Item 2. Management’s Discussion and Analysis
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
This Management’s
Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to provide readers of our
consolidated financial statements with the perspectives of management. This should allow the readers of this report to obtain an understanding
of our businesses, strategies, current trends, and future prospects. It should be noted that the following MD&A contains forward-looking
statements that involve risks and uncertainties. The following discussion and analysis of our results of operations, financial condition
and liquidity and capital resources should be read in conjunction with our financial statements and related notes for the three and six
months ended June 30, 2026 and June 30, 2025 .
Certain statements made
or incorporated by reference in this report and our other filings with the Securities and Exchange Commission, in our press releases and
in statements made by or with the approval of authorized personnel constitute forward looking statements within the meaning of Section
27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act,
and are subject to the safe harbor created thereby. Forward-looking statements reflect intent, belief, current expectations, estimates
or projections about, among other things, our industry, management’s beliefs, and future events and financial trends affecting us.
Words such as “anticipates,” “expects,” “intends,” “plans,” “believes,” “seeks,”
“estimates,” “may,” “will” and variations of these words or similar expressions are intended to identify
forward looking statements. In addition, any statements that refer to expectations, projections or other characterizations of future events
or circumstances, including any underlying assumptions, are forward-looking statements. Although we believe the expectations reflected
in any forward-looking statements are reasonable, such statements are not guarantees of future performance and are subject to certain
risks, uncertainties and assumptions that are difficult to predict. Therefore, our actual results could differ materially and adversely
from those expressed in any forward-looking statements as a result of various factors. These differences can arise as a result of the
risks described in the section entitled “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December
31, 2025, which was filed with the SEC on March 31, 2026 (“The 2025 Annual Report”), and elsewhere in this Report, as well
as other factors that may affect our business, results of operations, or financial condition. Forward-looking statements in this report
speak only as of the date hereof, and forward-looking statements in documents incorporated by reference speak only as of the date of those
documents. Unless otherwise required by law, we undertake no obligation to publicly update or revise these forward-looking statements,
whether as a result of new information, future events or otherwise. In light of these risks and uncertainties, we cannot assure you that
the forward-looking statements contained in this report will, in fact, transpire.
Overview
We are a global content and
brand management company focused on the creation, production, licensing, and distribution of multimedia animated content for children.
Our 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.
Production Services
Animation Production Services:
Our production services business is centered on delivering original and third-party commissioned animated content with a focus on
production efficiency and scalability. Mainframe Studios, our primary production entity, is undertaking operational enhancements through
the adoption of flexible production workflows, strategic outsourcing, and the integration of new technologies. These initiatives aim to
optimize cost structures and streamline the production pipeline. To date, Mainframe has produced over 1,200 television episodes, 70 movies,
and three feature films, including titles such as Barbie Dreamhouse Adventures , Octonauts: Above & Beyond , Cocomelon ,
SuperKitties , and Unicorn Academy , in partnership with leading global media companies. Mainframe Studios is currently engaged
in the production of numerous owned IP and for-hire projects spanning a range of formats and target audiences, including Phoebe &
Jay, It’s Andrew, and SuperKitties . This content is being produced for leading platforms and broadcasters such as Disney Junior,
PBS Kids, Netflix, CBC, and the Australian Broadcasting Corporation, among others. These projects are at various stages of production
and delivery, with certain titles completed during the prior year and others expected to be delivered through 2026.
38
During 2025, we entered into
active development and production on Hundred Acre Wood’s: Winnie and Friends, an animated franchise series inspired by Winnie-the-Pooh
by A.A. Milne. Structured as a serialized short-form series, the production is engineered for broad multi-platform distribution across
AVOD, FAST, SVOD, in-store, and international platforms. Developed as a cornerstone franchise for Kartoon Studios, the series features
an original yarn-based animation style combining digital tools with handcrafted textures to create a warm, storybook aesthetic enhanced
by music and dance. The franchise includes a multi-phase rollout, consisting of major holiday specials, including Christmas, Halloween,
Thanksgiving, and Easter, and is supported by an integrated global consumer products program spanning toys, apparel, home goods, publishing,
collectibles, and retail partnerships. The series is scheduled to premiere with preliminary activities in Q4 2026, with a full launch
across main distribution channels anticipated in Q1 2027.
Content Distribution
Film and Television Licensing:
We recognize revenue by licensing rights to exploit functional IP (IP that has significant standalone functionality, such as the ability
to be played or aired). Our content distribution strategy is focused on scaling audience reach and monetization across a network of branded
destinations, including Kartoon Channel! , Kartoon Channel! Worldwide , Frederator, and Ameba. We plan to grow revenue through
expanded licensing activity and increased utilization of owned IP assets such as Rainbow Rangers , Stan Lee brands, Shaq’s
Garage , and many more. To support margin expansion, we are actively implementing AI-driven tools designed to reduce operating costs
in areas such as localization and video resolution enhancement. Subsequent to the end of the quarter, the Company sold its interest in
Frederator Networks, Inc. For additional information, see Recent Events, Sale of Frederator Networks, Inc.
Advertising Revenue: We
receive advertising revenue through our wholly-owned VOD services, Kartoon Channel! and Ameba, and Frederator’s owned and
operated YouTube channels as well as revenues generated from the operation of Frederator’s creator network, Channel Frederator
Network . Additionally, advertising revenue is derived from Kartoon Channel! branded channels on Free Ad Supported Streaming
TV services. Subsequent to the end of the quarter, the Company sold its interest in Frederator Networks, Inc. In connection with such
sale, the Company entered into a three-year Channel Distribution Agreement. For additional information, see Recent Events, Sale of
Frederator Networks, Inc.
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
symbolic IP (IP 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, such as a brand or logo). We believe the licensing
and royalties business presents the most significant long-term growth opportunity. Strategic emphasis is being placed on the commercialization
of the Stan Lee intellectual property portfolio and the launch of the Hundred Acre Wood’s: Winnie and Friends property, with
a focus on both digital and physical consumer products, as well as location-based fan experiences. We intend to expand the use of our
broader IP catalog in licensing programs in 2026 and beyond.
