Rumble Reports First Quarter 2025 Results
Rumble (NASDAQ: RUM) reported Q1 2025 financial results showing a 34% year-over-year revenue growth to $23.7 million. The company maintained strong user engagement with 59 million Monthly Active Users (MAUs), demonstrating 87% retention post-2024 election compared to 60% retention after the 2022 midterms. However, Average Revenue Per User (ARPU) decreased 13% to $0.34.
The quarter saw significant developments including a cloud services agreement with El Salvador's government, the White House establishing an official channel, and partnerships with the Tampa Bay Buccaneers and content creator Tim Pool. The company's financial position remains solid with total liquidity of $318.7 million, including $301.3 million in cash and 210.82 Bitcoin. Net loss improved significantly to $2.7 million compared to $43.3 million in Q1 2024.
Rumble (NASDAQ: RUM) ha riportato i risultati finanziari del primo trimestre 2025 con una crescita dei ricavi del 34% su base annua, raggiungendo 23,7 milioni di dollari. L'azienda ha mantenuto un forte coinvolgimento degli utenti con 59 milioni di utenti attivi mensili (MAU), mostrando una fidelizzazione dell'87% dopo le elezioni del 2024, rispetto al 60% dopo le elezioni di medio termine del 2022. Tuttavia, il ricavo medio per utente (ARPU) è diminuito del 13%, attestandosi a 0,34 dollari.
Il trimestre ha registrato sviluppi significativi, tra cui un accordo per servizi cloud con il governo di El Salvador, la creazione di un canale ufficiale dalla Casa Bianca e partnership con i Tampa Bay Buccaneers e il creatore di contenuti Tim Pool. La posizione finanziaria dell'azienda rimane solida con una liquidità totale di 318,7 milioni di dollari, di cui 301,3 milioni in contanti e 210,82 Bitcoin. La perdita netta è migliorata notevolmente, scendendo a 2,7 milioni rispetto ai 43,3 milioni del primo trimestre 2024.
Rumble (NASDAQ: RUM) informó los resultados financieros del primer trimestre de 2025 mostrando un crecimiento de ingresos interanual del 34% hasta 23,7 millones de dólares. La compañía mantuvo un fuerte compromiso de usuarios con 59 millones de Usuarios Activos Mensuales (MAUs), demostrando una retención del 87% después de las elecciones de 2024 en comparación con el 60% tras las elecciones de medio término de 2022. Sin embargo, el Ingreso Promedio por Usuario (ARPU) disminuyó un 13% a 0,34 dólares.
El trimestre vio desarrollos importantes, incluyendo un acuerdo de servicios en la nube con el gobierno de El Salvador, la Casa Blanca estableciendo un canal oficial y asociaciones con los Tampa Bay Buccaneers y el creador de contenido Tim Pool. La posición financiera de la compañía sigue siendo sólida con una liquidez total de 318,7 millones de dólares, incluyendo 301,3 millones en efectivo y 210,82 Bitcoin. La pérdida neta mejoró significativamente a 2,7 millones en comparación con 43,3 millones en el primer trimestre de 2024.
럼블 (NASDAQ: RUM)은 2025년 1분기 재무 실적을 발표하며 전년 대비 34% 매출 성장으로 2,370만 달러를 기록했습니다. 회사는 5,900만 월간 활성 사용자(MAU)를 유지하며 2024년 선거 이후 87%의 유지율을 보였고, 이는 2022년 중간선거 후 60% 유지율과 비교됩니다. 그러나 사용자당 평균 수익(ARPU)은 13% 감소하여 0.34달러를 기록했습니다.
이번 분기에는 엘살바도르 정부와 클라우드 서비스 계약 체결, 백악관 공식 채널 개설, 탬파 베이 버커니어스 및 콘텐츠 크리에이터 팀 풀과의 파트너십 등 중요한 발전이 있었습니다. 회사의 재무 상태는 현금 3억 1,300만 달러와 210.82 비트코인을 포함한 총 유동성 3억 1,870만 달러로 견고합니다. 순손실은 2024년 1분기 4,330만 달러에서 크게 개선되어 270만 달러로 줄었습니다.
