7Baggers
Quarterly
Annual
    Unit: USD2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2012-06-30 
      
    		                             
      revenues
    		                     -1,563,000 5,834,000       
      subscription
    		352,673,000 391,432,000 406,876,000 356,575,000 362,936,000 373,714,000 370,087,000 289,623,000 288,994,000 300,875,000 284,864,000 201,911,000 199,943,000 219,168,000 204,840,000 138,119,000 114,368,000             
      advertising
    		25,851,000 22,881,000 34,392,000 27,054,000 26,285,000 27,469,000 38,987,000 30,592,000 23,070,000 22,721,000 33,853,000 22,714,000 22,020,000 23,152,000 26,107,000 18,570,000              
      other
    		1,444,000 1,973,000 2,009,000 2,578,000 1,744,000 1,164,000 1,107,000 720,000 671,000 778,000 598,000 364,000 109,000  109,000 1,000 50,000  633,000 249,000 338,000 -307,500 -1,230,000       
      total revenues
    		379,968,000 416,286,000 443,277,000 386,207,000 390,965,000 402,347,000 410,181,000 320,935,000 312,735,000 324,374,000 319,974,000 224,813,000 221,890,000 242,019,000 231,056,000 156,690,000 130,884,000 119,720,000 105,077,000 61,202,000 44,172,000 -1,563,000 5,834,000       
      yoy
    		-2.81% 3.46% 8.07% 20.34% 25.01% 24.04% 28.19% 42.76% 40.94% 34.03% 38.48% 43.48% 69.53% 102.15% 119.89% 156.02% 196.31% -7759.63% 1701.11%           
      qoq
    		-8.72% -6.09% 14.78% -1.22% -2.83% -1.91% 27.81% 2.62% -3.59% 1.38% 42.33% 1.32% -8.32% 4.74% 47.46% 19.72% 9.33% 13.94% 71.69% 38.55% -2926.10% -126.79%        
      operating expenses
    		                             
      subscriber related expenses
    		291,402,000 334,560,000 356,650,000 317,692,000 326,499,000 360,170,000 354,854,000 286,068,000 270,953,000 301,378,000 297,388,000 214,466,000 218,900,000 245,661,000 216,064,000 143,370,000 120,500,000 113,307,000 89,925,000 61,228,000 53,087,000         
      broadcasting and transmission
    		10,877,000 12,495,000 13,811,000 14,390,000 15,173,000 14,500,000 15,546,000 15,187,000 18,327,000 19,764,000 19,315,000 16,608,000 17,157,000 20,297,000 18,297,000 14,320,000 12,395,000 10,551,000 10,272,000 9,778,000 9,492,000         
      sales and marketing
    		29,957,000 36,803,000 68,200,000 55,226,000 35,883,000 43,180,000 69,786,000 60,494,000 33,819,000 42,946,000 48,665,000 57,975,000 30,789,000 46,186,000 48,349,000 50,381,000 21,514,000 22,143,000 29,615,000 22,269,000 7,577,000         
      technology and development
    		19,259,000 20,145,000 19,433,000 21,187,000 19,349,000 20,040,000 14,164,000 17,506,000 17,778,000 18,227,000 6,787,000 20,129,000 20,923,000 21,425,000 13,817,000 15,257,000 20,001,000 11,438,000 9,912,000 10,727,000 9,551,000         
      general and administrative
    		24,334,000 27,796,000 9,819,000 26,528,000 20,217,000 18,509,000 18,284,000 15,861,000 15,460,000 14,677,000 -512,000 21,989,000 27,445,000 32,229,000 34,450,000 27,288,000 28,293,000 18,154,000 35,505,000 8,270,000 17,338,000 9,688,000 2,264,000 804,000 1,037,000 5,883,539 470,961 934,000 6,669 
      depreciation and amortization
    		10,138,000 9,908,000 9,952,000 9,816,000 9,519,000 9,261,000 9,638,000 9,103,000 8,913,000 8,842,000 8,229,000 8,521,000 8,519,000 11,462,000 10,093,000 9,332,000 9,247,000 9,209,000 9,922,000 14,413,000 14,417,000   5,158,000 5,158,000     
      total operating expenses
    		385,967,000 441,707,000 481,678,000 444,839,000 426,640,000 465,660,000 482,272,000 404,219,000 365,250,000 405,834,000 333,736,000 375,142,000 334,415,000 377,260,000 341,070,000 259,948,000 211,950,000 184,802,000 197,396,000 363,366,000 111,462,000 92,681,000 12,759,000 5,962,000 6,195,000 7,591,004 5,491,996 1,040,000 49,350 
      operating income
    		-5,999,000 -25,421,000 -38,401,000 -58,632,000 -35,675,000 -63,313,000 -72,091,000 -83,284,000 -52,515,000 -81,460,000 -13,762,000 -150,329,000 -112,525,000 -135,241,000 -110,014,000 -103,258,000 -81,066,000 -65,082,000 -92,319,000 -302,164,000 -67,290,000 -94,244,000 -6,925,000       
      yoy
    		-83.18% -59.85% -46.73% -29.60% -32.07% -22.28% 423.84% -44.60% -53.33% -39.77% -87.49% 45.59% 38.81% 107.80% 19.17% -65.83% 20.47% -30.94% 1233.13%           
      qoq
    		-76.40% -33.80% -34.51% 64.35% -43.65% -12.18% -13.44% 58.59% -35.53% 491.92% -90.85% 33.60% -16.80% 22.93% 6.54% 27.38% 24.56% -29.50% -69.45% 349.05% -28.60% 1260.92%        
      operating margin %
    		-1.58% -6.11% -8.66% -15.18% -9.12% -15.74% -17.58% -25.95% -16.79% -25.11% -4.30% -66.87% -50.71% -55.88% -47.61% -65.90% -61.94% -54.36% -87.86% -493.72% -152.34% 6029.69% -118.70%       
      other income
    		-314,000 -181,000 716,000 -245,000 1,453,000 -64,000 252,000 -318,000 -713,000 -144,000 124,000 608,000 195,000 92,000  -72,000  -18,000  583,000 -1,010,000         
      interest expense
    		-4,732,000 -4,746,000 -4,756,000 -5,277,000 -5,563,000 -5,256,000                  -454,000 -446,000 -2,148,823 -207,177 -173,000  
      interest income
    		2,957,000 3,428,000 1,406,000 1,565,000 1,659,000 2,527,000                120,500 482,000       
      amortization of debt premium
    		367,000 361,000                            
      gain on settlement of litigation
    		-153,000 219,695,000                            
      gain on extinguishment of debt
    		   7,752,000 12,124,000 9,637,000         -95,000    -2,456,750 1,321,000          
      total other income
    		-1,875,000 218,557,000 -2,279,000 4,143,000 9,941,000 7,097,000 654,000 -1,448,000 -1,815,000 -2,022,000 -1,962,000 -2,809,000 -4,104,000 -5,979,000 -2,916,000 -3,122,000 -14,617,000 -5,569,000 -92,080,000 11,976,000 -35,946,000 -12,489,000 -1,012,000 1,560,000 2,159,000 132,722 626,278 -1,147,000  
      income from continuing operations before income taxes
    		-7,874,000 193,136,000 -40,680,000 -54,489,000 -25,734,000 -56,216,000 -71,437,000 -84,732,000 -54,330,000 -83,482,000                    
      income tax provision
    		-152,000 -4,648,000                            
      net income from continuing operations
    		-8,026,000 188,488,000 -40,932,000 -54,684,000 -25,833,000 -56,329,000 -71,040,000 -84,485,000 -54,209,000 -83,368,000                    
      discontinued operations
    		                             
