC”) 606, the Company evaluates the presentation of revenue on a gross
versus net basis dependent on whether the Company is a principal or agent. In making this evaluation, some of the factors that are considered
include whether the Company has control over the specified good or services before they are transferred to the customer. The Company
also assesses whether it is primarily responsible for fulfilling the promise to provide the goods or services, has inventory risk, and
has discretion in establishing the price. For all of the Company’s transactions, management concluded that gross presentation is
appropriate, as the Company is primarily responsible for providing the performance obligation directly to the customers and assumes fulfillment
risk of all lottery game sales as it retains physical possession of lottery game sales tickets from time of sale until the point of redemption.
The Company also retains inventory risk on all lottery game sales tickets as they would be responsible for any potential winnings related
to lost or unredeemable tickets at the time of redemption. Finally, while states have the authority to establish lottery game sales prices,
the Company can add service fees to ticket prices evidencing its ability to establish the ultimate price of the lottery tickets being
sold.
F- 10
Other
associated revenue
The
Company’s performance obligations in agreements with certain customers are to provide a license of intellectual property related
to the use of the Company’s tradename for marketing purposes by partners of the Company. Partners pay a license fee up front.
The transaction price is deemed to be the license issue fee stated in the contract. The license offered by the Company represents a symbolic
license which provides the customer with the right to use the Company’s intellectual property on an ongoing basis with continued
support throughout the term of the contract in the form of ongoing maintenance of the underlying intellectual property. There is no variable
consideration related to these performance obligations.
Arrangements
with multiple performance obligations
The
Company’s contracts with customers may include multiple performance obligations. For such arrangements, management allocates revenue
to each performance obligation based on its relative standalone selling price. Management generally determines standalone selling prices
based on the prices charged to customers.
Deferred
Revenue
The
Company records deferred revenue when cash payments are received or due in advance of any performance, including amounts which are refundable.
Payment
terms vary by the type and location of the customer and the products or services offered. The period between invoicing and when payment
is due is not significant. For certain products or services and customer types, management requires payment before the products or services
are delivered to the customer.
Contract
Assets
Given
the nature of the Company’s services and contracts, it has no contract assets.
Taxes
Taxes
assessed by a governmental authority that are both imposed on and concurrent with specific revenue-producing transactions, that are collected
by us from a customer, are excluded from revenue.
Cost
of Revenue
Lottery
Specific Operations. Cost of revenue consists primarily of variable costs, comprising (i) the cost of procurement of lottery games, minus
winnings to users, additional expenses related to the sale of lottery games, including, commissions, affiliate fees and revenue shares;
and (ii) payment processing fees on user fees, including chargebacks imposed on the Company. Other non-variable costs included in cost
of revenue include affiliate marketing credits acquired on a per-contract basis.
For
Non-Lottery Operations. Cost of revenue consists of (i) fixed direct costs and/or variable costs incurred for content or services provided
by third parties in connection with generating revenue; and (ii) payment processing fees on user fees, including chargebacks imposed
on the Company. Other variable costs include underlying costs of tickets for events and sweepstakes prizes.
Stock-based
Compensation
Effective
October 1, 2019, the Company adopted ASU 2018-07, Compensation - “Stock Compensation (Topic 718): Improvements to Nonemployee
Share-based Payment Accounting” (“ASC 718”), which addresses aspects of the accounting for nonemployee share-based
payment transactions and accounts for share-based awards to employees in accordance with ASC 718, Stock Compensation . Under this
guidance, stock compensation expense is measured at the grant date, based on the fair value of the award, and is recognized as an expense
over the estimated service period (generally the vesting period) on the straight-line attribute method.
F- 11
Income
Taxes
For
both financial accounting and tax reporting purposes, the Company reports income and expenses based on the accrual method of accounting.
For
federal and state income tax purposes, the Company reports income or loss from their investments in limited liability companies on the
consolidated income tax returns. As such, all taxable income and available tax credits are passed from the limited liability companies
to the individual members. It is the responsibility of the individual members to report the taxable income and tax credits, and to pay
any resulting income taxes. Therefore, the income and losses incurred by the limited liability companies have been consolidated in the
Company’s tax return and provision based upon its relative ownership.
Income
taxes are accounted for in accordance with ASC 740, “ Income Taxes ” (“ASC 740”), using the asset and liability
method. Under this method, deferred income tax assets and liabilities are recognized for the future tax consequences attributable to
temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases.
Deferred income tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which
these temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in
tax rates is recognized in income in the period that includes the enactment date. A valuation allowance is provided for those deferred
tax assets for which it is more likely than not that the related benefit will not be realized.
The
Company records uncertain tax positions in accordance with ASC 740 on the basis of a two-step process in which (i) the Company determines
whether it is more likely than not that the tax positions will be sustained on the basis of the technical merits of the position; and
(ii) for those tax positions that meet the more likely than not recognition threshold, the Company recognizes the largest amount of tax
benefit that is more than 50 percent likely to be realized upon ultimate settlement with the related tax authority . The Company’s
policy is to recognize interest and penalties related to the underpayment of income taxes as a component of income tax expense or benefit.
To date, there have been no interest or penalties charged in relation to the unrecognized tax benefits.
Generally,
the taxing authorities can audit the previous three years of tax returns and in certain situations audit additional years. For federal
tax purposes, the Company’s 2021 through 2024 tax years generally remain open for examination by the tax authorities under the
normal three-year statute of limitations. For state tax purposes, the Company’s 2020 through 2024 tax years remain open for examination
by the tax authorities under the normal four-year statute of limitations.
Fair
Value of Financial Instruments
The
Company determines the fair value of its financial instruments in accordance with the provisions of ASC 820, Fair Value Measurements
and Disclosures (“ASC 820”) , which establishes a fair value hierarchy that prioritizes the inputs to valuation
techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical
assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels
of the fair value hierarchy under ASC 820 are described below:
●
Level
1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or
liabilities
●
Level
2 - Quoted prices in markets that are not active, or inputs that are observable, either directly or indirectly, for substantially
the full term of the asset or liability
●
Level
3 - Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable
assumptions reflect our own estimates of assumptions that market participants would use in pricing the asset or liability.
Determination
of fair value and the resulting hierarchy requires the use of observable market data whenever available.
The
classification of an asset or liability in the hierarchy is based upon the lowest level of input that is significant to the measurement
of fair value.
F- 12
Fair
value of stock options and warrants
Management
uses the Black-Scholes option-pricing model to calculate the fair value of stock options and warrants. Use of this method requires management
to make assumptions and estimates about the expected life of options and warrants, anticipated forfeitures, the risk-free rate, and the
volatility of the Company’s share price. In making these assumptions and estimates, management relies on historical market data.
Recent
Accounting Pronouncements
In
January 2017, the FASB issued ASU No. 2017-04, Intangibles - Goodwill and other (Topic 350) (“ASU 2017-04”). ASU 2017-04
simplifies the accounting for goodwill impairment and removes Step 2 of the goodwill impairment test. Goodwill impairment will now be
the amount by which a reporting unit’s carrying value exceeds its fair value limited to the total amount of goodwill allocated
to that reporting unit. Entities will continue to have the option to perform a qualitative assessment to determine if a quantitative
impairment test is necessary. The same one-step impairment test will be applied to goodwill at all reporting units, even those with zero
or negative carrying amounts. The amendments in this ASU are effective for goodwill impairment tests in fiscal years beginning after
December 15, 2021, and early adoption is permitted. The Company is currently evaluating this new standard and management does not currently
believe it will have a material impact on its consolidated financial statements, depending on the outcome of future goodwill impairment
tests.
In
June 2016, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326) : Measurement of Credit Losses
on Financial Instruments (“ASU 2016-13”). ASU 2016-13 requires the measurement of all expected credit losses for financial
assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Adoption
of ASU 2016-13 will require the Company to use forward-looking information to formulate its credit loss estimates. ASU 2016-13 is effective
for annual reporting periods beginning after December 15, 2022, and early adoption is permitted.
In
December 2019, the FASB issued ASU No 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes ( “ASU2019-12” ) .
ASU 2019-12 removes certain exceptions to the general principles in Topic 740 in Generally Accepted Accounting Principles. ASU 2019-12
is effective for annual reporting periods beginning after December 15, 2021, and early adoption is permitted.
In
October 2020, the FASB issued ASU No. 2020-09, Debt (Topic 470) (“ASU 2020-09”). ASU 2020-09 amendments to SEC paragraphs
pursuant to SEC release NO. 33-10762 amends terms related to Debt Guarantors and Issuers of Guaranteed Securities Registered or to be
Registered with the SEC.
In
November 2023, the FASB issued ASU 2023-07 Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures to enhance
the reportable segment disclosures. The guidance will require additional disclosures about significant segment expenses. The guidance
is effective for the public companies with fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning
after December 15, 2024 with early adoption permitted. The Company is currently evaluating the impact of this standard.
Note
3. Business Combination and Acquisitions
TDAC
Combination
On
October 29, 2021, the Company and AutoLotto consummated the transactions contemplated by the Merger Agreement. At the Closing, each share
of common stock and preferred stock of AutoLotto that was issued and outstanding immediately prior to the effective time of the Merger
(other than excluded shares as contemplated by the Merger Agreement) was cancelled and converted into the right to receive approximately
3.0058 shares (the “Exchange Ratio”) of Lottery.com. common stock.
F- 13
The
Merger closing was a triggering event for the Series B convertible notes, of which $ 63.8 million was converted into 164,426 shares of
AutoLotto that were then converted into 488,225 shares of Lottery.com common stock using the Exchange Ratio.
At
the Closing, each option to purchase AutoLotto’s common stock, whether vested or unvested, was assumed and converted into an option
to purchase a number of shares of Lottery.com common stock in the manner set forth in the Merger Agreement.
The
Company accounted for the Business Combination as a reverse recapitalization whereby AutoLotto was determined as the accounting acquirer
and TDAC as the accounting acquiree. Refer to Note 2, Summary of Significant Accounting Policies , for further details. Accordingly,
the Business Combination was treated as the equivalent of AutoLotto issuing stock for the net assets of TDAC, accompanied by a recapitalization.
The net assets of TDAC are stated at historical cost, with no goodwill or other intangible assets recorded.
The
accompanying consolidated financial statements and related notes reflect the historical results of AutoLotto prior to the merger and
do not include the historical results of TDAC prior to the consummation of Business Combination.
Upon
the closing of the transaction, AutoLotto received total gross proceeds of approximately $ 42,794,000 , from TDAC’s trust and operating
accounts. Total transaction costs were approximately $ 9,460,000 , which principally consisted of advisory, legal and other professional
fees and were recorded in additional paid in capital. Cumulative debt repayments of approximately $ 11,068,000 , inclusive of accrued but
unpaid interest, were paid in conjunction with the close, which included approximately $ 5,475,000 repayment of notes payable to related
parties, and approximately $ 5,593,000 payment of accrued underwriter fees.
Pursuant
to the terms of the Business Combination Agreement, the holders of issued and outstanding shares of AutoLotto immediately prior to the
Closing (the “Sellers”) were entitled to receive up to 300,000 additional shares of Common Stock (the “Seller Earnout
Shares”) and Vadim Komissarov, Ilya Ponomarev and Marat Rosenberg (collectively the “TDAC Founders”) were also entitled
to receive up to 200,000 additional shares of Common Stock (the “TDAC Founder Earnout Shares” together with the Seller Earnout
Shares, the “Earnout Shares”). One of the earnout criteria had not been met by the December 31, 2021 deadline thus no earnout
shares were granted specific to that criteria. 150,000 of the Seller Earnout Shares and 100,000 TDAC Founder Earnout Shares were still
eligible Earnout Shares until December 31, 2022. The criteria were not met by December 31, 2022 and those earnout shares were not granted.
All of the potential earnout shares were forfeited as of December 31, 2022.
Global
Gaming Acquisition
On
June 30, 2021, the Company completed its acquisition of 100 percent of equity of Global Gaming Enterprises, Inc., a Delaware corporation
(“Global Gaming”), which holds 80 % of the equity of each of Medios Electronicos y de Comunicacion, S.A.P.I de C.V. (“Aganar”)
and JuegaLotto, S.A. de C.V. (“JuegaLotto”). JuegaLotto is federally licensed by the Mexico regulatory authorities with jurisdiction
over the ability to sell international lottery games in Mexico through an authorized federal gaming portal and is licensed for games
of chance in other countries throughout Latin America. Aganar has been operating in the licensed Lottery market in Mexico since 2007
and is licensed to sell Mexican National Lottery draw games, instant win tickets, and other games of chance online with access to a federally
approved online casino and sportsbook gaming license and additionally issues a proprietary scratch lottery game in Mexico under the brand
name Capalli. The opening balance of the acquirees has been included in our consolidated balance sheet since the date of the acquisition.
Since the acquirees’ financial statements were denominated in Mexican pesos, the exchange rate of 22.0848 pesos per dollar was
used to translate the balances.
The
net purchase price was allocated to the assets and liabilities acquired as per the table below. Goodwill represents the future economic
benefits arising from other assets acquired that could not be individually identified and separately recognized. The fair values of the
acquired intangible assets were determined using Level 3 inputs which were not observable in the market.
F- 14
The
total purchase price of $ 10,989,691 , consisting of cash of $ 10,530,000 and 687,439 shares of common stock of AutoLotto at $ 0.67 per share.
The total consideration transferred was approximately $ 10,055,214 , reflecting the purchase price, net of cash on hand at Global Gaming
and the principal amount of certain loans acquired. The purchase price is for an 80 % ownership interest and is therefore grossed up to
$ 13,215,843 to reflect the 20 % minority interest in the acquirees. The purchase price was allocated to the identified tangible and intangible
assets acquired based on their estimated fair values at the acquisition date as follows:
Schedule of Identified Tangible and Intangible Asset Acquired
Cash
$ 517,460
Accounts receivable, net
34,134
Accounts receivable - Other
VAT (net)
Prepaids
5,024
Property and equipment, net
2,440
Other assets, net
65,350
Intangible assets
8,590,000
Goodwill
4,940,643
Total
assets
$ 14,155,051
Accounts payable and other liabilities
$ ( 387,484 )
Director’s
Loan *
Customer deposits
( 134,707 )
Related party loan
( 417,017 )
Total liabilities
$ ( 939,208 )
Total net assets of Acquirees
$ 13,215,843
Goodwill
recognized in connection with the acquisition - is primarily attributed to an anticipated growing lottery market in Mexico that is expected
to be achieved from the integration of these Mexican entities. None of the goodwill is expected to be deductible for income tax purposes.
Following
are details of the purchase price allocated to the intangible assets acquired.
Schedule of Intangible Assets Acquired
Category
Fair Value
Customer relationships
$ 410,000
Gaming licensees
4,020,000
Trade names and trademarks
2,540,000
Technology
1,620,000
Total Intangibles
$ 8,590,000
S&MI
Ltd Acquisition
The legal name of S&MI Ltd. has been changed to Sports.com Media Group Ltd.
On
September 1, 2024, the Company finalized an agreement for the acquisition of S&MI, Ltd. (the “Share Purchase and Sale Agreement”),
wherein the Purchase Price was the total equivalent of One Million Dollars USD ($ 1,000,000.00 )
in restricted stock units of common shares in the Company (the “Payment-In-Kind”) fixed at Thirty Dollars USD ($ 30.00 )
per share (the “Fixed Price”).
The
opening balance of S&MI Ltd has been included in our consolidated balance sheet since the date of the acquisition. Since the S&MI
Ltd.’s financial statements were denominated in British Pounds, the exchange rate of 1.3141 pounds per dollar was used to translate
the balances.
The
net purchase price was allocated to the assets and liabilities acquired as per the table below. Goodwill represents the future economic
benefits arising from other assets acquired that could not be individually identified and separately recognized. The fair values of the
acquired intangible assets were determined using the valuation analysis performed by a third-party valuation firm.
The
total purchase price of $ 1,000,000 consists of 33,333 shares of common stock at $ 30.00 per share. The total consideration transferred
after net assets and assumption of long-term debt was approximately $ 440,000 , reflecting the purchase price, net of cash on hand at S&MI
Ltd and the principal amount of certain loans assumed by the Company. The purchase price is for a 100 % ownership interest. The purchase
price was allocated to the identified tangible and intangible assets acquired based on their estimated fair values at the acquisition
date as follows:
Schedule of Identified Tangible and Intangible Asset Acquired
Accounts receivable, net
124,928
Other Receivables
50,817
Intangible assets
234,000
Goodwill
1,315,000
Total assets
$ 1,724,745
Accounts payable and other liabilities
$ ( 175,543 )
Director’s Loan
( 558,632 )
Total liabilities
$ ( 734,175 )
Total net assets of Acquiree
$ 990,570
F- 15
Spektrum
Ltd Acquisition
The
Company completed the acquisition of Spektrum Ltd from PlusEvo Ltd through a signed Share Purchase Agreement (SPA) on March 13, 2025.
This acquisition , valued at $ 1.5 million in common stock at $ 30 per share, supports Lottery.com’s strategic expansion and
the development of Lottery.com International. The acquisition provides the Company with a compliant platform to support lottery, sweepstakes
and social gaming operations in dozens of international jurisdictions. The platform has been recorded as an Intangible Asset in the Technology
category. Amortization will begin when the platform is placed in service which is expected to be during the fourth quarter of 2025.
DotCom
Ventures Inc. Acquisition
The
Company completed the acquisition of 51% of DotCom Ventures Inc [“DVI”] from Concerts Inc. through a signed Share Purchase
Agreement (SPA) on July 25, 2025. Valuation for DVI is $10 million. At closing, the Company made an in-kind payment of $5.1 million of
common stock for 51,000 shares of DVI. The Agreement contains a Call Option, which provides the Company with the right to purchase up
to the entire share capital of DVI as follows: (i) Ten Thousand (10,000) shares for One Million Dollars ($1,000,000.00) cash by not later
than December 31, 2025; (ii) Fifteen Thousand (15,000) shares for One Million Five Hundred Thousand Dollars ($1,500,000.00) cash by not
later than May 31, 2026; (iii) Five Thousand (5,000) shares for Five Hundred Thousand Dollars ($500,000.00) cash by not later than December
31, 2025; and (iv) Twenty Thousand (20,000) shares for Two Million Dollars ($2,000,000.00) in either shares or cash by not later than
December 31, 2025 (the “Final Payment”). Unless extended by the parties in writing, portions of the Call Option will be revoked
automatically upon the expiration of the funding deadlines set forth above without full payment of the corresponding funding obligation
to DVI.
Primary
assets acquired include the domain names Concerts.com and Ticketstub.com along with social media accounts and trademarks associated with
each and have been recorded as Intangible Assets in the Domain Name category. Amortization began during the third quarter of 2025. There
are encumbrances against the domain names and all associated and ancillary assets for Secured Promissory Notes totaling $1,500,000 that
mature in December of 2025. The Company must pay the Secured Notes to remove the encumbrances.
Galaxy
Racer Holdings Limited Asset Acquisition
The Company completed an asset acquisition from Galaxy Racer Holdings Limited [GXR] on August 1, 2025. Assets consisting of active users,
software applications, integrations, modules, and specifications for transfer by GXR to a new entity. Valuation for these assets is $10
million. The Company made an in-kind payment of $5.1 million of common stock for 51% of the new entity and transferred 49% of the equity
of the new entity to Galaxy Racer Holdings Limited.
Assets
acquired have been recorded as Intangible Assets in the Technology category and amortization is anticipated to begin in the fourth
quarter of 2025.
Schedule of Assets Acquired Record
as Intangible Assets
Global Gaming
DotCom Ventures Inc.
Galaxy Racer
Noncontrolling Interest June 30, 2025
( 798,416 )
-
-
Noncontrolling interest – acquisitions
4,900,000
4,900,000
Income/ (Loss) attributable to noncontrolling interest
( 47,813 )
( 59,784 )
Noncontrolling Interest September 30, 2025
$ 745,882
$ 4,900,000
$ 4,840,216
Note
4. Property and Equipment, net
Property
and equipment, net as of September 30, 2025 and December 31, 2024, consisted of the following:
Schedule of Property and Equipment
September 30, 2025
December 31, 2024
Computers and equipment
$ 115,038
$ 123,911
Furniture and fixtures
18,582
16,900
Software
2,026,200
2,026,200
Property and equipment
2,159,820
2,167,011
Accumulated depreciation
( 2,157,989 )
( 2,154,887 )
Property and equipment, net
$ 1,831
$ 12,124
Depreciation
expense for the three months ended September 30, 2025 was $ 830
and was $ 2,095 for
the three months ended September 30, 2024.
Note
5. Prepaid Expenses
Prepaid
expenses consist primarily of advertising credits from two top tier media organizations that operate in the United States. The advertising
credits were obtained in return for warrants, shares of common stock and shares of preferred stock. The agreements do not specify a time
period for utilizing these credits and there is no requirement to provide cash or other consideration in connection with utilizing them.
The balance can be utilized at any time at the mutual consent of the parties. The Company expects to begin utilizing these credits in
the second half of 2025 and anticipates fully utilizing all of them by the end of 2026. Accordingly, they are presented as current assets.
Note
6. Notes Receivable
On
March 22, 2022, the Company entered into a 3
three-year secured promissory note agreement with a principal
amount of $ 2,000,000 . The note bears simple interest at the rate of approximately 3.1 % annually, due upon maturity of the note. The note
is secured by all assets, accounts, and tangible and intangible property of the borrower and can be prepaid any time prior to its maturity
date. As of September 30, 2025, the entire $ 2,000,000 in principle was outstanding.
This
note was received in consideration for a portion of the development work that the Company performed for the borrower who had intended
to use the Company’s technology to launch its own online game in a jurisdiction outside the U.S., where the Company is unlikely
to operate.
Note
7. Write-Off of Goodwill and Intangibles
As
required by ASC 350 Intangibles – Goodwill and Other Impairment and ASC 360 – Impairment Testing: Long-Lived Assets, in connection
with preparing the consolidated financial statements for the period ended December 31, 2024, management conducted a review as to whether
there are conditions or circumstances that may indicate the impairment of its long-lived assets, goodwill and other indefinite-lived
intangible assets.
The
Company reviewed the goodwill and intangibles acquired in the acquisitions of TinBu, LLC and Global Gaming Enterprises, Inc., the domain
names and software purchased from third parties, and software developed in-house. Each of TinBu, Global Gaming, and Lottery.com is considered
a reporting unit for application of the annual review for potential impairment.
F- 16
The
Company performed a valuation of each of the reporting units described above, using discounted cash flow methodologies and estimates
of fair market value. Given the results of the quantitative assessment, the Company determined that the goodwill for the TinBu and Global
Gaming reporting units was impaired. For the year ended December 31, 2023, the Company recognized goodwill impairment charges of $ 5.65
million for the TinBu reporting unit and $ 1.06 million for the Global Gaming reporting unit. The total impairment charges related to
goodwill were $ 6.71 million. In addition, it was determined that there was an impairment of certain intangible assets related to Global
Gaming. For the year ended December 31, 2023, the Company recorded impairment charges of $ 488 thousand to trade names and trademarks
and $ 312 thousand to technology acquired from Global Gaming. The total impairment charges to intangible assets were $ 800 thousand.
Additionally,
in connection with completion of the tax provision for 2023, a transaction which had been recorded for the year ended December 31, 2021
was reevaluated and a decision was made that it should not have been recorded and should be reversed. Specifically, at the end of 2021,
a decision was made to increase goodwill related to the acquisition of Global Gaming Enterprises, Inc. due to an incorrect conclusion
that “an adjustment should be made to goodwill for the recording of related deferred tax liabilities as the Company released $ 1.6
million of valuation allowance since the additional deferred tax liabilities represent a future source of taxable income”. This
approach improperly accelerated the effects of future amortization of intangible assets related to Global Gaming, resulting in inappropriately
releasing part of a valuation allowance for deferred taxes which is not in compliance with GAAP. At that time, the Company recorded an
increase to goodwill for Global Gaming and an income tax benefit each in the amount of $ 1,653,067 . We reversed this transaction by reducing
goodwill for Global Gaming by $ 1,653,067 and increased accumulated deficit to remove the income tax benefit which was incorrectly recorded
for year ended December 31, 2021.
Similarly,
the Company performed an impairment analysis for the three months ended September 30, 2024 and as a result of that analysis it was determined
that impairment charges were necessary. Impairments of goodwill for $ 1.6 million against Tinbu’s goodwill and $ 1.9 million against
Global Gaming’s goodwill were recorded and an impairment of $ 817,000 against intangibles of Global Gaming was recorded. This consisted
of impairments against Trade Names & Technology in the amount of $ 547,000 , Technology in the amount of $ 119,000 , and Customer Relationships
in the amount of $ 150,000 . There were no other impairments identified or recorded for the year ended December 31, 2024.
Note
8. Intangible assets, net
Gross
carrying values and accumulated amortization of intangible assets:
Schedule of Finite Lived Intangible Assets Amortization Expenses
September 30, 2025
December 31, 2024
Gross
Gross
Useful
Carrying
Accumulated
Carrying
Accumulated
Life
Amount
Amortization
Net
Amount
Amortization
Net
Amortizing intangible assets
Customer relationships
6 years
$ 1,352,200
$ ( 1,328,283 )
$ 23,917
$ 1,352,200
$ ( 1,318,033 )
$ 34,167
Trade name
6 years
2,577,000
( 2,411,583 )
167,667
2,577,000
( 2,314,769 )
262,231
Technology
6 years
14,754,800
( 2,864,444 )
11,924,088
3,254,800
( 2,737,567 )
517,233
Software agreements
6 years
14,450,000
( 13,412,500 )
625,000
14,450,000
( 11,545,000 )
2,905,000
Gaming license
6 years
4,020,000
( 2,847,500 )
1,306,500
4,020,000
( 2,345,000 )
1,675,000
Internally developed software
2 - 10
years
3,316,923
( 1,716,381 )
1,600,542
3,316,923
( 1,450,754 )
2,342,969
Domain name
15 years
16,935,000
( 2,474,278 )
14,460,722
6,935,000
( 2,016,417 )
4,832,565
$ 57,405,923
$ ( 27,054,969 )
$ 30,108,436
$ 35,905,923
$ ( 23,727,540 )
$ 12,569,165
Amortization
expense with respect to intangible assets for the three months ended September 30, 2025 and 2024 totaled $ 1,179,302 and $ 1,205,819 , respectively, and for the nine months ended
September 30, 2025 and 2024 totaled $ 3,277,600
and $ 2,610,050 ,
respectively, which is included in depreciation and amortization in the Statements of Operations. The Company determined that there
was an impairment of long-lived assets of $ 412,450
during the year ended December 31, 2022, which relates to a project no longer being pursued by the Company. In connection with the
annual review of goodwill and intangibles for the year ended December 31, 2023, the Company determined that it was necessary to
write down goodwill by $ 5,650,000
for TinBu and $ 1,060,200
for Global Gaming. The total impairment charges related to goodwill were $ 6,710,200
for the year ended December 31, 2023. It was also determined that there was impairment of certain intangible assets related to
Global Gaming. As a result, for the year ended December 31, 2023 the Company recorded impairment charges of $ 488,300
to trade names and trademarks and $ 311,500
to technology acquired from Global Gaming. The total impairment charges to intangible assets for the year ended December 31, 2023
were $ 798,800 .
Similarly,
the Company performed an impairment analysis for the three months ended September 30, 2024 and as a result of that analysis it was determined
that impairment charges were necessary. Impairments of goodwill for $ 1.6 million against Tinbu’s goodwill and $ 1.9 million against
Global Gaming’s goodwill were recorded and $ 817,000 against intangibles of Global Gaming was recorded. This consisted of impairments
against Trade Names & Technology in the amount of $ 547,000 , Technology in the amount of $ 119,000 , and Customer Relationships in the
amount of $ 150,000 . There were no other impairments identified or recorded for the year ended December 31, 2024.
Estimated
amortization expense for years of useful life remaining is as follows:
Schedule of Estimated Amortization Expense
Years ending December 31,
Amount
2025
$ 1,345,969
2026
2,864,430
2027
1,665,907
2028
1,329,691
2029
1,310,608
Thereafter
21,591,831
Total
$ 30,108,436
The
Company had software development costs of $ 476,800
related to projects not placed in service as of both September 30, 2025 and December 31, 2024, which is included in intangible
assets in the Company’s consolidated balance sheets. There is an additional $ 21.5 million in Technology acquired in connection
with acquisitions of subsidiaries that have not yet been placed in service and accordingly have not been amortized during the three
months ended September 30, 2025. Amortization will be calculated using the straight-line method over the appropriate estimated
useful life when the assets are put into service.
F- 17
Note
9. Notes Payable and Convertible Debt
Secured
Convertible Note
In
connection with the Lottery.com domain purchase, the Company issued a secured convertible promissory note (“Secured Convertible
Note”) with a fair value of $ 935,000 that matured in March 2021. The Company used the fair value of the Secured Convertible Note
to value the debt instrument issued. In March 2021, the Secured Convertible Note was fully converted into 6,991 shares of the
Company’s common stock.
Series
A Notes
From
August to October 2017, the Company entered into seven Convertible Promissory Note Agreements with unaffiliated investors for an aggregate
amount of $ 821,500 . The notes bear interest at 10 % per year, are unsecured, and were due and payable on June 30, 2019. The parties verbally
agreed to extend the maturity of the notes to December 31, 2021 . As of both June 30, 2025 and December 31, 2024, the balance due on these
notes was $ 771,500 . The Company could not prepay the loan without consent from the noteholders. As of December 31, 2021, there were no
Qualified Financing events, that trigger conversion, this included the TDAC combination. As of both September 30, 2025, and December
31, 2024 the remaining outstanding balance of $ 771,500 relates to notes that are no longer convertible which have been reclassified to
Notes Payable as per the agreement. Accrued interest on the Series A notes payable was $ 318,909 on September 30, 2025.
Series
B Notes
From
November 2018 to December 2020, the Company entered into multiple Convertible Promissory Note agreements with unaffiliated investors
for an aggregate amount of $ 8,802,828 . The notes bear interest at 8 % per year, are unsecured, and were due and payable on dates ranging
from December 2020 to December 2021. For those notes maturing on or before December 31, 2020, the parties entered into amendments in
February 2021 to extend the maturity of the notes to December 21, 2021 . The Company could not prepay the loans without consent from the
noteholders.
During
the year ended December 31, 2021, the Company entered into multiple Convertible Promissory Note agreements with unaffiliated investors
for an aggregate amount of $ 38,893,733 . The notes bear interest at 8 % per year, are unsecured, and are due and payable on dates ranging
from December 2021 to December 2022. The Company could not prepay these loans without consent from the noteholders. As of December 31,
2021, the Series B Convertible Notes had a balance of $ 0 .
During
the year ended December 31, 2021, the Company entered into amendments with six of the Series B promissory noteholders to increase the
principal value of the notes. The additional principal associated with the amendments totaled $ 3,552,114 . The amendments were accounted
for as a debt extinguishment, whereby the old debt was derecognized and the new debt was recorded at fair value. The Company recorded
loss on extinguishment of $ 71,812 as a result of the amendment which was reported in “Other expenses” on the consolidated
statements of operations and comprehensive loss.
As
of October 29, 2021, all except $ 185,095
of the series B convertible notes were converted into 48,823
shares of Lottery.com common stock after accounting for the 1:20
reverse stock split that took place on August 9, 2023. December 31, 2021, the remaining notes comprising the outstanding
balance of $ 185,095 were no longer
convertible and were reclassified to notes payable See Note 9. Accrued interest on this note payable as of September 30, 2025
was $ 90,723 .
F- 18
Short
term loans
On
June 29, 2020, the Company entered into a Promissory Note with the U.S. Small Business Administration (“SBA”) for $ 150,000 .
The loan has a 30
thirty-year term and bears interest at a rate of 3.75 % per
annum. Monthly principal and interest payments were deferred for twelve months after the date of disbursement. The loan may be prepaid
at any time prior to maturity with no prepayment penalties. The Promissory Note contains events of default and other provisions customary
for a loan of this type. As of both September 30, 2025 and December 31, 2024, the balance of the loan was $ 150,000 . As of September 30,
2025, the accrued interest on this note was $ 7,877 .
In
August 2020, the Company entered into three separate note payable agreements with three individuals for an aggregate amount of $ 37,199 .
The notes bear interest at a variable rate, are unsecured, and the parties have verbally agreed the notes would be due upon a qualifying
financing event. As of both September 30, 2025 and December 31, 2024, the balance of the loans totaled $ 13,000 .
Notes
payable
On
August 28, 2018, in connection with the purchase of the entire membership interest of TinBu, the Company entered into several notes payable
for $ 12,674,635 with the sellers of the TinBu and a broker involved in the transaction. The notes had an interest rate of 0 %, and original
maturity date of January 25, 2022 . The notes payable were modified during 2021 to extend the maturity to June 30, 2022 and change the
interest rate to include simple interest of 4.1 % per annum effective October 1, 2021. Each of the amendments were evaluated and determined
to be loan modifications and accounted for accordingly.
As
of both September 30, 2025 and December 31, 2024, the balance of the notes was $ 2,336,081 .
Accrued interest on these notes was $ 386,527
on September 30, 2025.
As
of September 30, 2025, we had $ 2,199,266 of convertible debt outstanding. A portion of this debt has matured and is theoretically in
default.
Convertible
Note
On September 22, 2025, the Company entered into a convertible note with Generating Alpha Ltd. for $350,000. The note does not bear interest.
The Note is issued pursuant to certain Securities Purchase Agreement, Warrant Agreement and Registration Rights Agreement dated as of
September 22, 2025. An Original Issue Discount (“OID”) of twenty (20%) percent was charged by the lender and other fees of
$10,000 were incurred and expensed in September. The OID was recorded as a discount to the face amount of the note and will be amortized
until maturity. Because the amortization for eight days during the three months ending September 30, 2025, is immaterial, the Company
will begin recording amortization of the discount in the fourth quarter.
Note
10. Stockholders’ Equity
Reverse
Split
On
August 28, 2025, the Company amended its Charter to implement, effective at 5:30 p.m., Eastern time, a 1-for-10 Reverse Stock Split .
At the effective time of the Reverse Stock Split, every 10 shares of common stock either issued and outstanding or held as treasury stock
were automatically combined into one issued and outstanding share of common stock, without any change in the par value per share. Stockholders
who would have otherwise been entitled to fractional shares of common stock as a result of the Reverse Stock Split received a cash payment
in lieu of receiving fractional shares. In addition, as a result of the Reverse Stock Split, proportionate adjustments will be made to
the number of shares of common stock underlying the Company’s outstanding equity awards, the number of shares issuable upon the
exercise of the Company’s outstanding warrants and the number of shares issuable under the Company’s equity incentive plans
and certain existing agreements, as well as the exercise, grant and acquisition prices of such equity awards and warrants, as applicable.
The Reverse Stock Split was approved by the Company’s stockholders at the Company’s 2024 Annual Meeting of Stockholders on
February 20, 2025 and was subsequently approved by the Board of Directors on August 13, 2025.
Previously
on August 9, 2023, the Company amended its Charter to implement, effective at 5:30 p.m., Eastern time, a 1-for-20 Reverse Stock Split .
At the effective time of the Reverse Stock Split, every 20 shares of common stock either issued and outstanding or held as treasury stock
were automatically combined into one issued and outstanding share of common stock, without any change in the par value per share. Stockholders
who would have otherwise been entitled to fractional shares of common stock as a result of the Reverse Stock Split received a cash payment
in lieu of receiving fractional shares. In addition, as a result of the Reverse Stock Split, proportionate adjustments will be made to
the number of shares of common stock underlying the Company’s outstanding equity awards, the number of shares issuable upon the
exercise of the Company’s outstanding warrants and the number of shares issuable under the Company’s equity incentive plans
and certain existing agreements, as well as the exercise, grant and acquisition prices of such equity awards and warrants, as applicable.
The Reverse Stock Split was approved by the Company’s stockholders at the Company’s 2023 Annual Meeting of Stockholders on
August 7, 2023 and was subsequently approved by the Board of Directors on August 7, 2023.
The
effects of the Reverse Stock Splits have been reflected in this Quarterly Report on Form 10Q for all periods presented.
Preferred
Stock
Pursuant
to the Company’s charter, the Company is authorized to issue 1,000,000 shares of preferred stock, par value $ 0.001 per share. Our
board of directors has the authority without action by the stockholders, to designate and issue shares of preferred stock in one or more
classes or series, and the number of shares constituting any such class or series, and to fix the voting powers, designations, preferences,
limitations, restrictions and relative rights of each class or series of preferred stock, including, without limitation, dividend rights,
conversion rights, redemption privileges and liquidation preferences, which rights may be greater than the rights of the holders of the
common stock. As of September 30, 2025, there were no shares of preferred stock issued and outstanding.
F- 19
Common
Stock
Our
Charter authorizes the issuance of an aggregate of 500,000,000 shares of Common Stock, par value $ 0.001 per share. The shares of Common
Stock are duly authorized, validly issued, fully paid and non-assessable. Our purpose is to engage in any lawful act or activity for
which corporations may now or hereafter be organized under the DGCL. Unless our Board determines otherwise, we will issue all shares
of our common stock in an uncertificated form. Holders of our Common Stock are entitled to one vote for each share held of record on
all matters submitted to a vote of stockholders. The holders of Common Stock do not have cumulative voting rights in the election of
directors. Upon our liquidation, dissolution or winding up and after payment in full of all amounts required to be paid to creditors
and to the holders of preferred stock having liquidation preferences, if any, the holders of our Common Stock will be entitled to receive
pro rata our remaining assets available for distribution.
As
of September 30, 2025 and December 31, 2024, 4,391,123
and 1,832,685
shares of Common Stock, respectively, were outstanding. During the three months ended September 30, 2025, the Company issued the
following shares of common stock.
Schedule
of Common Stock
Schedule of Common Stock
Conversion of debt to equity
219,226
Stock issued in lieu of cash
397,377
Stock issued for acquisitions
340,000
Issuance of stock as part of stock purchase agreement
191,581
Total
1,148,184
Shares outstanding, balance
1,148,184
Public
Warrants
The
Public Warrants became exercisable 30 days after the Closing; the Company has an effective registration statement under the Securities
Act covering the shares of common stock issuable upon exercise of the Public Warrants and a current prospectus relating to them is available
(or the Company permits holders to exercise their Public Warrants on a cashless basis and such cashless exercise is exempt from registration
under the Securities Act). The S-1 registration became effective November 24, 2021. The Public Warrants will expire five years after
October 29, 2021, which was the completion of the TDAC Combination or earlier upon redemption or liquidation.
The
Company may redeem the Public Warrants:
●
in
whole and not in part;
●
at
a price of $ 0.01 per warrant;
●
upon
a minimum of 30 days’ prior written notice of redemption;
●
if,
and only if, the last sale price of the Company’s common stock equals or exceeds $ 3,200.00 per share for any 20 trading days
within a 30 -trading day period ending on the third trading day prior to the date on which the Company sends the notice of redemption
to the warrant holders; and
●
if,
and only if, there is a current registration statement in effect with respect to the shares of common stock underlying such warrants
at the time of redemption and for the entire 30 -day trading period referred to above and continuing each day thereafter until the
date of redemption.
F- 20
If
the Company calls the Public Warrants for redemption, management will have the option to require all holders that wish to exercise the
Public Warrants to do so on a “cashless basis,” as described in the warrant agreement. These warrants cannot be net cash
settled by the Company in any event.
After
giving effect to the Business Combination, as of September 30, 2025 there were Public Warrants outstanding for the issuance of 20,125,000
shares of common stock of the Company, which total includes previously issued warrants of AutoLotto, now warrants of Lottery.com Inc.
In addition other warrants from 2015 and 2018 are exercisable for the purchase of an aggregate of 19,784 shares of common stock of the
Company, the majority of which will expire in October of 2025.
An
adjustment was made to the Company’s warrants based on the 1-for-10 split ratio pursuant to the August 28, 2025 stock split. Previously
an adjustment was made to the Company’s warrants based on the 1-for-20 split ratio pursuant to the August 09, 2023 stock split.
The adjustments to warrants were made automatically. The number of shares of common stock issued subject to stock options, warrants,
or convertible securities was automatically decreased by the split ratio and the exercise price or conversion ratio was automatically
proportionately increased by the same split ratio.
Private
Warrants
Private
warrants of TDAC issued before the business combination were forfeited and did not transfer to the surviving entity.
Common
Stock Warrants
The
Company did not issue any warrants during the three months ended September 30, 2025. During the year ended December 31, 2024, the Company
issued 45,837 warrants to a third-party consulting firm and 199,671 warrants as part of the commitment fee pursuant to the Stock Purchase
Agreement with Generating Alpha. The 24,415 outstanding warrants issued prior to January 1, 2023 are fully vested and have a weighted
average remaining contractual life of 2.7 years. The 245,506 warrants issued during 2024 are fully vested and have a weighted average
remaining contractual life of 3.5 years. The Company did not incur any expense for the three months ended September 30, 2025 and recorded
expenses of $ 693,397 for the year ended December 31, 2024.
Schedule
of Common Stock Warrant
Weighted
Weighted
Average
Average
Remaining
Aggregate
Number of
Exercise
Contractual
Intrinsic
Shares
Price
Life (years)
Value
Outstanding at December 31, 2024
247,948
0.29
3.74
$ 1,893,794
Granted
-
-
-
Exercised
-
-
-
Forfeited/cancelled
-
-
-
Outstanding at September 30, 2025
247,988
$ 0.29
3.23
$ 2,710,316
F- 21
Earnout
Shares
As
detailed in Note 4 - as part of the TDAC Combination as of December 31, 2021 a total of 500,000 Earnout Shares were eligible for
issuance until December 31, 2022. Conditions for the earnout were not met and the potential earnout shares were forfeited on December
31, 2022.
Note
11. Stock-based Compensation
Expense
2015 Stock Option Plan
Prior
to the closing of the Business Combination, AutoLotto had the AutoLotto, Inc. 2015 Stock Option/Stock Issuance Plan (the “2015
Plan”) in place. Under the 2015 Plan, incentive stock options may be granted at a price not less than fair market value of the
common stock (110% of fair value to holders of 10% or more of voting stock). If the Common Stock is at the time of grant listed on any
Stock Exchange, then the Fair Market Value shall be the closing selling price per share of Common Stock on the date in question on the
Stock Exchange, as such price is officially quoted in the composite tape of transactions on such exchange and published in The Wall Street
Journal. If there is no closing selling price for the Common Stock on the date in question, then the Fair Market Value shall be the closing
selling price on the last preceding date for which such quotation exists. If the Common Stock is at the time not listed on any Stock
Exchange, then the Fair Market Value shall be determined by the Board of Directors or the Committee acting in its capacity as administrator
of the Plan after taking into account such factors as the Plan Administrator shall deem appropriate. The
maximum number of shares of Common Stock which may be issued over the term of the Plan shall not exceed Two Thousand Two-Hundred and
Fifty (2,250). Options are exercisable over periods not to exceed 10 years (five years for incentive stock options granted to holders
of 10% or more of voting stock) from the date of grant. Shares
of Common Stock issued under the Stock Issuance Program may, in the discretion of the Plan Administrator, be fully and immediately vested
upon issuance or may vest in one or more installments over the Participant’s period of Service or upon attainment of specified
performance objectives. The Plan Administrator may not impose a vesting schedule upon any option grant or the shares of Common Stock
subject to that option which is more restrictive than twenty percent ( 20 %)
per year vesting, with the initial vesting to occur not later than one ( 1 )
year after the option grant date. However, such limitation shall not be applicable to any option grants made to individuals who are officers
of the Corporation, non-employee Board members or independent consultants.
2021
Equity Incentive Plan
In
connection with the Business Combination, our board of directors adopted, and our stockholders approved, the Lottery.com 2021 Incentive
Award Plan (the “2021 Plan”) under which 61,652 shares of Class A common stock were initially reserved for issuance. The
2021 Plan allows for the issuance of incentive and non-qualified stock options, stock appreciation rights, restricted stock, restricted
stock units and other stock or cash-based awards. The number of shares of the Company’s Class A common stock available for issuance
under the 2021 Plan increases annually on the first day of each calendar year, beginning on and including January 1, 2022 and ending
on and including January 1, 2031 by a number of shares of Company common stock equal to five percent ( 5 %) of the total outstanding shares
of Company common stock on the last day of the prior calendar year. Notwithstanding the foregoing, the Board may act prior to January
1st of a given year to provide that there will be no such increase in the share reserve for such year or that the increase in the share
reserve for such year will be a lesser number of shares of Company common stock than would otherwise occur pursuant to the preceding
sentence.
F- 22
Stock
Options
The
Company did not issue any new stock options during the quarter ended September 30, 2025. The following table shows stock option activity
for the year ended December 31, 2024 and quarter ended September 30, 2025:
Schedule
of Stock Option Activity
Weighted
Weighted
Average
Shares
Average
Remaining
Aggregate
Available
Outstanding
Exercise
Contractual
Intrinsic
for
Grant
Stock
Awards
Price
Life
(years)
Value
Outstanding
at December 31, 2024
101,857
101,857
$ 19.25
2.8
$ 944,544
Granted
-
-
-
-
Exercised
-
-
-
-
Forfeited/cancelled
-
-
-
-
Outstanding
at September 30, 2025
101,857
101,857
$ 19.25
2.7
$ 944,544
Restricted
awards
The
Company awards restricted stock to employees, directors, and certain outside consultants from time to time which are granted with various
vesting terms including immediate vesting, service-based vesting, and performance-based vesting. In accordance with ASC 718, the Company
has classified the restricted stock as equity.
For
such issuances, the measurement date is the date of grant, and the Company recognizes compensation expense for the grant of the restricted
shares, over the service period for the restricted shares that vest over a period of time and for performance-based vesting awards, the
Company recognizes the expense when management believes it is probable the performance condition will be achieved. As of September 30,
2025 and December 31, 2024, unrecognized stock-based compensation associated with the restricted stock awards is $ 0 and $ 0 respectively.
The
Company had restricted stock activity summarized as follows:
Schedule
of Restricted Stock Awards Activity
Weighted
Average
Number of
Grant
Shares
Fair Value
Outstanding at December 31, 2024
310,128
1.40
Granted
-
-
Vested
-
-
Forfeited/cancelled
43,285
Restricted shares unvested at September 30, 2025
266,693
$ 1.05
F- 23
Note
12. Income Taxes
We
are required to file federal and state income tax returns in the United States. The preparation of these tax returns requires us to interpret
the applicable tax laws and regulations in effect in such jurisdictions, which could affect the amount of tax paid by us. In consultation
with our tax advisors, we base our tax returns on interpretations that are believed to be reasonable under the circumstances. The tax
returns, however, are subject to routine reviews by the various federal and state taxing authorities in the jurisdictions in which we
file tax returns. As part of these reviews, a taxing authority may disagree with respect to the income tax positions taken by us (“uncertain
tax positions”) and, therefore, may require us to pay additional taxes. As required under applicable accounting rules, we accrue
an amount for our estimate of additional income tax liability, including interest and penalties, which we could incur as a result of
the ultimate or effective resolution of the uncertain tax positions. We account for income taxes using the asset and liability method.
Under the asset and liability method, deferred tax assets and liabilities are recognized for the future tax consequences attributed to
differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred
tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary
differences and carry-forwards are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change
in tax rates is recognized in income in the period that includes the enactment date. A valuation allowance is established when necessary
to reduce deferred tax assets to amounts expected to be realized.
Note
13. Commitments and Contingencies
Indemnification
Agreements
The
Company enters into indemnification provisions under its agreements with other entities in its ordinary course of business, typically
with business partners, customers, landlords, lenders and lessors. Under these provisions, the Company generally indemnifies and holds
harmless the indemnified party for losses suffered or incurred by the indemnified party as a result of the Company’s activities
or, in some cases, as a result of the indemnified party’s activities under the agreement. The maximum potential amount of future
payments the Company could be required to make under these indemnification provisions is unlimited. The Company has not incurred material
costs to defend lawsuits or settle claims related to these indemnification agreements. As a result, the Company believes the estimated
fair value of these agreements is minimal. Accordingly, the Company has no liabilities recorded for these agreements as of September
30, 2025 and December 31, 2024.
Digital
Securities
In
2018, the Company commenced an offering and issuance (the “LDC Offering”) of 285 million revenue participation interests
(the “Digital Securities”) of the net raffle revenue of LDC Crypto Universal Public Company Limited (“LDC”).
The Digital Securities do not have any voting rights, redemption rights, or liquidation rights, nor are they tied in any way to other
equity securities of LDC or the Company nor do they otherwise hold any rights that a holder of equity securities of LDC or the Company
may have or that a holder of traditional equity securities or capital stock may have. Rather, each of the holders of the Digital Securities
has a pro rata right to receive 7 % of the net raffle revenue. If the net raffle revenue is zero for a given period, holders of the Digital
Securities are not eligible to receive any cash distributions from any raffle sweepstakes of LDC for such period. For the years ended
December 31, 2024, December 31, 2023, and December 31, 2022, the Company did not incur any obligations to the holders of the outstanding
Digital Securities. For the year ended December 31, 2021, the Company incurred an obligation to pay an aggregate amount of approximately
$ 5,632 to holders of the outstanding Digital Securities. The Company did not satisfy those obligations during the three months ended
September 30, 2025 or the years ended December 31, 2024, 2023, 2022, or 2021.
Leases
The
Company leased office space in Spicewood, Texas which expired January
31, 2024 and had continued to utilize that facility on a month-to-month basis with monthly rent of $ 1,669
per month until August 31, 2024. On September 1, 2024, the Company moved its headquarters to Fort Worth, Texas under a membership
agreement with monthly cost of $ 154 .
Additionally, the Company had leased retail space in Waco, Texas which expired on December 31, 2024 with monthly rent of $ 2,434 .
The space in Waco Texas was retained on a month to month basis until April 30, 2025. The Company also leases a campus in Boca Raton
Florida for $ 25,000
per month under a 12 month lease agreement that commenced on August 1, 2024 and continues thru July
31, 2025 . The campus in Boca Raton, Florida has been retained on a month to month basis. For the three months ended September
30, 2025 and 2024 rent expense was $ 24,426
and $ 12,309 ,
respectively.
As
of September 30, 2025, future minimum rent payments due under non-cancellable leases with initial are as follows:
Schedule
of Future Minimum Rent Payments Due Under Non-Cancellable Leases
Years ending December 31,
Amount
2025
0
Thereafter
-
Total
$ 0
Litigation
and Other Loss Contingencies
As
of September 30, 2025, there were no pending proceedings that are deemed to be materially detrimental. The Company is a party to legal
proceedings in the ordinary course of its business. The Company believes that the nature of these proceedings is typical for a company
of its size and scope. See Part II, Item 1 for additional information.
Note
14. Related Party Transactions
The
Company has entered into transactions with related parties. The Company regularly reviews these transactions; however, the Company’s
results of operations may have been different if these transactions were conducted with nonrelated parties.
F- 24
Christopher
Gooding, appointed as a director of the Company on August 10, 2023, is an attorney licensed in the United Kingdom. He previously provided
limited consulting services to the Company’s outside general counsel on select U.K. legal matters that could potentially impact
the Company. These consulting services began in February 2024, and Mr. Gooding was compensated separately from his director compensation,
receiving a total of $264,000 in 2024. To maintain his independence as a director, Mr. Gooding ceased providing consulting services to
the Company’s outside general counsel as of June 30, 2025. Consequently, his compensation for consulting services during the three
months ended September 30, 2025, was $ 0. Other than matters where Mr. Gooding is a named defendant
alongside the Company, he provides opinions on all Board matters solely in his capacity as an independent director, without additional
compensation from the Company or its outside general counsel.
During
the quarter ended September 30, 2024, the Company entered into a borrowing arrangement with Robert Stubblefield, the Company’s
Chief Financial Officer, to provide funding for certain operating expenses of the Company. At September 30, 2024 the Loan amount was
$ 57,682 . Additional amounts were provided by Mr. Stubblefield during the quarter ended December 31, 2024. The loan amount at year end
was $ 67,941 . The Loan was issued at zero percent interest. In February of 2025, the Company granted shares of common stock which repaid
the loan in full.
Note
15. Subsequent Events
Super
League Kerela Streaming Launch
The
Company successfully launched its first-ever live streaming event by securing exclusive streaming rights to the Super League Kerala (“SLK”)
in India on the Sports.com platform. SLK previously reached over 131 million viewers during its inaugural 33-match season. The streaming
partnership is augmented by a linear broadcast collaboration with Sony India’s TEN 2 channel, reflecting the Company’s intent
to build digital and traditional distribution capabilities as part of its global sports media strategy. So far this season, SLK content
has garnered more than 15 million views through Sports.com and related social media interactions
This
distribution initiative supports the Company’s broader growth objectives in the high-growth Indian and Middle East/North Africa
(MENA) sports markets; however, actual monetization and audience retention outcomes remain subject to execution risks, market adoption
and the timing of sponsorships and advertising conversions.
Letters
of Intent
On
September 18, 2025, the Company signed an extension to the Letter of Intent with respect to Boca Sports Garden, LLC, also known as the
David Lloyd All-Sports Arena in Boca Raton, Florida. On or about July 9, 2025, the Company previously announced the signing of an LOI
for a proposed significant partnership with David Lloyd, a prominent figure in British sports and wellness, to acquire the rights of
the All-Sports Arena in Boca Raton, Florida, valued at $ 14 million. The Company has yet not entered into a definitive purchase agreement
to complete the proposed transaction.
On
September 24, 2025, the Company signed a Letter of Intent to acquire a 51 % controlling stake in a newly formed entity holding the assets
of Racing Women Limited (“Racing Women”), a women’s motorsport platform, at a valuation of US $1 million, with options
for full ownership. The proposed acquisition includes Racing Women’s intellectual property and global rights and aligns with
the Company’s strategy to expand its motorsports portfolio and enhance the reach of its existing brands. The Company cautions
that no assurance can be given as to the timing or magnitude of revenue or cost benefits associated with the transaction, and the ultimate
impact on operating results and financial position is subject to customary closing conditions and risks inherent in executing strategic
acquisitions. The Company has yet not entered into a definitive purchase agreement to acquire the assets of Racing Women Limited.
On
November 13, 2025, the Company entered into a binding Letter of Intent to acquire Triggy.AI, a cloud-native artificial intelligence technology
firm specializing in dynamic advertising formats and gamified user engagement. Subject to approval by the Company’s Board, the
transaction is expected to close on or before November 28, 2025, and the Company anticipates the acquisition will strengthen its technology
stack by integrating Triggy’s AI engine across its existing digital asset portfolio (including Sports.com, Lottery.com and Concerts.com).
The
Company expects that the integration of Triggy.AI’s platform will contribute toward higher levels of user engagement, increased
dwell time on its platforms and more predictable recurring revenue streams through enterprise-client SaaS-style monetization. While no
purchase price or financing terms were disclosed in the announcement, the acquisition remains subject to customary closing conditions
and the effect on future financial results and balance sheet presentation upon completion is yet to be determined. The Company has yet
not entered into a definitive purchase agreement to acquire Triggy.AI
Nasdaq
Deficiency Resolution
On
October 16, 2025, the Company achieved a material regulatory milestone by regaining full compliance with the listing requirements of
Nasdaq Stock Market LLC. Specifically, on October 16, 2025, Nasdaq confirmed the resolution of a previously disclosed shareholder-approval
deficiency under Listing Rule 5635(c) linked to equity grants made in 2023 and early 2024, and the matter is now formally closed.
Being
removed from Nasdaq’s non-compliant list provides the Company greater operational and financial flexibility to pursue its growth
agenda across sports, entertainment and gaming verticals (including its core brands Sports.com, Concerts.com and Lottery.com).
Web
3 and Digital Asset Strategy
On
October 30, 2025, the Company announced a two-year Web3 and Digital Asset Strategy involving the deployment of approximately $300 million
in a Digital Asset & Tokenization Program. Under the roadmap, the Company intends to allocate roughly 80 % of the capital to a multi-asset
crypto treasury (with an initial emphasis on Bitcoin and validator operations across Ethereum, Solana and ZIGChain) and the remaining
20 % toward strategic acquisitions in sports, media and gaming, as well as tokenization initiatives involving its digital brands (such
as Sports.com and Concerts.com).
The
Company also entered into a memorandum of understanding (“MOU”) with ZIGChain (a purpose-built blockchain for real-world
asset tokenization) to support its infrastructure and tokenization capabilities. The initiative is structured around a four-phase implementation
timeline (ranging from 0-18 months) and will be overseen by a newly-established “Crypto Advisory Board” to guide governance,
risk and execution. The Company intends to report income from validator activities through SEC-compliant filings; however, given the
early stage of this program, the ultimate timing, magnitude and impact on operating results remain subject to execution risk and market
conditions.
F- 25
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The
following discussion and analysis of our financial condition and results of operations together with the condensed consolidated financial
statements and the related notes appearing elsewhere in this Report contains forward-looking statements that involve risks and uncertainties.
Our actual results and the timing of events may differ materially from those expressed or implied in such forward-looking statements
as a result of various factors, including those set forth in the section entitled “Cautionary Note Regarding Forward-Looking Statements”
included herein and the sections entitled “Risk Factors” included in this Report and in our Annual Report on Form 10-K/A
for the year ended December 31, 2024 (our “Annual Report”).
Overview
During
FY 2024, the Company addressed legacy issues while successfully regaining full compliance with Nasdaq’s continued listing rules
and restarting operations on a limited basis in order to stage Lottery.com for growth in FY 2025. The cornerstone of the Company’s
operational progress for FY 2025 has been driven by technology, product and service/capability enhancements. This progress is driven
primarily by the execution of the Company’s “Buy-and-Build” strategy which identifies revenue-producing assets which
have the capability to accelerate the Company’s operations in the sports, entertainment, and gaming markets.
This
Report is reflective of the Company’s commitment to transparency, integrity, and responsible corporate governance. The investment
commitments from United Capital Investments London Limited and Generating Alpha outlined in this report are evidence of investor belief
in Management’s capability to resume core lottery and gaming operations, launch additional international lottery operations, and
expand operations in Mexico and offerings of sweepstakes, as well as successful monetization of Sports.com, entrance into the entertainment
market, and expand the Company’s brand across the globe.
Nasdaq
Listing
On
May 2, 2025, Lottery.com Inc. (the “Company” or “Lottery.com”) received a letter from the Nasdaq Listings Qualifications
Staff (“Nasdaq Staff”) Indicating they had determined that the Company failed to comply with Nasdaq’s shareholder approval
requirements set forth in Listing Rule 5635(c) (the “Approval Rule”).
The
Company was notified that it was required to obtain shareholder approval under the Approval Rule prior to the establishment of a 2023
Employees’ Directors’ and Consultants Stock Issuance and Option Plan (the “2023 Plan”) and the Ad Hoc Grants
and the shares issued in connection therewith. The Company reported on a Form 8-K on July 3, 2025 that the only Incentive Award Plan
for the Company is “The Lottery.com 2021 Incentive Award Plan” (the “2021 Plan”) which was approved by the shareholders
and registered by the Company on Form S-8 dated April 6, 2022, and that all Awards granted from October 2023 forward have been granted
in accordance with the 2021 Plan.
As
reported on form 8-K filed on May 9, 2025, the Company received written notice from Nasdaq indicating that its bid price for its common
stock had closed at less than $1 per share over the previous 30 consecutive business days, and as a result, the Company did not comply
with Nasdaq Listing Rule 8510 (c)(3)(A) (the “Bid Price Listing Rule”). However, under the Listing Rules, the Company
was provided a 180-calendar day grace period to regain compliance
On
June 20, 2025 Lottery.com received a letter from Nasdaq determining that as a result of the Company’s common stock closing at a
bid price at or above $1.00 for twenty consecutive business days, the Company had regained compliance with the Bid Price Listing Rule.
Nasdaq has closed the matter.
On
October 16, 2025 Lottery.com received a letter from Nasdaq determining that, as a result of the
Company’s retroactive action to abandon the 2023 Employees’, Directors’ and Consultants Stock Issuance
and Option Plan and instead reflect that Ad Hoc grants were made pursuant to the 2021 Incentive Award Plan ,
the Company has regained compliance with Listing Rule 5635(c). Nasdaq has closed the matter.
If
the Company’s securities are delisted from Nasdaq due to non-compliance with listing rules, it could be more difficult to buy and
sell the Company’s common stock and warrants or to obtain accurate quotations, and the price of the Company’s common stock
and warrants could suffer a material decline. Delisting could also impair the Company’s ability to raise capital and/or trigger
defaults and penalties under its outstanding agreements or securities. Further, even if we lose but are able to regain compliance with
Nasdaq listing requirements, there is no guarantee that we will be able to maintain our listing for any period of time.
Delisting
from Nasdaq could also result in negative publicity. Further, if we are delisted, we would also incur additional costs under state blue
sky laws in connection with any sales of our securities. These requirements could severely limit the market liquidity of our common stock
and/or warrants and the ability of our stockholders to sell our common stock and/or warrants in the secondary market. If our common stock
and/or warrants are delisted by Nasdaq, our common stock and/or warrants may be eligible to trade on an over-the-counter quotation system,
such as the OTCQB Market, where an investor may find it more difficult to sell our stock or obtain accurate quotations as to the market
value of our common stock and/or warrants. In the event our common stock and/or warrants are delisted from The Nasdaq Global Market,
we may not be able to list our common stock and/or warrants on another national securities exchange or obtain quotation on an over-the
counter quotation system.
2
Loan
Agreement with Woodford
On
December 7, 2022, the Company entered into a loan agreement with Woodford Eurasia Assets, Ltd. (“Woodford”), (the “Woodford
Loan Agreement”) pursuant to which Woodford agreed to provide the Company with up to $52.5 million, subject to certain conditions
and requirements, of which, per the Company’s books and records $798,351 was received by September 30, 2025 and is owed pursuant
to the terms of the Woodford Loan Agreement. Amounts borrowed accrue interest at the rate of 12% per annum (or 22% per annum upon the
occurrence of an event of default) and are due within 12 months of the date of each loan advance. Amounts borrowed can be repaid at any
time without penalty.
Amounts
borrowed pursuant to the Woodford Loan Agreement are convertible, at Woodford’s option, into shares of the Company’s common
stock, beginning 60 days after the first loan date at the rate of 80% of the lowest publicly available price per share of common stock
within 10 business days of the date of the Loan Agreement (which was equal to $56.00 per share), subject to a 4.99% beneficial ownership
limitation and a separate limitation preventing Woodford from holding more than 19.99% of the issued and outstanding common stock of
the Company, without the Company obtaining shareholder approval for such issuance.
Conditions
to the Woodford Loan Agreement included the resignation of four prior members of the Board (Lisa Borders, Steven M. Cohen, Lawrence Anthony
DiMatteo and William Thompson, all of whom resigned from the Board in September 2022), and the appointment of two new independent directors.
Subsequent loans under the Woodford Loan Agreement also required the Company to comply with all listing requirements, unless waived by
Woodford. The Woodford Loan Agreement also allowed Woodford to nominate another director to the Board of Directors, in the event any
independent member of the Board of Directors resigned.
Proceeds
of the loans could only be used by to restart the Company’s operations and for general corporate purposes agreed to by Woodford.
The
Woodford Loan Agreement included confidentiality obligations, representations, warranties, covenants, and events of default, which
are customary for a transaction of this size and nature. Included in the Loan Agreement are covenants prohibiting us from (a) making
any loan in excess of $1 million or obtaining any loan in an amount exceeding $1 million without the consent of Woodford, which
consent may not be unreasonably withheld; (b) selling more than $1 million in assets;
(c) maintaining less than enough assets to perform our obligations under the Loan
Agreement; (d) encumbering any assets, except in the normal course of business, and not in an amount to exceed $1 million; (e)
amending or restating our governing documents; (f) declaring or paying any dividend; (g) issuing any shares which negatively affects
Woodford; and (h) repurchasing any shares.
The
Company also agreed to grant warrants to purchase shares of common stock to Woodford (the “Woodford Warrants”) in an amount
equal to 15% of the Company’s then issued and outstanding shares of common stock. Each Woodford Warrant has an exercise price equal
to the average of the closing price of the Company’s common stock for each of the ten days prior to the first amount being debited
from the bank account of Woodford, which equates to an exercise price of $56.00 per share. In the event the Company fails to repay the
amounts borrowed when due or Woodford fails to convert the amount owed into shares, the exercise price of the warrants may be offset
by amounts owed to Woodford, and in such case, the exercise price of the warrants will be subject to a further 25% discount.
In
connection with our entry into the Woodford Loan Agreement, the Company also entered into a Loan Agreement Deed, Debenture Deed and Securitization,
with Woodford (the “Security Agreement”), which provides Woodford with a first floating charge security interest over all
present and future assets of the Company in order to secure the repayment of amounts owed under the Loan Agreement.
On
June 12, 2023, the Company entered into an amendment of the Woodford Loan Agreement (the “Woodford Loan Agreement Amendment”).
The Woodford Loan Agreement Amendment provides that Woodford shall henceforth be able to convert, in whole or in part, the outstanding
balance of its loan into the conversion shares at a conversion price that represents a further 25% discount to the original conversion
price of 20%. The validity and application of the Woodford Loan Agreement Amendment is disputed by the Company.
Despite
requests from the Company, Woodford has repeatedly amongst other things: failed to prove the amounts borrowed by the Company or claimed
to have been advanced by Woodford to the Company; failed to indicate if it would accept accelerated payment of those verified amounts;
failed to provide an anti-money laundering acceptable account to which payment could be made by the Company and failed to explain failure
to respond to requests for other funding to be accepted in the context of the Woodford Loan Agreement; failed to respond to requests
for funding under the accordion facility of the Woodford Loan Agreement; and failed to respond to allegations of money laundering and
conspiracy to defraud the Company and the matter has been referred to the Company’s legal counsel.
Information
regarding ongoing legal proceedings with Woodford can be found in the “Legal Proceedings” section of this form.
3
Loan
Agreement with United Capital Investments London Limited
The
Company entered into a credit facility (the “UCIL Credit Facility”), which is represented by a loan agreement, which was
initially entered into on July 26, 2023, and was amended and restated on August 8, 2023, and subsequently amended on August 18, 2023
and amended and restated on February 16, 2024, the “UCIL Loan Agreement”). The UCIL Loan Agreement is with United Capital
Investments London Limited (“UCIL”), an entity in which each of Matthew McGahan, the Company’s Chief Executive Officer
and Chair of the Company’s Board, and Barney Battles, a former member of the Board, have a direct or indirect interest. The decision
by the Company to enter into the UCIL Loan Agreement followed an acknowledgment by the Company that it had not received the requisite
funding that it expected from Woodford on a timely basis, despite the Company making several requests to Woodford for said funding under
the Woodford Loan Agreement. Moreover, the Board of Directors determined that it was in the best interest of the Company and its stockholders
to enter into the UCIL Loan Agreement with UCIL, as an alternative lender to Woodford, upon receiving an event of default notice on July
21, 2023 (the “Default Notice”) and an event of default and crystallization notice on July 25, 2023 (the “Crystallization
Notice”) from Woodford under the Woodford Loan Agreement. Neither McGahan or Battles participated in the vote on the UCIL agreement
to ensure proper independence and correct corporate governance. On July 24, 2023, the Company responded to the Default Notice disputing
that an event of default had occurred given the Company’s earlier announcement that UCIL had agreed to enter into a funding arrangement
with the Company. On July 27, 2023, the Company replied to the Crystallization Notice denying that an event of default occurred or continued,
and further asserted that Woodford’s attempt for crystallization was inappropriate and unlawful under the Woodford Loan Agreement.
Given the uncertainty of the continued financing under the Woodford Loan Agreement, the Board of Directors sought to secure and formalize
the Company’s alternative funding by entering into the UCIL Loan Agreement.
Placement
Agent Agreement with Univest Securities, LLC
As
reported on form 8-K filed with the SEC on February 6, 2024, on December 6, 2023, the Company entered into a placement agent agreement
(the “Placement Agent Agreement”) with Univest Securities, LLC (the “Placement Agent”), whereby the Placement
Agent agreed to act as placement agent in connection with the Company’s offering (“Offering”) of convertible debt with
warrant coverage at 50% up to $1,000,000; consisting of a convertible promissory note (each, a “Convertible Note” or collectively,
the “Convertible Notes”), and a common stock purchase warrant (each, a “Warrant”, or collectively, the “Warrants”)
to purchase shares of common stock of the Company, par value $0.001 per share (the “Common Stock”) which include specific
registration rights (“Registration Rights”), directly to one or more investors (each, an “Investor” and, collectively,
the “Investors”) through the Placement Agent.
On
February 1, 2024, the parties agreed to increase the offering amount from $1,000,000 to $5,000,000. All other terms and conditions of
the offering remained the same. The Securities shall be offered and sold pursuant to Section 4(a)(2) under the Securities Act of 1933,
as amended (the “Securities Act”).
Business
Combination
The
Business Combination Agreement, executed on February 21, 2021, facilitated the merger of Trident Merger Sub II Corp. into AutoLotto,
with AutoLotto surviving as a wholly owned subsidiary of Trident Acquisitions Corp., which was subsequently renamed Lottery.com Inc.
The transaction involved an aggregate consideration of approximately $440 million, comprising 200,000 shares of common stock valued at
$2,200.00 per share. Additionally, the agreement provided for potential earnout shares for both Sellers and Founder Holders, subject
to specific conditions. However, these conditions were not met, resulting in the forfeiture of all potential earnout shares.
Board
of Directors
On
May 13, 2025, the Board of Directors of the Company appointed Mr. Marc Bircham as a member of its Board of Directors. Mr. Bircham also
serves as Executive Director of Sports.com. He is a seasoned executive, entrepreneur, and former international footballer with a dynamic
career that spans professional sports, business development, and strategic leadership. In his career, Marc has spearheaded international
growth, led complex acquisition projects, and forged high-value partnerships across the sports and entertainment industries.
Mr.
Bircham is eligible to participate in the Company’s equity compensation plans commensurate with all other Directors.
Reverse
Stock Splits
On
August 28, 2025, the Company amended its Charter to implement, effective at 5:30 p.m., Eastern time, a 1-for-10 Reverse Stock Split.
At the effective time of the Reverse Stock Split, every 10 shares of common stock either issued and outstanding or held as treasury stock
were automatically combined into one issued and outstanding share of common stock, without any change in the par value per share. Stockholders
who would have otherwise been entitled to fractional shares of common stock as a result of the Reverse Stock Split received a cash payment
in lieu of receiving fractional shares. In addition, as a result of the Reverse Stock Split, proportionate adjustments will be made to
the number of shares of common stock underlying the Company’s outstanding equity awards, the number of shares issuable upon the
exercise of the Company’s outstanding warrants and the number of shares issuable under the Company’s equity incentive plans
and certain existing agreements, as well as the exercise, grant and acquisition prices of such equity awards and warrants, as applicable.
The Reverse Stock Split was approved by the Company’s stockholders at the Company’s 2025 Annual Meeting of Stockholders on
February 20, 2025 and was subsequently approved by the Board of Directors on August 13, 2025.
Previously,
on August 9, 2023, the Company amended its Charter to implement, effective at 5:30 p.m., Eastern time, a 1-for-20 Reverse Stock Split.
