x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
| Florida | 99-2600308 | ||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | ||||
750 Park of Commerce Drive, Suite 100, Boca Raton, Florida | 33487 | ||||
(Address of Principal Executive Offices) | (Zip Code) | ||||
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
| Class B Common Stock, par value $0.001 per share | NMAX | New York Stock Exchange | ||||||
Large accelerated filer | o | Accelerated filer | o | |||||||||||
Non-accelerated filer | x | Smaller reporting company | o | |||||||||||
Emerging growth company | x | |||||||||||||
| Page | |||||
| March 31, 2026 | December 31, 2025 | ||||||||||
| ASSETS | |||||||||||
| Current assets: | |||||||||||
Cash and cash equivalents | $ | 17,198,760 | $ | 20,433,021 | |||||||
| Funds held in escrow | 20,000,000 | 20,000,000 | |||||||||
Investments | 111,896,268 | 110,895,693 | |||||||||
Accounts receivable, net | 38,293,087 | 33,414,435 | |||||||||
Inventories, net | 2,010,130 | 2,027,168 | |||||||||
Prepaid expenses and other current assets | 10,704,282 | 8,690,490 | |||||||||
Total current assets | 200,102,527 | 195,460,807 | |||||||||
Property and equipment, net | 6,902,752 | 6,264,885 | |||||||||
Right of use assets | 7,893,359 | 8,823,716 | |||||||||
Other assets | 11,359,217 | 9,293,670 | |||||||||
Funds held in escrow | - | 20,000,000 | |||||||||
Total assets | $ | 226,257,855 | $ | 239,843,078 | |||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
| Current liabilities | |||||||||||
| Accounts payable | $ | 16,277,687 | $ | 16,770,777 | |||||||
| Accrued expenses | 20,008,943 | 14,894,949 | |||||||||
| Deferred revenue | 13,480,873 | 12,599,119 | |||||||||
| Lease liability | 3,643,566 | 4,062,971 | |||||||||
Settlement liability | 26,250,513 | 26,487,028 | |||||||||
| Share repurchase liability | 6,461,320 | 6,461,320 | |||||||||
| Total current liabilities | 86,122,902 | 81,276,164 | |||||||||
| Long-term liabilities: | |||||||||||
| Deferred revenue, net of current portion | 2,522,836 | 3,148,945 | |||||||||
| Lease liability, net of current portion | 4,681,137 | 5,292,095 | |||||||||
Other long-term liabilities | 3,879,167 | 925,000 | |||||||||
| Settlement liability, net of current portion | 22,027,017 | 43,152,322 | |||||||||
| Total liabilities | 119,233,059 | 133,794,526 | |||||||||
Commitments and contingencies (Note 9) | |||||||||||
| Stockholders’ equity | |||||||||||
Class A common stock, 0.001 par value; 50,000,000 shares authorized; 39,239,297 shares issued and outstanding at par as of March 31, 2026 and December 31, 2025; Class B common stock, 0.001 par value; 940,000,000 shares authorized 89,899,158 and 89,889,822 shares issued and outstanding at March 31, 2026 and December 31, 2025, respectively. | 129,138 | 129,129 | |||||||||
| Additional paid-in capital | 436,731,324 | 433,325,830 | |||||||||
| Accumulated other comprehensive income | 223,316 | 464,365 | |||||||||
| Accumulated deficit | (330,058,982) | (327,870,772) | |||||||||
| Total stockholders’ equity | 107,024,796 | 106,048,552 | |||||||||
| Total liabilities and stockholders’ equity | $ | 226,257,855 | $ | 239,843,078 | |||||||
| For the three months ended | |||||||||||
| March 31, | |||||||||||
| 2026 | 2025 | ||||||||||
| Revenues: | |||||||||||
| Service revenue | $ | 50,146,781 | $ | 43,735,340 | |||||||
| Product revenue | 1,511,710 | 1,566,367 | |||||||||
| Total revenues | 51,658,491 | 45,301,707 | |||||||||
| Cost of services | 30,761,471 | 24,648,465 | |||||||||
| Cost of products sold | 968,292 | 1,191,106 | |||||||||
| Gross profit | 19,928,728 | 19,462,136 | |||||||||
| General and administrative expenses: | |||||||||||
| Personnel costs | 9,048,634 | 8,013,416 | |||||||||
| Advertising costs | 5,361,998 | 4,418,454 | |||||||||
| Depreciation | 566,819 | 736,875 | |||||||||
| Other corporate matters | — | 9,667,603 | |||||||||
| Other | 9,420,361 | 8,198,568 | |||||||||
| Total general and administrative expenses | 24,397,812 | 31,034,916 | |||||||||
| Loss from operations | (4,469,084) | (11,572,780) | |||||||||
| Other income (expense), net | |||||||||||
| Interest and dividend income | 1,343,812 | 1,054,286 | |||||||||
| Interest expense | (2,950) | (6,055) | |||||||||
| Unrealized gain on marketable securities | 978,911 | 1,585,580 | |||||||||
| Other, net | (38,899) | (8,288,556) | |||||||||
| Total other income (expense), net | 2,280,874 | (5,654,745) | |||||||||
| Net loss before income taxes | (2,188,210) | (17,227,525) | |||||||||
| Income tax expense | — | 5,000 | |||||||||
| Net loss | $ | (2,188,210) | $ | (17,232,525) | |||||||
| Other comprehensive income: | |||||||||||
| Unrealized (loss) gain on available for sale debt investments, net of income tax | (241,049) | 482,391 | |||||||||
| Comprehensive loss | $ | (2,429,259) | $ | (16,750,134) | |||||||
| Weighted average common stock outstanding, basic and diluted | 128,491,597 | 44,895,546 | |||||||||
| Net loss per share attributable to common stockholders, basic and diluted | $ | (0.02) | $ | (0.49) | |||||||
| 2026 | 2025 | ||||||||||
| Convertible and redeemable Series A Preferred Stock | |||||||||||
| Beginning balances | $ | — | $ | 128,576,901 | |||||||
| Dividends accretion | — | 608,238 | |||||||||
| Recapitalization and conversion of preferred stock | — | (129,185,139) | |||||||||
| Ending balances | $ | — | $ | — | |||||||
Total stockholders' equity (deficit), beginning balances | $ | 106,048,552 | $ | (137,643,729) | |||||||
| Common stock and addition paid-in capital: | |||||||||||
| Beginning balances | $ | 433,454,959 | $ | 18,056,712 | |||||||
| Issuance of common stock, net of offering cost and expenses | — | 66,083,411 | |||||||||
| Recapitalization and conversion of preferred stock | — | 329,432,829 | |||||||||
Exercise of stock options, net of tax withholding | 50,134 | — | |||||||||
Warrant liability conversion | — | 8,324,000 | |||||||||
| Dividends | — | (915,069) | |||||||||
| Stock-based compensation expense | 3,355,369 | 1,577,109 | |||||||||
| Ending balances | $ | 436,860,462 | $ | 422,558,993 | |||||||
| Convertible and redeemable Series B Preferred Stock | |||||||||||
| Beginning balances | $ | — | $ | 86,742,045 | |||||||
| Preferred stock Series B sale | — | 51,982,894 | |||||||||
| Issuance of equity-classified warrants | — | 1,144,976 | |||||||||
| Recapitalization and conversion of preferred stock | — | (139,869,915) | |||||||||
| Ending balances | $ | — | $ | — | |||||||
| Treasury stock: | |||||||||||
| Beginning balances | $ | — | $ | (14,622,222) | |||||||
