XML 36 R25.htm IDEA: XBRL DOCUMENT
v3.25.3

Significant Accounting Policies (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2025
Significant Accounting Policies [Abstract] |
Schedule of Financial Assets Measured at Fair Value on a Recurring Basis | The following table provides information about the Company’s financial assets measured at fair value on a recurring basis and indicates the level of the fair value hierarchy utilized to determine such fair values:
As of September 30, 2025 |  | Level 1 |  |  | Level 2 |  |  | Level 3 |  |  | Total |
Digital assets |  | $ | 356,017 |  |  | $ | - |  |  | $ | - |  |  | $ | 356,017 |
Cash equivalent - money market funds |  |  | 12,339,429 |  |  |  | - |  |  |  | - |  |  |  | 12,339,429 |
Marketable securities |  |  | 2,155,326 |  |  |  | - |  |  |  | - |  |  |  | 2,155,326 |
Short-term investment - bond linked notes |  |  | - |  |  |  | 25,585,425 |  |  |  | - |  |  |  | 25,585,425 |
Short-term investment - equity linked notes |  |  | - |  |  |  | 6,019,800 |  |  |  | - |  |  |  | 6,019,800 |
Short-term investment - FX linked notes |  |  | - |  |  |  | 6,742,622 |  |  |  | - |  |  |  | 6,742,622 |
Total |  | $ | 14,850,772 |  |  | $ | 38,347,847 |  |  | $ | - |  |  | $ | 53,198,619 |
As of December 31, 2024 |  | Level 1 |  |  | Level 2 |  |  | Level 3 |  |  | Total |
Cash equivalent - money market funds |  | $ | 40,007,612 |  |  | $ | - |  |  | $ | - |  |  | $ | 40,007,612 |
Marketable securities |  |  | 3,483,211 |  |  |  | - |  |  |  | - |  |  |  | 3,483,211 |
Total |  | $ | 43,490,823 |  |  | $ | - |  |  | $ | - |  |  | $ | 43,490,823 |
Schedule of Basic and Diluted Net Loss Per Common Share | The following table presents the computation of basic and diluted net loss per common share:
|  | For the Three Months Ended |  |  | For the Nine Months Ended |
|  | September 30, |  |  | September 30, |
|  | 2025 |  |  | 2024 |  |  | 2025 |  |  | 2024 |
Numerator: |  |  |  |  |  |  |  |  |  |  |  |
Net loss attributable to common stockholders |  | $ | (5,361,229 | ) |  | $ | (4,027,941 | ) |  | $ | (15,008,847 | ) |  | $ | (9,530,309 | )
Denominator: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Weighted-average common shares outstanding |  |  | 38,167,484 |  |  |  | 38,151,697 |  |  |  | 40,900,281 |  |  |  | 40,582,346 |
Less: weighted-average unvested restricted shares |  |  | - |  |  |  | (931,793 | ) |  |  | - |  |  |  | (828,394 | )
Denominator for basic and diluted net loss per share |  |  | 38,167,484 |  |  |  | 37,219,904 |  |  |  | 40,900,281 |  |  |  | 39,753,952 |
Basic and Diluted Net Loss per Common Share |  | $ | (0.14 | ) |  | $ | (0.11 | ) |  | $ | (0.37 | ) |  | $ | (0.24 | )
Schedule of Securities are Excluded from Calculation of Weighted Average Dilutive Common Shares | The following securities are excluded from the calculation of weighted average dilutive common shares because their inclusion would have been anti-dilutive:
|  | As of September 30, |
|  | 2025 |  |  | 2024 |
Options |  |  | 1,270,000 |  |  |  | 1,320,000 |
Warrants |  |  | - |  |  |  | 1,454,546 |
|  |  | 1,270,000 |  |  |  | 2,774,546 |
Schedule of In-Person Revenue | In-person revenue was comprised of the following for the three and nine months ended September 30, 2025 and 2024:
|  | For the Three Months Ended |  |  | For the Nine Months Ended |
|  | September 30, |  |  | September 30, |
|  | 2025 |  |  | 2024 |  |  | 2025 |  |  | 2024 |
Event revenue |  | $ | 414,318 |  |  | $ | 700,943 |  |  | $ | 2,000,352 |  |  | $ | 1,572,864 |
Sponsorship revenue |  |  | 458,967 |  |  |  | 460,237 |  |  |  | 1,377,051 |  |  |  | 1,378,711 |
Food and beverage revenue |  |  | 45,956 |  |  |  | 44,615 |  |  |  | 170,197 |  |  |  | 115,746 |
Ticket and gaming revenue |  |  | 81,777 |  |  |  | 103,376 |  |  |  | 247,978 |  |  |  | 325,788 |
Merchandising revenue |  |  | 7,965 |  |  |  | 36,313 |  |  |  | 31,155 |  |  |  | 124,935 |
Total in-person revenue |  | $ | 1,008,983 |  |  | $ | 1,345,484 |  |  | $ | 3,826,733 |  |  | $ | 3,518,044 |
