Item 8. Financial Statements and Supplementary Data
Item
8. Financial Statements and Supplementary Data.
INDEX
TO CONSOLIDATED FINANCIAL STATEMENTS
Report of Boladale Lawal & Co, Chartered Accountants (PCAOB ID: 6993 )
F-2
Consolidated Balance Sheets as of December 31, 2025 and 2024
F-4
Consolidated Statements of Operations and Comprehensive Loss for the Years ended December 31, 2025 and 2024
F-5
Consolidated Statements of Equity for the Years ended December 31, 2025 and 2024
F-6
Consolidated Statements of Cash Flows for the Years ended December 31, 2025 and 2024
F-7
Notes to Consolidated Financial Statements
F-8
F- 1
Report
of Independent Registered Public Accounting Firm
To the
Board of Directors and Stockholders of
Sports Entertainment Gaming Global
Corporation
Opinion
on the Financial Statements
We
have audited the accompanying consolidated balance sheets of Sports Entertainment Gaming Global Corporation (the ‘Company’) as of December 31, 2025 and
2024, and the related consolidated statements of operations and comprehensive loss, changes in stockholders’ equity/ (deficit)
and cash flows for each of the two years in the period ended December 31, 2025 and 2024, and the related notes (collectively
referred to as the “financial statements”).
In
our opinion, the consolidated financial statements present fairly, in all material respects, the consolidated financial position of the
Company as of December 31, 2025 and 2024, and the results of its operations and its cash flows for each of the two years in the period
ended December 31, 2025 and 2024, in conformity with accounting principles generally accepted in the United States of America.
Going
Concern
The accompanying consolidated financial statements have been prepared assuming
that the Company will continue as a going concern. As discussed in Note 2, the Company suffered an accumulated deficit of $(284,007,361),
net loss of $(20,805,067) and a negative working capital of $(19,019,072). The Company is dependent on obtaining additional working capital
funding from the sale of equity and/or debt securities to execute its plans and continue operations. These conditions raise substantial
doubt about the Company’s ability to continue as a going concern. These financial statements do not include any adjustments that
might result from the outcome of this uncertainty.
Basis
for Opinion
These
financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s
financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board
(United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal
securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits,
we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion
on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error
or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits
provide a reasonable basis for our opinion.
Critical
Audit Matters
Critical
audit matters are matters arising from the current period audit of the financial statements that were communicated or required to be
communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and
(2) involved our especially challenging, subjective, or complex judgments. Communication of critical audit matters does not alter in
any way our opinion on the financial statements taken as a whole and we are not, by communicating the critical audit matters, providing
separate opinions on the critical audit matter or on the accounts or disclosures to which they relate.
F- 2
Valuation
of asset acquisition.
Description
of the Matter
As
discussed in Note 3 to the financial statements, on July 23, 2025 the Company acquired a 51% interest in the assets of DotCom Ventures
Inc., through a share purchase agreement whereby the company issued 1,700,000 shares of its common stock valued at $3 per share prior
to the August 2025 reverse stock split. The acquisition consists primarily of the Concerts.com and TicketStub.com domain names and
certain related technology assets .
The
Company evaluated the transaction under the applicable accounting guidance and concluded that the acquired set of assets did not meet
the definition of a business acquisition because there was no substantive process where a set of inputs could be converted into specific
outputs and there was no workforce consisting of employees or organized contractors in place for converting acquired inputs into outputs
as of December 31, 2025. Accordingly, the transaction has been accounted for as an asset acquisition, with the purchase price allocated
to the acquired assets based on their relative fair values
We
identified the valuation of the asset and the adequacy of the accounting treatment applied by management as a critical audit matter because
this required a higher degree of auditor’s judgment and an increased extent of effort when performing audit procedures to evaluate
the reasonableness of management’s assumptions.
The
primary procedures we performed to address this critical audit matter included:
■
We reviewed and challenged the reasonableness of key management assumptions used in the estimate.
■
We reviewed the report of the independent valuation firm that performed the valuation of the intangible assets.
■
We evaluated whether the relative fair value allocation was consistent with observable market data and industry benchmarks.
■
We assessed the suitability of the market approach and Auction discount table used by the valuation specialist.
■
We obtained and reviewed the executed stock purchase agreements provided by management
■
We assessed whether management’s disclosures in Note 3 adequately described the basis for accounting as an asset acquisition rather than a business combination.
■
We re-performed the Screen test and framework evaluation of ASC 805 criteria to assess the appropriateness of the accounting treatment applied by management.
■
We performed data integrity procedures, including testing the accuracy of selected journal entries by agreeing them to approved supporting documentation.
Accounting
for Material Prepaid Advertising Credits
Description of the Matter
The
Company recorded a material prepaid asset related to advertising credits received from third-party vendors in exchange for the Company’s
issuance of shares approximately seven years ago. As of December 31, 2025, the prepaid asset remains substantially unutilized, with only
approximately 55% amortized through the income statement to date. The remaining balance continues to be carried as a prepaid asset.
Auditing
this balance was especially challenging due to the nature of the transaction (a non-cash exchange), the long duration of inactivity,
and the lack of direct confirmation from the third-party vendors. While the Company provided internal documentation, including historical
agreements, email correspondence, and written representations from management, the audit team exercised significant judgment in evaluating
the recoverability of the asset and whether sufficient appropriate audit evidence existed to support its continued recognition.
Our
procedures included, among others:
■
We obtained and reviewed the original transactions documentation and correspondence between the parties.
■
We considered the guidance under ASC 340 (Other Assets and Deferred Costs) in evaluating whether continued recognition of the prepaid balance was appropriate.
■
We evaluated the consistency of management’s position, reviewed legal representations and opinions regarding enforceability.
■
We assessed whether management’s representations were corroborated by external evidence, including legal opinions on enforceability of the advertising agreements.
■
We considered whether the asset remained probable of being realized in future periods.
■
We considered whether partial impairment was necessary to reflect recoverability risk, and whether disclosure in Note 6 adequately described the uncertainty.
■
We proposed an additional allowance of 30% to the income statement which is included in the approximately 55% described above.
■
We reviewed the journal entry posting, recalculated the prepayment amortization schedule and remaining credit balance on the advertising agreements
■
We evaluated whether the Company’s disclosures in Note 6 met SEC Regulation S-X and PCAOB requirements related to this prepaid balance.
/S/
Boladale Lawal
BOLADALE
LAWAL & CO.
(Chartered
Accountants)
(PCAOB
ID 6993)
Lagos,
Nigeria
We
have served as the Company’s auditor since 2024.
July 9, 2026
F- 3
SPORTS ENTERTAINMENT GAMING GLOBAL CORPORATION
CONSOLIDATED BALANCE SHEETS
December 31, 2025
December 31, 2024
ASSETS
Current assets:
Cash
$ 171,524
$ 68,035
Restricted cash
-
-
Accounts receivable
231,259
494,129
Prepaid expenses
8,634,275
14,449,333
Other current assets
3,843,228
880,961
Total current assets
12,880,286
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
14,648,458
12,569,165
Property and equipment, net
1,095
12,124
Other long-term assets
16,818,711
12,906,849
Total assets
$ 55,660,225
$ 52,942,271
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Trade payables
$ 8,556,029
$ 8,241,311
Deferred revenue
21,990
250,000
Notes payable - current
6,186,163
6,110,777
Accrued interest
1,557,032
1,218,864
Accrued and other expenses
13,512,607
12,161,311
Other liabilities
2,065,537
2,415,179
Total current liabilities
31,899,358
30,397,442
Long-term liabilities:
Other long-term liabilities
-
-
Total long-term liabilities
-
-
Commitments and contingencies (Note 13)
-
-
Total liabilities
31,899,358
30,397,442
Stockholders’ Equity
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, 6,880,287 and 1,832,685 issued and outstanding as of December 31, 2025 and December 31, 2024, respectively
6,880
1,833
Additional paid-in capital
307,012,770
283,929,927
Accumulated other comprehensive loss
264,768
16,880
Accumulated deficit
( 284,007,361 )
( 263,468,728 )
Total SEGG Media stockholders’ equity
23,277,057
20,479,912
Noncontrolling interest
483,810
2,064,917
Total Stockholders Equity
23,760,867
22,544,829
Total liabilities and stockholders’ equity
$ 55,660,225
$ 52,942,271
The
accompanying notes are an integral part of these restated consolidated financial statements.