| Recapitalization and conversion of preferred stock | — | 14,622,222 | |||||||||
| Ending balances | $ | — | $ | — | |||||||
| Accumulated other comprehensive income (loss): | |||||||||||
| Beginning balances | $ | 464,365 | $ | (52,849) | |||||||
Other comprehensive income (loss) | (241,049) | 482,391 | |||||||||
| Ending balances | $ | 223,316 | $ | 429,542 | |||||||
| Retained earnings: | |||||||||||
| Beginning balances | $ | (327,870,772) | $ | (227,767,415) | |||||||
| Dividends accretion | — | (608,238) | |||||||||
Net loss | (2,188,210) | (17,232,525) | |||||||||
| Ending balances | $ | (330,058,982) | $ | (245,608,178) | |||||||
| Total stockholders' equity, ending balances | $ | 107,024,796 | $ | 177,380,357 | |||||||
| 2026 | 2025 | ||||||||||
Cash flows from operating activities: | |||||||||||
| Net loss | $ | (2,188,210) | $ | (17,232,525) | |||||||
Adjustments to reconcile net loss to net cash used in operating activities: | |||||||||||
Depreciation and amortization | 1,523,571 | 1,540,440 | |||||||||
| Stock-based compensation | 3,355,369 | 1,577,109 | |||||||||
| Change in fair value of warrant liability | - | 1,824,179 | |||||||||
| Change in fair value of derivative liability | - | 6,104,230 | |||||||||
Provision for (recovery of) credit losses | 331,760 | (118,266) | |||||||||
| Unrealized gain on investments | (890,275) | (1,585,580) | |||||||||
Lease expense | 930,357 | 889,411 | |||||||||
Changes in operating assets and liabilities: | |||||||||||
Accounts receivable | (5,210,412) | (540,358) | |||||||||
Inventory | 17,038 | (90,331) | |||||||||
Prepaid expenses and other current assets | (2,013,792) | (758,633) | |||||||||
| Funds released from escrow | 20,000,000 | - | |||||||||
Other asset | (3,022,299) | (472,398) | |||||||||
Accounts payable | (1,407,567) | 577,173 | |||||||||
Accrued expenses | 5,113,994 | 4,006,055 | |||||||||
Lease liabilities | (1,030,363) | (1,005,711) | |||||||||
Settlement liability | (21,361,820) | (10,322,243) | |||||||||
Other long-term liabilities | 2,954,167 | - | |||||||||
Deferred revenue | 255,645 | (118,511) | |||||||||
| Net cash used in operating activities | (2,642,837) | (15,725,959) | |||||||||
Cash flows from investing activities: | |||||||||||
Purchase of investments | (351,349) | (36,672,837) | |||||||||
| Proceeds from maturity of investments | - | 7,250,000 | |||||||||
Purchase of property and equipment | (242,854) | (40,786) | |||||||||
| Net cash used in investing activities | (594,203) | (29,463,622) | |||||||||
Cash flows from financing activities: | |||||||||||
| Proceeds from issuance of convertible preferred stock, net | - | 80,742,222 | |||||||||
| Proceeds from issuance of common stock IPO, net | - | 67,469,857 | |||||||||
| Proceeds from exercise of stock options | 50,134 | - | |||||||||
| Payment of dividend | - | (304,930) | |||||||||
Principal payment under finance lease obligation | (47,355) | (51,761) | |||||||||
| Net cash provided by financing activities | 2,779 | 147,855,388 | |||||||||
Net change in cash | (3,234,261) | 102,665,806 | |||||||||
Cash and cash equivalents – beginning | 20,433,021 | 24,052,887 | |||||||||
Cash and cash equivalents – ending | $ | 17,198,760 | $ | 126,718,693 | |||||||
| 2026 | 2025 | ||||||||||
| Supplemental disclosures of cash flow information: | |||||||||||
