share_log

Banzai International, Inc. Reports 31% Increase in Annual Recurring Revenue for Q3 2024, Improving Adjusted Net Loss by $12.2 Million

Quiver Quantitative ·  11/15 06:50

Banzai International reports Q3 2024 ARR growth of 31%, improved net loss, and ongoing profitability initiatives.

Quiver AI Summary

Banzai International, Inc. reported significant financial improvements for Q3 2024, with an Annual Recurring Revenue (ARR) increase of 31% year-over-year to $4.4 million and a 7% sequential rise from Q2 2024. The company also saw its Adjusted Net Loss improve by $12.2 million sequentially, narrowing to ($1.45) million, moving closer to profitability. Key highlights included a historic high in Net Revenue Retention and the addition of nearly 400 new customers in September and October 2024. Furthermore, Banzai launched an AI-powered newsletter platform called Curate and expanded partnerships with Salesforce, enhancing its marketing solutions. The company executed a $28.8 million debt restructuring plan to improve its financial standing and anticipates additional gains in net income moving forward. Banzai's CEO, Joe Davy, emphasized that this quarter marked a critical turning point for the company, underpinning its commitment to growth while managing costs effectively.

Potential Positives

  • Q3 2024 Annual Recurring Revenue (ARR) reached $4.4 million, marking a 31% annualized growth rate and a 7% sequential increase from Q2 2024.
  • Adjusted Net Loss improved significantly to ($1.45) million, a $3.0 million sequential improvement from Q2 2024, indicating progress towards profitability.
  • Cash position reached an all-time high of approximately $4.3 million as of September 30, 2024, signaling stronger liquidity.
  • Launched a new AI-powered newsletter platform, Curate, showing potential for future revenue growth with early sales of 10 workspace licenses.

Potential Negatives

  • Net loss for the third quarter of 2024 was significantly higher at $8.5 million compared to $0.8 million in the prior year quarter, indicating distress in the company's financial performance.
  • Total operating expenses increased by 31.1% for the nine months ended September 30, 2024, highlighting escalating costs amidst only marginal revenue growth.
  • Despite restructuring efforts, the company's securities were transferred from the Nasdaq Global Market to the Nasdaq Capital Market, which may signal declining investor confidence and market perception.

FAQ

What was Banzai's Q3 2024 Annual Recurring Revenue?

Banzai's Q3 2024 Annual Recurring Revenue (ARR) was $4.4 million, reflecting a 31% annualized growth rate.

How much did Banzai improve its Adjusted Net Loss in Q3 2024?

Banzai's Adjusted Net Loss improved by $12.2 million, totaling ($1.45) million in Q3 2024.

How many new customers did Banzai acquire in September and October 2024?

Banzai acquired 172 new customers in September and 179 customers in October 2024.

What is the anticipation for Banzai's Q4 2024 income?

Banzai anticipates a Net Income of approximately ($0.7) million in Q4 2024.

What company launched the AI-powered newsletter platform Curate?

Banzai International, Inc. launched the AI-powered newsletter platform called Curate in Q3 2024.

Disclaimer: This is an AI-generated summary of a press release distributed by GlobeNewswire. The model used to summarize this release may make mistakes. See the full release here.


$BNZI Insider Trading Activity

$BNZI insiders have traded $BNZI stock on the open market 7 times in the past 6 months. Of those trades, 1 have been purchases and 6 have been sales.

Here's a breakdown of recent trading of $BNZI stock by insiders over the last 6 months:

  • BF LENDING, LLC CP has traded it 6 times. They made 0 purchases and 6 sales, selling 691,149 shares.
  • INVESTMENT CO ALCO purchased 282,420 shares.

To track insider transactions, check out Quiver Quantitative's insider trading dashboard.

$BNZI Hedge Fund Activity

We have seen 2 institutional investors add shares of $BNZI stock to their portfolio, and 11 decrease their positions in their most recent quarter.