Media Advisory and Advertising Services
Beacon, our specialized media
and marketing agency, provides media advisory and advertising consulting services to clients. Revenue is recognized when the services
are performed or are paid through a monthly retainer. Our media advisory and advertising operations are structured to generate recurring
and diversified revenue through a combination of retainer-based engagements and commission-driven media planning and buying. This blended
revenue model affords client flexibility and supports margin optimization through efficient resource utilization. Beacon has continued
to invest in higher-value service offerings, including influencer-driven marketing programs, data-informed media planning, and customized
campaign development. These capabilities have increased the scope and duration of client engagements and strengthened customer retention.
As these services scale, we expect to benefit from operating leverage, as incremental revenue can be generated with comparatively limited
increases in fixed costs. The group continues to build upon its established presence in the toy industry while expanding into adjacent
sectors, including family entertainment and travel.
39
Recent Events
Section 3(a)(10) Accounts Payable Settlement
On November 18, 2025, we entered
into an agreement to engage in a transaction under Section 3(a)(10) of the Securities Act with CCI, to settle an additional $1.0 million
of accounts payable in exchange for issuing 1,695,072 shares of common stock. Under the terms of the agreement, CCI makes payments to
our vendors in cash and, in exchange, we issued 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. During the six months ended June 30, 2026, we settled $0.6 million of accounts payable
and issued an aggregate of 977,360 shares of common stock to CCI. During the six months ended June 30, 2026, we 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 our condensed consolidated statements of operations. The transaction was
carried out in stages and completed as of June 30, 2026.
On April 8, 2026, we entered
into a new agreement to settle an aggregate of $1.1 million of outstanding accounts payable under Section 3(a)(10) of the Securities Act
with CCI, in exchange for issuing 2,001,797 shares of common stock, and to settle an additional past obligations up to $0.3 million in
exchange for issuing 551,250 shares of common stock. The terms were consistent with the November 2025 arrangement. The transaction was
carried out in stages and completed as of June 30, 2026. During the three months ended June 30, 2026, we recognized a loss of $0.6
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 our condensed consolidated statements of operations.
Section 16(b) Litigation Settlement
Between May 29, 2026 and June
11, 2026, we entered into settlement agreements with six defendants (the “Settling Parties”) in the action styled Todd
Augenbaum v. Anson Investments Master Fund LP, et al., Case No. 1:22-cv-00249 (S.D.N.Y.) , an action brought under Section 16(b) of
the Securities Exchange Act of 1934 by a stockholder on behalf of and for our benefit, in which we were named only as a nominal defendant,
seeking disgorgement of alleged short-swing profits realized by certain investors in the 2020 private placements. The Settling Parties
agreed to pay aggregate settlement amounts of $78.5 million minus fees and expenses of plaintiff’s counsel (in an amount not yet
determined), subject to certain terms and conditions, and the parties agreed to mutual releases. Pursuant to the settlement agreements,
50% of each settlement amount, or $39.2 million in the aggregate, was paid directly to us during June 2026, and the remaining 50% was
deposited into escrow to fund the court-awarded fees and expenses of plaintiff’s counsel, with any residual balance payable to us after
the applicable approval orders become final. We recognized the $39.2 million received as a non-recurring, non-operating gain, included
in Other Income (Expense), net, on our condensed consolidated statements of operations for the three months ended June 30, 2026. In connection
with the settlement with the Anson Investments Master Fund LP and its affiliates (collectively, the “Anson Parties”), on June
10, 2026, we entered into a standstill and voting agreement with the Anson Parties, under which we agreed to pay the Anson Parties $4.0
million and the Anson Parties agreed to certain voting commitments and standstill restrictions through June 11, 2027. We recognized this
amount as a non-operating loss, included in Other Income (Expense), net, on the condensed consolidated statements of operations for the
three months ended June 30, 2026. The related liability was included in current liabilities on the condensed consolidated balance sheet
as of June 30, 2026 and was paid in July 2026. In accordance with ASC 450-30-25-1, any residual amounts distributable to us from escrow
constitute a gain contingency and will be recognized if and when realized.
Adoption of Stockholder Rights Plan and Related Measures
On July 1, 2026, the Board
of Directors adopted a Preferred Stock Rights Agreement (a stockholder rights plan), filed a related Certificate of Designation designating
300,000 shares of a new Series D Participating Preferred Stock, and adopted amendments to our Bylaws. The stockholder rights plan is intended
as a protective measure to guard against coercive or unfair takeover tactics and the accumulation of a controlling interest in the Company
without negotiation with the Company’s Board. The Series D Participating Preferred Stock was designated solely to support the stockholder
rights plan; no shares have been issued, and the rights issued under the plan become exercisable only upon the occurrence of certain triggering
events. These actions did not affect our financial condition, results of operations or shares of common stock outstanding as of or for
the period covered by this report. For additional information, see Note 22, Subsequent Events, to our condensed consolidated financial
statements included in this report, Part II, Item 1A, Risk Factors , and our Form 8-K filed with the SEC on July 2, 2026, as amended
on July 6, 2026, and our Registration Statement on Form 8-A filed on July 2, 2026.
40
Sale of Frederator Networks, Inc.
On July 8, 2026, we sold all
of the issued and outstanding common stock of Frederator Networks, Inc. (“Frederator Networks”), which operated the Frederator
Channel network business, to Project Robot LLC, an unaffiliated third party, pursuant to a stock purchase agreement dated June 18, 2026.
