Item 9A. Controls and Procedures
Item 9A. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls
and procedures designed to provide reasonable assurance that information required to be disclosed in reports filed or submitted under
the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms
and accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, or persons performing
similar functions, as appropriate to allow timely decisions regarding required disclosures.
39
We carried out an evaluation,
under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer,
of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e)
under the Exchange Act. Based upon our evaluation, our Chief Executive Officer and Chief Financial Officer concluded that as of the end
of the period covered by this report, our disclosure controls and procedures, as defined in Rules 13a-15e and 15d-15(e), were effective
at the reasonable assurance level.
Management’s Annual Report on Internal
Control over Financial Reporting
Our management is responsible
for establishing and maintaining adequate internal control over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) promulgated
under the Exchange Act as a process designed by, or under the supervision of, our principal executive officer and principal financial
officer and effected by our board of directors, management, and other personnel, to provide reasonable assurance regarding the reliability
of financial reporting and the preparation of financial statements for external purposes in accordance with GAAP and includes those policies
and procedures that:
• Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions
and dispositions of our assets
• Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial
statements in accordance with generally accepted accounting principles, and that our receipts and expenditures are being made only in
accordance with authorizations of our management and directors
• Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use,
or disposition of our assets that could have a material effect on the financial statements
Because of its inherent limitations,
internal control over financial reporting may not prevent or detect errors or misstatements in our financial statements. Therefore, even
those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation.
Projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of
changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Our management, with the participation
of our Chief Executive Officer and Chief Financial Officer, assessed the effectiveness of our internal control over financial reporting
as of December 31, 2025. In making this assessment, management used the criteria set forth by the Committee of Sponsoring Organizations
of the Treadway Commission (COSO) in Internal Control – Integrated Framework (2013 Framework). Based on the assessment using
this framework, our management concluded that, as of December 31, 2025, our internal control over financial reporting was effective.
Changes in Internal Control Over Financial Reporting
There was no change in our
internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) that occurred during the quarter ended
December 31, 2025, that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
Inherent Limitations over Internal Controls
Internal control over financial
reporting cannot provide absolute assurance of achieving financial reporting objectives because of its inherent limitations, including
the possibility of human error and circumvention by collusion or overriding of controls. Accordingly, even an effective internal control
system may not prevent or detect material misstatements on a timely basis. Also, projections of any evaluation of effectiveness to future
periods are subject to the risk that controls may become inadequate because of changes in conditions or that the degree of compliance
with the policies or procedures may deteriorate.
40
Item 9B. Other Information
(a) Disclosure in Lieu
of Current Report on Form 8-K
Ratification of Equity Awards
On March 30, 2026, the Board
adopted, pursuant to Section 78.0296 of the Nevada Revised Statutes (“NRS Section 78.0296”), resolutions ratifying the issuance
of certain restricted stock unit awards (the “Ratification”). Notice of such Ratification to the Company’s stockholders
of record, as required by NRS Section 78.0296 is attached to this Annual Report on Form 10-K as Exhibit 99.1.
Amendment to Amended and
Restated 2020 Incentive Plan
On March 30, 2026, the Board
adopted an amendment (the “2020 Plan Amendment”) to the Amended and Restated 2020 Incentive Plan which provides that the Board,
as well as the Committee, may, in its discretion, delegate authority to one or more officers of the Company with respect to the granting
of awards to other individuals who are not subject to the reporting and other provisions of Section 16 of the Exchange Act, provided that
any such delegation shall include a limitation as to the maximum number of shares of common stock with respect to which awards may be
granted during the period of the delegation. A copy of the 2020 Plan Amendment is attached as an exhibit to this Annual Report on Form
10-K.
(b) Rule 10b5-1 Trading
Plans
During the quarter ended December
31, 2025, none of the Company’s directors or officers adopted , modified or terminated a Rule 10b5-1 trading arrangement or a non-Rule
10b5-1 trading arrangement (each as defined in Item 408 of Regulation S-K).
Item 9C. Disclosure Regarding Foreign Jurisdictions that Prevent Inspections
Not applicable.
41
PART III
Item 10. Directors, Executive Officers and Corporate Governance
Executive Officers and Directors
The following table sets forth
the names, ages, and positions of our executive officers and directors as of March 31, 2026. There are no arrangements or understandings
between any director, executive officer and any other person pursuant to which any director or executive officer was or is to be selected
as a director or executive officer of the Company, as applicable.
Name
Age
Position
Andy Heyward
77
Chief Executive Officer and Chairman of the Board of Directors
Brian Parisi
56
Chief Financial Officer
Michael A. Jaffa
60
Chief Operating Officer, General Counsel and Corporate Secretary
Joseph “Gray” Davis
83
Director
Margaret Loesch
80
Director
Lynne Segall
73
Director
Anthony Thomopoulos
88
Director
Dr. Cynthia Turner-Graham
72
Director
Jeffrey Schlesinger
70
Director
Andy Heyward, Chief Executive Officer and Chairman of the Board
Mr. Heyward has served as
the Company’s Chief Executive Officer since November 2013 and Chairman of the Company’s Board of Directors since December
2013. Mr. Heyward co-founded DIC Animation City in 1983 and served as its Chief Executive Officer until its sale in 1993 to Capital Cities/
ABC, Inc., which was eventually bought by The Walt Disney Company in 1995. Mr. Heyward ran the company while it was owned by The Walt
Disney Company until 2000 when Mr. Heyward purchased DIC Entertainment L.P. and DIC Productions L.P., corporate successors to the DIC
Animation City business, with the assistance of Bain Capital and served as the Chairman and Chief Executive Officer of their acquiring
company DIC Entertainment Corporation, until he took the company public on the AIM. He sold the company in 2008. Mr. Heyward co-founded
A Squared Entertainment LLC in 2009 and has served as its Co-President since inception. Mr. Heyward earned a Bachelor of Arts degree in
Philosophy from UCLA and is a member of the Producers Guild of America, the National Academy of Television Arts and the Paley Center (formerly
the Museum of Television and Radio). Mr. Heyward gave the Commencement address in 2011 for the UCLA College of Humanities and was awarded
the 2002 UCLA Alumni Association’s Professional Achievement Award. He has received multiple Emmys and other awards for Children’s
Entertainment. He serves on the Board of Directors of the Cedars Sinai Medical Center. Mr. Heyward has produced over 5,000 half hour episodes
of award-winning entertainment, among them Inspector Gadget; The Real Ghostbusters; Strawberry Shortcake; Care Bears; Alvin and the Chipmunks;
Hello Kitty’s Furry Tale Theater; The Super Mario Brothers Super Show; The Adventures of Sonic the Hedgehog; Sabrina The Animated
Series; Captain Planet and the Planeteers; Liberty’s Kids, and many others. Mr. Heyward was chosen as a director because of his
extensive experience in children’s entertainment and as co-founder of A Squared Entertainment.
Mr. Heyward was chosen as a director because of
his extensive experience in children’s entertainment and as co-founder of A Squared Entertainment.
42
Brian Parisi, Chief Financial Officer
Mr. Parisi joined the Company
as its Chief Financial Officer during September 2023. Mr. Parisi brings over 30 years of experience across the entertainment, media, and
high-tech industries, specializing in finance, accounting, mergers and acquisitions, corporate strategy, and business development. Before
joining Kartoon Studios, starting in 2019 he served as the Chief Financial Officer at Break the Floor Productions, an entertainment production
company. In this role, he notably prepared the company for sale, successfully completing two separate sale transactions with private equity
firms. Previously, from 2017 to 2019, Mr. Parisi served as the Chief Financial Officer at the NFL Hall of Fame Village, where he oversaw
a wide range of financial activities including raising capital from numerous public and private sources, managing construction budgets,
assisting the company with its IPO, financial reporting, and cash management for the newly designed entertainment complex in Canton, Ohio.
In addition, he served as a finance executive at Live Nation Entertainment from 2009 to 2016, including his most recent role as the Head
of Finance for the Festivals Division at the company where he was responsible for managing all financial, strategic, and treasury functions
for Electronic Dance Music festivals in multiple countries with more than 1.3 million fans annually. Mr. Parisi has also held leadership
positions at Warner Bros. Entertainment and NBC Universal.
Mr. Parisi is a CPA and holds a B.S. in Accounting
from Purdue University, Daniel School of Business, and an M.B.A. from the University of Southern California, Marshall School of Business.
He was recently awarded the 2024 Public Company CFO of the year by the Los Angeles Business Journal.
Michael Jaffa , Chief Operating Officer,
General Counsel and Corporate Secretary
Mr. Jaffa was promoted to
Chief Operating Officer, General Counsel and Corporate Secretary of the Company on December 7, 2020, prior to which he served as the General
Counsel and Corporate Secretary of the Company since April 2018. From January 2017 through April 2018, Mr. Jaffa served as Thoughtful
Media Group’s (TMG) General Counsel and Global Head of Business Affairs. TMG is a multichannel network focused on Asian markets.
At TMG, Mr. Jaffa oversaw all of TMG’s legal matters, established the framework for TMG’s continued growth in international
markets, including a franchise plan, the formation of a regional headquarters in Southeast Asia and assisted with M&A transactions.
From September 2013 through December 2016, Mr. Jaffa worked as the Head of Business Affairs for DreamWorks Animation Television, and before
that served in a similar role at Hasbro Studios from December 2009 through September 2013. Mr. Jaffa has over 20 years of experience handling
licensing, production, merchandising, complex international transactions and employment issues for large and small entertainment companies
and technology startups.
Joseph “Gray” Davis, Director
Mr. Davis has served as a
director of the Company since December 2013. Mr. Davis served as the 37th governor of California from 1998 until 2003. Mr. Davis currently
serves as “Of Counsel” in the Los Angeles, California office of Loeb & Loeb LLP and has served in such role since 2004.
Mr. Davis has served on the board of directors of DIC Entertainment and is a member of the bipartisan Think Long Committee, a Senior Fellow
at the UCLA School of Public Affairs and Co-Chair of the Southern California Leadership Counsel. Mr. Davis received his undergraduate
degree from Stanford University and received his Juris Doctorate from Columbia Law School. Mr. Davis served as lieutenant governor of
California from 1995-1998, California State Controller from 1987-1995 and California State Assemblyman from 1982-1986.
Mr. Davis was chosen as a
director of the Company based on his knowledge of corporate governance.
43
Jeffrey Schlesinger, Director
Mr. Schlesinger has served
as a director of the Company since October 2025. In January 2022, Mr. Schlesinger founded Former Bros. Media LLC, a company that provides
strategic advisory services to global media companies. Prior to that, from September 1989 to August 2020, Mr. Schlesinger worked for Warner
Bros. Worldwide Television Distribution, where he served in various executive roles, including President of Warner Bros. from May 2013
to August 2020. He brings more than three decades of operational, strategic, financial, and deal-making expertise, having built Warner
Bros.’ worldwide television business into a division spanning more than 220 territories and thousands of content partnerships. Under
his leadership, Warner Bros. generated recurring revenue in syndication, licensing, and streaming from some of the most valuable television
properties of all time, including Friends, The Big Bang Theory, Two and a Half Men, The West Wing, and Game of Thrones,
as well as directing the international expansion of Warner Bros. Animation, managing the world’s largest animation library of over
10,000 episodes, featuring Looney Tunes, Hanna-Barbera, Merrie Melodies, MGM Animation, as well as countless iconic properties including
Scooby-Doo, The Flintstones, Justice League , among many others. Beyond the distribution of television series, Mr. Schlesinger oversaw
the global rollout and monetization of the WB new releases and library feature films to all linear and non-linear outlets worldwide, including
the Batman, Harry Potter , and The Lord of the Rings franchises. Mr. Schlesinger graduated from the film school at New York
University in 1977.
Mr. Schlesinger was chosen as a director based
on his three decades of operational, strategic, financial, and sales expertise.
Margaret Loesch, Director
Ms. Loesch has served as a
Director of the Company since March 2015. Ms Loesch previously held the positions of Executive Chairman of the Kartoon Channel! from June
2020 till December 31, 2022 and Executive Chairman of the Toon Media Networks from December 2016 until December 31, 2022. From 2009 through
2014, Ms. Loesch, served as Chief Executive Officer and President of The Hub Network, a cable channel for children and families, including
animated features. The Company has, in the past, provided The Hub Network with certain children’s programming. From 2003 through
2009 Ms. Loesch served as Co-Chief Executive Officer of The Hatchery, a family entertainment and consumer product company. From 1998 through
2001 Ms. Loesch served as Chief Executive Officer of the Hallmark Channel, a family related cable channel. From 1990 through 1997 Ms.
Loesch served as the Chief Executive Officer of Fox Kids Network, a children’s programming block and from 1984 through 1990 served
as the Chief Executive Officer of Marvel Productions, a television and film studio subsidiary of Marvel Entertainment Group. Ms. Loesch
obtained her Bachelor of Science from the University of Southern Mississippi.
Ms. Loesch was chosen to be
a director based on her 40 years of experience at the helm of major children and family programming and consumer product channels.
Lynne Segall, Director
Ms. Segall has served as a
Director of the Company since December 2013. Ms. Segall works as Publisher for Ankler Media, a role she has held since January 2026, where
she guides sales and revenue strategy, including for direct advertising, live events, podcasts, video and its subscription newsletter
business. From September 2020 to January 2026, she served as Chief Revenue Officer of TheWrap News. Prior to that, from June 2011 to September
2020, Ms. Segall served as the Senior Vice President and Group Publisher of The Hollywood Reporter and Billboard; from August 2010 to
June 2011, Ms. Segall served as the Senior Vice President of Deadline Hollywood; and from June 2006 to May 2010, Ms. Segall served as
the Vice President of Entertainment, Fashion & Luxury advertising at the Los Angeles Times. In 2005, Ms. Segall received the Women
of Achievement Award from The Hollywood Chamber of Commerce and the Women in Excellence Award from the Century City Chamber of Commerce.
In 2006, Ms. Segall was recognized by the National Association of Women with its Excellence in Media Award. Ms. Segall received a Bachelor
of Arts in Advertising and Marketing from Endicott College.
Ms. Segall was chosen to be a director based on
her expertise in the entertainment industry.
44
Anthony Thomopoulos, Director
Mr. Thomopoulos has served
as a Director of the Company since February 2014. Mr. Thomopoulos is a veteran entertainment executive with a distinguished career spanning
broadcast, film, and television. Mr. Thomopoulos previously held executive positions in ABC, where he rose through the ranks to become
President of the Broadcast Group, overseeing all network divisions including News and Sports, and he greenlit films such as Rain Man
and Child’s Play . Mr. Thomopoulos served as the Chairman of United Artist Pictures from 1986 to 1989. Mr. Thomopoulos formed
Thomopoulos Pictures, an independent production company of both motion pictures and television programs, in 1989, and has served as its
Chief Executive Officer since 1989. From 1991 to 1995, Mr. Thomopoulos served as the President of Amblin Television, a division of Amblin
Entertainment, and he served as the President of International Family Entertainment, Inc. from 1995 to 1997. During this time, he drove
major programming successes including NBC’s ER and The Family Channel’s ratings growth. From June 2001 to January 2004, Mr.
Thomopoulos served as the Chairman and Chief Executive Officer of Media Arts Group, a NYSE listed company, where he led a successful turnaround
and privatization. Mr. Thomopoulos also co-founded Camp Axios for underserved youth, and served as a state commissioner of the California
Service Corps. under Governor Schwarzenegger from 2005 to 2008. Mr. Thomopoulos is also a founding partner of Morning Light Productions.
Since he founded it in 2008, Mr. Thomopoulos has operated Thomopoulos Productions and has served as a consultant to BKSems, USA, a digital
signage company. Mr. Thomopoulos is an advisor and a member of the National Hellenic Society and holds a degree in Foreign Service from
Georgetown University and sat on its Board of Directors from 1978 to 1988. Mr. Thomopoulos is deeply involved in philanthropic efforts
in Los Angeles.
Mr. Thomopoulos was chosen
as a director of the Company based on his entertainment industry experience.
Dr. Cynthia Turner-Graham, Director
Dr. Turner-Graham has served
as a Director of the Company since June 2021. Dr. Turner-Graham is a board-certified psychiatrist, Distinguished Life Fellow of the American
Psychiatric Association, and a member of the American College of Psychiatry who brings almost 40 years of experience in the healthcare
industry as a practicing psychiatrist serving the needs of children, adolescents, adults and families. She has also served as healthcare
administrator, having held several administrative positions in Tennessee, Maryland and Washington, D.C. Since 1988, Dr. Turner-Graham
has served as a practicing psychiatrist in private and public outpatient settings, retiring from clinical practice in March of 2024. Recognizing
the relationship between mental health, spiritual health and quality of relationships, she has combined these interests to promote emotional
literacy among professional and lay audiences. As founding President of The Company ForSoundMinds, her focus has been to develop educational
workshop experiences and lectures for the purpose of improving relationships. From February 2014 until November 2019, she served as Medical
Director for Inner City Family Services in Washington, DC in addition to running a private practice. Among her accomplishments, Dr. Turner-Graham
is a past president of the Suburban Maryland Psychiatric Society, a Director of the Washington Psychiatric Society and is the immediate
past president of Black Psychiatrists of America, Inc. She has previously served as Clinical Assistant Professor of Psychiatry at both
Vanderbilt University and Howard University Schools of Medicine and currently is Adjunct Clinical Professor at Morehouse School of Medicine,
Department of Psychiatry in Atlanta, Georgia where she now resides.
Dr. Turner-Graham was chosen
as a director of the Company based on her career as a distinguished psychiatrist and her expertise with children.
Directors’ Term of Office
Directors hold office until
the next annual meeting of shareholders and until a successor is duly elected and qualified or until his or her earlier retirement, resignation
or removal.
45
Board Committees
The following table sets forth
the four standing committees of our Board and the current members of each committee:
Director
Board
Audit
Committee
Compensation
Committee
Nominating Committee
Educational Committee
Andy Heyward
Chair
Joseph “Gray” Davis
X
X
Margaret Loesch (1)
X
Chair
X
Lynne Segall (1) (2)
X
X
Anthony Thomopoulos (2) (3)
Vice Chair
Chair
X
Dr. Cynthia Turner-Graham (1)
X
Chair
Jeffrey Schlesinger (2) (3)
X
X
Chair
__________________
(1) Effective October 22, 2025, Margaret Loesch was elected as Chair of the Nominating Committee, replacing
Lynne Segall. Lynne Segall was elected as a member of the Nominating Committee, replacing Joseph “Gray” Davis and Cynthia
Turner-Graham.
(2) Effective October 22, 2025, Jeffrey Schlesinger was elected as Chair of the Compensation Committee, replacing
Lynne Segall, and Anthony Thomopoulos was elected as a member of the Compensation Committee, replacing Margaret Loesch.
(3) Effective October 22, 2025, Anthony Thomopoulos was elected as Chair of the Audit Committee, replacing
Henry Sicignano III, who resigned from the Board of Directors on December 10, 2025. Effective October 22, 2025, Jeffrey Schlesinger was
elected as a member of the Audit Committee, replacing Lynne Segall.
To assist in carrying out
its duties, the Board of Directors has delegated certain authority to an Audit Committee, a Compensation Committee, a Nominating Committee,
and an Educational Committee as the functions of each are described below.
Audit Committee
Messrs. Davis, Thomopoulos
and Schlesinger serve on our Audit Committee. Our Audit Committee’s main function is to oversee our accounting and financial reporting
processes, internal systems of control, independent auditor relationships and the audits of our financial statements. The Audit Committee’s
responsibilities include:
• selecting, hiring, and compensating our independent auditors;
• evaluating the qualifications, independence and performance of our independent auditors;
• overseeing and monitoring the integrity of our financial statements and our compliance with legal and
regulatory requirements as they relate to financial statements or accounting matters;
• approving the audit and non-audit services to be performed by our independent auditor;
46
• reviewing with the independent auditor the design, implementation, adequacy and effectiveness of our internal
controls and our critical accounting policies;
• preparing the report that the SEC requires in our annual proxy statement.
The Board has adopted an Audit
Committee charter, and the Audit Committee reviews and reassesses the adequacy of the charter on an annual basis. The Board has determined
that (i) each director who served as a member of the Audit Committee during 2025 met, and (ii) each director who currently serves as a
member of the Audit Committee meets, the NYSE American’s financial literacy requirements and is independent under applicable SEC
and NYSE American rules, and the Board has further determined that Mr. Thomopoulos is an “audit committee financial expert”
as such term is defined in Item 407(d) of Regulation S-K promulgated by the SEC.
A copy of the Audit Committee’s
written charter is publicly available on our website at www.kartoonstudios.com .
Compensation Committee
Messrs. Schlesinger and Thomopoulos
serve on the Compensation Committee and the Board has determined that (i) each director who served as a member of the Compensation Committee
during 2025 were, and (ii) each director who currently serves as a member of the Compensation Committee is, independent under the applicable
NYSE American rules. Our Compensation Committee’s main functions are assisting our Board in discharging its responsibilities relating
to the compensation of outside directors, the Chief Executive Officer and other executive officers, as well as administering any equity
incentive plans we may adopt. The Compensation Committee’s responsibilities include the following:
• reviewing and recommending to our Board of directors the compensation of our Chief Executive Officer and
other executive officers, and the outside directors;
• conducting a performance review of our Chief Executive Officer;
• reviewing our compensation policies;
• if required, preparing the report of the Compensation Committee for inclusion in our annual proxy statement.
The Compensation Committee
may delegate matters within its responsibility to subcommittees composed of certain of its members. The Board has adopted a Compensation
Committee charter and the Compensation Committee reviews and reassesses the adequacy of the charter on an annual basis.
The Compensation Committee’s
policy is to offer our executive officers competitive compensation packages that will permit us to attract and retain highly qualified
individuals and to motivate and reward these individuals in an appropriate fashion aligned with the long-term interests of our Company
and our shareholders.
A copy of the Compensation
Committee’s written charter is publicly available on our website at www.kartoonstudios.com .
47
Nominating Committee
Mses. Loesch and Segall serve
on our Nominating Committee. The Nominating Committee’s responsibilities include:
• identifying qualified individuals to serve as members of our Board;
• review the qualifications and performance of incumbent directors;
• review and consider candidates who may be suggested by any director or executive officer or by a stockholder
of the Company;
• review considerations relating to board composition, including size of the board, term and age limits,
and the criteria for membership of the Board.
The Board has adopted a Nominating
Committee charter, and the Nominating Committee reviews and reassesses the adequacy of the Charter on an annual basis. For all potential
candidates, the Nominating Committee may consider all factors it deems relevant, such as a candidate’s personal integrity and sound
judgment, business and professional skills and experience, independence, knowledge of the industry in which we operate, possible conflicts
of interest, diversity, the extent to which the candidate would fill a present need on the Board, and concern for the long-term interests
of our stockholders. The Nominating Committee will consider potential candidates recommended by our stockholders. Any such potential candidates
will be evaluated using the same criteria as candidates identified by any director or executive officer.
The Nominating Committee considers
issues of diversity among its members in identifying and considering nominees for director, and strives, where appropriate, to achieve
a diverse balance of backgrounds, perspectives and experience on the Board of Directors and its committees.
A copy of the Nominating Committee’s
written charter is publicly available on our website at www.kartoonstudios.com .
Educational
Committee
Ms. Loesch and Dr. Turner-Graham
serve on our Educational Committee. The primary purpose of the Educational Committee is to assist the Board in overseeing the integrity,
scientific accuracy, age-appropriateness, and overall educational quality of the content the Company produces or licenses for its youth
audience. The Committee ensures that such content is aligned with current child-development science, reflects positive messaging, and
upholds the Company’s values regarding the well-being of children.
As a newly formed committee, the Educational Committee
will hold ad hoc meetings as needed, depending on the volume, sensitivity, and developmental relevance of works under review. In order
to carry out its mission and function, and subject to the terms of the Company’s Articles of Incorporation, the Committee has the
authority to:
• evaluate content that materially impacts the Company’s youth audience, including new series, special
initiatives, and major content acquisitions;
• review the performance and impact of the Company’s educational content, including audience feedback,
expert assessments, content-impact studies, and alignment with recognized child-development standards.
48
Code of Business
Conduct and Ethics
We have adopted a Corporate
Code of Conduct and Ethics and Whistleblower Policy that applies to all of our officers, directors and employees. A copy of the Code of
Conduct and Ethics and Whistleblower Policy can be obtained, free of charge by submitting a written request to the Company or on our website
at www.kartoonstudios.com. Disclosure regarding any amendments to, or waivers from, provisions of the code of conduct and ethics
that apply to our directors, principal executive and financial officers will be posted on the “Investor Relations - Corporate Governance”
section of our website at www.kartoonstudios.com or included in a Current Report on Form 8-K within four business days following
the date of the amendment or waiver.
Delinquent Section 16(a) Reports
Section 16(a) of the Exchange
Act requires our officers, directors and any persons who own more than 10% of common stock, to file reports of ownership of, and transactions
in, our common stock with the SEC and furnish copies of such reports to us. Based solely on our reviews of the copies of such forms and
amendments thereto furnished to us and on written representations from officers, directors, and any other person whom we understand owns
more than 10% of our common stock, we found that during 2025, all Section 16(a) filings were made with the SEC on a timely basis, except
that a Form 4 covering one transaction was filed late for Mr. Thomopoulos on each of January 17, 2025 and May 7, 2025; a Form 4 covering
one transaction was filed late for Mr. Parisi on December 17, 2025; a Form 4 covering one transaction was filed late for Mr. Jaffa on
December 3, 2025; a Form 4 covering one transaction was filed late for Henry Sicignano III, a former director of the Company, on September
23, 2025; and a Form 3 was filed late for Mr. Schlesinger on November 17, 2025.
Insider Trading Policy
We have adopted an insider
trading policy (the “Trading Policy”) that is designed to promote compliance with federal and state securities laws and regulations,
as well as the rules and regulations of the NYSE American. The Trading Policy provides our standards on trading and causing the trading
of our securities while in possession of material nonpublic information. It prohibits trading in certain circumstances and applies to
all of our directors, officers and employees as well as independent contractors or consultants who have access to material nonpublic information
obtained through involvement with our company. Additionally, our Trading Policy imposes special additional trading restrictions applicable
to all of our directors and executive officers and to such persons’ family members who live in such persons’ households. The
Trading Policy also requires us to comply with all insider trading laws, rules and regulations, and any applicable listing standards when
engaging in transactions in our own securities.
Item 11. Executive Officer and Director Compensation
This section describes the
material elements of compensation awarded to, earned by or paid to (i) all individuals who served as our principal executive officer during
2025, (ii) our two most highly compensated executive officers (other than the principal executive officer) who were serving as executive
officers of the Company as of December 31, 2025 and (iii) up to two former executive officers who would have been among our two most highly
compensated executive officers for 2025 but for the fact that they did not serve as executive officers as of December 31, 2025 (the “named
executive officers”). Our Compensation Committee reviews and approves the compensation of our executive officers and oversee our
executive compensation programs and initiatives.
49
Summary Compensation Table
for the Year Ended December 31, 2025
The table below summarizes
all compensation awarded to, earned by, or paid to our named executive officers for all services rendered in all capacities to us during
the fiscal years noted below:
Name and Principal Position
Year
Salary ($)
Bonus ($)
Stock
Awards
($) (1)
Option
Awards
($)
All Other
Compensation
($)
Total ($)
Andy Heyward (2)
2025
659,583
165,000
-
-
316,606
(3)
1,141,189
Chief Executive Officer
2024
440,000
220,000
-
-
415,384
1,075,384
Michael A. Jaffa (4)
2025
452,906
50,000
474,750
-
4,563
(5)
982,219
Chief Operating Officer, General Counsel and Corporate Secretary
2024
450,000
50,000
-
-
8,364
508,364
Brian Parisi (6)
2025
350,000
-
-
-
10,219
(7)
367,244
Chief Financial Officer
2024
331,439
15,000
-
-
12,842
359,281
(1)
Represents the grant date fair value of awards determined in accordance with FASB ASC Topic 718. Stock awards granted in 2025 consisted of time-based restricted stock units. We calculated the estimated fair value of the time-based restricted stock unit awards using the closing price per share of our common stock on the grant date. For a discussion of the assumptions used in calculating these values, see Note 15 to our consolidated financial statements included elsewhere in this Annual Report.
(2)
On August 25, 2025, Mr. Heyward entered into a new three-year employment agreement, which replaced and superseded all prior employment agreements. Pursuant to his new employment agreement, Mr. Heyward’s annual base salary was increased from $440,000 to $1,060,000, as of August 15, 2025. See “Narrative Disclosure to Summary Compensation Table - Employment Agreements” for a description of potential future increases in Mr. Heyward’s annual base salary.
(3)
Amounts reflected in All Other Compensation column
for Mr. Heyward in 2025 are composed of $300,000 in creative producer fees, $15,384 related to the insurance policy paid by the Company
pursuant to his prior employment agreement and $1,222 related to health and retirement benefits.
(4)
On November 24, 2025, Mr. Jaffa entered into a new three-year employment agreement, which replaced and superseded his prior employment agreement. Pursuant to his new employment agreement, Mr. Jaffa’s annual base salary was set at $450,000 as of November 14, 2025, subject to a 5% increase on each anniversary of the effective date of the new employment agreement.
(5)
The amount reflected in All Other Compensation column for Mr. Jaffa in 2025 represents retirement plan contributions.
(6)
During 2025, Mr. Parisi was entitled to an annual base salary of $350,000. See “Narrative Disclosure to Summary Compensation Table - Employment Agreements” for a description of future increases to Mr. Parisi’s annual base salary pursuant to his new employment agreement.”
(7)
The amount reflected in All Other Compensation column for Mr. Parisi in 2025 represents retirement plan contributions.
50
Narrative Disclosure to
Summary Compensation Table
Elements of the Company’s
Executive Compensation Program
The main elements of our executive
compensation program in 2025 are outlined in the table below:
Compensation Element
Purpose
Base Salary
•
Intended to provide a fixed component of compensation reflecting the executive’s skill set, experience, role, and responsibilities
Bonus Compensation
•
Rewards achievement of pre-determined qualitative or quantitative performance measures
(performance, discretionary, contractual)
•
To reward an executive for significant contributions to the Company or when the executive has performed at a level above what
was expected, or other similar circumstances
•
To motivate
productivity and enhance loyalty
Equity Based Incentive Awards
•
Aligns executives’
interests with the long-term interests of our stockholders
•
Motivates and rewards the achievement for stock price growth
•
Promotes executive retention and stock ownership, and focuses executives on enhancing stockholder value
Benefits
•
Promotes health and wellness
•
Provides financial protection
in the event of disability or death
•
Provides tax-beneficial
ways for executives to save towards their retirement
Base Salary. Our named
executive officers receive a base salary to compensate them for services rendered to our Company. Base salaries are used to recognize
experience, skills, knowledge and responsibilities required of all of our employees, including our executive officers. Each of our named
executive officers’ annual base salaries were negotiated in connection with their respective employment agreements, each of which
were renegotiated in 2025. See “- Employment Agreements.”