Here are some of the largest recent moves:

  • BRIGHTON JONES LLC removed 98,492 shares (-100.0%) from their portfolio in Q3 2024
  • GEODE CAPITAL MANAGEMENT, LLC removed 88,583 shares (-100.0%) from their portfolio in Q3 2024
  • VIRTU FINANCIAL LLC removed 84,958 shares (-100.0%) from their portfolio in Q2 2024
  • ATLAS MERCHANT CAPITAL LLC removed 41,250 shares (-100.0%) from their portfolio in Q3 2024
  • SUSQUEHANNA INTERNATIONAL GROUP, LLP removed 38,034 shares (-100.0%) from their portfolio in Q3 2024
  • CORIENT PRIVATE WEALTH LLC removed 30,000 shares (-100.0%) from their portfolio in Q3 2024
  • HRT FINANCIAL LP removed 14,280 shares (-100.0%) from their portfolio in Q3 2024

To track hedge funds' stock portfolios, check out Quiver Quantitative's institutional holdings dashboard.

Full Release




Q3 2024 Annual Recurring Revenue Increased by 31% Annualized to $4.4 Million, a 7% Sequential Increase from Q2 2024




Q3 2024 Annualized Adjusted Net Loss Improved by $12.2 Million, a $3.0 Million Sequential Increase to ($1.45) Million, Bringing the Company Closer to Profitability




Management to Host Third Quarter 2024 Results Conference Call Today, November 14, 2024 at 5:30 p.m. Eastern Time



SEATTLE, Nov. 14, 2024 (GLOBE NEWSWIRE) --

Banzai International, Inc.

(NASDAQ: BNZI) ("Banzai" or the "Company"), a leading marketing technology company that provides essential marketing and sales solutions, today reported financial results for the third quarter ended September 30, 2024.




Third Quarter 2024 Key Financial & Operational Highlights



  • Q3 2024 Annual Recurring Revenue (ARR) of $4.4 million, a 7% sequential increase from Q2 2024. This represents a 31% annualized ARR growth rate.

  • Q3 2024 Adjusted Net Loss was ($1.45) million, a $3.0 million sequential improvement from Q2 2024 Adjusted Net Loss of ($4.5) million. This represents an annualized improvement of $12.2 million.

  • Net Revenue Retention (NRR) reached a historic high in Q3 2024.

  • Q3 2024 Adjusted EBITDA was ($1.5) million, a $0.5 million sequential improvement from Q2 2024 EBITDA of ($2.0) million. This represents an annualized improvement of $2.0 million.

  • As of September 30, 2024, cash of approximately $4.3 million was at an all-time high.

  • Added 172 customers in September 2024 and 179 customers in October 2024, for a total of 1,785 customers YTD through October 2024.

  • Added 26 Reach customers through October 2024, demonstrating the growth and revenue potential of the Reach product.

  • Launched Curate, an AI-powered newsletter platform designed to streamline content creation and audience engagement for organizations of all sizes. Sold 10 workspace licenses in the initial weeks since launch, demonstrating the tremendous market potential of the Curate product.

  • Expanded partnership with Salesforce, today's industry leading AI CRM company, for smarter webinar campaigns with significant enhancements to its Demio platform through deeper integration with Salesforce.

  • Released enhanced Demio HubSpot integration, delivering a seamless experience, with new updates focused on transforming webinar data management with advanced synchronization and tracking.

  • Launched a comprehensive initiative designed to significantly improve net income by up to $13.5 million annually while maintaining its growth outlook.

  • Entered into agreements with lenders and service providers to restructure and write off up to $28.8 million of outstanding liabilities including write-off of up to $5.6 million of outstanding liabilities and restructuring of a further $19.2 million of its existing debt obligations, substantially improving the Company's overall financial position.

  • Closed a $5 million private placement priced at-the-market under Nasdaq rules.

  • Company's securities were transferred from the Nasdaq Global Market to the Nasdaq Capital Market at the opening of business on October 31, 2024.



Outlook



  • The Company anticipates Net Income will be approximately ($0.7) million in Q4 2024 and approximately ($0.7) million in Q1 2025, representing substantial increases driven by a reduction in operating and interest expenses due to the recently announced $28.8 million debt restructuring and $13.5 million Net Income Improvement initiative.

  • The Company anticipates Adjusted EBITDA to be approximately ($1.4) million in Q4 2024, and approximately ($1.1) million in Q1 2025, representing substantially improved runway and progress towards profitability and positive cash-flow.