| Operating lease assets obtained in exchange for operating lease liabilities | $ | - | $ | 28,391 | |||||||
| Interest paid | $ | - | $ | 586 | |||||||
| Non-cash transactions: | |||||||||||
Property and equipment acquired through accounts payable | $ | 914,477 | $ | 195,722 | |||||||
| Non-cash financing activities: | |||||||||||
| Common stock issuance costs acquired through accounts payable | $ | - | $ | (337,458) | |||||||
| Common stock issuance costs reclassified from prepaid expenses | $ | - | $ | (1,798,989) | |||||||
| Issuance of warrants in connection with the issuance of convertible stock | $ | - | $ | 1,144,976 | |||||||
| Preferred stock cancellations to be refunded | $ | - | $ | (115,000) | |||||||
| Accrued dividends payable | $ | - | $ | 610,139 | |||||||
| IPO funds receivable in escrow | $ | - | $ | 750,000 | |||||||
| March 31, 2026 | December 31, 2025 | ||||||||||
| Advertising | $ | 27,217,224 | $ | 28,887,194 | |||||||
| Affiliate fee | 13,010,893 | 7,428,423 | |||||||||
| Subscription | 6,431,365 | 6,982,160 | |||||||||
| Licensing | 3,487,299 | 437,563 | |||||||||
| Total | $ | 50,146,781 | $ | 43,735,340 | |||||||
| March 31, 2026 | December 31, 2025 | ||||||||||
| Deferred subscription revenue, current portion | $ | 12,588,692 | $ | 12,278,556 | |||||||
| Deferred subscription revenue, net of current portion | 2,522,836 | 3,148,945 | |||||||||
| Total deferred subscription revenue | $ | 15,111,528 | $ | 15,427,501 | |||||||
| 2026 | 2025 | ||||||||||
| Supplement sales | $ | 1,077,016 | $ | 1,114,940 | |||||||
| Books, media and other product sales | 629,604 | 658,723 | |||||||||
| Product returns and allowances | (194,910) | (207,296) | |||||||||
| Total | $ | 1,511,710 | $ | 1,566,367 | |||||||
| As of March 31, 2026 | |||||||||||||||||||||||
| Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||
| Assets | |||||||||||||||||||||||
| Cash and cash equivalents | |||||||||||||||||||||||
| Money market | $ | 7,051,469 | $ | — | $ | — | $ | 7,051,469 | |||||||||||||||
| Total cash and cash equivalents | $ | 7,051,469 | $ | — | $ | — | $ | 7,051,469 | |||||||||||||||
| Investments | |||||||||||||||||||||||
| Equity securities | $ | 21,584,686 | $ | — | $ | — | $ | 21,584,686 | |||||||||||||||
| U.S. Treasury securities | — | 87,519,403 | — | 87,519,403 | |||||||||||||||||||
| Certificates of deposit | — | 2,501,665 | — | 2,501,665 | |||||||||||||||||||
| Crypto assets | 290,514 | — | — | 290,514 | |||||||||||||||||||
| Total investments | $ | 21,875,200 | $ | 90,021,068 | $ | — | $ | 111,896,268 | |||||||||||||||
| Total assets | $ | 28,926,669 | $ | 90,021,068 | $ | — | $ | 118,947,737 | |||||||||||||||
| As of December 31, 2025 | |||||||||||||||||||||||
| Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||
| Assets | |||||||||||||||||||||||
| Cash and cash equivalents | |||||||||||||||||||||||
| Money market | $ | 10,625,821 | $ | — | $ | — | $ | 10,625,821 | |||||||||||||||
| Total cash and cash equivalents | $ | 10,625,821 | $ | — | $ | — | $ | 10,625,821 | |||||||||||||||
| Investments | |||||||||||||||||||||||
| Equity securities | $ | 20,201,411 | $ | — | $ | — | $ | 20,201,411 | |||||||||||||||
| U.S. Treasury securities | — | 87,808,288 | — | 87,808,288 | |||||||||||||||||||