We will retain key intellectual property of Frederator Studios, LLC, a wholly owned subsidiary, including Bee and PuppyCat, Bravest
Warriors, Castlevania, and Catbug , for distribution and product licensing opportunities. The transaction was part of our strategic
realignment to focus on monetization of premium intellectual property and franchise development. Upon closing, we ceased to have a controlling
financial interest in Frederator Networks. The base purchase price under the purchase agreement was $0.5 million in cash, subject to customary
post-closing adjustments for net working capital, indebtedness, and cash and cash equivalents, on a cash-free, debt-free basis. We expect
to recognize a loss on disposal of approximately $0.3 million (before income taxes), representing the excess of Frederator Networks’ net
carrying amount over the estimated net consideration to be received. This estimate is preliminary, unaudited, and subject to change pending
finalization of the post-closing working capital true-up pursuant to the purchase agreement, which is expected to be completed within
60 days of closing. Because the transaction closed after June 30, 2026, Frederator Networks’ assets, liabilities, and results of
operations continue to be included in our condensed consolidated financial statements as of and for the three and six months ended June
30, 2026, on a continuing-operations basis. Frederator Networks did not meet the held-for-sale criteria of ASC 360-10-45-9 as of June
30, 2026. Management concluded that the disposition does not represent a strategic shift that has, or will have, a major effect on our
operations or financial results, and accordingly, the transaction does not qualify for discontinued-operations presentation under ASC
205-20. In connection with the closing, Frederator Networks, Inc. and Project Robot LLC entered into a three-year Channel Distribution
Agreement with Frederator Studios, LLC. Under this arrangement, Frederator Studios, LLC will continue to receive a declining share of
net YouTube receipts (85% in year one, decreasing to 5% by year three) generated from certain retained channels through YouTube CMS infrastructure.
Frederator Studios, LLC and Frederator Networks, Inc. will each retain a 50% ownership interest in the Frederator trademark. Management
does not believe this continuing involvement affects the conclusions and estimates described above.
Results of Operations
Net income for the three
months ended June 30, 2026 was $27.0 million, compared to a net loss of $6.3 million for the three months ended June 30, 2025. The increase
was primarily attributable to a non-recurring, non-operating gain of $39.2 million from the Section 16(b) litigation settlement received
in June 2026. Excluding this one-time gain, we would have incurred a net loss from operations for the three months ended June 30, 2026.
As a result, period-over-period comparisons of net income are not indicative of underlying operational performance. For additional information
regarding the settlement, see Recent Events Section 16(b) Litigation Settlement .
In addition, our results
for the three months and six months ended June 30, 2026 include the operations of Frederator Networks, Inc., which was sold on July
8, 2026. In the future, we expect to focus on monetization of premium intellectual property and franchise development. For
additional information regarding the Frederator Networks sale, see Recent Events Sale of Frederator Networks, Inc.
Our summary results for the
three months ended June 30, 2026 and 2025 are below:
Revenue
Three Months Ended June 30,
2026
2025
Change
% Change
(in thousands, except percentages)
Production Services
$ 3,459
$ 7,359
$ (3,900 )
(53 )%
Content Distribution
1,853
1,992
(139 )
(7 )%
Licensing and Royalties
61
86
(25 )
(29 )%
Media Advisory and Advertising Services
448
842
(394 )
(47 )%
Total Revenue
$ 5,821
$ 10,279
$ (4,458 )
(43 )%
41
Production Services
Production services revenue
was generated specifically by Mainframe Studios providing animation production services. Revenue for production services is recognized
over time on a percentage of completion basis, therefore, as the projects are still in progress, we recognize revenue based upon the proportion
of costs incurred cumulatively to total expected costs. Consequently, less revenue is recognized during the periods in which the projects
are near completion or completed. The production services revenue for the three months ended June 30, 2026 was 53% lower than the
production services revenue recognized during the three months ended June 30, 2025. The decrease was primarily due to the timing of production
deliveries at Mainframe Studios, with several projects shifting from the first quarter into later periods in 2026, reducing the proportion
of costs incurred relative to total estimated project costs. In contrast, the comparable prior year period benefited from multiple projects
simultaneously entering advanced production phases, resulting in a higher concentration of production activity and correspondingly higher
revenue recognized under the percentage of completion method.
Content Distribution
Revenue related to content
distribution on advertising-supported video on demand (“AVOD”) and subscription video on demand (“SVOD”), including
advertising sales for the three months ended June 30, 2026, decreased by 7% as compared to the three months ended June 30, 2025.
The decrease of $0.1 million was due to a decrease in Frederator’s creator network revenue from YouTube by $0.7 million driven by
overall less viewership as compared to the prior year period, partially offset by an increase in Mainframe content distribution revenue
by $0.4 million due to delivery of episodes of Mainframe’s It’s Andrew! IP Project and distribution revenue from other
Mainframe IP, and an increase in sales activity of Ameba and Kartoon Channel divisions by $0.2 million.
Licensing and Royalties
Revenue related to our licensing
and royalties for the three months ended June 30, 2026 decreased by 29% as compared to the three months ended June 30, 2025,
primarily attributable to timing differences in revenue recognition from our existing license deals.
Media Advisory and Advertising Services
Revenue generated by media
advisory and advertising services for the three months ended June 30, 2026 decreased by 47% as compared to the three months ended
June 30, 2025, primarily due to a reduced number of customer accounts in the period compared to the prior period.
Expenses
Three Months Ended June 30,
2026
2025
Change
% Change
(in thousands, except percentages)
Marketing and Sales
$ 139
$ 167
$ (28 )
(17 )%
Direct Operating Costs
4,634
7,113
(2,479 )
(35 )%
General and Administrative
4,458
6,214
(1,756 )
(28 )%
Total Expenses
$ 9,231
$ 13,494
$ (4,263 )
(32 )%
Marketing and Sales
Marketing and sales expenses
for the three months ended June 30, 2026 decreased by approximately 17% as compared to the three months ended June 30, 2025.
The decrease is considered immaterial, and overall marketing and sales spending remained largely consistent period-over-period, reflecting
no significant changes in the Company’s corporate awareness initiatives or advertising activities.