"It is hard to overstate how important the third quarter of 2024 was for Banzai," said Joe Davy, Founder and CEO of Banzai. "We believe this marks a turning point for the Company in many ways. Banzai achieved a 31% annualized Annual Recurring Revenue growth rate and a historic record for Net Revenue Retention. We also made game-changing improvements to our balance sheet and cost structure to set us up for sustainable profitability in the future. Growth was driven by our focus on the Reach product through re-engineering and expanded sales efforts, leading to the addition of 1,785 customers through October 2024. In total, we now serve nearly 3,000 customers that have contributed to top and bottom-line sequential improvements from the second quarter.



"To better serve our customers, we have continued to invest in our software platforms and growth. We've launched a new product, Curate, to bring AI-powered newsletters that leverage OpenAI's GPT-4o to automate the newsletter creation process by writing relevant, branded articles that resonate with target audiences. We added significant enhancements to our Demio platform through deeper integration with Salesforce, the industry leading AI CRM company, with key enhancements designed to maximize efficiency and insight, offering marketers a more scalable, data-rich experience. We also released a major improvement to the Demio HubSpot integration. This upgrade offers unparalleled flexibility and efficiency in managing webinar data, empowering marketers to streamline their webinar management and marketing efforts, leading to better decision-making and higher ROI.



"Alongside a $5.0 million private placement transaction and debt restructuring transactions we executed, we implemented a strategic initiative that we expect will enable us to significantly improve net income, substantially extend our cash runway and invest in growth. We are making significant progress on these goals and overall improvement in net income is expected to be approximately $12.2 million annually when fully implemented, while maintaining our growth outlook.



"Looking ahead, our ability to leverage deep analytics and insights to drive marketing decisions combined with leveraging AI to launch exciting new products and capabilities, will continue to drive growth. We will continue to manage costs efficiently while investing in our software platform, sales and marketing and product development. We look forward to additional updates on our anticipated milestones in the weeks and months to come," concluded Davy.




Third Quarter 2024 Financial Results



Banzai believes its non-GAAP financial measure ARR is more meaningful in evaluating its performance. The Company's management team evaluates its financial and operating results utilizing this non-GAAP measure. For the three months ended September 30, 2024, ARR increased 7% sequentially, representing a 31% annualized ARR growth rate.



Total revenue for the three months ended September 30, 2024, was $1.1 million, a sequential increase of 0.5% from the three months ended June 30, 2024, and a decrease of 2.5% compared to the prior year quarter.



Total cost of revenue for the three months ended September 30, 2024 was $0.3 million, compared to $0.3 million in the prior year quarter, a decrease of 1%. The decrease was proportional to the revenue for the corresponding period.



Gross profit for the three months ended September 30, 2024, was $0.7 million, compared to $0.8 million in the prior year quarter. Gross margin was 68.7% in the third quarter of 2024, compared to 69.2% in the third quarter of 2023.



Total operating expenses for the three months ended September 30, 2024, were $3.5 million, compared to $2.8 million in the prior year quarter.



Net loss for the three months ended September 30, 2024, was $8.5 million, compared to $0.8 million in the prior year quarter. The greater net loss is primarily due to the change in fair valuation of various financial instruments related to the debt restructuring in the third quarter of 2024, which increased by approximately $14.5 million over the three months ended September 30, 2024 when compared to the three months ended September 30, 2023. These non-cash valuation charges do not represent present or future cash obligations of the Company, and as a result, the Company believes Adjusted Net Loss is a better representation of the financial performance of the company for the third quarter 2024.



Adjusted Net Loss for the three months ended September 30, 2024, was ($1.45) million, compared to ($3.6) million in the prior year quarter. This improvement was driven by improvements to the Company's efficiency and by write-off agreements entered into for certain liabilities, substantially reducing the Company's current and future cash liabilities.



Adjusted EBITDA Loss for the three months ended September 30, 2024, was ($1.5) million, compared to Adjusted EBITDA Loss of ($2.0) million for the prior year quarter, representing an improvement of $0.5 million.