Bonus Compensation.
Our named executive officers are eligible to receive an annual bonus based upon the terms of their employment agreements and discretionary
bonuses based on their respective performance. In 2025, Mr. Heyward was paid a discretionary bonus of $165,000 pursuant to the terms of
his prior employment agreement and Mr. Jaffa was paid a guaranteed bonus of $50,000 pursuant to the terms of his new employment agreement.
Equity
Based Incentive Awards . We believe that equity grants provide our executives with a strong link to our long-term performance, create
an ownership culture and help to align the interests of our executives and our stockholders. In addition, we believe that equity grants
with a time-based vesting feature promote executive retention because this feature incentivizes our named executive officers to remain
in our employment during the vesting period. Accordingly, our compensation committee and Board periodically review the equity incentive
compensation of our named executive officers and from time to time may grant additional equity incentive awards to them in the form of
stock options or restricted stock units. During 2025, each of Mr. Heyward and Mr. Jaffa entered into new employment agreements. Pursuant
to the terms of each of their respective new employment agreements, Mr. Heyward and Mr. Jaffa received equity grants of 2,000,000 and
750,000 RSUs, respectively, which were to vest in three equal annual installments. Subsequent to entering into the new employment agreement
with Mr. Heyward in August 2025, the Company and Mr. Heyward determined to revisit the terms of his equity grant. The Company and Mr.
Heyward have not yet made a determination regarding the revised terms of such equity grant. As a result, the RSUs issuablepursuant
to Mr. Heyward’s new employment agreement were not issued to Mr. Heyward during the year ended December 31, 2025. Mr. Jaffa received
an equity grant of 750,000 RSUs on November 14, 2025. The equity award vests in three equal annual installments on each anniversary of
the grant date. Similarly, during 2025, Mr. Parisi entered into a new employment agreement. Pursuant to the terms of his new employment
agreement, Mr. Parisi received an equity grant of 500,000 RSUs on January 1, 2026. The equity award vests in three equal annual installments
on each anniversary of the grant date. During the year ended December 31, 2025, no awards held by our named executive officers have been
modified or repriced.
51
Retirement Benefits. As
of December 31, 2025, we did not provide our employees, including our executives, with a defined benefit pension plan, any supplemental
executive retirement plans or retiree health benefits, except as required by local law or custom for employees outside the United States.
Our executives may participate on the same basis as other U.S. employees in our 401(k) Plan with a Company-sponsored match component.
All Other Compensation.
Pursuant to his prior employment agreement, Mr. Heyward was entitled to an executive producer fee of $12,500 per one-half hour episode
for each episode for which he provides services as an executive producer and creative producer fees of $100,000 per quarter. During the
year ended December 31, 2025, Mr. Heyward did not earn any executive producer fees. During the year ended December 31, 2025, Mr. Heyward
earned $300,000 in creative producer fees. Other compensation includes also retirement benefits and insurance premiums paid by the Company
on Mr. Heyward’s behalf during the year ended December 31, 2025. Other compensation paid to Messrs. Jaffa and Parisi during the
year ended December 31, 2025 includes health benefits and retirement benefits.
Employment Agreements
Old CEO Employment Agreement
On December 7, 2020, the Company
entered into an amended and restated employment agreement, as further amended on each of February 22, 2021, June 23, 2021, November 22,
2021, August 25, 2022 and February 27, 2023 (the “Old CEO Employment Agreement”), with Andy Heyward.
Pursuant to the Old CEO Employment
Agreement, Mr. Heyward agreed to serve as the Company’s Chief Executive Officer for a period of five years, subject to renewal,
in consideration for an annual salary of $440,000, and an award of 500,000 stock options and 1,500,000 RSUs. During the year ended December
31, 2024 and through August 25, 2025, Mr. was also eligible to be paid (i) a producing fee equal to $12,500 per one-half hour episode
for each series produced, controlled and distributed by the Company, and for which he provided material production services provided as
the executive producer for up to 52 one-half hour episodes, (ii) a creative producer fee of $100,000 per quarter for services rendered
to WOW. Additionally, under the terms of the Old CEO Employment Agreement, Mr. Heyward was eligible for a quarterly discretionary bonus
of $55,000 per fiscal quarter if the Company met certain criteria, as established by the Board. Mr. Heyward was also entitled to reimbursement
of reasonable expenses incurred in connection with his employment and the Company may take out and maintain during the term of his tenure
a life insurance policy in the amount of $1,000,000. During the term of his employment and under the terms of the Old CEO Employment Agreement,
Mr. Heyward was also entitled to be designated as composer on all music contained in the programming produced by the Company and to receive
composer’s royalties from applicable performing rights societies. Furthermore, the August 25, 2022 amendment provided for the assignment
of music royalties to Mr. Heyward for all musical compositions in which he provided services as a composer for or on behalf of the Company,
in the event that the Company acquired up to 50% of the writer's share of the royalties for that musical composition. If the Company acquired
more than 50% of the writer's share of the royalties on musical compositions Mr. Heyward provided services for, he had the option to purchase
the additional royalties from the Company at the price the Company paid to acquire the additional royalties.
The options granted to Mr.
Heyward were fully vested on the date of grant. The initial vesting terms of the RSUs granted to Mr. Heyward on December 7, 2020 consisted
of the following: 750,000 of the RSUs were to vest over time subject to Mr. Heyward’s continued employment (time-based), and 750,000
of the RSUs were to vest in equal installments on the first, second, third and fourth anniversaries of the date of grant, subject to the
achievement of certain performance criteria (performance-based), to be determined by the Compensation Committee, and subject to Mr. Heyward’s
continued employment.
52
On June 23, 2021, the Compensation
Committee amended the vesting terms of the RSU award granted to Mr. Heyward on December 7, 2020. According to the amended terms, 375,000
of the RSUs would continue to vest over time subject to Mr. Heyward’s continued employment. The remaining unvested 1,125,000 RSUs
were modified to vest as follows: (i) 375,000 RSUs vest when the closing sale price of the Company’s common stock equals or exceeds
$3.00 per share or the Company’s market capitalization equals or exceeds $903,000,000 for 20 consecutive trading days; (ii) 375,000
RSUs vest when the closing sale price of the Company’s common stock equals or exceeds $3.50 per share or the Company’s market
capitalization equals or exceeds $1,053,500,000 for 20 consecutive trading days, and (iii) 375,000 RSUs vest when the closing sale price
of the Company’s common stock equals or exceeds $3.75 per share or the Company’s market capitalization equals or exceeds $1,128,750,000
for 20 consecutive trading days. In the event of a change in control of the Company, the Compensation Committee will determine the extent
to which the stock price and market capitalization vesting conditions set forth above are achieved based on the value of the consideration
per share paid to the Company's stockholders in the change in control transaction.
The award agreement further
provides that in addition to vesting based on the stock price and market capitalization vesting conditions set forth above, the 1,125,000
RSUs had the opportunity to vest in four equal installments on the first, second, third and fourth anniversaries of December 7, 2020,
if not otherwise vested pursuant to the stock price and market capitalization vesting conditions, based on the achievement of certain
operating performance-based vesting conditions established by the Compensation Committee and communicated to the Participant and subject
to Mr. Heyward’s continued employment. Pursuant to an amendment dated January 19, 2022, the Compensation Committee determined that
Mr. Heyward would satisfy the operating performance conditions as it related to 281,250 RSUs upon the execution of final definitive agreements
to acquire WOW and a final definitive agreement related to the Company’s investment in YFE. On April 7, 2022, 281,250 of the 1,125,000
RSUs vested upon the achievement of completing the WOW and Ameba acquisitions. As of December 7, 2025, the fourth anniversary of the grant
date, none of the stock price, market capitalization or any of the further operating performance conditions had been satisfied. As of
December 31, 2025, 843,750 of Mr. Heyward’s RSUs remain outstanding and unvested.
The Old CEO Employment Agreement
also entitled Mr. Heyward to separation payments in certain circumstances. In the event Mr. Heyward’s employment terminated due
to his death or retirement after the age of 65, in addition to accrued base salary and vacation and expense reimbursement, he would have
been entitled to receive (i) any unpaid quarterly bonus for the fiscal quarter preceding the fiscal quarter in which such termination
occurred and (ii) if earned, a pro-rated quarterly bonus for the fiscal quarter in which such termination occurred. In the event Mr. Heyward’s
employment terminated due to his permanent disability, in addition to accrued base salary and expense reimbursement, he would have been
entitled to receive (i) any unpaid quarterly bonus for the fiscal quarter preceding the fiscal quarter in which such termination occurred,
(ii) if earned, a pro-rated quarterly bonus for the fiscal quarter in which such termination occurred and (iii) for a period of six months
(or for the remaining months of the term of his employment, if less than six months), monthly payments equal to the amount, if any, of
his monthly base salary in excess of any disability benefits being received by Mr. Heyward, provided that he would not have been be entitled
to any compensation under (i), (ii) or (iii) unless he signed a release of claims against the Company.
New CEO Employment Agreement
On August 25, 2025, the Company
and Mr. Heyward entered into a new employment agreement (the “New CEO Employment Agreement”), which superseded and replaced
the Old CEO Employment Agreement in full, pursuant to which he agreed to continue to serve as the Company’s Chief Executive Officer
for a period of three years, subject to renewal. Pursuant to the New CEO Employment Agreement, as compensation for his services as CEO,
Mr. Heyward shall be entitled to receive an annual base salary $1,060,000 per annum for the term of the agreement, provided that, after
December 31, 2026, on each anniversary of the effective date of the New CEO Employment Agreement, if and only if the Company had a positive
net income in the preceding year, he will receive an annual increase of 2.5% on his base salary. In addition, the agreement provides that
Mr. Heyward was eligible to receive a performance bonus for calendar year 2025 as follows:
a)
if on December 31, 2025: (i) the Company has a market capitalization of at least $80,000,000, and (ii) the Company's net income, as reflected
on the income statement of the Company, is at least $1.00, Mr. Heyward will be paid a bonus in 2026 of: $100,000 on each of January 1,
2026; April 1, 2026; July 1, 2026; and October 1, 2026.
53
b)
if on December 31; 2025: (i) the Company has a market capitalization of at least $100,000,000, and (ii) the Company's net income, as
reflected on the income statement of the Company, is at least $3,000,000, Mr. Heyward will be paid a bonus in 2026 of: $250,000 on each
of January 1, 2026; April 1, 2026; July 1, 2026; and October 1, 2026; and
c)
if on December 31, 2025: (i) the Company has a market capitalization of at least $150,000,000, and (ii) the Company's net income, as
reflected on the income statement of the Company, is at least $7,000,000, Mr. Heyward will be paid a bonus in 2026 of: $500,000 on each
of January 1, 2026; April 1, 2026; July 1, 2026; and October 1, 2026.
As of December 31, 2025, the
targets were not met and, as a result, no bonus was paid for the year. The targets set forth above were set for compensation purposes
only and do not constitute, and should not be viewed as, management’s projection of future results.
For the calendar years 2026
and 2027, the New CEO Employment Agreement provides that the Board will re-set Mr. Heyward’s annual bonus targets in much the same
structure outlined above, based on the Company’s prior year results, the Company’s common stock performance, and on any other
factors that the Compensation Committee of the Board deems relevant.
The Heyward Employment Agreement
further provides that Mr. Heyward will receive an award of 2,000,000 RSUs under the Company’s Amended and Restated 2020 Incentive
Plan (the “2020 Plan”) and shall not be eligible to receive any other equity-based awards during the employment term. Subsequent
to entering into the new employment agreement, the Company and Mr. Heyward determined to revisit the terms of his equity grant. The Company
and Mr. Heyward have not yet made a determination regarding the revised terms of such equity grant. Therefore, no equity grant was
issued to Mr. Heyward during the year ended December 31, 2025.
In addition, the agreement
provides that Mr. Heyward may be paid a producing fee of up to $12,500 per episode for up to maximum of 52 episodes per calendar year,
subject to certain exceptions, including that Mr. Heyward will not earn fee for Mainframe or Frederator productions, Mr. Heyward must
render material production services as an executive producer of a pilot, episode, or production, any producer fees, inuring to him, must
be entirely financed by a third party, without any funds originating from the Company and each production, pilot or episode must total
no fewer than six cumulative minutes of program content. Mr. Heyward may elect to be designated Composer for certain Company music, provided
that any compensation inuring to him as a result thereof must be financed by a third party. The Company will retain ownership, copyright,
and music publishing control of all Company music. Moreover, the agreement provides that the Company shall not pay Mr. Heyward any royalty,
profit participation or any other cash compensation related to “traditional industry creator fees” and Mr. Heyward irrevocably
waives any claim thereto.
Mr. Heyward would also be
eligible to participate in other employee benefit plans or arrangements generally available to our senior executives from time to time.
The Company also may take out and maintain a term life insurance policy in the amount of $1.0 million for the benefit of Mr. Heyward.
The New CEO Employment Agreement
may be terminated by us with “Cause” or by Mr. Heyward for “Good Reason”, as such terms are defined in the agreement.
Pursuant to the New CEO Employment Agreement, Mr. Heyward is also to separation payments in certain circumstances. In the event Mr. Heyward’s
employment terminates due to his death during the term of the agreement or retirement after the age of 80, in addition to accrued base
salary and vacation and expense reimbursement, he will be entitled to receive (i) any earned but unpaid bonus and (ii) any unvested equity-based
awards outlined in the agreement that are still subject to forfeiture under the 3-year vesting schedule. In the event Mr. Heyward’s
employment terminated due to his permanent disability, in addition to accrued base salary and expense reimbursement, he will be entitled
to receive (i) any earned but unpaid bonus, (ii) any unvested equity-based awards outlined in the agreement that are still subject to
forfeiture under the 3-year vesting schedule, and (iii) for a period of six months (or for the remaining months of the term of his employment,
if less than six months), monthly payments equal to the amount, if any, of his monthly base salary in excess of any disability benefits
being received by Mr. Heyward, provided that he would not have been be entitled to any compensation under (i), (ii) or (iii) unless he
signed a release of claims against the Company.
54
Additionally, the New CEO
Employment Agreement contains certain restrictive covenants regarding confidential information, intellectual property, non-competition
and non-solicitation.
Old COO and General Counsel
Employment Agreement
On November 7, 2020, the Company
entered into an amended and restated agreement, as further amended on each of December 16, 2021, January 8, 2023, November 13, 2023, and
November 6, 2024 (the “Old COO and General Counsel Employment Agreement”) with Michael A. Jaffa.
Pursuant to the Old COO and
General Counsel Employment Agreement, Mr. Jaffa assumed the role of Chief Operating Officer (“COO”) and General Counsel commencing
on December 7, 2020. The term of the agreement, as amended, was five years. Pursuant to the Old COO and General Counsel Employment Agreement,
as consideration for his services as COO and General Counsel, Mr. Jaffa was entitled to receive (i) an annual base salary of $325,000
for the first year of the term, $375,000 for the second year of the term and $450,000 for the third, fourth and fifth years of the term;
(ii) discretionary annual bonuses determined in the sole discretion of the Board’s Compensation Committee, and (iii) he was eligibility
to receive renewal bonuses of $50,000 beginning within 60 days following the effective date of the Old COO and General Counsel Employment
Agreement and each anniversary thereafter during the term, subject to Mr. Jaffa’s continued employment. Pursuant to the agreement,
Mr. Jaffa was granted 100,000 stock options and 50,000 RSUs. The options granted to Mr. Jaffa were partially vested on the date of grant,
and vested with respect to the unvested amounts in substantially equal installments on the first three anniversaries of the grant date,
subject to continued employment. The RSUs granted to Mr. Jaffa vested in three equal installments on the first three anniversaries of
the date of grant, subject to continued employment.
The Old COO and General Counsel
Employment Agreement also entitled Mr. Jaffa to separation payments in certain circumstances. In the event Mr. Jaffa’s employment
terminated due to his death or retirement after the age of 65, in addition to accrued base salary and vacation and expense reimbursement,
he would have been entitled to receive any unpaid annual bonus for the fiscal year preceding the fiscal year in which such termination
occurred. In the event Mr. Jaffa’s employment terminated due to his permanent disability, in addition to accrued base salary and
expense reimbursement, he would have been entitled to receive (i) any unpaid annual bonus for the fiscal year preceding the fiscal year
in which such termination occurred, and (ii) for a period of two months (or for the remaining months of the term of his employment, if
less than six months), monthly payments equal to the amount, if any, of his monthly base salary in excess of any disability benefits being
received by Mr. Jaffa, provided that he would not have been entitled to any compensation under (i) or (ii) unless he signed a release
of claims against the Company.
Additionally, the COO and
General Counsel Employment Agreement contained certain restrictive covenants regarding confidential information, intellectual property,
non-competition and non-solicitation.
New COO and General Counsel
Employment Agreement
On November 24, 2025, the
Company and Mr. Jaffa entered into a new employment agreement (the “New COO and General Counsel Employment Agreement”), with
an effective date of November 24, 2025, which superseded and replaced the Old COO and General Counsel Employment Agreement in full, pursuant
to which he agreed to continue to serve as the Company’s COO and General Counsel for a period of three years, subject to renewal.
Pursuant to the New COO and General Counsel Employment Agreement, as compensation for his services as COO and General Counsel, Mr. Jaffa
shall be entitled to receive an annual base salary $450,000 per annum, provided that on each anniversary of the effective date of the
New COO and General Counsel Employment Agreement, he will receive an annual increase of 5.0% on his base salary. In addition, the agreement
provides that Mr. Jaffa shall receive a $50,000 guaranteed bonus in December 2025, and shall receive an annual performance bonus of $50,000
for each fiscal year during the term of the agreement in which Company EBIDA exceeds $2,000,000.
55
The New COO and General Counsel
Employment Agreement further provides that Mr. Jaffa will receive an award of 750,000 RSUs under the 2020 Plan. The 750,000 RSUs were
issued to Mr. Jaffa on November 14, 2025 and will vest as follows: 250,000 shares on November 14, 2026, 250,000 shares on November 14,
2027, and 250,000 shares on November 14, 2028, subject to Mr. Jaffa’s continued employment.
Mr. Jaffa would also be eligible
to participate in other employee benefit plans or arrangements generally available to our senior executives from time to time.
The New COO and General Counsel
Employment Agreement may be terminated by us with “Cause” or by Mr. Jaffa for “Good Reason”, as such terms are
defined in the agreement. Pursuant to the New COO and General Counsel Employment Agreement, Mr. Jaffa is also to separation payments in
certain circumstances. In the event Mr. Jaffa’s employment terminates due to his death during the term of the agreement, in addition
to accrued base salary and vacation and expense reimbursement, he will be entitled to receive (i) any earned but unpaid bonus and (ii)
full vesting of any unvested equity-based awards that are still subject to forfeiture. In the event Mr. Jaffa’s employment terminated
due to his permanent disability, in addition to accrued base salary and expense reimbursement, he will be entitled to receive, for a period
of six months (or for the remaining months of the term of his employment, if less than six months), monthly payments equal to the amount,
if any, of his monthly base salary in excess of any disability benefits being received by Mr. Jaffa, provided that he would not have been
be entitled to any such additional compensation unless he signed a release of claims against the Company. If Mr. Jaffa is terminated without
cause or resigns for good reason following a change of control, he will be entitled to receive (i) a lump-sum payment equal to two times
his base salary; (ii) full vesting of any unvested equity-based awards that are still subject to forfeiture; (iii) continued Company-paid
health benefits for 18 months.
Additionally, the New COO
and General Counsel Employment Agreement contains certain restrictive covenants regarding confidential information, intellectual property,
non-competition and non-solicitation.
Old CFO Employment Agreement
Effective September 27, 2023,
the Company entered into an employment agreement with Brian Parisi (the “Old CFO Employment Agreement”), whereby Mr. Parisi
agreed to serve as the Chief Financial Officer for a one year period in consideration for an annual salary of $325,000. Mr. Parisi was
also eligible to receive for a discretionary bonus for each fiscal year as determined by the Company. In addition, on December 14, 2023,
Mr. Parisi was granted 35,000 RSUs with a fair value of $50,050 that vest annually over three years. The Company had the option to extend
the Old CFO Employment Agreement for an additional one-year period in consideration of an annual salary of $350,000, which the Company
exercised on September 22, 2024. In connection with such extension, the Company agreed to pay Mr. Parisi a discretionary bonus of $15,000
upon receipt of funds from a fundraising in which its net proceeds exceeded $4 million.
The Old CFO Employment Agreement
also entitled Mr. Parisi to separation payments in certain circumstances. In the event Mr. Parisi’s employment terminated due to
his death or retirement after the age of 65, in addition to accrued base salary and vacation and expense reimbursement, he would have
been entitled to receive any unpaid discretionary bonus for the fiscal year preceding the fiscal year in which such termination occurred.
The Company had the right
to terminate the Old CFO Employment Agreement in the event Mr. Parisi became disabled and as a result was unable to perform substantially
all duties and responsibilities for thirty consecutive days or an aggregate of sixty days during any period of one hundred and eighty
two consecutive calendar days. The Company had the right to designate another employee to act in Mr. Parisi’s place during any period
of such disability. Notwithstanding any such designation, while Mr. Parisi was employed by the Company and had not yet become eligible
for disability income benefits under any disability income plan maintained by the Company, Mr. Parisi would have continued to receive
his base salary and benefits. Upon becoming so eligible, and until the termination of Mr. Parisi’s employment because of disability,
the Company would have been required to pay Mr. Parisi, at his regular pay periods, an amount equal to the excess, if any, of Mr. Parisi’s
monthly base compensation in effect at the time of eligibility (i.e. 1/12th of the base salary) over the amounts of disability income
benefits that Mr. Parisi was otherwise eligible to receive. Upon termination of the Old CFO Employment Agreement because of disability,
the Company would have been required to pay Mr. Parisi (i) any base salary earned but unpaid through the date of termination, (ii) any
discretionary bonus for the fiscal year preceding the year of termination that was earned but unpaid, and (iii) reimbursement of any reasonable
expenses incurred in the performance of duties in accordance with the customary policies of the Company. During the 2 month period (or
the remaining months of the term if less than 6 months) following the termination of employment because of disability, the Company would
have been required to pay Mr. Parisi, at his regular pay periods, an amount equal to the excess, if any, of his monthly base compensation
in effect at the time of termination (i.e. 1/12th of the base salary) over the amounts of disability income benefits that Mr. Parisi is
otherwise eligible to receive pursuant to the above-referenced disability income plan in respect of such period, provided that Mr. Parisi
signs an employee release.
56
Additionally, the Old CFO Employment Agreement
contained certain restrictive covenants regarding confidential information, intellectual property, non-competition and non-solicitation.
New CFO Employment Agreement
On November 24, 2025, the
Company and Mr. Parisi entered into a new employment agreement (the “New CFO Employment Agreement”) with an effective date
of January 1, 2026, which superseded and replaced the Old CFO Employment Agreement in full, pursuant to which he agreed to continue to
serve as the Company’s CFO for a period of two years, subject to renewal. Pursuant to the New CFO Employment Agreement, as compensation
for his services as CFO, Mr. Parisi shall be entitled to receive an annual base salary $375,000 per annum in the first year and $400,000
in the second year of the term. In addition, the agreement provides that Mr. Parisi shall receive an annual performance bonus of $50,000
for each fiscal year during the term of the agreement in which Company EBITDA exceeds $2,000,000.
The New CFO Employment Agreement
further provides that Mr. Parisi will receive an award of 500,000 RSUs under the 2020 Plan. The 500,000 RSUs were issued to Mr. Parisi
on January 1, 2026 and will vest as follows: 166,666 shares on January 1, 2027, 166,666 shares on January 1, 2028, and 166,668 shares
on January 11, 2029, subject to Mr. Parisi’s continued employment.
Mr. Parisi would also be eligible
to participate in other employee benefit plans or arrangements generally available to our senior executives from time to time.
The New CFO Employment Agreement
may be terminated by us with “Cause” or by Mr. Parisi for “Good Reason”, as such terms are defined in the agreement.
Pursuant to the New CFO Employment Agreement, Mr. Parisi is also to separation payments in certain circumstances. In the event Mr. Parisi’s
employment terminates due to his death during the term of the agreement, in addition to accrued base salary and vacation and expense reimbursement,
he will be entitled to receive (i) any earned but unpaid bonus and (ii) full vesting of any unvested equity-based awards that are still
subject to forfeiture. In the event Mr. Parisi’s employment terminated due to his permanent disability, in addition to accrued base
salary and expense reimbursement, he will be entitled to receive, for a period of six months (or for the remaining months of the term
of his employment, if less than six months), monthly payments equal to the amount, if any, of his monthly base salary in excess of any
disability benefits being received by Mr. Parisi, provided that he would not have been be entitled to any such additional compensation
unless he signed a release of claims against the Company.
Additionally, the New CFO Employment Agreement
contains certain restrictive covenants regarding confidential information, intellectual property, non-competition and non-solicitation.
Potential Payments upon
Termination or Change-in-Control
Payments upon Termination
Our employment agreements
with our named executive officers provide incremental compensation in the event of termination, as described above under “Employment
Agreements”, above.
Further, our equity incentive
plan has provisions for payments to our named executive officers if they are terminated as a result of death or disability. Under our
2020 Plan, if a grantee is terminated due to death or disability, the Compensation Committee may, in its sole discretion, make the following
adjustments to such grantee’s awards: (i) termination of restrictions in any award agreements (ii) acceleration of any or all installments
and rights, and/or (iii) payment of the grantee’s aggregated accelerated payments in a lump sum to the grantee (or the grantee’s
estate, beneficiaries or representative, as applicable).
57
Payments upon Change in
Control
Certain of our employment
agreements with our named executive officers provide incremental compensation in the event of termination in connection with a change
in control, as described above under “Employment Agreements,” above.
Under our 2020 Plan, upon
a Change in Control, the Compensation Committee may, but is not required to, provide for one or more of the following: (i) assumption
of the 2020 Plan and outstanding awards by the surviving entity or its parent, (ii) issuance of substitute awards that substantially preserve
the terms of the original awards, (iii) notice to holders of vested options and rights that such options and rights shall be exercisable
prior to such Change in Control and then be terminated following the Change in Control, (iv) settlement of the intrinsic value of outstanding
vested options and rights in cash, cash equivalence or equity (regardless of vesting status), (v) cancellation of all unvested or unexercisable
awards, or (vi) any other action with respect to the awards as the Compensation Committee determines to be appropriate in its discretion;
provided that in connection with an assumption or substitution awards under (i) or (ii), the awards so assumed or substituted shall continue
to vest or become exercisable pursuant to the terms of the original award, except to the extent such terms are otherwise rendered inoperative.
Under our 2020 Plan, “Change
in Control” is defined to mean any of the following events: (a) any “person” within the meaning of Section 13(d)(3)
or 14(d)(2) of the Exchange Act (other than the Company or any company owned, directly or indirectly, by the stockholders of the Company
in substantially the same proportions as their ownership of stock of the Company) becomes the “beneficial owner” within the
meaning of Rule 13d-3 promulgated under the Act of 30% or more of the combined voting power of the then outstanding securities of the
Company entitled to vote generally in the election of directors; excluding, however, any circumstance in which such beneficial ownership
resulted from any acquisition by an employee benefit plan (or related trust) sponsored or maintained by the Company or by any corporation
controlling, controlled by, or under common control with, the Company or the Company itself; (b) a change in the composition of the board
since the date of stockholder approval, such that the individuals who, as of such date, constituted the Board (the “Incumbent Board”)
cease for any reason to constitute at least a majority of such board; provided that any individual who becomes a director of the Company
subsequent to date of stockholder approval whose election, or nomination for election by the Company’s stockholders, was approved
by the vote of at least a majority of the directors then comprising the Incumbent Board shall be deemed a member of the Incumbent Board;
and provided further, that any individual who was initially elected as a director of the Company as a result of an actual or threatened
election contest, as such terms are used in Rule 14a-12 of Regulation 14A promulgated under the Exchange Act, or any other actual or threatened
solicitation of proxies or consents by or on behalf of any person or entity other than the Board shall not be deemed a member of the Incumbent
Board; (c) a reorganization, recapitalization, merger, consolidation or similar form of corporate transaction, or the sale, transfer,
or other disposition of all or substantially all of the assets of the Company to an entity that is not an Affiliate (each of the foregoing
events, a “Corporate Transaction”) involving the Company, unless securities representing 60% or more of the combined voting
power of the then outstanding voting securities entitled to vote generally in the election of directors of the Company or the corporation
resulting from such Corporate Transaction, including a corporation that, as a result of such transaction owns all or substantially all
of the Company’s assets (or the direct or indirect parent of such corporation), are held immediately subsequent to such transaction
by the person or persons who were the beneficial holders of the outstanding voting securities entitled to vote generally in the election
of directors of the Company immediately prior to such Corporate Transaction, in substantially the same proportions as their ownership
immediately prior to such Corporate Transaction; or (d) the liquidation or dissolution of the Company or stockholder approval of such
liquidation or dissolution, unless such liquidation or dissolution is part of a transaction or series of transactions described in clause
(c) above that does not otherwise constitute a Change in Control.
58
Clawback Policy
Effective December 1, 2023,
we adopted an executive officer incentive compensation clawback policy which requires the clawback of erroneously awarded incentive-based
compensation of past or current executive officers awarded during the three full fiscal years preceding the date on which the issuer is
required to prepare an accounting restatement due to the material noncompliance of the Company with any financial reporting requirement
under the federal securities laws. Specifically, in the event of an accounting restatement, we must recover, reasonably promptly, erroneously
awarded compensation in amounts determined pursuant to the policy. Compensation that may be recoverable under the policy includes cash
or equity-based compensation for which the grant, payment or vesting (or any portion thereof) is or was predicated upon the achievement
of specified financial results that are impacted by the financial restatement, and the amount of compensation that may be impacted by
the clawback policy is the difference between the amount paid or granted, and the amount that should have been paid or granted, if calculated
on the restated financial results. Recovery under the policy with respect to an executive officer will not require the finding of any
misconduct by such executive officer or such executive officer being found responsible for the accounting error leading to an accounting
restatement.
Our Clawback Policy is filed
as Exhibit 97.1 to this Annual Report on Form 10-K.
Outstanding Equity Awards
at Fiscal Year-End
The following table sets forth
outstanding equity awards as of December 31, 2025 held by each of the named executive officers.
Option Awards
Stock Awards
Name
Number of securities underlying unexercised options (#) exercisable
Number of securities underlying unexercised options (#) unexercisable
Option exercise price
($)
Option expiration date
Number of shares or units of stock that have not yet vested
(#)
Market Value of shares or units of stock that have not yet vested ($) (3)
Equity incentive plan awards: number of unearned shares, units or other rights that have not yet vested
(#)
Equity incentive plan awards: market or payout value of unearned shares, units or other rights that have not vested ($) (3)
Andy Heyward
500,000 (1)
–
$ 13.90
12/07/30
–
$ –
–
$ –
–
–
–
843,750 (2)
607,500
Michael A. Jaffa
100,000 (4)
–
13.90
12/07/30
–
–
–
–
–
750,000
540,000
–
–
Brian Parisi
–
–
11,667 (6)
$ 8,400
–
$ –
(1) These options were fully vested upon the grant date.
(2) These RSUs are subject to stock price and market capitalization vesting conditions. See “Executive
Officer and Director Compensation - Narrative Disclosure to Summary Compensation Table -Employment Agreements - Old CEO Employment Agreement”
for more information.
(3) Market value was calculated by multiplying the closing price per share of the Company’s common stock
on December 31, 2025, $0.72, by the number of shares.
59
(4) These options were fully vested as of December 7, 2023.
(5) On November 14, 2025, Mr. Jaffa was granted 750,000 RSUs, which will vest as follows: 250,000 shares on
November 14, 2026, 250,000 shares on November 14, 2027, and 250,000 shares on November 14, 2028, subject to Mr. Jaffa’s continued
employment.
(6) On December 14, 2023, Mr. Parisi was granted 35,000 RSUs that vest annually over three years.
Company Policies and Practices
Related to the Grant of Certain Equity Awards Close in Time to the Release of Material Nonpublic Information
The Company does no t have
a formal policy on the timing of awards of options in relation to the disclosure of material nonpublic information by the Company. The
Compensation Committee does not seek to time equity grants to take advantage of information, either positive or negative, about our company
that has not been publicly disclosed. Option grants are generally effective on the date the award determination is made by the Compensation
Committee, and the exercise price of options is the closing market price of our Common Stock on the date of the grant or, if the grant
is made on a weekend or holiday, on the prior business day.
During the year ended December 31, 2025, we did
not grant stock options (or similar awards) to any of our named executive officers during the period beginning four business days before
and ending one business day after the filing of any Company periodic report on Form 10-Q or Form 10-K, or the filing or furnishing of
any Company Form 8-K that disclosed any material non-public information.
Director Compensation
Non-Employee Director Compensation Program
Our director compensation
program is designed to provide compensation to attract and retain high-quality non-employee directors. Our Compensation Committee periodically
reviews and makes recommendations to the Board regarding director compensation. As part of this review, the Compensation Committee may
solicit the input of outside compensation consultants.
For the year ended December 31, 2025, our non-employee
directors were compensated with a combination of cash and stock awards, with an aggregate value as follows:
• $10,000 for each quarterly Board meeting attended;
• $10,000 per annum for service as Chair of the Board’s Compensation, Audit or Nominating Committees; and
• $5,000 per annum for service as members of any such committees.
The Board’s Compensation
Committee determines the portions of each director’s compensation that will be paid in cash and in stock awards. To the extent that
an individual serves as a director, committee member or committee chair for a portion of the quarter or year, as applicable, they shall
be entitled to a pro rata portion of the compensation set forth above for the portion of the quarter or year, as applicable, that they
serve in such role.
Director Compensation
Table for the Year Ended December 31, 2025
Mr. Heyward, our Chief Executive
Officer, receives no compensation for his service as a director, and is not included in the table below. See “Summary Compensation
Table for Fiscal 2025” for information regarding Mr. Heyward’s compensation for fiscal 2025.
60
The following table sets forth
certain information regarding the compensation earned by or awarded to each of our non-employee directors who served on our Board during
the fiscal year ended December 31, 2025:
Name
Year
Fees Earned or Paid in Cash
($)
Stock
Awards
($) (1) (2)
All Other
Compensation
($)
Total
($)
Joseph “Gray” Davis
2025
$ 19,514
$ 19,514
$ –
$ 39,028
Henry Sicignano III (3)
2025
20,000
97,000
–
117,000
Margaret Loesch
2025
22,986
22,986
–
45,972
Lynne Segall
2025
30,555
30,555
–
61,110
Anthony Thomopoulos (4)
2025
21,459
21,459
63,000
105,918
Dr. Cynthia Turner-Graham
2025
22,014
22,014
–
44,028
Jeffrey Schlesinger
2025
6,459
6,459
–
12,918
Stefan Piëch (5)
2025
–
–
–
–
______________________
(1)
Represents the grant date fair value of awards determined in accordance with FASB ASC Topic 718. We calculated the estimated fair value of restricted stock unit awards using the closing price per share of our common stock on the grant date. For a discussion of the assumptions used in calculating these values, see Note 15 to our consolidated financial statements included elsewhere in this Annual Report.
(2)
None of the non-employee directors who served on our Board during the fiscal year ended December 31, 2025 held any outstanding equity awards as of December 31, 2025.
(3)
Mr. Sicignano resigned from the Board and the Audit Committee effective as of December 12, 2025. In addition to the compensation he received for Board services in the year ended December 31, 2025, Mr. Sicignano received a fully vested restricted stock awards of $77,000 market value as compensation for consulting services rendered to the Company pursuant to a Consulting Agreement entered into by and between the Company and Mr. Sicignano as of December 12, 2025.
(4)
The amount reflected in the All Other Compensation column for Mr.
Thomopoulos in 2025 represents consulting fees for services rendered prior to his appointment to the Audit Committee.
(5)
Dr. Stefan Piëch resigned from the Board effective as March 5, 2025.
Effective October 22, 2025, the following changes
were made to the composition of the committees of our Board:
• Margaret Loesch was appointed as a Chair of the Nominating Committee, replacing Lynne Segall;
• Lynne Segall was appointed as a member of the Nominating Committee, replacing Joseph “Gray”
Davis and Cynthia Turner-Graham;
• Jeffrey Schlesinger was appointed as a Chair of the Compensation Committee, replacing Lynne Segall;
• Anthony Thomopoulos was appointed as a member of the Compensation Committee, replacing Margaret Loesch;
• Anthony Thomopoulos was appointed as a Chair of the Audit Committee, replacing Henry Sicignano III;
• Jeffrey Schlesinger was appointed as a member of the Audit Committee, replacing Lynne Segall;
Additionally, as discussed
above, Mr. Sicignano III resigned from his position as a director and a member of the Audit Committee effective December 12, 2025 and
Mr. Piëch resigned from his position as a director effective March 5, 2025.
61
Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
The following table shows
the beneficial ownership of shares of our Common Stock as of March 31, 2026, known by us through our transfer agent and other records,
held by: (i) each person who beneficially owns 5% or more of the shares of our common stock then outstanding; (ii) each of our current
directors; (iii) each of our named executive officers; and (iv) all of our current directors and executive officers as a group.
The information in this table
reflects “beneficial ownership” as defined in Rule 13d-3 of the Exchange Act. Percentage ownership is based on 56,336,035
shares of Common Stock outstanding as of March 31, 2026. Unless otherwise indicated in the footnotes to the following table, each
person named in the table has sole voting and investment power and that person’s address is c/o 190 N. Canon Drive, 4th Floor, Beverly
Hills, California 90210.
Name of Beneficial Owner
Amount and Nature of Beneficial Ownership
(1)
Percent of
Class (1)
Directors and Named Executive Officers
Andy Heyward (2)
2,528,636
4.5%
Michael Jaffa (3)
157,002
*
Brian Parisi (4)
29,434
*
Anthony Thomopoulos (5)
150,015
*
Jeffrey Schlesinger (5)
17,048
*
Joseph (Gray) Davis (5)
92,339
*
Margaret Loesch (5)
74,075
*
Lynne Segall (5)
117,289
*
Dr. Cynthia Turner-Graham (5)
68,230
*
All current executive officers and directors as a group (consisting of 9 persons)
3,234,068
5.7%
5% Stockholders Other Than Executive officers and Directors
Anson Funds Management LP (6)
7,241,071
9.9%
* Indicates ownership less than 1%
(1) The securities “beneficially owned” by a person are determined in accordance with the definition
of “beneficial ownership” set forth in the regulations of the SEC and, accordingly, may include securities owned by or for,
among others, the spouse, children or certain other relatives of such person as well as other securities as to which the person has or
shares voting or investment power. The same shares may be beneficially owned by more than one person. Shares of common stock currently
issuable or issuable within 60 days of March 31, 2026 upon the exercise of options or vesting of restricted stock units are deemed
to be outstanding in computing the beneficial ownership and percentage of beneficial ownership of the person holding such securities,
but they are not deemed to be outstanding in computing the percentage of beneficial ownership of any other person. Beneficial ownership
does not include stock options and restricted stock units which have not vested as of, and will not vest within 60 days of, the record
date. Beneficial ownership may be disclaimed as to certain of the securities.
(2) Consists of (i) 99,073 shares of common stock held by A Squared Holdings LLC over which Mr. Heyward holds
sole voting and dispositive power; (ii) 1,484,126 shares of common stock held by Mr. Heyward and 187,500 issuable pursuant to vested RSUs
held by Andy Heyward; (iii) 257,813 shares of common stock held by AH Gadget IDF LLC an entity controlled by Mr. Heyward, (iv) 123 shares
held by Heyward Living Trust; (v) 500,000 shares of common stock issuable pursuant to a stock option which is exercisable within 60 days
of March 31, 2026.
62
(3) Consists of 57,002 shares of common stock held by Mr. Jaffa, and 100,000 shares of common stock issuable
pursuant to a stock option which is exercisable within 60 days of March 31, 2026.
(4) Consists of 23,601 shares of common stock held by Mr. Parisi, and 5,833 shares of common stock issuable
upon vested RSUs a s of March 31, 2026.
(5) Mr. Thomopoulos held 150,015 shares of common stock, Mr. Schlesinger held 17,048 shares of common stock,
Mr. Davis held 92,339 shares of common stock, Ms. Loesch held 74,075 shares of common stock, Ms. Segall held 117,289 shares of common
stock, and Dr. Turner-Graham held 68,230 shares of common stock.
(6) Based upon Company records as of March 31, 2026 and, in part, information included in a Schedule
13G filed with the SEC on February 17, 2026, consists of (i) 3,000,000 shares of common stock held by Anson Investments Master Fund LP
(the “Anson Funds”) and (ii) 4,241,071 shares of common stock underlying pre-funded warrants held by the Anson Funds, all
of which are exercisable. Does not include (i) 2,661,978 shares of common stock issuable upon the exercise of pre-funded warrants and
(ii) 9,903,049 shares of common stock issuable upon the exercise of warrants, because the Anson Funds and its affiliates are prohibited
from exercising such pre-funded warrants and other warrants, if, as a result of such exercise, they would beneficially own more than 9.99%
of the total number of shares of common stock then issued and outstanding immediately after giving effect to the exercise. The Schedule
13G was filed by (i) Anson Funds Management LP (the “AFML”), (ii) Anson Management GP LLC (“AMGL”), (iii) Tony
Moore, the principal of AMFL and AMGL, (iv) Anson Advisors Inc. (“AAI”), (v) Amin Nathoo, a director of AAI, and (vi) Moez
Kassam, a director of AAI. AFML and AAI serve as co-investment advisors for the Anson Funds and therefore they may be deemed to beneficially
own such shares. As the general partner of AFML, AMGL may also be deemed to beneficially own the shares held by the Anson Funds. As the
principal of AFML and AMGL, Mr. Moore may also be deemed to beneficially own the shares held by the Anson Funds. As directors of AAI,
Messrs. Nathoo and Kassam may also be deemed to beneficially own the shares held by the Anson Funds. The address for AFML is 16000 Dallas
Parkway, Suite 800, Dallas, Texas 75248.
Equity Compensation Plan Information
The following table provides
certain information with respect to compensation plans under which our equity securities are authorized for issuance as of December 31,
2025.
(a)
(b)
(c)
Plan category
Number of securities to be issued upon exercise of outstanding options, vesting of restricted stock units and other rights
Weighted-average exercise price of outstanding options
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a))
Equity compensation plans approved by shareholders:
2020 Plan
2,577,879
$ 11.58
5,903,256
Equity compensation plans not approved by shareholders:
–
–
–
Total
2,577,879
$ 11.58
5,903,256
63
Item 13. Certain Relationships and Related Transactions, and Director Independence
Certain Relationships and Related Person
Transactions
SEC regulations define the
related person transactions that require disclosure to include any transaction, arrangement or relationship in which the amount involved
exceeds the lesser of $120,000 or 1% of the average of our total assets at year-end for the last two completed fiscal years in which we
were or are to be a participant and in which a related person had or will have a direct or indirect material interest. A related person
is: (i) an executive officer, director or director nominee of the Company, (ii) a beneficial owner of more than 5% of our common stock,
(iii) an immediate family member of an executive officer, director or director nominee or beneficial owner of more than 5% of our common
stock, or (iv) any entity that is owned or controlled by any of the foregoing persons or in which any of the foregoing persons has a substantial
ownership interest or control. Described below are certain transactions or relationships between us and certain related persons.
The following is a summary
of transactions since January 1, 2024 to which we have been a party in which the amount involved exceeded $120,000 and in which any of
our executive officers, directors or beneficial holders of more than five percent of our capital stock had or will have a direct or indirect
material interest, other than compensation arrangements which are described in Item 11 of this Annual Report “Executive Officer
and Director Compensation.”
On July 19, 2022, the Company
entered into a Shareholder Loan Agreement with YFE in the amount of $1.5 million (EURO 1.3 million), accruing interest at the fixed annualized
rate of 5%, with successive interest periods of three months due on the last day of each calendar quarter. The principal plus interest
must be repaid by no later than June 30, 2026. On April 27, 2025, the Company entered into a settlement agreement with YFE to resolve
the outstanding obligation under the Shareholder Loan Agreement. Pursuant to the settlement agreement, the Company accepted a reduced
repayment amount of $0.4 million, payable in two installments no later than June 2025, in full satisfaction of the loan balance.
The settlement agreement became effective in April 2025 and the Company recorded an adjustment to the balance of the loan and recognized
a loss of approximately $0.9 million. As of December 31, 2025, all terms of the settlement agreement were fulfilled. As of December
31, 2025 and December 31, 2024, $0 and $1.4 million, respectively, is included within Notes and Accounts Receivable from Related Party
on the Company’s consolidated balance sheets.
During the years ended December
31, 2025 and December 31, 2024, YFE paid $16,940 and $70,429, respectively, in interest. Dr. Stefan Piëch, a Director of the Company
from June 23, 2022 until March 5, 2025, served as the Chief Executive Officer of YFE.
Dr. Stefan Piëch, a director
of the Company from June 23, 2022 until March 5, 2025, served as the Chief Executive Officer of YFE.
Review, Approval or Ratification of Transactions with Related
Persons
Pursuant to the written charter
of our Audit Committee, the Audit Committee is responsible for reviewing and approving all transactions both in which (i) we are a participant
and (ii) any parties related to us, including our executive officers, our directors, beneficial owners of more than 5% of our securities,
immediate family members of the foregoing persons and any other persons whom our Board determines may be considered related parties under
Item 404 of Regulation S-K, has or will have a direct or indirect material interest. Certain of the transactions described in this section
occurred prior to the adoption of the Audit Committee’s charter on June 26, 2023. All of the transactions described in this section
that occurred after such date were approved by the Audit Committee.
64
Director Independence
The Board has determined that
the following current directors, constituting a majority of the members of the Board, are “independent directors” as defined
by the NYSE American Company Guide: Gov. Davis, Messrs. Schlesinger and Thomopoulos, Mses. Loesch and Segall and Dr. Turner-Graham. Henry
Sicignano III, a director of the Company from May 22, 2023 until his resignation from the Board on December 12, 2025 was also determined
by the Board to be an “independent director” as defined by the NYSE American Company Guide.
Each director who served as
a member of the Audit, Compensation, and Nominating Committees during 2025 was, and each current member of the Audit, Compensation, and
Nominating Committees is, an independent director pursuant to all applicable NYSE American listing standards. In addition, (i) each director
who served as a member of the Audit Committee during 2025 also met, and each current member of the Audit Committee also meets, the additional
independence standards for audit committee members established by the SEC, and (ii) each director who served as a member of the Compensation
Committee during 2025 also qualified, and each current member of the Compensation Committee also qualifies, as a “non-employee director”
as defined in Rule 16b-3 of the Exchange.
Item 14. Principal Accounting Fees and Services
Current Principal Accountant Fees and Services
Withum served as our independent
registered public accounting firm for the fiscal year ended December 31, 2025 and has served as our independent registered public
accounting firm since January 29, 2024.
The following table sets forth
aggregate fees billed to us by Withum for professional services for the years ended December 31, 2025 and December 31, 2024:
2025
2024
Audit Fees
$
528,863
$
590,476
Audit-Related Fees
–
14,300
Tax Fees
–
–
Other Fees
–
–
Total Fees
$
528,863
$
604,776
The aggregate fees included in each of the categories
are fees billed in the fiscal years.
Audit fees billed in 2025 and 2024 include fees
for (i) the audit of our annual financial statements for the fiscal years ended December 31, 2025, and 2024 included in this Annual Reports
on Form 10-K, (ii) the review of our interim period financial statements for the 2025 and 2024 years included in our Quarterly Reports
on Form 10-Q, and (iii) related services that are normally provided in connection with regulatory filings or engagements, such as reviewing
financial information included in certain registration statements that was also included in the Company’s quarterly and annual financial
statements.
Audit-related fees billed in 2024 primarily related
to procedures performed in connection with the Company’s Form S-8 registration statement, that are closely aligned with the audit
but not classified as audit fees.
65
Pre-Approval Policies and Procedures
We obtain an engagement letter
for all audit and non-audit services proposed to be performed during the year. The Audit Committee pre-approves the services performed
by the independent registered public accounting firm. These services may include audit services, audit-related services, tax services
and other services, as follows:
• Audit services include professional services rendered by the principal accountant for the
audit of the annual and review of the quarterly financial statements, as well as work that generally only the independent auditor can
reasonably be expected to provide, including comfort letters related directly to audit procedures, statutory audits, and attest services
and consultation regarding financial accounting and/or reporting standards.
• Audit-Related services are for assurance and related services that are traditionally performed
by the independent auditor, including due diligence related to mergers and acquisitions, employee benefit plan audits, and special procedures
required to meet certain regulatory requirements.
• Tax services include all services performed by the independent auditor’s tax personnel
except those services specifically related to the audit of the financial statements, and includes fees in the areas of tax compliance,
tax planning, and tax advice.
• Other Fees are those associated with services provided by the principal accountant not captured
in the other categories. Examples include comfort letters related to other procedures, circle-ups, and related document reviews for company
capital raise initiatives.
66
PART IV
Item 15. Exhibits and Financial Statement Schedules
Financial Statements
The financial statements are
filed as part of this Annual Report on Form 10-K under “Item 8. Financial Statements and Supplementary Data”.
Index to Consolidated Financial
Statements is located herein immediately following the signature page of this Annual Report on Form 10-K.
Financial Statement Schedules
have been omitted as they are either not required, not applicable, or the information is otherwise included.
EXHIBIT INDEX
3.1
Articles of Incorporation of the Company, as amended (incorporated by reference to Exhibit 3.1 to the Company's Annual Report on Form 10-K, filed with the SEC on March 31, 2021)
3.2
Certificate
of Change to the Articles of Incorporation of the Company, filed with the Secretary of State of the State of Nevada on February 9,
2023 (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K, filed with the SEC on February
10, 2023)
3.3
Bylaws of the Company, as amended (incorporated by reference to Exhibit 3.2 to the Company’s Quarterly Report on Form 10-Q, filed with the SEC on August 19, 2019)
3.4
Amended and Restated Certificate of Designations, Preferences and Rights of the 0% Series A Convertible Preferred Stock, filed with the Secretary of State of Nevada on November 21, 2019 (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K, filed with the SEC on November 21, 2019)
3.5
Certificate of Designation of Series B Preferred Stock (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K, filed with the SEC on April 12, 2022)
3.6
Articles of Merger of Kartoon Studios, Inc. into the Company (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on June 27, 2023).
3.7
Certificate of Designation of Series C Preferred Stock of the Company, dated September 25, 2023 (incorporated by reference to Exhibit 3.1 to the Company’s Registration Statement on Form 8-A, filed on September 25, 2023)
3.8
First Amendment to the Bylaws of the Company (incorporated by reference to Exhibit 3.2 to the Company’s Current Report on Form 8-K, filed on September 25, 2023)
3.9
Certificate of Change to the Articles of Incorporation of the Company, filed with the Secretary of State of the State of Nevada on November 9, 2023 (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K, filed with the SEC on November 14, 2023)
4.1
Description of Capital Stock (Incorporated by reference to Exhibit 4.3 to the Company’s Annual Report on Form 10-K, filed with the SEC on April 9, 2024)
4.2
Form of New Warrant (Incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed with the SEC on January 28, 2021)
67
4.3
Form of New Warrant (incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed on June 27, 2023)
4.4
Form of Series A Warrant (incorporated by reference to Exhibit 4.2 to the Company’s Current Report on Form 8-K filed on December 18, 2024)
4.5
Form of Series B Warrant (incorporated by reference to Exhibit 4.3 to the Company’s Current Report on Form 8-K filed on December 18, 2024)
4.6
Form of Placement Agent Warrant (incorporated by reference to Exhibit 4.4 to the Company’s Current Report on Form 8-K filed on December 18, 2024)
4.7
Form of Pre-Funded Warrant (incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed on October 21, 2025)
4.8
Form of Common Warrant (incorporated by reference to Exhibit 4.2 to the Company’s Current Report on Form 8-K filed on October 21, 2025)
4.9
Form of Placement Agent Warrant (incorporated by reference to Exhibit 4.3 to the Company’s Current Report on Form 8-K filed on October 21, 2025)
10.1†
Form of Stock Option Grant Notice Pursuant to the Company's 2020 Incentive Plan (Incorporated by reference to Exhibit 10.5 to the Company's Current Report on Form 8-K filed with the SEC on December 11, 2020)
10.2†
Form of Restricted Stock Unit Agreement Pursuant to the Company's 2020 Incentive Plan (Incorporated by reference to Exhibit 10.4 the Company's Current Report on Form 8-K filed with the SEC on December 11, 2020)
10.3†
2015 Incentive Plan of the Company, as amended (Incorporated by reference to Exhibit 10.1 to the Company’s Quarterly Report on Form 10-Q filed on November 14, 2017)
10.4†
Kartoon Studios Inc 2020 Incentive Plan amended and restated March 21, 2024 (Incorporated by reference to Exhibit 99.1 the Company’s Form S-8 filed with the SEC on June 11, 2024)
10.5†
Amended and Restated Employment Agreement between the Company and Michael Jaffa, dated November 7, 2020 (Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the SEC on December 11, 2020)
10.6†
Amended and Restated Employment Agreement between the Company and Andrew Heyward, dated December 7, 2020 (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the SEC on December 11, 2020)
10.7†
Amendment No. 1 to the Amended and Restated Employment Agreement between the Company and Andrew Heyward dated February 22, 2021 (incorporated by reference to Exhibit 10.27 to the Company's Annual Report on Form 10-K, filed with the SEC on April 13, 2023)
10.8†
Amendment No. 2 to the Amended and Restated Employment Agreement between the Company and Andrew Heyward dated June 23, 2021 (incorporated by reference to Exhibit 10.28 to the Company's Annual Report on Form 10-K, filed with the SEC on April 13, 2023)
10.9†
Amendment No. 3 to the Amended and Restated Employment Agreement between the Company and Andrew Heyward dated November 22, 2021 (incorporated by reference to Exhibit 10.29 to the Company's Annual Report on Form 10-K, filed with the SEC on April 13, 2023)
10.10
Share Purchase Agreement, dated of December 1, 2021, by and the Company and F&M Film-und Medien Beteiligungs GmbH (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the SEC on December 6, 2021)
10.11
Shareholder Agreement, dated as of December 1, 2021 among the Company and F&M Film-und Medien Beteiligungs GmbH (Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the SEC on December 6, 2021)
10.12†
Amendment No. 1 to the Amended and Restated Employment Agreement between the Company and Michael Jaffa dated December 16, 2021 (incorporated by reference to Exhibit 10.33 to the Company's Annual Report on Form 10-K, filed with the SEC on April 13, 2023)
10.13†
Amendment No. 4 to the Amended and Restated Employment Agreement between the Company and Andrew Heyward dated August 25, 2022 (incorporated by reference to Exhibit 10.35 to the Company's Annual Report on Form 10-K, filed with the SEC on April 13, 2023)
68
10.14†
Amendment No. 2 to the Amended and Restated Employment Agreement between the Company and Michael Jaffa dated January 8, 2023 (incorporated by reference to Exhibit 10.36 to the Company's Annual Report on Form 10-K, filed with the SEC on April 13, 2023)
10.15†
Amendment No. 5 to the Amended and Restated Employment Agreement between the Company and Andrew Heyward dated February 27, 2023 (incorporated by reference to Exhibit 10.37 to the Company's Annual Report on Form 10-K, filed with the SEC on April 13, 2023)
10.16
Form of Letter Agreement (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on June 27, 2023)
10.17†
Employment Agreement dated as of September 15, 2023, by and between the Company and Brian Parisi, effective as of September 27, 2023 (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on October 3, 2023)
10.18†
Amendment No. 3 to the Amended and Restated Employment Agreement between the Company and Michael Jaffa dated November 13, 2023 (incorporated by reference to Exhibit 10.22 to the Company’s Annual Report on Form 10-K filed on April 9, 2024)
10.19
Securities Purchase Agreement, dated April 18, 2024, by and between Kartoon Studios, Inc. and each purchaser identified therein (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on April 24, 2024)
10.20
Placement Agent Agreement, dated as of April 18, 2024, by and between Kartoon Studios, Inc. and EF Hutton LLC (incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on April 19, 2024)
10.21
Placement Agency Agreement, dated December 16, 2024, by and between Kartoon Studios, Inc. and Roth Capital Partners, LLC (incorporated by reference to Exhibit 1.1 to the Company’s Current Report on Form 8-K filed on December 18, 2024)
10.22
Form of Securities Purchase Agreement (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on December 18, 2024)
10.23
Form of Amendment Agreement (incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on January 21, 2025)
10.24†
Amendment No. 4 to the Amended and Restated Employment Agreement between the Company and Michael Jaffa, dated November 6, 2024 (Incorporated by reference to Exhibit 10.27 to the Company’s Annual Report on Form 10-K, filed with the SEC on March 31, 2025)
10.25†
Amendment No. 1 to the Amended and Restated 2020 Incentive Plan, effective December 12, 2024 (Incorporated by reference to Exhibit 10.28 to the Company’s Annual Report on Form 10-K, filed with the SEC on March 31, 2025
10.26
Form of Amendment Agreement to Securities Purchase Agreement (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on January 21, 2025)
10.27†
Amendment No. 2 to the Amended and Restated 2020 Incentive Plan, effective May 14, 2025 (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed with the SEC on May 16, 2025)
10.28†#
Employment Agreement between the Company and Andrew Heyward dated August 25, 2025 (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on 8-K, filed with the SEC on August 29, 2025)
10.29
Agreement and Stipulation between the Company and Continuation Capital, Inc., dated as of August 27, 2025 (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed with the SEC on September 5, 2025)
10.30
Form of Securities Purchase Agreement (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on October 21, 2025)
10.31†
Employment Agreement between Kartoon Studios, Inc. and Brian Parisi, dated November 24, 2025 (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on 8-K, filed with the SEC on November 28, 2025)
10.32†
Employment Agreement between Kartoon Studios, Inc. and Michael Jaffa, dated November 24, 2025 (Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on 8-K, filed with the SEC on November 28, 2025)
10.33
The Agreement and Stipulation between the Company and Continuation Capital, Inc., dated as of November 18, 2025 (Incorporated by reference to Exhibit 10.3 to the Company’s Current Report on 8-K, filed with the SEC on November 28, 2025)
69
10.34
Consulting Agreement between Kartoon Studios, Inc. and Henry Sicignano, effective as of December 12, 2025 (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on 8-K, filed with the SEC on December 16, 2025)
10.35†
Amendment No. 3 to the Amended and Restated 2020 Incentive Plan, effective March 30, 2026
19.1
Kartoon Studios, Inc. Insider Trading Policy (Incorporated by reference to Exhibit 19.1 to the Company’s Annual Report on Form 10-K, filed with the SEC on April 9, 2024)
21.1
List of Subsidiaries of the Company (Incorporated by reference to Exhibit 2.1 to the Company’s Annual Report on Form 10-K, filed with the SEC on March 31, 2025)
23.1*
Consent of WithumSmith+Brown, PC
31.1*
Section 302 Certification of Chief Executive Officer
31.2*
Section 302 Certification of Chief Financial Officer
32.1**
Section 906 Certification of Chief Executive Officer
32.2**
Section 906 Certification of Chief Financial Officer
97.1
Kartoon Studios, Inc. Clawback Policy, effective December 1, 2023 (incorporated by reference to Exhibit 97.1 to the Company’s Annual Report on Form 10-K filed on April 9, 2024)
99.1*
Letter to Stockholders in Accordance with NRS 78.0296
101.INS
Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document)
101.SCH
Inline XBRL Taxonomy Extension Schema Document
101.CAL
Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF
Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB
Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE
Inline XBRL Taxonomy Extension Presentation Linkbase Document
104
Cover Page Interactive Data File (formatted in inline XBRL and included in exhibit 101).
__________
* Filed herewith.
** Furnished herewith.
† Management
contract or compensatory plan or arrangement.
# Exhibits and Schedules have been omitted pursuant to Item 601(a)(5) of Regulation S-K. The Company agrees
to furnish supplementally a copy of any omitted exhibit and schedule to the SEC upon request.
Item 16. Form 10-K Summary
None.
70
SIGNATURES
Pursuant to the requirements
of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto
duly authorized.
Kartoon Studios, Inc.
March 30, 2026
By:
/s/ Andy Heyward
Andy Heyward
Chief Executive Officer (Principal Executive Officer)
March 30, 2026
/s/ Brian Parisi
Brian Parisi
Chief Financial Officer (Principal Financial and Accounting Officer)
KNOW ALL PERSONS BY THESE
PRESENTS, that each person whose signature appears below constitutes and appoints Andy Heyward and Michael Jaffa, jointly and severally,
attorney-in-fact, with the power of substitution in any and all capacities, to sign any amendments to this Annual Report on Form 10-K
and to file the same, with exhibits thereto and other documents in connection therewith, with the SEC, hereby ratifying and confirming
all that each of said attorney-in-fact, or substitute or substitutes, may do or cause to be done by virtue hereof.
Pursuant to the requirements
of Section 13 or 15(d) of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of
the registrant and in the capacities and on the dates indicated.
/s/ Andy Heyward
March 30, 2026
Andy Heyward
Chief Executive Officer (Principal Executive Officer and Chairman of the Board)
/s/ Brian Parisi
March 30, 2026
Brian Parisi
Chief Financial Officer (Principal Financial and Accounting Officer)
/s/ Joseph “Gray” Davis
March 30, 2026
Joseph “Gray” Davis
Director
/s/ Margaret Loesch
March 30, 2026
Margaret Loesch
Director
/s/ Jeffrey Schlesinger
March 30, 2026
Jeffrey Schlesinger
Director
/s/ Lynne Segall
March 30, 2026
Lynne Segall
Director
/s/ Anthony Thomopoulos
March 30, 2026
Anthony Thomopoulos
Director
/s/ Dr. Cynthia Turner-Graham
March 30, 2026
Dr. Cynthia Turner-Graham
Director
71
KARTOON STUDIOS, INC.
INDEX TO FINANCIAL STATEMENTS
Page No.
Financial Statements as of and for the Years Ended December 31, 2025 and 2024
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM (PCAOB ID: 100)
F-2
CONSOLIDATED FINANCIAL STATEMENTS
Consolidated Balance Sheets
F- 5
Consolidated Statements of Operations
F- 6
Consolidated Statements of Comprehensive Loss
F- 7
Consolidated Statements of Stockholders’ Equity
F- 8
Consolidated Statements of Cash Flows
F- 9
Notes to Consolidated Financial Statements
F- 10
F- 1
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Stockholders of
Kartoon Studios, Inc.
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated
balance sheets of Kartoon Studios, Inc. and Subsidiaries (the “Company”) as of December 31, 2025 and 2024, and the related
consolidated statements of operations, comprehensive loss, stockholders’ equity, and cash flows for the years then ended, and the
related notes (collectively referred to as the “consolidated 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 consolidated results of its operations and its cash flows for the years ended December 31, 2025 and 2024, in conformity with accounting
principles generally accepted in the United States of America.
Substantial Doubt About the Company’s Ability to Continue
as a Going Concern
The accompanying consolidated financial statements
have been prepared assuming that the Company will continue as a going concern. As discussed in Note 1 to the consolidated financial statements,
the Company has suffered recurring losses and negative cash flows from operations since inception and expects to continue incurring losses
and negative cash flows in the future. These matters raise substantial doubt about the Company’s ability to continue as a going
concern. Management's plans in regard to these matters are also described in Note 1. The consolidated financial statements do not include
any adjustments that might result from the outcome of this uncertainty.
Basis for Opinion
These consolidated financial statements are the
responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements
based on our audits. 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 audit to obtain reasonable assurance about whether the consolidated
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, 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 consolidated 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
consolidated 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 consolidated financial statements. We believe that our audits provide
a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matters communicated below
are matters arising from the current period audit of the consolidated 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 consolidated financial statements and
(2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter
in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit
matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
F- 2
Accounting for Complex Equity Transactions
Description:
As disclosed in Notes 13 and 16 to the consolidated
financial statements, on May 14, 2025, there were changes in facts and circumstances impacting the Company's warrant agreement associated
with the Company’s December 2024 offering. Based on these changes in facts and circumstances, the Company reevaluated the classification
of the warrants under ASC 815-40 and determined that equity classification is appropriate. The warrants were remeasured to fair value
immediately before the reclassification. As of May 13, 2025, the warrants were revalued at approximately $5.7 million, resulting in a
recognition of a $0.7 million decrease in the liability. The change in value was recorded as a Gain on Revaluation of Warrants within
Other Income (Expense), net on the consolidated statements of operations. Subsequently, the total liability of approximately $5.7 million
was reclassified to additional paid-in capital.
On October 22, 2025, pursuant to the terms of
the October 2025 Purchase Agreement, the Company closed the registered direct offering of the 3,000,000 October 2025 Shares and the October
2025 Pre-Funded Warrants to purchase up to 6,903,049 shares of common stock to the October 2025 Investor. In the Concurrent Private Placement,
pursuant to the October 2025 Purchase Agreement, the Company also sold to the October 2025 Investor unregistered October 2025 Common Warrants
to purchase up to 9,903,049 shares of common stock, with an exercise price of $0.738 per share. Each October 2025 Share and privately
placed October 2025 Common Warrant was sold at a combined public offering price of $0.738, and each October 2025 Pre-Funded Warrant and
privately placed October 2025 Common Warrant was sold at a combined public offering price of $0.737, for aggregate gross proceeds at closing
of approximately $7.3 million, prior to deducting placement agent fees and other offering expenses. In addition, the Company issued Placement
Agent Warrants to purchase 693,213 shares of common stock to the placement agent and its designees with an exercise price of $0.8118 per
share. The warrants were deemed to be equity classified.
The accounting for the transactions required an
assessment of the particular features of the warrants, and the impact of those features on the accounting and classifications of the warrants.
The complexities and significant estimates required a high degree of auditor judgement and an increased extent of audit effort.
Response:
Our audit procedures related to management’s
judgements of the accounting treatment for the warrants and classification, as well as the determination of fair value of the transactions.
Our audit procedures included, among others, inspecting the agreements and evaluating the terms and conditions of the agreements and assessing
the reasonableness of management’s interpretation and application of the appropriate accounting authoritative guidance. Our audit
procedures also included utilizing personnel with specialized skill and knowledge to assist in assessing the appropriateness of conclusions
reached by management by evaluating the underlying terms of the agreements and assessing the appropriateness of management’s application
of the authoritative accounting guidance. We evaluated the methodologies and assumptions used to estimate the fair value of the warrants
on the date of grant as well as the date of the reclassification of the warrants originally issued with the December 2024 offering. In
addition, we evaluated the Company’s footnote disclosures in relation to the warrants.
Impairment of Intangible Assets
Description:
As disclosed in Note 9 to the consolidated financial
statements, as of December 31, 2025, the Company had $17.6 million of intangible assets, net. During the year ended December 31, 2025,
the Company recorded an impairment charge of approximately $0.8 million related to the Frederator and Wow tradenames due to a reduction
in the estimated present value of their expected future cash flows. The Company completes the annual intangible asset impairment tests
at the end of each fiscal year. Intangible assets have been acquired, either individually or with a group of other assets, and were initially
recognized and measured based on fair value. Subjective auditor judgment was required to evaluate certain key assumptions used to determine
the fair value of the intangible assets. For the intangible assets, the key assumptions included the discount rates used in the present
value calculations and the forecasted revenue growth rate and operational cost trends. Changes to these key assumptions could have had
a substantial impact on the fair value of the intangible assets and the amount of the impairment charges. Additionally, the audit effort
associated with the estimates required specialized valuation skills and knowledge.
F- 3
Response:
The following are the primary procedures we performed
to address this critical audit matter: We evaluated the Company’s third-party specialist and their valuation report and checked
it for mathematical accuracy. We reviewed key valuation inputs and reviewed the comparable company guidelines for reasonableness. We evaluated
the forecasted revenue growth and operational costs for reasonableness by utilizing historical rates to benchmark and also used peer company
data. We evaluated the Company’s discount rates by comparing the assumptions and data used by management to develop the discount
rates to publicly available market data and historical experience. In addition, we involved valuation professionals with specialized skills
and knowledge, who assisted in evaluating the appropriateness of the valuation method utilized, specific inputs used in the valuation
as well as performing a parallel analysis for reasonableness.
/s/ WithumSmith+Brown, PC
We have served as the Company's auditor since 2024.
Whippany, New Jersey
March 30, 2026
PCAOB ID Number: 100
F- 4
Kartoon Studios, Inc.
Consolidated Balance Sheets
(in thousands, except for
share data)
As of December 31,
2025
2024
ASSETS
Current Assets:
Cash
$ 2,943
$ 7,879
Restricted Cash
–
506
Investments in Marketable Securities (amortized cost of $ 3,953 and $ 2,116 , respectively)
3,978
2,029
Accounts Receivable (net of allowance of $ 3 and $ 239 , respectively)
9,632
11,982
Tax Credits Receivable (net of allowance of $ 423 and $ 187 , respectively)
16,800
10,295
Other Receivable
1,571
1,367
Prepaid Expenses and Other Assets
841
606
Total Current Assets
35,765
34,664
Noncurrent Assets:
Property and Equipment, net
1,635
2,053
Operating Lease Right-of-Use Assets, net
5,114
5,847
Finance Lease Right-of-Use Assets, net
312
278
Notes and Accounts Receivable from Related Party
–
1,352
Film and Television Costs, net
4,878
2,621
Tax Credits Receivable (net of allowance of $ 0 and $ 421 , respectively)
–
2,384
Investment in Your Family Entertainment AG
5,481
16,429
Intangible Assets, net
17,604
19,722
Other Assets
118
117
Total Assets
$ 70,907
$ 85,467
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities:
Accounts Payable
$ 12,115
$ 11,954
Participations Payable
1,024
1,427
Accrued Expenses
744
405
Accrued Salaries and Wages
1,370
1,213
Deferred Revenue
4,391
5,997
Margin Loan
–
900
Production Facilities, net
11,819
9,220
Current Portion of Operating Lease Liabilities
1,077
1,002
Current Portion of Finance Lease Liabilities
156
249
Due to Related Party
5
8
Other Current Liabilities
750
1,065
Total Current Liabilities
33,451
33,440
Noncurrent Liabilities:
Deferred Revenue
3,369
3,371
Operating Lease Liabilities, Net Current Portion
4,488
5,359
Finance Lease Liabilities, Net Current Portion
144
54
Deferred Tax Liability, net
1,225
1,301
Factoring Liability
689
–
Warrant Liability
–
5,477
Other Noncurrent Liabilities
8
5
Total Liabilities
43,374
49,007
Commitments and Contingencies (Note 19)
–
–
Stockholders’ Equity:
Preferred Stock, 10,000,000 shares authorized, 0 shares issued and outstanding as of December 31, 2025 and December 31, 2024
–
–
0% Series A Convertible Preferred Stock, $ 0.001 par value, 6,000 shares authorized, 0 shares issued and outstanding as of December 31, 2025 and December 31, 2024
–
–
Series B Preferred Stock, $ 0.001 par value, 0 shares authorized, 0 shares issued and outstanding as of December 31, 2025 and December 31, 2024
–
–
Series C Preferred Stock, $ 0.001 par value, 50,000 shares authorized, 0 shares issued and outstanding as of December 31, 2025 and December 31, 2024
–
–
Common Stock, $ 0.001 par value, 190,000,000 shares authorized; 55,282,150 and 46,285,078 shares issued and 54,857,000 and 46,209,081 shares outstanding as of December 31, 2025 and December 31, 2024, respectively
55
45
Additional Paid-in Capital
793,814
777,930
Treasury Stock at Cost, 425,150 and 75,997 shares of common stock as of December 31, 2025 and December 31, 2024, respectively
( 604 )
( 340 )
Accumulated Deficit
( 763,817 )
( 739,285 )
Accumulated Other Comprehensive Loss
( 3,238 )
( 3,379 )
Total Kartoon Studios, Inc. Stockholders' Equity
26,210
34,971
Non-Controlling Interests in Consolidated Subsidiaries
1,323
1,489
Total Stockholders' Equity
27,533
36,460
Total Liabilities and Stockholders’ Equity
$ 70,907
$ 85,467
The accompanying notes are
an integral part of these consolidated financial statements.
F- 5
Kartoon Studios, Inc.
Consolidated Statements
of Operations
(in thousands, except share
and per share data)
Year Ended December 31,
2025
2024
Revenues:
Production Services
$ 26,832
$ 17,850
Content Distribution
7,982
9,607
Licensing and Royalties
387
298
Media Advisory and Advertising Services
4,152
4,836
Total Revenues
39,353
32,591
Operating Expenses:
Marketing and Sales
681
1,243
Direct Operating Costs
26,829
23,134
General and Administrative
23,992
25,210
Impairment of Intangible Assets
767
–
Total Operating Expenses
52,269
49,587
Loss from Operations
( 12,916 )
( 16,996 )
Interest Expense
( 656 )
( 779 )
Other Expense
( 11,261 )
( 3,209 )
Loss Before Income Tax Benefit
( 24,833 )
( 20,984 )
Income Tax Benefit
135
43
Net Loss
( 24,698 )
( 20,941 )
Net Loss Attributable to Non-Controlling Interests
166
202
Net Loss Attributable to Kartoon Studios, Inc.
$ ( 24,532 )
$ ( 20,739 )
Net Loss per Share - Basic
$ ( 0.49 )
$ ( 0.54 )
Net Loss per Share - Diluted
$ ( 0.49 )
$ ( 0.54 )
Weighted Average Shares Outstanding - Basic
50,228,716
38,413,131
Weighted Average Shares Outstanding - Diluted
50,228,716
38,413,131
The accompanying notes are
an integral part of these consolidated financial statements.
F- 6
Kartoon Studios, Inc.
Consolidated Statements
of Comprehensive Loss
(in thousands)
Year Ended December 31,
2025
2024
Net Loss
$ ( 24,698 )
$ ( 20,941 )
Change in Accumulated Other Comprehensive Loss:
Change in Unrealized Gain on Marketable Securities
75
190
Realized Losses on Marketable Securities Reclassified from AOCI into Earnings
36
612
Foreign Currency Translation Adjustments
30
( 298 )
Total Change in Accumulated Other Comprehensive Loss
141
504
Total Comprehensive Net Loss
( 24,557 )
( 20,437 )
Net Loss Attributable to Non-Controlling Interests
166
202
Total Comprehensive Net Loss Attributable to Kartoon Studios, Inc.
$ ( 24,391 )
$ ( 20,235 )
The accompanying notes are
an integral part of these consolidated financial statements.
F- 7
Kartoon Studios, Inc.
Consolidated Statements
of Stockholders' Equity
(in thousands, except share
data)
Common Stock
Preferred Stock
Additional Paid-In
Treasury Stock
Accumulated
Accumulated Other Comprehensive
Non-Controlling
Shares
Amount
Shares
Amount
Capital
Shares
Amount
Deficit
Loss
Interest
Total
Balance, December 31, 2023
35,247,744
$ 352
1
$ –
$ 773,986
75,473
$ ( 339 )
$ ( 718,546 )
$ ( 3,883 )
$ 1,691
$ 53,261
Issuance of Common Stock for Services
362,568
–
–
–
306
–
–
–
–
–
306
Issuance of Common Stock for Vested Restricted Stock Units, Net of Shares Withheld for Taxes
166,033
–
–
–
–
524
( 1 )
–
–
–
( 1 )
Stock Option Granted to Consultants
–
–
–
–
30
–
–
–
30
Reclassification Related to Reverse Stock Split
–
( 316 )
–
–
316
–
–
–
–
–
–
Proceeds from Securities Purchase Agreement, Net
8,375,000
8
–
–
3,014
–
–
–
–
–
3,022
Placement Agent Fee Paid in Cash
–
–
–
–
( 390 )
–
–
–
–
–
( 390 )
Warrant Exercise
2,057,736
2
–
–
–
–
–
–
–
–
2
Share cancellation
–
–
( 1 )
–
–
–
–
–
–
–
–
Share-Based Compensation
–
–
–
–
667
–
–
–
–
–
667
Realized Loss Reclassified from AOCI to Earnings, net change in Unrealized Loss
–
–
–
–
–
–
–
–
802
–
802
Currency Translation Adjustment
–
–
–
–
–
–
–
–
( 298 )
–
( 298 )
Net Loss
–
–
–
–
–
–
–
( 20,739 )
–
( 202 )
( 20,941 )
Balance, December 31, 2024
46,209,081
$ 46
–
$ –
$ 777,929
75,997
$ ( 340 )
$ ( 739,285 )
$ ( 3,379 )
$ 1,489
$ 36,460
Issuance of Common Stock for Services
340,340
–
–
–
228
–
–
–
–
–
228
Issuance of Common Stock for Vested Restricted Stock Units, Net of Shares Withheld for Taxes
327,459
1
–
–
27
1,026
( 1 )
–
–
–
27
Issuance of Common Stock for Accounts Payable Settlement
3,866,247
4
–
–
3,015
–
–
–
–
–
3,019
Stock Options Granted to Consultants
–
–
–
–
43
–
–
–
–
–
43
Non-cash Share Exchange
( 348,127 )
–
–
–
–
348,127
( 263 )
–
–
–
( 263 )
Proceeds from Securities Purchase Agreement, Net
3,000,000
3
–
–
7,043
–
–
–
–
–
7,046
Placement Agent Fee Paid in Cash
–
–
–
–
( 511 )
–
–
–
–
–
( 511 )
Warrant Exercise
1,462,000
1
–
–
–
–
–
–
–
–
1
Share-Based Compensation
–
–
–
–
331
–
–
–
–
–
331
Warrant Reclassification
–
–
–
–
5,709
–
–
–
–
–
5,709
Realized Loss Reclassified from AOCI to Earnings, net change in Unrealized Loss
–
–
–
–
–
–
–
–
111
–
111
Currency Translation Adjustment
–
–
–
–
–
–
–
–
30
–
30
Net Loss
–
–
–
–
–
–
–
( 24,532 )
–
( 166 )
( 24,698 )
Balance, December 31, 2025
54,857,000
$ 55
–
$ –
$ 793,814
425,150
$ ( 604 )
$ ( 763,817 )
$ ( 3,238 )
$ 1,323
$ 27,533
The accompanying notes are
an integral part of these consolidated financial statements.
F- 8
Kartoon Studios, Inc.
Consolidated Statements
of Cash Flows
(in thousands)
Year Ended December 31,
2025
2024
Cash Flows from Operating Activities:
Net Loss
$ ( 24,698 )
$ ( 20,941 )
Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities:
Amortization of Film and Television Costs
904
231
Depreciation and Amortization of Property, Equipment and Intangible Assets
2,585
2,408
Amortization of Right-of-Use Asset
1,091
1,737
Amortization of Premium on Marketable Securities
7
67
Share-Based Compensation Expense
331
667
Impairment of Film and Television Costs
28
–
Impairment of Intangible Assets
767
–
Loss on Debt Settlement
1,753
–
Gain on Early Lease Termination
( 4 )
–
Loss on Share Exchange
286
–
Deferred Income Taxes
( 135 )
7
Loss on Partial Disposal of Equity Investment in Your Family Entertainment AG
1,518
–
Loss on Revaluation of Equity Investments in Your Family Entertainment AG
9,830
1,627
Unrealized (Gain) Loss on Foreign Currency of Equity Investments in Your Family Entertainment AG
( 1,775 )
1,038
Loss (Gain) on Warrant Revaluation
232
( 63 )
Accounts Payable Balance Settled in Stock
2,209
–
Loss on Transaction
–
985
Realized Loss on Marketable Securities
37
611
Non-cash Interest Expense
73
–
Stock Issued for Services
228
306
Stock Options Issued to Consultants
43
30
Credit Loss Expense
135
232
Other Non-Cash Items
34
–
Decrease (Increase) in Operating Assets:
Accounts Receivable
2,098
5,912
Other Receivable
( 58 )
( 36 )
Tax Credits Earned (less capitalized)
( 11,639 )
( 9,071 )
Tax Credits Received
9,252
15,979
Employee Retention Tax Credit Receivable
–
( 1,232 )
Film and Television Costs, net
( 3,858 )
( 1,731 )
Prepaid Expenses and Other Assets
( 244 )
118
Increase (Decrease) in Operating Liabilities:
Accounts Payable
108
( 4,897 )
Accrued Salaries and Wages
114
( 627 )
Accrued Expenses
334
( 280 )
Accrued Production Costs
233
1,679
Participations Payable
( 415 )
( 449 )
Deferred Revenue
( 1,887 )
3,106
Lease Liability
( 911 )
( 788 )
Due to Related Party
3
( 1 )
Other Liabilities
( 15 )
( 113 )
Net Cash Used in Operating Activities
( 11,406 )
( 3,489 )
Cash Flows from Investing Activities:
Repayments from Related Party for Note Receivables
400
83
Proceeds from Sales and Maturities of Marketable Securities
4,841
10,046
Investment in Marketable Securities
( 6,722 )
–
Purchase of Property and Equipment
( 151 )
( 117 )
Net Cash (Used in) Provided by Investing Activities
( 1,632 )
10,012
Cash Flows from Financing Activities:
Proceeds from Margin Loan
5,915
11,021
Repayments of Margin Loan
( 6,811 )
( 10,901 )
Proceeds from Production Facilities
10,251
8,852
Repayments of Production Facilities
( 8,584 )
( 14,756 )
Repayments of Bank Indebtedness, net
–
( 2,810 )
Proceeds from Factoring Transaction
484
–
Principal Payments on Finance Lease Obligations
( 393 )
( 1,661 )
Debt Issuance Costs
( 79 )
( 2 )
Proceeds from Sale of Investment
829
–
Placement Agent Fee Paid in Cash
( 511 )
( 390 )
Proceeds from Securities Purchase Agreement, net
7,046
7,515
Shares Withheld for Taxes on Vested Restricted Shares
( 1 )
( 1 )
Proceeds from Warrant Exercise
1
2
Net Cash Provided by (Used in) Financing Activities
8,147
( 3,131 )
Effect of Exchange Rate Changes on Cash
( 551 )
898
Net (Decrease) Increase in Cash and Restricted Cash
( 5,442 )
4,290
Beginning Cash and Restricted Cash
8,385
4,095
Ending Cash and Restricted Cash
$ 2,943
$ 8,385
Supplemental Disclosures of Cash Flow Information
Cash Paid for Interest
$ 40
$ 129
Cash Paid for Taxes
$ –
$ –
Non-Cash Operating Activities
Reduction in Leased Asset Due to Modified Lease Liability
$ 106
$ –
Non-Cash Financing and Investing Activities
Leased Assets Obtained in Exchange for New Finance Lease Liabilities
$ 356
$ –
The accompanying notes are
an integral part of these consolidated financial statements.
F- 9
Kartoon Studios, Inc.
Notes to Consolidated
Financial Statements
December 31,
2025
Note 1: Organization and Business
Organization and Nature of Business
Kartoon Studios, Inc. (formerly,
Genius Brands International, Inc.) (the “Company,” “Kartoon Studios,” “we,” “us” or “our”)
is a global content and brand management company focused on the creation, production, licensing, and distribution of multimedia animated
content for children. Led by experienced industry personnel, the Company’s core business includes original intellectual property
(“IP”) development, third-party IP production services, media agency, and content monetization through licensing and owned
distribution platforms.
Kartoon Studios’ owned
and produced titles include Stan Lee’s Superhero Kindergarten (starring Arnold Schwarzenegger), Llama Llama (starring
Jennifer Garner), Rainbow Rangers , KC! Pop Quiz , and Shaq’s Garage (starring Shaquille O’Neal). The Company’s
library also includes titles such as Baby Genius , Thomas Edison’s Secret Lab , Warren Buffett’s Secret Millionaires
Club , Team Zenko Go! , Reboot , Bee & PuppyCat: Lazy in Space , and Castlevania . The Company maintains
a strategy of leveraging owned IP and third-party relationships to expand distribution and consumer product licensing.
Kartoon Studios also owns
Wow Unlimited Media Inc. (“Wow”), through which the Company operates Mainframe Studios - one of the largest animation
production studios globally. Mainframe Studios is a producer-for-hire for several major streaming platforms and IP holders. To date, Mainframe
has produced over 1,200 television episodes, 70 movies, and 3 feature films, including titles such as Barbie Dreamhouse Adventures ,
Octonauts: Above & Beyond , Cocomelon , SuperKitties , It’s Andrew!, and Unicorn Academy , in
partnership with leading global media companies. In addition, Wow owns Frederator Networks Inc. (“Frederator”). Frederator
operates a leading animation-focused creator network, Channel Frederator Network, on YouTube encompassing over 2,500 channels. Frederator
Studios has developed and produced original programming in partnership with Cartoon Network, Nickelodeon, Nick Jr., Netflix, Sony Pictures
Animation, and Amazon.
The Company distributes its
content across streaming platforms, linear television, and its ad-supported and subscription-based video-on-demand (“VOD”)
services and apps, including Kartoon Channel! and Ameba TV . Distribution partners include YouTube, YouTube Kids, Amazon
Prime Video, Amazon Fire, Roku, Apple TV, iOS, Android TV, Android mobile, Pluto TV, Xumo, Tubi, Samsung TV Plus, Google TV, Cox, DISH,
Sling TV, KartoonChannel.com, and smart TVs from Samsung and LG. The Company also licenses content to third-party networks and streaming
services globally, including Netflix, Paramount+, HBO Max, and Nickelodeon.
The Company also owns The
Beacon Media Group, LLC and The Beacon Communications Group, Ltd. (collectively, “Beacon”), a specialized media and marketing
agency focused on children’s and family audiences. Beacon represents over 20 established and emerging brands across the toy, consumer
products, and family entertainment sectors, including Bandai Namco, Moose Toys, Bazooka Brands, Goliath Games, Playmates Toys, and Cepia
LLC. The agency has developed a strong reputation within the toy industry, supported by long-standing client relationships, deep category
expertise, and a consistent track record of campaign execution. The Company believes that Beacon’s positioning within a niche, relationship-driven
market provides barriers to entry and supports durable demand for its services.
The Company owns Ameba Inc.
which operates Ameba TV, a subscription streaming service with a focus on educational and entertainment content for younger children.
As a cornerstone of the Company’s subscription offerings, Ameba delivers a vast library of engaging and educational content, accessible
across multiple platforms.
Through its investment in
Germany-based Your Family Entertainment AG (“YFE”), a publicly listed company on the Frankfurt Stock Exchange (RTV: FWB),
the Company holds a strategic interest in one of Europe’s leading independent children’s content providers, with a catalog
of approximately 150 titles and 3,500 half-hour episodes.
The Company holds a controlling
interest in Stan Lee Universe, LLC (“SLU”), which owns the IP rights to Stan Lee’s name, likeness, signature, and associated
IP assets.
F- 10
Recent Transactions
ERTC Sale
On July 31, 2025, the Company
entered into an agreement to sell its rights to its $ 0.9 million outstanding Employee Retention Tax Credit (“ERTC”) refund
claims to a third party in exchange for cash consideration. Under the agreement, the Company received an upfront payment of $ 0.5 million
equal to 55 % of the claim amount upon execution, with an additional payment of $ 0.1 million equal to 15 % to be paid
upon collection from the IRS. The Company is entitled to receive any interest earned on the 15% claim amount if it is collected from the
IRS within nine months of signing the agreement. Any interest received from the IRS after the nine-month period will be retained by the
lender. Pursuant to the agreement, the Company retains legal title and remains obligated in the event of any disallowance, modification,
or reduction of the claim by the IRS. The arrangement includes a recourse provision under which the Company remains obligated to repay
amounts advanced in the event of any disallowance, modification, or reduction of the claim by the IRS.
October Financing
On October 22, 2025, pursuant
to the terms of a securities purchase agreement (the “October 2025 Purchase Agreement”) entered into with an institutional
investor (the “October 2025 Investor”), the Company closed a registered direct offering (the “Registered Direct Offering”)
of 3,000,000 shares (the ”October 2025 Shares”) of its common stock, and pre-funded warrants (the “October 2025 Pre-Funded
Warrants”) to purchase up to 6,903,049 shares of common stock to the October 2025 Investor. In a concurrent private placement (the
“Concurrent Private Placement” and, together with the Registered Direct Offering, the “October Offerings”), pursuant
to the October 2025 Purchase Agreement, the Company also sold to the October 2025 Investor unregistered warrants (the “October 2025
Common Warrants”) to purchase up to 9,903,049 shares of common stock, with an exercise price of $ 0.738 per share. Each October 2025
Share and privately placed October 2025 Common Warrant was sold at a combined public offering price of $ 0.738 , and each October 2025 Pre-Funded
Warrant and privately placed October 2025 Common Warrant was sold at a combined public offering price of $ 0.737 , for aggregate gross proceeds
at closing of approximately $ 7.3 million, prior to deducting placement agent fees and other offering expenses. In connection with the
October Offerings, the Company paid to the placement agent a cash fee equal to 7 % of the aggregate gross proceeds from the sale of the
securities sold in this offering, plus $ 75,000 as a reimbursement of certain out-of-pocket expenses. The placement agent is also entitled
to receive 7% of the gross proceeds received from the exercise of any of the October 2025 Common Warrants, if any. In addition, the Company
issued warrants (the “Placement Agent Warrants”) to purchase 693,213 shares of common stock to the placement agent and its
designees with an exercise price of $ 0.8118 per share.
Section 3(a)(10) Accounts Payable Settlement
On August 27, 2025, the Company
entered into an agreement to engage in a transaction under Section 3(a)(10) of the Securities Act of 1933, as amended (the “Securities
Act”) with Continuation Capital, Inc. (“CCI”), to settle $ 1.8 million of outstanding accounts payable, in exchange for
issuing 3,148,535 shares of common stock. Under the terms of the agreement, CCI makes payments to the Company’s vendors in cash
and, in exchange, the Company issues shares of common stock to CCI. The settlement was valued at 1.75 shares of common stock per $ 1 of
accounts payable, pursuant to the terms of the agreement. The transaction was approved by a court after a public hearing on the fairness
of the terms and conditions. The transaction was carried out in stages and as of December 31, 2025, the Company had completed the
arrangement, settling a total of $ 1.8 million, and issuing an aggregate of 3,148,535 shares of common stock. The Company recognized a
loss of $ 0.7 million on the settlement, representing the difference between the carrying value of liabilities extinguished and the fair
value of shares issued, included in Other Income (Expense), net, on the Company’s consolidated statements of operations.
On November 18, 2025, the
Company entered into a new agreement to settle an additional $ 1 .0 million of accounts payable under Section 3(a)(10) of the Securities
Act with CCI, in exchange for issuing 1,695,072 shares of common stock. The terms were consistent with the original arrangement. During
the three months ended December 31, 2025 the Company settled $ 0.4 million of accounts payable and issued 717,712 shares of common
stock to CCI. The Company recognized a loss of $ 0.1 million on the settlement, representing the difference between the carrying value
of liabilities extinguished and the fair value of shares issued, included in Other Income (Expense), net, on the Company’s consolidated
statements of operations.
F- 11
Liquidity and Capital Resources
As of December 31, 2025,
the Company had cash of $ 2.9 million which decreased by $ 5.4 million as compared to December 31, 2024. The decrease was primarily
due to cash used in operating activities of $ 11.4 million, cash used in investing activities of $ 1.6 million, and the effect of exchange
rate of $ 0.6 million, offset by cash provided by financing activities of $ 8.1 million. The cash used in investing activities was primarily
due to investment of financing proceeds in marketable securities of $ 6.7 million, and purchase of property and equipment of $ 0.2 million,
offset by the proceeds received from sales of marketable securities of $ 4.8 million and proceeds of $ 0.4 million from repayment of a loan
from related party. The cash provided by financing activities was primarily due to the proceeds of $ 6.5 million, net of placement agent
fees and other offering expenses, received from the October Offerings, proceeds of $ 0.8 million received from sale of equity investment,
drawdowns, net of repayments and debt issuance costs, of $ 1.6 million from production facilities, and proceeds of $ 0.5 million received
from factoring transaction, offset by the margin loan repayment of $ 0.9 million and finance lease payments of $ 0.4 million.
As of December 31, 2025,
the Company held available-for-sale marketable securities with a fair value of $ 4 .0 million, an increase of
$ 1.9 million as compared to December 31, 2024 due to the investment of a portion
of the net proceeds from October Offerings during the year ended December 31, 2025. The available-for-sale securities consist principally
of government debt securities and are also available as a source of liquidity.
