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 | |||||
| June 30, 2026 | December 31, 2025 | ||||||||||
| ASSETS | |||||||||||
| Current assets: | |||||||||||
Cash and cash equivalents | $ | 25,883,741 | $ | 20,433,021 | |||||||
| Funds held in escrow | 20,000,000 | 20,000,000 | |||||||||
Investments | 102,416,053 | 110,895,693 | |||||||||
Accounts receivable, net | 41,380,698 | 33,414,435 | |||||||||
Inventories, net | 1,900,448 | 2,027,168 | |||||||||
Prepaid expenses and other current assets | 10,101,943 | 8,690,490 | |||||||||
Total current assets | 201,682,883 | 195,460,807 | |||||||||
Property and equipment, net | 7,079,941 | 6,264,885 | |||||||||
Right of use assets | 11,250,654 | 8,823,716 | |||||||||
Other assets | 10,266,246 | 9,293,670 | |||||||||
Funds held in escrow | - | 20,000,000 | |||||||||
Total assets | $ | 230,279,724 | $ | 239,843,078 | |||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
| Current liabilities | |||||||||||
| Accounts payable | $ | 18,120,197 | $ | 16,770,777 | |||||||
| Accrued expenses | 16,203,731 | 14,894,949 | |||||||||
| Deferred revenue | 11,259,473 | 12,599,119 | |||||||||
| Lease liability | 4,265,645 | 4,062,971 | |||||||||
Settlement liability | 28,231,170 | 26,487,028 | |||||||||
| Share repurchase liability | 6,461,320 | 6,461,320 | |||||||||
| Total current liabilities | 84,541,536 | 81,276,164 | |||||||||
| Long-term liabilities: | |||||||||||
| Deferred revenue, net of current portion | 2,836,823 | 3,148,945 | |||||||||
| Lease liability, net of current portion | 7,313,038 | 5,292,095 | |||||||||
Other long-term liabilities | 3,641,667 | 925,000 | |||||||||
| Settlement liability, net of current portion | 18,764,207 | 43,152,322 | |||||||||
| Total liabilities | 117,097,271 | 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 June 30, 2026 and December 31, 2025; Class B common stock, 0.001 par value; 940,000,000 shares authorized 89,921,348 and 89,889,822 shares issued and outstanding at June 30, 2026 and December 31, 2025, respectively. | 129,161 | 129,129 | |||||||||
| Additional paid-in capital | 440,150,435 | 433,325,830 | |||||||||
| Accumulated other comprehensive income | 94,548 | 464,365 | |||||||||
| Accumulated deficit | (327,191,691) | (327,870,772) | |||||||||
| Total stockholders’ equity | 113,182,453 | 106,048,552 | |||||||||
| Total liabilities and stockholders’ equity | $ | 230,279,724 | $ | 239,843,078 | |||||||
| For the three months ended | For the six months ended | ||||||||||||||||||||||
| June 30, | June 30, | ||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||
| Service revenue | $ | 53,052,444 | $ | 44,884,207 | $ | 103,199,226 | $ | 88,619,547 | |||||||||||||||
| Product revenue | 1,063,041 | 1,555,537 | 2,574,750 | 3,121,904 | |||||||||||||||||||
| Total revenues | 54,115,485 | 46,439,744 | 105,773,976 | 91,741,451 | |||||||||||||||||||
| Cost of services | 30,006,022 | 27,758,685 | 60,767,493 | 52,407,148 | |||||||||||||||||||
| Cost of products sold | 775,759 | 1,039,298 | 1,744,051 | 2,230,404 | |||||||||||||||||||
| Gross profit | 23,333,704 | 17,641,761 | 43,262,432 | 37,103,899 | |||||||||||||||||||
| General and administrative expenses: | |||||||||||||||||||||||
| Personnel costs | 8,873,996 | 8,614,761 | 17,922,630 | 16,628,178 | |||||||||||||||||||
| Advertising costs | 3,928,215 | 5,941,417 | 9,290,213 | 10,359,871 | |||||||||||||||||||
| Depreciation | 525,142 | 734,590 | 1,091,961 | 1,471,465 | |||||||||||||||||||
| Other corporate matters | — | 68,437,098 | — | 78,104,701 | |||||||||||||||||||
| Other | 8,701,407 | 10,319,344 | 18,121,768 | 18,517,912 | |||||||||||||||||||
| Total general and administrative expenses | 22,028,760 | 94,047,210 | 46,426,572 | 125,082,127 | |||||||||||||||||||
| Income (loss) from operations | 1,304,944 | (76,405,449) | (3,164,140) | (87,978,228) | |||||||||||||||||||
| Other income (expense), net: | |||||||||||||||||||||||
| Interest and dividend income | 1,310,328 | 1,802,054 | 2,654,140 | 2,856,340 | |||||||||||||||||||