| Certificates of deposit | — | 2,506,845 | — | 2,506,845 | |||||||||||||||||||
| Crypto assets | 379,149 | — | — | 379,149 | |||||||||||||||||||
| Total investments | $ | 20,580,561 | $ | 90,315,133 | $ | — | $ | 110,895,693 | |||||||||||||||
| Total assets | $ | 31,206,382 | $ | 90,315,133 | $ | — | $ | 121,521,514 | |||||||||||||||
| Estimated Useful Lives | March 31, 2026 | December 31, 2025 | |||||||||||||||
| Furniture and fixtures | 7 years | $ | 2,205,486 | $ | 2,205,486 | ||||||||||||
| Computer, office and production equipment | 3-8 years | 15,890,464 | 14,716,627 | ||||||||||||||
| Leasehold improvements | Lesser of Useful Life or Term of Lease | 10,296,105 | 10,293,405 | ||||||||||||||
| Fixed assets not yet placed in service | N/A | 38,166 | — | ||||||||||||||
| 28,430,220 | 27,215,518 | ||||||||||||||||
| Less: Accumulated depreciation | (21,527,468) | (20,950,633) | |||||||||||||||
| $ | 6,902,752 | $ | 6,264,885 | ||||||||||||||
| March 31, 2026 | December 31, 2025 | ||||||||||
| Equity securities | $ | 21,584,686 | $ | 20,201,411 | |||||||
| U.S. Treasury securities | 90,021,068 | 90,315,133 | |||||||||
| Crypto assets | 290,514 | 379,149 | |||||||||
| Total investments | $ | 111,896,268 | $ | 110,895,693 | |||||||
| Amortized Cost | Gross Unrealized gain | Gross Unrealized Loss | Fair Value | ||||||||||||||||||||
| Certificate of deposit | $ | 2,500,000 | $ | 1,665 | $ | — | $ | 2,501,665 | |||||||||||||||
| U.S. Treasury securities | 87,297,752 | 221,651 | — | 87,519,403 | |||||||||||||||||||
| Total | $ | 89,797,752 | $ | 223,316 | $ | — | $ | 90,021,068 | |||||||||||||||
| Amortized Cost | Fair Value | ||||||||||
| Due within 1 year | $59,934,242 | $60,006,318 | |||||||||
| Due after 1 year through 5 years | 29,863,509 | 30,014,750 | |||||||||
| Total | $89,797,752 | $90,021,068 | |||||||||
| Operating | Finance | Total | |||||||||||||||
| 2026 | $ | 3,235,734 | $ | 80,300 | $ | 3,316,034 | |||||||||||
| 2027 | 1,804,808 | 4,999 | 1,809,807 | ||||||||||||||
| 2028 | 1,534,266 | — | 1,534,266 | ||||||||||||||
| 2029 | 1,345,499 | — | 1,345,499 | ||||||||||||||
| 2030 | 1,198,303 | — | 1,198,303 | ||||||||||||||
| Total lease payments | 9,118,609 | 85,299 | 9,203,907 | ||||||||||||||
| Less: imputed interest | (876,480) | (2,724) | (879,204) | ||||||||||||||
| Present value of lease liability | $ | 8,242,129 | $ | 82,575 | $ | 8,324,703 | |||||||||||
| 2026 | 2025 | ||||||||||
| Revenues | |||||||||||
| Broadcasting | $ | 43,701,492 | $ | 36,187,178 | |||||||
| Digital | 7,956,999 | 9,114,529 | |||||||||
| Total revenues | $ | 51,658,491 | $ | 45,301,707 | |||||||
| Segment expenses and operating performance | |||||||||||
| Broadcasting | |||||||||||
Adjusted cost of sales (1) | $ | 24,622,400 | $ | 19,962,722 | |||||||
Adjusted general and administrative expenses (2) | 15,112,660 | 13,033,591 | |||||||||
| Broadcasting adjusted EBITDA | 3,966,432 | 3,190,865 | |||||||||
| Digital | |||||||||||
Adjusted cost of sales (1) | 5,063,956 | 5,224,696 | |||||||||
Adjusted general and administrative expenses (2) | 7,213,811 | 6,632,514 | |||||||||
| Digital adjusted EBITDA | (4,320,768) | (2,742,681) | |||||||||
| Total reportable adjusted EBITDA | $ | (354,336) | $ | 448,184 | |||||||
| Corporate and unallocated | |||||||||||