F- 4
SPORTS ENTERTAINMENT GAMING GLOBAL CORPORATION
CONSOLIDATED
STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
Years Ended December 31,
2025
2024
Revenue
$ 559,590
$ 958,645
Cost of revenue
774,823
320,869
Gross profit (loss)
( 215,233 )
637,776
Operating expenses:
Personnel costs
2,469,812
4,761,186
Professional fees
6,637,644
5,436,831
General and administrative
4,306,273
3,688,547
Depreciation and amortization
4,238,921
5,020,647
Total operating expenses
17,652,650
18,907,211
Loss from operations
( 17,867,883 )
( 18,269,435 )
Other expenses
Interest expense
217,905
508,563
Other expense
1,248,967
968,903
Other income
( 4,234,581
)
( 107,143 )
Reserve allowance for prepaid advertising credits
5,688,078
4,745,000
Loss on impairment of intangibles & goodwill
-
4,298,002
Total other expenses, net
2,920,369
10,413,325
Net loss before income tax
( 20,788,252 )
( 28,682,760 )
Income tax expense (benefit)
16,815
26,315
Net loss
( 20,805,067 )
( 28,709,075 )
Other comprehensive loss
Foreign currency translation adjustment, net
280,490
317,424
Comprehensive loss
( 20,524,577 )
( 28,391,651 )
Net income (loss) attributable to noncontrolling interest
220,969
170,046
Net loss attributable to SEGG Media
$ ( 20,303,608 )
$ ( 28,221,605 )
Net loss per common share
Basic and diluted
$ ( 5.78 )
$ ( 19.63 )
Weighted average common shares outstanding
Basic and diluted recheck WA shares
3,515,444
1,437,534
The
accompanying notes are an integral part of these restated consolidated financial statements.
F- 5
SPORTS ENTERTAINMENT GAMING GLOBAL CORPORATION
CONSOLIDATED
STATEMENTS OF EQUITY
FOR
THE YEAR ENDING DECEMBER 31, 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
288
269,693,158
( 235,132,590 )
( 91,667 )
34,469,189
2,120,176
36,589,618
Stock
based compensation
183,929
184
1,686,465
1,686,649
1,686,649
Stock
issued for Acquisition of Subsidiary
9,848
10
90,297
90,307
90,307
Stock
issued to convert debt to equity
274,020
274
2,512,519
2,512,519
2,512,793
Warrants
to retire debt
70,671
70,671
70,761
Exercise
of Stock Options
4,872
5
44,672
44,677
44,677
Stock
issued for Commitment fee, Stock Purchase Agreement
51,266
51
470,064
470,116
470,116
Stock
issued in lieu of cash
1,021,046
1,021
9,362,081
9,363,102
9,363,102
Other
comprehensive loss
Net
loss
-
-
( 28,221,605 )
-
( 28,221,605 )
( 170,046 )
( 28,391,651 )
Balance
as of December 31, 2024
1,832,686
$ 1,833
$ 283,929,927
$ ( 263,468,728 )
16,880
$ 20,479,912
$ 2,064,917
$ 22,544,829
Balance
1,832,686
$ 1,833
$ 283,929,927
$ ( 263,468,728 )
16,880
$ 20,479,912
$ 2,064,917
$ 22,544,829
Stock
issued for asset acquisition
170,000
170
6,010,707
6,010,877
6,010,877
Conversion
of debt to equity
672,553
673
3,649,565
3,650,238
3,650,238
Stock
issued under Stock Purchase Agreement
1,495,118
1,495
2,945,632
2,947,127
2,947,127
Stock
issued in lieu of cash
2,709,931
2,709
9,726,937
9,729,646
9,729,646
Stock issued for Commitment fee, Stock Purchase Agreement
750,003
750,003
750,003
Prior
period adjustment
( 235,025 )
( 235,025 )
( 1,360,138 )
( 1,595,163 )
Other
comprehensive loss
247,888
247,888
247,888
Net
loss
-
-
( 20,303,608 )
-
( 20,303,608 )
( 220,969 )
( 20,524,577 )
Balance
as of December 31, 2025
6,880,288
6,880
307,012,770
( 284,007,361 )
264,768
23,277,057
483,810
23,760,867
Balance
6,880,288
6,880
307,012,770
( 284,007,361 )
264,768
23,277,057
483,810
23,760,867
The
accompanying notes are an integral part of these restated consolidated financial statements.
F- 6
SPORTS ENTERTAINMENT GAMING GLOBAL CORPORATION
CONSOLIDATED
STATEMENTS OF CASH FLOWS
2025
2024
Years
Ended December 31,
2025
2024
Cash flow
from operating activities
Net loss attributable
to SEGG Media
$ ( 20,303,608 )
$ ( 28,221,605 )
Adjustments to reconcile net
loss to net cash used in operating activities:
Net income (loss) attributable
to noncontrolling interest
220,969
170,045
Depreciation and amortization
4,523,487
5,020,647
Stock based compensation expense
-
1,640,274
Stock issued in lieu of cash
payments
9,746,138
9,352,892
Stock issued for commitment fee,
stock purchase agreement
750,003
469,602
Warrants issued to retire
debt
-
70,671
Loss on impairment of goodwill
and intangibles
-
4,298,002
Changes in assets & liabilities:
Accounts receivable
262,870
( 438,543 )
Prepaid expenses
5,815,058
4,570,826
Other current assets
( 121,838 )
( 250,000 )
Other long term assets
( 3,911,862 )
26,671
Trade payables
314,718
( 191,780 )
Deferred revenue
( 228,010 )
( 107,143 )
Accrued and other expenses
1,351,296
461,604
Other liabilities
( 1,849,642 )
543,508
Liability for acquisition
of subsidiary
-
704,560
Net
cash used by operating activities
( 3,430,421 )
( 1,879,769 )
Cash flow
from investing activities
Payments made as deposits for acquisitions
( 2,816,849 )
-
Investment
in subsidiaries, net
-
( 1,549,184 )
Proceeds
from collection of note receivable
250,000
-
Net
cash used in investing activities
( 2,566,849 )
( 1,549,184 )
Cash flow
from financing activities
Accrued Interest
338,168
359,989
Proceeds (Payments) from stock purchase agreement
2,947,127
-
Proceeds (Payments) from loans from execs and key consultants
-
375,667
Proceeds (Payments) from convertible notes payable
2,986,707
2,510,053
Net
cash provided by financing activities
6,272,002
3,245,709
Effect of exchange rate changes
on cash
( 171,243 )
( 108,547 )
Net change in net cash and
restricted cash
103,489
( 291,791 )
Cash and restricted cash at
beginning of period
68,035
359,826
Cash
and restricted cash at end of period
$ 171,524
$ 68,035
Supplemental Disclosure of Cash Flow Information:
Interest paid in cash
$
-
$
-
Franchise taxes paid in cash
$
381,842
$
-
Supplemental non-cash Operating, Investing, and Financing activities:
Common
stock issued for investing and financing activities
$
6,010,877
$
10,621,823
Common
stock issued from conversion of convertible debt
$
3,650,407
$
2,512,793
Payments
made via issuance of common stock in lieu of cash
$
9,729,646
$
9,363,102
The
accompanying notes are an integral part of these restated consolidated financial statements.
F- 7
SPORTS ENTERTAINMENT GAMING GLOBAL CORPORATION
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Note
1. Nature of Operations
Description
of Business
During fiscal year 2025 and into fiscal year 2026, the Company has transitioned from a period of operational disruption
and restructuring to a renewed focus on execution, revenue generation, and scalable growth. The Company ’s
strategy is centered on the development and monetization of a multi-vertical platform at the intersection of sports, entertainment, and
gaming, supported by targeted acquisitions, proprietary technology, and international expansion initiatives.
Sports
Entertainment Gaming Global Corporation (formerly Lottery.com Inc., and prior to that Trident Acquisitions Corp.) is a Delaware corporation
formed on March 17, 2016. On October 29, 2021, the Company consummated a business combination with AutoLotto, Inc. (“AutoLotto”),
which became its primary operating subsidiary.