42
Direct Operating Costs
Direct operating costs during
the three months ended June 30, 2026 consisted primarily of salaries and related expenses for the animation production services employees
of Wow. Creator network channel expenses, licensing and production of content costs, such as participation expenses related to profit
sharing obligations with various animation studios, post-production studios, writers, directors, musicians or other creative talent that
had rendered services and amortization, including any write-downs of film and television costs, make up the remainder of direct operating
costs. The 35% decrease was primarily due to lower salary costs by $2.2 million driven by a lower headcount in Production Services related
to the delivered projects, that were in the advanced production stages in the prior year quarter compared to the current period and a
decrease of $0.6 million of direct costs related to Frederator Networks. The decrease in direct operating costs was partially offset by
an increase of $0.2 million in film amortization expense and an increase of $0.1 million in participation expenses arising from new contractual
agreements entered into during the period as well as existing agreements, consistent with the corresponding increase in owned-IP revenue.
General and Administrative
The $1.8 million decrease
in general and administrative expenses for the three months ended June 30, 2026, as compared to the three months ended June 30,
2025, was driven by a decrease of $0.7 million in salaries and wages primarily due to the capitalization of certain wages associated with
a new film project and reduced headcount, a decrease of $0.6 million in professional fees reflecting reduced use of external consulting
services and timing of the annual shareholder meeting costs, a decrease of $0.3 million in various administrative costs, mainly IT infrastructure
and other equipment costs, a decrease of $0.1 million in bad debt expense due to certain receivables being written down in prior year
quarter, and a gain on disposal of equipment of $0.1 million recorded in the current period. The decrease was partially offset by an increase
of $0.1 million in share-based compensation expense due to new awards granted in recent periods.
Impairment Charge
During the three months ended
June 30, 2026 and June 30, 2025, we reassessed our nonfinancial assets, including our definite-lived intangible assets and our
indefinite-lived intangible assets for impairment. No indicators of impairment or triggering events were identified during the periods,
and we concluded that no impairment charges were required.
On July 8, 2026, we completed
the sale of Frederator Networks, Inc. We assessed the Frederator Networks, Inc. asset group for recoverability using the executed Stock
Purchase Agreement price as the primary evidence of fair value and determined that any impairment indicated as of June 30, 2026 would
be limited to the aggregate shortfall on the transaction of approximately $0.3 million. Because the sale closed on July 8, 2026, this
shortfall will be reflected in the loss on deconsolidation of Frederator recognized in the third quarter of 2026. Accordingly, no impairment
charge was recorded during the three months ended June 30, 2026. For additional information, see Note 22, Subsequent Events, to
the Company’s condensed consolidated financial statements included in this report.
Our summary results for the
six months ended June 30, 2026 and 2025 are below:
Revenue
Six Months Ended
2026
2025
Change
% Change
(in thousands, except percentages)
Production Services
$ 7,552
$ 13,931
$ (6,379 )
(46 )%
Content Distribution
4,126
3,973
153
4 %
Licensing and Royalties
134
170
(36 )
(21 )%
Media Advisory and Advertising Services
1,247
1,709
(462 )
(27 )%
Total Revenue
$ 13,059
$ 19,783
$ (6,724 )
(34 )%
43
Production Services
Production services revenue
was generated specifically by Mainframe Studios providing animation production services. Revenue for production services is recognized
over time on a percentage of completion basis, therefore, as the projects are still in progress, we recognize revenue based upon the proportion
of costs incurred cumulatively to total expected costs. Consequently, less revenue is recognized during the periods in which the projects
are near completion or completed. The production services revenue for the six months ended June 30, 2026 was 46% lower than the production
services revenue recognized during the six months ended June 30, 2025. The decrease was primarily due to the timing of production deliveries
at Mainframe Studios, with several projects shifting from the first quarter into later periods in 2026, reducing the proportion of costs
incurred relative to total estimated project costs. In contrast, the comparable prior year period benefited from multiple projects simultaneously
entering advance production phases, resulting in a higher concentration of production activity and correspondingly higher revenue recognized
under the percentage of completion method.
Content Distribution
Revenue related to content
distribution on advertising-supported video on demand (“AVOD”) and subscription video on demand (“SVOD”), including
advertising sales for the six months ended June 30, 2026, increased by 4% as compared to the six months ended June 30, 2025.
The increase was primarily driven by revenue recognized from the delivery of episodes of Mainframe’s It’s Andrew! IP
Project and distribution revenue from other Mainframe IP of $1.2 million, and an increase in sales activity of Ameba and Kartoon Channel
divisions by $0.2 million. The increase was partially offset by a decline in content revenue from Frederator’s creator network on
YouTube of $1.2 million for the six months ended June 30, 2026 as compared to the six months ended June 30, 2025. The decrease
in Frederator’s creator network revenue from YouTube was due to overall less viewership as compared to the prior year period.
Licensing and Royalties
Revenue related to our licensing
and royalties for the six months ended June 30, 2026 decreased by 21% as compared to the six months ended June 30, 2025, primarily
attributable to timing differences in revenue recognition from our existing license deals.
Media Advisory and Advertising Services
Revenue generated by media
advisory and advertising services for the six months ended June 30, 2026 decreased by 27% as compared to the six months ended June 30,
2025, primarily due to a reduced number of customer accounts in the period compared to prior period.
Expenses
Six Months Ended June 30,
2026
2025
Change
% Change
(in thousands, except percentages)
Marketing and Sales
$ 331
$ 353
$ (22 )
(6 )%
Direct Operating Costs
9,352
13,797
(4,445 )
(32 )%
General and Administrative
9,589
11,927
(2,338 )
(20 )%
Total Expenses
$ 19,272
$ 26,077
$ (6,805 )
(26 )%
44
Marketing and Sales
Marketing and sales expenses
for the six months ended June 30, 2026 decreased by approximately 6% as compared to the six months ended June 30, 2025. The
decrease is considered immaterial, and overall marketing and sales spending remained largely consistent period-over-period, reflecting
no significant changes in the Company’s corporate awareness initiatives or advertising activities.