| Depreciation | $ | (566,819) | $ | (736,875) | |||||||
| Amortization | (192,562) | (39,375) | |||||||||
| Interest, net | 1,340,862 | 1,048,231 | |||||||||
Unrealized gain on marketable securities | 978,911 | 1,585,580 | |||||||||
| Stock-based compensation | (3,355,369) | (1,577,109) | |||||||||
| Other corporate matters | — | (9,667,603) | |||||||||
| Other, net | (38,899) | (8,288,556) | |||||||||
| Loss before income tax expense | (2,188,210) | (17,227,525) | |||||||||
| Income tax expense | — | 5,000 | |||||||||
| Net loss | $ | (2,188,210) | $ | (17,232,525) | |||||||
| 2026 | 2025 | ||||||||||
| Broadcasting | |||||||||||
| Advertising | $ | 23,732,086 | $ | 24,631,579 | |||||||
| Affiliate fee | 13,010,893 | 7,428,423 | |||||||||
| Subscription | 3,471,236 | 3,689,676 | |||||||||
| Licensing | 3,487,277 | 437,500 | |||||||||
| Total Broadcasting revenues | 43,701,492 | 36,187,178 | |||||||||
| Digital | |||||||||||
| Advertising | $ | 3,485,139 | $ | 4,255,615 | |||||||
| Subscription | 2,960,129 | 3,292,484 | |||||||||
| Product sales | 1,511,731 | 1,566,430 | |||||||||
| Total Digital revenues | 7,956,999 | 9,114,529 | |||||||||
| Total revenues | $ | 51,658,491 | $ | 45,301,707 | |||||||
| Total | 2026 | 2027 | 2028 | ||||||||||||||||||||
| Talent agreements | $ | 15,432,533 | $ | 8,509,433 | $ | 5,680,100 | $ | 1,243,000 | |||||||||||||||
| Total | 2026 | 2027 | 2028 | 2029 | |||||||||||||||||||||||||
| Settlement agreements | $ | 48,277,531 | $ | 5,000,413 | $ | 24,770,735 | $ | 4,201,482 | $ | 14,304,901 | |||||||||||||||||||
| Number of Shares | Weighted-Average Exercise Price per Share | ||||||||||
| Outstanding at December 31, 2025 | 3,152,005 | $ | 9.36 | ||||||||
| Granted | — | — | |||||||||
| Exercised | (9,336) | 5.37 | |||||||||
| Forfeited | (18,500) | 10.00 | |||||||||
| Expired | — | — | |||||||||
| Outstanding at March 31, 2026 | 3,124,169 | 9.37 | |||||||||
| Exercisable as of March 31, 2026 | 3,081,521 | 9.33 | |||||||||
| Options Outstanding | Options Exercisable | ||||||||||
| Number of options | 3,124,169 | 3,081,521 | |||||||||
| Weighted average remaining contractual term (years) | 8.26 | 8.25 | |||||||||
| Weighted average exercise price | $ | 9.37 | $ | 9.33 | |||||||
| Aggregate intrinsic value | $ | 151,442 | $ | 151,442 | |||||||
| 2026 | 2025 | ||||||||||
| Cost of services | $ | 2,043,407 | $ | 652,151 | |||||||
| Personnel costs | 1,311,961 | 924,958 | |||||||||
| Total equity-based compensation expense | $ | 3,355,369 | $ | 1,577,109 | |||||||
| 2026 | 2025 | ||||||||||
| Basic and diluted loss per share: | |||||||||||
| Numerator: | |||||||||||
| Net loss | $ | (2,188,210) | (17,232,525) | ||||||||
Cumulative dividends on preferred stock | — | 4,667,803 | |||||||||
Net loss attributable to common stockholders | $ | (2,188,210) | $ | (21,900,328) | |||||||
Denominator: | |||||||||||
Weighted average common stock outstanding, basic and diluted1 | 128,491,597 | 44,895,546 | |||||||||
Per share: | |||||||||||
Net loss per share attributable to common stockholders, basic and diluted | $ | (0.02) | $ | (0.49) | |||||||
| 2026 | 2025 | ||||||||||
| Warrants | 1,933,333 | 1,933,333 | |||||||||
| Stock options | 3,124,169 | 4,118,793 | |||||||||
| Unvested early exercised options | 646,132 | — | |||||||||
| Total | 5,703,634 | 6,052,127 | |||||||||
| 2026 | 2025 | $ Change | % Change | ||||||||||||||||||||
| Revenues | |||||||||||||||||||||||
| Service Revenues | |||||||||||||||||||||||
| Advertising | $ | 27,217,224 | $ | 28,887,194 | $ | (1,669,970) | (5.8) | ||||||||||||||||
| Affiliate fee | 13,010,893 | 7,428,423 | 5,582,470 | 75.2 | |||||||||||||||||||
| Subscription | 6,431,365 | 6,982,160 | (550,795) | (7.9) | |||||||||||||||||||
| Licensing | 3,487,299 | 437,563 | 3,049,736 | 697.0 | |||||||||||||||||||
| Product Sales | 1,511,710 | 1,566,367 | (54,657) | (3.5) | |||||||||||||||||||
| Total revenues | $ | 51,658,491 | $ | 45,301,707 | $ | 6,356,783 | 14.0 | ||||||||||||||||
| Cost of revenues | 31,729,763 | 25,839,571 | 5,890,192 | 22.8 | |||||||||||||||||||
| Gross profit | $ | 19,928,728 | $ | 19,462,136 | $ | 466,591 | 2.4 | ||||||||||||||||
| General & administrative | 24,397,812 | 31,034,916 | (6,637,104) | (21.4) | |||||||||||||||||||
Other income (expense), net | 2,280,874 | (5,654,745) | 7,935,619 | (140.3) | |||||||||||||||||||
| Loss before income tax expense | $ | (2,188,210) | $ | (17,227,525) | $ | 15,039,315 | 87.3 | ||||||||||||||||
| Income tax expense | — | 5,000 | (5,000) | (100.0) | |||||||||||||||||||
| Net loss | $ | (2,188,210) | $ | (17,232,525) | $ | 15,044,315 | 87.3 | ||||||||||||||||
| 2026 | 2025 | $ Change | % Change | ||||||||||||||||||||
| Revenues | |||||||||||||||||||||||
| Broadcasting | $ | 43,701,492 | $ | 36,187,178 | $ | 7,514,314 | 20.8 | ||||||||||||||||
| Digital | 7,956,999 | 9,114,529 | (1,157,530) | (12.7) | |||||||||||||||||||
| Total revenues | $ | 51,658,491 | $ | 45,301,707 | $ | 6,356,783 | 14.0 | ||||||||||||||||
| 2026 | 2025 | $ Change | % Change | ||||||||||||||||||||
| Segment Adjusted EBITDA | |||||||||||||||||||||||
| Broadcasting | $ | 3,966,432 | $ | 3,190,865 | $ | 775,567 | 24.3 | ||||||||||||||||
| Digital | (4,320,768) | (2,742,681) | (1,578,087) | (57.5) | |||||||||||||||||||
| Adjusted EBITDA1 | $ | (354,336) | $ | 448,184 | $ | (802,519) | (179.1) | ||||||||||||||||
| 2026 | 2025 | $ Change | % Change | ||||||||||||||||||||
| Revenues | |||||||||||||||||||||||
| Advertising | $ | 23,732,086 | $ | 24,631,579 | $ | (899,493) | (3.7) | ||||||||||||||||
| Affiliate fee | 13,010,893 | 7,428,423 | 5,582,470 | 75.2 | |||||||||||||||||||
| Subscription | 3,471,236 | 3,689,676 | (218,440) | (5.9) | |||||||||||||||||||
| Licensing | 3,487,277 | 437,500 | 3,049,777 | 697.1 | |||||||||||||||||||
| Total revenues | $ | 43,701,492 | $ | 36,187,178 | $ | 7,514,314 | 20.8 | ||||||||||||||||
| Cost of revenues | 24,622,400 | 19,962,722 | 4,659,678 | 23.3 | |||||||||||||||||||
| Gross profit | $ | 19,079,092 | $ | 16,224,456 | $ | 2,854,636 | 17.6 | ||||||||||||||||
| General & administrative | 15,112,660 | 13,033,591 | 2,079,069 | 16.0 | |||||||||||||||||||
Segment Adjusted EBITDA | $ | 3,966,432 | $ | 3,190,865 | $ | 775,567 | 24.3 | ||||||||||||||||
| 2026 | 2025 | $ Change | % Change | ||||||||||||||||||||
| Revenues | |||||||||||||||||||||||
| Advertising | $ | 3,485,139 | $ | 4,255,615 | $ | (770,476) | (18.1) | ||||||||||||||||
| Subscription | 2,960,129 | 3,292,484 | (332,355) | (10.1) | |||||||||||||||||||
| Product sales | 1,511,731 | 1,566,430 | (54,699) | (3.5) | |||||||||||||||||||