      net income from discontinued operations before income taxes
    		   1,836,000 106,000 -255,000                        
      income tax benefit
    		  -252,000 -195,000 -99,000 -113,000 397,000 247,000 121,000 114,000 516,000 392,000 355,000 403,000 948,000 515,000 753,000 465,000 30,249,000 -16,071,000 3,481,000 -8,506,000 1,028,000 1,037,000 1,169,000     
      net income from discontinued operations
    		   1,836,000 106,000 -255,000 513,000 669,000 4,259,000 -256,000                    
      amortization of debt premium (discount)
    		  355,000 348,000 268,000 253,000                        
      net income
    		  -40,932,000 -52,848,000 -25,727,000 -56,584,000 -70,527,000 -83,816,000 -49,950,000 -83,624,000 -152,082,000 -152,746,000 -116,274,000 -140,817,000 -111,982,000 -105,865,000 -94,930,000 -70,186,000 -195,328,000 -274,117,000 -99,755,000 -104,695,000 -6,909,000 -3,365,000 -2,867,000 -5,344,282 -4,865,718 -2,187,000  
      yoy
    		  -41.96% -36.95% -48.49% -32.34% -53.63% -45.13% -57.04% -40.62% 35.81% 44.28% 22.48% 100.63% -42.67% -61.38% -4.84% -32.96% 2727.15% 8046.12% 3379.42% 1859.01% 41.99% 53.86%      
      qoq
    		  -22.55% 105.42% -54.53% -19.77% -15.85% 67.80% -40.27% -45.01% -0.43% 31.37% -17.43% 25.75% 5.78% 11.52% 35.25% -64.07% -28.74% 174.79% -4.72% 1415.34% 105.32% 17.37% -46.35% 9.84% 122.48%   
      net income margin %
    		0% 0% -9.23% -13.68% -6.58% -14.06% -17.19% -26.12% -15.97% -25.78% -47.53% -67.94% -52.40% -58.18% -48.47% -67.56% -72.53% -58.63% -185.89% -447.89% -225.83% 6698.34% -118.43%       
      less: net income attributable to non-controlling interest
    		     574,000 437,000 5,000 10,000 11,000 85,250 98,000 150,000 93,000 21,000 14,000 15,000 76,000 27,504,000  -682,000 1,114,000 -128,000 2,182,000 599,000     
      net income attributable to common shareholders
    		     -56,010,000 -70,090,000 -83,811,000 -49,940,000 -83,613,000                    
      other comprehensive loss
    		                             
      foreign currency translation adjustment
    		     -3,015,000 241,250 3,858,000 -137,000 -2,756,000 -2,944,750 -8,720,000 -844,000 -2,215,000                
      comprehensive loss attributable to common shareholders
    		     -59,025,000 -54,099,750 -79,953,000 -50,077,000 -86,369,000                    
      interest expense, net of interest income
    		      -548,000 -480,000 -457,000 -1,255,000                    
      amortization of debt discount
    		      -656,000 -650,000 -645,000 -623,000 -632,000 -625,000 -619,000 -600,000 -4,235,000 -4,138,000 -4,043,000 -2,512,000        -307,064 -424,256 -440,000  
      change in fair value of warrant liabilities
    		             -1,701,000 4,773,000 4,490,000 -6,019,000 -585,000 -92,481,000 4,543,000 4,966,000         
      income from discontinued operations before income taxes
    		      1,168,000 669,000 4,259,000 -256,000                    
      other comprehensive income
    		                             
      net income per share
    		                             
      basic and diluted loss per share from continuing operations
    		      -0.205 -0.29 -0.19 -0.37                    
      basic and diluted loss per share from discontinued operations
    		      0.005  0.02                     
      basic and diluted loss per share
    		      -0.2 -0.29 -0.17 -0.37                    
      weighted-average shares outstanding:
    		                             
      basic and diluted
    		       292,693,961 291,720,400 225,461,595  186,750,504 185,103,005 157,503,479 137,498,077 142,529,770 140,596,001 118,584,166 44,492,975 44,199,709 35,045,390 22,286,060 24,363,124 22,964,199 12,883,381     
      wagering
    		          -164,750 -176,000 -182,000 -301,000                
      impairment of goodwill, intangible assets and other long-lived assets
    		          11,534,000 35,454,000                  
      interest expense (net) and financing costs
    		          -2,560,500 -2,792,000                  
      loss on extinguishment of debt
    		                -380,000             
      income before income taxes
    		          -102,746,750 -153,138,000 -116,629,000 -141,220,000 -112,930,000 -106,380,000 -95,683,000 -70,651,000 -184,399,000 -290,188,000 -103,236,000 -106,733,000 -7,937,000 -4,402,000 -4,036,000     
      net income attributable to common stockholders
    		          -102,374,000 -152,648,000 -116,124,000 -140,724,000 -111,961,000 -105,851,000 -94,915,000 -70,110,000 -167,995,000 -274,117,000 -99,073,000 -98,488,000 -7,166,000 -5,547,000 -3,466,000     
      comprehensive loss
    		          -105,318,750 -161,368,000 -116,968,000 -142,939,000                
      net income per share
    		                             