Direct Operating Costs
Direct operating costs during
the six months ended June 30, 2026 consisted primarily of salaries and related expenses for the animation production services employees
of Wow. Creator network channel expenses, licensing and production of content costs, such as participation expenses related to profit
sharing obligations with various animation studios, post-production studios, writers, directors, musicians, or other creative talent that
had rendered services, and amortization, including any write-downs of film and television costs, make up the remainder of direct operating
costs. The 32% decrease was primarily due to lower salary costs of $4.0 million driven by a lower headcount in Production Services related
to the delivered projects, that were in the advanced production stages in the prior year quarter compared to the current quarter, a decrease
of $1.2 million of direct costs related to Frederator Networks and the elimination of $0.1 million from the restructuring of our international
operations. The decrease in direct operating costs was partially offset by an increase of $0.5 million in film amortization expense and
an increase of $0.3 million in participation expenses arising from new contractual agreements entered into during the period as well as
existing agreements, consistent with the corresponding increase in owned-IP revenue. Additionally, $0.1 million in product development
costs was not capitalized.
General and Administrative
The $2.3 million decrease
in general and administrative expenses for the six months ended June 30, 2026, as compared to the six months ended June 30,
2025, was driven by a decrease of $1.2 million in salaries and wages primarily due to the capitalization of certain wages associated with
a new film project and reduced headcount, a decrease of $0.9 million in professional fees, reflecting reduced use of external consulting
services and timing of the annual shareholder meeting costs, a decrease of $0.2 million in other administrative costs, mainly IT infrastructure
and other equipment costs, and a gain on disposal of equipment of $0.1 million recorded in the current period. The decrease was partially
offset by an increase of $0.2 million in share-based compensation expense due to new awards granted in recent periods.
Impairment Charge
During the six months ended
June 30, 2026 and June 30, 2025, we reassessed our nonfinancial assets, including our definite-lived intangible assets and our
indefinite-lived intangible assets for impairment. No indicators of impairment or triggering events were identified during the periods,
and we concluded that no impairment charges were required.
On July 8, 2026, we completed
the sale of Frederator Networks, Inc. We assessed the Frederator Networks, Inc. asset group for recoverability using the executed Stock
Purchase Agreement price as the primary evidence of fair value and determined that any impairment indicated as of June 30, 2026 would
be limited to the aggregate shortfall on the transaction of approximately $0.3 million. Because the sale closed on July 8, 2026, this
shortfall will be reflected in the loss on deconsolidation of Frederator recognized in the third quarter of 2026. Accordingly, no impairment
charge was recorded during the six months ended June 30, 2026. For additional information, see Note 22, Subsequent Events, to the
Company’s condensed consolidated financial statements included in this report.
45
Other
Expense, net
Components of Other Income (Expense), net, are
summarized as follows (in thousands):
Three Months Ended June 30,
Six Months Ended June 30,
2026
2025
2026
2025
Interest Expense (a)
$ (175 )
$ (165 )
$ (408 )
$ (293 )
Other Income (Expense), net (b-l)
Loss on Revaluation of Warrants (b)
–
(678 )
–
(232 )
Loss on Revaluation of Equity Investment in YFE (c)
(514 )
(3,778 )
(3,471 )
(7,418 )
Realized Loss on Marketable Securities Investments (d)
–
(32 )
–
(28 )
(Loss) Gain on Foreign Exchange (e)
(412 )
1,713
(784 )
2,380
Loss on Debt Settlement (f)
(630 )
–
(754 )
(944 )
Interest Income (g)
47
12
82
66
Finance Lease Interest Expense (h)
(4 )
(6 )
(8 )
(10 )
Gain on Lease Modification (i)
–
4
–
4
Legal Settlement Income (j)
39,238
–
39,238
–
Loss on Standstill Agreement (k)
(4,000 )
–
(4,000 )
–
Other (l)
(2,618 )
(122 )
(2,565 )
(89 )
Other Income (Expense), net
$ 31,107
$ (2,887 )
$ 27,738
$ (6,271 )
Three Months and Six Months Ended June 30, 2026
(a)
Interest Expense during the three months and six months ended June 30, 2026, primarily consisted of $0.2 million and $0.4 million in interest, respectively, incurred on production facilities and the factoring liability.
(b)
For the three months and six months ended June 30, 2026, the Company did not record any gain related to warrant revaluation.
(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 $0.5 million and $3.5 million for the three months and six months ended June 30, 2026, 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)
For the three months and six months ended June 30, 2026, the Company did not record any loss related to marketable securities.
(e)
The loss on foreign exchange during the three months ended June 30, 2026, primarily related to the remeasurement of foreign currency transactions of the Company’s non-U.S. subsidiary, resulting in a loss of $0.4 million. The loss on foreign exchange during the six months ended June 30, 2026, primarily related to the revaluation of the YFE investment, resulting in a loss of $0.2 million due to the Euro depreciating against the U.S. dollar as compared to prior period and a loss of $0.6 million due to the remeasurement of foreign currency transactions of the Company’s non-U.S. subsidiary.
(f)
The loss on debt settlement recorded during the three months and six months ended June 30, 2026, includes a loss of $0.6 million and $0.8 million, respectively, arising from the Section 3(a)(10) transaction completed during the periods.
(g)
Interest Income during the three months and six months ended June 30, 2026, primarily consisted of income from investments in marketable securities.
(h)
The finance lease interest expense represents the interest portion of the finance lease obligations for equipment purchased under an equipment lease line.
(i)
For the three months and six months ended June 30, 2026, the Company did not record any gain related to lease modification.
(j)
Between May 29, 2026 and June 11, 2026, the Company
received aggregate cash of $39.2 million representing 50% of the court-approved settlement payments under the Section 16(b) litigation
settlement agreements. For additional information, see Note 1, Organization and Business - Recent Transactions , to our condensed
consolidated financial statements.