| Total revenues | $ | 7,956,999 | $ | 9,114,529 | $ | (1,157,530) | (12.7) | ||||||||||||||||
| Cost of revenues | 5,063,956 | 5,224,696 | (160,740) | (3.1) | |||||||||||||||||||
| Gross profit | $ | 2,893,043 | $ | 3,889,833 | (996,790) | (25.6) | |||||||||||||||||
| General & administrative | 7,213,811 | 6,632,514 | 581,297 | 8.8 | |||||||||||||||||||
| Segment Adjusted EBITDA2 | $ | (4,320,768) | $ | (2,742,681) | $ | (1,578,087) | (57.5) | ||||||||||||||||
| 2026 | 2025 | ||||||||||
| Net loss | $ | (2,188,210) | $ | (17,232,525) | |||||||
| Add | |||||||||||
| Depreciation | 566,819 | 736,875 | |||||||||
| Amortization | 192,562 | 39,375 | |||||||||
| Interest, net | (1,340,862) | (1,048,231) | |||||||||
| Unrealized gain on marketable securities | (978,911) | (1,585,579) | |||||||||
| Stock-based compensation | 3,355,369 | 1,577,110 | |||||||||
| Other corporate matters3 | - | 9,667,603 | |||||||||
| Other, net4 | 38,899 | 8,288,556 | |||||||||
| Income tax expense | - | 5,000 | |||||||||
Adjusted EBITDA5 | $ | (354,336) | $ | 448,184 | |||||||
| Three Months Ended | Change | ||||||||||||||||||||||
| March 31, 2026 | March 31, 2025 | Q1'26 vs. Q1'25 | |||||||||||||||||||||
| Net cash (used in) provided by: | |||||||||||||||||||||||
| Operating activities | $ | (2,642,837) | $ | (15,725,959) | $ | 13,083,123 | (83.2) | % | |||||||||||||||
| Investing activities | (594,203) | (29,463,622) | 28,869,420 | (98.0) | % | ||||||||||||||||||
| Financing activities | 2,779 | 147,855,388 | (147,852,610) | (100.0) | % | ||||||||||||||||||
| Exhibit No. | Description | Incorporated by Reference | Filed Herewith | ||||||||||||||||||||||||||
Form | File No. | Exhibit | Filing Date | ||||||||||||||||||||||||||
10-K/A | 001-42575 | 3.1 | April 2, 2025 | ||||||||||||||||||||||||||
10-K/A | 001-42575 | 3.2 | April 2, 2025 | ||||||||||||||||||||||||||
X | |||||||||||||||||||||||||||||
X | |||||||||||||||||||||||||||||
X | |||||||||||||||||||||||||||||
101.INS | Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document). | X | |||||||||||||||||||||||||||
101.SCH | Inline XBRL Taxonomy Extension Schema Document. | X | |||||||||||||||||||||||||||
| 104 | Cover Page Interactive Data File - the cover page of the Registrant’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2026 is formatted in Inline XBRL. | X | |||||||||||||||||||||||||||
| NEWSMAX INC. | |||||
Date: May 14, 2026 | /s/ Christopher Ruddy | ||||
Christopher Ruddy | |||||
Chief Executive Officer and Director | |||||
(Principal Executive Officer) | |||||
Date: May 14, 2026 | /s/ Darryle Burnham | ||||
| Darryle Burnham | |||||
| Chief Financial Officer | |||||
| (Principal Financial Officer and Accounting Officer) | |||||
| Date: May 14, 2026 | /s/ Christopher Ruddy | ||||
| Christopher Ruddy | |||||
| Chief Executive Officer (Principal Executive Officer) | |||||
| Date: May 14, 2026 | /s/ Darryle Burnham | ||||
| Darryle Burnham | |||||
| Chief Financial Officer (Principal Financial and Accounting Officer) | |||||
| Date: May 14, 2026 | /s/ Christopher Ruddy | ||||
| Christopher Ruddy | |||||
| Chief Executive Officer (Principal Executive Officer) | |||||
| Date: May 14, 2026 | /s/ Darryle Burnham | ||||
| Darryle Burnham | |||||
| Chief Financial Officer (Principal Financial and Accounting Officer) | |||||