At the effective time of the Reverse Stock Split, every 20 shares of common stock either issued and outstanding or held as treasury stock
were automatically combined into one issued and outstanding share of common stock, without any change in the par value per share. Stockholders
who would have otherwise been entitled to fractional shares of common stock as a result of the Reverse Stock Split received a cash payment
in lieu of receiving fractional shares. In addition, as a result of the Reverse Stock Split, proportionate adjustments will be made to
the number of shares of common stock underlying the Company’s outstanding equity awards, the number of shares issuable upon the
exercise of the Company’s outstanding warrants and the number of shares issuable under the Company’s equity incentive plans
and certain existing agreements, as well as the exercise, grant and acquisition prices of such equity awards and warrants, as applicable.
The Reverse Stock Split was approved by the Company’s stockholders at the Company’s 2023 Annual Meeting of Stockholders on
August 7, 2023, and was subsequently approved by the Board of Directors on August 7, 2023.
The
effects of the Reverse Stock Split have been reflected in this Quarterly Report on Form 10Q for all periods presented.
4
International
Expansion
In
June 2021, we closed the acquisition of Global Gaming, which holds 80% of the equity of each of Aganar and JuegaLotto. Aganar operates
in the licensed Online Lottery market in Mexico and is licensed to sell Mexican National Lottery draw games, instant win tickets, and
other games of chance online with access to a federally approved online casino and sportsbook gaming license. JuegaLotto is licensed
by Mexico authorities to commercialize international lottery games in Mexico through an authorized gaming portal and to commercialize
games of chance in other countries throughout Latin America. As of the date of this Report, according to Statista, the estimated size
of the Latin American lottery market is $.68 billion with a compound annual growth rate projected at 6.05% through 2028. Furthermore,
it is projected that there will be 3,000,000 online lottery players in the South American lottery market alone by 2028. Based on these
projections, we believe these acquisitions will provide opportunities for growth of our international operations throughout Mexico and
Latin America as we expand our portfolio of products and expose our existing products to new markets.
The
Company completed the acquisition of Spektrum Ltd from PlusEvo Ltd through a Share Purchase Agreement (SPA) executed on March 13, 2025.
This acquisition, valued at $1.5 million in common stock at $30.00 per share, supports Lottery.com’s strategic expansion and the
development of Lottery.com International. The acquisition provides the Company with a compliant platform to support lottery, sweepstakes
and social gaming operations in dozens of international jurisdictions.
Operations
Prior to Operational Cessation
Prior
to the Operational Cessation, the Company was a provider of domestic and international lottery products and services. As an independent
third-party lottery game service, we offered a platform that we developed and operated to enable the remote purchase of legally sanctioned
lottery games in the U.S. and abroad (the “Platform”). Our revenue generating activities included (i) offering the Platform
via our Lottery.com app and our websites to users located in the U.S. and international jurisdictions where the sale of lottery games
was legal and our services were enabled for the remote purchase of legally sanctioned lottery games (our “B2C Platform”);
(ii) offering an internally developed, created and operated business-to-business application programming interface (“API”)
of the Platform, which enabled our commercial partners, in permitted U.S. and international jurisdictions, to purchase certain legally
operated lottery games from us and to resell them to users located within their respective jurisdictions (“B2B API”); and
(iii) delivering global lottery data, such as winning numbers and results, and subscriptions to data sets of our proprietary, anonymized
transaction data pursuant to multi-year contracts to commercial digital subscribers (“Data Service”).
Mobile
Lottery Game Platform Services
Both
our B2C Platform and our B2B API provided users with the ability to purchase legally sanctioned draw lottery games via a mobile device
or computer, securely maintain their acquired lottery game, automatically redeem a winning lottery game, as applicable, and receive support,
if required, for the claims and redemption process. Our registration and user interfaces were designed to be easy to use, provide for
the creation of an account and purchase of a lottery game with minimum friction and without the creation of a mobile wallet or requirement
to pre-load minimum funds and - importantly - to provide instant confirmation of the user’s lottery game numbers, whether selected
at random or picked by the user. Users of our B2C Platform services paid a service fee and, in certain non-U.S. jurisdictions, a mark-up
on the purchase price. Prior to the Operational Cessation, we generated revenue from this service fee and mark-up. Our B2B API Platform
resumed limited operations during the month of April 2023. As of the date of this Report, our B2C Platform is not currently available
in the US.
The
WinTogether Platform
Prior
to the Operational Cessation, we operated and administered all sweepstakes offered by WinTogether, a registered 501(c)(3) charitable
organization (“WinTogether”), which was formed in April 2020 to support charitable, educational, and scientific causes. In
consideration of our operation of the WinTogether platform and administration of the sweepstakes, we received a percentage of the gross
donations to a campaign, from which we paid certain dividends and all administration costs.
On
April 1, 2024, Lottery.com resumed its sweepstakes offerings through its partnership with the WinTogether .org foundation. In April
2025, Sports.com sponsored a sweepstakes to support the Florida International University surrounding the Formula 1 Crypto.com Miami Grand
Prix 2025.
Current
Operations
Despite
the Operational Cessation, the Company’s subsidiaries have continued to operate. While the operational activities of these subsidiaries
vary, from the Operational Cessation through the date of this Report, each of TinBu, Aganar and JuegaLotto has decreased its expenses
and has had its revenue decrease from pre-Operational Cessation levels. Additionally, Sports.com Media Group Ltd is operational and generating revenue. Both Concerts.com and TicketStub.com
remain operational while the Company invests in redesign the sites to better meet the demands of today’s live entertainment consumers.
Data
Services
In
2018, we acquired TinBu, LLC (“TinBu”), a digital publisher and provider of lottery data results, jackpot results, and other
data, as a wholly-owned subsidiary. Through TinBu, our Data Service delivers daily results of over 800 domestic and international lottery
games from more than 40 countries, including the U.S., Canada, and the United Kingdom, to over 400 digital publishers and media organizations.
Our
technology pulls real time primary source data, and, in some instances, we acquire data from dedicated data feeds from the lottery authorities.
Our data is constantly monitored to ensure accuracy and timely delivery. We are not required to obtain licenses or approvals from the
lottery authorities to pull this primary source data or to acquire the data from such dedicated feeds. Commercial acquirers of our Data
Service pay a subscription for access to the Data Service and, for acquisition of certain large data sets, an additional per record fee.
We
additionally enter into multi-year contracts pursuant to which we sell proprietary, anonymized transaction data pursuant to multi-year
agreements and in accordance with our Terms of Service in consideration of a fee and in other instances provide the Data Service within
a bundle of provided services.
5
Lottery.com
International
On
June 24, 2025, The Company appointed Tim Scoffham CEO of Lottery.com International Limited. In this role, Scoffham will oversee,
the Company’s iGaming and international lottery division focused on delivering secure, compliant, and entertaining lottery experiences
across key global markets. His leadership will focus on aligning commercial, media, and technology platforms, bolstering permitted partnerships,
and unlocking scalable, revenue-generating opportunities in high-growth jurisdictions.
Aganar
and JuegaLotto
On
June 30, 2021, we acquired 100% of the equity of Global Gaming Enterprises, Inc., a Delaware corporation (“Global Gaming”),
which holds 80% of the equity of each of Medios Electronicos y de Comunicacion, S.A.P.I de C.V. (“Aganar”) and JuegaLotto,
S.A. de C.V. (“JuegaLotto”). JuegaLotto is federally licensed by the Mexican regulatory authorities with jurisdiction over
the ability to commercialize lottery games in Mexico through an authorized federal gaming portal and to commercialize games of chance
in other countries throughout Latin America. Aganar has been operating in the licensed Online Lottery market in Mexico since 2007 and
has certain rights to sell Mexican National Lottery draw games, instant win tickets, and other games of chance online.
Nook
Holdings, Ltd
On
September 28, 2023, the Company entered into Stock Purchase Agreement with the shareholders of Nook Holdings Limited (“Nook”),
a private limited Company incorporated and registered in the Abu Dhabi Global Market, Abu Dhabi, United Arab Emirates (“UAE”).
The total purchase price is approximately $2.314 million. The Company made payments totaling $137,500 in the fourth quarter of 2023 and
made additional deposits totaling $1,157,391 in the first nine months of 2025 for a cumulative total of $1,294,788 as of September 30, 2025
and anticipates the transaction closing in the fourth quarter of 2025 or as otherwise agreed by the parties. Nook is known for its innovative
approach to co-working in Dubai and has procured 200 licenses for individuals and companies in the sports, health and wellness sector
seeking access to Dubai and the broader Middle Eastern market. With its exclusive partnership with the Dubai Multi-Commodities Centre
Free Zone (DMCC), Nook offers a wide range of services, including business setup support, insurance, VAT registration, and networking
opportunities for like-minded sports entrepreneurs. As part of the acquisition, Nook will be rebranded under the Sports.com umbrella.
Sports.com
In
December 2021, we finalized the acquisition of the domain name https://sports.com . On March 26, 2025, the Company registered Sports.com
as a fictious name in the state of Florida under AutoLotto, Inc. Content provided by Sports.com is currently available worldwide as a
website and a mobile application. The website was relaunched in August 2025.
In
February 2025, the Company entered into a multi-year multi-year global partnership with Soccerex, the world’s leading soccer business
event organizer. The Agreement makes Sports.com the title sponsor for six global events including Soccerex 2025 for MENA, Europe and
USA which were held in Cairo, Amsterdam and Miami, respectively.
This
collaboration provides the Company with an influential platform to engage with key stakeholders in the football industry, further solidifying
Sports.com’s position at the intersection of sports, technology and entertainment. Working with the Soccerex team and its community
presents an opportunity to build brand awareness internationally for the Company’s gaming, content and entertainment brands.
In
May 2025, the Company entered into sponsorship agreements with Louis Foster and Calum Ilott, drivers in the NTT IndyCar Series, and Sebastain
Murray, a driver in the INDY NXT by Firestone series. The agreements provide the Company’s brands with exposure throughout the
2025 racing seasons with vehicle and attire logo placement and social media postings by the drivers.
On
June 17, 2025, the Company appointer Tamer Hassan as president of Sports.com Studios, Ltd. In this role, Hassan will lead the division’s
creative and strategic efforts to develop, produce and distribute compelling sports-focused films, docuseries, and premium digital content.
This new arm of the business will serve as the cornerstone of Sports.com’s global expansion into entertainment media and immersive
storytelling.
6
On
June 24, 2025, the Company appointed Tim Scoffham CEO of Sports.com Media Group, Ltd. In this role, Scoffham will oversee the
strategic integration and international expansion of Sports.com Media, a premium digital sports content and engagement platform. His
leadership will focus on aligning commercial, media, and technology platforms, bolstering regulatory partnerships, and unlocking scalable,
revenue-generating opportunities in high-growth jurisdictions.
On
July 17, 2025, the Company entered into its first official football league partnership in the
Indian subcontinent through a five-year commercial agreement with the Super League Kerala (“SLK”), valued at more than $11.6
million. The agreement establishes SEGG Media and Sports.com as the exclusive global commercial and broadcast partner for SLK,
encompassing: exclusive international streaming rights across all territories; integrated gaming and fan engagement products; global
sponsorship and brand activation rights; and distribution focus across the Indian subcontinent and MENA, especially targeting the vast
Keralite diaspora in the Middle East, North America, and Europe.
Sports.com
Studios Ltd, entered into a revenue-driven co-production partnership with GOATS Entertainment (Greatest Of All Time) on August 7, 2025.
This alliance will transform the legacies of the world’s greatest athletes into cash-generative content assets, combining premium
docuseries, exclusive merchandise, global fan activations, and immersive storytelling. The collaboration is designed to drive high-margin
revenue streams across OTT, e-commerce, experiential and licensing platforms.
On
Sept. 10, 2025, Sports.com Studios entered into a strategic global distribution partnership with the Døds Diving League (“DDL”),
the official global platform for the world’s fastest-growing extreme sport. The partnership will be managed by Sports.com Studios
Ltd, the newly launched sports content subsidiary of SEGG Media. The partnership will bring the thrill of Døds to millions of
fans worldwide. Under the agreement, Sports.com Studios became a global distribution partner for DDL events, ensuring competitions and
original content will be delivered through Sports.com platforms.
Plans
for Recommencement of Company Operations
As
noted above, since the Operational Cessation, the Company has had minimal day-to-day operations and has primarily focused on restarting
certain of its core businesses. The Company is executing on a multi-phase to recommence its gaming operations, which plan is outlined
below The sequence is subject to change.
Phase
1 - Resume Sweepstakes Operations. The Company resumed its sweepstakes operations in April 2025 in conjunction with the WinTogether
trust. The event was marketed under the DonateTo.Win brand. The launch was limited to Florida residents and awarded a prize for a VIP
experience at the 2025 Formula 1 Crypto.com Miami Grand Prix 2025. The launch confirmed that the core sweepstakes platform is fully operational
and ready to scale for nationwide events. The Company is planning additional events in the remainder of 2025 offering prizes related
the Company’s business’ in the entertainment and sports markets.
Phase
2 - Resume B2C Platform Operations. The Company believes that it will be in a position to relaunch its B2C Platform by the end of
2025. As of the date of this Report, the Company expects that it will initially relaunch its B2C Platform to customers in international
jurisdictions for a period of time before rolling it out to other jurisdictions. The Company
plans to limit the rollout in order to give it additional time to properly vet and confirm compliance with local, state and federal rules
related to ticket procurement and distribution. For more information, see “ Item 1A. Risk Factors. The Company has also maintained
various pre-paid media credits that it expects to use to launch and maintain promotional campaigns geared towards encouraging prior customers
to return to the Platform and to acquire new customers.
Phase 3 –
Master Affiliate Model for Lottery.com . The Company believes
that the strength of the Lottery.com can be used to drive revenue through strategic affiliate relationships across the global lottery
industry. The Company plans to offer an overarching Lottery.com loyalty and rewards program for all affiliates which allows the affiliate
to concentrate on direct B2B sales while it delivers content and rewards which appeal to all lottery players. The program will be structured
under a revenue-share model.
Phase
4 - Other Business Lines and Projects. The Company expects to continue to monetize the Sports.com brand, offer TicketStub.com
services in international jurisdictions, and expand the Concerts.com platform beyond ticket reselling, and partnering with licensed
providers in international jurisdictions to supply digital lottery games, and reviving other products and services that were under
development when the Operational Cessation occurred.
7
As
of the date of this Report, the current estimated cash balance of the Company and subsidiaries is approximately $320,000. The Company
believes that this cash on hand, along with future borrowings, will be sufficient for the Company to resume its core operations.
Our
common stock and warrants are traded on The Nasdaq Stock Market LLC (“Nasdaq”) under the ticker symbols “SEGG”
and “LTRYW,” respectively. As of the date of this Report, we are in compliance with Nasdaq’s continued listing
requirements (the “Listing Rules”). Under its new management, the Company continues to work to improve its disclosure and
reporting controls. Also, the Company plans to continue to strengthen and improve its systems of internal control over financial reporting
and invest in additional legal, accounting, and financial resources.
If
the Company’s securities are delisted from Nasdaq, it could be more difficult to buy or sell the Company’s common stock and
warrants or to obtain accurate quotations, and the price of the Company’s common stock and warrants could suffer a material decline.
Delisting could also impair the Company’s ability to raise additional capital needed to fund its operations and/or trigger defaults
and penalties under outstanding agreements or securities of the Company.
There
can be no assurance that we will have sufficient capital to support our operations and pay expenses, repay our debt, or that additional
funds will be available on favorable terms, if at all. We may not be able to restart our operations or generate sufficient funding to
support such operations in the future. The Company’s ability to continue its current operations, prepare and refile required reports,
and restart its prior operations, is dependent upon obtaining new financing. Future financing options available to the Company include
equity financings, debt financings or other capital sources, including collaborations with other companies or other strategic transactions.
Equity financings may include sales of common stock. Such financing may not be available on terms favorable to the Company or at all.
The terms of any financing may adversely affect the holdings or rights of the Company’s stockholders and may cause significant
dilution to existing stockholders. There can be no assurance that the Company will be successful in obtaining sufficient funding on terms
acceptable to the Company, if at all, which would have a material adverse effect on its business, financial condition and results of
operations, and it could ultimately be forced to discontinue its operations and liquidate. These matters, when considered in the aggregate,
raise substantial doubt about the Company’s ability to continue as a going concern for a reasonable period of time, which is defined
as within one year after the date that the financial statements are issued. The accompanying financial statements do not contain any
adjustments to reflect the possible future effects on the classification of assets or the amounts and classification of liabilities that
might result from the outcome of this uncertainty.
8
Components
of Our Results of Operations
Our
Revenue
Revenue
from B2C Platform [when operational]. Our revenue is the retail value of the acquired lottery game and the service fee charged to
the user, which we impose on each lottery game purchased from our B2C Platform. The amount of the service fee is based upon several factors,
including the retail value of the lottery game purchased by a user, the number of lottery games purchased by a user, and whether such
user is located within the U.S. or internationally. Currently, in the U.S, the minimum service fee is $0.50 for the purchase of a $1
lottery game and $1 for the purchase of a $2 lottery game; the service fee for additional lottery games purchased in the same transaction
is 6% of the face value of all lottery games purchased. For example, the service fee for the purchase of five $2 tickets is $1.60, comprised
of the $1 base service fee, plus 6% of the aggregate value of the face value of all lottery games purchased. The Company has not operated
its B2C platform in the US since July 2022. The Company does operate B2C business in Mexico through our wholly-owned subsidiary, Global
Gaming.
Data
Services. Commercial acquirers of our Data Service pay a subscription for access to the Data Service and, for acquisition of certain
large data sets, an additional per record fee. The Company additionally enters into multi-year contracts pursuant to which it sells proprietary,
anonymized transaction data pursuant to multi-year agreements and in accordance with our Terms of Service in consideration of a fee.
Our Data Services operations were not impacted by the Operational Cessation.
Revenue-Share
Arrangements Sports.com Media Group has entered into agreements with telcos which allow them to monetize Sports.com content to their
users. Both parties share in the revenue.