In
January 2026, the Company changed its name to Sports Entertainment Gaming Global Corporation to reflect its transition to a diversified,
technology-enabled platform operating at the intersection of sports, entertainment, and gaming.
SEGG’s
strategy is focused on building and monetizing a portfolio of digital platforms, media assets, and operating businesses through disciplined
capital allocation, targeted acquisitions, and scalable technology infrastructure.
Operational
History and Transformation
In
July 2022, the Company ceased substantially all operations due to liquidity constraints (the “Operational Cessation”). Since
that time, the Company has executed a structured turnaround, including leadership changes, financial remediation, and the re-establishment
of core operations.
Beginning
in 2023 and accelerating through 2024 and 2025, the Company transitioned from restructuring to execution, with a focus on revenue generation,
capital discipline, and platform expansion. The Company has prioritized initiatives that are either revenue-generating or have a clear
path to near-term monetization.
Media
and Content Platforms
The
Company’s primary growth engine is its sports media platform, including Sports.com. Launched in 2024, Sports.com is designed to
deliver global sports content, live event streaming, and audience engagement at scale.
The
acquisition of Sports.com Media provided a foundation for the continued development and monetization of Sports.com, including opportunities
across advertising, sponsorship, content distribution, and strategic partnerships. The Company has begun expanding its international
footprint through live event streaming and targeted market entry initiatives.
The
Company’s broader media strategy also includes the development and monetization of entertainment-focused digital assets, including
Concerts.com, which is intended to expand the Company’s reach into live entertainment, music content, and related experiences.
These initiatives are designed to complement the Company’s sports media platform by increasing total addressable audience, diversifying
content offerings, and creating additional monetization opportunities across advertising, sponsorship, and ticketing-related services.
While these platforms are in earlier stages of development relative to Sports.com, management believes they represent a natural extension
of the Company’s integrated media and engagement strategy.
Lottery
and Gaming Services
The
Company continues to operate its legacy lottery and gaming platform, which enables the remote purchase of legally sanctioned lottery
games in permitted jurisdictions. While this segment remains operational, it is no longer the primary driver of the Company’s growth
strategy. The current offering is a B2C Platform providing direct-to-consumer lottery services via mobile and web applications in Mexico.
Data,
Technology and Digital Services
The
Company delivers proprietary data and technology solutions, including data feeds, live and curated sports content, analytics, and
API-driven services. These capabilities support both internal platforms and third-party customers under contractual
arrangements.
The
Company’s technology stack is a core asset that enables scalability across its media, gaming, and data-driven initiatives.
Strategic
Acquisitions
The
Company’s growth strategy is supported by a disciplined acquisition program focused on assets that:
● Generate
or are expected to generate near-term revenue;
● Expand
audience reach and engagement;
● Strengthen
the Company’s technology and content capabilities; and
● Enhance
overall enterprise value.
The
Company prioritizes transactions that can be funded through existing capital resources or that are expected to improve the balance sheet
and reduce reliance on dilutive financing.
Revenue
and Market Opportunity
The
Company’s revenue model is derived from a combination of transactional sales of gaming and event tickets, subscriptions, data licensing, advertising,
sponsorship, and content monetization streams across its platforms.
Management
believes that the Company’s integrated model positions it to participate in large and growing global markets, including digital
sports media, gaming, and data services. The Company’s strategy is to leverage its platforms and acquisitions to aggregate audiences
and increase engagement, which in turn supports the expansion of monetization opportunities across multiple revenue channels.
As
the Company scales its audience reach and platform capabilities, it expects to enhance revenue per user and expand margins through increased
operating leverage, cross-platform integration, and the introduction of additional monetization features. The Company’s ability
to execute on this strategy will depend on a number of factors, including successful integration of acquisitions, continued platform
development, regulatory conditions, and overall market adoption.
F- 8
Regulatory Environment
The Company operates in regulated industries,
particularly within lottery and gaming, and is subject to applicable laws in each jurisdiction in which it operates. In addition, the
Company is subject to regulations relating to data privacy, consumer protection, digital content, and information security.
Forward
Strategy
The Company is focused on scaling its platform
through:
● Expansion of its sports media and content ecosystem;
● Monetization of audience and engagement across digital channels;
● Continued execution of targeted, revenue-focused acquisitions; and
● Strategic expansion into international markets.
Management believes that the combination of
media, gaming, and data-driven capabilities positions the Company to capture opportunities across large and growing global markets
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 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 2022 Operational Cessation, the Company has experienced recurring net losses and negative cash flows from operations
and has on a consolidated basis an accumulated deficit of approximately $ 284
million and working capital of approximately negative $ 19.0
million on December 31, 2025. For the year ending December 31, 2025, the Company sustained a net loss of $ 20.8
million. The Company sustained a loss from operations of $ 17.9 million
and $ 18.3 million for the years
ending December 31, 2025 and 2024, 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 sale of its securities or by issuing convertible debt obligations to provide the additional cash needed to meet the
Company’s obligations as they become due.
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 plans for the launch of its new business initiatives, the successful monetization of
Sports.com, supporting legacy operations, 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- 9
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 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 for which discrete financial information is available and is regularly reviewed by the Company’s chief operating
decision maker (“CODM”) to allocate resources and assess performance in accordance with ASC 280 – Segment Reporting .
We determined that our Chief Financial Officer is the Chief Operating Decision Maker
Historically, the Company operated as a single-reporting
unit focused on its lottery and gaming platform, and its organizational structure, internal reporting systems, and resource allocation
processes were aligned accordingly. As a result, the Company previously operated as one operating and reportable segment.
Following the Company’s strategic transformation
and expansion into a broader sports, entertainment, and gaming ecosystem, including the development and monetization of Sports.com and
related media, technology, and experiential assets, the Company is in the process of evolving its internal reporting structure to reflect
these distinct business activities.
As of the reporting date, the CODM continues to evaluate
financial performance and allocate resources on a consolidated basis; however, management is actively assessing whether the Company’s
emerging business lines—principally gaming, sports media, and entertainment—meet the criteria for separate operating and reportable
segments under ASC 280.
The Company expects that, as these business verticals continue to scale
and discrete financial information becomes more routinely reviewed by the CODM, it may present disaggregated segment information in future
filings.
F- 10
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 $ 315,159
at June 29, 2026 are 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 year-end exchange rates. Sales, costs and expenses are translated at the average exchange rates
in effect during the year. For Global Gaming, translations are from Mexican Pesos [MXN] to U.S. Dollars. For Sports.com Media translations
are from British Pounds [GBP] to U.S. Dollars. Foreign currency translation gains and losses are included as a component of
accumulated other comprehensive income (loss).
Cash
and Restricted Cash
As
of December 31, 2025 and 2024, cash was comprised of cash deposits, and there were no deposits with banks which exceeded federally
insured limits with the majority of cash for the parent company 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 December 31, 2025 and December 31, 2024.
F- 11
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 $ 33,000
on December 31, 2024.
In the Fall of 2025, the Company
completed a similar project and offset older items in accounts receivable for the TinBu subsidiary against the allowance for
uncollectible receivables. Approximately $ 55,000 representing individual items aged greater than 90 days was written-off against the
allowance leaving approximately $ 8,000 aged greater than 90 days in accounts receivable and reducing the allowance for uncollectable
receivables to zero . At December 31, 2025 the allowance for uncollectible receivables was $ 0 whereas, it was $ 33,000 at December 31,
2024.
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. For the period ending December 31, 2025, the Company determined that an estimated
$ 5,688,000
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 $ 5,688,000
and increased its reserve for loss of prepaid advertising credits by $ 5,688,000
for the year ended December 31, 2025. Similarly, for the period ending December 31, 2024, the Company determined that
approximately an estimated additional $ 4,745,000
of prepaid advertising credits purchased during 2017 and 2018 might 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 for the year ended December 31, 2024 .