Nine Month 2024 Financial Results



Total revenue for the nine months ended September 30, 2024 and 2023, was $3.2 million and $3.5 million, respectively, a decrease of 7.2%. This decrease is primarily attributable to lower Reach revenue which declined by approximately $44 thousand due to the discontinuation of the legacy Reach 1.0 product, which was discontinued on December 31, 2023. In 2024, Banzai has revitalized its focus on the Reach product through re-engineering and expanded sales efforts. Demio revenue was lower by approximately $0.2 million for the nine months ended September 30, 2024, as compared to the nine months ended September 30, 2023, due to lower new unit sales period-over-period, due to the company's strategic shift to focus on mid-market customers, which the Company hopes will ultimately result in higher Average Customer Value and Net Retention Rate for the Demio product. Demio Net Revenue Retention reached an all-time historic high in the three months ended September 30, 2024.



Cost of revenue for the nine months ended September 30, 2024 and 2023 was $1.0 million and $1.1 million, respectively. This represents a decrease of approximately $84 thousand, or approximately 7.4%, for the nine months ended September 30, 2024 as compared to the nine months ended September 30, 2023. This decrease is due primarily to the company's focus on Mid-Market customers that led to an approximately 12% higher average cost per customer, driven by the increase in the streaming services costs of approximately $150 thousand that were offset by lower infrastructure costs / data licenses of approximately $117 thousand, payroll and contracted services of approximately $98 thousand, and merchant fee costs of approximately $12 thousand.



Gross profit for the nine months ended September 30, 2024 and 2023 was $2.2 million and $2.3 million, respectively. This represents a decrease of approximately $167 thousand, or approximately 7.1%, which was due to the decreases in revenue of approximately $251 thousand and decreases in cost of revenue of approximately $84 thousand described above. Gross margin for the nine months ended September 30, 2024 and 2023 was 67.5% and 67.4%, respectively.



Total operating expenses for the nine months ended September 30, 2024 and 2023, were $11.7 million and $8.9 million, respectively, an increase of 31.1%. This increase was due primarily to an overall increase in salaries and related expenses by approximately $0.3 million, marketing expenses by approximately $0.6 million, costs associated with audit, technical accounting, and legal and other professional services of approximately $1.6 million. The company has implemented a plan to reduce annualized operating expenses by up to $13.5 million by the end of the first quarter 2025.



Net loss for the nine months ended September 30, 2024 and 2023, was $23.7 million and $8.0 million, respectively. The greater net loss is primarily due to an increase in total other expenses of approximately $12.6 million, an increase in operating expenses of approximately $2.8 million, and a decrease in gross profit of approximately $0.2 million during the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023.



Adjusted Net Loss for the nine months ended September 30, 2024 and 2023, was ($10.0)



million and ($10.0) million, respectively.



Net cash used in operating activities for the nine months ended September 30, 2024, was $11.9 million, compared to $5.8 million for the nine months ended September 30, 2023.



Cash totaled $4.3 million as of September 30, 2024, compared to $2.1 million as of December 31, 2023, representing a historic high.




End-of-Year 2024 Target



Banzai targets December 2024 ARR to be $8.1 – $10 million, based on the Company's March 2024 ARR, organic growth during the year as demonstrated by year-to-date 2024 customer wins and reactivations, and currently signed non-binding LOIs to acquire other marketing technology businesses.



The midpoint target, or $9.1 million, foresees a 97% increase in ARR, which would be attributable to both organic growth and the acquisitions currently under LOI. Banzai's management anticipates tracking the Company's progress to its targeted December 2024 ARR as part of the Company's 2024 quarterly earnings reports.



Annual recurring revenue refers to revenue, normalized on an annual basis, that Banzai expects to receive from its customers for providing them with products or services. The December 2024 ARR information provided above is based on Banzai's current estimates of internal growth, the completion of acquisitions, and those companies contributing ARR based on current levels, and is not a guarantee of future performance. These statements are forward-looking and actual ARR may differ materially. Refer to the "Forward-Looking Statements" section below for information on the factors that could cause Banzai's actual ARR to differ materially from these forward-looking statements.




Third Quarter 2024 Results Conference Call



Banzai Founder & CEO Joe Davy and Interim CFO Alvin Yip will host the conference call, followed by a question-and-answer session. The conference call will be accompanied by a presentation, which can be viewed during the webcast or accessed via the investor relations section of the Company's website

here

.