Our
Operating Costs and Expenses
Personnel
Costs. Personnel costs include salaries, payroll taxes, health insurance, worker’s compensation and other benefits for management
and office personnel.
Professional
Fees. Professional fees include fees paid for legal and financial services, accountants and other professionals.
General
and Administrative. General and administrative expenses include marketing and advertising expenses, office and facilities lease payments,
travel expenses, bank fees, software dues and subscriptions, expensed research and development (“R&D”) costs and other
fees and expenses.
Depreciation
and Amortization. Depreciation and amortization expenses include depreciation and amortization expenses on real property and other
assets.
9
Key
Trends and Factors Affecting Our Results
The
following describes the trends associated with our business prior to the Operational Cessation that have impacted, and which we expect
will continue to impact, our business and results of operations in a material way:
International
operations . We face challenges related to expanding our footprint globally and the related process of obtaining the licenses and
regulatory approvals necessary to provide services and products within new and emerging markets. The international jurisdictions where
we operate and seek to expand have been subject to increasing foreign currency fluctuations against the U.S. dollar, inflationary pressures
and political and economic instability. We expect these trends to continue during fiscal 2025 and believe they are likely to affect consumer
spending, which could have a material impact on our revenues. As a result, it may take longer to achieve projected revenue gains or generate
cash in any such regions affected or any new foreign jurisdiction into which we expand.
Introduction
of a new gaming platform . We developed a proprietary, blockchain-enabled gaming platform, which we named Project Nexus. Project
Nexus is designed to handle high levels of user traffic and transaction volume, while maintaining expediency, security, and
reliability in (i) the processing of lottery game sales, (ii) fulfillment of retail requirements of the B2C Platform, (iii)
the administrative and back-office functionality required by our B2B API, and (iv) the requirements of our claims and redemption
process. We expect to utilize this platform to launch new products, including any proprietary products we may introduce. The
introduction of new technology like Project Nexus is subject to risks including, among other things, implementation delays, issues
successfully integrating the technology into our solutions, or the possibility that the technology does not produce the expected
benefits.
Our
growth plans and the competitive landscape. Our direct competitors operate in the global entertainment and gaming industries
and, like us, seek to expand their product and service offerings with integrated products and solutions. Our short-to-medium term
focus is on increasing our brand penetration in U.S. and international jurisdictions by increasing direct to consumer marketing
campaigns, entering into affiliate partnerships in U.S. and select foreign jurisdictions and acquiring synergistic enterprises domestically and abroad.
Current
Plan of Operations
As
of the date of this Report, the Company’s primary revenue drivers are its data business, lottery ticket sales in Mexico and
sponsorship and licensing deals with Sports.com Media Group. It is anticipated that operational costs for the next 12 months through September 30, 2026 will be
greater than revenues. It is anticipated that the liquidity gap will be satisfied by equity investment or debt incurred, of which there
is no assurance.
Within
the next 12 months, the Company plans to continue to reintroduce the Lottery.com brand to the domestic market and expand
international operations in gaming, sports, and entertainment. Moreover, the Company plans to enhance its mobile application to include pool plays, ticket
subscriptions, loyalty programs and various gamification modules.
The
Company is moving forward with its previously announced plans to monetize the Sports.com brand. Those plans include introducing an advertising-supported
subscription model; the creation and licensing of original content through Sports.com Studios; and completing the acquisition of Nook
and marketing business licenses to companies in the sports, health and wellness markets seeking access to Dubai and the broader Middle
Eastern market.
The
acquisition of DotCom Ventures Inc. introduces additional revenue streams for us including concert and sporting events ticket sales,
an entertainment focused marketplace of concert memorabilia, live streaming of concert events, and ticket sales in international jurisdictions.
10
Results
of Operations
Our
consolidated financial statements have been prepared assuming that we will continue as a going concern and, accordingly, do not include
adjustments relating to the recoverability and realization of assets and classification of liabilities that might be necessary should
we be unable to continue in operation. We will require additional capital to meet our long-term operating requirements. We expect to
raise additional capital through, among other things, the sale of equity or debt securities.
Three
Months Ended September 30, 2025 Compared to Three Months Ended September 30, 2024
The
following table summarizes our results of operations for the three months ended September 30, 2025 and September 30, 2024, respectively.
For the three months Ended
September 30,
2025
2024
$ Change
% Change
Revenue
$ 137,769
$ 200,653
(62,884 )
-31 %
Cost of revenue
204,868
86,315
118,553
137 %
Gross profit
(67,189 )
114,338
(181,527 )
-159 %
Operating expenses:
Personnel costs
360,135
679,346
(319,211 )
-47 %
Professional fees
1,613,268
1,205,900
407,368
34 %
General and administrative
1,498,490
681,345
817,145
120 %
Depreciation and amortization
1,180,132
1,207,913
(27,787 )
-2 %
Total operating expenses
4,652,025
3,774,504
877,521
23 %
Loss from operations
(4,719,214 )
$ (3,660,166 )
(1,059,048 )
29 %
Other expenses
Interest expense
67,845
126,753
(58,908 )
-46 %
Other (income) expense
(19,343 )
(20,431 )
(1,088 )
-5 %
Loss on impairment of intangibles & goodwill
-
4,298,002
(4,298,002 )
-100 %
Total other expenses, net
48,502
4,404,324
(4,355,822 )
-99 %
Net loss before income tax
$ (4,767,716 )
$ (8,064,490 )
(3,296,774 )
-41 %
Income tax expense (benefit)
4,365
12,814
(8,449 )
-66 %
Net loss
(4,772,081 )
(8,077,304 )
(3,355,223 )
-42 %
Revenue.
Revenue .
Revenue for the three months ended September 30, 2025 was $1 38 ,000, a decrease of $6 3 ,000, or 31%,
compared to revenue of $201,000 for the three months ended September 30, 2024. The decrease is the net effect of decreases of
$38,000 for Global Gaming and $2 4 ,000
for TinBu in 2025 and 1,000 for
S&MI vs 2024.
Cost
of Revenue . Cost of revenue includes product costs, commission expense to affiliates and commercial partners, and merchant
processing fees. Cost of revenue for the three months ended September 30, 2025 was $205,000 thousand, an increase of
$11 9 ,000, or 13 7 %, compared to cost of
revenue of $86,000 for the three months ended September 30, 2024. For the three months ended September 30, 2025 there were increases
of $63,000 in cost of revenue for the S&MI subsidiary and $59,000 for Global Gaming
offset by minor decreases for the core Lottery business.
Gross
Profit . Gross profit for the three months ended September 30, 2025 was a loss of $67,000 compared to profit of $114,000 for the
three months ended September 30, 2024, a decrease of $182,000, or 15 9 %.
Gross profit for Global Gaming decreased by: $97,000, Tinbu by $23,000 and S&MI by $62,000 in the three months ended September
30, 2025.
11
Operating
Costs and Expenses.
For the three months Ended
September 30,
2025
2024
$ Change
% Change
Operating expenses:
Personnel costs
360,135
679,346
(319,211 )
-47 %
Professional fees
1,613,268
1,205,900
407,368
34 %
General and administrative
1,498,490
681,345
817,145
120 %
Depreciation and amortization
1,180,132
1,207,913
(27,787 )
-2 %
Total Operating Expenses
4,652,025
3,774,504
766,410
23 %
Loss from operations
(4,719,214 )
(3,660,166 )
(1,059,048 )
29 %
Operating
expenses for the three months ended September 30, 2025 were $4.7 million, an increase of $766,000, or 23%, compared to $3.8 million
for the three months ended September 30, 2024. The increase was primarily driven by increases of $817,000 in General and
administrative costs and $407,000 in Professional fees offset by decreases in Personnel costs of $319,000 and Depreciation and amortization of $28,000. Reasons for these decreases are described
below.
Personnel
Costs . Personnel costs were $360,000 for the three months ended September 30, 2025, a decrease of $319,000 or (47%) from
$679,000 for the three months ended September 30, 2024. The decrease is primarily due to changes in the composition of the teams for
the parent company and TinBu subsidiary for the three months ended September 2025 as compared with the three months ended September
30, 2024.
Professional
Fees . Professional fees increased by $407,000 or 34%, from $1.2 million for the three months ended September 30, 2024 to $1.6 million
for the three months ended September 30, 2025. The increase was due to expenses incurred for outside attorneys in the three months ended September 30, 2025. Activity levels for outside attorneys were lower for the
same period in 2024.
12
General
and Administrative . General and administrative expenses were $1.5 million, for the three months ended September 30, 2025, an increase
of $817,000 or 120% from $681,000 for the three months ended September 30, 2024. Primary drivers of the increase for the three months ended September 30, 2025 vs the three months ended September
30, 2024 were: $140,000 for the Advisory Board, $375,000 for Sponsorships, $189,000 for Public Relations, and $70,000 business insurance
premiums.
Depreciation
and Amortization. Depreciation and amortization decreased $28,000, or 2%, from $1.21 million for the three months ended September
30, 2024 to $1.18 million for the three months ended September 30, 2025. The decrease was primarily driven by write-offs to intangible
assets related to Global Gaming in 2024 resulting in a decrease for the three months ended September
30, 2025, and because Tinbu intangibles became fully amortized in the summer of 2024.
Other
(Income) Expense, Net.
For the three months Ended
September 30,
2025
2024
$ Change
% Change
Other expenses
Interest expense
67,845
126,753
(58,908 )
-46 %
Other (income) expense
(19,343 )
(20,431 )
(1,088 )
-5 %
Loss on impairment of intangibles & goodwill
-
4,298,002
(4,298,002 )
-100 %
Total other expenses, net
48,502
4,404,324
(4,355,822 )
-99 %
Interest
Expense . Interest expense for the three months ended September 30, 2025 was $68,000 vs interest expense of $127,000 for the
three months ended September 30, 2024, a decrease of $59,000 or 46%. Interest expense relates to notes payable from the time of the
business combination plus interest on more recent convertible notes from Woodford, UCIL, and Univest. Interest accrual for
convertible debt was lower for the three months ended September 30, 2025 than for the three months ended September 30, 2024 due to
lower balances for convertible debt as a result of conversions to equity.
Other
(Income) Expense . Other (Income) was essentially flat for the three months ended September 30, 2025 compared with
the three months ended September 30, 2024.
Nine
Months Ended September 30, 2025 Compared to Nine Months Ended September 30, 2024
The
following table summarizes our results of operations for the nine months ended June 30, 2025 and June 30, 2024, respectively.
For the nine months Ended
September 30,
2025
2024
$ Change
% Change
Revenue
$ 553,290
$ 716,970
(163,680 )
-23 %
Cost of revenue
530,069
215,672
314,397
146 %
Gross profit
23,221
501,298
(478,077 )
-95 %
Operating expenses:
Personnel costs
1,485,738
3,454,011
(1,968,273 )
-57 %
Professional fees
3,878,826
4,769,938
(891,112 )
-19 %
General and administrative
3,361,031
3,598,397
(237,366 )
-7 %
Depreciation and amortization
3,281,090
3,823,641
(542,551 )
-14 %
Total operating expenses
12,006,685
15,645,987
(3,639,302 )
-23 %
Loss from operations
(11,983,464 )
$ (15,144,689 )
(3,161,225 )
-21 %
Other expenses
Interest expense
7,726
350,784
(343,058 )
-98 %
Other expense
(107,948 )
(11,747 )
(96,201 )
819 %
Loss on impairment of intangibles & goodwill
-
4,298,002
(4,298,002 )
-100 %
Total other expenses, net
(100,222 )
4,637,039
(4,737,261 )
-102 %
Net loss before income tax
$ (11,883,242 )
$ (19,781,728 )
(7,898,486 )
-40 %
Income tax expense (benefit)
12,665
21,114
(8,449 )
-40 %
Net loss
(11,895,907 )
(19,802,842 )
(7,906,935 )
-40 %
13
Revenue .
Revenue for the nine months ended September 30, 2025 was $553,000, a decrease of $164,000, or 23%, compared to revenue of $717,000
for the nine months ended September 30, 2024. The decrease in revenue is the net effect of decreases of $141,000 for Global Gaming
and $108,000 for TinBu in 2025 vs 2024 offset by an increase of $87,000 in revenue for the S&MI subsidiary which is because S&MI was present for nine months in 2025 and only for one month in 2024.
Cost
of Revenue . Cost of revenue includes product costs, commission expense to affiliates and commercial partners, and merchant processing
fees. Cost of revenue of $530,000 for the nine months ended September 30, 2025 was an increase of $314,000 or 146% compared with $216,000
for the nine months ended September 30, 2024. The primary driver of the increase is because S&MI was present for nine months in 2025 and only for one month in 2024. Cost of revenue for TinBu was essentially flat and
there was a small increase for Global Gaming.
Gross
Profit . Gross profit for the nine months ended September 30, 2025 was $23,000 compared to $501,000 for the nine months ended
September 30, 2024, a decrease of $478,000, or 95%. Gross profit decreased by: $156,000, for Global Gaming, Tinbu by $108,000, and
S&MI by $214,000 in the three months ended September 30, 2025.
Operating
Costs and Expenses.
For the nine months Ended
September 30,
2025
2024
$ Change
% Change
Operating expenses:
Personnel costs
1,485,738
3,454,011
(1,968,273 )
-57 %
Professional fees
3,878,826
4,769,938
(891,112 )
-19 %
General and administrative
3,361,031
3,598,397
(237,366 )
-7 %
Depreciation and amortization
3,281,090
3,823,641
(542,551 )
-14 %
Total operating expenses
12,006,685
15,645,987
(3,639,302 )
-23 %
Loss from operations
(12,983,464 )
$ (15,144,689 )
(3,161,225 )
-21 %
Operating
expenses for the nine months ended September 30, 2025 were $12.0 million, a decrease of $3.6 million, or 23%, compared to $15.6 million
for the nine months ended September 30, 2024. The decrease was primarily driven by a decrease of $2.0 million in Personnel costs accompanied
by decreases in: Professional fees of $891,000, General and administrative expenses of $237,000, Depreciation
and amortization by $543,000. Reasons for these decreases are described below.
Personnel
Costs . Personnel costs decreased by $2.0 million or 57% from $3.4 million for the nine months ended September 30, 2024, to $1.5
million for the nine months ended September 30, 2025. The decrease is because there were changes in the composition of the team for
the parent company and Tinbu subsidiary in 2025 and also expenses recorded in the nine months ended September 30, 2024 for shares of
common stock and related payroll taxes granted to officers for retention and their contributions to the turnaround did not reoccur during the nine months ended September 30, 2025.
Professional
Fees . Professional fees decreased by $891,000, or 19%, from $4.8 million for the nine months ended September 30, 2024 to $3.9 million
for the nine months ended September 30, 2025. Although there were increases in expenses for outside attorneys during the three months ended September 30, 2025, Legal fees for the first half of 2025 were lower than in the first half of 2024 and expenses for shares of common
stock granted to consultants in the first half of 2024 for retention and compensation related to the turnaround did not reoccur in 2025.
14
General
and Administrative. General and administrative expenses decreased $237,000, or 7%, from $3.6 million for the nine months ended September
30, 2024 to $3.4 million for the nine months ended September 30, 2025. Primary drivers of the decrease were: travel expenses lower by $72,000, consulting for technology development lower by $80,000, and software expenses lower by $60,000 in the nine months ended September 30, 2025 than the nine months ended September 30, 2024.
Depreciation
and Amortization. Depreciation and amortization decreased $543,000 or 14%, from $3.8 million for the nine months ended September 30,
2024 to $3.3 million for the nine months ended September 30, 2025. The decrease was primarily driven by write-offs to intangible assets
related to Global Gaming in 2024 and because Tinbu intangibles became fully amortized in the summer of 2024 and there has been no amortization on them in the nine months ending September 30, 2025.
Other
(Income) Expense, Net.
For the nine months Ended
September 30,
2025
2024
$ Change
% Change
Other expenses
Interest (Income) expense
7,726
350,784
(343,058 )
-98 %
Other (Income) expense
(107,948 )
(11,747 )
(96,201 )
819 %
Loss on impairment of intangibles & goodwill
-
4,298,002
(4,298,002 )
-100 %
Total other expenses, net
(100,222 )
4,637,039
(4,737,261 )
-102 %
Interest
Expense (Income) . Interest expense for the nine months ended September 30, 2025 was $8,000 vs interest expense of $351,000 for the
nine months ended September 30, 2024, a decrease of $344,000 or 98%. Interest accrual for convertible debt was lower for the nine months
ended September 30, 2025 due to lower balances for convertible debt as a result of conversions to equity. Additionally, accruals for
$227,000 were recorded in the nine months ended September 30, 2025 for accrued interest income on a note receivable.
Other
(Income) Expense . Other income was $108,000 for the nine months ended September 30, 2025 vs. $12,000 for the
nine months ended September 30, 2024, an increase of $96,000 or 819%.
Our consolidated financial statements have been prepared assuming that we will continue as a going concern and, accordingly, do not include
adjustments relating to the recoverability and realization of assets and classification of liabilities that might be necessary should
we be unable to continue in operation. We will require additional capital to meet our long-term operating requirements. We expect to raise
additional capital through, among other things, the sale of equity or debt securities.
Liquidity
and Capital Resources
Prior
to the Operational Cessation, our primary need for liquidity was to fund working capital requirements of our business, growth, capital
expenditures and for general corporate purposes. Our primary source of liquidity had historically been funds generated by financing activities.
Upon the Closing of the business combination on October 29, 2021, we received net proceeds of approximately $42.8 million in cash.
Following
the Operational Cessation, our primary need for liquidity has been to fund the restart of our business operations, re-hire employees
and pay our expenses. The most likely source of such future funding presently available to us is through additional borrowings under
loan agreements or through the issuance of equity or debt securities. If lenders do not advance us amounts as agreed under loan agreements
or we are otherwise not able to secure the necessary capital to restart our operations, hire new employees, and obtain funding sufficient
to support and restart our operations, we may be forced to permanently cease our operations, sell off our assets and operations, and/or
seek bankruptcy protection, which could cause the value of our securities to become worthless.