| Interest expense | (1,664) | (7,456) | (4,614) | (13,511) | |||||||||||||||||||
| Realized gain on marketable securities | 327,476 | — | 327,476 | — | |||||||||||||||||||
| Unrealized gain on marketable securities | 271,965 | (500,736) | 1,250,876 | 1,084,844 | |||||||||||||||||||
| Other, net | (345,758) | (54,342) | (384,657) | (8,342,898) | |||||||||||||||||||
| Total other income (expense), net | 1,562,347 | 1,239,520 | 3,843,221 | (4,415,225) | |||||||||||||||||||
| Net income (loss) before income taxes | 2,867,291 | (75,165,929) | 679,081 | (92,393,453) | |||||||||||||||||||
| Income tax expense | — | 9,693 | — | 14,693 | |||||||||||||||||||
| Net income (loss) | $ | 2,867,291 | $ | (75,175,622) | $ | 679,081 | $ | (92,408,146) | |||||||||||||||
| Other comprehensive income: | |||||||||||||||||||||||
| Unrealized (loss) gain on available for sale debt investments, net of income tax | (128,768) | 446,778 | (369,817) | 929,169 | |||||||||||||||||||
| Comprehensive income (loss) | $ | 2,738,523 | $ | (74,728,844) | $ | 309,264 | $ | (91,478,977) | |||||||||||||||
| Weighted average common stock outstanding | |||||||||||||||||||||||
| Basic | 128,508,173 | 128,333,356 | 128,499,931 | 86,938,585 | |||||||||||||||||||
| Diluted | 129,285,724 | 128,333,356 | 129,267,846 | 86,938,585 | |||||||||||||||||||
| Net income (loss) per share attributable to common stockholders | |||||||||||||||||||||||
| Basic | $ | 0.02 | $ | (0.59) | $ | 0.01 | $ | (1.12) | |||||||||||||||
| Diluted | $ | 0.02 | $ | (0.59) | $ | 0.01 | $ | (1.12) | |||||||||||||||
| For the three months ended | For the six months ended | ||||||||||||||||||||||
| June 30, | June 30, | ||||||||||||||||||||||
| 2026 | 2025 | 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 | $ | 177,380,358 | $ | 106,048,552 | $ | (137,643,729) | |||||||||||||||
| Common stock and addition paid-in capital: | |||||||||||||||||||||||
| Beginning balances | $ | 436,860,462 | $ | 422,558,993 | $ | 433,454,959 | $ | 18,056,712 | |||||||||||||||
| Issuance of common stock, net of offering cost and expenses | — | 65,000 | — | 64,960,465 | |||||||||||||||||||
| Recapitalization and conversion of preferred stock | — | — | — | 329,432,829 | |||||||||||||||||||
| Exercise of stock options into common stock, net of withholding tax | 100,299 | 218,697 | 150,433 | 1,406,643 | |||||||||||||||||||
| Warrant liability conversion | — | — | 8,324,000 | ||||||||||||||||||||
| Dividends | — | — | (915,069) | ||||||||||||||||||||
| Standby Equity Purchase Agreement commitment fee | 500,000 | 500,000 | |||||||||||||||||||||
| Stock-based compensation expense | 3,318,836 | 3,417,685 | 6,674,204 | 4,994,794 | |||||||||||||||||||
| Ending balances | $ | 440,279,596 | $ | 426,760,375 | $ | 440,279,596 | $ | 426,760,375 | |||||||||||||||
| 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 | $ | 223,316 | $ | 429,542 | $ | 464,365 | $ | (52,849) | |||||||||||||||
| Other comprehensive income (loss) | (128,768) | 446,778 | (369,817) | 929,169 | |||||||||||||||||||
| Ending balances | $ | 94,548 | $ | 876,320 | $ | 94,548 | $ | 876,320 | |||||||||||||||
| Retained earnings: | |||||||||||||||||||||||
| Beginning balances | $ | (330,058,982) | $ | (245,608,177) | $ | (327,870,772) | $ | (227,767,415) | |||||||||||||||
| Dividends accretion | — | — | — | (608,238) | |||||||||||||||||||
| Net income (loss) | 2,867,291 | (75,175,622) | 679,081 | (92,408,146) | |||||||||||||||||||
| Ending balances | $ | (327,191,691) | $ | (320,783,799) | $ | (327,191,691) | $ | (320,783,799) | |||||||||||||||
| Total stockholders' equity, ending balances | $ | 113,182,453 | $ | 106,852,896 | $ | 113,182,453 | $ | 106,852,896 | |||||||||||||||
| 2026 | 2025 | ||||||||||
Cash flows from operating activities: | |||||||||||
| Net income (loss) | $ | 679,081 | $ | (92,408,146) | |||||||
Adjustments to reconcile net income (loss) to net cash used in operating activities: | |||||||||||
Depreciation and amortization | 3,051,701 | 3,089,126 | |||||||||
| Stock-based compensation | 6,674,202 | 4,994,794 | |||||||||
| 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 | 184,140 | (266,076) | |||||||||
| Realized gain on marketable securities | (327,476) | - | |||||||||
| Unrealized gain on marketable securities | (1,105,518) | (1,084,844) | |||||||||
Lease expense | 1,898,771 | 1,788,532 | |||||||||
| Non-cash expense related to SEPA Agreement | - | 500,000 | |||||||||
Changes in operating assets and liabilities: | |||||||||||
Accounts receivable | (8,150,403) | (1,021,463) | |||||||||
Inventory | 126,720 | 151,745 | |||||||||
Prepaid expenses and other current assets | (1,411,453) | (1,226,532) | |||||||||
| Funds released from escrow | 20,000,000 | - | |||||||||
Other asset | (2,932,316) | (1,201,125) | |||||||||
Security deposits | - | 11,107 | |||||||||
Accounts payable | 918,221 | 314,683 | |||||||||
Accrued expenses | 1,308,782 | (2,530,837) | |||||||||
Lease liabilities | (2,102,092) | (1,921,948) | |||||||||
Settlement liability | (22,643,973) | 44,984,790 | |||||||||
Other long-term liabilities | 2,716,667 | 1,000,000 | |||||||||
Deferred revenue | (1,651,768) | (2,050,078) | |||||||||
| Net cash used in operating activities | (2,766,713) | (38,947,863) | |||||||||
Cash flows from investing activities: | |||||||||||
Purchase of investments | (2,531,294) | (131,727,862) | |||||||||
| Proceeds from maturity of investments | 9,735,553 | 28,000,000 | |||||||||
Sale of investments | 2,338,557 | - | |||||||||
Purchase of property and equipment | (1,379,821) | (689,460) | |||||||||
| Net cash provided by (used in) investing activities | 8,162,996 | (104,417,322) | |||||||||
Cash flows from financing activities: | |||||||||||
| Proceeds from issuance of convertible preferred stock, net | - | 80,742,222 | |||||||||
| Proceeds from issuance of common stock IPO, net | - | 66,659,453 | |||||||||
| Proceeds from exercise of stock options | 150,435 | 6,707,723 | |||||||||
| Proceeds from additional stock issuance | - | 65,000 | |||||||||
| Payment of dividend | - | (915,067) | |||||||||
Principal payment under finance lease obligation | (95,997) | (104,995) | |||||||||
| Net cash provided by financing activities | 54,438 | 153,154,337 | |||||||||
Net change in cash | 5,450,720 | 9,789,152 | |||||||||
Cash and cash equivalents – beginning | 20,433,021 | 24,052,887 | |||||||||
Cash and cash equivalents – ending | $ | 25,883,741 | $ | 33,842,039 | |||||||
| 2026 | 2025 | ||||||||||
| Supplemental disclosures of cash flow information: | |||||||||||
| Operating lease assets obtained in exchange for operating lease liabilities | $ | 4,102,295 | $ | 28,391 | |||||||
| Interest paid | $ | - | $ | 1,829 | |||||||
| Non-cash transactions: | |||||||||||
Property and equipment acquired through accounts payable | $ | 431,199 | $ | 743,485 | |||||||
| Non-cash financing activities: | |||||||||||
| 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 | |||||||
| Proceeds from exercise of stock options in transit | $ | - | $ | 38,320 | |||||||
| IPO funds receivable in escrow | $ | - | $ | 34,500 | |||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||
| Advertising | $ | 28,794,046 | $ | 29,865,889 | $ | 56,011,272 | $ | 58,753,084 | |||||||||||||||
| Affiliate fee | 13,358,974 | 7,343,407 | 26,369,866 | 14,771,830 | |||||||||||||||||||
| Subscription | 6,289,252 | 6,980,040 | 12,720,617 | 13,962,199 | |||||||||||||||||||
| Licensing | 4,610,172 | 694,871 | 8,097,471 | 1,132,434 | |||||||||||||||||||
| Total | $ | 53,052,444 | $ | 44,884,207 | $ | 103,199,226 | $ | 88,619,547 | |||||||||||||||
| June 30, 2026 | December 31, 2025 | ||||||||||
| Deferred subscription revenue, current portion | $ | 10,484,945 | $ | 12,278,556 | |||||||
| Deferred subscription revenue, net of current portion | 2,836,823 | 3,148,945 | |||||||||
| Total deferred subscription revenue | $ | 13,321,769 | $ | 15,427,501 | |||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||
| Supplement sales | $ | 1,019,214 | $ | 1,194,709 | $ | 2,096,229 | $ | 2,309,649 | |||||||||||||||