To access the call, please use the following information:




























Date:

Thursday, November 14, 2024

Time:

5:30 p.m. Eastern Time, 2:30 p.m. Pacific Time

Toll-free dial-in number:

1-877-425-9470

International dial-in number:

1-201-389-0878

Conference ID:

13749747


Please call the conference telephone number 5-10 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact MZ Group at 1-949-491-8235.



The conference call will be broadcast live and available for replay at



and via the investor relations section of the Company's website

here

.



A replay of the webcast will be available after 9:30 p.m. Eastern Time through February 14, 2025.




















Toll-free replay number:

1-844-512-2921

International replay number:

1-412-317-6671

Replay ID:

13749747



About Banzai



Banzai is a marketing technology company that provides essential marketing and sales solutions for businesses of all sizes. On a mission to help their customers achieve their mission, Banzai enables companies of all sizes to target, engage, and measure both new and existing customers more effectively. Banzai customers include Square, Hewlett Packard Enterprise, Thermo Fisher Scientific, Thinkific, Doodle and ActiveCampaign, among thousands of others. Learn more at






.

For investors, please visit





.




Forward-Looking Statements



This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements often use words such as "believe," "may," "will," "estimate," "target," "continue," "anticipate," "intend," "expect," "should," "would," "propose," "plan," "project," "forecast," "predict," "potential," "seek," "future," "outlook," and similar variations and expressions. Forward-looking statements are those that do not relate strictly to historical or current facts. Examples of forward-looking statements may include, among others, statements regarding Banzai International, Inc.'s (the "Company's"): future financial, business and operating performance and goals; annualized recurring revenue and customer retention; ongoing, future or ability to maintain or improve its financial position, cash flows, and liquidity and its expected financial needs; potential financing and ability to obtain financing; acquisition strategy and proposed acquisitions and, if completed, their potential success and financial contributions; strategy and strategic goals, including being able to capitalize on opportunities; expectations relating to the Company's industry, outlook and market trends; total addressable market and serviceable addressable market and related projections; plans, strategies and expectations for retaining existing or acquiring new customers, increasing revenue and executing growth initiatives; and product areas of focus and additional products that may be sold in the future. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. Forward-looking statements are not guarantees of future performance, and our actual results of operations, financial condition and liquidity and development of the industry in which the Company operates may differ materially from those made in or suggested by the forward-looking statements. Therefore, investors should not rely on any of these forward-looking statements. Factors that may cause actual results to differ materially include changes in the markets in which the Company operates, customer demand, the financial markets, economic, business and regulatory and other factors, such as the Company's ability to execute on its strategy. More detailed information about risk factors can be found in the Company's Annual Report on Form 10-K and the Company's Quarterly Reports on Form 10-Q under the heading "Risk Factors," and in other reports filed by the Company, including reports on Form 8-K. The Company does not undertake any duty to update forward-looking statements after the date of this press release.




Investor Relations

Chris Tyson
Executive Vice President
MZ Group - MZ North America
949-491-8235


BNZI@mzgroup.us










Media

Rachel Meyrowitz
Director, Demand Generation, Banzai

media@banzai.io



















































































































































































































































































































































































































































































































































BANZAI INTERNATIONAL, INC.


Condensed Consolidated Balance Sheets












September 30, 2024





December 31, 2023






(Unaudited)







ASSETS








Current assets:







Cash


$

4,263,567



$

2,093,718


Accounts receivable, net of allowance for credit losses of $5,694 and $5,748, respectively



37,386




105,049


Prepaid expenses and other current assets



753,746




741,155


Total current assets



5,054,699




2,939,922









Property and equipment, net



918




4,644


Goodwill



2,171,526




2,171,526


Operating lease right-of-use assets



2,386




134,013


Other assets



38,381




38,381


Total assets



7,267,910




5,288,486










LIABILITIES AND STOCKHOLDERS' DEFICIT








Current liabilities:







Accounts payable



9,997,052




6,439,863


Accrued expenses and other current liabilities



3,633,072




5,194,240


Convertible notes (Yorkville)








1,766,000


Convertible notes - related party








2,540,091


Convertible notes



3,517,742




2,693,841


Notes payable



7,083,905




6,659,787


Notes payable - related party








2,505,137


Notes payable, carried at fair value



1,393,592







Deferred underwriting fees



4,000,000




4,000,000


Deferred fee








500,000


Warrant liability



79,000




641,000


Warrant liability - related party



230,000




575,000


Earnout liability



37,125




59,399


Due to related party



167,118




67,118


GEM commitment fee liability








2,000,000


Deferred revenue



1,220,572




1,214,096


Operating lease liabilities, current



2,352




234,043


Total current liabilities



31,361,530




37,089,615









Other long-term liabilities



75,000




75,000


Total liabilities



31,436,530




37,164,615









Commitments and contingencies (Note 14)














Stockholders' deficit:







Common stock, $0.0001 par value, 275,000,000 shares authorized and 3,760,174 and 2,585,297 issued and outstanding at September 30, 2024 and December 31, 2023, respectively



410




259


Preferred stock, $0.0001 par value, 75,000,000 shares authorized, 0 shares issued and outstanding at September 30, 2024 and December 31, 2023











Additional paid-in capital



39,297,867




14,889,936


Accumulated deficit



(63,466,897

)



(46,766,324

)

Total stockholders' deficit



(24,168,620

)



(31,876,129

)

Total liabilities and stockholders' deficit


$

7,267,910



$

5,288,486

























































































































































































































































































































































































































































































































































































































































































































































































































































































BANZAI INTERNATIONAL, INC.


Unaudited Condensed Consolidated Statements of Operations












For the Three Months
Ended September 30,





For the Nine Months
Ended September 30,






2024





2023





2024





2023



Operating income:













Revenue


$

1,080,607



$

1,108,412



$

3,228,276



$

3,478,794


Cost of revenue



338,023




341,151




1,049,411




1,132,671


Gross profit



742,584




767,261




2,178,865




2,346,123















Operating expenses:













General and administrative expenses



2,942,008




2,838,052




11,569,951




8,937,265


Depreciation expense



900




1,571




3,725




5,596


Total operating expenses



2,942,908




2,839,623




11,573,676




8,942,861















Operating loss



(2,200,324

)



(2,072,362

)



(9,394,811

)



(6,596,738

)














Other expenses (income):













GEM settlement fee expense



60,000









260,000







Other expense (income), net



(62,927

)



14,114




(2,900

)



(70,569

)

Interest income













(10

)



(111

)

Interest expense



495,679




820,096




1,343,097




1,879,394


Interest expense - related party



589,614




678,398




1,552,601




1,614,085


Gain on extinguishment of liability



(22,282

)








(550,262

)






Loss on debt issuance













171,000







Loss on debt issuance of term notes



381,000









381,000







Loss on debt issuance of convertible notes





















Loss on conversion and settlement of Alco promissory notes



4,808,882









4,808,882







Loss on conversion and settlement of CP BF notes





















Change in fair value of warrant liability













(562,000

)






Change in fair value of warrant liability - related party













(345,000

)






Change in fair value of simple agreement for future equity








(276,436

)








(184,993

)

Change in fair value of simple agreement for future equity - related party








(3,139,564

)








(1,927,007

)

Change in fair value of bifurcated embedded derivative liabilities








198,728









36,500


Change in fair value of bifurcated embedded derivative liabilities - related party








413,272









72,359


Change in fair value of convertible notes



(77,000

)








501,000







Change in fair value of term notes



66,813









66,813







Change in fair value of convertible bridge notes





















Yorkville prepayment premium expense



14,000









94,760







Total other expenses (income), net



6,253,779




(1,291,392

)



7,718,981




1,419,658


Loss before income taxes



(8,454,103

)



(780,970

)



(17,113,792

)



(8,016,396

)

Income tax expense



1,010




1,332




6,701




17,081


Net loss


$

(8,455,113

)


$

(782,302

)


$

(17,120,493

)


$

(8,033,477

)














Net loss per share













Basic and diluted


$

(2.68

)


$

(0.33

)


$

(5.99

)


$

(3.36

)














Weighted average common shares outstanding













Basic and diluted



3,150,057




2,394,122




2,857,350




2,394,067



















































































































































































































































































































































































































































































































































































































































































































































































































































BANZAI INTERNATIONAL, INC.