(k)
In connection with the legal settlement with the Anson Investments Master Fund LP and its affiliates, on June 10, 2026, Kartoon Studios Inc. entered into a standstill and voting agreement with the Anson Parties, under which the Company agreed to pay the Anson Parties $4.0 million and the Anson Parties agreed to certain voting commitments and standstill restrictions through June 11, 2027. The amount was recognized as a non-operating loss for the three months and six months ended June 30, 2026. For additional information, see Note 1, Organization and Business - Recent Transactions , to our condensed consolidated financial statements.
(l)
Other loss of $2.6 million primarily consists of non-operating losses related to legal fees directly attributable to the legal settlement, recorded during the three months and six months ended June 30, 2026.
46
Three Months and Six Months Ended June 30, 2025
(a)
Interest Expense during the three months and six months ended June 30, 2025 consisted of $0.2 million and $0.3 million, respectively, primarily due to interest incurred on production facilities.
(b)
The loss on revaluation of warrants during the three months ended June 30, 2025 was related to the remeasurement occurred immediately before reclassification of the outstanding 7,894,736 Series A warrants and 7,894,736 Series B warrants from liability to equity. The loss on revaluation of warrants during the six months ended June 30, 2025 consisted of $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. These warrants were classified as a liability in the period ended March 31, 2025 and change in their fair value resulted in a recorded gain due to a decrease of expiration period.
(c)
As accounted for using the fair value option, the loss on revaluation of equity investment in YFE of $3.8 million and $7.4 million, respectively, recorded in the three months and six months ended June 30, 2025, was a result of the decreases in YFE’s stock price as of the reporting period when compared to the prior reporting period. This excluded the impact of foreign currency recorded separately.
(d)
The realized loss on marketable securities investments of $32,145 recorded during the three months ended June 30, 2025, was related to the Loss of $37,197 on sale of certain securities prior to the maturity date, offset by the gain of $5,053 attributable to the sale of U.S. Treasury Securities. The realized loss on marketable securities investments of $27,691 recorded during the six months ended June 30, 2025 was related to the loss of $37,197 on sale of certain securities prior to the maturity date, offset by the gain of $9,507 attributable to the sale of U.S. Treasury securities.
(e)
The gain on foreign exchange during the three months and six months ended June 30, 2025 primarily related to the revaluation of the YFE investment and remeasurement of foreign currency transactions of the Company’s non-U.S. subsidiary, resulting in a gain of $1.7 million and $2.4 million, respectively, due to the depreciation of the U.S. dollar against the Euro relative to prior periods.
(f)
In April 2025, a settlement agreement with YFE related to the shareholder loan agreement was finalized. As the settlement was considered probable and the loss reasonably estimable as of March 31, 2025, the Company recorded a loss of approximately $0.9 million during the first quarter of 2025.
(g)
Interest Income during the three and six months ended June 30, 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 Employee Retention Tax Credit (“ERTC”) receivable and interest income related to the shareholder loan. Each of these sources was individually immaterial.
(h)
The finance lease interest expense represents the interest portion of the finance lease obligations for equipment purchased under an equipment lease line.
(i)
On April 1, 2025, a subsidiary, Beacon Communications, 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 period ended June 30, 2025.
(j)
During the three months ended June 30, 2025, a net loss of $0.1 million was recognized in connection with the reversal of previously accrued other income related to Employee Retention Tax Credit (ERTC) claims. Other income had initially been recorded based on anticipated recoveries from submitted claims. Subsequent legislative developments reduced the expected recoverable amounts, resulting in a partial reversal of the accrued other income. The amount also included $11,991 of other income, primarily consisting of late fees from select clients on payment plans. For the six months ended June 30, 2025, other income primarily related to such late fees totaled $50,197.
Liquidity and Capital Resources
As of June 30, 2026,
we had cash of $7.7 million (which does not include cash held in escrow from the Section 16(b) litigation settlement described above),
which increased by $4.8 million as compared to December 31, 2025. The increase was primarily due to cash provided by operating activities
of $31.4 million, cash provided by financing activities of $1.7 million, and the effect of exchange rate of $0.5 million, offset by cash
used in investing activities of $28.8 million. The cash provided by operating activities of $31.4 million was primarily due to net income
of $20.5 million, and a favorable impact of net change in non-cash adjustments of $15.1 million, partially offset by a net use of cash
related to operating assets and liabilities of $4.2 million. Net income was driven primarily by a non-recurring and non-operating cash
receipt of $39.2 million representing 50% of the court-approved settlement payments under the Section 16(b) litigation settlement agreements.
The cash provided by financing activities of $1.7 million was primarily due to the drawdowns, net of repayments and debt issuance costs,
from production facilities of $1.2 million, proceeds from a warrant exercise of $0.6 million, partially offset by finance lease payments
of $0.1 million. The cash used in investing activities of $28.8 million was primarily due to the investment of the settlement proceeds
in marketable securities of $32.8 million, offset by the proceeds received from the redemption of marketable securities purchased in prior
periods of $4.0 million.
47
During the six months ended
June 30, 2026, we received aggregate cash of $39.2 million representing 50% of the court-approved settlement payments under the Section
16(b) litigation settlement agreements. The Settling Parties agreed to pay us aggregate settlement amounts of $78.5 million minus fees
and expenses of plaintiff’s counsel (in an amount not yet determined), subject to certain terms and conditions, and the parties
agreed to mutual releases. Pursuant to the settlement agreements, 50% of each settlement amount, or $39.2 million in the aggregate, was
paid directly to us during June 2026, and the remaining 50% was deposited into escrow to fund the court-awarded fees and expenses of plaintiff’s
counsel, with any residual balance payable to us after the applicable approval orders become final. These receipts are non-recurring and
non-operating in nature and do not represent a source of operating cash flow. We used a significant portion of these receipts to purchase
$32.3 million of available-for-sale securities, primarily U.S. Treasury securities. As a result, the settlement receipts are reflected
principally in the marketable securities balance rather than in the ending cash balance. We hold these securities as a source of liquidity
and expect to draw on them to fund working capital and operating requirements. We have not received, and have not recognized, the portion
of the settlement deposited into escrow. Any residual amounts distributable to us will become available as a source of liquidity if and
when realized. On June 10, 2026, we entered into a standstill and voting agreement with the Anson Parties, under which we agreed to pay
the Anson Parties $4.0 million for certain voting commitments and standstill restrictions through June 11, 2027.