| Books, media and other product sales | 151,395 | 561,670 | 780,999 | 1,220,393 | |||||||||||||||||||
| Product returns and allowances | (107,568) | (200,842) | (302,478) | (408,138) | |||||||||||||||||||
| Total | $ | 1,063,041 | $ | 1,555,537 | $ | 2,574,750 | $ | 3,121,904 | |||||||||||||||
| As of June 30, 2026 | |||||||||||||||||||||||
| Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||
| Assets | |||||||||||||||||||||||
| Cash and cash equivalents | |||||||||||||||||||||||
| Money market | $ | 16,199,082 | $ | — | $ | — | $ | 16,199,082 | |||||||||||||||
| Total cash and cash equivalents | $ | 16,199,082 | $ | — | $ | — | $ | 16,199,082 | |||||||||||||||
| Investments | |||||||||||||||||||||||
| Equity securities | $ | 22,268,472 | $ | — | $ | — | $ | 22,268,472 | |||||||||||||||
| U.S. Treasury securities | — | 79,088,560 | — | 79,088,560 | |||||||||||||||||||
| Certificates of deposit | — | 750,230 | — | 750,230 | |||||||||||||||||||
| Crypto assets | 308,791 | — | — | 308,791 | |||||||||||||||||||
| Total investments | $ | 22,577,263 | $ | 79,838,790 | $ | — | $ | 102,416,053 | |||||||||||||||
| Total assets | $ | 38,776,344 | $ | 79,838,790 | $ | — | $ | 118,615,134 | |||||||||||||||
| 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 | June 30, 2026 | December 31, 2025 | |||||||||||||||
| Furniture and fixtures | 7 years | $ | 2,248,868 | $ | 2,205,486 | ||||||||||||
| Computer, office and production equipment | 3-8 years | 16,597,595 | 14,716,627 | ||||||||||||||
| Leasehold improvements | Lesser of Useful Life or Term of Lease | 10,296,105 | 10,293,405 | ||||||||||||||
| 29,142,568 | 27,215,518 | ||||||||||||||||
| Less: Accumulated depreciation | (22,062,627) | (20,950,633) | |||||||||||||||
| $ | 7,079,941 | $ | 6,264,885 | ||||||||||||||
| June 30, 2026 | December 31, 2025 | ||||||||||
| Equity securities | $ | 22,268,472 | $ | 20,201,411 | |||||||
| U.S. Treasury securities | 79,838,790 | 90,315,133 | |||||||||
| Crypto assets | 308,791 | 379,149 | |||||||||
| Total investments | $ | 102,416,053 | $ | 110,895,693 | |||||||
| Amortized Cost | Gross Unrealized gain | Gross Unrealized Loss | Fair Value | ||||||||||||||||||||
| Certificate of deposit | $ | 750,000 | $ | 230 | $ | — | $ | 750,230 | |||||||||||||||
| U.S. Treasury securities | 78,994,242 | 94,318 | — | 79,088,560 | |||||||||||||||||||
| Total | $ | 79,744,242 | $ | 94,548 | $ | — | $ | 79,838,790 | |||||||||||||||
| Amortized Cost | Fair Value | ||||||||||
| Matures within 1 year | $59,925,730 | $59,965,090 | |||||||||
| Matures after 1 year through 5 years | 19,818,513 | 19,873,700 | |||||||||
| Total | $79,744,242 | $79,838,790 | |||||||||
| Operating | Finance | Total | |||||||||||||||
| 2026 | $ | 2,171,188 | $ | 29,994 | $ | 2,201,182 | |||||||||||
| 2027 | 4,685,445 | 4,999 | 4,690,444 | ||||||||||||||
| 2028 | 3,052,829 | — | 3,052,829 | ||||||||||||||
| 2029 | 1,412,413 | — | 1,412,413 | ||||||||||||||
| 2030 | 1,206,653 | — | 1,206,653 | ||||||||||||||
| 2031 | 2,672 | — | 2,672 | ||||||||||||||
| Total lease payments | 12,531,198 | 34,993 | 12,566,191 | ||||||||||||||
| Less: imputed interest | (986,448) | (1,060) | (987,508) | ||||||||||||||
| Present value of lease liability | $ | 11,544,751 | $ | 33,933 | $ | 11,578,684 | |||||||||||
| For the three months ended | For the six months ended | ||||||||||||||||||||||
| June 30, | June 30, | ||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||
| Revenues | |||||||||||||||||||||||
| Broadcasting | $ | 45,814,855 | $ | 38,029,015 | $ | 89,516,347 | $ | 74,216,192 | |||||||||||||||
| Digital | 8,300,630 | 8,410,729 | 16,257,629 | 17,525,259 | |||||||||||||||||||
| Total revenues | $ | 54,115,485 | $ | 46,439,744 | $ | 105,773,976 | $ | 91,741,451 | |||||||||||||||
| Segment expenses and operating performance | |||||||||||||||||||||||
| Broadcasting | |||||||||||||||||||||||
Adjusted cost of sales (1) | $ | 24,300,793 | $ | 21,558,033 | 48,923,192 | 41,520,756 | |||||||||||||||||
Adjusted general and administrative expenses (2) | 13,441,338 | 14,837,968 | 28,554,000 | 27,871,559 | |||||||||||||||||||
| Broadcasting adjusted EBITDA | 8,072,724 | 1,633,014 | 12,039,155 | 4,823,877 | |||||||||||||||||||
| Digital | |||||||||||||||||||||||
Adjusted cost of sales (1) | 4,491,125 | 5,137,983 | 9,555,082 | 10,362,681 | |||||||||||||||||||
Adjusted general and administrative expenses (2) | 6,167,033 | 8,671,929 | 13,380,844 | 15,304,443 | |||||||||||||||||||
| Digital adjusted EBITDA | (2,357,528) | (5,399,183) | (6,678,297) | (8,141,865) | |||||||||||||||||||
| Total reportable adjusted EBITDA | $ | 5,715,196 | $ | (3,766,169) | $ | 5,360,858 | $ | (3,317,988) | |||||||||||||||
| Corporate and unallocated | |||||||||||||||||||||||
| Depreciation | $ | (525,142) | $ | (734,590) | $ | (1,091,961) | $ | (1,471,465) | |||||||||||||||
| Amortization | (238,799) | (49,906) | (431,359) | (89,280) | |||||||||||||||||||
| Interest, net | 1,308,664 | 1,794,598 | 2,649,526 | 2,842,829 | |||||||||||||||||||
Unrealized gain on marketable securities | 271,965 | (500,736) | 1,250,876 | 1,084,844 | |||||||||||||||||||
| Stock-based compensation | (3,318,835) | (3,417,686) | (6,674,202) | (4,994,794) | |||||||||||||||||||
| Other corporate matters | — | (68,437,098) | — | (78,104,701) | |||||||||||||||||||
| Other, net | (345,758) | (54,342) | (384,657) | (8,342,898) | |||||||||||||||||||
| Income (loss) before income tax expense | 2,867,291 | (75,165,929) | 679,081 | (92,393,453) | |||||||||||||||||||
| Income tax expense | — | 9,693 | — | 14,693 | |||||||||||||||||||
| Net income (loss) | $ | 2,867,291 | $ | (75,175,622) | $ | 679,081 | $ | (92,408,146) | |||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||
| Broadcasting | |||||||||||||||||||||||
| Advertising | $ | 24,378,388 | $ | 26,225,117 | $ | 48,110,476 | $ | 50,856,696 | |||||||||||||||
| Affiliate fee | 13,358,974 | 7,343,407 | 26,369,866 | 14,771,830 | |||||||||||||||||||
| Subscription | 3,467,330 | 3,765,699 | 6,938,565 | 7,455,375 | |||||||||||||||||||
| Licensing | 4,610,163 | 694,792 | 8,097,440 | 1,132,291 | |||||||||||||||||||
| Total Broadcasting revenues | $ | 45,814,855 | $ | 38,029,015 | $ | 89,516,347 | $ | 74,216,192 | |||||||||||||||
| Digital | |||||||||||||||||||||||
| Advertising | $ | 4,415,658 | $ | 3,640,772 | $ | 7,900,797 | $ | 7,896,389 | |||||||||||||||
| Subscription | 2,821,922 | 3,214,341 | 5,782,051 | 6,506,824 | |||||||||||||||||||
| Product sales | 1,063,050 | 1,555,616 | 2,574,781 | 3,122,046 | |||||||||||||||||||
| Total Digital revenues | 8,300,630 | 8,410,729 | 16,257,629 | 17,525,259 | |||||||||||||||||||
| Total revenues | $ | 54,115,485 | $ | 46,439,744 | $ | 105,773,976 | $ | 91,741,451 | |||||||||||||||
| Total | 2026 | 2027 | 2028 | ||||||||||||||||||||
| Talent agreements | $ | 13,025,583 | $ | 5,579,150 | $ | 5,936,767 | $ | 1,509,667 | |||||||||||||||
| Total | 2026 | 2027 | 2028 | 2029 | |||||||||||||||||||||||||
| Settlement agreements | $ | 46,995,377 | $ | 4,975,815 | $ | 26,263,933 | $ | 5,350,239 | $ | 10,405,389 | |||||||||||||||||||
| Number of Shares | Weighted-Average Exercise Price per Share | ||||||||||
| Outstanding at December 31, 2025 | 3,152,005 | $ | 9.36 | ||||||||
| Granted | 203,674 | 6.87 | |||||||||
| Exercised | (31,526) | 4.77 | |||||||||
| Forfeited | (31,351) | 10.00 | |||||||||
| Outstanding at June 30, 2026 | 3,292,802 | $ | 9.24 | ||||||||
| Exercisable as of June 30, 2026 | 3,103,104 | $ | 9.33 | ||||||||
| Options Outstanding | Options Exercisable | ||||||||||
| Number of options | 3,292,802 | 3,103,104 | |||||||||
| Weighted average remaining contractual term (years) | 8.21 | 8.12 | |||||||||
| Weighted average exercise price | $ | 9.24 | $ | 9.33 | |||||||
| Aggregate intrinsic value | $ | 1,575,641 | $ | 1,396,037 | |||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||
| Cost of services | $ | 1,989,864 | $ | 2,101,966 | $ | 4,033,271 | $ | 2,754,116 | |||||||||||||||
| Personnel costs | 1,328,971 | 1,315,720 | 2,640,931 | 2,240,678 | |||||||||||||||||||
| Total equity-based compensation expense | $ | 3,318,835 | $ | 3,417,686 | $ | 6,674,202 | $ | 4,994,794 | |||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||
| Basic and diluted income (loss) per share: | |||||||||||||||||||||||
| Numerator: | |||||||||||||||||||||||
| Net income (loss) | $ | 2,867,291 | $ | (75,175,622) | $ | 679,081 | $ | (92,408,146) | |||||||||||||||
Cumulative dividends on preferred stock | — | — | — | 4,667,803 | |||||||||||||||||||
Net income (loss) attributable to common stockholders | $ | 2,867,291 | $ | (75,175,622) | $ | 679,081 | $ | (97,075,949) | |||||||||||||||
Denominator: | |||||||||||||||||||||||
Weighted average common stock outstanding, basic1 | 128,508,173 | 128,333,356 | 128,499,931 | 86,938,585 | |||||||||||||||||||
| Effect of dilutive securities: | |||||||||||||||||||||||
| Dilutive effect of stock options | 131,419 | — | 121,783 | — | |||||||||||||||||||
| Dilutive effect of early exercised options | 646,132 | — | 646,132 | — | |||||||||||||||||||
Weighted average common stock outstanding, diluted | 129,285,724 | 128,333,356 | 129,267,846 | 86,938,585 | |||||||||||||||||||
Per share: | |||||||||||||||||||||||
Net income (loss) per share attributable to common stockholders, basic | $ | 0.02 | $ | (0.59) | $ | 0.01 | $ | (1.12) | |||||||||||||||
Net income (loss) per share attributable to common stockholders, diluted | $ | 0.02 | $ | (0.59) | $ | 0.01 | $ | (1.12) | |||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||
| Warrants | 1,933,333 | 1,933,333 | 1,933,333 | 1,933,333 | |||||||||||||||||||
| Stock options | 3,161,383 | 4,095,133 | 3,171,019 | 4,095,133 | |||||||||||||||||||
| Unvested early exercised options | — | 530,108 | — | 530,108 | |||||||||||||||||||
| Total | 5,094,716 | 6,558,574 | 5,104,352 | 6,558,574 | |||||||||||||||||||
| 2026 | 2025 | $ Change | % Change | ||||||||||||||||||||
| Revenues | |||||||||||||||||||||||
| Service Revenues | |||||||||||||||||||||||
| Advertising | $ | 28,794,046 | $ | 29,865,889 | $ | (1,071,843) | (3.6) | ||||||||||||||||
| Affiliate fee | 13,358,974 | 7,343,407 | 6,015,567 | 81.9 | |||||||||||||||||||
| Subscription | 6,289,252 | 6,980,040 | (690,788) | (9.9) | |||||||||||||||||||
| Licensing | 4,610,172 | 694,871 | 3,915,301 | 563.5 | |||||||||||||||||||
| Product Sales | 1,063,041 | 1,555,537 | (492,496) | (31.7) | |||||||||||||||||||
| Total revenues | $ | 54,115,485 | $ | 46,439,744 | $ | 7,675,740 | 16.5 | ||||||||||||||||
| Cost of revenues | 30,781,781 | 28,797,983 | 1,983,798 | 6.9 | |||||||||||||||||||
| Gross profit | $ | 23,333,704 | $ | 17,641,761 | $ | 5,691,942 | 32.3 | ||||||||||||||||
| General & administrative | 22,028,760 | 94,047,210 | (72,018,450) | (76.6) | |||||||||||||||||||
| Other income, net | 1,562,347 | 1,239,520 | 322,827 | 26.0 | |||||||||||||||||||
| Income (loss) before income tax expense | $ | 2,867,291 | $ | (75,165,929) | $ | 78,033,220 | 103.8 | ||||||||||||||||
| Income tax expense | — | 9,693 | (9,693) | (100.0) | |||||||||||||||||||
| Net income (loss) | $ | 2,867,291 | $ | (75,175,622) | $ | 78,042,913 | 103.8 | ||||||||||||||||
| 2026 | 2025 | $ Change | % Change | ||||||||||||||||||||
| Revenues | |||||||||||||||||||||||
| Broadcasting | $ | 45,814,855 | $ | 38,029,015 | $ | 7,785,840 | 20.5 | ||||||||||||||||
| Digital | 8,300,630 | 8,410,729 | (110,099) | (1.3) | |||||||||||||||||||
| Total revenues | $ | 54,115,485 | $ | 46,439,744 | $ | 7,675,740 | 16.5 | ||||||||||||||||
| 2026 | 2025 | $ Change | % Change | ||||||||||||||||||||
| Segment Adjusted EBITDA | |||||||||||||||||||||||
| Broadcasting | $ | 8,072,724 | $ | 1,633,014 | $ | 6,439,710 | 394.3 | ||||||||||||||||
| Digital | (2,357,528) | (5,399,183) | 3,041,655 | 56.3 | |||||||||||||||||||
| Adjusted EBITDA1 | $ | 5,715,196 | $ | (3,766,169) | $ | 9,481,366 | (251.8) | ||||||||||||||||
| 2026 | 2025 | $ Change | % Change | ||||||||||||||||||||
| Revenues | |||||||||||||||||||||||
| Advertising | $ | 24,378,388 | $ | 26,225,117 | $ | (1,846,729) | (7.0) | ||||||||||||||||