Unaudited Condensed Consolidated Statements of Cash Flow









For the Nine Months Ended September 30,






2024





2023



Cash flows from operating activities:







Net loss


$

(17,120,493

)


$

(8,033,477

)

Adjustments to reconcile net loss to net cash used in operating activities:







Depreciation expense



3,726




5,596


Provision for credit losses on accounts receivable



54




3,879


Non-cash share issuance for marketing expenses











Non-cash settlement of GEM commitment fee



200,000







Non-cash share issuance for Yorkville redemption premium











Non-cash interest expense



379,354




914,944


Non-cash interest expense - related party



261,775




345,382


Amortization of debt discount and issuance costs



68,459




646,684


Amortization of debt discount and issuance costs - related party



873,728




1,268,703


Amortization of operating lease right-of-use assets



131,627




129,705


Stock based compensation expense



665,409




830,791


Gain on extinguishment of liability



(550,262

)






Loss on debt issuance



171,000







Loss on debt issuance of term notes



381,000







Loss on debt issuance of convertible notes











Change in fair value of warrant liability



(562,000

)






Change in fair value of warrant liability - related party



(345,000

)






Change in fair value of simple agreement for future equity








(184,993

)

Change in fair value of simple agreement for future equity - related party








(1,927,007

)

Change in fair value of bifurcated embedded derivative liabilities








36,500


Change in fair value of bifurcated embedded derivative liabilities - related party








72,359


Change in fair value of convertible promissory notes



501,000







Change in fair value of term notes



66,813







Change in fair value of convertible bridge notes











Changes in operating assets and liabilities:







Accounts receivable



67,609




(29,861

)

Deferred contract acquisition costs, current








48,191


Prepaid expenses and other current assets



(12,591

)



120,459


Deferred offering costs








(766,409

)

Accounts payable



3,557,189




1,296,098


Deferred revenue



6,476




(39,428

)

Accrued expenses



(432,073

)



(128,027

)

Operating lease liabilities



(231,691

)



(211,204

)

Earnout liability



(22,274

)



(206,985

)

Net cash used in operating activities



(11,941,165

)



(5,808,100

)

Cash flows from financing activities:







Payment of GEM commitment fee



(1,200,000

)






Repayment of convertible notes (Yorkville)



(750,000

)






Proceeds from related party advance



100,000







Proceeds from term notes, net of issuance costs



1,000,000







Repayment of notes payable, carried at fair value



(412,421

)






Proceeds from Yorkville redemption premium



35,040







Proceeds from issuance of promissory notes - related party








1,150,000


Proceeds from issuance of convertible notes, net of issuance costs



2,502,000




1,485,000


Proceeds from issuance of convertible notes, net of issuance costs - related party








2,533,000


Proceeds received for exercise of Pre-Funded warrants



17







Proceeds from issuance of common stock and warrants



6,257,370




13,362


Net cash provided by financing activities



7,532,006




5,181,362


Net decrease in cash



(4,409,159

)



(626,738

)

Cash at beginning of period



2,093,718




1,023,499


Cash at end of period


$

(2,315,441

)


$

396,761



Supplemental disclosure of cash flow information:








Cash paid for interest



306,109




313,813


Cash paid for taxes



5,075




8,825



Non-cash investing and financing activities








Shares issued to Roth for advisory fee



578,833







Shares issued to GEM



529,943







Shares issued for marketing expenses



334,772







Shares issued to MZHCI for investor relations services



94,800







Shares issued to J.V.B for payment of outstanding debt



115,000







Settlement of GEM commitment fee



200,000







Shares issued to Yorkville for commitment fee



500,000







Shares issued to Yorkville for redemption premium



115,800





Shares issued for exercise of Pre-Funded warrants



866





Issuance of convertible promissory note - GEM



1,000,000







Conversion of convertible notes - Yorkville



2,002,000







Conversion of convertible notes - related party



2,540,091







Bifurcated embedded derivative liabilities at issuance








623,065


Bifurcated embedded derivative liabilities at issuance—related party








1,062,776



これらの内容は、情報提供及び投資家教育のためのものであり、いかなる個別株や投資方法を推奨するものではありません。 更に詳しい情報
    コメントする