Prepaid expenses are included in current assets on the consolidated balance sheets. The Company had total remaining prepaid expenses
of $ 8,634,275
and $ 14,449,333
for the years ended December 31, 2025 and 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 three 3 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 used its incremental borrowing rate based on the information
available at commencement date in determining the present value of lease payments. Otherwise, the implicit rate was 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 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- 12
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 customers 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 B2C, 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 if 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 if 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- 13
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 term 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
Cost of revenue consists primarily of payments to lottery providers and partners, data acquisition costs, content
and media production expenses, platform and transaction processing fees, and affiliate commissions. Costs are recognized as incurred and
are matched to the period in which the related revenue is recognized. Certain costs, such as revenue share arrangements, are recognized
concurrently with the associated revenue.
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.
Advertising Costs
Advertising costs are charged to operations when incurred.
Advertising costs for the years ended December 31, 2025 and 2024 were approximately $ 1,248,000 and $ 104,000 respectively .
F- 14
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 2021 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.
F- 15
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.
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.
Recently Adopted Accounting Pronouncements
In
November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures , which
requires enhanced disclosures regarding significant segment expenses and other segment items for entities that report segment information
under ASC 280. The amendments do not change the definition of a segment, the method for determining reportable segments, or the criteria
for aggregating operating segments. The Company adopted ASU 2023-07 effective January 1, 2024 for annual reporting purposes. The adoption
did not have a material impact on the Company’s consolidated financial statements but required expanded segment disclosures.
In
June 2016, the FASB issued ASU 2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial
Instruments , which requires expected credit losses on financial assets held at the reporting date to be measured based on historical
experience, current conditions, and reasonable and supportable forecasts. The Company adopted ASU 2016-13 effective January 1, 2023.
The adoption did not have a material impact on the Company’s consolidated financial statements or related disclosures.
Recent
Accounting Pronouncements Not Yet Adopted
In
December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures , which requires enhanced
income tax disclosures, including additional information in the effective tax rate reconciliation and expanded disclosures of income
taxes paid. ASU 2023-09 is effective for fiscal years beginning after December 15, 2024, with early adoption permitted. The Company is
currently evaluating the effect of adopting this standard on its consolidated financial statement disclosures.
Note
3. Business Combination
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- 16
The
Merger closing was a triggering event for the Series B convertible notes, of which $ 63.8 million was converted into 16,243 shares of
AutoLotto that were then converted into 48,823 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 30,000 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 20,000 additional shares of Common Stock (the “TDAC Founder Earnout Shares” and, 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. 15,000 of the Seller Earnout Shares and 10,000 TDAC Founder Earnout Shares
were still eligible Earnout Shares until December 31, 2022. Conditions for the earnout were not met and the potential earnout shares
were forfeited on December 31, 2022.
Global
Gaming Acquisition
On
June 30, 2021, the Company completed its acquisition of 100
percent 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 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 have 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- 17
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 or 3,437 at $ 134.00 reflective of subsequent reverse stock splits. 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 $ 13,215,842
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
65,349
Intangible assets
8,590,000
Goodwill
4,940,643
Total assets
$ 14,155,050
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
$ 13,215,842
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
On
September 1, 2024, the Company finalized an agreement for the acquisition of S&MI, Ltd. which was renamed Sports.com Media
Services Ltd. on September 12, 2024 and subsequently renamed Sports.com Media Group Ltd. on February 17, 2025 (“Sports.com
Media”). The agreement with Sports.com Media shareholders (the “Share Purchase and Sale Agreement”), wherein the Purchase Price
was the total equivalent 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”) post August 28, 2025 reverse stock split. The Purchase Price was to be paid out over five
payments on the following schedule : The first payment of $ 150,000
in restricted common stock ( 50,000
shares) of the Company is due and payable on September 1, 2024 (the “Completion Date” and the “First Issuance
Date”.). The remaining payments in restricted common stock to the shareholders of Sports.com Media by the Company were made as
follows: (i) a second payment of $ 212,500
( 7,083
shares) due on or before the 31 st day following ninety days after the Completion Date (the Second Issuance Date”);
(ii) a third payment, of $ 212,500
( 7,083
shares) due on or before the 31 st day following ninety days after the Second Issuance Date (the Third Issuance
Date”); (iii) a fourth payment of $ 212,500
( 7,083
shares) due on or before the 31 st day following ninety days after the Third Issuance Date (the “Fourth Issuance
Date”); and (vi) a final and fifth payment of $ 212,500
( 7,083
shares) due on or before the 31 st day following ninety days after the Fourth Issuance Date.
In
the event that the closing price of the restricted stock units of common shares of the Company to be issued to the shareholders of Sports.com Media is lower than the Fixed Purchase Price on the six (6) month anniversary of any issuance date of said shares (collectively the “Anniversary
Issuance Price”), then the Fixed Purchase Price shall be adjusted downward to the volume-weighted average price (“VWAP”)
of the common stock for the five (5) consecutive trading days immediately preceding the six (6) month anniversary date of said issuance
date. Accordingly, the Company shall be obligated to tender to the shareholders of Sports.com Media additional restricted stock units of
common shares of the Company to make up the difference between the Fixed Purchase Price and the Anniversary Issuance Price.
F- 18
The
opening balance of Sports.com Media has been included in our consolidated balance sheet since the date of the acquisition. Since the Sports.com Media’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 after the August 28, 2025 reverse split. 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 Sports.com Media 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 Acquirees
$ 990,570
Asset Acquisition- PlusEVO Ltd. and Spektrum Ltd. (March 2025)
On March
6, 2025, the Company entered into a Stock Purchase and Sale Agreement to acquire certain assets from PlusEVO Ltd. and to create a new
entity, Spektrum Ltd, which will become a provider of technology supporting international lottery and gaming operations.
The
purchase price for the asset acquisition was $ 1.5
million, payable in 50,000
shares of the Company’s restricted common stock at a fixed price of $ 30.00
per share. The shares are to be issued in five installments over a 30-month period following closing, subject to specified vesting
and restriction terms. The agreement includes a price protection feature under which additional shares may be issued if the
Company’s stock price is below the fixed price at certain measurement dates.
Asset Acquisition - DotCom
Ventures Inc. (August 2025)
On
July 23, 2025 the Company acquired a 51 %
interest in the assets of DotCom Ventures Inc., consisting primarily of the Concerts.com and TicketStub.com domain names and certain
related technology assets. The Company evaluated the transaction under the applicable accounting guidance and concluded that the
acquired set of assets did not meet the definition of a business because there was no substantive process where a set
of inputs could be converted into specific outputs and there was no workforce consisting of employees or organized
contractors in place for converting acquired inputs into outputs as of December 31, 2025. Accordingly, the transaction has been
accounted for as an asset acquisition, with the purchase price allocated to the acquired assets based on their relative fair values.
As of December 31, 2025, the acquired assets are included within intangible assets on the accompanying consolidated balance sheet.
The Company expects this transaction to change to controlling interest in the first quarter of 2026 when a workforce and substantive
process will be in place.
Note
4. Property and Equipment, net
Property and equipment, net as of December 31,
2025 and 2024, consisted of the following:
Schedule of Property and Equipment
December 31, 2025
December 31, 2024
Computers and equipment
$ 115,162
$ 123,911
Furniture and fixtures
18,612
16,900
Software
2,026,200
2,026,200
Property and equipment
2,159,974
2,167,011
Accumulated depreciation
( 2,158,879 )
( 2,154,887 )
Property and equipment, net
$ 1,095
$ 12,124
Depreciation
expense for the years ended December 31, 2025 and 2024 amounted to $ 4,241 and $ 9,185 , respectively.
F- 19
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 third quarter of 2026. Accordingly, they are presented as current assets.
Note
6. Notes Receivable
Secured
Note Receivable
On
March 22, 2022, the Company entered into a three-year secured promissory note with an original carrying amount of $ 2,000,000 . The note
bears simple interest at approximately 3.1 % per annum, with principal and accrued interest due upon maturity. The note is secured by
substantially all assets, accounts, and tangible and intangible property of the borrower and is further supported by a personal guarantee
from the borrower’s principal. The borrower may prepay the note at any time without penalty.
The
note was received in consideration for cash advanced by the Company to the borrower, including a previously funded bridge loan, and in
connection with a broader technology development and licensing relationship under which the Company agreed to develop technology for
use by the borrower in connection with the launch of an online gaming platform in a jurisdiction outside the United States. As of December
31, 2025, the outstanding principal balance of the note was $ 2,000,000 .