Schedule of Revenue Recognized | The following table summarizes our revenue recognized under ASC 606 in our condensed consolidated statements of operations:
|  | For the Three Months Ended |  |  | For the Nine Months Ended |
|  | September 30, |  |  | September 30, |
|  | 2025 |  |  | 2024 |  |  | 2025 |  |  | 2024 |
Revenues Recognized at a Point in Time: |  |  |  |  |  |  |  |  |  |  |  |
Food and beverage revenue |  | $ | 45,956 |  |  | $ | 44,615 |  |  | $ | 170,197 |  |  | $ | 115,746 |
Ticket and gaming revenue |  |  | 81,777 |  |  |  | 103,376 |  |  |  | 247,978 |  |  |  | 325,788 |
Merchandising revenue |  |  | 7,965 |  |  |  | 36,313 |  |  |  | 31,155 |  |  |  | 124,935 |
Casual mobile games |  |  | 837,862 |  |  |  | 817,986 |  |  |  | 2,214,593 |  |  |  | 3,664,244 |
Distribution revenue |  |  | 67 |  |  |  | 71 |  |  |  | 204 |  |  |  | 182 |
Total Revenues Recognized at a Point in Time |  |  | 973,627 |  |  |  | 1,002,361 |  |  |  | 2,664,127 |  |  |  | 4,230,895 |
Revenues Recognized Over a Period of Time: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Event revenue |  |  | 414,318 |  |  |  | 700,943 |  |  |  | 2,000,352 |  |  |  | 1,572,864 |
Sponsorship revenue |  |  | 458,967 |  |  |  | 460,237 |  |  |  | 1,377,051 |  |  |  | 1,378,711 |
Total Revenues Recognized Over a Period of Time |  |  | 873,285 |  |  |  | 1,161,180 |  |  |  | 3,377,403 |  |  |  | 2,951,575 |
Total Revenues |  | $ | 1,846,912 |  |  | $ | 2,163,541 |  |  | $ | 6,041,530 |  |  | $ | 7,182,470 |

X
- References No definition available. + Details
Name: | us-gaap_AccountingPoliciesAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of disaggregation of revenue into categories depicting how nature, amount, timing, and uncertainty of revenue and cash flows are affected by economic factor. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479806/606-10-50-5 + Details
Name: | us-gaap_DisaggregationOfRevenueTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of assets, including [financial] instruments measured at fair value that are classified in stockholders' equity, if any, by class that are measured at fair value on a recurring basis. The disclosures contemplated herein include the fair value measurements at the reporting date by the level within the fair value hierarchy in which the fair value measurements in their entirety fall, segregating fair value measurements using quoted prices in active markets for identical assets (Level 1), significant other observable inputs (Level 2), and significant unobservable inputs (Level 3). + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_FairValueAssetsMeasuredOnRecurringBasisTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of securities (including those issuable pursuant to contingent stock agreements) that could potentially dilute basic earnings per share (EPS) in the future that were not included in the computation of diluted EPS because to do so would increase EPS amounts or decrease loss per share amounts for the period presented, by antidilutive securities. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 260 -SubTopic 10 -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1 + Details
Name: | us-gaap_ScheduleOfAntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of an entity's basic and diluted earnings per share calculations, including a reconciliation of numerators and denominators of the basic and diluted per-share computations for income from continuing operations. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1 + Details
Name: | us-gaap_ScheduleOfEarningsPerShareBasicAndDilutedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of entity-wide revenues from external customers for each product or service or each group of similar products or services if the information is not provided as part of the reportable operating segment information. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 40 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-40 + Details
Name: | us-gaap_ScheduleOfEntityWideInformationRevenueFromExternalCustomersByProductsAndServicesTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration