AMZE 10-Q
Amaze Holdings, Inc. (AMZE)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
(Mark One)
For
the quarterly period ended
or
For the transition period from _________________________ to _________________________
Commission
File Number:
(Exact name of registrant as specified in its charter)
| (State or other jurisdiction of | (I.R.S. Employer | |
| incorporation or organization) | Identification No.) | |
| (Address of principal executive offices) | (Zip Code) |
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
☒
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
☒
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| Large accelerated filer ☐ | Accelerated filer ☐ |
| Smaller
reporting company | |
| Emerging
growth company |
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ Yes
As of August 13, 2026, the registrant had shares of common stock outstanding.
AMAZE HOLDINGS, INC.
TABLE OF CONTENTS
| i |
Cautionary Statement Concerning Forward-Looking Statements
We make forward-looking statements in this Quarterly Report on Form 10-Q. Statements regarding our future results of operations and financial position, business strategy and plans and objectives of management for future operations, including among others, statements regarding our expectations regarding revenues, expenses and needs for additional capital, our market opportunity and anticipated trends in our business and the markets in which we operate, are forward-looking statements. In some cases, you can identify these statements by forward-looking words such as “may,” “might,” “should,” “would,” “could,” “expect,” “plan,” “anticipate,” “intend,” “believe,” “estimate,” “predict,” “potential” or “continue,” and the negative of these terms and other comparable terminology.
The forward-looking statements contained herein are only predictions based on our current expectations and projections about future events. and trends that we believe may affect our business, financial condition and results of operations. Although we believe the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, level of activity, performance, or achievements. Moreover, neither we nor any other person assumes responsibility for the accuracy or completeness of any of these forward-looking statements. Because forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified, you should not rely upon forward-looking statements as predictions of future events. The forward-looking statements in this report represent our views as of the date on which the statements are made. We undertake no obligation to update any forward-looking statements whether as a result of new information, future developments or otherwise, and we do not intend to do so. These forward-looking statements involve a number of risks, uncertainties (some of which are beyond our control) or other assumptions that may cause actual results or performance to be materially different from those expressed or implied by these forward-looking statements. These risks and uncertainties include, but are not limited to, those factors described below and disclosed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2025 under the heading “Risk Factors” and other reports we file with the SEC.
| ● | We have a history of losses from operations and there are no assurances we will report profitable operations in future periods or continue as a going concern. | |
| ● | We will require additional capital to fund our operations and growth, and we may be unable to obtain financing on acceptable terms or at all. | |
| ● | Substantial indebtedness could adversely affect our financial condition, limit our ability to raise additional capital to fund our operations and prevent us from fulfilling our obligations under our indebtedness. | |
| ● | We are heavily reliant on third-party suppliers to provide goods to our clients and disruptions in the supply chain could adversely affect our business. | |
| ● | We depend on third-party platforms, and changes in platform popularity, algorithms, policies or access could adversely affect our business. | |
| ● | Our brand success may rely on the reputation of our clients’ brands, which could be adversely affected by the actions of our clients. | |
| ● | Unfavorable economic conditions may lead to a decrease in discretionary spending and which could adversely affect the demand for our clients’ products and content. | |
| ● | Our success and growth depend, in part, on attracting new clients and we may not be successful in doing so. | |
| ● | We have relationships with suppliers outside of the United States and the imposition of tariffs may increase our costs and adversely affect our business. | |
| ● | We rely on third-party payment processors and are exposed to risks relating to payment failures, fraud, chargebacks and other transaction-related losses. | |
| ● | We face intense competition and may not be able to compete effectively. | |
| ● | Our revenue growth rate and financial performance have fluctuated, which makes it difficult to predict the future success of our business operations. | |
| ● | Our future success depends on the continuing efforts of our management and key employees, and on our ability to attract and retain highly skilled personnel and senior management. | |
| ● | If we fail to comply with United States and foreign laws related to privacy, data security, and data protection, it could adversely affect our operating results and financial condition. | |
| ● | We may be subject to litigation which could result in significant costs and liabilities and have a material adverse effect on our business operations. | |
| ● | We may be unable to maintain our listing on NYSE American due to existing or future continued listing requirements. |
We caution you that the foregoing list may not contain all of the forward-looking statements made in this Quarterly Report on Form 10-Q.
There are important factors that could cause our actual results, level of activity, performance, or achievements to differ materially from the results, level of activity, performance or achievements expressed or implied by the forward-looking statements.
| ii |
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
INDEX TO FINANCIAL STATEMENTS
| 1 |
AMAZE HOLDINGS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
| June 30, | December 31, | |||||||
| 2026 | 2025 | |||||||
| (Unaudited) | ||||||||
| Assets | ||||||||
| Current assets | ||||||||
| Cash | $ | $ | ||||||
| Note receivable, net of allowance | ||||||||
| Inventories, net | ||||||||
| Prepaid expenses and other | ||||||||
| Deferred offering costs | ||||||||
| Interest receivable | ||||||||
| Total current assets | ||||||||
| Other assets | ||||||||
| Fixed assets, net | ||||||||
| Intangible assets, net | ||||||||
| Right of use asset | ||||||||
| Goodwill | ||||||||
| Total other assets | ||||||||
| Total assets | $ | $ | ||||||
| Liabilities and stockholders’ equity | ||||||||
| Current liabilities | ||||||||
| Accounts payable | $ | $ | ||||||
| Accrued compensation | ||||||||
| Accrued creator commissions | ||||||||
| Settlement payable | ||||||||
| Accrued expenses | ||||||||
| Accrued expenses - related parties | ||||||||
| Accrued sales tax | ||||||||
| Deferred revenue | ||||||||
| Convertible notes payable, net of discount | ||||||||
| Notes payable, current portion, net of discount | ||||||||
| Operating lease, current portion | ||||||||
| Total current liabilities | ||||||||
| Long-term liabilities | ||||||||
| Operating lease, net of current portion | ||||||||
| Total liabilities | ||||||||
| Commitments and contingencies – Note 16 | ||||||||
| Stockholders’ equity | ||||||||
| Series A preferred stock, $ par value – shares authorized at June 30, 2026 and December 31, 2025; and shares issued and outstanding at June 30, 2026 and December 31, 2025, preference in liquidation of $ | ||||||||
| Series B preferred stock, $ par value – shares authorized at June 30, 2026 and December 31, 2025; and shares issued and outstanding at June 30, 2026 and December 31, 2025, preference in liquidation of $ | ||||||||
| Series C preferred stock, $ par value – shares authorized at June 30, 2026 and December 31, 2025; shares issued and outstanding at June 30, 2026 and December 31, 2025; preference in liquidation of $ | ||||||||
| Common stock, $ par value – shares authorized at June 30, 2026 and December 31, 2025; and shares issued and outstanding at June 30, 2026 and December 31, 2025, respectively | ||||||||
| Additional paid-in capital | ||||||||
| Accumulated deficit | ( | ) | ( | ) | ||||
| Total stockholders’ equity | ||||||||
| Total liabilities and stockholders’ equity | $ | $ | ||||||
See accompanying notes to the unaudited condensed consolidated financial statements.
| 2 |
AMAZE HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
| For the Three Months Ended | For the Six Months Ended | |||||||||||||||
| June 30, | June 30, | June 30, | June 30, | |||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Revenues | $ | $ | $ | $ | ||||||||||||
| Cost of revenues | ||||||||||||||||
| Gross income | ||||||||||||||||
| Selling, general and administrative expenses | ||||||||||||||||
| Equity-based compensation | ||||||||||||||||
| Depreciation and amortization | ||||||||||||||||
| Operating loss | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Other income (expense) | ||||||||||||||||
| Other income (expense) | ( | ) | ( | ) | ( | ) | ||||||||||
| Interest expense | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Realized loss on equity investment | ( | ) | ( | ) | ||||||||||||
| Change in fair value of convertible debt | ( | ) | ( | ) | ||||||||||||
| Gain on extinguishment of liabilities | ||||||||||||||||
| Total other income (expense) | ( | ) | ( | ) | ( | ) | ||||||||||
| Net loss | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Series A preferred dividends | ||||||||||||||||
| Net loss attributable to common stockholders | $ | ( | ) | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||
| Weighted average shares outstanding | ||||||||||||||||
| Basic | ||||||||||||||||
| Diluted | ||||||||||||||||
| Net loss per share - basic | $ | ( | ) | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||
| Net loss per share - diluted | $ | ( | ) | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||
See accompanying notes to the unaudited condensed consolidated financial statements.
| 3 |
AMAZE HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
For the Three and Six Month Periods Ended June 30, 2026 and 2025
(Unaudited)
Preferred Stock Series A | Preferred Stock Series B | Preferred Stock Series C | Preferred Stock Series D | Common Stock | Additional Paid-In | Accumulated | ||||||||||||||||||||||||||||||||||||||||||||||
| Shares | Amount | Shares | Amount | Shares | Amount | Shares | Amount | Shares | Amount | Capital | Deficit | Total | ||||||||||||||||||||||||||||||||||||||||
| Balance, December 31, 2024 | $ | $ | $ | $ | $ | $ | $ | ( | ) | $ | ||||||||||||||||||||||||||||||||||||||||||
| Accrued preferred dividends, Series A | — | — | — | — | — | ( | ) | ( | ) | |||||||||||||||||||||||||||||||||||||||||||
| Issuance of Series C preferred stock and warrants | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||
| Issuance of Series D preferred stock and warrants | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net loss | — | — | — | — | — | ( | ) | ( | ) | |||||||||||||||||||||||||||||||||||||||||||
| Balance, March 31, 2025 | $ | $ | $ | $ | $ | $ | $ | ( | ) | $ | ||||||||||||||||||||||||||||||||||||||||||
| Accrued preferred dividends, Series A | — | — | — | — | — | ( | ) | ( | ) | |||||||||||||||||||||||||||||||||||||||||||
| Issuance cost in conjunction with name change | — | — | — | — | — | ( | ) | ( | ) | |||||||||||||||||||||||||||||||||||||||||||
| Issuance of Series C preferred stock and warrants | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||
| Issuance of commitment shares with securities purchase agreement | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||
| Issuance of common stock for services | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||
| Common stock issued in connection with reverse stock split | — | — | — | — | ( | ) | ||||||||||||||||||||||||||||||||||||||||||||||
| Warrants issued in conjunction with debt | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
| Conversion of Series A preferred stock | ( | ) | ( | ) | — | — | — | ( | ) | |||||||||||||||||||||||||||||||||||||||||||
| Conversion of Series B preferred stock | — | ( | ) | ( | ) | — | — | ( | ) | |||||||||||||||||||||||||||||||||||||||||||
| Conversion of Series D preferred stock | — | — | — | ( | ) | ( | ) | |||||||||||||||||||||||||||||||||||||||||||||
| Net loss | — | — | — | — | — | ( | ) | ( | ) | |||||||||||||||||||||||||||||||||||||||||||
| Balance, June 30, 2025 | $ | $ | $ | $ | $ | $ | $ | ( | ) | $ | ||||||||||||||||||||||||||||||||||||||||||
Preferred Stock Series A | Preferred Stock Series B | Preferred Stock Series C | Preferred Stock Series D | Common Stock | Additional Paid-In | Accumulated | ||||||||||||||||||||||||||||||||||||||||||||||
| Shares | Amount | Shares | Amount | Shares | Amount | Shares | Amount | Shares | Amount | Capital | Deficit | Total | ||||||||||||||||||||||||||||||||||||||||
| Balance, December 31, 2025 | $ | $ | $ | $ | $ | $ | $ | ( | ) | $ | ||||||||||||||||||||||||||||||||||||||||||
| Accrued preferred dividends, Series A | — | — | — | — | — | ( | ) | ( | ) | |||||||||||||||||||||||||||||||||||||||||||
| Common stock issued under Equity Line of Credit | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||
| Common stock issued under At-The-Market Offering | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||
| Issuance of commitment shares with securities purchase agreement | — | — | — | — | ( | ) | ||||||||||||||||||||||||||||||||||||||||||||||
| Conversion of Series A preferred stock and accrued dividends | ( | ) | ( | ) | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||
| Conversion of Series B preferred stock | — | ( | ) | ( | ) | — | — | ( | ) | |||||||||||||||||||||||||||||||||||||||||||
| Conversion of convertible notes payable | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||
| Equity-based compensation | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net loss | — | — | — | — | — | ( | ) | ( | ) | |||||||||||||||||||||||||||||||||||||||||||
| Balance, March 31, 2026 | $ | $ | $ | $ | $ | $ | $ | ( | ) | $ | ||||||||||||||||||||||||||||||||||||||||||
| Common stock issued under Equity Line of Credit | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||
| Common stock issued under At-The-Market Offering | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||
| Issuance of commitment shares with securities purchase agreement | — | — | — | — | ( | ) | ||||||||||||||||||||||||||||||||||||||||||||||
| Conversion of Series A preferred stock and accrued dividends | ( | ) | ( | ) | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||
| Equity-based compensation | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net loss | — | — | — | — | — | ( | ) | ( | ) | |||||||||||||||||||||||||||||||||||||||||||
| Balance, June 30, 2026 | $ | $ | $ | $ | $ | $ | $ | ( | ) | $ | ||||||||||||||||||||||||||||||||||||||||||
See accompanying notes to the unaudited condensed consolidated financial statements.
| 4 |
AMAZE HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
| Six Months Ended June 30, | ||||||||
| 2026 | 2025 | |||||||
| Cash flows from operating activities | ||||||||
| Net loss | $ | ( | ) | $ | ( | ) | ||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
| Amortization of original issue discount | ||||||||
| Depreciation and amortization expense | ||||||||
| Amortization of right of use asset | ||||||||
| Realized loss on equity investment | ( | ) | ||||||
| Change in fair value of convertible notes payable | ||||||||
| Gain on extinguishment of liabilities | ( | ) | ( | ) | ||||
| Equity-based compensation | ||||||||
| Inventory write-downs | ||||||||
| Allowance for doubtful accounts | ||||||||
| Changes in operating assets and liabilities | ||||||||
| Accounts receivable | ||||||||
| Inventories | ||||||||
| Prepaid expenses and other | ( | ) | ( | ) | ||||
| Interest receivable | ( | ) | ( | ) | ||||
| Accounts payable | ||||||||
| Accrued compensation | ||||||||
| Accrued creator commissions | ||||||||
| Settlement payable | ( | ) | ||||||
| Accrued expenses | ( | ) | ( | ) | ||||
| Accrued sales tax | ( | ) | ||||||
| Deferred revenue | ( | ) | ||||||
| Operating lease | ( | ) | ||||||
| Net cash used in operating activities | ( | ) | ( | ) | ||||
| Cash flows from investing activities | ||||||||
| Cash acquired through acquisition (Note 2) | ||||||||
| Capitalized internally developed software | ( | ) | ||||||
| Intangible asset acquired in Kast acquisition | ( | ) | ||||||
| Issuance of note receivable | ( | ) | ||||||
| Net cash used in investing activities | ( | ) | ( | ) | ||||
| Cash flows from financing activities | ||||||||
| Proceeds from debt, net of issuance costs | ||||||||
| Proceeds from financing arrangement, net of issuance costs | ||||||||
| Proceeds from convertible notes payable and warrants | ||||||||
| Repayment of debt | ( | ) | ( | ) | ||||
| Deferred offering costs | ||||||||
| Warrants issued in conjunction with debt | ||||||||
| Issuance of common stock in conjunction with securities purchase agreement | ||||||||
| Issuance of common stock from Equity Line of Credit, net of issuance costs | ||||||||
| Issuance of common stock from At-The-Market Offering, net of issuance costs | ||||||||
| Proceeds from issuance of Series C preferred stock – net of issuance costs | ||||||||
| Net cash provided by financing activities | ||||||||
| Net increase (decrease) in cash | ( | ) | ||||||
| Cash - beginning of period | ||||||||
| Cash - end of period | $ | $ | ||||||
| Supplemental disclosure of non-cash investing and financing activities | ||||||||
| Series A preferred dividends converted to common stock | $ | $ | ||||||
| Right of use asset obtained in exchange for operating lease | $ | $ | ||||||
| Convertible notes converted to common stock | $ | $ | ||||||
| Acquisition through issuance of Series D and Merger Warrants | $ | $ | ||||||
| Repayment of debt with investment | $ | $ | ||||||
| Forgiveness of note receivable and interest with note payable and interest from Acquisition | $ | $ | ||||||
| Warrants issued in conjunction with debt | $ | $ | ||||||
| Issuance cost in conjunction with name change | $ | $ | ||||||
| Accrued Series A dividends | $ | $ | ||||||
See accompanying notes to the unaudited condensed consolidated financial statements.
| 5 |
AMAZE HOLDINGS, INC.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Nature of Business
Effective March 24, 2025, Fresh Vine Wine, Inc. was renamed “Amaze Holdings, Inc.” (“Amaze”). Amaze Holdings, Inc. and its condensed consolidated subsidiaries (the “Company,” “our,” “we”), is an innovative software company dedicated to empowering creators by providing comprehensive software solutions and services that facilitate e-commerce, social commerce, integrated commerce selling experiences, and the distribution of a premium wine brand. The Company is a Nevada corporation. In March 2025, the Company completed the acquisition of Amaze Software, Inc., see Note 2.
Principles of Consolidation and Basis of Presentation
The Company’s condensed consolidated financial statements have been prepared and are presented in accordance with United States generally accepted accounting principles (“U.S. GAAP”) for the Company and its consolidated subsidiaries. The Company consolidates entities in which we have a controlling financial interest, typically the result of a majority voting interest. All significant intercompany accounts and transactions have been eliminated. The condensed consolidated financial statements include, in the opinion of management, all adjustments, consisting of normal and recurring items, necessary for the fair presentation of the condensed consolidated financial statements.
Liquidity, Going Concern, and Management Plan
Historically,
the Company has incurred losses, which has resulted in an accumulated deficit of approximately $
The
Company received net proceeds of approximately $
The Company’s ability to continue as a going concern is dependent on its ability to meet its liquidity needs through a combination of factors including but not limited to, cash and cash equivalents, working capital and strategic capital raises. The ultimate success of these plans is not guaranteed.
In considering our forecast for the next twelve months and the current cash and working capital as of the filing of this Form 10-Q, such matters create a substantial doubt regarding the Company’s ability to meet its financial needs and continue as a going concern.
The Company will need additional debt or equity financing to sustain existing operations. If adequate financing is not available, the Company will be forced to take measures to severely reduce our expenses and business operations or discontinue them completely. Such financing, if available, may be dilutive. At the current reduced pace of incurring expenses and with receipt of additional proceeds pursuant to the available ELOC and ATM and the receipt of proceeds from expected sales, the Company projects that the existing cash balance along with ELOC and ATM proceeds will be sufficient to fund current operations into 2027, after which additional financing or capital may be needed to satisfy obligations. Additional financing may not be available on favorable terms or at all. If additional financing is available, it may be highly dilutive to existing shareholders and may otherwise include burdensome or onerous terms. The Company’s inability to raise additional working capital in a timely manner would negatively impact the ability to fund operations, generate revenues, maintain or grow the business and otherwise execute the Company’s business plan, leading to the reduction or suspension of operations and ultimately potentially ceasing operations altogether and initiating bankruptcy proceedings. Should this occur, the value of any investment in the Company’s securities would be adversely affected.
| 6 |
These factors raise substantial doubt about the Company’s ability to continue as a going concern. The condensed consolidated financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
Reverse Stock Split
The
Company effected a
Business Combination Agreement with Adifex
On November 3, 2024, the Company entered into a Business Combination Agreement (the “Business Combination Agreement”) with (i) Amaze Holdings Inc., a Delaware corporation and wholly owned subsidiary of the Company (“Pubco”), (ii) VINE Merger Sub Inc., a Delaware corporation and wholly owned subsidiary of Pubco (“VINE Merger Sub”), (iii) Adifex Merger Sub LLC, a Delaware limited liability company and wholly owned subsidiary of Pubco (“Adifex Merger Sub”), and (iv) Adifex Holdings LLC, a Delaware limited liability company (“Adifex”). On March 7, 2025, the parties mutually agreed to terminate the Business Combination Agreement.
Agreement and Plan of Merger with Amaze Software, Inc.
On March 7, 2025, the Company completed the acquisition of Amaze Software, Inc. (the “Acquisition”), pursuant to the Amended and Restated Agreement and Plan of Merger dated as of March 7, 2025 (the “Merger Agreement”) by and among the Company, Amaze Holdings Inc., a Delaware corporation and wholly owned subsidiary of the Company (“Merger Sub”), Amaze Software, Inc., a Delaware corporation, the stockholders of Amaze Software, Inc., and Aaron Day, solely in his capacity as the Holders’ Representative. Amaze Software, Inc. is an end-to-end, creator-powered commerce platform offering tools for seamless product creation, advanced e-commerce solutions, and scalable managed services.
Pursuant
to the Merger Agreement, (i) Merger Sub merged with and into Amaze Software, Inc. with Amaze Software, Inc. as the surviving company
and a wholly owned subsidiary of the Company, and (ii) the aggregate merger consideration paid by the Company in connection with the
acquisition included shares of the Company’s Series D Convertible Preferred Stock, par value $ per share (“Series
D Preferred Stock”), plus warrants (the “Merger Warrants”) to purchase an aggregate of
Asset Purchase Agreement of Foodchannel.com LLC
On November 7, 2025, the Company entered into an Asset Purchase Agreement (the “Asset Purchase Agreement”) with Food Channel Amaze Company LLC, a wholly-owned subsidiary of the Company (“Purchaser”), Foodchannel.com LLC, a Missouri limited liability company (“Seller”), Solaris Media, Inc., a New York corporation and Intuience, LLC, a Missouri limited liability company. Subject to the terms and conditions of the Asset Purchase Agreement, on November 7, 2025, Purchaser acquired all of the assets of Seller related to an online platform for creators and consumers focused on culinary content, including the name “Food Channel” and all intellectual property related to the Seller. See Note 2.
Asset Purchase Agreement of Kast
As
of May 15, 2026, the Company entered into a Kast Asset Purchase Agreement under which the Company’s wholly owned subsidiary
agreed to acquire certain intellectual property assets which are the subject of an April 7, 2025 Amaze Partnership Agreement. The
stated purchase price is $
Accounting Estimates
Management uses estimates and assumptions in preparing these financial statements in accordance with U.S. GAAP. Those estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported revenues and expenses. Actual results could differ from those estimates. Significant items subject to such estimates and assumptions include allowance for doubtful accounts, allowance for inventory obsolescence, capitalization of costs associated with internally developed software, debt accounted for under the fair value option, equity-based compensation for employees and non-employees, and the valuation of deferred tax assets.
Cash
The Company maintains its accounts at four financial institutions. At times throughout the year, the Company’s cash balances may exceed amounts insured by the Federal Deposit Insurance Corporation. The Company has not experienced any losses in such accounts and believes it is not exposed to any significant credit risk.
| 7 |
Computer Equipment
Computer equipment is stated at cost, less accumulated depreciation. Additions and improvements to computer equipment are capitalized at cost. Depreciation of owned assets are computed using the straight-line method over the estimated useful lives. The cost of assets sold or retired, and the related accumulated depreciation, are removed from the accounts and any resulting gains or losses are reflected in other income (expense) for the period. Expenditures for maintenance and repairs are charged to expense as incurred.
Intangibles
The Company capitalizes the fair value of intangible assets acquired in business combinations, costs incurred to acquire intangible assets in asset acquisitions and internally developed software. Intangible assets are amortized on a straight-line basis over their estimated economic useful lives. Useful lives on definite-lived intangible assets range from three to nine years. The Company performs valuations of assets acquired and liabilities assumed on each acquisition accounted for as a business combination and allocates the purchase price of each acquired business to its respective net tangible and intangible assets. Acquired intangible assets include trade names, trademarks, content library, customer relationships and developed technologies. Intangible assets, including internally developed software, are subject to annual impairment tests or upon triggering event and no impairments were recorded for the periods presented.
Capitalized internally developed software costs
The Company capitalizes certain costs in the development of its e-commerce platform when (i) the preliminary project stage is completed, (ii) management has authorized further funding for the completion of the project, and (iii) it is probable that the project will be completed and performed as intended. These capitalized costs include personnel and related expenses for employees and costs of third-party contractors who are directly associated with and who devote time to internal-use software projects. Capitalization of these costs ceases once the project is substantially complete and the software is ready for its intended purpose. Costs incurred for significant upgrades and enhancements to the Company’s e-commerce platform are also capitalized. Costs incurred for training, maintenance and minor modifications or enhancements are expensed as incurred. Capitalized software development costs are amortized using the straight-line method over an estimated useful life of five years.
During the three months ended June 30, 2026 and
2025, the Company amortized approximately $
Goodwill
Goodwill represents the excess of the purchase price over the fair value of the net identifiable assets acquired and liabilities assumed in business combinations. The goodwill generated from the business combinations is primarily related to the value placed on the employee workforce and expected synergies. Judgment is involved in determining if an indicator or change in circumstances relating to impairment has occurred. Such changes may include, among others, a significant decline in expected future cash flows, a significant adverse change in the business climate, and unforeseen competition.
The goodwill test is performed at least annually, or more frequently if events or changes in circumstances indicate that the asset might be impaired. The annual impairment test includes an option to perform a qualitative assessment of whether it is more likely than not that a reporting unit’s fair value is less than its carrying value; the qualitative test may be performed prior to, or as an alternative to, performing a quantitative goodwill impairment test. If, after assessing the totality of events or circumstances, the Company determines that it is more likely than not that the fair value of a reporting unit is less than its carrying value, then the Company is required to perform the quantitative goodwill impairment test. Otherwise, no further analysis is required.
The Company operates under one reporting unit. The quantitative impairment test involves the comparison of the fair value of the reporting unit to its carrying value. The Company calculates the fair value of each reporting unit using either (i) a discounted cash flows analysis that converts future cash flow amounts into a single discounted present value amount or (ii) a market approach. The Company assesses the valuation methodology based upon the relevance and availability of the data at the time that the valuation is performed. The Company compares the estimate of fair value for the reporting unit to the carrying value of the reporting unit. If the carrying value is greater than the estimate of fair value, an impairment loss will be recognized in the amount of the excess.
The
Company performs its annual impairment test during the fourth quarter of the fiscal year. There was
Inventories
Inventories primarily include bottled wine which is carried at the lower of cost (calculated using the average cost method) or net realizable value.
The
Company reduces the carrying value of inventories that are obsolete or for which market conditions indicate cost will not be recovered
to estimated net realizable value. The Company’s estimate of net realizable value is based on analysis and assumptions including,
but not limited to, historical experience, future demand, and market requirements. Reductions to the carrying value of inventories are
recorded in cost of revenues. As of June 30, 2026 and December 31, 2025, the Company had recorded an inventory allowance of approximately
$
| 8 |
Deferred Offering Costs
Deferred offering costs primarily consist of legal fees and any other fees relating to the Company’s At-The-Market Offering, which became effective in October 2025. The deferred offering costs will be capitalized as incurred and will be offset against the sale of common stock over the period of the Company’s offering.
Revenue recognition
E-commerce
The Company’s e-commerce revenue reflects merchandise sales, digital product sales and shipping domestically and internationally. Revenues are recognized as the Company transfers control of promised goods or services to customers, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services. Each contract includes a single performance obligation to transfer control of the product to the customer. Control is transferred when the product is either shipped or delivered, depending on the shipping terms, at which point the Company recognizes the transaction price for the product as revenue at a point in time. The Company has elected to account for shipping and handling as a fulfillment activity, with amounts billed to customers for shipping and handling included in total revenue.
ASC Topic 606, Revenue from Contracts with Customers (“ASC 606”) notes that when another party is involved in providing goods or services to a customer, the entity should determine whether the nature of its promise is a performance obligation to provide the specified goods or services itself (that is, the entity is a principal) or to arrange for those goods or services to be provided by the other party (that is, the entity is an agent). The Company does not bear responsibility for inventory losses and does not have pricing determination; therefore, the Company has determined it is the agent and revenue is therefore recognized as net sales.
Subscriptions
The Company also offers the option to have Amaze host custom domain names where subscribers can choose from available options. The annual fees vary depending on selections made at time of subscription. The Company also offers an option where subscribers can connect their store to their already established domain name. Each subscription includes a single type of performance obligation to transfer control of the subscription to the customer. Revenue is recognized over time, on a time elapsed method, as the customer simultaneously receives and consumes the benefits.
Wine Products
The Company’s wine revenue reflects the sale of wine domestically in the U.S. to wholesale distributors or DTC customers. Under ASC 606, the Company recognizes revenue when control of the promised good is transferred to the customer in an amount that reflects the consideration for which the Company is expected to be entitled to receive in exchange for those products. Each contract includes a single type of performance obligation to transfer control of the product to the customer. Control is transferred when the product is either shipped or delivered, depending on the shipping terms, at which point the Company recognizes the transaction price for the product as revenue. The Company has elected to account for shipping and handling as a fulfillment activity, with amounts billed to customers for shipping and handling included in total revenue.
| 9 |
Except for e-commerce and subscription revenues, products are sold for cash or on credit terms. Credit terms are established in accordance with local and industry practices, and typically require payment within 30-60 days of delivery or shipment, as dictated by the terms of each agreement. E-commerce and subscription revenues are generally paid immediately at the time of order by a customer. The Company has elected the practical expedient to not account for significant financing components as its payment terms are less than one year, and the Company determines the terms at contract inception.
The following table presents the percentages of total consolidated revenue disaggregated by sales channels for the three and six months ended June 30, 2026 and 2025:
| Three months ended | Six months ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Direct to consumer | % | % | % | % | ||||||||||||
| E-commerce | % | % | % | % | ||||||||||||
| Subscriptions | % | % | % | % | ||||||||||||
| Total revenue | % | % | % | % | ||||||||||||
Contract Balances and Receivables
When the Company receives pre-orders or payment from a customer prior to transferring the product or services under the terms of a contract, the Company records deferred revenue, which represents a contract liability. The Company will record deferred revenue when cash is collected from customers prior to the shipment date. The Company does not recognize revenue until control of the product is transferred and the performance obligation is met. When the Company does not receive payment from a customer prior to or at the transfer of the product under the terms of a contract, the Company records an accounts receivable.
Contract
liabilities as of June 30, 2026, December 31, 2025, and January 1, 2025 were approximately $
Receivables
with customers as of June 30, 2026, December 31, 2025, and January 1, 2025, were $
Fair Value of Financial Instruments
The Company’s accounting for fair value measurements of assets and liabilities that are recognized or disclosed at fair value in the financial statements on a recurring or nonrecurring basis adheres to the Financial Accounting Standards Board (FASB) fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to measurements involving significant unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy are as follows:
| 10 |
| ● | Level 1 Inputs: Unadjusted quoted prices in active markets for identical assets or liabilities accessible to the Company at the measurement date. |
| ● | Level 2 Inputs: Other than quoted prices included in Level 1 inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the asset or liability. |
| ● | Level 3 Inputs: Unobservable inputs for the asset or liability used to measure fair value to the extent that observable inputs are not available, thereby allowing for situations in which there is little, if any, market activity for the asset or liability at measurement date. |
The level in the fair value hierarchy within which a fair measurement in its entirety falls is based on the lowest level input that is significant to the fair value measurement in its entirety.
| June 30, 2026 | ||||||||||||
| Level 1 | Level 3 | Total | ||||||||||
| Liabilities | ||||||||||||
| 2025 August convertible note payable | $ | $ | $ | |||||||||
| 2025 September convertible notes payable | ||||||||||||
| December 31, 2025 | ||||||||||||
| Level 1 | Level 3 | Total | ||||||||||
| Asset | ||||||||||||
| Note receivable | $ | $ | $ | |||||||||
| Liabilities | ||||||||||||
| 2025 August convertible note payable | $ | $ | $ | |||||||||
| 2025 September convertible notes payable | ||||||||||||
The carrying values of cash, accounts receivable, accounts payable, deferred revenue and other financial working capital items approximate fair value at June 30, 2026 and December 31, 2025, due to the short maturity nature of these items.
Income Taxes
The Company accounts for income taxes in accordance with Codification Topic 740, Income Taxes, which requires that we recognize a current tax liability or asset for current taxes payable or refundable and a deferred tax liability or asset for the estimated future tax effects of temporary differences and carryforwards to the extent they are realizable. The Company considers future taxable income and feasible tax planning strategies in assessing the need for a valuation allowance against our deferred tax assets at the end of each quarter. If the Company determines that it is more likely than not that we will realize our deferred tax assets in the future in excess of the net recorded amount over a reasonably short period of time, a reduction of the valuation allowance would increase income in the period such determination was made. Likewise, if we determine that it is more likely than not that we will not realize all or part of our net deferred tax asset in the future, an increase to the valuation allowance would be charged to income in the period such determination was made.
The Company recognizes uncertain tax positions in accordance with ASC 740 on the basis of evaluating whether it is more likely than not that the tax positions will be sustained upon examination by tax authorities. For those tax positions that meet the more-likely-than not recognition threshold, the Company recognizes the largest amount of tax benefit that is more than 50 percent likely to be realized upon ultimate settlement. The Company recognizes interest and/or penalties related to uncertain tax positions in income tax expense. There were no uncertain tax positions as of June 30, 2026 or December 31, 2025, and as such, no interest or penalties were recorded to income tax expense. As of June 30, 2026 and December 31, 2025, the Company has no unrecognized tax benefits. There are no unrecognized tax benefits included on the balance sheet that would, if recognized, impact the effective tax rate. The Company does not anticipate there will be a significant change in unrecognized tax benefits within the next 12 months.
Equity-Based Compensation
The Company measures equity-based compensation cost at the grant date based on the fair value of the award and recognizes the compensation expense over the requisite service period, which is generally the vesting period. The Company recognizes any forfeitures as they occur.
| 11 |
The Company measures equity-based compensation when the service inception date precedes the grant date based on the fair value of the award as an accrual of equity-based compensation and adjusts the cost to fair value at each reporting date prior to the grant date. In the period in which the grant occurs, the cumulative compensation cost is adjusted to the fair value at the date of the grant.
See Note 12 for further discussion of equity-based compensation incurred in 2026 and 2025.
Gain on Extinguishment of Liabilities
Under ASC 405-20, the Company recognizes gains or losses arising from the extinguishment of liabilities, depending on the nature of the contract and the underlying transaction. A gain on extinguishment is considered to occur when the parties to a contract agree to terminate or modify their obligations in exchange for a negotiated payment or other consideration. Gains are recognized when all performance obligations under the contract have been satisfied or legally extinguished, and the consideration paid is less than the carrying amount of any liabilities derecognized or assets transferred.
For
the three months ended June 30, 2026 and 2025, the Company recorded gains resulting from the extinguishment of certain liabilities
of approximately $
Advertising
The
Company expenses the costs of advertising as incurred. Advertising expenses were approximately $
Basic net loss per common share is computed by dividing net loss by the weighted-average number of common shares outstanding during each period. Diluted net loss per share of common shares includes the effect, if any, from the potential exercise or conversion of securities, such as convertible preferred stock, debt, equity awards and warrants, which would result in the issuance of incremental shares of common shares. For diluted net loss per share, the weighted-average number of common shares is the same for basic net loss per share due to the fact that when a net loss exists, dilutive securities are not included in the calculation as the impact is anti-dilutive. For all periods presented, basic and diluted net loss per share are the same, as any additional share equivalents would be anti-dilutive. As the Company has reported a net loss for all periods presented, diluted net loss per common share is the same as basic net loss per common share.
| June 30, 2026 | December 31, 2025 | |||||||
| Warrants | ||||||||
| Preferred stock | ||||||||
| Restricted stock units | ||||||||
| Stock options | ||||||||
Application of New or Revised Accounting Standards
Pursuant to the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”), a company constituting an “emerging growth company” is, among other things, entitled to rely upon certain reduced reporting requirements and is eligible to take advantage of an extended transition period to comply with new or revised accounting standards applicable to public companies.
The Company is an emerging growth company and has elected to use this extended transition period for complying with new or revised accounting standards that have different effective dates for public and private companies until the earlier of the date that the Company (i) is no longer an emerging growth company or (ii) affirmatively and irrevocably opts out of the extended transition period provide in the JOBS Act.
| 12 |
Recently Issued Accounting Pronouncements
In November of 2024, the FASB issued ASU 2024-03, Disaggregation of Income Statement Expenses, to provide disaggregated disclosures of specific expense categories underlying all relevant income statement expense line items on an annual and interim basis. The disclosure requirements will be applied on a prospective basis, with the option to apply it retrospectively. The effective date for the standard is for fiscal years beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027. Early adoption is permitted. The Company is evaluating ASU 2024-03 to determine its impact on our financial statements.
In December of 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which includes amendments that enhance income tax disclosures, primarily through standardization and disaggregation of income tax rate reconciliation categories and income taxes paid by jurisdiction. The amendments are effective for annual periods beginning after December 15, 2025, with early adoption permitted, and may be applied either prospectively or retrospectively. The Company is currently evaluating ASU 2023-09 to assess the impact on our financial statement disclosures and to determine the transition method in which the new guidance will be adopted.
In 2025, the FASB issued ASU 2025-06, Intangibles—Goodwill and Other—Internal-Use Software (Subtopic 350-40): Targeted Improvements to the Accounting for Internal-Use Software. The ASU removes references to software project development stages and requires capitalization of internal-use software costs to begin when management authorizes and commits to funding the project and it is probable the project will be completed and the software will perform its intended function, subject to an assessment of significant development uncertainty. The amendments are effective for annual periods beginning after December 15, 2027, and interim periods within those annual periods, with early adoption permitted; entities may apply the guidance on a prospective, modified, or retrospective basis. Because the Company capitalizes costs related to the development of its e-commerce platform, the amendments may affect the timing of when capitalization begins and the related disclosures. The Company is currently evaluating the impact of adoption on its condensed consolidated financial statements.
2. ACQUISITION
Amaze Software
On March 7, 2025, the Company completed the acquisition of Amaze Software, Inc. (the “Acquisition”), pursuant to the Amended and Restated Agreement and Plan of Merger dated as of March 7, 2025 (the “Merger Agreement”) by and among the Company, Amaze Holdings Inc., a Delaware corporation and wholly owned subsidiary of the Company (“Merger Sub”), Amaze Software, Inc., a Delaware corporation (“Amaze Software”), the stockholders of Amaze Software, and Aaron Day, solely in his capacity as the Holders’ Representative. Amaze Software is an end-to-end, creator-powered commerce platform offering tools for seamless product creation, advanced e-commerce solutions, and scalable managed services.
Pursuant
to the Merger Agreement, (i) Merger Sub merged with and into Amaze Software with Amaze Software as the surviving company and a wholly
owned subsidiary of the Company, and (ii) the aggregate merger consideration paid by the Company in connection with the Acquisition included
shares of the Company’s Series D Preferred Stock, plus Merger Warrants to purchase an aggregate of
The Acquisition was recorded as a business combination based on a valuation of assets acquired and liabilities assumed at their acquisition date fair values using unobservable inputs that are supported by little or no market activity and are significant to the fair value of the assets and liabilities (“Level 3” inputs). The following table details the approximate purchase price allocation as of the acquisition date:
| Cash | $ | |||
| Accounts receivable | ||||
| Prepaid expenses and other | ||||
| Computer equipment, net | ||||
| Intangibles | ||||
| Goodwill | ||||
| Accounts payable | ( | ) | ||
| Accrued expenses | ( | ) | ||
| Accrued sales tax | ( | ) | ||
| Accrued creator commission | ( | ) | ||
| Settlement payable | ( | ) | ||
| Deferred revenues | ( | ) | ||
| Note payable, current portion | ( | ) | ||
| Total net assets acquired | $ |
Goodwill represents the excess of the purchase price consideration over the valuation of the net assets acquired.
| 13 |
Food Channel
On
November 7, 2025 (“Closing Date”), the Company entered into the Asset Purchase Agreement with Food Channel Amaze Company
LLC, a wholly-owned subsidiary of the Company (“Purchaser”), Foodchannel.com LLC, a Missouri limited liability company (“Seller”
or “Food Channel”), Solaris Media, Inc., a New York corporation (“Solaris”) and Intuience, LLC, a Missouri limited
liability company (“Intuience,” and together with Solaris, the “Owners”). Subject to the terms and conditions
of the Asset Purchase Agreement, on November 7, 2025, Purchaser acquired all of the assets of Seller (as more particularly described
in the Asset Purchase Agreement, the “Acquired Assets”) related to an online platform for creators and consumers focused
on culinary content (the “Business”), including the name “Food Channel” and all intellectual property related
to the Business. The aggregate purchase price for the Acquired Assets is approximately $
The total purchase price as determined by the Company is approximately as follows:
| Estimated | % of | |||||||
| Fair Value | Total | |||||||
| Content library (IP) | $ | % | ||||||
| Trademarks | % | |||||||
| Goodwill | % | |||||||
| Gross assets acquired | $ | % | ||||||
Based on guidance provided by ASC Topic 805, Business Combinations, the Company has recorded the Food Channel asset purchase as an asset acquisition due to the determination that substantially all of the fair value of the assets acquired was concentrated in a group of similar identifiable assets. The Company believes the “substantially all” criterion was met with respect to the acquired intellectual property (i.e., content library and trademarks) based on the Company’s internal valuation models. These models assigned value to the acquired intellectual property based on estimated future cash flows over the life of the respective patents and patent applications.
The purchase consideration, plus transaction costs, was allocated to the individual assets according to their fair values as a percentage of the total fair value of the assets purchased, with no goodwill recognized. Based on the Company’s internal valuation performed, the total fair value of the net assets acquired was attributable to the content library (IP) and trademarks. The total purchase consideration was allocated based on the relative estimated fair value of such assets as follows:
| Estimated Fair Value | % of Total | Allocated Purchase Price | % of Total | |||||||||||||
| Content library (IP) | $ | % | $ | % | ||||||||||||
| Trademarks | % | % | ||||||||||||||
| Goodwill | % | % | ||||||||||||||
| Net assets acquired | $ | % | $ | % | ||||||||||||
Kast
On May 15, 2026, the Company acquired the intellectual property associated with the “Kast” streaming platform (the “Kast Assets”) from Evasyst, Inc. and Live Current Media, Inc. pursuant to a Kast Asset Purchase Agreement. The acquired assets consist of the Kast platform source code and a portfolio of related registered internet domain names. The Company did not acquire the subscriber or user base, customer data, business processes, hosting infrastructure, or any associated goodwill, and assumed no liabilities of the sellers.
The Company accounted for the transaction as an asset acquisition, as substantially all of the fair value of the gross assets acquired is concentrated in a group of similar identifiable intangible assets. Accordingly, the aggregate cost was allocated to the assets acquired based on their relative fair values, and no goodwill was recognized. Because substantially all of the acquired value relates to the Kast platform source code, which was functional and in service at the acquisition date, and the value of the related domain names was determined to be immaterial, the acquired assets are presented as a single class of developed technology.
The acquired intangible asset is subject to amortization on a straight-line basis over their estimated useful lives and have no significant residual value.
The
total purchase price is up to $
3. INVENTORIES
Inventory
is primarily bottled wine which is carried at the lower of cost (calculated using the average cost method) or net realizable value.
The Company recorded approximately $
| June 30, 2026 | December 31, 2025 | |||||||
| Inventory – finished goods | $ | $ | ||||||
| 14 |
4. PREPAIDS AND OTHER EXPENSES
Prepaid expenses and other assets approximately consist of the following at:
| June 30, 2026 | December 31, 2025 | |||||||
| Prepaid creator commissions | $ | $ | ||||||
| Payroll deposit | ||||||||
| Prepaid insurance | ||||||||
| Prepaid software | ||||||||
| Vendor deposits | ||||||||
| Other | ||||||||
| Prepaids | ||||||||
| VAT taxes | ||||||||
| Security deposits | ||||||||
| Total | $ | $ | ||||||
5. NOTE RECEIVABLE
Amaze Software
The
Company and Amaze Software entered into a forgivable promissory note (the “Amaze Forgivable Note”) effective October 28,
2024, under which the Company agreed to lend to Amaze Software the principal sum of up to $
EST Media
On
December 15, 2025, the Company entered into a Convertible Subordinated Promissory Note (the “EST Media Note”) with EST Media,
Inc. (“EST Media”), pursuant to which Amaze agreed to provide financing to EST Media in exchange for a subordinated convertible
promissory note. Under the terms of the EST Media Note, Amaze advanced funds to EST Media that accrue interest and are payable at maturity
unless earlier converted in accordance with the terms of the Note. The EST Media Note provides that, upon the closing of a qualified
equity financing by EST Media that meets specified minimum financing thresholds (a “Qualified Financing”), the outstanding
principal and accrued interest under the EST Media Note will automatically convert into shares of the same class of equity securities
issued in such financing at a conversion price equal to the lesser of (i) 80% of the price per share paid by investors in the Qualified
Financing or (ii) the price per share implied by a specified valuation cap. If a Qualified Financing does not occur prior to the maturity
date, the outstanding principal and accrued interest become due and payable in cash, unless otherwise converted pursuant to the terms
of the Note. In addition, upon certain change-of-control transactions involving EST Media, the holder may be entitled to receive a repayment
amount equal to the outstanding principal plus a premium. The EST Media Note is unsecured, subordinated to certain senior indebtedness
of EST Media, and includes customary representations, covenants, and events of default for transactions of this nature. As of June 30,
2026, the Company recorded a 100% allowance for the note receivable of $
6. COMPUTER EQUIPMENT
Computer equipment consisted of the following at:
| June 30, 2026 | December 31, 2025 | |||||||
| Computer equipment | $ | $ | ||||||
| Accumulated depreciation | ( | ) | ( | ) | ||||
| Total | $ | $ | ||||||
The
Company has a useful life of
| 15 |
7. INTANGIBLE ASSETS
Intangible assets consisted of the following at:
| June 30, 2026 | December 31, 2025 | |||||||
| Trade name | $ | $ | ||||||
| Trademarks | ||||||||
| Content library (IP) | ||||||||
| Customer relationships | ||||||||
| Developed technology | ||||||||
| Internally developed software | ||||||||
| Less: accumulated amortization | ( | ) | ( | ) | ||||
| Internally developed software – in progress | ||||||||
| Total | $ | $ | ||||||
In
June 2026, the Company placed into service internally developed software that had been a work in progress from November 2025 through
June 2026. The Company has useful lives of
The Company’s estimated future amortization of intangible assets was approximately as follows:
| Years Ending December 31, (unaudited) | Amount | |||
| 2026 (remaining) | $ | |||
| 2027 | ||||
| 2028 | ||||
| 2029 | ||||
| 2030 | ||||
| Thereafter | ||||
| Total | $ | |||
8. ACCRUED EXPENSES
Accrued expenses approximately consist of the following at:
| June 30, | December 31, | |||||||
| 2026 | 2025 | |||||||
| Accrued refunds | $ | $ | ||||||
| Accrued interest | ||||||||
| Accrued Series A Preferred Stock dividends | ||||||||
| Legal and professional | ||||||||
| Other accrued expenses | ||||||||
| Total | $ | $ | ||||||
9. OPERATING LEASE
In
January 2026, the Company entered into an operating lease agreement related to office space rental agreement in California. The Company
also leases office space in Kentucky under a short-term lease ending in December 2026 in exchange for lease payments of approximately
$
To determine the present value of minimum future lease payments for the operating lease at the inception of the lease, the Company was required to estimate a rate of interest that we would have to pay to borrow on a collateralized basis over a similar term an amount equal to the lease payments in a similar economic environment (the “incremental borrowing rate” or “IBR”).
The Company determined the appropriate IBR by estimating the rate it would pay to borrow, on a collateralized basis, an amount equal to the lease payments over a term comparable to the lease, using its recent secured borrowing costs as a starting point and adjusting for current risk-free Treasury yields and the specific lease term.
Individual components of the total lease cost incurred by the Company for the six months ended June 30, 2026 were approximately as follows:
| June 30, | June 30, | |||||||
| 2026 | 2025 | |||||||
| Operating lease expense | $ | $ | ||||||
Minimum rental payments under operating lease are recognized on a straight-line basis over the term of the lease.
| 16 |
The Company’s amount of future minimum lease payments under operating lease are as follows as of June 30, 2026:
| Amount | ||||
| Undiscounted future minimum lease payments: | ||||
| 2026 (remaining months) | $ | |||
| 2027 | ||||
| 2028 | ||||
| 2029 | ||||
| 2030 | ||||
| Thereafter | ||||
| Total | ||||
| Amount representing imputed interest | ( | ) | ||
| Total operating lease liability | ||||
| Current portion of operating lease liability | ( | ) | ||
| Total | $ | |||
The weighted-average remaining lease term and weighted-average discount rate are as follows:
| June 30, | June 30, | |||||||
| 2026 | 2025 | |||||||
| Weighted-average remaining lease term | $ | - | ||||||
| Weighted-average discount rate | % | |||||||
10. NOTES PAYABLE
Set forth below is a summary of the Company’s outstanding notes payable as of June 30, 2026 and December 31, 2025:
| June 30, | December 31, | |||||||
| 2026 | 2025 | |||||||
| August 2025 convertible notes | $ | $ | ||||||
| September 2025 convertible notes | ||||||||
| Food Channel convertible notes | ||||||||
| Less: discount on convertible notes | ( | ) | ( | ) | ||||
| Total convertible notes, net of discount | ||||||||
| 2023 bridge notes | ||||||||
| Blue Hawk, LLC promissory notes | ||||||||
| 2025 note payable | ||||||||
| Less: discount on notes | ( | ) | ||||||
| Total notes payable, net of discount | ||||||||
| Total | $ | $ | ||||||
| 17 |
2025 Notes Payable
In
July 2025, the Company entered into a subordinated secured promissory note with an unaffiliated accredited investor, resulting in gross
proceeds of $
Multiple secured and subordinated promissory notes were either exchanged or amended and restated to convertible debt in August and September 2025. See “August 2025 Convertible Notes” and “September 2025 Convertible Notes” below.
All
notes are secured by the assets of the Company and are subordinated to existing senior secured indebtedness. The notes are non-convertible,
carry no prepayment penalties, and include customary events of default provisions, including non-payment, bankruptcy, and breach of covenants.
Upon default, interest rates may increase retroactively to
2025 OID Notes
In
February 2025, the Company entered into a securities purchase agreement with three accredited investors, pursuant to which the Company
agreed to sell up to an aggregate principal amount of $
August 2025 Convertible Notes
On
May 28, 2025, the Company issued two Subordinated Secured Promissory Notes to individual investors, each with a stated principal amount
of $
On
August 11, 2025, the Company and the investors entered into Amended and Restated Convertible Promissory Notes (“A&R Notes”),
which amended, restated, and modified the Original Notes without constituting a novation. The amendments extended the maturity date to
In
accordance with ASC 470-50-40-2, the Company treated the Original Notes as extinguished and recognized a $
| 18 |
In
connection with the amendment, one of the investors agreed to lend an additional $, increasing their total principal to $
Due
to a certain embedded redemption feature upon an event of default within one of the A&R Notes that was required to bifurcated (the
“FVO A&R Note”) the Company elected to account for the FVO A&R Note and all embedded features at fair value at inception.
Subsequent changes in fair value are recorded as a component of non-operating income (loss) in the condensed consolidated statements
of operations. As a result of electing the fair value option, $
For
the three and six months ended June 30, 2026, the Company recorded approximately $
The following table presents the change in fair value of the FVO A&R Note for the periods identified, as a level 3 financial instrument:
| Balance, January 1, 2026 | $ | |||
| FVO A&R Note issued | ||||
| Change in fair value | ||||
| Balance, June 30, 2026 – FVO A&R Note | $ |
Upon
issuance of the Second A&R Note, the Company capitalized $
Interest
expense on the Second A&R Note totaled approximately $
The following table presents the Second A&R Note as of June 30, 2026:
| Second A&R Note principal | $ | |||
| Debt discount (OID) | ( | ) | ||
| Carrying value of A&R Notes | ||||
| Plus: accrued interest | ||||
| Total A&R Notes and accrued interest | $ |
The A&R Notes matured on August 11, 2026. As of the filing date of this Quarterly Report, the Company had not repaid the outstanding principal and accrued interest due under the A&R Notes, resulting in an event of default. On August 7, 2026, the Company and the holders entered into a Joint Forbearance Agreement, pursuant to which the holders agreed to temporarily forbear from exercising their rights and remedies with respect to the default for a period beginning on the maturity date and ending on the earliest of September 1, 2026, the occurrence of a termination event specified in the agreement, or the mutual written agreement of the parties. Interest continues to accrue on the outstanding obligations at the contract rate during the forbearance period. The forbearance does not waive the event of default or extend the maturity date, and all rights and remedies of the holders are expressly reserved and may be exercised upon expiration or termination of the forbearance period.
September 2025 Convertible Notes
On
September 11, 2025, the Company entered into a securities purchase agreement (the “September 2025 Purchase Agreement”) with
certain holders of its secured original issue discount notes (the “Prior Notes”). Under the terms of the September 2025 Purchase
Agreement, the investors agreed to purchase approximately $
In
accordance with ASC 470-50-40-2, the Company treated the Prior Notes as extinguished and recognized a $
| 19 |
The
New Convertible Notes are senior secured obligations of the Company and will mature on March 11, 2026, which was extended to December 31, 2026. The New Convertible Notes bear interest at an annual rate
of
The
New Convertible Promissory Notes contain a
Under the terms of the September 2025 Purchase Agreement, the investors have the right to participate in future issuances by the Company of common stock or common stock equivalents for cash consideration, indebtedness or a combination thereof until the 18-month anniversary of the date of the September 2025 Purchase Agreement, in an amount up to 25% of such financing. The Company also agreed not to effect or enter into any agreement to effect any issuance of common stock or common stock equivalents involving a Variable Rate Transaction (as defined in the Purchase Agreement), for so long as any investor holds any New Convertible Notes. In addition, if, any time until the New Convertible Notes are no longer outstanding, the Company proposes to offer and sell securities in a subsequent financing, each investor may elect, in its sole discretion, to exchange all or a portion of such investor’s New Convertible Note for securities of the same type issued in such subsequent financing, based on 110% the principal amount of the New Convertible Note then outstanding.
Due
to certain embedded features of the New Convertible Notes that were required to be bifurcated, the Company elected to account for
the New Convertible Notes and all the embedded features at fair value at inception. Subsequent changes in fair value are recorded as
a component of non-operating income (loss) in the condensed consolidated statements of operations. As a result of electing the fair
value option, $
| 20 |
The following table presents the New Convertible Notes as of June 30, 2026, as level 3 financial instruments:
| Balance, January 1, 2026 | $ | |||
| New convertible notes issued | ||||
| Payments | ( | ) | ||
| Change in fair value | ||||
| Balance, June 30, 2026 – Convertible Notes FVO | $ |
As part of the Acquisition of Amaze Software, the Company assumed the following debt:
2023 Bridge Notes
These
notes were assumed in the Amaze Software Acquisition, see Note 2. As of June 30, 2026, the principal balance of this debt was
approximately $
Blue Hawk, LLC notes payable
These
notes were assumed in the Acquisition, see Note 2. As of June 30, 2026, the principal balance of this debt is approximately $
Amaze Holdings, Inc Forgiven Note Payable
The
Company assumed a $
Principal maturities of the Company’s debt obligations are approximately:
| Years Ending December 31, | Amount | |||
| 2026 (remaining) | $ | |||
| 2027 | ||||
| 2028 | ||||
| 2029 | ||||
| 2030 | ||||
| Total | $ | |||
11. STOCKHOLDERS’ EQUITY
Series A Convertible Preferred Stock
On July 27, 2023, the Company filed with the Secretary of State of the State of Nevada a Certificate of Designation of Preferences, Rights and Limitations of Series A Convertible Preferred Stock, par value $ per share (the “Series A Preferred Stock”), which was amended on August 1, 2023 prior to the issuance of any shares of Series A Preferred Stock by filing Amendment No. 1 thereto (as so amended, the “Series A Certificate”). The Series A Certificate designates shares of the Company’s undesignated preferred stock as Series A Preferred Stock and establishes the rights and preferences of Series A Preferred Stock.
| 21 |
On August 2, 2023, the Company entered into a Securities Purchase Agreement with two accredited investors (the “Purchasers”) pursuant to which the Company agreed to issue and sell in a private placement shares of Series A Preferred Stock.
Pursuant
to the Securities Purchase Agreement, the Purchasers collectively agreed to purchase up to shares of Series A Preferred Stock
at a per share purchase price equal to $ (the “Stated Value”), for total gross proceeds of up to $
Each
share of Series A Preferred Stock is convertible, at any time and from time to time from and after the date of the Initial Closing
at the option of the holder thereof, into the number of shares of common stock (“Conversion Shares”) calculated by
dividing the Stated Value by a conversion price of $
Upon any liquidation, dissolution or winding-up of the Company, whether voluntary or involuntary, the holders of Series A Preferred Stock will (i) first be entitled to receive out of the assets, whether capital or surplus, of the Company an amount equal to 150% times the Stated Value for each share of Series A Preferred Stock before any distribution or payment shall be made to the holders of any junior securities and (ii) then be entitled to participate in the distribution of remaining assets with the holders of common stock on an as-if-converted to common stock basis (disregarding for such purposes any conversion limitations).
Each
holder of a share of Series A Preferred Stock is entitled to receive dividends payable, subject to certain conditions, in cash or shares
of common stock (“Dividend Shares”) valued as either (i) the then applicable conversion price, or (ii)
The shares of Series A Preferred Stock will vote with the common stock as a single class on all matters submitted to a vote of stockholders of the Company. The Preferred Shares will vote on an as-converted to common stock basis, if and as applicable; however, solely for purposes of determining voting rights, the conversion price shall be equal to the most recent closing sale price of the common stock as of the execution and delivery of the Securities Purchase Agreement.
| 22 |
The Series A Preferred Stock meets the requirements for permanent equity classification as prescribed by the authoritative guidance.
The following table summarizes accrued dividends, net of amounts converted to common stock, that the Company is legally obligated to pay at:
| June 30, 2026 | December 31, 2025 | |||||||
| Series A preferred stock | $ | $ | ||||||
The following activity is related to Series A Preferred Stock converted during the six months ended below:
| June 30, 2026 | June 30, 2025 | |||||||
| Series A preferred stock converted shares | ||||||||
| Series A preferred stock dividends converted | $ | $ | ||||||
Series B Convertible Preferred Stock
On March 14, 2024, the Company filed with the Secretary of State of the State of Nevada a Certificate of Designation of Preferences, Rights and Limitations of Series B Convertible Preferred Stock (the “Series B Certificate”). The Series B Certificate designates shares of the Company’s undesignated preferred stock as Series B Convertible Preferred Stock, par value $ per share (the “Series B Preferred Stock”) and establishes the rights and preferences of Series B Preferred Stock.
During
2024, the Company entered into securities purchase agreements with accredited investors pursuant to which the Company agreed to issue
and sell in a private placement shares of Series B Preferred Stock. In 2024, shares of Series B Preferred Stock had been sold
for a total in gross proceeds of $
Each
share of Series B Preferred Stock shall be convertible at the option of the holder thereof into the number of shares of common stock
(“Conversion Shares”) calculated by dividing the stated value of $
(the “Stated Value”) by the conversion price of $
| 23 |
Upon any liquidation, dissolution or winding-up of the Company, the holders of Series B Preferred Stock will be entitled to be paid, on a pari passu basis with the payment of the liquidation preference afforded to holders of Series A Preferred Stock and any other class or series of capital stock that expressly ranks pari passu with the Series B Preferred Stock in liquidation preference, an amount equal to 150% times the Stated Value, plus any accrued but unpaid dividends, before any distribution or payment will be made to the holders of common stock. Any remaining assets available for distribution will be distributed pro rata among the holders of shares of Series A Preferred Stock, Series B Preferred Stock, Series C Preferred Stock, Series D Preferred Stock and common stock.
Except for stock dividends or distributions for which adjustments are to be made pursuant to antidilution provisions of the Series B Certificate, holders of Series B Preferred Stock shall be entitled to receive dividends on shares of Series B Preferred Stock equal (on an as-if-converted-to-Common-Stock basis) to and in the same form as dividends actually paid on shares of the common stock when, as and if such dividends are paid on shares of the common stock.
The Series B Preferred Stock will vote with the common stock and the Series A Preferred Stock as a single class on all matters submitted to a vote of stockholders of the Company. The shares of Series B Preferred Stock will vote on an as-converted to common stock basis, if and as applicable; however, solely for purposes of determining voting rights, the Conversion Price with respect to each share of Series B Preferred Stock shall be equal to the most recent closing sale price of the common stock as of the execution and delivery of the securities purchase agreement or other subscription or similar agreement pursuant to which such share of Series B Preferred Stock was issued by the Company.
The
Company previously engaged The Oak Ridge Financial Services Group, Inc. (“Oak Ridge”) to serve as a financial advisor to
the Company in connection with capital raising activities. In connection with the Series B Preferred Stock offering, the Company has
agreed to pay Oak Ridge a cash fee equal to
There was no issuance activity of the Series B Preferred Stock for the six months ended June 30, 2026 and 2025.
The following activity is related to Series B Preferred Stock converted during the six months ended below:
| June 30, 2026 | June 30, 2025 | |||||||
| Series B Preferred Stock shares converted | ||||||||
The Series B Preferred Stock meets the requirements for permanent equity classification as prescribed by the authoritative guidance.
Series C Convertible Preferred Stock
On March 25, 2025, the Company filed with the Secretary of State of the State of Nevada a Certificate of Designation of Preferences, Rights and Limitations of Series C Convertible Preferred Stock (the “Series C Certificate”). The Series C Certificate designates shares of the Company’s undesignated preferred stock as Series C Convertible Preferred Stock, par value $ per share (the “Series C Preferred Stock”) and establishes the rights and preferences of Series C Preferred Stock.
| 24 |
During
the first quarter of 2025, the Company entered into Securities Purchase Agreements with accredited investors pursuant to which the Company
agreed to sell in a private placement shares of Series C Preferred Stock at a purchase price of $ per share, plus warrants to purchase
common stock at an exercise price of $
Each
share of Series C Preferred Stock shall be convertible at the option of the holder thereof into the number of shares of common stock
(“Conversion Shares”) calculated by dividing the stated value of $
(the “Stated Value”) by the conversion price of $
Upon any liquidation, dissolution or winding-up of the Company, the holders of Series C Preferred Stock will be entitled to be paid, on a par passu basis with holders of any parity securities, including Series A Preferred Stock and Series B Preferred Stock, an amount equal to the Stated Value, plus any accrued but unpaid dividends, before any distribution or payment will be made to the holders of junior securities, including Series D Preferred Stock and common stock. Any remaining assets available for distribution to stockholders will be distributed among the holders of Series A Preferred Stock, Series B Preferred Stock, Series C Preferred Stock, Series D Preferred Stock and common stock, pro rata based on the number of shares held by each such holder on an as-if converted basis.
Holders of Series C Preferred Stock are entitled to receive dividends (on an as-if converted basis) equal to and in the same form as dividends actually paid on shares of the common stock when, as and if such dividends are paid on shares of the common stock.
The Series C Preferred Stock will vote with the common stock as a single class on an as-converted basis on all matters submitted to a vote of the Company’s stockholders. In addition, solely for purposes of determining voting rights (and not the Conversion Ratio), the conversion price will be equal to the most recent closing sale price of the common stock as of the date of execution and delivery of the Series C Purchase Agreement pursuant to which such share of Series C Preferred Stock was initially issued.
| 25 |
The
Company previously engaged Oak Ridge to serve as a non-exclusive financial adviser to the Company in connection with its capital raising
activities. The Company has agreed to pay Oak Ridge a cash fee equal to
The issuance activity of the Series C Preferred Stock for the six months ended below:
| June 30, 2026 | June 30, 2025 | |||||||
| Series C Preferred Stock shares issued | ||||||||
| Net proceeds | $ | $ | ||||||
There were no conversions of Series C Preferred Stock during the six months ended June 30, 2026 and 2025.
The Series C Preferred Stock meets the requirements for permanent equity classification as prescribed by the authoritative guidance.
Series D Convertible Preferred Stock
On March 7, 2025, the Company filed with the Secretary of State of the State of Nevada a Certificate of Designation of Preferences, Rights and Limitations of Series D Convertible Preferred Stock (the “Series D Certificate”). The Series D Certificate designates shares of the Company’s undesignated preferred stock as Series D Convertible Preferred Stock, par value $ per share (the “Series D Preferred Stock”) and establishes the rights and preferences of Series D Preferred Stock.
During
the first quarter of 2025, as the consideration paid in the Merger Agreement, the Company issued shares of Series D Preferred
Stock, plus warrants to purchase common stock at an exercise price of $
Each
share of Series D Preferred Stock is convertible at any time at the option of the holder into the number of shares of common stock (“Conversion
Shares”) calculated by dividing the stated value of $ (the “Stated Value”) by the conversion price of $
Upon the liquidation, dissolution or winding-up of the Company, the holders of Series D Preferred Stock will be entitled to be paid an amount equal to the Stated Value, plus any accrued but unpaid dividends, before any distribution or payment will be made to the holders of common stock. Any remaining assets available for distribution to stockholders will be distributed among the holders of Series A Preferred Stock, Series B Preferred Stock, Series C Preferred Stock, Series D Preferred Stock and common stock, pro rata based on the number of shares held by each such holder on an as-if converted basis.
| 26 |
Holders of Series D Preferred Stock are entitled to receive dividends (on an as-if converted basis) equal to and in the same form as dividends actually paid on shares of the common stock when, as and if such dividends are paid on shares of the common stock.
The Series D Preferred Stock will vote with the common stock as a single class on an as-converted basis on all matters submitted to a vote of the Company’s stockholders. In addition, solely for purposes of determining voting rights (and not the Conversion Ratio), the conversion price will be equal to the most recent closing sale price of the common stock as of the date of entering into the Merger Agreement pursuant to which such share of Series D Preferred Stock was initially issued.
The issuance activity of the Series D Preferred Stock for the six months ended below:
| June 30, 2026 | June 30, 2025 | |||||||
| Series D Preferred Stock shares issued | ||||||||
All shares of Series D Preferred Stock were converted in the second quarter of 2025.
Preferred Stock Liquidation Rights
Preferred
stock carries certain preference rights related to both the payment of dividends and as to payments upon liquidation in preference to
any other class or series of capital stock of the Company. With respect to distributions upon liquidation of the Company, the Series
A Preferred Stock, Series B Preferred Stock and Series C Preferred Stock rank senior to the Series D Preferred Stock and common stock
and rank equally among themselves. As of June 30, 2026, the liquidation preference of the preferred stock is as follows: first, Series
B Preferred Stock with a preference value of approximately $
Securities Purchase Agreement (equity line of credit)
On
May 6, 2025, the Company entered into a securities purchase agreement (the “Purchase Agreement”) with C/M Capital Master
Fund, LP (the “Purchaser”), pursuant to which the Company has the right, but not the obligation, to sell from time to time
to the Purchaser, and the Purchaser is obligated to purchase, up to the lesser of (i) $
The following is the activity from the ELOC for the six months ended below:
| June 30, 2026 | June 30, 2025 | |||||||
| Shares sold under ELOC | ||||||||
| Gross proceeds | $ | $ | ||||||
| Issuance costs | ( | ) | ||||||
| Net proceeds | $ | $ | ||||||
At-The-Market Offering
On
October 15, 2025, the Company launched an -at-the-market offering of up to $
| 27 |
Restricted Stock Units
In December 2025, the Company granted restricted stock units to executives of the Company and restricted stock units to its board members. These restricted stock units have vesting periods over the next three years.
In 2026, the Company granted shares restricted stock units to a consultant that vests over months and that vest over years.
Restricted stock unit activity as of and for the periods below was as follows:
| Number of RSUs | Weighted Average Remaining Contractual Term (Years) | |||||||
| Outstanding at December 31, 2025 | ||||||||
| Granted | ||||||||
| Vested or released | ( | ) | — | |||||
| Forfeited | — | |||||||
| Outstanding at June 30, 2026 | ||||||||
The Company recognized approximately $ and $ in equity-based compensation on restricted stock units for the three months ended June 30, 2026 and 2025, respectively. The Company recognized approximately $ and $ in equity-based compensation on restricted stock units for the six months ended June 30, 2026 and 2025, respectively.
Shares of Restricted Stock
In 2025, employees and contractors were granted a total of shares of restricted stock. The restricted stock award vested % on December 13, 2025.
In March 2026, the Company awarded shares of restricted stock to a consultant that vested % immediately. This consultant also received shares of restricted stock in June 2026 that vested % immediately.
Restricted stock activity as of and for the periods below was as follows:
| Number of RSs | Weighted Average Remaining Contractual Term (Years) | |||||||
| Outstanding at December 31, 2025 | — | |||||||
| Granted | ||||||||
| Vested or released | ( | ) | — | |||||
| Forfeited | — | |||||||
| Outstanding at June 30, 2026 | — | |||||||
Total equity-based compensation expense related to shares of restricted stock issuances was approximately $ and $ for the three months ended June 30, 2026 and 2025, respectively. Total equity-based compensation expense related to shares of restricted stock issuances was approximately $ and $ for the six months ended June 30, 2026 and 2025, respectively.
Stock Options
| Number of Options | Weighted Average Exercise Price | Weighted Average Remaining Contractual Term (Years) | ||||||||||
| Outstanding at December 31, 2025 | $ | |||||||||||
| Granted | — | |||||||||||
| Exercised | — | |||||||||||
| Forfeited | — | |||||||||||
| Outstanding at June 30, 2026 | $ | |||||||||||
| Exercisable at June 30, 2026 | $ | |||||||||||
Equity-based compensation expense totaling $ has been recognized relating to these stock options during the three and six months ended June 30, 2026 and 2025.
| 28 |
Warrants
Warrant activity as of and for the periods below was as follows:
| Number of Warrants | Weighted Average Exercise Price | Weighted Average Remaining Contractual Term (Years) | ||||||||||
| Outstanding at December 31, 2025 | $ | |||||||||||
| Granted | — | |||||||||||
| Vested or released | — | |||||||||||
| Forfeited | — | |||||||||||
| Outstanding at June 30, 2026 | $ | |||||||||||
The Company uses the Black-Scholes option-pricing model to estimate the fair value of equity-based awards. The inputs for the Black-Scholes valuation model require management’s significant assumptions. Prior to the Company’s IPO, the price per share of common stock was determined by the Company’s board based on recent prices of common stock sold in private offerings. Subsequent to the IPO, the price per share of common stock is determined by using the closing market price on the NYSE American on the grant date. The risk-free interest rate is based on the rate for U.S. Treasury securities at the date of grant with maturity dates approximately equal to the expected life at the grant date. The expected term for employee and non-employee awards ranged from to years based on industry data, vesting period, contractual period, among other factors. The expected volatility was estimated based on historical volatility information of the Company. The Company does not expect to pay dividends. For awards with a performance condition, stock compensation is recognized over the requisite service period if it is probable that the performance condition will be satisfied.
13. INCOME TAXES
The Company has federal and state net operating loss carryforwards with a full valuation allowance against the deferred tax assets as of June 30, 2026 and December 31, 2025. income tax expense or benefit was recorded for the three and six months ended June 30, 2026 and 2025 due to the Company’s net loss position.
14. CUSTOMER CONCENTRATION
For the three and six months ended June 30, 2026 and 2025, there was no customer concentration for the Company.
15. SEGMENT INFORMATION
The Company operates as a single reportable segment, “Amaze Software”, which represents e-commerce and subscription service operations. Management, including the Company’s chief operating decision makers “CODM” which includes Interim CEO and CFO Joel Krutz, reviews operating results and allocates resources on a consolidated basis. The accounting policies of the Amaze Software segment are the same as those described in Note 1, “Summary of Significant Accounting Policies.”
The CODM primarily evaluates segment performance based on segment revenues, segment gross margin and segment operating loss, which are used in the Company’s forecasting, pricing and compensation processes. The CODM also reviews net income (loss), which is consistent with consolidated net income (loss) as presented in the condensed consolidated statements of operations, to assess overall performance and return on assets and to make decisions regarding the allocation of capital, including reinvestment in the Amaze Software business, potential acquisitions and dividends. The Company does not have intra-entity sales or transfers. The measure of segment assets is reported on the condensed consolidated balance sheet as total consolidated assets.
16. COMMITMENTS AND CONTINGENCIES
License agreements
During
March 2021, the Company entered into two license agreements with certain equity investors for marketing and advertising services.
These two agreements were terminated during the third quarter of 2023 and the remaining prepaid license fee was expensed. The net
expense relating to the agreements was $
17. LEGAL PROCEEDINGS
Timothy Michaels
On February 24, 2022, Timothy Michaels, the former Chief Operating Officer of the Company, signed a Separation Agreement and Release (the “Separation Agreement”) in connection with the termination of his employment with the Company, which occurred on February 7, 2022.
On May 27, 2022, Mr. Michaels filed a complaint against the Company in the Fourth Judicial District Court, Hennepin County, Minnesota, alleging that the Company breached the Separation Agreement by including a restricted “lock-up” legend on shares of the Company’s common stock issued to Mr. Michaels pursuant to the Separation Agreement. The complaint also included counts alleging breach of the implied covenant of good faith and fair dealing, issuer liability under Minn. Stat. § 336.8-401 for delay in removing or directing the Company’s transfer agent to remove the lock-up legend from the shares, conversion and civil theft.
| 29 |
The
Company made a motion seeking dismissal of the conversion and civil theft counts, which was granted by the Fourth Judicial District Court,
Hennepin County, Minnesota on October 31, 2022. On August 9, 2023, the Company moved for summary judgment on Mr. Michaels’ remaining
claims. A jury trial commenced on January 23, 2024. During trial, on January 24, 2024, the Company filed a motion for judgement in favor
of the Company as a matter of law, which was denied by the Court. On January 25, 2024, the jury in the lawsuit rendered a verdict against
the Company awarding damages to Mr. Michaels in the amount of $
G&I IX Aviation LLC v. Teespring, Inc. et al.
Amaze
Holding Company LLC is a defendant in G&I IX Aviation LLC v. Teespring, Inc. et al., Case No. 23-CI-00220 in Boone County
Circuit Court, Kentucky. When Amaze acquired certain assets of Teespring, Inc., pursuant to an Asset Purchase Agreement in November 2022,
Teespring, Inc. leased commercial property located at 1201 Aviation Boulevard, Hebron, Kentucky, owned by Plaintiff G&I IX Aviation
LLC (“G&I”). During and after APA negotiations, Amaze attempted to assume the lease, but Plaintiff refused to consent
to the assignment of the lease unless Amaze paid previous obligations the landlord claimed Teespring. Inc. owed. Ultimately, G&I
and Amaze never signed a consent to assignment of the lease. Plaintiff provided a notice of default on December 15, 2022, and filed its
complaint against Teespring, Inc. and Amaze on February 1, 2023. Plaintiff demands approximately $
Dubow Decorating, Inc. v. Amaze Software, Inc.
Amaze
Software, Inc. is the Defendant and Counter-Plaintiff in Dubow Decorating, Inc. v. Amaze Software Inc., Case No. 05-CV-25-699, in the
Benton County District Court, State of Minnesota, filed on April 16, 2025. Dubow Decorating, Inc. (“Dubow”) was a
vendor for Amaze and provided printing services. Dubow sued Amaze claiming $
DinoCloud, Inc. v. Amaze Software, Inc.
Amaze
Software, Inc. is the Defendant in DinoCloud, Inc. v. Amaze Software, Inc., Case No. N24C-02-496 PAW, in the Superior Court of
the State of Delaware in and for New Castle County, filed on February 25, 2025 and served on the Company on April 28, 2025. Plaintiff
alleges breach of contract, breach of good faith and fair dealing, detrimental reliance, and unjust enrichment and claims $
Baron App, Inc. dba Cameo v. Amaze Holding Company LLC
Amaze
Holding Company LLC is the Defendant in Baron App, Inc., dba Cameo v. Amaze Holding Company LLC, Case No. 30-2025-01486631-CU-BC-NJC,
in the Superior Court of California, County of Orange. Plaintiff filed the Complaint on May 30, 2025. Plaintiff alleges breach of contract
and damages subject to proof in excess of $
18. SUBSEQUENT EVENTS
ATM Agreement
From
July 1, 2026 through August 13, 2026, the Company has sold shares of common stock for an aggregate purchase price of approximately
$
ELOC
From July 1, 2026 through August 13,
2026, the Company sold shares of common stock for an aggregate purchase price of approximately $
| 30 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the financial statements and related notes to those statements as included elsewhere in this Quarterly Report on Form 10-Q. In addition to historical financial information, the following discussion and analysis contains forward-looking statements that involve risks, uncertainties, and assumptions. See “Cautionary Statement Concerning Forward-Looking Statements.” Our actual results may differ materially from those anticipated in these forward-looking statements as a result of many factors, including those discussed in the section “Risk Factors” and elsewhere in this Quarterly Report on Form 10-Q.
Under this “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” “we,” “us,” “our” “Amaze Holdings,” “Amaze” and the “Company” refer to Amaze Holdings, Inc.
Overview
On March 7, 2025, Fresh Vine Wine, Inc., which subsequently changed its name to Amaze Holdings, Inc. completed the acquisition of Amaze Software, Inc. and its subsidiaries (“Amaze Software”). Accordingly, the financial results for the year ended December 31, 2025 reflect the full operations for Amaze Holdings, Inc. and its subsidiaries. This marks a significant corporate transition and strategic pivot toward a platform-based digital commerce business focused on enabling creators and brands to monetize through direct audience engagement.
The Company’s business is currently focused on operating a creator-focused, end-to-end commerce platform designed to streamline product sales, subscription offerings, and digital content delivery. Our tools support a diverse range of creators—from independent digital entrepreneurs to small businesses—by integrating storefront customization, payment processing, merchandising, and performance analytics. While the Amaze platform enables a variety of monetization models, our financial results are categorized into revenue channels consistent with historical presentation.
Amaze operates on an asset-light model, leveraging third-party resources, including custom and on-demand production facilities. This operational approach mitigates many risks associated with launching new brands, such as excess inventory and delays in product availability. By sourcing products from a network of geographically diverse suppliers, Amaze reduces reliance on any single vendor and enhances the availability and flexibility of product inputs. This is particularly crucial in today’s market, where there is a growing demand for local, just-in-time manufacturing solutions.
Merger Agreement
On March 7, 2025, the Company completed the acquisition of Amaze Software, Inc. (the “Acquisition”), pursuant to the Amended and Restated Agreement and Plan of Merger dated as of March 7, 2025 (the “Merger Agreement”) by and among the Company, Amaze Holdings Inc., a Delaware corporation and wholly owned subsidiary of the Company (“Merger Sub”), Amaze Software, Inc., the stockholders of Amaze Software, and Aaron Day, prior Chief Executive Officer of the Company.
Pursuant to the Merger Agreement, (i) Merger Sub merged with and into Amaze Software with Amaze Software as the surviving company and a wholly owned subsidiary of the Company, and (ii) the aggregate merger consideration paid by the Company in connection with the acquisition included 750,000 shares of the Company’s Series D Preferred Stock plus warrants (the “Merger Warrants”) to purchase an aggregate of 47,556 shares of the Company’s common stock.
The Acquisition was recorded as a business combination. The assets acquired and liabilities assumed have been recorded at their respective net book values until an assessment of the acquisition date fair values can be completed using unobservable inputs that are supported by little or no market activity and are significant to their fair value of the assets and liabilities (“Level 3” inputs). We expect to complete our purchase price allocation as soon as reasonably possible, including the assessment of the acquisition date fair values, not to exceed one year from the acquisition date. Adjustments to the preliminary purchase price allocation could be material.
| 31 |
Key Performance Indicators
Our key performance indicators that we use to evaluate our business, measure our performance, identify trends affecting our business, formulate financial projections and make strategic decisions is Gross Merchandise Value or GMV. Our key performance indicators may be calculated in a manner different than similar key performance indicators used by other companies.
The following table shows approximate GMV for the three and six months ended below:
| Three months ended | ||||||||
| June 30, 2026 | June 30, 2025 | |||||||
| Gross merchandise value | $ | 1,712,000 | $ | 2,880,000 | ||||
| Six months ended | ||||||||
| June 30, 2026 | June 30, 2025 | |||||||
| Gross merchandise value | $ | 3,443,000 | $ | 3,054,000 | ||||
Gross Merchandise Volume
GMV is the total dollar value of orders facilitated through our platform including certain apps and channels for which a revenue-sharing arrangement is in place in the period, net of refunds, and inclusive of shipping and handling, duty and value-added taxes. GMV does not represent revenue earned by us (see Note 1-Summary of Significant Accounting Policies-Revenue Recognition-E-commerce). However, the volume of GMV facilitated through our platform is an indicator of the success of our merchants and the strength of our platform. Our merchant solutions revenues are also directionally correlated with the level of GMV facilitated through our platform. We intend to report GMV on a quarterly basis.
Key Financial Metrics
The following table shows key financial metrics for the three and six months ended approximately below:
| Three months ended | Six months ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Revenues | $ | 620,000 | $ | 870,000 | $ | 1,089,000 | $ | 930,000 | ||||||||
| Gross income | $ | 543,000 | $ | 788,000 | $ | 977,000 | $ | 785,000 | ||||||||
| Net loss | $ | (4,422,000 | ) | $ | (5,048,000 | ) | $ | (10,032,000 | ) | $ | (7,137,000 | ) | ||||
Components of Results of Operations and Trends That May Impact Our Results of Operations
Revenues
As a result of the Acquisition, our revenues consist primarily of merchandise sold to fans of creators around the world, which together comprise our creator channel, and directly to individual consumers through our marketplace channel. Revenues generally represent gross merchandise and digital product sales reduced by costs of production and markups and commissions provided to creators. Shipping billed to customers, reduced by costs paid to delivery suppliers is also included in Revenues. For merchandise sales, revenues are recognized at time of shipment or delivery, depending on the shipping terms. For any subscription sales, revenue is recognized as Monthly Active Users (“MAU”).
GMV consists of a markup or commission added to our wholesale price that we provide creators on our platforms.
The following factors and trends in our E-commerce business have driven our net revenue results and are expected to be key drivers of our net revenue for the foreseeable future:
Brand recognition: Building strong brand recognition is a cornerstone of our growth strategy as we work to position Amaze as a leading platform in the creator economy for both creators and consumers. As the platform scales, we are focused on driving visibility and awareness across multiple formats and marketing channels, leveraging both traditional methods and cutting-edge digital practices to create a lasting and recognizable presence in creators’ and consumers’ minds.
One of the most impactful sources of brand awareness comes through social media channels, which serve as a primary engagement driver for both creators and their audiences. By focusing on a social-first approach, we aim to cultivate a brand identity closely tied to modern, digital-first communities, where creators already engage with their fans. Campaigns targeting key verticals and personas across platforms such as Instagram, TikTok, X, and YouTube are designed to highlight the capabilities of our platform while amplifying the voices of our creators. This multi-channel strategy is intended to ensure that both creators and fans recognize Amaze as the go-to destination for personalized, creator-driven products and experiences.
Furthermore, our brand awareness and affinity are closely intertwined with the image, popularity, and success of the millions of creators on our platform. Creators actively promote our platform on a daily basis, building visibility for Amaze organically through their fan-focused activities. Most creators incorporate a direct link to their Amaze store through their personalized URLs to market and drive traffic to their storefronts. This approach creates a direct relationship between the creator’s brand and the Amaze platform, reinforcing our brand equity at scale.
| 32 |
We believe what sets Amaze apart is how we manage the creator-to-fan sales funnel while maintaining full control of key consumer data. Unlike some platforms that relinquish fan data to creators, Amaze centralizes the control and ownership of all fan interactions and data for purchases made within our ecosystem. When fans engage with any of our creators’ stores, whether on individual storefronts or in the broader marketplace, their activity is captured directly by Amaze. This strategic approach ensures that we retain granular insights into fan purchasing patterns, interests, and activity across the network.
Our ability to collect and analyze this database of fan behavior and buying patterns is a critical element of building long-term brand success. These insights enable us to design data-driven marketing strategies and personalized campaigns to re-engage fans, recommend new products, and fine-tune marketplace operations to maximize fan satisfaction and retention. By maintaining ownership of all marketing and consumer data, we believe Amaze is well-positioned to deepen brand loyalty and deliver highly relevant experiences, further cementing our reputation as the premier creator-driven platform.
As we continue to expand our marketing efforts, we are employing both traditional marketing initiatives and modern digital strategies to enhance Amaze’s visibility. Traditional tactics like sponsorships, partnerships, and event promotions work in tandem with influencer collaborations, creator-led advertisements, and organic social media campaigns. Together, these approaches amplify our reach and position Amaze as a household name among creators and fans alike.
Looking ahead, we see significant opportunity in leveraging our existing creator base to further amplify brand recognition. As creators succeed and grow their audiences, their affinity with the Amaze platform naturally amplifies their promotion. This symbiotic relationship ensures that as our creators grow their businesses, the Amaze brand becomes increasingly synonymous with creator success. By focusing on strategies that build awareness among creators and fans, while leveraging our unique control of fan interactions and data, we believe Amaze will continue to establish itself as a powerful and widely recognized brand in the creator economy.
With millions of daily interactions occurring on our platform and creators naturally bringing fans to Amaze, we are building an ecosystem where brand recognition and loyalty are deeply embedded, driving sustainable growth and trust in the platform. This holistic approach ensures that both creators and consumers see Amaze not just as a tool but as an indispensable partner in their shared creative journey.
Technology and Product evolution: As a relatively new, high-growth brand, we expect and seek to learn from our consumers. We intend to continuously evolve and refine our products to meet our consumers’ specific needs and wants, adapting our offering to maximize value for our consumers and stakeholders. We are constantly bringing on new suppliers, products and services to help creators in every step of their business evolution.
Distribution expansion and acceleration: With creators (sellers) in over 100 countries around the world, we expect to continue to bring on “in-country supply” from hundreds of new suppliers to lower shipping costs, delivery times and address local culture and trending needs.
Seasonality: In line with industry norms, we anticipate our net revenue peaking during the quarter spanning from October through December due to increased consumer demand around the major holidays. This is particularly true in our marketplace revenue channel, where marketing programs will often be aligned with the holiday season and product promotions will be prevalent.
| 33 |
Revenue Channels
For the six months ended June 30, 2026, our revenues were derived from the following channels:
| ● | Direct-to-Consumer (DTC) Channel: Includes all sales made directly to consumers. DTC also include wine sales from the Company’s legacy Fresh Vine operations. | |
| ● | E-commerce: Includes merchandise sales, digital product sales and shipping domestically and internationally through our owned and creator-operated storefronts. | |
| ● | Subscriptions: Includes subscription fees from Amaze hosting custom domain names where subscribers can choose from available options. |
Revenue Percentage by Channel
We calculate net revenue percentage by channel as net revenue made through our DTC channel, E-commerce and subscriptions, respectively, as a percentage of our total net revenue. We monitor net revenue percentage across revenue channels to understand the effectiveness of our distribution model and to ensure we are employing resources effectively as we engage customers.
Revenue percentages by channel for the three and six month periods were as follows:
| Three months ended | Six months ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Direct to consumer | — | % | 5.28 | % | 4.87 | % | 9.47 | % | ||||||||
| E-commerce | 85.01 | % | 82.26 | % | 78.39 | % | 75.91 | % | ||||||||
| Subscriptions | 14.99 | % | 12.46 | % | 16.74 | % | 14.62 | % | ||||||||
| Total revenue | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||
Cost of Revenues
Cost of revenues is comprised of all wine related direct product costs such as finished goods, processing fees and potentially inventory stocking fees, and domain hosting costs. Packaging is usually part of the shipping revenue which is separate from the merchandise revenue with a different gross margin target. We carry very little inventory, so our core supply chain function is to drive wholesale prices down while improving overall quality of product. We target different gross margins for physical products, digital products and freight. If we are reselling an existing branded product or a custom product, it might have a different gross margin attribution.
The Company breaks out shipping fees in all freight revenues. These fees are paid by end consumers at time of order and subsequently itemized within the cost of each individual sale. We push for all our suppliers to use our global freight accounts to maximize volume and discounts and to maintain healthy margins on freight.
For most of our physical products we regularly monitor the cost of blanks (base product) as we see very little movement over time in the personalization cost of a product, but we do have substantial buying power, and we do work aggressively with all the suppliers to get “best in class” pricing.
Gross Income (Loss)
Gross income (loss) is equal to our net revenue less cost of revenues.
Selling, General, and Administrative Expenses
Selling, general, and administrative expenses consist of selling expenses, marketing expenses, and general and administrative expenses. Selling expenses consist primarily of direct selling expenses in our managed services channels, including payroll and related costs, product samples, processing fees, and other outside service fees or consulting fees. Marketing expenses consist primarily of advertising costs to promote brand awareness, contract fees incurred because of significant agency partnership agreements, customer retention costs, payroll, and related costs. General and administrative expenses consist primarily of payroll and related costs.
Equity-Based Compensation
Equity-based compensation consists of the accounting expense resulting from our issuance of equity or equity-based grants issued in exchange for employee or non-employee services. We measure equity-based compensation cost at the grant date based on the fair value of the award and recognize the compensation expense over the requisite service period, which is generally the vesting period. We recognize any forfeitures as they occur.
| 34 |
Results of Operations
| Three months ended | Six months ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Revenues | $ | 619,621 | $ | 869,884 | $ | 1,088,674 | $ | 930,098 | ||||||||
| Cost of revenues | 76,417 | 82,372 | 112,075 | 145,162 | ||||||||||||
| Gross income | 543,204 | 787,512 | 976,599 | 784,936 | ||||||||||||
| Selling, general and administrative expenses | 3,990,912 | 4,881,391 | 8,523,094 | 6,768,134 | ||||||||||||
| Equity-based compensation | 167,631 | 190,359 | 327,214 | 190,359 | ||||||||||||
| Depreciation and amortization | 1,050,440 | 1,674 | 2,094,026 | 2,232 | ||||||||||||
| Loss from operations | (4,665,779 | ) | (4,285,912 | ) | (9,967,735 | ) | (6,175,789 | ) | ||||||||
| Other income (expense) | (4,391 | ) | (27,379 | ) | 16,497 | (139 | ) | |||||||||
| Interest expense | (67,428 | ) | (684,116 | ) | (205,302 | ) | (924,988 | ) | ||||||||
| Realized loss on equity investment | — | (50,760 | ) | — | (54,760 | ) | ||||||||||
| Change in fair value of convertible debt | (27,608 | ) | — | (287,460 | ) | — | ||||||||||
| Gain on extinguishment of liabilities | 343,366 | — | 412,286 | 18,301 | ||||||||||||
| Net loss | (4,421,840 | ) | (5,048,167 | ) | (10,031,714 | ) | (7,137,375 | ) | ||||||||
Comparison of the three months ended June 30, 2026 and 2025
Revenues, Cost of Revenues and Gross Income
| Three months ended | ||||||||||||||||
| June 30, | Change | |||||||||||||||
| 2026 | 2025 | $ | % | |||||||||||||
| Revenues | $ | 619,621 | $ | 869,884 | (250,263 | ) | (29 | )% | ||||||||
| Cost of revenues | 76,417 | 82,372 | (5,955 | ) | (7 | )% | ||||||||||
| Gross income (loss) | $ | 543,204 | $ | 787,512 | (244,308 | ) | (31 | )% | ||||||||
Revenue
Total revenues for the three months ended June 30, 2026 was approximately $620,000, down 29% from approximately $870,000 for the three months ended June 30, 2025. The decrease in revenues was primarily driven by a lower volume of sales transactions on our platform during the period as compared to the same period in the prior year. The decline reflects reduced transaction activity rather than a change in pricing.
Cost of Revenue and Gross Margin
Cost of revenue for the three months ended June 30, 2026 was approximately $76,000 as compared to $82,000 for the three months ended June 30, 2025. The Company recorded a $44,000 adjustment to the inventory reserve for the quarter ended June 30, 2026, otherwise our cost of revenues would have seen a larger decrease which is attributable to the work in improving margin profiles.
| 35 |
Selling, general and administrative expenses
| Three months ended | ||||||||||||||||
| June 30, | Change | |||||||||||||||
| 2026 | 2025 | $ | % | |||||||||||||
| Selling expenses | $ | 404,734 | $ | 657,585 | $ | (252,851 | ) | (38 | )% | |||||||
| Marketing expenses | 652,400 | 106,004 | 546,396 | 515 | % | |||||||||||
| General and administrative expenses | 2,933,778 | 4,117,802 | (1,184,024 | ) | (29 | )% | ||||||||||
| Total selling, general and administrative expenses | $ | 3,990,912 | $ | 4,881,391 | $ | (890,479 | ) | (18 | )% | |||||||
Selling, general and administrative expenses decreased by approximately $0.9 million, or 18%, to $4.0 million for the three months ended June 30, 2026, compared with $4.9 million for the three months ended June 30, 2025. The decrease was primarily attributable to the Company’s ongoing cost-optimization initiatives following the Acquisition, as well as a decrease in legal expenses of approximately $606,000. Legal expenses were higher in the prior-year period due to costs incurred in connection with the Company’s merger activities. Marketing expenses increased primarily due to the launch of a digital marketing campaign during the second quarter of 2026.
Equity-Based Compensation
Equity based compensation for the three months ended June 30, 2026 and 2025 totaled approximately $168,000 and $190,000, respectively. The Company has been consistently awarding equity-based compensation to employees and contractors between the two periods.
Depreciation and amortization
Depreciation and amortization for the three months ended June 30, 2026 and 2025 totaled approximately $1.1 million and $2,000, respectively. This was primarily a result of acquisition of $25.4 million in intangibles from the 2025 acquisitions (see Note 2). Amortization expense was $1.1 million and $0 for the three months ended June 30, 2026 and 2025, respectively.
Other Income and Expenses
Total other income (expenses) for the three months ended June 30, 2026 totaled approximately $244,000, which comprised of interest expense at approximately $67,000 and a loss of approximately $28,000 in change in fair value of convertible debt, both of which were due to 2025 financing instruments. The total other income included gain on extinguishment of liabilities of approximately $343,000. Total other expense for the three months ended June 30, 2025 totaled approximately $762,000. This was predominately comprised of approximately $684,000 in interest expense, other expense of $27,000 and a realized loss on equity investment of $51,000.
Net Loss
The net loss for the three months ended June 30, 2026 was approximately $4.4 million, or $(0.60) per share, compared to a net loss of $5.0 million, or $(25.16) per share, for the three months ended June 30, 2025.
Comparison of the six months ended June 30, 2026 and 2025
Revenues, Cost of Revenues and Gross Income
| Six months ended | ||||||||||||||||
| June 30, | Change | |||||||||||||||
| 2026 | 2025 | $ | % | |||||||||||||
| Revenues | $ | 1,088,674 | $ | 930,098 | 158,576 | 17 | % | |||||||||
| Cost of revenues | 112,075 | 145,162 | (33,087 | ) | (23 | )% | ||||||||||
| Gross income (loss) | $ | 976,599 | $ | 784,936 | 191,663 | 24 | % | |||||||||
Revenue
Total revenues for the six months ended June 30, 2026 was approximately $1.1 million, up 17% from approximately $930,000 for the six months ended June 30, 2025. The increase in revenues was mostly attributable to the addition of sales from Amaze as the Company closed the Acquisition in March 2025.
Cost of Revenue and Gross Margin
Cost of revenue for the six months ended June 30, 2026 was approximately $112,000 as compared to $145,000 for the six months ended June 30, 2025. The biggest difference between the two periods is mostly related to the cost of the wine business as the six months ended June 30, 2025 incurred $62,000 and $0 for the six months ended June 30, 2026. In addition, there was a $44,000 adjustment to wine inventory for the six months ended in June 30, 2026 under cost of revenues and $0 for the six months ended June 30, 2025.
| 36 |
Selling, general and administrative expenses
| Six months ended | ||||||||||||||||
| June 30, | Change | |||||||||||||||
| 2026 | 2025 | $ | % | |||||||||||||
| Selling expenses | $ | 829,747 | $ | 865,007 | $ | (35,260 | ) | (4 | )% | |||||||
| Marketing expenses | 1,236,475 | 112,973 | 1,123,502 | 994 | % | |||||||||||
| General and administrative expenses | 6,456,872 | 5,790,154 | 666,718 | 12 | % | |||||||||||
| Total selling, general and administrative expenses | $ | 8,523,094 | $ | 6,768,134 | $ | 1,754,960 | 26 | % | ||||||||
Selling, general, and administrative (SG&A) expenses increased to approximately $8.5 million in the six months ended June 30, 2026, compared to $6.8 million in the six months ended June 30, 2025. The increase primarily reflects higher operating costs associated with Amaze’s creator-focused business model, including personnel, legal and professional services related to the Acquisition, and marketing costs to support platform growth. We expect the composition and scale of SG&A to continue to shift as the consolidated operations continue to normalize post-Acquisition.
Equity-Based Compensation
Equity based compensation for the six months ended June 30, 2026 and 2025 totaled approximately $327,000 and $190,000, respectively. The Company began granting equity-based compensation after the Amaze Acquisition in March 2025 and therefore has seen an increase in equity-based compensation since then.
Depreciation and amortization
Depreciation and amortization for the six months ended June 30, 2026 and 2025 totaled approximately $2.1 million and $2,000, respectively. This increase was primarily a result of acquisition of $25.4 million in intangibles from the 2025 acquisitions (see Note 2). Amortization expense was $2.1 million and $0 for the six months ended June 30, 2026 and 2025, respectively.
Other Income and Expenses
Total other income (expenses) for the six months ended June 30, 2026 totaled approximately ($64,000), which was comprised of interest expense at approximately $205,000 and a loss of approximately $287,000 in change in fair value of convertible debt, both of which were due to 2025 financing instruments, and a gain on extinguishment of liabilities of approximately $412,000. Total other expenses for the six months ended June 30, 2025 totaled approximately $962,000. This was predominately comprised of approximately $925,000 in interest expense, $18,000 gain on extinguishment of liabilities, and a realized loss on equity investment of $55,000.
Net Loss
The net loss for the six months ended June 30, 2026 was approximately $10.0 million, or $(1.69) per share, compared to a net loss of $7.1 million, or $(49.36) per share, for the six months ended June 30, 2025.
| 37 |
Liquidity and Capital Resources
Cash Flows
| Six months ended | ||||||||
| June 30, | ||||||||
| 2026 | 2025 | |||||||
| Cash provided by (used in): | ||||||||
| Operating activities | $ | (7,176,257 | ) | $ | (3,902,281 | ) | ||
| Investing activities | (481,857 | ) | (308,314 | ) | ||||
| Financing activities | 7,160,066 | 4,365,631 | ||||||
| Net (decrease) increase in cash | $ | (498,048 | ) | $ | 155,036 | |||
Net cash used in operating activities was approximately $7.2 million and $3.9 million for the six months ended June 30, 2026 and 2025, respectively. Cash used in operating activities increased in the six months ended June 30, 2026 with the largest change being attributed to accounts payable.
Net cash used in investing activities was approximately $482,000 and $308,000 for the six months ended June 30, 2026 and 2025, respectively. The 2026 activity is from costs capitalized from internally developed software and the Kast acquisition. The 2025 activity was attributed to the note receivable issued to Amaze Software, Inc. prior to the Acquisition. See Note 2.
Net cash provided by financing activities was approximately $7.2 million and $4.4 million for the six months ended June 30, 2026 and 2025, respectively. In 2026, the Company received net $6.8 million from the ATM and net $1.3 million from the ELOC as well as paid $1.0 million towards debt. This is in comparison to 2025 which primarily had debt proceeds of $3.5 million and net proceeds from issuance of Series C Stock of approximately $785,000.
Our primary cash needs are for working capital purposes, such as funding operating expenses. We have funded our operations through equity and debt financings, as described under the caption “Financing Transactions” below.
We have incurred losses and negative cash flows from operations since our inception in May 2019, including net losses of approximately $10.0 million and $7.1 million during the six months ended June 30, 2026 and 2025, respectively. As of June 30, 2026, we had an accumulated deficit of approximately $94.5 million and a total stockholders’ equity of approximately $9.1 million. We expect to incur losses in future periods as we continue to operate our business and incur expenses associated with being a public company.
As of June 30, 2026, we had approximately $2.4 million in cash and $1.2 million in prepaid expenses. On June 30, 2026, current assets amounted to approximately $3.7 million and current liabilities were approximately $22.9 million, resulting in a working capital deficit (with working capital defined as current assets minus current liabilities) of approximately $19.2 million.
At the current pace of incurring expenses and with receipt of additional financing, including potential proceeds pursuant to the ELOC and ATM (see Note 11) and the receipt of proceeds from the expected sales, the Company projects that the existing cash balance will be sufficient to fund current operations into 2027. The Company may require additional debt or equity financing to satisfy its existing obligations and sustain existing operations. Additional financing may not be available on favorable terms or at all. If additional financing is available, it may be highly dilutive to existing stockholders and may otherwise include burdensome or onerous terms. The Company’s inability to raise additional working capital in a timely manner will negatively impact the ability to fund operations, generate revenues, maintain or grow the business and otherwise execute the Company’s business plan, leading to the reduction or suspension of operations and ultimately potentially ceasing operations altogether and initiating bankruptcy proceedings. Should this occur, the value of any investment in the Company’s securities would be adversely affected.
| 38 |
These factors raise substantial doubt about the Company’s ability to continue as a going concern. Our financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
Our ability to continue as a going concern in the future will be determined by our ability to generate sufficient cash flow to sustain our operations and/or raise additional capital in the form of debt or equity financing. Our forecast of cash resources is forward-looking information that involves risks and uncertainties, and the actual amount of our expenses could vary materially as a result of a number of factors. We have based our estimates on assumptions that may prove to be wrong, and our revenue could prove to be less and our expenses higher than we currently anticipate. Management does not know whether additional financing will be on terms favorable or acceptable to us when needed, if at all. If we are unable to generate sufficient cash flow to fund our operations and adequate additional funds are not available when required, management may need to curtail its sales and marketing efforts, which would adversely affect our business prospects, or we may be unable to continue operations.