These
conditions, along with our current lack of material revenue producing activities, and significant debt, raise substantial doubt about
our ability to continue as a going concern for the next 12 months. For more information, see Note 2 - Significant Accounting Policies,
Going Concern to the consolidated financial statements included herein.
Cash
Flows
Net
cash used in operating activities was $6.4 million for the nine months ended September 30, 2025, compared to net cash provided by operating
activities of $953,000 for the nine months ended September 30, 2024 which was an increase of $7,4 million year over year.
Net
cash used in investing activities during the nine months ended September 30, 2025 was $2.1 million vs net cash used by investing activities of $885,000 for the nine months ended September 30, 2024, an
increase of $1.2 million year over year, For both years, cash used in investing activities was related to acquisitions of subsidiaries and related intangible
assets.
Net
cash provided by financing activities was $8.8 million for the nine months ended September 30, 2025, compared to net cash used in
financing activities of $32,000 for the nine months ended September 30, 2024. The increase was the result of funding received under the stock purchase agreement and convertible notes.
15
Emerging
Growth Company Accounting Election
Section
102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards
until private companies are required to comply with the new or revised financial accounting standards. The JOBS Act provides that a company
can choose not to take advantage of the extended transition period and comply with the requirements that apply to non-emerging growth
companies, and any such election to not take advantage of the extended transition period is irrevocable. We are an “emerging growth
company” as defined in Section 2(a) of the Securities Act of 1933, as amended, and have elected to take advantage of the benefits
of this extended transition period. We expect to remain an emerging growth company through the end of the 2026 fiscal year and we expect
to continue to take advantage of the benefits of the extended transition period. This may make it difficult or impossible to compare
the financial results with the financial results of another public company that is either not an emerging growth company or is an emerging
growth company that has chosen not to take advantage of the extended transition period exemptions for emerging growth companies because
of the potential differences in accounting standards used.
Critical
Accounting Policies and Estimates
Our
financial statements and the related notes thereto included elsewhere in this Report are prepared in accordance with U.S. Generally Accepted
Accounting Principles (GAAP). The preparation of financial statements requires management to make estimates and assumptions that affect
the reporting values of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements,
and the reported amounts of revenue and expenses during the reporting period. The more significant estimates and assumptions are those
used in determining the recoverability of long-lived assets. Accordingly, actual results could differ from those estimates. To the extent
that there are differences between our estimates and actual results, our future financial statement presentation, financial condition,
results of operations and cash flow will be affected.
Our
critical accounting policies are described under the heading “Management’s Discussion and Analysis of Financial Condition
and Results of Operations— Critical Accounting Policies and Estimates” in the Annual Report and the notes to the audited
financial statements appearing elsewhere in the Annual Report. During the nine months ended September 30, 2025, there were no material
changes to our critical accounting policies from those discussed in our Amended 2024 Annual Report.
In
February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842).” This guidance requires recognition of most lease liabilities
on the balance sheet to give investors, lenders, and other financial statement users a more comprehensive view of a company’s long-term
financial obligations, as well as the assets it owns versus leases. ASU 2016-02 will be effective for fiscal years beginning after December
15, 2021, and for interim periods within annual periods after December 15, 2022. In July 2018, the FASB issued ASU 2018-11 making transition
requirements less burdensome. The standard provides an option to apply the transition provisions of the new standard at its adoption
date instead of at the earliest comparative period presented in the Company’s financial statements. The adoption of this standard
did not have a material impact on our financial statements.
In
June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses: Measurement of Credit Losses on Financial
Instruments”, as additional guidance on the measurement of credit losses on financial instruments. The new guidance requires the
measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions
and reasonable supportable forecasts. In addition, the guidance amends the accounting for credit losses on available-for-sale debt securities
and purchased financial assets with credit deterioration. The new guidance is effective for all public companies for interim and annual
periods beginning after December 15, 2019, with early adoption permitted for interim and annual periods beginning after December 15,
2018. In October 2019, the FASB approved a proposal which grants smaller reporting companies additional time to implement FASB standards
on current expected credit losses (CECL) to January 2023. As a smaller reporting company, we deferred adoption of ASU No. 2016-13 until
January 2023.
Item
3. Quantitative and Qualitative Disclosures About Market Risk.
As
a “smaller reporting company” as defined by Rule 10(f)(1) of Regulation S-K, the Company is not required to provide this
information.
Item
4. Controls and Procedures.
Evaluation
of Disclosure Controls and Procedures
As
previously disclosed, in connection with the filing of the Company’s Annual Report on Form 10-K for the year ended December 31,
2021 (the “Original 2021 Annual Report”) on April 1, 2022, our management, with the participation of our then Chief Executive
Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in
Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of December 31, 2021. Based on their evaluation, our then Chief Executive Officer
and Chief Financial Officer concluded that, as of December 31, 2021, our disclosure controls and procedures were not effective due to
material weaknesses in our internal control over financial reporting with respect to our financial statement close and reporting process.
In
connection with the filing of Amendment No. 1 to the Company’s Annual Report on Form 10-K/A for the year ended December 31, 2021
(the “Amended 2021 Annual Report”), our management, with the participation of our Chief Executive Officer, reevaluated the
effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange
Act) as of December 31, 2021 and determined they were not effective due to the material weaknesses in our internal control over financial
reporting with respect to our financial statement close and reporting process. Our disclosure controls and procedures are designed to
ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed,
summarized and reported within the time periods specified in SEC rules and forms, and that such information is accumulated and communicated
to our management, including our Chief Executive Officer, to allow timely decisions regarding required disclosures.
16
Material
Weakness in Internal Control Over Financial Reporting
In
connection with the audit of our condensed consolidated financial statements included in this Report, our management identified material
weaknesses in our internal control over financial reporting as of December 31, 2024 and 2023 relating to deficiencies in the design and
operation of the procedures relating to the closing of our financial statements. These include: (i) our lack of a sufficient number of
personnel with an appropriate level of knowledge and experience in accounting for complex or non-routine transactions, (ii) the fact
that our policies and procedures with respect to the review, supervision and monitoring of our accounting and reporting functions were
either not designed and in place or not operating effectively; (iii) our inability to complete the timely closing of financial books
at the quarter and fiscal year end, and (iv) incomplete segregation of duties in certain types of transactions and processes.
Specifically,
management did not design and maintain sufficient procedures and controls related to revenue recognition including those related to ensuring
accuracy of revenue recognized from non-routine transactions such as the sales of LotteryLink Credits. As a result, we determined that
there was an overstatement of revenue in the consolidated statement of operations of approximately $52.1 million during the year ended
December 31, 2021, which required a restatement of the previously issued financial statements for the year ended December 31, 2021 contained
in the Amended 2021 Annual Report.
We
have begun implementing remediation steps to improve our internal control over financial reporting and to remediate the identified material
weaknesses, including (i) adding personnel with sufficient accounting knowledge; (ii) adopting a more rigorous period-end review process
for financial reporting; (iii) adopting improved period close processes and accounting processes, and (iv) clearly defining and documenting
the segregation of duties for certain transactions and processes. Management has expanded and will continue to enhance our system of
identifying transactions and evaluating and implementing the accounting standards that apply to our financial statements, including through
enhanced analyses by our personnel and third-party professionals with whom we consult regarding complex accounting applications. We intend
to continue take steps to remediate the material weaknesses described above and further continue re-assessing the design of controls,
the testing of controls and modifying processes designed to improve our internal control over financial reporting. The Company plans
to continue to assess its internal controls and procedures and intends to take further action as necessary or appropriate to address
any other matters it identifies or are brought to its attention. We will not be able to fully remediate these material weaknesses until
these steps have been completed and have been operating effectively for a sufficient period of time. The implementation of our remediation
will be ongoing and will require validation and testing of the design and operating effectiveness of internal controls over a sustained
period of financial reporting cycles. We may also conclude that additional measures may be required to remediate the material weaknesses
in our internal control over financial reporting.
We
cannot assure you that the measures we take will be sufficient to remediate the material weaknesses we identified or avoid the identification
of additional material weaknesses in the future. If the steps we take do not remediate the material weaknesses in a timely manner, there
could continue to be a reasonable possibility that this control deficiency or others could result in another material misstatement of
our annual or interim financial statements that would not be prevented or detected on a timely basis.
For
more information, see “ Item 1A. Risk Factors - Public Company Operating Risks - If we fail to implement and maintain an effective
system of internal controls, we may be unable to accurately report our results of operations, meet our reporting obligations or prevent
fraud, and investor confidence and the trading price of our common stock and warrants may be materially and adversely affected .”
Changes
in Internal Control Over Financial Reporting
Except
as otherwise described herein, there was no change in our internal control over financial reporting identified in connection with the
evaluation required by Rule 13a-15(d) and 15d-15(d) of the Exchange Act that occurred during the quarter ended September 30, 2025 that
has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
17
PART
II – OTHER INFORMATION
Item
1. Legal Proceedings
The
Company is from time to time a party to various lawsuits, claims and other legal proceedings that arise in the ordinary course of business.
In addition, the Company is a party to several material legal proceedings, which are described below. The outcome of litigation is inherently
uncertain. If one or more legal matters were resolved against the Company in a reporting period for amounts in excess of management’s
expectations, the Company’s financial condition and operating results for that reporting period could be materially adversely affected.
J. Streicher
On
July 29, 2022, the Company filed its original Verified Complaint for Breach of Contract and Specific Performance (the “Streicher
Complaint”) against J. Streicher Financial, LLC (“Streicher”) in the Court of Chancery of the State of Delaware (the
“Chancery Court”), styled AutoLotto, Inc. dba Lottery.com v. J. Streicher Financial, LLC (Case No. 2022-0661-MTZ) .
In the Streicher Complaint, the Company alleged that Streicher breached the contract entered into by the parties on March 9, 2022 and
demanded that Streicher return $16,500,000 it owes to the Company. On September 26, 2022, the Chancery Court entered an order in favor
of the Company, Granting with Modifications Company’s Motion for Partial Summary Judgment in the amount of $16,500,000 (the
“Streicher Judgment”). On October 27, 2022, the Chancery Court further awarded the Company $397,037 in attorney’s fees
(the “Fee Order”). On November 15, 2022, the Company initiated efforts against Streicher to seek collections on the Judgment.
On December 8, 2022, the Company’s prior attorney Skadden, Arps, Slate, Meagher & Flom, LLP (“Skadden”) filed its
Combined Motion to Withdraw as Counsel and For a Charging Lien in amount of $3,024,201 for legal fees unpaid by Company (“Skadden’s
Motion”). On December 30, 2022, the Company filed its response to Skadden’s Motion, alleging that the Chancery Court should
deny Skadden’s Motion for a Charging Lien as a matter of law or, in the alternative, limit the charging lien to the amount
of the attorneys’ fees awarded by the Fee Order. As of the date of this Report, the Chancery Court has not set Skadden’s
Motion for an oral hearing, nor has it entered an order on the motion. On January 20, 2023, faced with post-judgment discovery and depositions,
Streicher remitted a partial payment towards the Judgment in the amount of $75,000. On February 13, 2023, Streicher made another payment
towards the Judgment in the amount of $50,000 and had agreed to make another payment in the amount of $75,000 on February 28, 2023, which
it failed to make. The Company intends to fully collect on the Judgment and shall pursue all legal and equitable means to enforce the
Judgment against Streicher until the Judgment is fully satisfied.
Preston
Million Class Action
On
August 19, 2022, Preston Million filed a Class Action Complaint (the “Class Action Complaint”) against the Company
and certain former officers and directors of the Company in the United States District Court for Southern District of New York (the “SDNY”),
styled Preston Million, Individually and on Behalf of All Others Similarly Situated vs. Lottery.com, Inc. f/k/a Trident Acquisitions
Corp., Anthony DiMatteo, Matthew Clemenson and Ryan Dickinson (Case No. 1:22-cv-07111-JLR) . The Class Action Complaint alleged violations
by all defendants of Sections 10(b) and 20(a) of the Securities Exchange Act of 1934 (the “Exchange Act”) 15 U.S.C. §§
78j(b), 78t(a), as amended by the Private Securities Litigation Reform Act of 1995 (“PSLRA”), U.S.C. § 78u-4 et seq .
(collectively “Federal Securities Laws”). On November 18, 2022, the SNDY ordered the appointment of RTD Bros, LLC, Todd Benn,
Tom Benn and Tomasz Rzedian (collectively “Lottery Investor Group”) as lead plaintiff and Glancy Prongay & Murray, LLP
as lead counsel for plaintiffs and for the class in the case. On December 5, 2022, the Court stipulated a Scheduling Order in
the case. On January 12, 2023, the Company’s legal counsel timely filed its Notice of Appearance . On January 31, 2022, plaintiffs
filed their Amended Complaint adding Kathryn Lever, Marat Rosenberg, Vadim Komissarov, Thomas Gallagher, Gennadii Butkevych, Ilya
Ponomarev as additional defendants in the case. The Amended Complaint alleges, among other things, that defendants made materially
false and misleading statements in violation of Section 10(b),14(a) and 20(a) of the Exchange Act and plaintiffs seek compensatory damages,
reasonable costs and expenses including counsel fees and expert fees. Pursuant to the Scheduling Order , the Company filed its
motion to dismiss the Amended Complaint on April 3, 2023, under the newly consolidated caption and its proposed order to dismiss the
matter. Plaintiffs were expected to file their opposition to the motion to dismiss no later than May 18, 2023, which would trigger the
Company’s deadline to file its reply brief in support of their motion to dismiss no later than June 20, 2023. On February 6, 2024,
the SDNY granted the Company’s Motion to Dismiss. On June 12, 2024, plaintiffs amended their complaint (the “Third Amended
Complaint”). On July 12, 2024, the Company filed its motion to dismiss the Third Amended Complaint (the “MTD Third Amended
Complaint”). On August 8, 2024, the plaintiffs filed their response in opposition to the MTD Third Amended Complaint. The Company
filed its reply on August 22, 2024 to plaintiffs’ response in opposition to the MTD Third Amended Complaint. On February 25, 2025,
the Court granted in part and denied in part the MTD Third Amended Complaint (the “Order). As set forth in the Order, the Class
Plaintiffs’ Section 10(b) claim shall proceed against Defendant Dickinson and the Company based on post−merger representations
regarding Lottery’s financial performance and financial reporting. Class Plaintiffs’ and Hoffman’s Section 20(a) claim
premised on Section 10(b) shall likewise proceed against Defendant Dickinson. Class Plaintiffs’ Section 14(a) claim shall proceed
against the Company and Defendants DiMatteo, Clemenson and Dickinson with respect to certain legal and regulatory compliance statements
in the Proxy. The remainder of Plaintiffs claims were dismissed, including all claims against Komissarov. The Court also ordered that
Plaintiffs shall have leave to amend within twenty−one (21) days of this opinion and order. On March 13, 2025, the Court granted
Plaintiff Hoffman’s motion for leave for additional time to amend his complaint. Accordingly, Hoffman’s’ Third Amended
Complaint shall be due April 24, 2025. Defendants’ motions to dismiss shall be due June 30, 2025; Plaintiff Hoffman’s opposition
brief will be due August 14, 2025; and Defendants’ reply briefs shall be due September 17, 2025. On or about September 5, 2025, the Government filed a motion to intervene and requested the court to stay the action
in its entirety. On or about September 5, 2025, the Court granted the Government’s motion to intervene and its motion to stay the
case.
TinBu
Complaint
On
March 13, 2023, John Brier, Bin Tu and JBBT, LLC (collectively, the “TinBu Plaintiffs”) filed its original complaint against
Lottery.com, Inc. f/k/a AutoLotto, Inc. and its wholly-owned subsidiary TinBu, LLC (“TinBu”) in the Circuit Court of the
13 th Judicial District in and for Hillsborough County, Florida (the “TinBu Complaint”). The Complaint alleges
breach of contract(s) and misrepresentation with alleged damages in excess of $4.6 million. The parties agreed to extend the Company’s
and its subsidiary’s deadline to respond until May 1, 2023. On May 2, 2023, the Company and its subsidiary retained local counsel
who filed a Notice of Appearance on behalf of the Company and TinBu and filed a Motion for Enlargement requesting the Court to extend
its deadline to file its initial response to the Complaint by an additional 30 days (the “Motion for Enlargement”). As of
the date of this Amended Report, the Motion for Enlargement has not been set for a hearing. On May 5, 2023, Plaintiffs filed their Motion
for Court Default (“Plaintiffs’ Motion for Default”), despite Company’s Motion for Enlargement. As of the date
of this Amended Report, the Motion for Enlargement has not been set for a hearing. The Company intends to oppose Plaintiffs’ Motion
for Default. On May 9, 2023, Plaintiffs served Plaintiffs’ First Request for Admissions (the “RFA”) to the Company.
On October 13, 2023, the Court granted the Defendants’ Motion to Stay Litigation and Discovery pending a ruling on its Motion to
Compel Arbitration. On November 16, 2023, the Court granted Defendants’ Motion to Compel Arbitration in Texas. The parties await
a signed written order from the Court to that effect. The TinBu Plaintiffs have appealed the Court’s Order to Compel Arbitration
in Texas.
On
July 19, 2024, the Company received notice that the Tinbu Plaintiff’s requested a voluntary dismissal of their claims. The Tinbu
Complaints have been voluntarily dismissed without prejudice by the District Court of Appeal of the State of Florida Second District
and the Circuit Court of the Thirteenth Judicial Circuit in and for Hillsborough County, Florida, indicating that no further action will
be pursued by the plaintiffs in Florida State Court at this time. The District Court of Appeals also denied the Tinbu Plaintiff’s
motion for attorney’s fees and costs.
18
Global
Gaming Data
On
November 14, 2023, the Company and its wholly owned subsidiary TinBu, LLC (“TinBu”) (collectively, “Plaintiffs”)
filed a separate lawsuit in the United States District Court for the Middle District of Florida (“MDF”) against John J. Brier,
Jr. (“Brier”), Bin Tu (“Tu”), and Global Gaming Data, LLC (“GGD”) (collectively, “Defendants”),
which was subsequently amended on November 21, 2023, for damages and injunctive relief arising out of Defendants’ various violations
of the Federal Defend Trade Secrets Act (“DTSA”), the Florida Uniform Trade Secrets Act (“FUTSA”) and the Florida
Deceptive and Unfair Trade Practices Act (“FDUTPA”), and for breaches of contract and breaches of various fiduciary duties,
including the duty of loyalty, in a case styled Lottery.com , Inc. f/k/a AutoLotto, Inc. and TinBu, LLC v. John J. Brier, Jr.,
Bin Tu, & Global Gaming Data, LLC (Case No.: 8:23-cv-2594-KKM-TGW).
In
response, Defendants asserted counterclaims against Plaintiffs, essentially filing exactly the same claims they previously alleged in
the Hillsborough County Circuit Court Action that had been compelled to arbitration, and they also joined JBBT to the lawsuit. The Company
sought dismissal of the counterclaims, as well as a Temporary Restraining Order. The request for temporary injunctive relief was denied
by the MDF in February 2024, and on June 11, 2024, the MDF also denied Plaintiffs’ motion to dismiss, allowing the litigation to
move forward. On June 25, 2024, Plaintiffs filed their answer and affirmative defenses to Defendants’ counterclaims. On December
5, 2024, the parties participated in a court-ordered mediation; however, no resolution was reached.
On
February 25, 2025, Plaintiffs’ claims were dismissed without prejudice for failure to prosecute, and Defendants immediately moved
for default judgment on their counterclaims. On March 14, 2025, the Court entered an order denying without prejudice Defendants’
Motion for various deficiencies in the filing. On March 18, 2025, Defendants filed an Amended Motion for Default Judgment on their Counterclaims,
followed by additional support for their purported damages on April 25, 2025. The Company engaged new counsel, who made an appearance
on June 5, 2025, and thereafter sought and obtained additional time to respond to Defendants’ filings. On August 6, 2025, Plaintiffs
filed a Motion to Dismiss for Lack of Subject Matter Jurisdiction, or in the Alternative, Motion to Set Aside Default and Compel Arbitration,
which was renewed on August 14, 2025. At the same time, Plaintiffs also submitted opposition briefing and supporting evidence to contradict
Defendants’ filings relating to damages evidence. Defendants’ reply to Plaintiffs filings is due to be filed on August 29,
2025. In the interim, the MDF has stayed all deadlines in the case management order and has cancelled any pretrial proceedings, pending
resolution on the parties’ motions.
Woodford
Eurasia Assets, Ltd.
Woodford
Eurasia Assets, Ltd. (“Woodford”) filed a complaint in the High Court of Justice in London chancery Division. October 16,
2023, The High Court of Justice in London Chancery Division (“the Court”) dismissed an application for injunctive relief
initiated by Woodford against the Company. (Case: FL-2023-000023. Woodford Eurasia Assets Limited v Lottery.com Inc.) The Court characterized
Woodford’s application as “fundamentally misconceived” and ordered Woodford to pay the Company’s legal costs.
Woodford subsequently, on the Judges’ recommendation, withdrew the proceedings.
Woodford
filed an additional action in the United States District Court for the District of Delaware on February 14, 2024 in Case No. 23-1317-GBW.
Woodford subsequently filed a Notice of Voluntary Dismissal Without Prejudice, which stated that Woodford provides notice of dismissal
of all claims without prejudice against Defendants Lotttery.com and its directors.
With
the dismissal of this lawsuit by Woodford, no further action is required by Lottery.com or its directors at this time. The Company is
determining its next course of action in resolving any further matters regarding Woodford.
The
validity and application of the Woodford Loan Agreement Amendment is disputed by the Company.
19
Despite
requests from the Company, Woodford has repeatedly amongst other things: failed to prove the amounts borrowed by the Company or claimed
to have been advanced by Woodford to the Company; failed to indicate if it would accept accelerated payment of those verified amounts;
failed to provide an anti-money laundering acceptable account to which payment could be made by the Company and failed to explain failure
to respond to requests for other funding to be accepted in the context of the Woodford Loan Agreement; failed to respond to requests
for funding under the accordion facility of the Woodford Loan Agreement; and failed to respond to allegations of money laundering and
conspiracy to defraud the Company and the matter has been referred to the Company’s legal counsel.
McTurk
On
June 10, 2024, the Company and Matthew McGahan (“McGahan”) (Company and McGahan collectively, “Defendants”) filed
their Notice of Removal and No Answer Motion to Dismiss a state court complaint filed by Sharon A. McTurk (“McTurk”),
Rutherford Enterprises, LLC (“Rutherford”), SJB Solutions, LLC (“SJB”) and Astra Supply Chain, LLC (“Astra”)
McTurk, Rutherford, SJB and Astra (collectively, “Plaintiffs” or “Appellant”)) alleging fraudulent and negligent
misrepresentation, aiding and abetting, and conspiracy by Defendants. On July 2, 2024, McGahan filed his Motion to Dismiss for Lack
of Personal Jurisdiction and Defendants filed their Motion to Dismiss for Failure to State a Claim and Supporting Memorandum of
Law (“Motions to Dismiss”). On July 19, 2024, Plaintiffs filed their response to the Motions to Dismiss. Defendants filed
their reply on August 29, 2024 to Plaintiffs response to Defendants’ Motions to Dismiss. On February 25, 2025, the Court entered
an Order granting Defendants’ Motion to Dismiss for Failure to State a Claim (the “Order”). Accordingly, Plaintiffs’
complaint was dismissed with prejudice. All pending deadlines and hearings were terminated, and any other pending motions were denied
as moot. Plaintiffs filed a notice of appeal as to the Order and subsequently filed Appellants’ Brief. On June 16, Appellee’s
filed their Answer Brief with the 11th Circuit and on filed and served the Supplemental Appendix to Appellees’ Answer Brief.
Honey
Tree Trading
On
September 4, 2024, Honey Tree Trading, LLC (“Honey Tree” or “Plaintiff”) filed a verified original complaint
(the “Complaint”) against Lottery.com (“Lottery.com” or the “Company”) and directors Matthew
Howard McGahan (“McGahan”), Christopher Gooding (“Gooding”), Paul Jordan (“Jordan”), Tamer
Hassan (“Hassan”) and Warren Macal (“Macal” together with McGahan, Gooding, Jordan and Hassan, the
“Individual Defendants” and, collectively Lottery.com, the “Defendants”) in Delaware Chancery Court
alleging, amongst other things, breach of contract by the Company with respect to certain notes and warrants and breach of fiduciary
duties by the Individual Defendants. (CA. No. 2024-0921-NAC: styled Honey Tree Trading, LLC v. Lottery.com Inc., et al.). On October
10, 2024, Honey Tree amended its Complaint by filing an amended verified complaint (the “Amended Complaint”) and a
motion to expedite proceedings (the “Motion”). On November 6, 2024, at a hearing on Plaintiff’s Motion (the
“Hearing”) and on the issue of breach of fiduciary duties against the Individual Defendants, Honey Tree’s counsel
informed the Court that, “[t]here is no question that Honey Tree is presently a shareholder and was a shareholder at the time
it presented its pleading.” On November 12, 2024, Plaintiff’s counsel informed the Court that “Honey Tree did own
shares prior to the filing of the Amended Complaint but sold them prior to that filing; and (ii) Honey Tree did not
subsequently purchase shares of Lottery.com until November 7, 2024, the day after the [H]earing,” (Plaintiff’s
Admission”). Following Plaintiff’s Admission on November 13, 2024, Plaintiff dismissed without prejudice its claims
against Hassan and Macal (the “Dismissal”). The Court ordered the Dismissal on November 15, 2024. On December 13, 2024,
Plaintiff filed amended its Amended Complaint by filing a second amended verified complaint (the “Second Amended
Complaint”) and a renewed motion to expedite proceedings (the “Second Motion to Expedite”) against the Company and
remaining Individual Defendants. In accordance with a briefing stipulation entered by the Court on December 11, 2023, defendants
shall answer the Second Amended Complaint and file its opposition to the Second Motion to Expedite by January 13, 2025. On January
13, 2025, the Company and Individual Defendants timely filed their Answer to the Second Amended Complaint, an Opposition to Motion
to Expedite and a Partial Motion to Dismiss. On March 6, 2025, Plaintiff notified the Court that it withdraws its Motion to
Expedite. On April 25, 2025, Plaintiff filed its Motion to Dismiss Count IV of the Second Amended Complaint as Moot. The motion was
granted and Count IV of the Second Amended Complaint was dismissed by the Court.
20
Manna
World Ministries
On
September 8, 2023, Manna World Ministries and Summit Church (collectively, the “Plaintiffs”) filed a civil lawsuit in the
San Diego Superior Court, North County Division, under case number 37-2023-00039279-CU-CO-NC. The action was brought against Ryan Dickinson,
Matthew Clemenson, Lawrence Dimatteo, Encircle, Inc., Paul King, LAD Holdings Group, LLC, MC Holdings Group, LLC, RD Holdings, LLC, and
Jeff Sparrow (collectively, the “Defendants”). The Plaintiffs allege that the Defendants defaulted on a personal loan totaling
$2,700,000, which was purportedly secured by their personal shares of stock in Lottery.com Inc. (the “Company”). On April
4, 2024, the Plaintiffs filed an amended complaint naming the Company as an additional defendant. The Company subsequently filed an answer
and asserted affirmative defenses on December 6, 2024, denying all allegations of wrongdoing. The Company has stated its intent to vigorously
contest the claims and to pursue all legal remedies available.
PR
Fire Limited
On
April 22, 2024, the Company, by and through its outside legal counsel, issued a cease and desist notice to PR Fire Limited, a U.K. based
firm and Mr. Samuel Allcock, its CEO, for unlawful attempts to manipulate the public markets by disseminating false and misleading statements
about the Company, its current officers and directors in certain articles caused to be published by PR Fire Limited. The Company’s
outside legal counsel reported the matter to the proper authorities.
On
April 24, 2024, the Company, by and through its outside legal counsel, issued a cease-and-desist notice to certain individuals and entities
in participation with a common scheme and acting in concert to financial harm to the Company by privately and publicly disseminating
false and misleading statements about the Company, its current officers and directors. The Company’s outside legal counsel reported
the matter to the proper authorities.
Dawn
Nettles
On
February 14, 2025, Dawn Nettles, et. al (“Nettles” or “Plaintiff”) filed a verified original class action (the
“Complaint”) against Lottery.com (“Lottery.com” or the “Company”), Rook TX LP, Gary N. Grief, IGT
Solutions Corporation (“IGT”) (collectively the “Defendants”) in the District Court of Harris County, 333rd Judicial
District (the “Court”) alleging that the Defendants engaged in systematic fraud, misappropriated lottery funds, illegally
sold tickets across state lines, and manipulated the outcome of lottery games, including, but not limited to the April 22, 2023 Lotto
Texas drawing. On March 25, 2025, the judge issued a ruling that the claims against IGT be dismissed without prejudice. Nettles filed
a notice on May 30, 2025 that she is “taking a Nonsuit Without Prejudice Against All Parties Effective Immediately.” The
Notice, under Texas Rule of Civil Procedure 162, terminated the case effective immediately.
Jerry
R. Reed
On April
8, 2025, Jerry R. Reed (“Reed” or the “Plaintiff”) commenced an action against AL Tx
Management, LLC; AutoLotto, Inc.; Matthew Clemensen; Colossus Bets Limited; Ryan Dickinson; Lawrence Anthony Dimatteo III; Lottery Now
Inc.; Lottery.com , Inc. (“ Lottery.com ” or the “Company”); Bernard Marantelli;
Qawi and Quddus, Inc.; Zeljeko Ranogajec; Rook GP, LLC; Rook TX LP; and White Swan Data Limited (collectively, the
“Defendants”). The action was filed under Case No. 25-BC03A-0007, styled Jerry B. Reed v. Rook TX LP, Rook GP LLC,
Colossus Bets Limited, Lottery.com , Inc., AutoLotto, Inc., Lottery Now, Inc., ALTX Management, LLC, Qawi and Quddus, Inc.
d/b/a Luck Zone, Lawrence Anthony “Tony” Dimatteo III, Matthew Clemensen, Ryan Dickinson, Zeljeko Ranogajec a/k/a John Wilson,
White Swan Data Limited, and Bernard Marantelli , in the Business Court of Texas, Third Division.
The
matter was subsequently removed to the 353rd Judicial District Court of Travis County, Texas and assigned Case No. D-1-GN-25-002446.
Plaintiff seeks to recover funds that he contends were wrongfully excluded from the Lotto Texas jackpot he purportedly won on May
17, 2023.
21
Item
1A. Risk Factors.
As
of the date of this Report, there have been no material changes to the risk factors disclosed in the Company’s Annual Report, other
than as set forth below. In addition, we may disclose additional changes to such factors or disclose additional factors from time to
time in our future filings with the SEC. Any of these factors could result in a significant or material adverse effect on our results
of operations or financial condition. Additional risk factors not presently known to us or that we currently deem immaterial may also
impair our business or results of operations.
Our
business model and the conduct of our operations may have to vary in each U.S. jurisdiction where we do business to address the unique
features of applicable law to ensure we remain in compliance with that jurisdiction’s laws. Our failure to adequately do so may
have an adverse impact on our business, financial condition, and results of operations.
Lottery
laws vary among U.S. jurisdictions. This means that our business model and the conduct of our operations may have to vary in each jurisdiction
where we do business to ensure we remain in compliance with applicable laws. For example, some jurisdictions prohibit lottery ticket
courier services, while some jurisdictions in the U.S. prohibit charging certain fees to the user, and further still, some jurisdictions
require us to be licensed or registered, which will require us to incur certain costs in connection with the licensing or registration
process. In each U.S. jurisdiction, we may be required to structure our business model and conduct our operations differently to address
the unique features of applicable law.
Many
of the U.S. jurisdictions in which we have historically done business or anticipate doing business in the future require that lottery
game tickets be sold only by licensed retailers and prohibit sale or resale of lottery tickets at prices in excess of the purchase price
designated by the applicable regulatory authority. Because lottery tickets are typically considered bearer instruments, we can purchase
tickets on behalf of our users and customers and charge certain service fees within the limits of the applicable laws in each U.S. jurisdiction.
In most cases, with Virginia being a notable exception, the laws do not specifically prohibit users from engaging our services to purchase
lottery tickets on their behalf. However, certain types of fees are prohibited in certain jurisdictions. For example, Pennsylvania prohibits
“any fee associated with the acquisition or transportation of lottery tickets or shares” and Illinois law prohibits service
charges, handling fees or other costs added to the established price of a ticket. On June 25, 2025, Texas enacted a law to criminalize
the sale of lottery tickets by couriers. In those states and other states with similar prohibitions, we need to structure our business
model to comply with the relevant laws while still endeavoring to operate profitably.
22
Item
2. Unregistered Sales of Equity Securities and Use of Proceeds.
None.
Item
3. Defaults Upon Senior Securities.
None.
Item
4. Mine Safety Disclosures.
Not
applicable.
Item
5. Other Information.
None.
Item
6. Exhibits.
Exhibit
Number
Description
10.1
Amendment and Restatement Agreement in respect of Loan Agreement (Deed), dated as of June 12, 2023, between Lottery.com and Woodford Eurasia Assets Ltd. (incorporated by reference to Exhibit 10.28 of the Annual Report on Form 10-K filed by Lottery.com with the SEC on June 15, 2023).
10.2
Loan Agreement, dated as of July 26, 2023, by and between Lottery.com Inc. and United Capital Investments London Limited (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed by Lottery.com with the SEC on August 1, 2023).
10.3
Amended and Restated Loan Agreement, dated as of August 8, 2023, by and between Lottery.com Inc. and United Capital Investments London Limited (incorporated by reference to Exhibit 10.3 of the Quarterly Report on Form 10-Q filed by Lottery.com with the SEC on August 22, 2023).
10.4
Amendment to Amended and Restated Loan Agreement, dated as of August 18, 2023, by and between Lottery.com Inc. and United Capital Investments London Limited (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed by Lottery.com with the SEC on August 24, 2023).
10.27*
Stock Purchase Agreement Between Lottery.com Inc. and Generating Alpha Ltd. dated November 16, 2024.
10.35*
Amended -Stock Purchase Agreement Between Lottery.com Inc. and Generating Alpha Ltd. dated as of June 16, 2025.
10.40*
Short-term Convertible Note Agreement Between Lottery.com Inc. and Generating Alpha Ltd. dated September 22, 2025.
10.41*
Common Stock Purchase Warrant Agreement Between Lottery.com Inc. and Generating Alpha Ltd. dated September 22, 2025.
10.42*
Registration Rights Agreement Between Lottery.com Inc. and Generating Alpha Ltd. dated September 22, 2025.
10.43*
Securities Purchase Agreement Between Lottery.com Inc. and Generating Alpha Ltd. dated September 22, 2025.
31.1*
Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act
31.2*
Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act
32.1**
Certification of Principal Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act
32.2**
Certification of Principal Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act
101.INS*
Inline
XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within
the Inline XBRL document
101.SCH*
Inline
XBRL Taxonomy Extension Schema Document.
101.CAL*
Inline
XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF*
Inline
XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB*
Inline
XBRL Taxonomy Extension Label Linkbase Document.
101.PRE*
Inline
XBRL Taxonomy Extension Presentation Linkbase Document.
104*
Inline
XBRL for the cover page of this Amended Quarterly Report on Form 10-Q/A included in the Exhibit 101 Inline XBRL Document Set
*
Filed herewith.
**
Furnished herewith.
23
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned thereunto duly authorized.
Lottery.com
Inc.
By:
/s/
Matthew McGahan
Name:
Matthew
McGahan
Title:
Chief
Executive Officer
(Principal
Executive Officer)
Lottery.com
Inc.
By:
/s/
Robert J. Stubblefield
Name:
Robert
J. Stubblefield
Title:
Chief
Financial Officer
(Principal
Accounting/Financial Officer)
Dated:
November 19, 2025
24
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.