As of December 31,
2025 the Company had no
outstanding margin loan balance. As of December 31, 2024, the Company’s margin loan balance was $ 0.9
million. During the year ended December 31, 2025, the Company borrowed an additional $ 5.9
million from its investment margin account and repaid $ 6.8
million primarily with cash received from sales and maturities of marketable securities. The borrowed amounts were primarily used
for operational costs. The interest rates for the borrowings fluctuate based on the Fed Funds Upper Target plus 0.60 %.
The weighted average interest rates were 0.20 %
and 0.46 %,
respectively, on average margin loan balances of $ 0.2
million and $ 1 .0
million as of December 31, 2025 and December 31, 2024
During the years ended December 31,
2025 and December 31, 2024, the Company incurred interest expense on the margin loan of $ 8,392 and $ 0.1 million, respectively. The
investment margin account borrowings do not mature but are collateralized by the marketable securities held by the same custodian and
the custodian can issue a margin call at any time, effecting a payable on demand loan. Due to the call option, the margin loan is recorded
as a current liability on the Company’s consolidated balance sheets.
Going Concern
In accordance with Accounting
Standards Codification (“ASC”) 205, Presentation of Financial Statements - Going Concern (Subtopic 205-40), the Company
has evaluated whether there are conditions and events that raise substantial doubt about the Company’s ability to continue as a
going concern for at least one year after the date the condensed consolidated financial statements are issued.
Historically, the Company
has incurred net losses. For the years ended December 31, 2025 and December 31, 2024, the Company reported net losses of $ 24.7
million and $ 20.9 million, respectively. The Company reported net cash used in operating activities of $ 11.4 million, and cash used in
operating activities of $ 3.5 million for the years ended December 31, 2025 and December 31, 2024, respectively. As of December 31,
2025, the Company had an accumulated deficit of 763.8 million and total stockholders’ equity of $ 27.5 million. As of December 31,
2025, the Company had total current assets of $ 35.8 million, including cash of $ 2.9 million, and marketable securities of $ 4 .0 million,
and total current liabilities of $ 33.5 million. The Company had working capital of $ 2.3 million as of December 31, 2025, compared
to working capital of $ 1.2 million as of December 31, 2024. Management has evaluated the significance of these conditions in relation
to the Company’s ability to meet its obligations and concluded, that there is substantial doubt about our ability to continue as
a going concern for a period of at least one year subsequent to the issuance of the accompanying condensed consolidated financial statements.
Historically, the Company has financed its operations primarily through revenue generated from operations, loans and sales of its securities,
and the Company expects to continue to seek and obtain additional capital in a similar manner. In order to address the Company’s
capital needs, the Company intends to consider multiple alternatives, including, but not limited to, the sale of equity or debt securities,
financing arrangements or entering into collaborative, strategic, and/or licensing transactions. There can be no assurance that the Company
will be able to complete any such financing, collaborative or strategic transaction in a timely manner or on acceptable terms. As a result,
the Company may have to significantly limit its operations and its business, financial condition and results of operations would be materially
harmed.
F- 12
During the year ended December 31,
2025, the Company was successful in raising net proceeds of $ 6.5 million in connection with the October Offerings, which closed on October
22, 2025, strengthening its cash position. Despite this, macroeconomic conditions continue to present challenges in the animation and
advertising industries, primarily due to ongoing government tariffs and intensified competition. In parallel, management also plans to
preserve liquidity, as needed, by implementing cost saving measures. For example, during the year ended December 31, 2025, in order
to improve liquidity, the Company sold certain assets, including ERTC receivables and 1,500,000 YFE shares, and settled $ 2.2 million of
outstanding accounts payable in a transaction under Section 3(a)(10) of the Securities Act.
While management is taking
these steps to improve liquidity, due to the uncertainty surrounding the successful execution and timing of these plans, substantial doubt
continues to exist regarding the Company’s ability to meet its obligations as they become due within one year after the date the
financial statements are issued.
Note 2: Summary of Significant Accounting Policies
Basis of Presentation
The accompanying consolidated
financial statements have been prepared in conformity with U.S. Generally Accepted Accounting Principles (“U.S. GAAP”) and
the applicable rules and regulations of the U.S. Securities and Exchange Commission (“SEC”).
Principles of Consolidation and Basis of Presentation
The Company’s consolidated
financial statements include the accounts of Kartoon Studios, Inc. and its wholly-owned subsidiaries. The Company also consolidates all
majority-owned subsidiaries and variable interest entities where the Company has been determined to be the primary beneficiary. The interests
in a variable interest entity which the Company does not control are recorded as non-controlling interests. Non-consolidated investments
are accounted for using the equity method or the fair value option and recorded at fair value with changes recognized within Other Income
(Expense), net on the consolidated statements of operations and comprehensive loss. All significant intercompany accounts and transactions
have been eliminated upon consolidation.
Segments
The Company determines its
operating segments on the same basis as it assesses performance and makes operating decisions. The Company principally operates in two
distinct business segments: the Content Production and Distribution Segment, which produces and distributes children’s content,
and the Media Advisory and Advertising Services Segment, which provides media and advertising services. These segments are reflective
of how the Company’s Chief Operating Decision Maker (“CODM”) reviews operating results for the purposes of allocating
resources and assessing performance. The Company has identified its Chief Executive Officer as the CODM. The segments are organized around
the products and services provided to customers and represent the Company’s reportable segments.
The accounting policies for
each segment are the same as for the Company as a whole. Refer to Note 21 for additional information.
Variable Interest Entities
The Company holds an interest
in Stan Lee University, LLC (“SLU”), an entity that is considered a variable interest entity (“VIE”). The variable
interest relates to 50 % ownership in the entity that is comprised of the Stan Lee Assets and that requires additional financial support
from the Company to continue operations. The Company is considered the primary beneficiary and is required to consolidate the VIE.
In evaluating whether the
Company has the power to direct the activities of a VIE that most significantly impact its economic performance, the Company considers
the purpose for which the VIE was created, the importance of each of the activities in which it is engaged and the Company’s decision-making
role, if any, in those activities that significantly determine the entity’s economic performance as compared to other economic interest
holders. This evaluation requires consideration of all facts and circumstances relevant to decision-making that affects the entity’s
future performance and the exercise of professional judgment in deciding which decision-making rights are most important.
F- 13
In determining whether the
Company has the right to receive benefits or the obligation to absorb losses that could potentially be significant to the VIE, the Company
evaluates all of its economic interests in the entity, regardless of form (debt, equity, management and servicing fees, and other contractual
arrangements). This evaluation considers all relevant factors of the entity’s design, including: the entity’s capital structure,
contractual rights to earnings (losses), subordination of the Company’s interests relative to those of other investors, contingent
payments, as well as other contractual arrangements that have the potential to be economically significant. The evaluation of each of
these factors in reaching a conclusion about the potential significance of the Company’s economic interests is a matter that requires
the exercise of professional judgment. The Company continuously assesses whether it is the primary beneficiary of a variable interest
entity as changes to existing relationships or future transactions may result in the Company consolidating its collaborators or partners.
Use of Estimates
The preparation of financial
statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets
and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts
of revenues and expenses during the reporting periods. Significant estimates in our consolidated financial statements, include, but are
not limited to: content inventory; income taxes; initial valuation and subsequent impairment testing of intangible assets; fair value
of financial instruments; share-based payment arrangements; and commitments and contingencies. Actual results may differ from these estimates.
Estimates and underlying assumptions are reviewed on an ongoing basis.
Foreign Currency
The Company considers the
USD to be its functional currency for its United States and certain Canadian based operations. The CAD is the functional currency of Wow,
a wholly-owned subsidiary of the Company. Accordingly, the financial information is translated from CAD to USD for inclusion in the Company’s
consolidated financial statements. Revenue and expenses are translated at average exchange rates prevailing during the period, and assets
and liabilities are translated at exchange rates in effect at the balance sheet date. Resulting translation adjustments are included as
a component of Accumulated Other Comprehensive Loss, net in stockholders’ equity.
Foreign exchange (“FX”)
transaction gains and losses are included in Other Income (Expense), net on the consolidated statements of operations.
Foreign Currency Forward Contracts
The Company’s wholly-owned
subsidiary, Wow, is exposed to fluctuations in various foreign currencies against its functional currency, the Canadian dollar. Wow uses
foreign currency derivatives, specifically foreign currency forward contracts (“FX forwards”), to manage its exposure to fluctuations
in the CAD-USD exchange rates. FX forwards involve fixing the foreign currency exchange rate for delivery of a specified amount of foreign
currency on a specified date. The FX forwards are typically settled in CAD for their fair value at or close to their settlement date.
The Company does not currently designate any of the FX forwards under hedge accounting and therefore reflects changes in fair value as
unrealized gains or losses immediately in earnings as part of the revenue generated from the transactions hedged. The Company does not
hold or use these instruments for speculative or trading purposes.
Per Financial Accounting Standards
Board (“FASB”) ASC 815-10-45, Derivatives and Hedging , the Company has elected an accounting policy to offset the fair
value amounts recognized for eligible forward contract derivative instruments. Therefore, the Company presents the asset or liability
position of the FX forwards that are with the same counterparty net as either an asset or liability in its consolidated balance sheets.
As of December 31, 2025
and December 31, 2024, the gross amounts of FX forward contracts in an asset and liability position subject to a master netting arrangement
resulted in a net liability of $ 43,438 and $ 0.6 million, respectively, recorded within Other Current Liabilities on the consolidated balance
sheets.
For the years ended December 31,
2025 and December 31, 2024, the Company recorded a realized loss of $ 0.3 million and $ 0.2 million, respectively, on FX forward contracts
within Production Services Revenue on the consolidated statements of operations.
F- 14
Cash and Cash Equivalents
The Company considers all
highly liquid debt instruments with initial maturities of three months or less to be cash equivalents. As of December 31, 2025 and
December 31, 2024, the Company had cash and restricted cash of $ 2.9 million and cash and restricted cash of $ 8.4 million, respectively,
that at times could exceed Federal Deposit Insurance Corporation (“FDIC”) or Canadian Deposit Insurance Corporation (“CDIC”)
limits. Any loss incurred or a lack of access to such funds could have a significant adverse impact on the Company's financial condition,
results of operations, and cash flows. The availability of certain short-term lines of credit is dependent on the Company maintaining
compensating balances. The compensating balances are not legally restricted and may be withdrawn; therefore, the Company classifies them
as cash on the consolidated balance sheets. The Company did not hold any compensating balance as of December 31, 2025. As of December 31,
2024, the total compensating balance maintained was $ 0.5 million. The Company did not have any cash equivalents as of the periods presented.
As of December 31, 2025, the Company did not hold any restricted cash balance. As of December 31, 2024 the Company held $ 0.5
million in restricted cash. This balance primarily represented collateral pledged in connection with the Company’s subsidiary’s
corporate American Express program. As of December 31, 2025, the Company has no cash minimum requirements.
Trade Accounts Receivable and Allowance for Credit Loss
Accounts receivables are presented
on the consolidated balance sheets, net of estimated credit losses. The carrying amounts of trade accounts receivable and unbilled accounts
receivable represent the maximum credit risk exposure of these assets. On a quarterly basis, in accordance with FASB ASC 326, Measurement
of Credit Losses on Financial Instruments (“ASC 326”), the Company evaluates the collectability of outstanding accounts
receivable balances to determine an allowance for credit loss that reflects its best estimate of the lifetime expected credit losses.
The allowance for credit loss is based on an assessment of past events, current economic conditions, and forecasts of future events. Individual
uncollectible accounts are written off against the allowance when collection of the individual accounts does not appear probable.
As of December 31, 2025
and December 31, 2024, the Company had net accounts receivable balances of $ 9.6 million and $ 12 .0 million, respectively. The beginning
balance of net accounts receivable as of January 1, 2024 was $18.1 million. As of December 31, 2025 and December 31, 2024, the
Company recorded an allowance for credit loss of $ 2,956 and $ 0.2 million, respectively.
The following table summarizes
the activity in the allowance for credit losses related to trade accounts receivable as of December 31, 2025 and December 31,
2024 (in thousands):
Schedule of allowance for credit losses trade accounts receivable
Balance, net as of December 31, 2023
$ 189
Charged to costs and expenses
64
Recoveries
( 14 )
Write-offs
–
Balance, net as of December 31, 2024
239
Charged to costs and expenses
179
Recoveries
( 39 )
Write-offs
( 376 )
Balance, net as of December 31, 2025
$ 3
The Company limits its exposure
to this credit risk through a credit approval process and credit monitoring procedures. In addition, Wow’s contracts with customers
usually require upfront and milestone payments throughout the production process. The Company’s customer base is mainly comprised
of major Canadian, American, and worldwide studios, distributors, broadcasters, toy companies and advertising-supported video on demand
(“AVOD”) and subscription video on demand (“SVOD”) platforms that have been customers for several years.
F- 15
Tax Credits Receivable
The Canada Revenue Agency
(“CRA”) and certain provincial governments in Canada provide programs that are designed to assist film and television production
in the form of refundable tax credits or other incentives.
Estimated amounts receivable
in respect of refundable tax credits are recorded as an offset to the related production operating cost, or to investment in film and
television costs when the conditions for eligibility of production assistance based on the government’s criteria are met, the qualifying
expenditures are made and there is reasonable assurance of realization. Determination of when and if the conditions of eligibility have
been met is based on management’s judgment, and the amount recognized is based on management’s estimates of qualifying expenditures.
The ultimate collection of previously recorded estimates is subject to ordinary course audits from the CRA and provincial agencies. Changes
in administrative policies by the CRA or subsequent review of eligibility documentation may impact the collectability of these estimates.
The Company continuously reviews the results of these audits to determine if any circumstances arise that in management’s judgment
would result in a previously recognized amount to be considered no longer collectible.
The Company classifies the
tax credits receivable as current based on their normal operating cycle. Government assistance, in the form of refundable tax credits,
is relied upon as a key component of production financing. These amounts are claimed from the CRA through the submission of income tax
returns and can take up to 18 to 24 months from the date of the first tax credit dollar being earned to being received. As this financing
is fundamental to the Company’s ability to produce animated productions and generate revenue in the normal course of business, the
normal operating cycle for such assets is considered to be a 12 to 24-month period, or the time it takes for the CRA to assess and refund
the tax credits earned.
As of December 31, 2025
and December 31, 2024, the Company had $ 16.8 million a nd
$ 12.7 million in tax credit receivables related to Wow’s film and television productions, respectively, net of corresponding
allowance for credit loss of $ 0.4 million and $ 0.6 million, respectively. The Company did not
have any non-current tax credits receivable as of December 31, 2025. As of December 31,
2024, $ 2.4 million , in tax credits receivable, net of $ 0.4
million allowance for credit loss was presented as non-current asset due to uncertainty regarding the timing of obtaining the necessary
certifications required to process the tax credits.
Employee Retention Tax Credit (ERTC)
In March 2020, the Coronavirus
Aid, Relief, and Economic Security Act was signed into law, providing numerous tax provisions and other stimulus measures, including the
Employee Retention Tax Credit. The Taxpayer Certainty and Disaster Tax Relief Act of 2020 and the American Rescue Plan Act of 2021 extended
the availability of the ERTC. The Company accounted for the ERTC as a gain contingency in accordance with ASC 450-30, Gain Contingencies .
Under this standard, the ERTC was recognized only after the contingency was resolved and deemed realizable.
During the year ended
December 31, 2024, we recognized an ER TC benefit totaling $ 1.2
million . This amount was included in Other Income (Expense) ,
net in the consolidated statements of operations for the year ended December 31, 2024 .
During the year ended December 31, 2024, we had not received any refunds related
to the ERTC and we had an outstanding receivable of $ 1.2
million w hich was recorded in other current assets in the consolidated balance sheet.
During the year ended December 31, 2025, we received $ 0.2
million of ERTC refunds from the IRS. As of December 31, 2025, the outstanding ERTC receivable balance was $ 1 .0
million. The Company did not record any ERTC benefits in the year ended December 31, 2025.
Factoring Liability
On July 31, 2025, the Company
entered into an arrangement to transfer its ERTC refund claim (“ERTC receivable”) of $ 0.9 million to a financing counterparty
on a recourse basis. Because the Company retained exposure to the transferred asset through the recourse provisions and otherwise did
not relinquish control, the transaction did not qualify for sale accounting under ASC 860 , Transfers and Servicing , and has been
accounted for as a secured borrowing. Accordingly, the ERTC receivable remains recognized in Other Receivables, and a corresponding liability
is recognized for the cash proceeds received (net of any direct issuance costs). The related factoring liability of $ 0.7 million represents
approximately 75% of the ERTC underlying receivable amount and is presented in the consolidated balance sheet within Noncurrent Liabilities.
Management does not anticipate any repayment obligation within twelve months and expects full collection of the ERTC refund by the financing
counterparty. No gain or loss was recognized at inception. The ERTC receivable serves as collateral for the borrowing. The difference
between the ERTC receivable and the cash proceeds was recorded as borrowing discount, which is deferred and accreted to interest expense
using the effective interest method (26.84%) over the expected term of the borrowing. Collections on the ERTC receivable are remitted
to the lender pursuant to the agreement and reduce the outstanding loan principal when applied. The Company evaluates the ERTC receivable
for collectability each reporting period.
F- 16
Marketable Debt Securities
The Company purchases high
quality, investment grade securities from diverse issuers. Management determines the appropriate classification of securities at the time
of purchase and reevaluates such designation as of each balance sheet date. Currently, the Company classifies its investments in marketable
securities as available-for-sale (“AFS”) and records these investments at fair value. The securities are available to support
current operations and, accordingly, the Company classifies the investments as current assets without regard to their contractual maturity.
Unrealized gains or losses
on available-for-sale securities for which the Company expects to fully recover the amortized cost basis are recognized in Accumulated
Other Comprehensive Loss, a component of stockholders’ equity. Gains and losses as a result of sales of securities are reclassified
from previously unrealized gains and losses on AFS securities in Accumulated Other Comprehensive Loss to Other Income (Expense), net,
in the consolidated statements of operations.
On a quarterly basis, the
Company reviews its AFS securities to assess declines in fair value for credit losses. For each AFS security with an amortized cost that
exceeds its fair value, the Company first determines if it intends to sell or is more-likely-than-not required to sell the debt security
before the expected recovery of its amortized cost. If it intends to sell or will more-likely-than-not be required to sell the security,
the Company recognizes the impairment as a credit loss in the consolidated statements of operations by writing down the security’s
amortized cost to its fair value. For AFS securities that do not meet the aforementioned criteria, the Company evaluates whether the decline
in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair
value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related
to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected
to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected
to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit
loss. The portion of the decline in fair value that is due to factors other than a credit loss is recognized in Accumulated Other Comprehensive
Loss as an unrealized loss.
The Company reports accrued
interest receivable separately from the AFS securities and has elected not to measure an allowance for credit losses for accrued interest
receivables. Uncollectible accrued interest is written off when the Company determines that no additional interest payments will be received.
Classified within Other Receivables on the consolidated balance sheets, no interest income was receivable as of December 31, 2025,
compared to approximately $ 8,830 as of December 31, 2024.
Interest earned on investment
securities is reported in interest income, net of applicable adjustments for accretion of discounts and amortization of premiums accounted
for over the life of the security or, in the case of callable securities, through the first call date, using the level yield method, with
no prepayment anticipated.
Equity-Method Investments
When the Company does not
have a controlling financial interest in an entity but can exert significant influence over the entity’s operating and financial
policies, the investment is accounted for either (i) under the equity method of accounting or (ii) at fair value by electing the fair
value option available under U.S. GAAP. Significant influence generally exists when the firm owns 20% to 50% of the entity’s common
stock or in-substance common stock.
In general, the Company accounts
for investments acquired at fair value. See Note 4 for further information about the Company’s investment in YFE’s equity
securities, which is accounted for under the fair value option.
Property and Equipment
Property and equipment are
recorded at cost, less accumulated depreciation. Depreciation on property and equipment is computed using the straight-line method over
the estimated useful lives of the assets, which range from two to seven years. Maintenance, repairs, and renewals, which neither materially
add to the value of the assets nor appreciably prolong their lives, are charged to expense as incurred. Gains and losses from any dispositions
of property and equipment are reflected in the consolidated statements of operations. Whenever events or circumstances change, an assessment
is made as to whether there has been impairment to the value of long-lived assets by determining whether projected undiscounted cash flows
generated by the applicable asset exceed its net book value as of the assessment date. Refer to Note 6 for details on the Company’s
assessments of fair value as of December 31, 2025 and December 31, 2024.
F- 17
Right-of-Use Leased Assets
The Company determines at
contract inception whether the arrangement is a lease based on its ability to control a physically distinct asset and determines the classification
of the lease as either operating or finance under FASB ASC 842, Leases (“ASC 842”). For all leases, the Company combines
all components of the lease including related nonlease components as a single component. Operating leases are reflected as Operating Lease
Right-of-Use (“ROU”) Assets and Operating Lease Liabilities and finance leases are reflected as Finance Lease ROU assets and
Finance Lease Liabilities on the consolidated balance sheets.
Lease ROU assets and liabilities
are recognized at commencement date based on the present value of lease payments over the lease term. As the Company’s operating
leases do not provide an implicit rate, the Company uses its incremental borrowing rate based on the information available at commencement
date in determining the present value of lease payments. The Company estimates the incremental borrowing rate to reflect the profile of
collateralized borrowing over the expected term of the leases based on the information available on the lease commencement date or for
leases existing upon the date of initial adoption of ASC 842, the date of adoption. The implicit rates within the Company’s existing
finance leases are determinable and therefore used to determine the present value of finance lease payments.
The operating lease ROU assets
also include any lease payments made prior to lease commencement date and excludes lease incentives. Specific lease terms used in computing
the ROU assets and lease liabilities may include options to extend or terminate the lease when the Company is reasonably certain that
it will exercise the option. The Company will reassess expected lease terms based on changes in circumstances that indicate options may
be more or less likely to be exercised. Lease expense is recognized on a straight-line basis over the lease term within General and Administrative
Expenses on the consolidated statements of operations. Lease incentives are recognized as a reduction to the lease expense on a straight-line
basis over the underlying lease term. Refer to Notes 7 and 19 for details of the Company’s leases.
Film and Television Costs
The Company capitalizes production
costs for episodic series produced in accordance with FASB ASC 926-20, Entertainment-Films - Other Assets - Film Costs . Accordingly,
production costs are capitalized at actual cost and amortized using the individual-film-forecast method, whereby these costs are amortized,
and participations costs are accrued based on the ratio of the current period’s revenues to management’s estimate of ultimate
revenue expected to be recognized from each production. There are usually three stages for production projects with different costs incurred
at each stage:
Productions in Development
Development costs include
the costs of acquiring film rights to books, scripts or original screenplays and the third-party costs to adapt such projects, including
visual development and design. Advances or contributions received from third parties to assist in development are deducted from these
costs.
Productions in Progress
Capitalized development costs
are reclassified to productions in progress once the project is approved and physical production of the film or television program commences.
Capitalized costs include all direct production and financing costs incurred during production that are expected to provide future economic
benefit to the Company. Borrowing costs and depreciation are capitalized to the cost of a film or television program until substantially
all of the activities necessary to prepare the film or television program for its use intended by management are complete.
F- 18
Completed Productions
Completed productions are
carried at the cost of proprietary film and television programs which have been produced by the Company or to which the Company has acquired
distribution rights, less accumulated amortization and accumulated impairment losses.
Due to the inherent uncertainties
involved in making such estimates of ultimate revenues and expenses, these estimates have differed in the past from actual results and
are likely to differ to some extent in the future from actual results. In addition, in the normal course of business, some titles are
more successful or less successful than anticipated. Management reviews the ultimate revenue and cost estimates on a title-by-title basis,
when an event or change in circumstances indicates that the fair value of the production may be less than its unamortized cost. This may
result in a change in the rate of amortization of film costs and participations and/or a write-down of all or a portion of the unamortized
costs of the film or television production to its estimated fair value. An impairment charge is recorded in the amount by which the unamortized
costs exceed the estimated fair value. These write-downs are included in amortization expense within Direct Operating Costs on the consolidated
statements of operations.
All capitalized costs that
exceed the initial market firm commitment revenue are expensed in the period of delivery of the episodes. Additionally, for episodic series,
from time to time, the Company develops additional content, improved animation and bonus songs/features for its existing content. After
the initial release of the episodic series, the costs of significant improvement to existing products are capitalized while routine and
periodic alterations to existing products are expensed as incurred. Refer to Note 8 for details.
Intangible Assets
Intangible assets have been
acquired, either individually or with a group of other assets, and were initially recognized and measured based on fair value. The Company’s
intangible assets consist of trademarks, trade names, customer relations and other assets. Annual amortization of these intangible assets
is computed based on the straight-line method over the remaining economic life of the asset. The useful lives of intangible assets are
reviewed periodically to determine whether adjustments are necessary based on changes in business conditions.
Indefinite-lived intangible
assets are assessed for impairment annually or when a triggering event suggests their fair value may have fallen below their carrying
amount. Impairment analysis of indefinite-lived intangible assets is evaluated using the relief-from-royalty method under the income approach,
incorporating estimated future revenues attributable to the asset, assumed growth and royalty rates, based on comparable industry data,
and an appropriate discount rate, reflecting risk-adjusted returns. Definite-lived intangible assets are reviewed for impairment when
triggering events occur, using an entity-specific recoverability test based on undiscounted cash flows. If recoverability is not met,
a fair value analysis is performed.
Changes in future results,
assumptions, and estimates after the measurement date may lead to an outcome where additional impairment charges would be required in
future periods. Specifically, actual results may vary from the Company’s forecasts and such variations may be material and unfavorable,
thereby triggering the need for future impairment tests where the conclusions may differ in reflection of prevailing market conditions.
Further, continued adverse market conditions could result in the recognition of additional impairment if the Company determines that the
fair values of its reporting units have fallen below their carrying values.
Refer to Note 9 for details
on the Company’s assessments of fair value as of December 31, 2025 and December 31, 2024.
Debt
We measure issued debt at
amortized cost, net of any debt premiums, discounts, and debt issuance costs. These amounts are amortized over the life of the debt using
the effective interest rate method, ensuring that interest expense reflects the underlying borrowing costs. In cases where the straight-line
method results in an immaterial difference compared to the effective interest rate method, we may apply the straight-line method.
F- 19
Equity-Linked Instruments
We analyze freestanding equity-linked
instruments including warrants to conclude whether the instrument meets the definition of the derivative and whether it is considered
indexed to our own stock. If the instrument is not considered indexed to our stock, it is classified as an asset or liability recorded
at fair value. If the instrument is considered indexed to our stock, we analyze additional equity classification requirements per ASC
815-40, Contracts in Entity’s Own Equity . When the requirements are met, the instrument is recorded as part of our equity,
initially measured based on its relative fair value with no subsequent re-measurement. When the equity classification requirements are
not met, the instrument is recorded as an asset or liability and is measured at fair value with subsequent changes in fair value recorded
in earnings.
When required, we also consider
the bifurcation guidance for embedded derivatives per ASC 815-15, Embedded Derivatives .
Treasury Stock
The Company records the repurchase
of shares of its common stock at cost on the trade date of the transaction. These shares are considered treasury stock, which is a reduction
to stockholders’ equity. Treasury stock is included in authorized and issued shares but excluded from outstanding shares.
Revenue Recognition
The Company accounts for revenue
according to FASB ASC 606, Revenue from Contracts with Customers (“ASC 606”).
Revenue is measured based
on the consideration specified in a contract with a customer. Revenue is recognized when a customer obtains control of the products or
services in a contract. Judgment is required in determining the timing of whether the transfer of control occurs at a point in time or
over time and is discussed below. The Company evaluates each contract to identify separate performance obligations as a contract with
a customer may have one or more performance obligations. Consideration in a contract with multiple performance obligations is allocated
to the separate performance obligations based on their stand-alone selling prices. If a stand-alone selling price is not determinable,
the Company estimates the stand-alone selling price using an adjusted market assessment approach. The Company’s main sources of
revenue are derived from animation production services provided to third parties, the sale of licenses for the distribution of films and
television programs, advertising revenues, and merchandising and licensing sales.
The Company has identified
the following material and distinct performance obligations:
· Providing animation production services
· Licensing rights to exploit Functional Intellectual Property (“functional IP” is defined as
intellectual property that has significant standalone functionality, such as the ability to be played or aired. Functional IP derives
a substantial portion of its utility from its significant standalone functionality)
· Licensing rights to exploit Symbolic Intellectual Property (“symbolic IP” is intellectual
property that is not functional as it does not have significant standalone use and substantially all of the utility of symbolic IP is
derived from its association with the entity’s past or ongoing activities, including its ordinary business activities, such as the
Company’s licensing and merchandising programs associated with its animated content)
· Providing media advisory and advertising services to clients
· Fixed and variable fee advertising and subscription-based revenue generated from the Kartoon Studios Kartoon
Channel!, Ameba TV, the Frederator owned and operated YouTube channels and revenues generated from the operation of its creator network,
Channel Frederator Network, on YouTube
· Options to renew or extend a contract at fixed terms (while this performance obligation is not significant
for the Company’s current contracts, it could become significant in the future)
· Options on future seasons of content at fixed terms (while this performance obligation is not significant
for the Company’s current contracts, it could become significant in the future)
F- 20
Production Services
Animation Production Services
For revenue from animation
production services, the customer controls the output throughout the production process. Each production is made to an individual customer’s
specifications and if the contract is terminated by the customer, the Company is entitled to be reimbursed for any costs incurred to date,
and for any prepaid commitments made, plus the agreed contractual mark-up. Revenue and the associated costs of such contracts are recognized
over time on a percentage of completion basis - i.e., as the project is being produced, prior to it being delivered to the customer. The
percentage-of-completion is calculated based upon the proportion of costs incurred cumulatively to total expected costs. Changes in revenue
recognized as a result of adjustments to total expected costs are recognized in profit or loss on a prospective basis. Invoices related
to these projects are issued based on the achievement of milestones during the project or other contractual terms. The difference between
contractual payments received and revenue recognized is recorded as deferred revenue when receipts exceed revenue. When revenue exceeds
milestone billings, the Company recognizes this difference as unbilled accounts receivable within Other Receivable on the Company’s
consolidated balance sheets. Unbilled accounts receivables are transferred to accounts receivable when the Company has an unconditional
right to consideration.
When the outcome of an arrangement
cannot be estimated reliably, revenue is recognized only to the extent of the expenses incurred that are recoverable.
Content Distribution
Film and Television Licensing
The Company recognizes revenue
related to licensed rights to exploit functional IP in two ways: for minimum guarantees, the Company recognizes fixed revenue upon delivery
of content and the start of the license period, and for functional IP contracts with a variable component, the Company estimates revenue
such that it is probable there will not be a material reversal of revenue in future periods. The Company recognizes revenue related to
licensed rights to exploit symbolic IP substantially similarly to functional IP. Although it has a different recognition pattern from
functional IP, the valuation method is substantially the same, depending on the nature of the license.
Invoices related to these
projects are issued based on the achievement of milestones during the project or other contractual terms. The difference between contractual
payments received and revenue recognized is recorded as deferred revenue when receipts exceed revenue. When revenue exceeds milestone
billings, the Company recognizes this difference as unbilled accounts receivable within Other Receivable on the Company’s consolidated
balance sheets. Unbilled accounts receivables are transferred to accounts receivable when the Company has an unconditional right to consideration.
Advertising Revenues
The Company received advertising
revenue through its wholly-owned VOD services, Kartoon Channel! and Ameba TV . Additionally, advertising revenue is derived
from Kartoon Channel! branded channels on Free Ad Supported Streaming TV services. Advertising sales are generated on advertising
impressions served. For impressions served, the Company delivers a certain minimum number of impressions on the channel to the advertiser
for which the advertiser pays a contractual cost per 1000 (mille) impressions (“CPM”). Impressions served are reported on
a monthly basis, and revenue is reported in the month the impressions are served.
Upon the acquisition of Wow
in 2021, the Company generates advertising revenue from Frederator’s owned and operated YouTube channels as well as revenues generated
from the operation of its creator network, Channel Frederator Network, on YouTube. Revenue is recognized when services are provided in
accordance with the Company’s agreement with YouTube, the price is fixed or determinable, and collection of the related receivable
is probable. Receivables related to the advertising services are usually collectable within 30 days.
F- 21
Licensing and Royalties
Merchandising and Licensing
The Company enters into merchandising
and licensing agreements that allow licensees to produce merchandise utilizing certain of the Company’s intellectual property. For
minimum guaranteed amounts that make up a contract, revenue is recognized over time, over the term of the license period commencing on
the date at which the licensees can use and benefit from the licensed content. Variable consideration in excess of non-refundable guaranteed
amounts, such as royalties and other contractual payments are recognized as revenue when the amounts are known and become due provided
collectability is reasonably assured. Invoices are issued based on the contractual terms of an agreement and are usually payable within
30-45 days.
Product Sales
The Company recognizes revenue
related to product sales (e.g., apparel and collectibles) when the Company completes its performance obligation, which is when the goods
are transferred to the buyer.
Media Advisory and Advertising Services
The Company provides media
advisory and advertising consulting services to clients. Revenue is recognized when the services are performed or as paid through the
monthly retainer. When the Company purchases advertising for clients on linear and across digital and streaming platforms and receives
a commission, the commissions are recognized as revenue in the month the advertising is displayed.
Gross Versus Net Revenue Presentation
The Company evaluates individual
arrangements with third parties to determine whether the Company acts as principal or agent under the terms. To the extent that the Company
acts as the principal in an arrangement, revenues are reported on a gross basis, resulting in revenues and expenses being classified
in their respective financial statement line items. To the extent that the Company acts as the agent in an arrangement, revenues are
reported on a net basis, resulting in revenues being presented net of any expenses incurred in providing agency services. Determining
whether the Company acts as principal or agent is based on an evaluation of which party has substantial risks and rewards of ownership
under the terms of an arrangement. The most significant factors that the Company considers include identification of the primary obligor,
as well as which party has credit risk, general and inventory risk and the latitude or ability in establishing prices.
Direct Operating Costs
Direct operating costs include
costs of the Company’s product sales, non-capitalizable film costs, film and television cost amortization expense, impairment expenses
related to film and television costs, and participation expense related to agreements with various animation studios, post-production
studios, writers, directors, musicians or other creative talent with which the Company is obligated to share net profits of the properties
on which they have rendered services. Upon the acquisition of Wow, the Company also includes the salaries and related service production
employee costs of Wow as part of its direct operating costs.
Sales and Marketing
Sales and marketing expenses
consist of primarily costs associated with promotional and advertising activities, including digital advertising, social media promotion,
publicity initiatives, cooperation with public relations service providers and costs related to promotional events. Marketing and advertising
costs are expensed as incurred.
F- 22
Share-Based Compensation
The Company issues stock-based
awards to employees and non-employees that are generally in the form of stock options or restricted stock units (“RSUs”).
Share-based compensation cost is recorded for all options and RSUs based on the grant-date fair value of the award.
The fair value of stock options
is estimated at the date of grant using the Black-Scholes-Merton (“BSM”) option pricing model, which requires management to
make assumptions with respect to the fair value on the grant date. The assumptions are as follows: (i) the expected term assumption of
the award is based on the Company’s historical exercise and post-vesting behavior (ii) the expected volatility assumption is based
on historical and implied volatilities of the Company’s common stock calculated based on a period of time generally commensurate
with the expected term of the award; (iii) the risk-free interest rates are based on the implied yield available on U.S. treasury zero-coupon
issues with an equivalent expected term; (iv) and the expected dividend yields of the Company’s stock are based on history and expectations
of future dividends payable. In the case of RSUs, the fair value is calculated based on the Company’s underlying common stock on
the date of grant.
The Company recognizes compensation
expense over the requisite service period ratably, using the graded attribution method, which is in-substance, recognizing multiple awards
based on the vesting schedule. The Company has elected to account for forfeitures when they occur. The Company issues authorized shares
available for issuance under the Company’s 2020 Incentive Plan upon employees’ exercise of their stock options.
Debt Issuance Costs
Debt issuance costs relate
to the issuance of Wow’s Production Facilities and are recorded as a reduction to the carrying amount of debt and amortized to
interest expense using the effective interest method over the respective terms of the facilities. Debt issuance costs directly attributable
to the acquisition or production of qualifying assets, which are assets that necessarily take a substantial period of time to get ready
for their intended use or sale, are added to the cost of those assets, until such time the assets are substantially ready for their intended
use or sale.
Earnings Per Share
Basic earnings (loss) per
share of common stock (“EPS”) is calculated by dividing net income (loss) applicable to common stockholders by the weighted
average number of shares of common stock outstanding for the period. Diluted EPS is calculated by dividing net income (loss) applicable
to common stockholders by the weighted average number of shares of common stock outstanding, plus the assumed exercise of all dilutive
securities using the treasury stock or “as converted” method, as appropriate. For purposes of the calculation of dilutive
net loss per share applicable to common stockholders, stock options, unvested restricted stock units, and warrants are considered to be
common stock equivalents but are excluded from the calculation of diluted net loss per share applicable to common stockholders, as their
effect would be anti-dilutive; therefore, basic and diluted net loss per share applicable to common stockholders were the same for all
periods presented.
The 6,903,049 October 2025
Pre-Funded Warrants issued in the October Offerings and outstanding as of December 31, 2025 were included in the calculation of basic
and diluted net loss per share.
The following common stock
equivalents were excluded from the calculation of diluted net loss per share applicable to common stockholders for the periods indicated
because including them would have had an anti-dilutive effect:
Schedule of antidilutive shares
Stock Options
969,130
Restricted Stock Units
1,605,417
Warrants
34,719,455
Income Taxes
Deferred income tax assets
and liabilities are recognized based on differences between the financial statement and tax basis of assets and liabilities using presently
enacted tax rates. At each balance sheet date, the Company evaluates the available evidence about future taxable income and other possible
sources of realization of deferred tax assets and records a valuation allowance that reduces the deferred tax assets to an amount that
represents management’s best estimate of the amount of such deferred tax assets that more likely than not will be realized.
F- 23
Concentration of Risk
The Company maintains its
cash in bank deposit accounts which, at times, may exceed the Federal Deposit Insurance Corporation’s (“FDIC”) or the
Canadian Deposit Insurance Corporation’s (“CDIC”) insured amounts. Balances on interest bearing deposits at banks in
the United States are insured by the FDIC up to $250,000 per account and deposits in banks in Canada are insured by the CDIC up to CAD
$0.1 million. As of December 31, 2025 and December 31, 2024, the Company had six and twelve bank deposit accounts with an aggregate
uninsured balance of $ 1.9 million and $ 6.7 million, respectively.
The Company has a managed
account with a financial institution. The managed account maintains its investments in marketable securities of approximately $ 4 .0 million
and $ 2 .0 million as of December 31, 2025 and December 31, 2024, respectively. Assets in the managed account are protected by
the Securities Investor Protection Corporation (“SIPC”) up to $500,000 (with a limit of $250,000 for cash). In addition, the
financial institution provides additional “excess of SIPC” coverage which insures up to $1.0 billion. As of December 31,
2025 and December 31, 2024, the Company did not have account balances held at this financial institution that exceed the insured
balances. As of December 31, 2025 the Company’s investment portfolio consisted exclusively of U.S. Treasury bonds. Although
this results in concentration by security type and issuer, U.S. Treasury bonds are considered investment-grade securities with minimal
credit risk, and the Company does not believe this concentration represents a significant credit risk.
During the year ended December 31,
2025, four customers each accounted for more than 10% of the Company’s total consolidated revenue. These customers accounted for
an aggregate of 81.9 % of the Company’s total revenue. As of December 31, 2025, the Company had three customers, the accounts
receivable for each of which exceeded 10% of the total accounts receivable. These customers accounted for an aggregate of 54.5 % of the
total accounts receivable as of December 31, 2025.
During the year ended December 31,
2024, four customers each accounted for more than 10% of the Company’s total consolidated
revenue. These customers accounted for an aggregate of 75.7 % of the Company’s total revenue. As of December 31, 2024, the Company
had three customers, the accounts receivable for each of which exceeded 10% of our total accounts receivable. These customers accounted
for an aggregate of 53.2 % of the total accounts receivable as of December 31, 2024.
The table below presents
each customer’s balance as a proportion of the total accounts receivable balance:
Schedules of concentration of risk
As of December 31,
2025
2024
Customer A
26.1 %
*
Customer B
17.3 %
17.9 %
Customer C
11.1 %
24.5 %
Customer D
*
10.7 %
* Less than 10%
There is significant financial
risk associated with a dependence upon a small number of customers. The Company periodically assesses the financial strength of these
customers and establishes allowances for any anticipated credit losses.
F- 24
Fair Value of Financial Instruments
Fair value is defined as the
price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at
the measurement date. ASC 820 establishes a three-tier fair value hierarchy which prioritizes the inputs used in measuring 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). These tiers include:
· Level 1 - Observable inputs such as quoted prices for identical instruments in active markets
· Level 2 - Inputs other than quoted prices in active markets that are either directly or indirectly observable
such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that
are not active
· Level 3 - Unobservable inputs in which little or no market data exists, therefore requiring an entity
to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant
value drivers are unobservable
The carrying amounts of cash,
restricted cash, receivables, payables, accrued liabilities, and the margin loan approximate fair value due to the short-term nature of
the instruments. The investment in YFE is revalued at the end of each reporting period based on the trading price of YFE (Level 2). Refer
to Note 4 for additional details. Upon the acquisition of Wow in 2021, foreign currency forward contracts that are not traded in active
markets were assumed. These are fair valued using observable forward exchange rates at the measurement dates and interest rates corresponding
to the maturity of the contracts (Level 2).
The fair values of the AFS
securities are generally based on quoted market prices, where available. These fair values are obtained primarily from third-party pricing
services, which generally use Level 1 or Level 2 inputs for the determination of fair value to facilitate fair value measurements and
disclosures. Level 2 securities primarily include corporate securities, securities from states, municipalities and political subdivisions,
mortgage-backed securities, United States Government securities, foreign government securities, and certain other asset-backed securities.
For securities not actively traded, the pricing services may use quoted market prices of comparable instruments or a variety of valuation
techniques, incorporating inputs that are currently observable in the markets for similar securities.
The following table summarizes
the marketable securities measured at fair value on a recurring basis by level within the fair value hierarchy as of December 31,
2025 (in thousands):
Schedule of marketable securities measured at fair value on a recurring basis
Level 1
Level 2
Total Fair Value
Investments in Marketable Securities:
U.S. Treasury
$ 3,978
$ –
$ 3,978
Total
$ 3,978
$ –
$ 3,978
Investment in Equity Interest:
Investment in YFE
$ –
$ 5,481
$ 5,481
Total
$ –
$ 5,481
$ 5,481
Foreign Currency Forward Contracts:
Foreign Currency Forward Contracts, net:
$ –
$ ( 43 )
$ ( 43 )
Total
$ –
$ ( 43 )
$ ( 43 )
Fair values were determined
for each individual security in the investment portfolio. The Company’s marketable securities are considered to be available-for-sale
investments as defined under FASB ASC 320, Investments - Debt and Equity Securities . An allowance for credit loss was not recorded
for the marketable securities as of December 31, 2025 and December 31, 2024. Refer to Note 5 for additional details.
Financial and nonfinancial
assets and liabilities measured on a non-recurring basis are those that are adjusted to fair value when a significant event occurs and
include the Company’s intangible assets and film and television costs.
F- 25
Recently Adopted Accounting Pronouncements
In December 2023, the FASB
issued Accounting Standard Update (“ASU”) No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures ,
which requires that an entity, on an annual basis, disclose additional income tax information, primarily related to the rate reconciliation
and income taxes paid. The amendment in the ASU is intended to enhance the transparency and decision usefulness of income tax disclosures.
The amendments in this ASU are effective for annual periods beginning after December 15, 2024. The adoption of this ASU in the year ended
December 31, 2024, resulted in updated disclosures within our consolidated financial statements, but did not impact the consolidated financial
statements. Refer to Note 18 for additional details.
New Accounting Standards Issued but Not Yet Adopted
In November, 2024 the FASB
issued ASU 2024-03, Income Statement — Reporting Comprehensive Income — Expense Disaggregation Disclosures (Subtopic 220-40):
Disaggregation of Income Statement Expense. This update mandates that public companies provide more detailed information about specific
expenses in their financial statement notes. The effective date for this guidance is annual reporting periods beginning after December
15, 2026, with interim reporting periods beginning after December 15, 2027. Early adoption is permitted. The Company is in the process
of evaluating the impact that the adoption of this ASU will have to the consolidated financial statements and related disclosures, which
is expected to result in enhanced disclosures.
In December 2025, the FASB
issued ASU 2025-10, Government Grants (Topic 832) : Accounting for Government Grants Received by Business Entities , which
establishes authoritative guidance on the recognition, measurement, presentation, and disclosure of government grants. Under ASU 2025-10,
government grants are recognized when it is probable that the entity will both comply with the conditions of the grant and the grant will
be received. The ASU provides specific accounting models for grants related to assets and grants related to income, including options
to recognize government grants as deferred income or as a reduction of the asset’s cost basis. The ASU also requires enhanced disclosures
regarding the nature of government grants, significant terms and conditions, accounting policies applied, and amounts recognized in the
financial statements. ASU 2025-10 is effective for fiscal years beginning after December 15, 2028, including interim periods within those
fiscal years, with early adoption permitted. The Company is currently evaluating the impact of adopting ASU 2025-10.
Note 3: Variable Interest Entity
In July 2020, the Company
entered into a binding term sheet with POW! Entertainment, LLC. (“POW”) pursuant to which the Company agreed to form an entity
with POW to exploit certain rights in intellectual property created by Stan Lee, as well as the name and likeness of Stan Lee. The entity
is called “Stan Lee Universe, LLC” (“SLU”). POW and the Company executed an Operating Agreement for the joint
venture, effective as of June 1, 2021. The purpose of the acquisition was to enable the Company to assume the worldwide rights, in perpetuity,
to the name, physical likeness, physical signature, live-action and animated motion picture, television, online, digital, publishing,
comic book, merchandising and licensing rights to Stan Lee and over 100 original Stan Lee creations, from which the Company plans to develop
and license multiple properties each year.
During the years ended December 31,
2025 and December 31, 2024, SLU generated a net loss of $ 0.3 million and $ 0.4 million, respectively. There were no contributions
or distributions during the years ended December 31, 2025 and 2024, and there were no changes in facts and circumstances that would
result in a re-evaluation of the VIE assessment.
Note 4: Investment in Equity Interest
When the Company does not
have a controlling financial interest in an entity but has the ability to exert significant influence over the entity’s operating
and financial policies, the investment is accounted for under the equity method or, if elected, at fair value pursuant to the fair value
option under U.S. GAAP. Significant influence is generally presumed to exist when the Company owns 20 % to 50 % of the common stock or in-substance
common stock of the investee. At the time of the initial investment in 2021, it was determined that the Company had significant influence
over the entity. Therefore, under the equity method of accounting, the Company elected to account for the investment at fair value under
the fair value option. Under the fair value option, the investment is remeasured and recorded at fair value each reporting period, with
the change recorded through earnings.
On July 14, 2025, the Company
sold 1,500,000 YFE shares to a single foreign investor for total proceeds of € 750,000 ($ 0.8 million) as part of its ongoing strategy
to optimize its portfolio of assets. Subsequently, the Company’s ownership in YFE decreased from 44.8 % to 35.0 %. Before the transaction,
the Company owned 6,857,132 shares of YFE.
F- 26
On September 25, 2025, the
Company executed a share exchange agreement with F&M Film und Medien Beteiligungs GmbH (“F&M”), pursuant to which
the Company agreed to transfer 348,127 shares of YFE previously held by the Company, to F&M, in exchange for 348,127 shares of the
Company’s common stock previously held by F&M, on a one-for-one basis. Subsequently, the Company’s ownership in YFE decreased
from 35.0 % to 32.7 % as of transaction date. Management concluded that the Company continues to exercise significant influence over the
investee and, therefore, continues to account for the investment at fair value under the fair value option. As of December 31, 2025,
the Company owned 5,009,005 shares of YFE.
As of December 31, 2025,
the fair value of the investment was determined to be $ 5.5
million recorded within noncurrent assets on the Company’s consolidated balance sheet. As of December 31, 2024, the fair value
of the investment was determined to be $ 16.4
million recorded within noncurrent assets on the Company’s consolidated balance sheet. The fair value as of December 31, 2025
decreased by net $ 10.9
million, as compared to December 31, 2024. The net decrease is comprised of the net impact of a decrease in YFE’s stock price,
the share sale and exchange transactions completed in the quarter, and the effect of foreign currency remeasurement from EURO to USD.
The total change in fair value is recorded within Other Income (Expense), net on the Company’s consolidated statements of operations.
As of December 31, 2025
and December 31, 2024, the Company’s ownership in YFE was 32.5 % and 44.8 %, respectively.
Note 5: Marketable Securities
The Company classifies and
accounts for its marketable debt securities as AFS and the securities are stated at fair value in accordance with ASC 326, Financial
Instruments - Credit Losses .
The investments in marketable
securities had an adjusted cost basis of $ 4
million and a market value of $ 4
million as of December 31, 2025. The balances consisted of the following securities (in thousands) :
Schedule of marketable securities
Amortized Cost
Unrealized Gain/(Loss)
Fair Value
U.S. Treasury
$ 3,953
$ 25
$ 3,978
Total
$ 3,953
$ 25
$ 3,978
The investments in marketable
securities as of December 31, 2024 had an amortized cost basis of $ 2.1 million and a market value of $ 2 .0 million. The balances consisted
of the following securities (in thousands) :
Amortized Cost
Unrealized Gain/(Loss)
Fair Value
Corporate Bonds
$ 559
$ ( 22 )
$ 537
U.S. Agency and Government Sponsored Securities
1,155
( 48 )
1,107
U.S. States and Municipalities
402
( 17 )
385
Total
$ 2,116
$ ( 87 )
$ 2,029
The
Company holds two AFS securities, all of which were in an unrealized gain position and none had been in an unrealized loss position
for a period longer than 12 months as of December 31, 2025 .
The AFS securities held by the Company as of December 31, 2024 had been in an unrealized loss position for a period greater
than 12 months. The Company reported the net unrealized losses in accumulated other comprehensive loss, a component of
stockholders’ equity. As of December 31, 2025 and December 31, 2024, an allowance for credit loss was no t
recognized as the issuers of the securities had not established a cause for default, various rating agencies had reaffirmed each
security's investment grade status and the Company did not have the intent, nor is it required to sell its securities prior to
recovery.
Realized losses of $ 36,674
and $ 0.6 million were recognized in earnings during the years ended December 31, 2025 and December 31, 2024, respectively, primarily
due to selling securities prior to maturity to prevent further market condition losses on the securities.
F- 27
The contractual maturities
of the Company’s marketable investments as of December 31, 2025 were as follows (in thousands):
Schedule of contractual maturities of marketable investments
Fair Value
Due within 1 year
$ 3,978
Total
$ 3,978
The Company may sell certain
of its marketable debt securities prior to their stated maturities for reasons including, but not limited to, managing liquidity, credit
risk, duration and asset allocation.
Note 6: Property and Equipment, net
The Company has property
and equipment as follows (in thousands):
Schedule of property and equipment, net
As of December 31,
2025
2024
Furniture and Equipment
$ 98
$ 117
Computer Equipment
827
817
Leasehold Improvements
2,230
2,200
Software
316
250
Property and Equipment, Gross
3,471
3,384
Less Accumulated Depreciation
( 1,626 )
( 1,078 )
Foreign Currency Translation Adjustment
( 210 )
( 253 )
Property and Equipment, net
$ 1,635
$ 2,053
The Company identified a disclosure
error in the presentation of the Note 6 Property and Equipment, net reported in its Annual Report on Form 10-K for the year ended
December 31, 2024. While the balance sheet correctly reflected the net book value of property and equipment, the footnote disclosure overstated
by $ 0.7 million both the gross asset cost and accumulated depreciation as of December 31, 2024. The disclosure error did not impact the
total net carrying amount of property and equipment or the consolidated financial statements as a whole. The comparative balances as of
December 31, 2024 have been revised to reflect the correct gross cost and accumulated depreciation amounts.
During the years ended December 31,
2025 and December 31, 2024, the Company recorded depreciation expense of $ 0.6 million and $ 0.3 million, respectively.
During the years ended December 31,
2025 and December 31, 2024, the Company did no t incur any impairment charges or write-downs.
F- 28
Note 7: Leased Right-of-Use Assets, net
Leased right-of-use assets
consisted of the following (in thousands):
Schedule of leased right of use assets
As of December 31,
2025
2024
Operating Lease
Office Lease Assets
$ 9,331
$ 9,437
Accumulated Amortization
( 3,601 )
( 2,740 )
Finance Lease
Equipment Lease Assets
4,570
4,214
Accumulated Amortization
( 3,975 )
( 3,643 )
Right-of-Use Assets, Gross
6,325
7,268
Foreign Currency Translation Adjustment
( 899 )
( 1,143 )
Leased Right-of-Use Assets, net
$ 5,426
$ 6,125
Refer to Note 19 for details
on the Company’s lease commitments.
As of December 31, 2025,
the weighted-average lease term for the Company’s operating leases was 64 months and the weighted-average discount rate was 11.3 %.
As of December 31, 2024, the weighted-average lease term for operating leases was 73 months and the weighted-average discount rate
was 11.1 %.
Effective April 1, 2025, the
Company executed a lease reassignment agreement with the landlord for its Toronto office, resulting in the reassignment of one of its
suites to a new tenant. The Company continues to lease and occupy the remaining space under the original terms of the lease agreement.
The reassignment reduced the Company’s leased space from 570 square feet to 74 square feet, and reduced the associated rent obligations,
but did not change any other conditions of the lease. The modification was accounted for as a partial termination of the lease under ASC 842.
Accordingly, the Company remeasured the lease liability as of the effective date of the modification using the discount rate based on
the remaining lease term and payments. Based on the modified lease payment terms, the discount rate was determined to be 8.96%,
and the remeasured lease liability was $ 16,042 . This represented a reduction of $ 0.1 million compared to the pre-modification
lease liability. The Company adjusted the right-of-use asset based on the proportion of the reduction in the remeasured lease liability,
resulting in a reduction of $ 0.1 million. The Company recognized a gain on lease modification of $ 4,253 in the condensed consolidated
statements of operations. The remaining lease costs of $ 16,770 is recognized on a straight-line basis over the remaining lease term.
Operating lease costs during
the years ended December 31, 2025 and December 31, 2024 were $ 1.5 million and $ 1.6 million, respectively, recorded within General
and Administrative Expenses on the Company’s consolidated statements of operations.
During the year ended December 31,
2025, the Company recorded finance lease costs of $ 0.4 million, comprised of ROU amortization of $ 0.3 million and $ 21,612 of interest
accretion. During the year ended December 31, 2024, the Company recorded finance lease costs of $ 1.7 million comprised of ROU amortization
of $ 1.6 million and $ 0.1 million of interest accretion. ROU amortization is recorded within General and Administrative Expenses and accretion
of interest expense is recorded within Other Income (Expense), net on the Company’s consolidated statements of operations.
F- 29
Note 8: Film and Television Costs, net
The following table highlights
the activity in Film and Television Costs as of December 31, 2025 and December 31, 2024 (in thousands):
Schedule of film and television costs activity
Film and Television Costs, net as of December 31, 2023
$ 1,295
Additions to Film and Television Costs
1,653
Disposals
( 75 )
Film Amortization Expense
( 231 )
Foreign Currency Translation Adjustment
( 21 )
Film and Television Costs, net as of December 31, 2024
2,621
Additions to Film and Television Costs
3,259
Disposals
( 88 )
Film Amortization Expense and Impairment Losses
( 932 )
Foreign Currency Translation Adjustment
18
Film and Television Costs, net as of December 31, 2025
$ 4,878
During the year ended December 31,
2025, the Company recorded amortization expense of $ 0.9 million, which included impairment charges of $ 28,239 . During the year ended December 31,
2024, the Company recorded amortization expense of $ 0.2 million and did not record any impairment charges.
For the years ended December 31,
2025 and December 31, 2024, the Company recorded film and television cost write-downs of $ 0.1 million and $ 0.1 million, respectively.
These write-downs were recognized following executive management review of inactive projects that were not advancing to the production
stage, primarily due to limited interest from potential partners and the broader economic environment affecting the entertainment industry.
Note 9: Intangible Assets, net
Intangible Assets, net
The
Company had the following intangible assets (in thousands) with their weighted average remaining amortization period (in years):
Intangible Assets, net
Schedule of intangible asset
Weighted Average Remaining Amortization
As of December 31,
Period
2025
2024
Customer Relationships
4.5
$ 17,325
$ 17,325
Digital Networks
12.3
803
803
Trade Names
65.4
9,198
9,970
Intangible Assets, gross
27,326
28,098
Less Accumulated Amortization
( 7,833 )
( 5,822 )
Foreign Currency Translation Adjustment
( 1,889 )
( 2,554 )
Intangible Assets, net
$ 17,604
$ 19,722
During the years ended December 31,
2025 and December 31, 2024, the Company recorded intangible asset amortization expense of $ 2 .0 million and $ 2 .0 million, respectively.
F- 30
Pursuant to ASC 350-30 ,
General Intangibles Other than Goodwill , the Company evaluates its intangible assets periodically to determine whether events or
changes in circumstances indicate that their carrying values may not be recoverable. During the year ended December 31, 2025, changes
in the Company’s financial projections triggered a reassessment of both its definite- and indefinite-lived intangible assets for
potential impairment. Based on this analysis, the Company recorded an impairment charge of $ 0.8
million, recognized as Impairment of Intangible Assets within Operating Expenses in the consolidated statement of operations. The impairment
related to the Frederator and Wow Tradenames, which are indefinite-lived intangible assets, due to a reduction in the estimated present
value of their expected future cash flows. No impairment charges were recognized in the prior year ended December 31, 2024.
Expected future amortization
of intangible assets subject to amortization as of December 31, 2025 is as follows (in thousands):
Schedule of expected future intangible asset amortization
Fiscal Year:
2026
$ 2,039
2027
2,039
2028
2,039
2029
2,039
2030
669
Thereafter
4,054
Total
$ 12,879
As of December 31, 2025,
$ 4.7
million of the Company’s intangible assets related to the acquired trade names from the Wow acquisition had indefinite lives and
are not subject to amortization.
Note 10: Deferred Revenue
As of December 31, 2025
and December 31, 2024, the Company had deferred revenue of $ 7.8 million and $ 9.4 million, respectively. The decrease in deferred
revenue is primarily related to production on various shows advancing to later stages of execution of the projects as of December 31,
2025, compared to the progress as of December 31, 2024. Wow's deferred revenue balance relates to cash received from customers for
productions in progress. For fixed-fee production contracts, revenue is generally recognized upon completion and delivery of the production
or upon achievement of specified contractual delivery milestones during the production process, depending on the terms of the underlying
agreement. As production progresses and the Company satisfies its performance obligations, the related deferred revenue is recognized
as revenue. Deferred revenue also includes both (i) variable fee contracts with licensees and customers in which the Company collected
advances and minimum guarantees against future royalties and (ii) fixed fee contracts. The Company recognizes revenue related to these
contracts when all revenue recognition criteria have been met.
Note 11: Margin Loan
As of December 31, 2025,
the Company had no outstanding margin loan balance. As of December 31, 2024, the Company’s margin loan balance was $ 0.9 million.
During the year ended December 31, 2025, the Company borrowed an additional $ 5.9 million from its investment margin account and repaid
$ 6.8 million, primarily with cash received from sales and maturities of marketable securities. The borrowed amounts were primarily used
for operational costs. The interest rates for the borrowings fluctuate based on the Fed Funds Upper Target plus 0.60 %. The weighted average
interest rates were 0.20 % and 0.46 %, respectively, on average margin loan balances of $ 0.2 million and $ 1 .0 million as of December 31,
2025 and December 31, 2024, respectively.
During the years ended December 31,
2025 and December 31, 2024, the Company incurred interest expense on the margin loan of $ 8,392 and $ 0.1 million, respectively. The
investment margin account borrowings do not mature but are collateralized by the marketable securities held by the same custodian and
the custodian can issue a margin call at any time, effecting a payable on demand loan. Due to the call option, the margin loan is recorded
as a current liability on the Company’s consolidated balance sheets.
F- 31
Note 12: Bank Indebtedness and Production Facilities
The Company had the following
credit facilities during the fiscal years ended December 31, 2025 and December 31, 2024:
Production Facilities, net
The production facilities
are used for financing specific productions. The Company’s production facilities bear interest at rates ranging from bank prime
plus 1.00 % - 1.25 % per annum. The production facilities are generally repayable on demand. Any borrowings under the production facilities
are collateralized by a security interest in substantially all of the relevant production company’s tangible and intangible assets,
including a combination of federal and provincial tax credits, other government incentives, production service agreements and license
agreements as well as those of certain of the Company’s subsidiaries and related entities acting as guarantors of the production
facilities.
As of December 31, 2025
and December 31, 2024, the Company had an outstanding net balance of $ 11.8 million (CAD $ 16.2 million), including $ 1.1 million (CAD
$ 1.5 million) of interest and $ 9.2 million (CAD $ 13.3 million), including $ 0.8 million (CAD $ 1.2 million) of interest, respectively,
recorded as Production Facilities, net within current liabilities on the Company’s consolidated balance sheets.
As of December 31, 2025
and December 31, 2024, Production Facilities, net included unamortized debt issuance costs related to the issuance of production
facilities of $ 0.1 million, which were presented as a direct reduction of the carrying amount of the Production Facilities.