      basic and diluted
    		          -0.58 -0.82 -0.63 -0.89 -0.76 -0.74 -0.68 -0.59 -1.82 -6.2 -2.82 -4.35 -0.29 -0.24 -0.27     
      impairment of goodwill
    		            10,682,000                 
      interest expense and financing costs
    		            -3,680,000 -3,770,000 -3,454,000 -3,402,000 -4,175,000 -2,454,000 -528,000 -2,203,000 -13,325,000 -68,000 -1,094,000       
      impairment of intangible assets and goodwill
    		                  12,245,000 236,681,000          
      loss on issuance of common stock and warrants
    		                  -3,376,750           
      gain on sale of assets
    		                   7,631,000          
      loss on deconsolidation of nexway
    		                             
      change in fair value of subsidiary warrant liabilities
    		                             
      change in fair value of shares settled liability
    		                    -1,485,000         
      change in fair value of derivative liability
    		                   101,000  -202,000 -1,000 890,000 128,000 -2,528,545 830,545 -329,000  
      change in fair value of profit share liability
    		                  2,119,000  -148,000         
      unrealized gain on equity method investment
    		                    2,614,000         
      foreign currency exchange loss
    		                             
      advertisement
    		                16,466,000             
      loss on issuance of notes, bonds, and warrants
    		                             
      change in fair value of subsidiary warrant liability
    		                  750   72,000 831,000 1,124,000 2,477,000     
      net income attributable to controlling interest
    		                -94,915,000 -70,110,000 -167,824,000 -274,117,000 -99,073,000 -98,275,000 -6,781,000       
      less: deemed dividend - beneficial conversion feature on preferred stock
    		                     -210,000 -379,000       
      subscriptions
    		                 107,114,000 91,383,000 53,433,000 39,511,000         
      advertisements
    		                 12,606,000 13,061,000 7,520,000 4,323,000         
      software licenses
    		                             
      unrealized gain in equity method investment
    		                             
      less: deemed dividend on series d preferred stock
    		                     -3,000 -6,000       
      operating expenses:
    		                             
      other income:
    		                             
      loss on issuance of notes, bonds and warrants
    		                    -26,753,000         
      change in fair value of subsidiary warranty liability
    		                    18,000         
      change in fair value of derivative liabilities
    		                    -823,000         
      less: deemed divided – beneficial conversion feature on preferred stock
    		                             
      cost of revenues
    		                     1,305,500 5,222,000       
      amortization of intangible assets
    		                     5,122,000 5,254,000       
      depreciation
    		                     54,000 19,000   722.5 2,890   
      financing costs
    		                         -633,207.5 -190,830 -205,000  
      revenue
    		                             
      cost of goods sold
    		                             
      gross profit
    		                             
      compensation
    		                         127,671 267,684 106,000  
      stock based compensation
    		                         849,400 2,152,100   
      professional services
    		                         8,750 35,000   
      amortization - acquired and licensed technology
    		                         640,840.25 2,563,361   
      income from operations
    		                         -7,591,004 -5,491,996 -1,040,000  
      change in fair value of warrant liability
    		                         154,499 617,996   
      income from continuing operations
    		                         -7,458,282 -4,865,718 -2,187,000  
      income from discontinued operations:
    		                             
      income from operations of discontinued business component
    		                             
      gain from sale of discontinued business component
    		                             
      total income from discontinued operations
    		                             
      net income before income taxes
    		                         -7,458,282 -4,865,718 -2,187,000  
      income tax expense
    		                             
      loss attributable to non-controlling interest
    		                         -151,365.25 -605,461   
      net income attributable to recall studios, inc.
    		                         -1,785,564.25 -4,260,257   
      net income from continuing operations per common share
    		                             
      -basic
    		                         -2,369.92 -0.03 -0.03  
      -diluted
    		                         -2,369.92 -0.03 -0.03  
      net income from discontinued operations per common share
    		                             
      weighted-average common shares outstanding
    		                             
      net income per common share
    		                             
      professional fees
    		                            35,415 
      marketing
    		                             
      bad debt
    		                             
      rent
    		                            7,266 
      income before income taxes and non-controlling interest
    		                            -49,350 
      benefit from income taxes
    		                             
      net income before non-controlling interest
    		                            -49,350 
      net income attributable to non-controlling interest
    		                             
      net income attributable to brick top productions, inc. stockholders
    		                            -49,350 
      net income per common share, basic and diluted
    		                            0 
      weighted-average common shares outstanding, basic and diluted
    		                            29,643,500 
    The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.