The
note matured during 2025 and remained outstanding as of December 31, 2025. Management evaluated the collectability of the note in accordance
with ASC 326, including consideration of the Company’s security interests, the personal guarantee, and the contractual enforcement
rights available under the related agreements. Based on this evaluation, management concluded that the recorded carrying amount of the
note remains recoverable as of December 31, 2025.
SP
Global Holdings
On October 5, 2021, the Company provided
$ 250,000 to SP Global Holdings in exchange for a 3 year promissory note with interest at 8 %. Principal and accrued interest were due in
a balloon payment at maturity. The note was repaid in March 2025.
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, 2025, management conducted a review as to whether there are conditions or circumstances that
might 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, Global Gaming Enterprises, Inc., Sports.com Media Ltd, and 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. The company performed a quantitative assessment for each of the reporting units
described above and determined that goodwill and intangibles were not impaired for the year ended December 31, 2025.
For 2023, the Company performed a valuation of each
of the reporting units using discounted cash flow methodologies and estimates of fair market value. Based on 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. Accordingly, 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 th , 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 thousand against intangibles of Global Gaming was recorded. This consisted of impairments against Trade
Names & Technology in the amount of $ 547 thousand, Technology in the amount of $ 119 thousand and Customer Relationships in the amount
of $ 150 thousand. 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
December 31, 2025
December 31, 2024
Useful
Gross Carrying
Accumulated
Gross Carrying
Accumulated
Life
Amount
Amortization
Net
Amount
Amortization
Net
Amortizing intangible assets
Customer relationships
6 years
$ 1,352,200
$ ( 1,331,700 )
$ 20,500
$ 1,352,200
( 1,318,033 )
$ 34,167
Trade name
6 years
2,577,000
( 2,435,000 )
142,000
2,577,000
( 2,314,769 )
262,231
Technology
6 years
4,754,800
( 2,911,676 )
1,843,124
3,254,800
( 2,737,567 )
517,233
Software agreements
6 years
14,450,000
( 14,035,000 )
415,000
14,450,000
( 11,545,000 )
2,905,000
Gaming license
6 years
4,020,000
( 3,015,000 )
1,005,000
4,020,000
( 2,345,000 )
1,675,000
Internally developed software
2 - 10 years
3,316,923
( 1,804,924 )
1,511,999
3,316,923
( 1,450,754 )
2,342,969
Domain name
15 years
12,035,000
( 2,324,165 )
9,710,835
6,935,000
( 2,016,417 )
4,832,565
$ 42,505,923
$ ( 27,857,465 )
$ 14,648,458
$ 35,905,923
$ ( 23,727,540 )
$ 12,569,165
F- 20
Amortization expense with respect to intangible assets
for the year ended December 31, 2025 and 2024 totaled $ 4,234,680 and $ 5,011,329 , respectively, which is included in depreciation and amortization
in the Statements of Operations. For the year ended December 31, 2025, the Company determined there was no impairment of long-lived assets
During the year ended December 31, 2022, the Company
determined that there was an impairment of long-lived assets of $ 412,450 , 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 $ 5.65 million for TinBu and $ 1.06 million for Global Gaming. The total impairment charges
related to goodwill were $ 6.71 million 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 thousand to trade names and trademarks and $ 311 thousand to technology acquired from Global Gaming. The total
impairment charges to intangible assets for the year ended December 31, 2023 were $ 799 thousand
Similarly the company performed an impairment analysis
for the three months ended September 30th, 2024 and 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 thousand against
intangibles of Global Gaming was recorded. This consisted of impairments against Trade Names & Technology in the amount of $ 547 thousand,
Technology in the amount of $ 119 thousand, and Customer Relationships in the amount of $ 150 thousand. There were no other impairments
identified or recorded for the year ended December 31, 2024 or for the year ended December 31, 2025.
Estimated amortization expense for years of useful life remaining is as
follows:
Schedule of Estimated Amortization Expense
Years ending December 31,
Amount
2026
$ 2,197,764
2027
1,154,181
2028
678,075
2029
643,941
2030
598,539
Thereafter
9,375,958
Total
$ 14,648,458
The
Company had software development costs of $ 476,850 related to projects not placed in service as of both December 31, 2025 and December
31, 2024, which is included in intangible assets in the Company’s consolidated balance sheets. Amortization will be calculated
using the straight-line method over the appropriate estimated useful life when the assets are put into service.
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. (see Note 11).
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 December 31, 2023 and December 31, 2022, 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 triggered conversion, this included the TDAC combination. As of both December 31, 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 December 31, 2025 and 2024.
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 cannot 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 cannot 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 mapped 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 SEGG Media common stock after accounting for the 20:1
reverse stock split that took place on August 9, 2023 and the 10:1 reverse stock split that took place on August 28, 2025. As of December 31, 2025, the remaining notes comprising the
outstanding balance of $ 185,095 are
no longer convertible and have been reclassified to notes payable. See Note 11. Accrued interest on this note payable as of December
31, 2025 was $ 94,455
and $ 79,647
at December 31, 2024.
F- 21
PPP
Loan
The Company received a loan under the Paycheck Protection Program in 2020, which was fully forgiven in 2021. The
Company recognized a gain on extinguishment of debt in 2021. No amounts remain outstanding.
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 are 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 December 31, 2025 and 2024, the balance of the loan was $ 150,000 . As of December 31, 2025 and December 31, 2024, the accrued interest on this note was $ 8,255 and
$ 6,756 respectively.
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 will be due upon a qualifying
financing event. As of December 30, 2025 and 2024, the balance of the loans totaled $ 13,000 , respectively.
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 December 30, 2025 and December 31, 2024, the balance of the notes was $ 2,336,081 . Accrued interest on these notes was $ 410,669
on December 31, 2025 and $ 350,434 on December 31, 2024, respectively.
Note
10. Stockholders’ Equity
Reverse
Split
On August 28, 2025, the Company
filed a Certificate of Amendment (the “Certificate of Amendment”) with the Secretary of State of the State of Delaware to
amend the Company’s Third Amended and Restated Certificate of Incorporation to effect, effective as of 5:30 p.m. Eastern Time
on August 28, 2025, a 10-for-1
reverse stock split (the “Reverse Stock Split”) of its common stock, par value $ 0.001
per share (“Common Stock”). At
the effective time of the Reverse Stock Split, every ten(10) shares of Common Stock either issued and outstanding or held as treasury
stock was automatically reclassified into one new share of Common Stock. The total number of shares of Common Stock authorized for issuance
did not change as a result of the Reverse Stock Split. The Reverse Stock Split was approved by the Company’s stockholders at the
Company’s 2024 annual meeting of its stockholders held virtually on February 20, 2025 (the “Annual Meeting”) and approved
by the board of directors of the Company (the “Board”) on August 13, 2025.
The new CUSIP number for the Common Stock following
the Reverse Stock Split is 54570M306. The par value per share of Common Stock will remain unchanged at $ 0.001 . The Company’s publicly
traded warrants continue to be traded on Nasdaq under the symbol “LTRYW” and the CUSIP number for the warrants remains unchanged.
In addition, as a result of the Reverse Stock Split,
proportionate adjustments were 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.
No fractional shares were issued in connection
with the Reverse Stock Split. Stockholders who would otherwise be entitled to receive fractional shares as a result of the Reverse
Stock Split were entitled to a cash payment (without interest or deduction) in lieu thereof at a price equal to the fraction of one
share to which the stockholder would otherwise be entitled multiplied by the closing price per share of Common Stock on Nasdaq on
August 28, 2025 at 5:30 pm Eastern Standard time, the date of the effective time of the Reverse Stock Split.
The
effects of the Reverse Stock Split were reflected in the Quarterly Report on Form 10-Q for the period ended September 30, 2025 and in
all subsequent reports 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 December 31, 2025, there were no shares of preferred stock issued and outstanding.
F- 22
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 December 31, 2025 and December 31, 202 4 , 6,880,287 and 1,832,685 shares of Common Stock, post reverse stock split, respectively,
were outstanding.
Schedule
of Common Stock
As of December 31, 202 4
1,832,685
Stock granted in lieu of cash
2,709,931
Conversion of Debt to Equity
672,553
Stock Purchase Agreements
1,495,118
Stock for acquisition of assets from Dotcom Ventures
Inc.
170,000
As of December 31, 2025
6,880,287
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- 23
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, and the reverse stock split which took place on August 28, 2025, as of December 31, 2025,
there were Public Warrants outstanding for the issuance of 100,625
shares of common stock of the Company, which total includes previously issued warrants of AutoLotto, now warrants of Sports Entertainment Gaming Global Corporation., which are exercisable for the purchase of an aggregate of 1,978
shares of common stock of the Company.
Adjustments
were made to the Company’s warrants based on the 10:1
reverse split in August of 2025 and the previous 20:1 reverse split in August of 2023. The adjustments 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
During
the year ended December 31, 2025, 68,241
warrants were issued. The Company issued 236,506
warrants during the year ended December 31, 2024. All
warrants issued during the years 2024 and 2025 are fully vested.
Schedule of Common Stock Warrants
Weighted
Weighted
Average
Average
Remaining
Aggregate
Number of
Exercise
Contractual
Intrinsic
Shares
Price
Life (years)
Value
Outstanding at December 31, 2023
2,441
$ 304.02
1.8
$ -
Granted
2,365,063
-
4.5
1,726,496
Exercised
-
-
-
-
Forfeited/cancelled
-
-
-
Outstanding at December 31, 2024
2,367,504
3.11
3.9
-
Granted
682,410
-
4.5
498,159
Exercised
( 2,626,415 )
-
-
( 1,917,283 )
Forfeited/cancelled
( 2,292
)
30.40
-
Outstanding at December 31, 2025
421,207
$ -
4.5
$ 307,482
F- 24
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 neither 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 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 instalments 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.
On February 9, 2026, Company stockholders unanimously approved to increase the number of shares reserved for issuance
under the 2021 Plan to 3,750,000 .
Stock
Options
There
were no grants of stock options during the year ended December 31, 2025. On February 5, 2024, the Company issued stock options to
officers, directors, and key consultants. The exercise price for the options is $ 19.50
and the maturity date in February
5, 2029 . The following table shows stock
option activity for the years ended December 31, 2025 and 2024:
Schedule
of Stock Option Activity
Weighted
Weighted
Average
Shares
Outstanding
Average
Remaining
Aggregate
Available
Stock
Exercise
Contractual
Intrinsic
for Grant
Awards
Price
Life (years)
Value
Outstanding at December 31, 2023
-
1,728
$ 81.49
2.4
$ -
Granted
-
105,000
19.50
4.1
Exercised
-
-
-
-
-
Forfeited/cancelled
-
-
-
-
-
Outstanding at December 31, 2024
-
106,728
20.50
2.8
-
Granted
-
-
-
-
-
Exercised
-
( 4,871 )
19.50
-
-
Forfeited/cancelled (uncancelled)
-
( 744 )
12.00
-
Outstanding at December 31, 2025
-
101,113
$ 20.10
2.8
$ -
Stock-based
compensation expense related to the employee options was $ 0
for the years ended December 31, 2025 and December 31, 2024
F- 25
Note
12. Loss Per Share
The
following table sets forth the computation of basic and diluted net loss per share:
Schedule
of Basic and Diluted Net Income Loss Per Share
Year ended December 31,
2025
2024
Comprehensive net loss attributable to stockholders
$ ( 20,303,608 )
$ ( 28,221,605 )
Weighted average common shares outstanding
Basic and diluted
3,515,444
1,437,534
Net loss per common share
Basic and diluted
$ ( 5.78 )
$ ( 19.63 )
As
of December 31, 2025, the Company excluded 1,046 stock options, 2,342 restricted awards, 42,406 warrants, 25,000 earn out shares and
8,750 unit purchase options from the calculation of diluted net loss per share with the effect being anti-dilutive.
As
of December 31, 2024, the Company excluded 1,728 stock options, 10,064 convertible debt into common shares, 19,162 restricted awards,
19,347 warrants, 8,630 earn out shares and 3,021 unit purchase options from the calculation of diluted net loss per share with the
effect being anti-dilutive.
Note
13. Income Taxes
The
Company accounts for income taxes in accordance with ASC 740, which requires recognition of deferred tax assets and liabilities for the
expected future tax consequences of temporary differences and net operating loss (“NOL”) carryforwards.
Income
Tax Provision
For
the years ended December 31, 2025 and 2024, the Company recorded an income tax provision of $ 0 .
The
Company has generated net losses in the current and prior periods and does not expect to incur current income tax expense. Accordingly,
no current income tax expense has been recorded.
Deferred
tax assets generated during the period have been fully offset by a valuation allowance, resulting in no net deferred tax benefit recognized
in the consolidated statements of operations.
Deferred
Tax Assets and Valuation Allowance
The
Company’s deferred tax assets primarily relate to net operating loss carryforwards and other temporary differences. Due to cumulative
losses and uncertainty regarding the timing and extent of future taxable income, the Company has recorded a full valuation allowance
against its deferred tax assets as of December 31, 2025 and 2024.
As
a result, no net deferred tax assets are presented on the consolidated balance sheets.
F- 26
Net
Operating Loss Carryforwards
As
of December 31, 2025, the Company has generated federal and state net operating loss carryforwards. Such carryforwards may be subject
to limitations under Section 382 of the Internal Revenue Code due to ownership changes.
The
Company has not completed a formal Section 382 analysis as of the date of these financial statements.
Uncertain
Tax Positions
The
Company recognizes the effect of income tax positions only if those positions are more likely than not to be sustained. As of December
31, 2025 and 2024, the Company has not identified any material uncertain tax positions.
Open
Tax Years
The
Company remains subject to examination by taxing authorities for all periods in which net operating losses are available for utilization.
Preliminary
Assessment
The
Company’s accounting for income taxes is based on currently available information and represents a preliminary assessment under
ASC 740. The Company continues to evaluate its deferred tax assets, including net operating loss carryforwards, and related valuation
allowance. Adjustments, if any, are not expected to be material to the consolidated financial statements.
Note
14. 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 December 31,
2025 and 2024.
Digital
Securities
In
2018, the Company commenced a sale 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, 2025 and
December 31, 2024, 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 any of those obligations during the years ended
December 31, 2021 through December 31, 2025.
F- 27
Leases
and Rent
On
September 1, 2024, the company moved its headquarters to Fort Worth, Texas under a membership agreement with monthly cost of $ 154 .
The Company also leased a campus in Boca Raton Florida for $ 25,000
per month under a 12 month lease agreement that commenced on
August 1, 2024 and continued thru July
31, 2025 . For the twelve months ended December
31, 2025 and 2024 rent expense was $ 346,382
and $ 252,406 ,
respectively.
As
of December 31, 2025, future minimum rent payments due under non-cancellable leases are as follows:
Schedule
of Future Minimum Rent Payments Due Under Non-Cancellable Leases
Years ending December 31,
Amount
2026
-
Thereafter
-
Total
$ -
Litigation
and Other Loss Contingencies
As
of December 31, 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
15. Related Party Transactions
The
Company has from time to time 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.
During
the year ended December 31, 2020, the Company entered into borrowing arrangements with the individual founders to provide operating cash
flow for the Company. The Company paid $ 4,700 during 2021 and the outstanding balance was $ 13,000 on December 31, 2025 and December 31,
2024.
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. His compensation for consulting services from January 1, 2025 to June 30, 2025 was $ 144,000 .
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 and the loan amount at year end was $ 67,941 .
The Loan was issued at zero percent interest. In February 2025, the Company granted shares of common stock which repaid the loan in full.
See Subsequent
Events regarding certain convertible promissory notes issued to Robert Stubblefield, CFO and Interim CEO & President and to Gregory
Potts, COO in January of 2026 for unpaid compensation still owed to them from 2023 and 2024. As officers of the Company, they are related
parties.
Note
16. Subsequent Events
Management
has evaluated these events in accordance with ASC 855, Subsequent Events, and determined that they represent non-recognized subsequent
events, as it relates to conditions arising after the balance sheet date. Accordingly, no adjustments to the consolidated financial statements
were required.