Equipment Lease Facility
In the fourth quarter of 2022,
the Company entered into an equipment lease agreement with a Canadian bank. This equipment lease facility allows the Company to finance
equipment purchases of up to $ 1 .0 million (CAD $ 1.4 million) in total. Each transaction under the equipment lease facility has specific
financing terms in respect of the leased equipment such as term, finance amount, rate, and payment terms.
As of December 31, 2025,
the Company has one lease remaining under this facility with finance rates of 8.20 %, and a remaining lease term of 8 months.
As of December 31, 2025
and December 31, 2024, the outstanding balances, net of repayments, of $ 0.1 million (CAD $ 0.1 million) and $ 0.3 million (CAD $ 0.4
million), respectively, were included within current and noncurrent Finance Lease Liabilities, net on the Company’s consolidated
balance sheets.
Revolving Demand Facility
On December 19, 2024,
the Company fully repaid its outstanding revolving demand facility balance and its revolving demand facility with the lender was terminated.
The final payment to close out the revolving demand facility was $ 0.6 million (CAD $ 0.8 million).
Equipment Lease Line
Under the equipment lease
line, the Company could borrow up to $ 2.9 million (CAD $ 4 .0 million) in total for equipment leases. In the first quarter of 2024, the
equipment lease line was terminated, however, the Company continued to make the regular principal and interest payments under the specific
financing terms of the existing equipment lease agreements. On November 29, 2024, the Company made equipment lease line repayments
of $ 0.6 million (CAD $ 0.8 million) in total to extinguish the remaining equipment lease line obligations.
F- 32
Note 13: Stockholders’ Equity
Common Stock
As of December 31, 2025
and December 31, 2024, the total number of authorized shares of common stock was 190,000,000 .
As of December 31, 2025
and December 31, 2024, there were 54,857,000 and 46,209,081 shares of common stock outstanding, respectively.
During the years ended December 31,
2025 and December 31, 2024, the Company issued 340,340 and 362,568 shares of common stock as compensation for services, respectively.
During the years ended December 31,
2025 and December 31, 2024, the Company issued 327,459 and 166,033 shares of common stock in connection with vested RSUs, net of
shares withheld for tax obligations, respectively.
On March 5, 2025, the Company
issued 1,462,000 shares of common stock to an investor upon the exercise of outstanding pre-funded warrants. The pre-funded warrants were
exercised at a price of $ 0.001 per share, which represented par value, resulting in total proceeds of $ 1,462 . The issuance was completed
in accordance with the terms of the warrant agreements, and the shares issued are fully paid and non-assessable.
On August 27, 2025, the Company
entered into an agreement to engage in a transaction under Section 3(a)(10) of the Securities Act with CCI to settle $ 1.8 million of outstanding
accounts payable, in exchange for issuing 3,148,535 shares of common stock. Under the terms of the agreement, CCI makes payments to the
Company’s vendors in cash and, in exchange, the Company issues shares of common stock to CCI. The settlement was valued at 1.75
shares of common stock per $ 1 of accounts payable, pursuant to the terms of the agreement. The transaction was approved by a court after
a public hearing on the fairness of the terms and conditions. The transaction was carried out in stages and as of December 31, 2025,
the Company had completed the arrangement, settling a total of $ 1.8 million, and issuing an aggregate of 3,148,535 shares of common stock.
The Company recognized a loss of $ 0.7 million on the settlement, representing the difference between the carrying value of liabilities
extinguished and the fair value of shares issued, included in Other Income (Expense), net, on the Company’s consolidated statements
of operations.
On November 18, 2025, the
Company entered into a new agreement to settle an additional $ 1 .0 million of accounts payable under Section 3(a)(10) of the Securities
Act with CCI, in exchange for issuing 1,695,072 shares of common stock. The terms were consistent with the original arrangement. During
the three months ended December 31, 2025, the Company settled $ 0.4 million of accounts payable and issued 717,712 shares of common
stock to CCI. The Company recognized a loss of $ 0.1 million on the settlement, representing the difference between the carrying value
of liabilities extinguished and the fair value of shares issued, included in Other Income (Expense), net, on the Company’s consolidated
statements of operations.
On October 22, 2025, pursuant
to the terms of the October 2025 Purchase Agreement, the Company closed the registered direct offering of the 3,000,000 October 2025 Shares
and the October 2025 Pre-Funded Warrants to purchase up to 6,903,049 shares of common stock to the October 2025 Investor. In the Concurrent
Private Placement, pursuant to the October 2025 Purchase Agreement, the Company also sold to the October 2025 Investor unregistered October
2025 Common Warrants to purchase up to 9,903,049 shares of common stock, with an exercise price of $ 0.738 per share. Each October 2025
Share and privately placed October 2025 Common Warrant was sold at a combined public offering price of $ 0.738 , and each October 2025 Pre-Funded
Warrant and privately placed October 2025 Common Warrant was sold at a combined public offering price of $ 0.737 , for aggregate gross proceeds
at closing of approximately $ 7.3 million, prior to deducting placement agent fees and other offering expenses. In connection with the
October Offerings, the Company paid to the placement agent a cash fee equal to 7 % of the aggregate gross proceeds from the sale of the
securities sold in this offering, plus $ 75,000 as a reimbursement of certain out-of-pocket expenses. The placement agent is also entitled
to receive 7% of the gross proceeds received from the exercise of any of the October 2025 Common Warrants, if any. In addition, the Company
issued Placement Agent Warrants to purchase 693,213 shares of common stock to the placement agent and its designees with an exercise price
of $ 0.8118 per share.
F- 33
Preferred Stock
The Company has 10,000,000
shares of preferred stock authorized with a par value of $0.001 per share, including 9,944,000 shares of undesignated preferred stock,
6,000 shares designated as 0% Series A Convertible Preferred Stock and 50,000 shares as Series C Preferred Stock. The board of directors
is authorized, subject to any limitations prescribed by law, without further vote or action by the Company’s stockholders, to issue
from time-to-time shares of preferred stock in one or more series. Each series of preferred stock will have such number of shares, designations,
preferences, voting powers, qualifications and special or relative rights or privileges as shall be determined by the board of directors,
which may include, among others, dividend rights, voting rights, liquidation preferences, conversion rights and preemptive rights.
As of December 31, 2025
and December 31, 2024, there were 0 shares of Series A Convertible Preferred Stock outstanding. As of December 31, 2025 and
December 31, 2024, there were 0 of Series B Preferred Stock outstanding. As of December 31, 2025 and December 31, 2024,
there were 0 shares of Series C Preferred Stock outstanding.
Treasury Stock
During the years ended December 31,
2025 and December 31, 2024, 1,026 and 524 shares of common stock with a cost of $ 765 and $ 504 , respectively, were withheld to cover
taxes owed by certain employees, all of which were included as treasury stock outstanding and recorded at cost within Treasury Stock on
the consolidated balance sheets.
On September 25, 2025, the
Company executed a share exchange agreement with F&M Film und Medien Beteiligungs GmbH (“F&M”), pursuant to which
the Company agreed to transfer 348,127 shares of YFE previously held by the Company, to F&M, in exchange for 348,127 shares of the
Company’s common stock previously held by F&M, on a one-for-one basis. The shares received from F&M were returned to the
Company’s treasury and recorded at their cost of approximately $ 0.3 million within Treasury Stock on the consolidated balance sheet.
Note 14: Stock Options
On August 27, 2020, the Company’s
stockholders approved the adoption of the Kartoon Studios, Inc. 2020 Equity Incentive Plan (as amended, the “2020 Plan”).
The 2020 Plan replaced the previously adopted 2015 Incentive Plan (the “2015 Plan”). The maximum number of shares available
for issuance was initially equal to the sum of (i) 3,000,000 shares of common stock and (ii) the number of shares of common stock remaining
available for issuance under the 2015 Plan, which was then equal to 216,767 shares. On May 23, 2023, the Company’s stockholders
approved the adoption of an Amended and Restated 2020 Equity Incentive Plan, which provided for the maximum number of shares of common
stock available for issuance under the 2020 Plan to be increased by 5,000,000 shares. Subsequently, on May 14, 2025, the Company’s
stockholders approved a further amendment and restatement of the 2020 Plan, providing for an additional increase of 5,000,000 shares of
common stock authorized for issuance under the 2020 Plan. As of December 31, 2025, the number of shares remaining available for issuance
was 8,481,135 , out of a maximum of 13,216,767 shares available under the 2020 Plan.
During the year ended December 31,
2025, the Company granted options to purchase 100,000 shares of common stock to a consultant, with weighted-average grant-date fair market
value of $ 39,260 . The options vested immediately upon grant and related expense was capitalized to production costs related to the project.
During the year ended December 31, 2024, the Company granted options to purchase 35,000 shares of common stock with a weighted-average
grant-date fair market value of $ 24,210 .
The fair value of the options
granted during the years ended December 31, 2025 and December 31, 2024 were calculated using the BSM option pricing model based
on the following assumptions:
Schedule of option pricing model
assumptions
Year Ended December 31,
2025
2024
Exercise Price
$ 0.82
$ 0.95
Dividend Yield
– %
– %
Volatility
68.9 %
92.1 %
Risk-free interest rate
3.6 %
4.3 %
Expected life of options
3.0 years
5.0 years
F- 34
The following table summarizes
the stock option activity during the years ended December 31, 2025 and 2024:
Schedule of option activity
Number of Shares
Weighted- Average Remaining Contractual
Life
Weighted- Average Exercise Price
Outstanding at December 31, 2023
1,183,908
5.56
$ 14.96
Granted
35,000
4.47
0.95
Exercised
–
–
–
Forfeited/Cancelled
( 260,968 )
–
–
Expired
( 5,800 )
–
–
Outstanding at December 31, 2024
952,140
4.79
12.72
Granted
100,000
2.72
0.82
Exercised
–
–
–
Forfeited/Cancelled
( 38,730 )
–
–
Expired
( 44,280 )
–
–
Outstanding at December 31, 2025
969,130
3.96
$ 11.58
Vested and exercisable December 31, 2025
969,130
3.96
$ 11.58
During the years ended December 31,
2025 and December 31, 2024, the Company recognized $ 24,699 and $ 0.2 million , respectively,
in share-based compensation expense related to stock options included in General and Administrative Expense on the Company’s consolidated
statements of operations. As of December 31, 2025, there was no unrecognized stock-based compensation expense related to stock options,
as all outstanding stock options were fully vested. The outstanding stock options as of December 31, 2025 had an aggregated intrinsic
value of zero.
Note 15: Restricted Stock Units
RSUs are granted under
the Company’s 2020 Plan. During the year ended December 31, 2025, the Company granted 575,305
fully vested RSUs to the Company’s board members and consultants, with a fair value of $ 0.4 million.
During the year ended December 31, 2025, the Company granted 750,000
RSUs to an executive employee with an aggregate grant-date fair value of approximately $ 0.5
million. These RSUs vest ratably over three years from the grant date, subject to continued employment.
An aggregate of 588,864 shares
of common stock were issued during the year ended December 31, 2025 as a result of RSUs that vested during the current and prior
periods.
F- 35
The following table summarizes
the Company’s RSU activity during the years ended December 31, 2025 and 2024:
Schedule of RSU activity
Restricted Stock Units
Weighted-
Average Grant Date Fair Value per Share
Unvested at December 31, 2023
982,625
$ 13.42
Granted
372,745
1.00
Vested
( 484,953 )
3.68
Forfeited/Cancelled
–
–
Unvested at December 31, 2024
870,417
13.53
Granted
1,325,305
0.67
Vested
( 588,639 )
0.74
Forfeited/Cancelled
( 1,666 )
–
Unvested at December 31, 2025
1,605,417
$ 7.62
During the year ended December 31,
2025, upon termination of certain employees, the Company accelerated the vesting of any unvested RSUs held by such employees pursuant
to their employment agreements. This resulted in 1,667 RSUs becoming immediately vested and 1,045 shares issued, net of withheld taxes
on the separation date. The Company recognized expense of $ 1,137 related to the accelerated vesting of RSUs during the year ended December 31,
2025.
During the years ended December 31,
2025 and December 31, 2024, the Company recognized $ 0.3 million and $ 0.5 million, respectively, in share-based compensation
expense related to RSU awards included in General and Administrative Expense on the Company’s consolidated statements of operations.
The unvested share-based compensation as of December 31, 2025 was $ 0.4 million which will be recognized through the fourth quarter
of 2028 assuming the underlying grants are not cancelled or forfeited. The total fair value of shares vested during the year ended December 31,
2025 was $ 0.4 million.
Note 16: Warrants
The following table summarizes
the activity in the Company’s outstanding warrants during the years ended December 31, 2025 and December 31, 2024:
Schedule of warrant activity
Warrants Outstanding Number of
Shares
Weighted Average Remaining
Contractual Life
Weighted Average Exercise Price Per
Share
Balance at December 31, 2023
6,852,952
4.16
$ 8.19
Granted
21,067,103
0.39
0.48
Exercised
( 2,157,736 )
–
0.001
Expired
( 27,567 )
–
–
Forfeitures
–
–
–
Balance at December 31, 2024
25,734,752
1.16
2.19
Granted
17,499,311
3.21
0.45
Exercised
( 1,462,000 )
–
0.001
Expired
( 149,559 )
–
–
Forfeitures
–
–
–
Balance at December 31, 2025
41,622,504
2.86
$ 1.52
Exercisable December 31, 2025
41,622,504
2.86
$ 1.52
F- 36
The outstanding warrant balance
as of December 31, 2024, as previously erroneously reported in the Company’s Annual Report on Form 10-K for the year ended December
31, 2024, included 100,000 warrants that had been exercised in April 2024. This exercised amount was identified in the Q1 2025 review
and the prior period balance has been corrected accordingly. The correction was not material to the financial statements, did not result
in any adjusting entry, and had no impact on the Company’s results of operations or financial position.
On March 5, 2025, 1,462,000
pre-funded warrants were exercised at a price of $ 0.001 per share, which represented par value, resulting in total proceeds of $ 1,462 .
The issuance was completed in accordance with the terms of the warrant agreements, and the shares issued are fully paid and non-assessable.
On March 13, 2025, 89,286
derivative warrants classified as a liability as issued with convertible notes in 2020 to purchase shares of the Company’s common
stock expired and were no longer outstanding as of December 31, 2025. In addition, 60,273 warrants previously classified as equity
expired during the year ended December 31, 2025.
On May 14, 2025, the Company’s
shareholders approved the exercise of the Series A warrants and Series B warrants under all settlement scenarios, thereby satisfying the
conditions for equity classification. These warrants were issued in connection with the Company’s December 2024 offering, presented
in a later section of this Note. Based on this approval, the Company reevaluated the classification of the warrants under ASC 815-40 and
determined that equity classification is appropriate. The warrants were remeasured to fair value immediately before the reclassification.
As of May 13, 2025, the warrants were revalued at approximately $5.7 million, resulting in a recognition of a $0.7 million decrease
in the liability. The change in value was recorded as a Gain on Revaluation of Warrants within Other Income (Expense), net on the consolidated
statements of operations and within the Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities on the consolidated
statements of cash flows. Subsequently, the total liability of approximately $5.7 million was reclassified to additional paid-in
capital.
The fair value of the outstanding
Series A derivative warrants, prior to their reclassification to equity, was determined by using the BSM based on the following assumptions
as of May 13, 2025:
Schedule of assumptions
May 13, 2025
Market Price
$ 0.65
Exercise Price
0.57
Dividend Yield
– %
Volatility
86.3%
Risk-free Interest Rate
4.1%
Expected Life of Warrants
5.00
The fair value of the outstanding
Series A derivative warrants was determined by using the BSM option pricing model based on the following assumptions as of December 31,
2024:
December 31, 2024
Market Price
$ 0.59
Exercise Price
0.57
Dividend Yield
– %
Volatility
101.6%
Risk-free Interest Rate
4.0%
Expected Life of Warrants
5.00
F- 37
The fair value of the outstanding
Series B derivative warrants, prior to their reclassification to equity, was determined by using the BSM option pricing model based on
the following assumptions as of May 13, 2025:
May 13, 2025
Market Price
$ 0.65
Exercise Price
0.57
Dividend Yield
– %
Volatility
68.9%
Risk-free Interest Rate
4.1%
Expected Life of Warrants
1.50
The fair value of the outstanding
Series B derivative warrants was determined by using the BSM option pricing model based on the following assumptions as of December 31,
2024:
December 31, 2024
Market Price
$ 0.59
Exercise Price
0.57
Dividend Yield
– %
Volatility
82.5%
Risk-free Interest Rate
4.0%
Expected Life of Warrants
1.50
As of December 31, 2025,
the 7,894,736 Series A warrants and 7,894,736 Series B warrants remain outstanding as equity-classified instruments.
October 2025 Offerings
On October 22, 2025, pursuant
to the terms of the October 2025 Purchase Agreement, the Company closed the registered direct offering of the 3,000,000 October 2025
Shares and the October 2025 Pre-Funded Warrants to purchase up to 6,903,049 shares of common stock to the October 2025 Investor. In the
Concurrent Private Placement, pursuant to the October 2025 Purchase Agreement, the Company also sold to the October 2025 Investor unregistered
October 2025 Common Warrants to purchase up to 9,903,049 shares of common stock, with an exercise price of $ 0.738 per share. Each October
2025 Share and privately placed October 2025 Common Warrant was sold at a combined public offering price of $ 0.738 , and each October
2025 Pre-Funded Warrant and privately placed October 2025 Common Warrant was sold at a combined public offering price of $ 0.737 , for
aggregate gross proceeds at closing of approximately $ 7.3 million, prior to deducting placement agent fees and other offering expenses.
In connection with the October Offerings, the Company paid to the placement agent a cash fee equal to 7 % of the aggregate gross proceeds
from the sale of the securities sold in this offering, plus $ 75,000 as a reimbursement of certain out-of-pocket expenses. The placement
agent is also entitled to receive 7% of the gross proceeds received from the exercise of any of the October 2025 Common Warrants, if
any. In addition, the Company issued Placement Agent Warrants to purchase 693,213 shares of common stock to the placement agent and its
designees with an exercise price of $ 0.8118 per share.
F- 38
April 2024 Offering
On April 23, 2024 the
Company issued pre-funded warrants to purchase up to 100,000 shares of Common Stock to an institutional investor at price of $ 0.99 per
pre-funded warrant, which were exercised immediately. Additionally, in connection with the April 2024 Offering, the exercise price of
certain warrants to purchase 4,784,909 shares of common stock, previously issued by the Company in June 2023, was reduced from $ 2.50 per
share to $ 1.00 per share pursuant to anti-dilution provisions contained in such warrants. The reduction in exercise price reduced the
Weighted-Average Exercise Price per Share from $ 8.19 before the reprice to $ 7.14 after the reprice.
December 2024 Offering
On December 18, 2024, the
Company closed an offering (the “December 2024 Offering”) for aggregate gross proceeds of approximately $ 4,496,480 from one
institutional investor and issued to such investor 4,375,000 shares of common stock, pre-funded warrants to purchase up to 3,519,736 shares
of common stock, Series A common stock purchase warrants to purchase up to 7,894,736 shares of common stock, and Series B common stock
purchase warrants to purchase up to 7,894,736 shares of common stock. Each share of common stock and each pre-funded warrant was issued
together with one Series A warrant and one Series B warrant as part of an integrated offering. The combined purchase price per share of
common stock, together with the accompanying Series A and Series B warrants, was $ 0.57 , while the combined purchase price per pre-funded
warrant, together with the accompanying Series A and Series B warrants, was $ 0.569 . The Company incurred a placement agent fee of approximately
$ 389,754 and issued warrants to purchase 1,657,895 shares of common stock to the placement agent with an exercise price of $ 0.71 per share.
Following an analysis under applicable accounting guidance, the Company determined that the pre-funded warrants and placement agent warrants
met the criteria for equity classification, while the Series A and Series B warrants required classification as liabilities due to settlement
provisions requiring shareholder approval. The Series A and Series B warrants were initially measured at fair value and remeasured at
each reporting period, with changes in fair value recorded in earnings. Additionally, in connection with the December 2024 Offering, the
exercise price of certain warrants to purchase 4,784,909 shares of common stock, previously issued by the Company in June 2023, was reduced
from $ 1.00 per share to $ 0.57 per share pursuant to anti-dilution provisions contained in such warrants. The reduction in exercise price
reduced the Weighted-Average Exercise Price per Share from $ 7.14 before the reprice to $ 6.85 after the reprice.
On December 26, 2024, 2,057,736
of the pre-funded warrants were exercised at a price of $ 0.001 per share, which represented par value, resulting in total proceeds of
$ 2,058 . The issuance was completed in accordance with the terms of the warrant agreements, and the shares issued are fully paid and non-assessable.
F- 39
Note 17: Supplemental Financial Statement Information
Other Income (Expense), net
Components of Other Income (Expense), net, are
summarized as follows (in thousands):
Schedule of other income expense, net
Year Ended December 31,
2025
2024
Interest Expense (a)
$ ( 656 )
$ ( 779 )
Gain (Loss) on Revaluation of Warrants (b)
( 232 )
63
Loss on Revaluation of Equity Investment in YFE (c)
( 9,830 )
( 1,627 )
Loss on Partial Disposal of Equity Investment and Share Exchange (d)
( 1,755 )
–
Loss on Transaction (e)
–
( 985 )
Realized Loss on Marketable Securities Investments (f)
( 37 )
( 611 )
Gain (Loss) on Foreign Exchange (g)
2,313
( 2,138 )
Loss on Debt Settlement (h)
( 1,753 )
–
Interest Income (i)
76
168
Finance Lease Interest Expense (j)
( 22 )
( 87 )
Gain on Lease Modification (k)
4
–
Other (l)
( 25 )
2,008
Other Expense, net
$ ( 11,261 )
$ ( 3,209 )
(a)
Interest expense during the year ended December 31, 2025 primarily consisted of $ 0.1 million of interest incurred on the factoring liability and $ 0.5 million of interest incurred on production facilities. Interest expense during the year ended December 31, 2024 primarily consisted of $ 0.1 million of interest incurred on the margin loan and $ 0.7 million of interest incurred on production facilities and bank indebtedness.
(b)
The loss on revaluation of warrants during the year ended December 31, 2025 consists of a $0.7 million loss recorded at remeasurement offset by a $0.4 million fair value gain in the period ended March 31, 2025 of the outstanding 7,894,736 Series A warrants and 7,894,736 Series B warrants issued in December 2024. These warrants were classified as a liability in the quarter ended March 31, 2025 and a change in their fair value resulted in a recorded gain due to a decrease of the expiration period. In the quarter ended June 2025, these warrants were reclassified to equity. During the year ended December 31, 2024, the recorded gain on revaluation of warrants was related to the remeasurement of 89,286 outstanding warrants classified as liability, which expired in March 2025.
(c)
As the investment in YFE is accounted for under the fair value option, the Company recognized a loss on revaluation of its equity investment in YFE of approximately $ 9.8 million and $ 1.6 million for the years ended December 31, 2025 and December 31, 2024, respectively. The loss reflected decreases in YFE’s stock price during the current reporting periods compared to the respective prior reporting periods. The impact of foreign currency translation is excluded and presented separately.
(d)
The $ 1.8 million loss consists of a $ 1.5 million loss recognized on the disposal of 1,500,000 shares of YFE completed on July 14, 2025, and a $ 0.3 million loss recognized in connection with the share exchange executed on September 25, 2025.
(e)
The Company allocated the total December 2024 offering transaction proceeds among the instruments issued, recognizing the Series A and Series B warrants as a liability at their full fair value. As a result of this allocation, the Company recorded a non-cash loss of $ 1 .0 million.
(f)
The realized loss on marketable securities investments of $ 36,674 recorded in the year ended December 31, 2025, reflects the loss on the sale of marketable securities prior to maturity date. The realized loss on marketable securities investments of $ 0.6 million recorded in the year ended December 31, 2024, reflected the loss that was not recovered from the investments due to selling securities and issuers’ prepayments of principals on certain mortgage-backed securities.
(g)
The gain on foreign exchange during the year ended December 31, 2025 primarily related to the remeasurement of the YFE investment, resulting in a gain of $ 1.8 million, due to the depreciation of the U.S. dollar against the Euro relative to prior periods. The remaining balance of $ 0.5 million represents the remeasurement of foreign currency transactions of the Company’s non-U.S. subsidiary that remained outstanding as of the consolidated balance sheet date. The loss on Foreign Exchange during the year ended December 31, 2024 primarily related to the revaluation of the YFE investment, resulting in a loss of $ 1 .0 million due to the Euro depreciating against the U.S. dollar as compared to prior period and a loss of $ 1.1 million due to the remeasurement of foreign currency transactions of the Company’s non-U.S. subsidiary.
(h)
The loss on debt settlement recorded during the year ended December 31, 2025 includes a loss of $ 0.9 million related to the loan settlement agreement with YFE finalized in April 2025 and a loss of $ 0.8 million arising from the Section 3(a)(10) transaction completed during the year.
F- 40
(i)
Interest income during the year ended December 31, 2025 primarily consisted of income from investments in marketable securities, net of premium amortization expense, as well as other transactions, including interest income related to an Employee Retention Tax Credit (“ERTC”) receivable and interest income related to the shareholder loan (see Note 20 of the Notes to Consolidated Financial Statements in Item 8 of this Annual Report on Form 10-K). Each of these sources was individually immaterial. Interest income during the year ended December 31, 2024 primarily consisted of interest income of $ 0.1 million, net of premium amortization expense, recorded for the investments in marketable securities, and $ 0.1 million related to the shareholder loan.
(j)
The finance lease interest expense represents the interest portion of the finance lease obligations for equipment purchased under an equipment lease line.
(k)
On April 1, 2025, Beacon executed a rent reassignment agreement relinquishing one floor of its office space in Toronto to a new tenant who assumed the lease obligation for that floor. This transaction resulted in a gain of $ 4,253 on lease modification recorded during the year ended December 31, 2025.
(l)
During the year ended December 31, 2025, a net loss of $ 0.1 million was recognized in connection with the reversal of previously accrued other income related to ERTC claims. Other income had initially been recorded based on anticipated recoveries from submitted claims. Recent legislative developments reduced the expected recoverable amounts, resulting in a partial reversal of the accrued other income. The amount also included approximately $ 0.1 million of other income, primarily consisting of late fees from select clients on payment plans and credit card rewards. The difference between these amounts is reflected in the net balance presented in thousands. During the year ended December 31, 2024, we recorded $ 1.2 million in other income related to the ERTC receivable, $ 0.6 million late fees contract interest income, $ 0.1 million domain sale income, and $ 0.1 million income related to credit card rewards and other rebates.
Note 18: Income Taxes
For financial reporting purposes, Loss Before
Income Tax Benefit (Expense) includes the following components (in thousands):
Schedule of loss before income tax benefit expense
Year Ended December 31,
2025
2024
United States
$ ( 19,217 )
$ ( 14,812 )
Foreign
( 5,616 )
( 6,172 )
Loss Before Income Tax Benefit
$ ( 24,833 )
$ ( 20,984 )
The significant components
of Income Tax Benefit (Expense) are as follows (in thousands):
Schedule of components
of income tax benefit
Year Ended December 31,
2025
2024
Current:
Federal
$ –
$ –
State
–
( 12 )
Foreign
–
62
Current expense
–
50
Deferred:
Federal
21
( 7 )
State
46
–
Foreign
68
–
Deferred benefit
135
( 7 )
Income Tax Benefit
$ 135
$ 43
F- 41
Deferred taxes are provided
on a liability method whereby deferred tax assets are recognized for deductible temporary differences and operating loss and tax credit
carryforwards and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences
between the reported amounts of assets and liabilities and their tax basis. Deferred tax assets are reduced by a valuation allowance
when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized.
Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment. Deferred
Tax Liability, net consists of the following components (in thousands):
Schedule of deferred tax liability
As of December 31,
2025
2024
Deferred Tax Assets:
Net Operating Loss Carryover
$ 47,937
$ 52,747
Capital Loss Carryover
2,127
–
Lease Liability
1,564
1,811
Stock Compensation
523
765
Investments
3,774
–
Marketable Securities
1,647
24
Other
1,598
3,300
Total Gross Deferred Tax Assets
55,396
58,647
Less: Valuation Allowance
( 51,547 )
( 54,046 )
Deferred Tax Assets, net
3,849
4,601
Deferred Tax Liabilities:
Right-of-Use Assets
( 1,449 )
( 1,663 )
Intangible Assets
( 3,618 )
( 4,239 )
Other
( 7 )
–
Total Gross Deferred Tax Liabilities
( 5,074 )
( 5,902 )
Deferred Tax Liability, net
$ ( 1,225 )
$ ( 1,301 )
The income tax provision
differs from the amount of income tax determined by applying the U.S. federal tax rate to pretax income from continuing operations due
to the following (in thousands):
Schedule of income tax provision
Year Ended December 31, 2025
Dollars
Percentages
U.S. Federal Statutory Tax Rate
$ ( 5,215 )
21.0 %
State and Local Income Taxes, Net of Federal Income Tax Effect (1)
( 46 )
0.2 %
Foreign Tax Effects
Canada
Statutory tax rate difference between Canada and U.S.
( 186 )
0.7 %
Changes in valuation allowances
607
( 2.4 )%
Other
197
( 0.8 )%
Provincial tax
494
( 2.0 )%
Changes in Valuation Allowances
( 1,402 )
5.6 %
Nontaxable or Nondeductible Items
Other
600
( 2.4 )%
Other Adjustments
Intercompany Transactions
4,071
( 16.4 )%
Adjustments to Deferred Items
754
( 3.0 )%
Other
( 9 )
0.0 %
Effective Tax Rate
$ ( 135 )
0.5 %
(1)
State taxes in California and New Jersey made up the majority (greater than 50 percent) of the tax effect
in this category.
F- 42
As previously disclosed for
the years ended December 31, 2024, prior to the adoption of ASU 2023-09, the table below is a reconciliation of the components that caused
the Company’s (provision) benefit for income taxes to differ from amounts computed by applying the U.S. federal statutory rate:
Year Ended
December 31, 2024
Income Tax Benefit Computed at the Statutory Federal Rate
$ 4,406
State Income Taxes, Net of Federal Tax Effect
716
Stock Compensation
( 895 )
Goodwill Impairment
–
Warrants
( 207 )
Other
( 165 )
Non-U.S. operations
368
Valuation Allowance
( 4,180 )
Income Tax Benefit
$ 43
On July 4, 2025, the President
signed H.R. 1 the One Big Beautiful Bill Act into law. The legislation includes several changes to federal tax law that generally allow
for more favorable deductibility of certain business expenses beginning in 2025, including the restoration of immediate expensing of domestic
research and development expenditures, reinstatement of 100% bonus depreciation, and more favorable rules for determining the limitation
on business interest expense. These changes were reflected in the income tax provision for the period ended December 31, 2025, as enactment
occurred before the balance sheet date. The Company determined, there was no material impact to our income tax expense or effective tax
rate, due to the full valuation allowance against the net deferred tax asset.