| Affiliate fee | 13,358,974 | 7,343,407 | 6,015,567 | 81.9 | |||||||||||||||||||
| Subscription | 3,467,330 | 3,765,699 | (298,369) | (7.9) | |||||||||||||||||||
| Licensing | 4,610,163 | 694,792 | 3,915,371 | 563.5 | |||||||||||||||||||
| Total revenues | $ | 45,814,855 | $ | 38,029,015 | $ | 7,785,840 | 20.5 | ||||||||||||||||
| Cost of revenues | 24,300,793 | 21,558,033 | 2,742,760 | 12.7 | |||||||||||||||||||
| Gross profit | $ | 21,514,062 | $ | 16,470,982 | $ | 5,043,080 | 30.6 | ||||||||||||||||
| General & administrative | 13,441,338 | 14,837,968 | (1,396,630) | (9.4) | |||||||||||||||||||
Segment Adjusted EBITDA | $ | 8,072,724 | $ | 1,633,014 | $ | 6,439,710 | 394.3 | ||||||||||||||||
| 2026 | 2025 | $ Change | % Change | ||||||||||||||||||||
| Revenues | |||||||||||||||||||||||
| Advertising | $ | 4,415,658 | $ | 3,640,772 | $ | 774,886 | 21.3 | ||||||||||||||||
| Subscription | 2,821,922 | 3,214,341 | (392,419) | (12.2) | |||||||||||||||||||
| Product sales | 1,063,050 | 1,555,616 | (492,566) | (31.7) | |||||||||||||||||||
| Total revenues | $ | 8,300,630 | $ | 8,410,729 | $ | (110,099) | (1.3) | ||||||||||||||||
| Cost of revenues | 4,491,125 | 5,137,983 | (646,858) | (12.6) | |||||||||||||||||||
| Gross profit | $ | 3,809,505 | $ | 3,272,746 | 536,759 | 16.4 | |||||||||||||||||
| General & administrative | 6,167,033 | 8,671,929 | (2,504,896) | (28.9) | |||||||||||||||||||
| Segment Adjusted EBITDA2 | $ | (2,357,528) | $ | (5,399,183) | $ | 3,041,655 | 56.3 | ||||||||||||||||
| 2026 | 2025 | ||||||||||
| Net income (loss) | $ | 2,867,291 | $ | (75,175,622) | |||||||
| Add | |||||||||||
| Depreciation | 525,142 | 734,590 | |||||||||
| Amortization | 238,799 | 49,906 | |||||||||
| Interest, net | (1,308,664) | (1,794,598) | |||||||||
| Unrealized (gain) loss on marketable securities | (271,965) | 500,736 | |||||||||
| Stock-based compensation | 3,318,835 | 3,417,686 | |||||||||
| Other corporate matters3 | - | 68,437,098 | |||||||||
| Other, net4 | 345,758 | 54,342 | |||||||||
| Income tax expense | - | 9,693 | |||||||||
Adjusted EBITDA5 | $ | 5,715,196 | $ | (3,766,169) | |||||||
| 2026 | 2025 | $ Change | % Change | ||||||||||||||||||||
| Revenues | |||||||||||||||||||||||
| Service Revenues | |||||||||||||||||||||||
| Advertising | $ | 56,011,272 | $ | 58,753,084 | $ | (2,741,812) | (4.7) | ||||||||||||||||
| Affiliate fee | 26,369,866 | 14,771,830 | 11,598,036 | 78.5 | |||||||||||||||||||
| Subscription | 12,720,617 | 13,962,199 | (1,241,582) | (8.9) | |||||||||||||||||||
| Licensing | 8,097,471 | 1,132,434 | 6,965,037 | 615.1 | |||||||||||||||||||
| Product Sales | 2,574,750 | 3,121,904 | (547,154) | (17.5) | |||||||||||||||||||
| Total revenues | $ | 105,773,976 | $ | 91,741,451 | $ | 14,032,524 | 15.3 | ||||||||||||||||
| Cost of revenues | 62,511,544 | 54,637,552 | 7,873,992 | 14.4 | |||||||||||||||||||
| Gross profit | $ | 43,262,432 | $ | 37,103,899 | $ | 6,158,532 | 16.6 | ||||||||||||||||
| General & administrative | 46,426,572 | 125,082,127 | (78,655,555) | (62.9) | |||||||||||||||||||
| Other income (expense), net | 3,843,221 | (4,415,225) | 8,258,446 | 187.0 | |||||||||||||||||||
| Income (loss) before income tax expense | $ | 679,081 | $ | (92,393,453) | $ | 93,072,534 | 100.7 | ||||||||||||||||
| Income tax expense | — | 14,693 | (14,693) | (100.0) | |||||||||||||||||||
| Net income (loss) | $ | 679,081 | $ | (92,408,146) | $ | 93,087,227 | 100.7 | ||||||||||||||||
| 2026 | 2025 | $ Change | % Change | ||||||||||||||||||||
| Revenues | |||||||||||||||||||||||
| Broadcasting | $ | 89,516,347 | $ | 74,216,192 | $ | 15,300,155 | 20.6 | ||||||||||||||||
| Digital | 16,257,629 | 17,525,259 | (1,267,630) | (7.2) | |||||||||||||||||||
| Total revenues | $ | 105,773,976 | $ | 91,741,451 | $ | 14,032,525 | 15.3 | ||||||||||||||||
| 2026 | 2025 | $ Change | % Change | ||||||||||||||||||||
| Segment Adjusted EBITDA | |||||||||||||||||||||||
| Broadcasting | $ | 12,039,155 | $ | 4,823,877 | $ | 7,215,278 | 149.6 | ||||||||||||||||