Financing Transactions
We have funded our operations through debt and equity financing, as described in Item 7 (Management’s Discussion and Analysis of Financial Condition and Results of Operations) of our Annual Report on Form 10-K for the year ended December 31, 2025 under the caption “Financing Transactions,” and as described in this report under the caption “Liquidity and Capital Resources” and Notes 10 and 11 to our financial statements.
Critical Accounting Policies and Estimates
The Company’s significant accounting policies are detailed in “Note 1: Summary of Significant Accounting Policies” to the financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2025 and this Quarterly Report on Form 10-Q. The Company follows these policies in preparation of the financial statements.
Off-Balance Sheet Arrangements
We have not engaged in any off-balance sheet activities as defined in Item 303(a)(4) of Regulation S-K.
Accounting Standards and Recent Accounting Pronouncements
None.
Emerging Growth Company Status
Pursuant to the JOBS Act, a company constituting an “emerging growth company” is, among other things, entitled to rely upon certain reduced reporting requirements and is eligible to take advantage of an extended transition period to comply with new or revised accounting standards applicable to public companies. We are an emerging growth company and have elected to use this extended transition period for complying with new or revised accounting standards that have different effective dates for public and private companies until the earlier of the date we (i) are no longer an emerging growth company or (ii) affirmatively and irrevocably opt out of the extended transition period provided in the JOBS Act. Our financial statements may, therefore, not be comparable to those of other public companies that comply with such new or revised accounting standards.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Not required.
| 39 |
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), defines the term “disclosure controls and procedures” as those controls and procedures designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and that such information is accumulated and communicated to our management, including our principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.
Management, with the participation of our Interim Chief Executive Officer/Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act, as of June 30, 2026. Based on that evaluation, our Interim Chief Executive Officer/Chief Financial Officer concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) were not effective as of June 30, 2026 due to the material weaknesses in internal control over financial reporting as described below.
Material Weaknesses in Internal Control Over Financial Reporting; Remediation Activities
Management had previously determined that there were material weaknesses in our internal control over financial reporting resulting from (i) a lack of segregation of incompatible duties based on the limited number of employees responsible for the Company’s accounting and reporting functions and (ii) the lack of controls to prevent a misstatement in accounting for sales refunds, gross vs. net presentation of revenues, cash account foreign currency transaction adjustments, common stock issuances, fair value measurements (reviewing work by third party specialist) and accounts payable, and gain on extinguishment of liabilities in a timely manner. In an effort to remediate the material weakness in our internal control over financial reporting described above, we intend to take the actions to implement the processes described below.
Lack of segregation of duties. To ensure timely and accurate financial reporting, management is designing processes to keep authorization, recordkeeping, custody of assets, and reconciliation duties separate, and intends to reevaluate its overall staffing levels within the accounting, finance and information technology departments and may hire additional staff to enable segregation of duties.
Review of account reconciliations. To ensure timely and accurate financial reporting, management intends to design and implement additional internal controls to ensure proper support is obtained and reconciled in a timely manner for all general ledger accounts.
Once the above actions and processes have been in operation for a sufficient period of time for our management to conclude that the material weaknesses have been fully remediated and our internal controls over financial reporting are effective, we will consider these material weaknesses fully addressed.
Changes in Internal Control Over Financial Reporting
There were no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) during the fiscal quarter ended June 30, 2026 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
| 40 |
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
Timothy Michaels Lawsuit
On February 24, 2022, Timothy Michaels, the former Chief Operating Officer of the Company, signed a Separation Agreement and Release (the “Separation Agreement”) in connection with the termination of his employment with the Company, which occurred on February 7, 2022.
On May 27, 2022, Mr. Michaels filed a complaint against the Company in the Fourth Judicial District Court, Hennepin County, Minnesota, alleging that the Company breached the Separation Agreement by including a restricted “lock-up” legend on shares of the Company’s common stock issued to Mr. Michaels pursuant to the Separation Agreement. The complaint also included counts alleging breach of the implied covenant of good faith and fair dealing, issuer liability under Minn. Stat. § 336.8-401 for delay in removing or directing the Company’s transfer agent to remove the lock-up legend from the shares, conversion and civil theft.
The Company made a motion seeking dismissal of the conversion and civil theft counts, which was granted by the Fourth Judicial District Court, Hennepin County, Minnesota on October 31, 2022. On August 9, 2023, the Company moved for summary judgment on Mr. Michaels’ remaining claims. A jury trial commenced on January 23, 2024. During trial, on January 24, 2024, the Company filed a motion for judgement in favor of the Company as a matter of law, which was denied by the Court. On January 25, 2024, the jury in the lawsuit rendered a verdict against the Company awarding damages to Mr. Michaels in the amount of $585,976.25. On February 22, 2024, the Company filed a renewed motion for post-verdict judgment in favor of the Company as a matter of law. On February 26, 2024, the Judge in the lawsuit denied the renewed motion for post-verdict judgment. On March 25, 2024, Mr. Michaels filed a Notice and Application for Taxation of Costs and Disbursements. On March 26, 2024, the Company filed its Notice of Appeal. On March 26, 2024, Mr. Michaels served a motion for Pre-verdict and Prejudgment Interest. On March 27, 2024, a Notice of Entry of Judgment was filed and, on March 28, 2024, a Notice of Docketing of Judgment was entered. The Company appealed the verdict and the court of appeals affirmed the judgment in February 2025, which granted approximately $22,000 in additional damages to Mr. Michaels. On March 12, 2025, the Company petitioned the supreme court for review. On May 13, 2025, the supreme court denied the petition. On November 21, 2025, the Company tendered full payment of the judgment based on calculations of Mr. Michaels’ former counsel, but Mr. Michaels refused to recognize satisfaction of the judgment. On February 2, 2026, the Company filed a motion to compel satisfaction of the judgment and shortly thereafter tendered an additional $25,000 for post-judgment interest. On March 9 and 10, 2026, the Company filed motions to compel satisfaction of the same judgment docketed in California and to quash subpoenas served there. At June 30, 2026 and December 31, 2025, approximately $0 and $27,000, respectively, was accrued as a settlement payable. On April 2, 2026, the Minnesota court ordered the judgment satisfied. Mr. Michaels withdrew the subpoenas and satisfied the judgment in California. On April 17, 2026, the California court entered an order awarding the Company approximately $45,000 for its costs and attorneys’ fees incurred compelling satisfaction of the judgment. Mr. Michaels paid the award to the Company’s counsel and the matters in Minnesota and California are now concluded.
G&I IX Aviation LLC v. Teespring, Inc. et al.
Amaze Holding Company LLC is a defendant in G&I IX Aviation LLC v. Teespring, Inc. et al., Case No. 23-CI-00220 in Boone County Circuit Court, Kentucky. When Amaze acquired certain assets of Teespring, Inc., pursuant to an Asset Purchase Agreement in November 2022, Teespring, Inc. leased commercial property located at 1201 Aviation Boulevard, Hebron, Kentucky, owned by Plaintiff G&I IX Aviation LLC (“G&I”). During and after APA negotiations, Amaze attempted to assume the lease, but Plaintiff refused to consent to the assignment of the lease unless Amaze paid previous obligations the landlord claimed Teespring. Inc. owed. Ultimately, G&I and Amaze never signed a consent to assignment of the lease. Plaintiff provided a notice of default on December 15, 2022, and filed its complaint against Teespring, Inc. and Amaze on February 1, 2023. Plaintiff demands approximately $869,000 in unpaid rent plus attorneys’ fees On June 12, 2024, the court denied Plaintiff’s motion for summary judgment against Amaze. Plaintiff filed a second motion for summary judgment on August 28, 2025. On February 13, 2026, the Court granted Plaintiff’s second motion for summary judgment and awarded liquidated damages in the amount of approximately $1.3 million, plus court costs and reasonable attorney fees in an amount to be determined, which shall bear post judgment interest at the 6% statutory rate. On March 20, 2026, Amaze requested that the Court reduce the award by approximately $205,000 in unreasonable fees and costs. On May 15, 2026, the Court sustained many of Amaze’s objections to the fee award and reduced the fees owed by 50%. The Final Order and Judgment awarded the Plaintiff liquidated damages to approximately $1.0 million, plus court costs and reasonable attorney fees of approximately $157,000, for a total award in the aggregate amount of $1.2 million, which bears interest at the statutory rate of 6% per annum from the May 15, 2026 date of the order. Amaze filed its notice of appeal on June 12, 2026. Then, on June 30, 2026, Amaze filed a motion for a prehearing conference, which has yet to be scheduled. At June 30, 2026 and December 31, 2025, approximately $1.3 million was accrued as a settlement payable.
| 41 |
Dubow Decorating, Inc. v. Amaze Software, Inc.
Amaze Software, Inc. is the Defendant and Counter-Plaintiff in Dubow Decorating, Inc. v. Amaze Software Inc., Case No. 05-CV-25-699, in the Benton County District Court, State of Minnesota, filed on April 16, 2025. Dubow Decorating, Inc. (“Dubow”) was a vendor for Amaze and provided printing services. Dubow sued Amaze claiming $394,000 in damages for Amaze’s failure to pay certain invoices, and Amaze asserted several defenses based on quality of services, discrepancies with Dubow’s invoices and its admitted overbilling. Amaze also asserted counterclaims against Dubow for defamation and tortious interference with Amaze’s other vendor relationships. In November 2025, the Company settled the lawsuit for approximately $185,000 with monthly payments to be made through September 2026. At June 30, 2026 and December 31, 2025, approximately $62,000 and $154,000, respectively, was accrued as a settlement payable.
DinoCloud, Inc. v. Amaze Software, Inc.
Amaze Software, Inc. is the Defendant in DinoCloud, Inc. v. Amaze Software, Inc., Case No. N24C-02-496 PAW, in the Superior Court of the State of Delaware in and for New Castle County, filed on February 25, 2025 and served on the Company on April 28, 2025. Plaintiff alleges breach of contract, breach of good faith and fair dealing, detrimental reliance, and unjust enrichment and claims $202,000 in damages. The Company filed its answer and affirmative defenses on July 17, 2025. On May 6, 2026, the Company reached a preliminary agreement to resolve the dispute for an estimated $150,000, which the Company has recorded $200,000 in accounts payable as of both June 30, 2026 and December 31, 2025.
Baron App, Inc. dba Cameo v. Amaze Holding Company LLC
Amaze Holding Company LLC is the Defendant in Baron App, Inc., dba Cameo v. Amaze Holding Company LLC, Case No. 30-2025-01486631-CU-BC-NJC, in the Superior Court of California, County of Orange. Plaintiff filed the Complaint on May 30, 2025. Plaintiff alleges breach of contract and damages subject to proof in excess of $140,000. Mercer Oak filed the Company’s Answer and Affirmative Defenses on July 15, 2025. An initial Case Management Conference took place October 28, 2025. In April 2026, the parties reached a settlement for $140,000. This was accrued as a settlement payable for $83,000 and $140,000 as June 30, 2026 and December 31, 2025, respectively.
Item 1A. Risk Factors
In addition to the other information set forth in this Quarterly Report on Form 10-Q, you should carefully consider the risks and uncertainties set forth in our other filings with the SEC, including in our most recent Annual Report on Form 10-K.
We may be unable to maintain our listing on NYSE American due to existing or future continued listing requirements.
Our common stock is listed on the NYSE American. The NYSE American imposes various continued listing standards, the noncompliance with which may result in the delisting of our common stock. For example, Section 1003 of the NYSE American Company Guide imposes continued listing requirements that we may not satisfy in the future. Notably, the rules provide that if the Company’s stock price trades at a “low price per share,” the NYSE American will delist us without a compliance period or opportunity to cure. The NYSE American presently considers $0.10 per share to be a low stock price resulting in immediate delisting. Prior to the date of the filing of this Quarterly Report, our stock price has been trading below $0.21 per share and has declined gradually over the course of the year from $3.29 on January 2. In an effort to avoid falling below $0.10 per share, the Company may effect a reverse stock split. However, there can be no assurance that we will be able to effect such a reverse split in time to avoid our stock price falling below the $0.10 minimum, including due to procedural and advance notice requirements before the reverse split can take effect. Further, under NYSE American Company Guide Rule 1003(f)(vi), an issuer may not effectuate reverse splits over a prior two-year period with a cumulative ratio of 200 shares or more to one. The Company effected a 1-for-23 reverse split on June 12, 2025, and then a 1-for-8 reverse split on July 24, 2026, representing a cumulative ratio of 184-to-1, thereby significantly limiting our remaining ability to increase our stock price through this method until June 12, 2027. Additionally, NYSE American rule changes which take effect in October 2026 impose more stringent continued listing requirements than those currently in effect and increase the minimum “low price per share” described above from $0.10 to $0.25. We have been below this threshold and may therefore become subject to delisting in the future when these rule changes take effect.
Based on the above and potentially other requirements and factors, some of which are beyond our control, we cannot assure you that our common stock will remain listed on the NYSE American. If we are delisted by the NYSE American, the market for and liquidity of our common stock will decline, and you could lose all or part of your investment in us. Further, a delisting would substantially hinder our ability to raise necessary capital, which could have a material adverse effect on us and force us to cease operations.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
During the six months ended June 30, 2026, the Company issued an aggregate of 554,446 shares of its common stock upon the conversion of 3,850 shares of its Series B preferred stock and 4,500 shares of Series A preferred stock, with the Series A conversion including accrued dividends of approximately $223,000, in each case in accordance with the terms of the applicable Certificate of Designation. The issuances were exempt from registration under Section 3(a)(9) of the Securities Act of 1933, as amended (the “Securities Act”).
During the six months ended June 30, 2026, the Company issued 1,142,480 shares of common stock pursuant to the ELOC. The issuances were exempt from registration under Section 4(a)(2) of the Securities Act.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
During
the fiscal quarter ended June 30, 2026, no director or officer of the Company
On July 31, 2026, the Board of Directors of the Company determined that Aaron Day would no longer serve as Chief Executive Officer of the Company, effective immediately. Mr. Day will continue to serve as a member of the Company’s Board. The Board appointed Joel Krutz, the Company’s Chief Financial Officer, to serve as interim Chief Executive Officer of the Company, effective immediately, while the Board conducts a search for a permanent successor. Mr. Krutz will continue to serve as the Company’s Chief Financial Officer during this period.
| 42 |
Item 6. Exhibits
| * | Filed herewith. |
| 43 |
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.
| AMAZE HOLDINGS, INC. | ||
| Date: August 14, 2026 | By: | /s/ Joel Krutz |
| Joel Krutz | ||
| Interim Chief Executive Officer and Chief Financial Officer | ||
| 44 |