Subsequent to June 30, 2026,
we sold our interest in Frederator Networks, Inc. for $0.5 million, subject to customary post-closing adjustments for net working capital,
indebtedness, and cash and cash equivalents, on a cash-free, debt-free basis. Frederator Networks was not a material contributor to our
consolidated operating cash flows, and the sale is not expected to have a material adverse effect on our liquidity. In connection with
the sale, we entered into a three-year Channel Distribution Agreement under which we will receive a declining share of net YouTube receipts
generated by certain retained channels. For additional information, see Recent Events - Sale of Frederator Networks, Inc.
As of June 30, 2026,
we held available-for-sale marketable securities with a fair value of $32.8 million, compared to $4.0 million as of December 31,
2025, representing an increase of $28.8 million. The increase was primarily due to purchases of $32.3 million of securities funded by
the proceeds received under the Section 16(b) litigation settlement, together with $0.5 million of securities purchased in May 2026, partially
offset by $4.0 million of securities redeemed upon maturity during the six months ended June 30, 2026. The available-for-sale securities
consist principally of U.S. Treasury securities and are available as a source of liquidity.
Working Capital
As of June 30, 2026,
we had total current assets of $63.0 million, including cash of $7.7 million, and marketable securities of $32.8 million, and our total
current liabilities were $31.6 million. We had working capital of $31.4 million as of June 30, 2026 as compared to working capital
of $2.3 million as of December 31, 2025. The increase of
$29.1 million was du e to an increase of $27.3 million in current assets and a decrease
of $1.9 million in current liabilities compared to the balances as of December 31, 2025. The increase in current assets is primarily
driven by an increase of $28.8 million in marketable securities investments due to investments of a portion of the cash proceeds from
the settlement of the Section 16(b) litigation in the marketable securities, an increase of $4.8 million in cash primarily due to the
remaining settlement proceeds not allocated to marketable securities, an increase of $0.8 million in prepaid expenses, and an increase
of $0.7 million in production tax credit receivable due to recognized credits for the ongoing projects,
offset by a decrease of $7.6 million in accounts receivable related to the timing of contractual billing milestones in production
projects and a decrease of $0.2 million in other receivables due to collection of insurance proceeds related to previously filed claims.
The decrease in current liabilities is primarily driven by a decrease of $6.4 million in accounts payable primarily within the Media Advisory
and Advertising Services segment, driven by the seasonality of the business, as sales peak during the holiday season, a decrease of $1.7
million in deferred revenue balance related to revenue recognized under the percentage-of-completion method on production projects, offset
by a standstill agreement payable of $4.0 million which was outstanding as of June 30, 2026, an increase of $1.1 million in production
facilities due to advance stages of production projects, an increase of $1.0 million in accrued expenses related mainly to billing timing
and insurance policy renewals, and an increase of $0.1 million in participation payable due to timing of production related participant
distributions.
48
During the six months ended
June 30, 2026, we met our immediate cash requirements through existing cash balances. We continue to navigate macroeconomic challenges
in the animation and advertising industries, including ongoing government tariffs and intensified competition. In the prior periods, we
have demonstrated resilience in our financing activities, having successfully raised net proceeds through public offerings, and continue
to explore opportunities to further strengthen our financial position. In parallel, management also plans to preserve liquidity, as needed,
by implementing cost saving measures. For example, during the six months ended June 30, 2026, in order to improve liquidity, we settled
approximately $1.7 million of outstanding accounts payable in transactions under Section 3(a)(10) of the Securities Act. Additionally,
we also used equity and equity-linked instruments to pay for services and compensation.
During the six months ended
June 30, 2026, we received $39.2 million in direct cash proceeds from the settlement of the Section 16(b) litigation, which we have
substantially deployed into available-for-sale marketable securities as a source of liquidity. Management has evaluated the significance
of these conditions in relation to our ability to meet our obligations and noted that we have sufficient cash, marketable securities and
investments to fund operations for the next 12 months from the issuance date of this 10-Q.
As of June 30, 2026, we had
access to production facilities with an outstanding balance of $12.9 million. Our production facilities are generally repayable on demand
and bear interest at rates ranging from bank prime plus 1.00% to 1.25% per annum. Borrowings under these facilities are collateralized
by a security interest in substantially all of the relevant production company’s tangible and intangible assets, including federal
and provincial tax credits and production service agreements. We expect to continue utilizing production facilities to finance specific
productions as projects advance through the production pipeline. For additional information regarding our production facilities, see Note
12, Bank Indebtedness and Production Facilities, to our condensed consolidated financial statements.
Comparison
of Cash Flows for the Six Months Ended June 30, 2026 and June 30, 2025
Our total cash as of June 30,
2026 and June 30, 2025 was $7.7 million and $2.6 million, respectively.
Six Months Ended June 30,
2026
2025
Change
(in thousands)
Net Cash Provided by (Used in) Operating Activities
$ 31,432
$ (6,290 )
$ 37,722
Net Cash Provided by (Used in) Investing Activities
(28,826 )
1,301
(30,127 )
Net Cash Provided by (Used in) Financing Activities
1,672
(273 )
1,945
Effect of Exchange Rate Changes on Cash
521
(555 )
1,076
Increase (Decrease) in Cash
$ 4,799
$ (5,817 )
$ 10,616
Change in Operating Activities
Change in operating activities
of $37.7 million during the six months ended June 30, 2026, as compared to the six months ended June 30, 2025, include an increase
in net income of $33.4 million driven primarily by the legal settlement cash receipts, an increase of $5.6 million in net non-cash expense
adjustments, and an increase of $1.3 million in cash flows from operating assets activity, offset by a decrease of $2.6 million in cash
flows from operating liabilities activity.
Items necessary to reconcile
net loss to cash provided by operating activities included net non-cash expenses of $15.1 million for the six months ended June 30,
2026 as compared to net non-cash expenses of $9.5 million for the six months ended June 30, 2025. The increase of $5.6 million in
non-cash expenses compared to prior year was primarily due to a $4.0 million accrued expense related to the standstill agreement recorded
in the current period, an increase of $2.0 million non-cash adjustment due to stock issued for services, an absence of foreign currency
YFE investment remeasurement recorded in the six months ended June 30, 2025 resulting in a $1.9 million change compared to the prior
year, a noncash reduction of $1.7 million in accounts payable due to corresponding stock issuances to CCI, an increase of $0.8 million
in loss on debt settlement related to the transaction under Section 3(a)(10) of the Securities Act of 1933, an increase of $0.4 million
in Film and Television amortization related to the projects delivered in prior year, and an increase of $0.2 million in stock-based compensation
expense due to new awards granted. These movements were offset by a decrease of $3.9 million in expense related to fair value adjustment
of YFE investment, an absence of $1.3 million loss on debt related to the settlement agreement of the loan from related party recorded
in prior year period, and an absence of $0.2 million loss related to revaluation of the warrants recorded in prior year period.
49
Change in cash provided by
operating activities also includes fluctuations in working capital, including movements in operating assets and liabilities. Working capital
adjustments reflect timing differences between the recognition of revenues and expenses and the related cash receipts or payments. Operating
asset and liability activities resulted in a net decrease of $4.2 million in cash during the six months ended June 30, 2026, as compared
to a net decrease of $2.9 million in cash during the six months ended June 30, 2025. The changes resulted in an increase in use of
cash related to operating asset and liability cash flows of $1.3 million compared to prior year. This was primarily due to a decrease
in cash flows from the operating liabilities by $2.6 million, offset by an increase in net cash flows generated by the operating assets
activity by $1.3 million. The decrease in cash flows used by the operating liabilities by $2.6 million was primarily due to unfavorable
impact of deferred revenue movement of $1.7 million representing revenue recognized related to cash received in advance in prior periods,
generally more accounts payable settled in cash by $1.2 million, an unfavorable impact of lower accrued salaries and wages costs of $0.6
million, and an unfavorable impact of lower media purchases accrued expenses of $0.2 million, offset by favorable impact of accrued participation
costs movement of $0.5 million due to timing of payment obligation and an increase of $0.3 million related to timing of Mainframe production
costs accruals. Net cash flows generated by the operating assets activity by $1.3 million compared to the prior year period was due to
generally higher net receipts of outstanding accounts receivable by $2.5 million, a favorable impact of $0.4 million attributable to other
receivables, partially offset by higher capitalized costs related to ongoing productions by $1.1 million, lower net receipts of tax credits
during the current period by $0.4 million and more cash spent on prepaid services by $0.1 million as compared to the prior year period.
Change in Investing Activities
The cash used in investing
activities increased by $30.1 million, primarily due to investment of a portion of the legal settlement proceeds in the marketable securities
totaling to $31.0 million, partially offset by an increase in proceeds from the redemption of marketable securities of $0.8 million during
the six months ended June 30, 2026.
Change in Financing Activities
The increase in cash provided
by financing activities of $1.9 million was primarily due to higher net proceeds from borrowing from our margin loan and production facilities
of $1.2 million during the six months ended June 30, 2026 as compared to the six months ended June 30, 2025, proceeds from warrants
exercise of $0.6 million, and lower finance leases payments by $0.1 million.
Material Cash Requirements
We have entered into arrangements
that contractually obligate us to make payments that will affect our liquidity and cash flows in future periods. Our material cash requirements
from known contractual and other obligations primarily relate to our debt and lease obligations and our employment and consulting contracts.
The aggregate amount of future minimum purchase obligations under these agreements over the period of next five years is approximately
$26.9 million as of June 30, 2026, of which $16.8 million could be owed within one year. Included in the amount that could be due
within one year is the production facilities balance of $12.9 million.
In addition, we expect to
incur significant production costs in connection with the development and launch of Hundred Acre Wood’s: Winnie and Friends ,
which is scheduled to premiere with preliminary activities in Q4 2026 and a full launch anticipated in Q1 2027. We expect to fund these
production costs through a combination of existing cash and marketable securities, production facilities, and potential licensing and
distribution advances.
We plan to utilize our liquidity
(as described above) to fund our material cash requirements.
As of June 30, 2026,
we had $0.2 million in commitments for capital expenditures, related to equipment leases.
50
Critical Accounting Policies and Estimates
The preparation of the financial
statements and related disclosures in conformity with U.S. generally accepted accounting principles and our discussion and analysis of
our financial condition and operating results require our management to make judgments, assumptions and estimates that affect the amounts
reported. Management bases its estimates on historical experience and on various other assumptions it believes to be reasonable under
the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities. Actual
results may differ from these estimates, and such differences may be material.
Note 2, “Summary of
Significant Accounting Policies” in Part I, Item 1 of this Form 10-Q and in the Notes to Consolidated Financial Statements in Part
II, Item 8 of our 2025 Annual Report and “Critical Accounting Policies and Estimates” in Part II, Item 7 of the 2025 Annual
Report describe the significant accounting policies and methods used in the preparation of our condensed consolidated financial statements.
Off Balance Sheet Arrangements
We have no off-balance sheet
arrangements.
Item 3. Quantitative and Qualitative Disclosures about
Market Risk
As a “smaller reporting
company”, as defined by Item 10 of Regulation S-K, we are not required to provide information required by this Item.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.