| Digital | (6,678,297) | (8,141,865) | 1,463,568 | 18.0 | |||||||||||||||||||
| Adjusted EBITDA | $ | 5,360,858 | $ | (3,317,988) | $ | 8,678,846 | 261.6 | ||||||||||||||||
| 2026 | 2025 | $ Change | % Change | ||||||||||||||||||||
| Revenues | |||||||||||||||||||||||
| Advertising | $ | 48,110,476 | $ | 50,856,696 | $ | (2,746,220) | (5.4) | ||||||||||||||||
| Affiliate fee | 26,369,866 | 14,771,830 | 11,598,036 | 78.5 | |||||||||||||||||||
| Subscription | 6,938,565 | 7,455,375 | (516,810) | (6.9) | |||||||||||||||||||
| Licensing | 8,097,440 | 1,132,291 | 6,965,149 | 615.1 | |||||||||||||||||||
| Total revenues | $ | 89,516,347 | $ | 74,216,192 | $ | 15,300,155 | 20.6 | ||||||||||||||||
| Cost of revenues | 48,923,192 | 41,520,756 | 7,402,436 | 17.8 | |||||||||||||||||||
| Gross profit | $ | 40,593,155 | $ | 32,695,436 | $ | 7,897,719 | 24.2 | ||||||||||||||||
| General & administrative | 28,554,000 | 27,871,559 | 682,441 | 2.4 | |||||||||||||||||||
Segment Adjusted EBITDA | $ | 12,039,155 | $ | 4,823,877 | $ | 7,215,278 | 149.6 | ||||||||||||||||
| 2026 | 2025 | $ Change | % Change | ||||||||||||||||||||
| Revenues | |||||||||||||||||||||||
| Advertising | $ | 7,900,797 | $ | 7,896,389 | $ | 4,408 | 0.1 | ||||||||||||||||
| Subscription | 5,782,051 | 6,506,824 | (724,773) | (11.1) | |||||||||||||||||||
| Product sales | 2,574,781 | 3,122,046 | (547,265) | (17.5) | |||||||||||||||||||
| Total revenues | $ | 16,257,629 | $ | 17,525,259 | $ | (1,267,630) | (7.2) | ||||||||||||||||
| Cost of revenues | 9,555,082 | 10,362,681 | (807,599) | (7.8) | |||||||||||||||||||
| Gross profit | $ | 6,702,547 | $ | 7,162,578 | $ | (460,031) | (6.4) | ||||||||||||||||
| General & administrative | 13,380,844 | 15,304,443 | (1,923,599) | (12.6) | |||||||||||||||||||
Segment Adjusted EBITDA | $ | (6,678,297) | $ | (8,141,865) | $ | 1,463,568 | 18.0 | ||||||||||||||||
| 2026 | 2025 | ||||||||||
| Net income (loss) | $ | 679,081 | $ | (92,408,146) | |||||||
| Add | |||||||||||
| Depreciation | 1,091,961 | 1,471,465 | |||||||||
| Amortization | 431,359 | 89,280 | |||||||||
| Interest, net | (2,649,526) | (2,842,829) | |||||||||
| Unrealized (gain) loss on marketable securities | (1,250,876) | (1,084,844) | |||||||||
| Stock-based compensation | 6,674,202 | 4,994,794 | |||||||||
| Other corporate matters6 | — | 78,104,701 | |||||||||
| Other, net7 | 384,657 | 8,342,898 | |||||||||
| Income tax expense | — | 14,693 | |||||||||
Adjusted EBITDA8 | $ | 5,360,858 | $ | (3,317,988) | |||||||
| Six Months Ended | Change | ||||||||||||||||||||||
| June 30, 2026 | June 30, 2025 | 2026 vs. 2025 | |||||||||||||||||||||
| Net cash (used in) provided by: | |||||||||||||||||||||||
| Operating activities | $ | (2,766,713) | $ | (38,947,863) | $ | 36,181,149 | 92.9 | % | |||||||||||||||
| Investing activities | 8,162,996 | (104,417,322) | 112,580,318 | 107.8 | % | ||||||||||||||||||
| Financing activities | 54,438 | 153,154,337 | (153,099,899) | (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 June 30, 2026 is formatted in Inline XBRL. | X | |||||||||||||||||||||||||||
| NEWSMAX INC. | |||||
| Date: August 13, 2026 | /s/ Christopher Ruddy | ||||
Christopher Ruddy | |||||
Chief Executive Officer and Director | |||||
(Principal Executive Officer) | |||||
| Date: August 13, 2026 | /s/ Darryle Burnham | ||||
| Darryle Burnham | |||||
| Chief Financial Officer | |||||
| (Principal Financial Officer and Accounting Officer) | |||||
| Date: August 13, 2026 | /s/ Christopher Ruddy | ||||
| Christopher Ruddy | |||||
| Chief Executive Officer (Principal Executive Officer) | |||||
| Date: August 13, 2026 | /s/ Darryle Burnham | ||||
| Darryle Burnham | |||||
| Chief Financial Officer (Principal Financial and Accounting Officer) | |||||
| Date: August 13, 2026 | /s/ Christopher Ruddy | ||||
| Christopher Ruddy | |||||
| Chief Executive Officer (Principal Executive Officer) | |||||
| Date: August 13, 2026 | /s/ Darryle Burnham | ||||
| Darryle Burnham | |||||
| Chief Financial Officer (Principal Financial and Accounting Officer) | |||||