Related
Party Transaction
On
January 15, 2026, the Company entered into certain convertible promissory notes with Robert Stubblefield, CFO and Interim CEO & President
and to Greg Potts, COO, for unpaid compensation still owed to Messrs. Stubblefield and Potts from 2023 and 2024. As officers of the Company,
they are related parties. The maturity date of the convertible promissory notes is January 15, 2027. Interest at a rate of 10 % per annum
shall accrue on the principal amount of each note until the maturity date. The principal amount is: $ 291,485 and $ 258,448 , respectively
for Messrs. Stubblefield and Potts. As of the date of this report, neither Messrs. Stubblefield or Potts have converted any portion of
their notes.
Other
Convertible Note
On
January 15, 2026, the Company entered into a convertible promissory note with the Amar Ali Law, PLLC for outstanding legal fees provided
to the Company. The maturity date of the convertible promissory note is January 15, 2027 . Interest at a rate of 10 % per annum shall accrue
on the principal amount of $ 1,445,361 for the note until the maturity date. As of the date of this report, no portion of the note has
been converted.
Capital
Markets Activity with Dawson James
On
January 16, 2026, the Company entered into a placement agency agreement with Dawson James Securities, Inc., pursuant to which Dawson
James agreed to act as the Company’s exclusive placement agent, on a reasonable best-efforts basis, in connection with a registered
direct offering of 2,449,857 shares of the Company’s common stock at a purchase price of $ 0.70 per share. The offering closed on
January 20, 2026 and resulted in gross proceeds of approximately $ 1.7 million, before deducting placement agent fees and offering expenses.
The
securities in the foregoing offerings were issued pursuant to the Company’s effective shelf registration statement on Form S-3
(File No. 333-291505), which was declared effective by the U.S. Securities and Exchange Commission on November 26, 2025.
On
March 16, 2026, the Company entered into a Securities Purchase Agreement with certain institutional investors pursuant to which the Company
agreed to issue unsecured convertible promissory notes in an aggregate principal amount of up to approximately $ 11.8 million in a private
placement exempt from registration under Section 4(a)(2) of the Securities Act of 1933, as amended, and Rule 506 of Regulation D promulgated
thereunder. The notes are issuable in multiple tranches, including an initial tranche of approximately $ 3.5 million funded upon execution,
with additional tranches subject to specified conditions, including the filing and effectiveness of a resale registration statement and,
for subsequent tranches, based on mutual agreement of the parties through December 31, 2026.
The
notes were issued at a 15 % original issue discount, bear interest at 12 % per annum, and mature 24 months from issuance. The notes are
convertible into shares of the Company’s common stock at a conversion price based on a discount to market price, subject to a floor
price, and include customary terms, including events of default and a beneficial ownership limitation initially set at 4.99 %, which may
be increased to 9.99 % upon notice.
In
connection with the foregoing arrangement, the Company entered into placement agency agreements with Dawson James and agreed to pay
customary placement fees and expenses. The Company also entered into a registration rights agreement in connection with the convertible
note financing requiring the filing and effectiveness of a resale registration statement covering the shares issuable upon conversion
of the notes within specified time periods.
Termination
of UCIL Loan Agreement
On
January 20, 2026, the Company terminated its financing arrangement with United Capital Investments London Limited (“UCIL”)
originally entered into on July 23, 2023, subsequently amended and restated on August 8, 2023, later amended on August 18, 2023, and
finally amended and restated on February 16, 2024. UCIL has informed the Company that it is considering legal action to preserve is rights under the financing arrangement,
however, as of the date of this filing, the Company has not received notice of any action nor has UCIL provided the requisite accounting
information and evidence to substantiate its claims.
F- 28
SEC
Complaint Relating to Legacy Conduct
On
January 22, 2026, the U.S. Securities and Exchange Commission (the “SEC”) filed a civil complaint (the “Complaint”)
in the United States District Court for the Southern District of New York naming the Company, certain former senior executive officers
of the Company, and the former Chief Executive Officer of Trident Acquisitions Corp. as defendants.
The
Complaint alleges violations of certain federal securities laws and seeks injunctive relief, disgorgement, civil monetary penalties,
and other equitable remedies. The allegations relate to conduct occurring primarily between 2020 and mid-2022, including periods prior
to and shortly following the Company’s business combination with Trident Acquisitions Corp.
The
individuals identified in the Complaint who previously served as executive officers are no longer employed by the Company and have no
ongoing affiliation or involvement with the Company. Since mid-2022, the Company has implemented significant changes in executive leadership,
governance, and internal controls. The current management team was not involved in the conduct alleged in the Complaint.
The
Company has cooperated with the SEC’s investigation and intends to continue its cooperation. While the Company believes the claims
asserted against it are without merit and is prepared to defend the matter, it has engaged in non-binding discussions with the SEC regarding
a potential resolution. Although no assurances can be provided, the Company believes the matter is nearing resolution and does not currently
expect the outcome to have a material adverse effect on its financial condition.
This
disclosure does not constitute an admission of liability by the Company or any other party.
Corporate
Name Change
On
January 23, 2026, the Company announced that it had changed its corporate name from Lottery.com
Inc. to Sports Entertainment Gaming Global Corporation to better reflect its
strategic focus on the convergence of sports, entertainment, and gaming. The name change became effective on January 27, 2026, following
the filing of an amendment to the Company’s certificate of incorporation with the State of Delaware.
In
connection with the name change, the Company began operating under the brand “SEGG Media” and updated its corporate identity,
including its website and marketing materials. The Company’s common stock continues to trade on the Nasdaq Capital Market under
the ticker symbol “SEGG,” and the name change did not affect the Company’s capital structure, trading symbol, or shareholder
rights.
Termination
of Securities Purchase Agreement with Evergreen Capital Management, LLC
On
December 2, 2025, the Company entered into a Securities Purchase Agreement with Evergreen Capital Management, LLC (“Evergreen”),
pursuant to which the Company issued a senior secured convertible promissory note with an aggregate principal amount of $ 2.875 million.
The note included an original issue discount of $ 0.375 million, resulting in net proceeds of $ 2.5 million to the Company. Funding was
structured in two tranches: an initial $ 0.5 million at closing and $ 2.0 million upon (i) the effectiveness of a registration statement
covering the underlying shares and (ii) receipt of requisite shareholder approval in accordance with Nasdaq Listing Rule 5635. The transaction
was completed as a private placement under Section 4(a)(2) of the Securities Act and Rule 506(b) of Regulation D.
On
January 26, 2026, the Company entered into a Termination Agreement with Evergreen pursuant to which the parties agreed to terminate the
convertible promissory note and the related Securities Purchase Agreement. The termination became effective upon the issuance of shares
of common stock pursuant to Conversion Notice #7, dated January 13, 2026. As a result, the note and the Securities Purchase Agreement
are null and void and of no further force or effect, and no additional amounts are due or payable by either party thereunder.
$ 500,000 was funded by Evergreen in December of 2025 and converted into equity in December 2025 and January 2026.
The remaining $ 2,000,000 was not received and there are no remaining obligations of either party with respect to the $ 2,000,000 .
Federal
Case Dismissal
On
January 28, 2026, in Lottery.com, Inc. f/k/a AutoLotto, Inc., et al. v. John J. Brier, Jr., et al. , Case No. 8:23-cv-2594, the
United States District Court for the Middle District of Florida granted, in part, the Company’s renewed motion to dismiss for lack
of subject matter jurisdiction, declined to exercise supplemental jurisdiction over the remaining state-law counterclaims, overruled
the defendants’ objections to the magistrate judge’s findings and recommendations, and directed that the case be closed.
Simon
Lewis Appointment
On
February 5, 2026, the Company announced the appointment of Simon Lewis as Chief Executive Officer of Concerts.com and EVP of Entertainment
for SEGG Media. In this role, Mr. Lewis will lead the strategic development and commercial rollout of Concerts.com and oversee the Company’s
broader entertainment portfolio strategy.
Mr.
Lewis brings significant experience in the global live entertainment and media industries, including prior service as President of Live
Nation Europe. The appointment supports the Company’s previously disclosed strategy to expand its presence across sports, entertainment,
and media platforms, including the development of Concerts.com and related digital assets.
Illegal
Trading Lawsuit
On
February 10, 2026, the Company announced that it had filed a civil complaint in the District Court of Tarrant County, Texas, Sports
Entertainment Gaming Global Corporation v. Virtu Financial Capital Markets LLC, et al. , alleging illegal trading activities and market
manipulation involving the Company’s securities. The complaint seeks damages of approximately $ 179 million, along with other relief,
against multiple defendants.
The
Company alleges that the defendants engaged in unlawful trading practices that adversely impacted the market for the Company’s
common stock. The litigation is in its early stages, and the outcome cannot be predicted at this time. The filing of the complaint does
not constitute a determination of liability with respect to any party.
Veloce
Acquisition
On
February 17, 2026, the Company completed the acquisition of a controlling interest in Veloce Media Group Limited (“Veloce”),
a digital motorsports, gaming and sports media platform. The acquisition was effected pursuant to a definitive share purchase agreement
under which the Company acquired a supermajority ownership position of approximately 68% of the issued and outstanding equity interests
of Veloce.
The
transaction represents a strategic expansion of the Company’s media and content capabilities, providing immediate scale in audience
reach, digital distribution and commercial partnerships. Veloce operates a global media network with a focus on esports, gaming and motorsport
content, generating significant monthly digital impressions and audience engagement across multiple platforms.
The
consideration for the acquisition consisted primarily of equity issued by the Company, along with certain contingent or deferred elements
customary for transactions of this nature. The transaction is subject to customary closing adjustments and post-closing integration activities.
The Company is in the process of finalizing the purchase price allocation and accounting for the transaction in accordance with ASC 805,
Business Combinations. As such, the initial accounting for the acquisition is incomplete as of the date of issuance of these financial
statements.
The
Company intends to extend an offer to acquire the remaining equity interests of Veloce, subject to applicable regulatory requirements
and shareholder approvals, with the objective of increasing its ownership position over time.
Board
Appointments
On
February 25, 2026, the Board of Directors of the Company appointed Robert Stubblefield and Daniel Bailey to serve as members of the Board.
Mr. Stubblefield was appointed as a Class II director with a term expiring at the Company’s 2027 annual meeting of stockholders
or until his successor is duly elected and qualified, and Mr. Bailey was appointed as a Class III director with a term expiring at the
Company’s 2028 annual meeting of stockholders or until his successor is duly elected and qualified. Mr. Stubblefield currently
serves as the Company’s Chief Financial Officer and Interim Chief Executive Officer and President. Mr. Bailey is the Chief Executive
Officer of Veloce Media Group. As previously disclosed in the Company’s Current Report on Form 8-K filed on February 23, 2026,
Mr. Bailey was a party to the Share Purchase Agreement entered into in connection with the Company’s acquisition of a controlling
interest in Veloce, and the transaction constituted a related party transaction under Item 404(a) of Regulation S-K. Other than as previously
disclosed, the Company has not identified any additional related party transactions with Mr. Bailey requiring disclosure under Item 404(a)
of Regulation S-K.
Predictive
Markets
On
April 24, 2026, the Company announced the formation of Sports Predicts Limited, a wholly owned subsidiary, to develop and operate “Sports.com
Predict,” a prediction markets offering intended to be integrated into the Company’s Sports.com platform.
The
Company believes the initiative aligns with its broader strategy to expand monetization opportunities across its digital ecosystem by
introducing interactive, engagement-driven features. Once developed and launched, Sports.com Predict is expected to enhance
user engagement and create incremental, scalable revenue opportunities within the Sports.com platform. The global prediction markets
sector has experienced significant recent growth, and the Company intends to position this offering to participate in that expanding
market, subject to applicable regulatory considerations.
On April 27, 2026, Sports Predicts
Limited, a subsidiary of the Company, entered into a Partnership and Integration Agreement with Blockratize Inc. (d/b/a Polymarket) pursuant
to which the Company will integrate Polymarket’s decentralized prediction markets technology into the Sports.com platform. Under
the agreement, Polymarket will provide application programming interfaces, software development kits and related infrastructure to support
the integration of prediction market products within the Sports.com ecosystem. The agreement provides for the sharing of net transaction
fee revenue generated from users of the platform and grants Polymarket exclusivity as the Company’s provider of prediction markets
technology during the term of the agreement. The agreement has an initial term through June 30, 2029, unless terminated earlier in accordance
with its terms. The Company began allowing users to purchase contracts on June 10, 2026.
Amorua Global Securities Purchase Agreement
On May 26, 2026, the Company
entered into a Securities Purchase Agreement with Amorua Global, Inc. pursuant to which the Company issued an unsecured convertible promissory
note with an original principal amount of $ 3.5 million. The note bears interest at a rate of 12 % per annum, matures twenty-four months
from issuance and was issued with an original issue discount of 15 %. Subject to the terms of the note, outstanding principal and accrued
interest may be converted into shares of the Company’s common stock at a variable conversion price based on market prices of the
Company’s common stock, subject to certain adjustments and a 9.99% beneficial ownership limitation. The Company intends to use
the net proceeds for general corporate purposes, including the repayment of certain existing indebtedness. In connection with the financing,
the Company agreed to file a registration statement covering the resale of shares issuable upon conversion of the note.
Alumni
Capital Notice of Default
On
June 18, 2026, the Company received a notice from Alumni Capital LP (“Alumni”), the holder of an unsecured convertible promissory
note issued pursuant to a Securities Purchase Agreement dated March 16, 2026. In the notice, Alumni alleged that certain events of default
had occurred under the applicable transaction documents, including alleged failures relating to registration obligations and periodic
reporting requirements, and demanded redemption of the outstanding note at an asserted redemption price of approximately $ 4.4 million,
plus other amounts that Alumni contends may be due under the transaction documents.
The
notice further states that Alumni may pursue legal remedies if the amounts demanded are not paid. The Company is evaluating Alumni’s
claims, its rights and obligations under the transaction documents, and potential defenses, and is engaged in discussions with Alumni
regarding the matter. As of the date of issuance of these financial statements, no conclusion has been reached regarding the ultimate
outcome of this matter. Accordingly, the Company cannot reasonably estimate the amount or range of any potential loss, if any, that may
result from the resolution of this matter.
Virtu
Financial Capital Markets LLC, Virtu Americas LLC, GTS Securities, LLC and G1 Execution Services, LLC Action
On
February 10, 2026, the Company commenced litigation in the District Court of Tarrant County, Texas against Virtu Financial Capital Markets
LLC, Virtu Americas LLC, GTS Securities, LLC and G1 Execution Services, LLC alleging violations of state and federal securities laws
arising from alleged manipulative trading activity affecting the Company’s common stock. The complaint seeks monetary damages,
attorneys’ fees, costs, interest and other available relief. The Company will continue to evaluate developments in the litigation
and disclose material updates as appropriate.
White
Diamond Research LLC and Adam Gefvert Civil Action
On
June 26, 2026, the Company filed a civil action in the District Court of Tarrant County, Texas against White Diamond Research LLC and
Adam Gefvert. The complaint alleges, among other things, business disparagement and other claims arising from statements and publications
made by the defendants concerning the Company and its business. The Company seeks monetary damages, injunctive and other equitable relief,
attorneys’ fees where recoverable, costs, and such other relief as the court may deem appropriate.
The
Company believes the claims asserted in the action are meritorious and intends to prosecute the matter vigorously. Because the litigation
is in its preliminary stages, the ultimate outcome cannot be predicted, and the Company is unable to reasonably estimate any potential
recovery, if any. Accordingly, no asset has been recognized in the accompanying financial statements related to this matter.
USA TODAY Litigation
On
July 6, 2026, the Company commenced litigation in the District Court of Tarrant County, Texas against USA TODAY
Co., Inc. (formerly Gannett Co., Inc.), and certain affiliated entities relating to an Advertising Agreement executed in December 2016.
The complaint alleges that the defendants have refused to recognize or permit the Company’s use of the remaining advertising inventory
available under the agreement despite the Company’s efforts since 2024 to exercise its contractual rights. The Company is seeking
declaratory relief, damages, and other available remedies. As of the date these financial statements were issued, the litigation remains
in its preliminary stages, and no estimate of any potential recovery can be made.
F- 29
Item
9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.
See
“ Item 14. Principal Accounting Fees and Services. ”