At December 31,
2025, the Company had Federal, state, and foreign net operating loss carry forwards of approximately $ 118.4
million, $ 114.2
million, and $ 56.1
million, respectively, that may be offset against future taxable income, and will begin to expire in 2026 (Federal) and in 2028
(state and Canada), if not utilized. No tax benefit related specifically to operating loss has been reported in the
December 31, 2025 financial statements since the potential tax benefit from net operating loss carryforward is offset by a
valuation allowance of the same amount. At December 31, 2025, the Company had gross realized capital loss carryforwards of
$ 8.7 million , which expire beginning in 2027 if not utilized. A full valuation allowance has been recorded against this amount.
For the years ended December 31,
2025 and 2024, the Company reflects a deferred tax liability in the amount of $ 1.2 million and $ 1.3 million, respectively, due
to the future tax liability from assets with indefinite lives known as a “naked credit.” The future tax liability created
by this indefinite lived asset can be offset by up to 80% of net operating loss carryforwards created after 2017. The remaining portion
of the future tax liability from indefinite lived assets cannot be used to offset definite lived deferred tax assets.
The Company did not record
foreign withholding taxes on undistributed earnings of its foreign subsidiaries based on its intention to permanently reinvest those earnings
at December 31, 2025 or 2024, except for Frederator, wholly owned by WOW. During 2025, management reevaluated and determined that it will
no longer assert permanent reinvestment with respect to Frederator. As of December 31, 2025, Frederator has a cumulative deficit
in earnings and profits. Accordingly, the change in assertion does not expect to generate a deferred tax liability or applicable withholding
taxes.
Due to the change in ownership
provisions of the Tax Reform Act of 1986, net operating loss carry forwards for Federal income tax reporting purposes are subject to annual
limitations. Should a change in ownership occur, net operating loss carry forwards may be limited as to use in future years.
The Company accounts for income
taxes in accordance with ASC 740, Income Taxes , which requires the recognition of deferred tax liabilities and assets at currently
enacted tax rates for the expected future tax consequences of events that have been included in the financial statements or tax returns.
A valuation allowance is recognized to reduce the net deferred tax asset to an amount that is more likely than not to be realized.
ASC 740 provides guidance
on the accounting for uncertainty in income taxes recognized in a company’s financial statements. ASC 740 requires a company to
determine whether it is more likely than not that a tax position will be sustained upon examination based upon the technical merits of
the position. If the more-likely-than-not threshold is met, a company must measure the tax position to determine the amount to recognize
in the consolidated financial statements.
F- 43
The Company includes interest
and penalties arising from the underpayment of income taxes in the statements of operation in the provision for income taxes. As of December 31,
2025, the Company had no accrued interest or penalties related to uncertain tax positions.
The Company files income tax
returns in the U.S. federal jurisdiction and in the states of California, Florida, Massachusetts, New Jersey, New York, as well as Canada.
To the extent allowed by law, the taxing authorities may have the right to examine prior periods where net operating losses were generated
and carried forward to make adjustments up to the amount of the net operating losses. The Company is currently subject to U.S. federal,
state and local and foreign tax examinations by tax authorities. The Company is no longer subject to audits by U.S. federal, state, local
or foreign authorities for years prior to 2021.
Kartoon Studios, Inc. and
its wholly-owned U.S. subsidiaries are subject to U.S. income taxes and file a consolidated and separate tax returns in the U.S. The Beacon
Communications Group, Ltd., Ameba Inc. and Wow Unlimited Media Inc. are subject to Canadian income taxes on a stand-alone basis and file
separate tax returns in Canada.
Note 19: Commitments and Contingencies
The following is a schedule
of future minimum cash contractual obligations as of December 31, 2025 (in thousands):
Schedule of future minimum lease payments
2026
2027
2028
2029
2030
Thereafter
Total
Operating Leases
$ 1,570
$ 1,402
$ 1,058
$ 1,096
$ 1,123
$ 1,123
$ 7,372
Finance Leases
169
116
29
–
–
–
314
Employment Contracts
3,331
2,887
1,712
444
–
–
8,374
Consulting Contracts
4,007
361
–
–
–
–
4,368
Production Facilities
11,819
–
–
–
–
–
11,819
Contractual obligation
$ 20,896
$ 4,766
$ 2,799
$ 1,540
$ 1,123
$ 1,123
$ 32,247
Leases
On January 30, 2019, the Company
entered into an operating lease for 5,838 square feet of general office space at 190 N. Canon Drive, Suite 400, Beverly Hills, CA 90210
pursuant to a 96 -month lease that commenced on August 1, 2019. The Company pays rent of $ 0.5 million annually, subject to annual escalations
of 3.5 %.
On February 1, 2021, as part
of the acquisition of Beacon, the Company assumed an operating lease that was entered into on May 19, 2019. Pursuant to a lease reassignment
agreement executed on April 1, 2025, one floor of its office space in Toronto was relinquished to a new tenant, who assumed the lease
obligation for that floor. The reassignment reduced Beacon’s leased space from 570 square feet to 74 square feet. The Company’s
uses 74 square feet of general office space located at 245 Fairview Mall Drive, Suites 202 and 301, Toronto, Ontario M2J 4T1 pursuant
to an 84 -month lease which commenced on October 1, 2019. As of December 31, 2025, the remaining lease payments were $ 9,153 .
On April 6, 2022, as part
of the Wow acquisition, the Company assumed an operating lease for 45,119 square feet of general office space located at 2025 West Broadway,
Suite 300, Vancouver, B.C., V6J 1Z6. As of December 31, 2025, the operating lease had a remaining lease term of 72 months and payments
of $ 0.1 million per month, subject to escalations of 7 % each of the third and fifth years. In addition, the Company also assumed a parking
lease for 80 parking spaces which had a remaining lease term of 72 months as of December 31, 2025, and payments of $ 5,728 per month.
The present value discount
of the minimum operating lease payments above was $ 1.8 million which when deducted from the cash commitments for the leases included in
the table above, equates to the operating lease liabilities of $ 5.6 million recorded as of December 31, 2025 on the Company’s
consolidated balance sheet.
F- 44
Employment Contracts
The Company has entered into
employment agreements with certain key executives, which remain in effect for fixed terms. Under these agreements, the executives receive
a base salary, subject to potential reviews at the discretion of the Board of Directors. Some of these agreements also include provisions
for severance benefits in certain circumstances. As a result, the Company's commitments under these agreements represent future salary
or severance payments obligations.
Other Funding Commitments
The Company enters into various
agreements associated with its individual properties. Some of these agreements call for the potential future payment of royalties or “profit”
participations for either (i) the use of third party IP, in which the Company is obligated to share net profits with the underlying rights
holders on a certain basis as defined in the respective agreements, or (ii) services rendered by animation studios, post-production studios,
writers, directors, musicians or other creative talent for which the Company is obligated to share with these service providers a portion
of the net profits of the properties on which they have rendered services, as defined in each respective agreement.
Litigation
From time to time, the Company
may be subject to various legal proceedings and claims that arise in the ordinary course of its business activities. As of December 31,
2025, there were no material pending legal proceedings to which the Company is a party or as to which any of its property is subject,
other than as described below.
Securities Litigation:
On February 4, 2025, the District
Court issued an order granting in part and denying in part the renewed motion to dismiss and denying Plaintiffs’ motion for leave
to file a sur-reply. The District Court dismissed all claims against Mr. Denton, and claims against the Company and Mr. Heyward based
on all but one of the complained-of statements. However, the District Court determined that Plaintiffs had adequately pled a Section 10(b)
claim based on March 2020 statements concerning the number of times that the Rainbow Rangers cartoon was airing on Nickelodeon. As to
the other alleged misstatements that were dismissed, and as to any claims against Mr. Denton, the District Court granted Plaintiffs leave
to amend their pleading another time. On March 3, 2025, Plaintiffs filed a Third Amended Complaint, seeking again to assert claims against
the Company and Mr. Heyward related to the four alleged misstatements that survived the Ninth Circuit appeal; they did not replead any
claims against Mr. Denton. On April 14, 2025, defendants filed a motion to dismiss the Third Amended Complaint. On August 5, 2025, the
District Court issued a decision that granted in part and denied in part Defendants’ motion to dismiss Plaintiffs’ Third Amended
Complaint. Two of the four alleged misstatements were dismissed with prejudice. Plaintiffs were granted leave to amend as to one of the
alleged misstatements, and the Court denied the motion as to the fourth misstatement. Plaintiffs elected not to further amend their complaint,
leaving only one alleged misstatement at issue in the case. This one alleged misstatement, which appeared in a press release issued March
17, 2020, and repeated in a shareholder letter issued March 20, 2020, stated that the Nickelodeon cable platform Nick, Jr., had increased
its airing of the Company’s cartoon series Rainbow Rangers to 26 times a week. Plaintiffs claim this was false, and that the misstatement
was issued with an intent to deceive investors. Defendants have denied and continue to deny any wrongdoing. Given that only a small portion
of the Third Amended Complaint remains, and with no case schedule in place, Defendants filed a request with the Court to set a status
conference pursuant to Federal Rule of Civil Procedure 16 to limit the scope of discovery, to phase discovery, and to modify the normal
rule requiring an allegation-by-allegation response to the Third Amended Complaint. The Court granted the request and held the conference
on January 12, 2026. At that time, the Court determined that Defendants did not need to file an Answer to the Third Amended Complaint
for now, denied the request to phase discovery, and agreed that merits discovery should be limited to the narrow issues that remain in
the case. The Court referred the specifics concerning the scope of discovery to Magistrate Judge Oliver. She has held an initial conference
and ordered that the parties submit letter-briefs regarding outstanding disputes concerning the scope of discovery by March 20, 2026,
with responses due by April 3, 2026. Once letter briefing is complete, the parties anticipate that the Magistrate will issue proposed
orders setting bounds on the scope of discovery, which will then be considered by the Court. The Court is also expected to set a schedule
for the case. In the meantime, defendants are engaged in document-collection efforts and fact-development work. The Company cannot predict
the outcome of the securities class action.
F- 45
Meanwhile, as previously reported,
the parties elected to mediate the dispute, as well as the shareholder derivative actions referenced below, before Phillips ADR. The mediation
was held December 9, 2024. The case did not settle during the mediation. In light of the District Court’s February 4, 2025, order,
however, the mediator has reached out to the parties to determine whether there is a basis now to resolve the dispute. While the Company
has advised that it would like to settle the lawsuit, the mediator has not reported back concerning his discussions with Plaintiffs’
counsel. We cannot predict whether the parties will decide to continue with mediation or, if they do, whether they will be able to reach
a settlement of the case and of related shareholder derivative litigation on terms acceptable to the parties.
As previously disclosed,
the Company, its Chief Executive Officer Andy Heyward, and its former Chief Financial Officer Robert Denton were named as defendants
in a putative class action lawsuit filed in the U.S. District Court for the Central District of California and styled In re Genius
Brands International, Inc. Securities Litigation, Master File No. 2:20-cv-07457 DSF (RAOx) . Lead plaintiffs alleged generally that
the defendants violated Sections 10(b) and 20(a) of the Exchange Act of 1934 by issuing allegedly false or misleading statements about
the Company, initially over an alleged class period running from March into early July 2020. Plaintiffs sought unspecified damages on
behalf of the alleged class of persons who invested in the Company’s common stock during the alleged class period. Defendants moved
to dismiss lead plaintiffs’ amended complaint, and in a decision issued on August 30, 2021, the Court dismissed the amended complaint
but granted lead plaintiffs a further opportunity to plead a claim.
In September 2021, lead plaintiffs
filed a second amended complaint, naming the same defendants. The new complaint alleged again that the Company made numerous - depending
on how one counted, more than two dozen - false or misleading statements about the Company’s business and business prospects, this
time over an expanded alleged class period that extended into March 2021. They again alleged that these misstatements violated Section
10(b) and 20(a) of the Exchange Act. Lead plaintiffs again sought unspecified damages on behalf of an alleged class of persons who invested
in the Company’s common stock during the expanded alleged class period. In November 2021, the defendants filed a motion to dismiss
the second amended complaint. On July 15, 2022, the Court issued a decision dismissing the second amended complaint in its entirety and
with prejudice.
On August 12, 2022, lead plaintiffs
filed a notice of appeal to the United States Court of Appeals for the Ninth Circuit. After a full briefing of the appeal, a panel of
the Court of Appeals held oral argument on the appeal on November 6, 2023, and took the matter under submission.
On April 5, 2024, the Appellate
Court issued its opinion, affirming in part and reversing in part the decision of the District Court. The Appellate Court affirmed the
dismissal of certain claims pertaining to Company statements where it found that Plaintiffs failed to adequately plead a 10(b) cause
of action but reversed the lower court’s dismissal of claims related to four of the Company’s alleged misstatements, finding
that, in three of those instances, the Plaintiffs adequately pleaded loss causation, and in one instance adequately alleged a misleading
statement. The Court of Appeals did not address other elements of any claims based on these four complained-of statements, noting that
the District Court should address those issues on remand.
The matter was remanded to
the District Court in May 2024. By order entered June 4, 2024, the Court directed the defendants to file a renewed motion to dismiss
on a schedule to be proposed by the parties. Consistent with that order, Defendants filed their renewed motion on July 29, 2024. Plaintiffs
filed the opposition to the motion on September 16, 2024, and Defendants filed a reply brief on October 16, 2024. The District Court
subsequently vacated the hearing on the renewed motion to dismiss (including plaintiffs’ motion for leave to file a sur-reply)
that had been scheduled for November 4, 2024, determining that the matter could be resolved by the Court based on the parties' written
submissions.
Shareholder Derivative
Actions:
Since the Company’s
last quarterly report, there have been no developments in the shareholder derivative actions involving the Company, which were previously
disclosed. Related to the securities class action, the Company’s directors (other than Dr. Cynthia Turner-Graham and Michael Hirsh),
together with Messrs. Heyward and Denton and former director Michael Klein, have been named as defendants in several putative stockholder
derivative lawsuits. As previously disclosed, these include a consolidated proceeding pending in the U.S. District Court for the Central
District of California and styled In re Genius Brands Stockholder Derivative Litigation , C ase No. 2:20-cv-08277 DSF (RAOx);
an action filed in the Los Angeles County Superior Court captioned Ly, etc. v. Heyward, et al. , Case No. 20STCV44611; and
an additional case pending in the U.S. District Court for the District of Nevada, styled Miceli, etc. v. Heyward, et al., Case No.
3:21-cv-00132-MMD-WGC . While the allegations and legal claims vary somewhat among the derivative actions, they all generally allege
that the defendants breached fiduciary duties owed to the Company. The plaintiffs, all alleged stockholders of the Company, purport to
sue on behalf and for the benefit of the Company. Accordingly, the derivative plaintiffs seek no recovery from the Company. Instead, as
a stockholder derivative action, the Company is named as a nominal defendant. Pursuant to agreements among the parties, the courts in
all of the derivative lawsuits have stayed proceedings pending the outcome of the securities litigation.
F- 46
On October 2, 2025, a new
shareholder derivative action, Cohen v. Heyward, et al., Case No. A-25-929617-C was filed in the District Court of Clark County,
Nevada, making substantially similar allegations to the derivative actions already pending, and the Company expects, that the Cohen action
will be similarly stayed pending the outcome of the securities class action. As the Company cannot predict the outcome of the securities
class action, it is likewise unable to predict the outcome of the shareholder derivative lawsuits.
Section 16(b) Litigation:
As previously disclosed, the
Company is also a nominal defendant in an action filed on January 11, 2022, in the U.S. District Court for the Southern District of New
York and styled Todd Augenbaum v. Anson Investments Master Fund LP, et al., Case No. 1:22-cv-00249 AS. The action, which again purports
to be brought on behalf and for the benefit of the Company, seeks the recovery under Section 16(b) of the Exchange Act of supposed short-swing
profits allegedly realized by roughly a dozen persons and entities that participated as investors in certain of the Company’s private
placements of securities in 2020. Plaintiff Augenbaum, who purports to be a Company stockholder, filed his lawsuit after issuing a demand
to the Company’s Board of Directors asking that the Company sue the investor defendants. The Company rejected the demand in late
December 2021, and Mr. Augenbaum sued a few weeks later, as Section 16(b) permits him to do. No Company officer or director is among the
defendants. The defendant investors filed motions to dismiss the action. After full briefing, the court, by order entered March 30, 2023,
granted the motion to dismiss with leave to amend. Plaintiff subsequently filed his First Amended Complaint on May 1, 2023. Defendants
moved to dismiss again. After a full briefing and oral argument, the Court (with a new judge now sitting) denied the motion to dismiss
by order entered on January 24, 2024. The parties then engaged in extensive fact discovery, which closed in October 2024. The parties
proceeded with expert discovery. Following the completion of expert discovery in December 2024, Plaintiff and the various Defendants filed
cross-motions for summary judgment in mid-January 2025. On September 30, 2025, the Court denied all cross-motions for summary judgment.
The Court has set trial in the action for June 8, 2026, and has set various pretrial dates as well. As previously noted, Plaintiff seeks
no relief from the Company; indeed, he seeks monetary relief for the Company.
The Company desires a resolution
of the case. To that end, Company counsel attempted to engage the parties in settlement discussions after a mediation attempt in March
2025, which had excluded the Company, proved unsuccessful. While Defendants expressed interest in discussions, Plaintiffs declined. The
Company thereafter submitted a request to the Court that the Court direct the parties to mediation, with a direction that the Company
could participate fully in the mediation. That request was denied without prejudice. Since then, the Company’s Board of Directors
has established a special committee to attempt to negotiate a settlement with the Defendants. The special committee has engaged counsel
and is in discussions with the mediator who oversaw the March 2025 mediation session. To the extent a settlement proposal acceptable to
the Company and Defendants can be reached, the parties plan to seek Plaintiffs’ approval of the settlement and, potentially, to
seek Court intervention into the settlement process or settlement approval. The Company cannot predict the outcome of these settlement
efforts, or of the case should the matter go to trial.
In connection with the Augenbaum
lawsuit and as previously reported, six of the investor/investor-group Defendants (the “demanding defendants”) have made demands
on the Company for indemnification pursuant to terms of an indemnity provision of the securities purchase agreements under which they
invested in the Company.
Regarding these demands (and
the potential for additional demands from other Defendants), the Company has rejected each of the demands on multiple grounds. Two of
the demanding defendants, the Iroquois investors and the Empery investors, have filed lawsuits alleging breach of contract and seeking
declaratory relief in the Supreme Court of New York, Commercial Division, seeking damages of more than $5 million, and more than $3.5
million, respectively, which the Iroquois plaintiffs and Empery investors say represent the defense expenses they have incurred in Augenbaum
through the date of filing. The investor plaintiffs also seek a declaration that the Company is obliged to advance their defense expenses
on an ongoing basis. These lawsuits are captioned Iroquois Master Fund Ltd., et al. v. Kartoon Studios, Inc., No. 650077/2026 and
Empery Asset Master, Ltd., et al. v. Kartoon Studios, Inc., No. 650906/2026 . After the Company removed the Iroquois lawsuit to
federal district court in Manhattan and sought to have it related to Augenbaum and assigned to the same judge, the Iroquois investors
voluntarily dismissed their lawsuit, noting an intention to join the Empery lawsuit in state court; as of this writing, the Iroquois investors
have not done so. The Company also removed the Empery lawsuit to federal court, where it is styled Empery Asset Master Ltd. et al.
v. Kartoon Studios, Inc., Case No. 1:26-cv-01872 (S.D.N.Y.) . After receiving information bearing on diversity jurisdiction, the Company
stipulated to remand the Empery action to state court; as of this writing, however, the federal court has not yet entered an order of
remand. The Company cannot predict the outcome of the Iroquois or Empery lawsuits, or whether other demanding defendants will file similar
actions.
F- 47
Finally, as previously reported,
the Company’s placement agent for the offerings at issue, Special Equities Group (“SEG”), has also demanded indemnification
from the Company for its legal fees incurred in connection with the Augenbaum lawsuit. SEG has presented bills for legal expenses totaling
several hundred thousand dollars, a figure that the Company views as excessive. The Company has reserved all rights. We are unable to
predict the outcome of this dispute.
In all of the above-mentioned
active proceedings, the Company has denied and continues to deny any wrongdoing and intends to defend the claims vigorously. The Company
maintains a program of directors’ and officers’ liability insurance that, subject to the insurers’ reservations of rights,
has offset a portion of the costs of defending the securities class action litigation, and that the Company expects will afford coverage
for some costs of the other shareholder litigation should any of those cases proceed.
Note 20: Related Party Transactions
Pursuant to his initial employment
agreement dated December 7, 2020, Andy Heyward, the Company’s CEO, was previously entitled to receive a quarterly bonus. Mr. Heyward
was paid a quarterly bonus of $ 55,000 for each of the first three quarters during the year ended December 31, 2025 and each quarter
during the year ended December 31, 2024.
On July 19, 2022, the Company
entered into a Shareholder Loan Agreement with YFE in the amount of EURO 1.3 million, accruing interest at the fixed annualized rate
of 5 %, with successive interest periods of three months due on the last day of each calendar quarter. The principal plus interest were
to be repaid to the Company by YFE no later than June 30, 2026. On April 27, 2025, the Company entered into a settlement agreement with
YFE to resolve the outstanding obligations under the Shareholder Loan Agreement. Pursuant to the settlement agreement, the Company accepted
a reduced repayment amount of $ 0.4 million, payable in two installments no later than June 2025, in full satisfaction of the loan
balance. The settlement agreement became effective in April 2025 and the Company recorded an adjustment to the balance of the loan and
recognized FX adjusted loss of approximately $ 0.9 million. As of December 31, 2025, all terms of the settlement agreement were fulfilled.
During 2022, the Company entered
into a sublease agreement with a related party to lease one office in the general office space at 190 N. Canon Drive, Suite 400, Beverly
Hills, CA 90210. The monthly income was $595 during the years ended December 31, 2025 and December 31, 2024 and recorded within
Other Income (Expense), net in the Company's consolidated statements of operations.
On February 27, 2023, Mr.
Heyward’s prior employment agreement was amended to provide him a creative producer fee of $ 100,000 per quarter, for services rendered
to Wow. Mr. Heyward was paid creative producer fees of $ 100,000 for each of the first three quarters during the year ended December 31,
2025 and each quarter during the year ended December 31, 2024.
During the quarter ended September
30, 2024, the Company entered into a consulting agreement with a related party for office
space interior design services. The agreement was subject to an initial fee of $ 6,545 and a monthly fee of $ 595 that commenced on September
1, 2024. The monthly expense was $ 595 and $ 595 , during the years ended December 31, 2025 and December 31, 2024, respectively,
and was recorded within General and Administrative expenses in the Company's consolidated statements of operations.
On February 6, 2025,
certain members of the Company’s executive management team, including the Chief Operating Officer, established a nonprofit
organization The Stan Lee Foundation (the “Foundation”), which was granted tax-exempt status under Section
501(c)(3). The Foundation is not owned, governed, or controlled by the Company. The Company may reference the Foundation in
connection with reputational or community engagement efforts. The Company provided limited administrative support totaling
approximately $ 805
during the year ended December 31, 2025. This support was not part of an ongoing funding commitment and is not considered
material to the Company’s consolidated financial statements. The Foundation is not consolidated in the Company’s
financial statements.
F- 48
On August 25, 2025, the Company
entered into a new employment agreement with Mr. Heyward, the Company’s CEO, which replaced and superseded all prior employment
agreements. The agreement revised certain compensation terms, including a new performance-based bonus structure contingent on market capitalization
and net income thresholds as of December 31, 2025. The agreement further provides that Mr. Heyward will receive an award of 2,000,000
RSUs under the 2020 Plan and shall not be eligible to receive any other equity-based awards during the employment term. Subsequent to
entering into the Heyward Employment Agreement, the Company and Mr. Heyward determined to revisit the terms of such equity grant. The
Company and Mr. Heyward have not yet made a determination regarding the revised terms of such equity grant. Therefore, the RSUs issuable
pursuant to his employment agreement were not issued to Mr. Heyward during the year ended December 31, 2025. No bonuses were earned
or accrued under this arrangement as of December 31, 2025.
Pursuant to the terms of the
agreement, Mr. Heyward is entitled to an executive producer fee of $ 12,500 per episode for each episode he provides services as an executive
producer, up to maximum 52 episodes per calendar year. During the years ended December 31, 2025 and December 31, 2024, Mr. Heyward
has no t earned or was not paid any producer fees.
Note 21: Segment Reporting
ASC Topic 280, Segment
Reporting establishes standards for companies to report in their financial statement information about operating segments, products,
services, geographic areas, and major customers. Operating segments are defined as components of an enterprise that engage in business
activities from which it may recognize revenues and incur expenses, and for which separate financial information is available that is
regularly evaluated by the Company’s chief operating decision maker (“CODM”), or group, in deciding how to allocate
resources and assess performance.
Our Chief Executive Officer,
as the CODM, organizes our company, manages resource allocations and measures performance among two operating and reportable segments,
which were identified based on the nature of the products and services offered:
· Content Production and Distribution segment includes the operations of Kartoon Studios, Inc, Mainframe
Studios, and Frederator Studios. These entities are aggregated due to their similar economic characteristics, nature of products and services,
production processes, customer types, and distribution methods. This segment is focused on the creation, production, and distribution
of animated and live-action content, as well as licensing and royalty revenue from intellectual property.
· Media Advisory and Advertising Services segment includes the Beacon Media Group and the Beacon Communications
Group. These entities provide media advisory and advertising services and marketing services.
The Company’s CODM decides
on resource allocation predominantly based on the annual budget and forecasting process. The CODM considers budget-to-actual variances
on a periodic basis when making decision about allocating resources to the segments.
The CODM uses revenue and
net income (loss) to evaluate the profitability and performance of each operating segment, because it provides insight to operational
leverage and other operational metrics for each segment. The CODM reviews revenue and net operating results, as allocated based on the
nature of the business activity.
The CODM does not evaluate
the operating segments using asset information and it is therefore not disclosed.
F- 49
Segment operating expenses
include operating expenses directly attributable to the segment as well as certain shared corporate administration services and other
costs which are allocated to the reportable segments, such as legal expenses, human resources expenses, accounting expenses, insurance
expenses, and corporate facilities expenses. Segment operating expenses exclude certain non-recurring items and other costs, such as interest
expense, interest income, share-based compensation expense and taxes.
The following table presents
the revenue and net income (loss) within the Company's two operating segments (in thousands):
Schedule of segment information by revenues and net income (loss)
Year Ended December 31,
2025
2024
Total Revenues:
Content Production and Distribution
$ 35,201
$ 27,755
Media Advisory and Advertising Services
4,152
4,836
Total Revenues
$ 39,353
$ 32,591
Net Loss:
Content Production and Distribution
$ ( 22,432 )
$ ( 21,160 )
Media Advisory and Advertising Services
( 2,100 )
421
Total Net Loss Attributable to Kartoon Studios, Inc.
$ ( 24,532 )
$ ( 20,739 )
Geographic Information
The following table provides information about disaggregated revenue by geographic area (in thousands):
Schedule of segments by geographic area
Year Ended December 31,
2025
2024
Total Revenues:
United States
$ 18,119
$ 17,805
Canada
13,208
5,769
United Kingdom
7,888
8,637
Other
138
380
Total Revenues
$ 39,353
$ 32,591
Additional considerations
include the use of segment-level budgets and forecasts created by Mainframe Studios, Frederator and Kartoon Studios at the entity level.
The additional financial information prepared by the segment managers is discussed at length in meetings with the CODM. The Company determines
that the revenue information reviewed by the CODM, combined with the financial information discussed with the segment managers is sufficiently
detailed to allow the CODM to assess each component’s performance and make resource allocation decisions. Kartoon Studios, Frederator
and Mainframe Studios are separate entities, although according to ASC 280-10-50-11 all criteria are met in order to present result in
aggregation.
F- 50
When evaluating the Company’s
performance and making key decisions regarding resource allocation, the CODM reviews several metrics included in net income or loss,
which also include the following:
Schedule of segment
allocations
December 31, 2025
Content Production and Distribution
Media Advisory and Advertising
Total
Revenues
$ 35,201
$ 4,152
$ 39,353
Less Operating Expenses:
Selling, Marketing and Direct Operating Costs
27,167
343
27,510
General and Administrative Expenses
15,108
5,672
20,780
Other Expenses
–
7
7
Segment results:
( 7,074 )
( 1,870 )
( 8,944 )
Reconciliation of net (loss) income:
Depreciation Expense
2,697
177
2,874
Interest Expense
656
–
656
Share-Based Compensation
331
–
331
Tax provision
( 135 )
–
( 135 )
Loss on Debt Settlement
1,753
–
1,753
Impairment of Intangible Assets
767
–
767
Other
9,455
53
9,508
Net Loss Attributable to Non-Controlling Interests
( 166 )
–
( 166 )
Net Income (Loss)
$ ( 22,432 )
$ ( 2,100 )
$ ( 24,532 )
December 31, 2024
Content Production and Distribution
Media Advisory and Advertising
Total
Revenues
$ 27,755
$ 4,836
$ 32,591
Less Operating Expenses:
Selling, Marketing and Direct Operating Costs
24,103
274
24,377
General and Administrative Expenses
16,351
4,868
21,219
Other Expenses
–
3
3
Segment results:
( 12,699 )
( 309 )
( 13,008 )
Reconciliation of net (loss) income:
Depreciation Expense
3,120
199
3,319
Interest Expense
778
1
779
Share-Based Compensation
669
–
669
Tax provision
19
( 62 )
( 43 )
Other
4,077
( 868 )
3,209
Net Loss Attributable to Non-Controlling Interests
( 202 )
–
( 202 )
Net Income (Loss)
$ ( 21,160 )
$ 421
$ ( 20,739 )
In evaluating segment expenses,
the CODM primarily focuses on cash operating costs and budget-to-actual variances, as these measures are most relevant to assessing operating
performance and making resource allocation decisions. All other segment items included in net income or loss are reported on the consolidated
statements of operations and described within their respective disclosures.
F- 51
Note 22: Subsequent Events
The Company evaluated subsequent
events and transactions that occurred after the balance sheet date up to March 31, 2026, the date that the consolidated financial
statements were issued.
Subsequent to December 31,
2025, the Company granted 500,000 RSUs, with an aggregate grant-date fair value of approximately $0.4 million to an executive employee
under the 2020 Plan. These RSUs vest over a three-year service period, and are subject to continued employment. Subsequent to December 31,
2025, the Company granted an additional 370,000 RSUs, with an aggregate grant-date fair value of approximately $0.3 million, to certain
employees under the 2020 Plan. The RSUs vest over a three year service period and are subject to continued employment.
Subsequent to December 31,
2025, the Company redeemed a portion of its marketable securities for proceeds of $3.0 million.
Subsequent to December 31,
2025, the fair value of the Company’s investment in YFE experienced a decline due to a decrease in YFE’s stock price. As of
March 31, 2026, the share price of YFE was €0.42 ($0.36) compared to €1.09 ($0.93) as of December 31, 2025. The Company
will continue to monitor the investment for any further developments and assess any potential accounting implications.
F- 52