Rumble (NASDAQ : RUM) a publié ses résultats financiers du premier trimestre 2025, affichant une croissance du chiffre d'affaires de 34 % en glissement annuel à 23,7 millions de dollars. L'entreprise a maintenu un fort engagement utilisateur avec 59 millions d'utilisateurs actifs mensuels (MAU), démontrant un taux de rétention de 87 % après les élections de 2024, contre 60 % après les élections de mi-mandat de 2022. Cependant, le revenu moyen par utilisateur (ARPU) a diminué de 13 % pour atteindre 0,34 dollar.
Le trimestre a connu des développements importants, notamment un accord de services cloud avec le gouvernement du Salvador, la création d'une chaîne officielle à la Maison Blanche, ainsi que des partenariats avec les Tampa Bay Buccaneers et le créateur de contenu Tim Pool. La situation financière de l'entreprise reste solide avec une liquidité totale de 318,7 millions de dollars, comprenant 301,3 millions en liquidités et 210,82 bitcoins. La perte nette s'est nettement améliorée, passant à 2,7 millions contre 43,3 millions au premier trimestre 2024.
Rumble (NASDAQ: RUM) meldete die Finanzergebnisse für das erste Quartal 2025 mit einem Umsatzwachstum von 34 % im Jahresvergleich auf 23,7 Millionen US-Dollar. Das Unternehmen verzeichnete eine starke Nutzerbindung mit 59 Millionen monatlich aktiven Nutzern (MAUs) und zeigte eine Retentionsrate von 87 % nach den Wahlen 2024 im Vergleich zu 60 % nach den Zwischenwahlen 2022. Der durchschnittliche Umsatz pro Nutzer (ARPU) sank jedoch um 13 % auf 0,34 US-Dollar.
Im Quartal gab es bedeutende Entwicklungen, darunter eine Cloud-Service-Vereinbarung mit der Regierung von El Salvador, die Einrichtung eines offiziellen Kanals im Weißen Haus sowie Partnerschaften mit den Tampa Bay Buccaneers und dem Content-Ersteller Tim Pool. Die finanzielle Lage des Unternehmens bleibt solide mit einer Gesamtliquidität von 318,7 Millionen US-Dollar, davon 301,3 Millionen in bar und 210,82 Bitcoin. Der Nettoverlust verbesserte sich deutlich auf 2,7 Millionen im Vergleich zu 43,3 Millionen im ersten Quartal 2024.
- 34% year-over-year revenue growth to $23.7 million
- Significant improvement in net loss to $2.7 million from $43.3 million in Q1 2024
- Strong liquidity position of $318.7 million
- Improved user retention at 87% post-election vs 60% in 2022
- Strategic partnerships with El Salvador government, White House, and Tampa Bay Buccaneers
- Cost of services decreased by $1.8 million (6%) year-over-year
- 13% decrease in Average Revenue Per User (ARPU) to $0.34
- MAUs declined to 59 million from 68 million in Q4 2024
- Adjusted EBITDA loss of $22.7 million
- 78% increase in general and administrative expenses to $16.6 million
Insights
Rumble shows significant financial improvement with 34% revenue growth and drastically reduced losses, despite post-election user decline.
Rumble's Q1 2025 results demonstrate notable financial momentum amid the typical post-election engagement decline. The 34% revenue growth to
The company's user metrics tell an important story. While MAUs declined from 68 million to 59 million quarter-over-quarter following the 2024 election, this represents
Rumble's balance sheet is exceptionally strong with
The
With cloud service expansion to government clients like El Salvador and entrance into sports verticals with the Tampa Bay Buccaneers partnership, Rumble is diversifying revenue streams beyond core video content. Management's commitment to reaching Adjusted EBITDA breakeven in 2025 appears increasingly achievable given the dramatically narrowed losses and continued revenue growth.
~ Revenue up
~ Rumble Cloud Secures Contract with Government of El Salvador ~
~ Significantly Improved MAU Retention Compared to 2022 Mid-Term Elections ~
~ Tether Investment Completed, Balance Sheet Solidified ~
LONGBOAT KEY, Fla., May 08, 2025 (GLOBE NEWSWIRE) -- Rumble Inc. (Nasdaq: RUM) (“Rumble” or the “Company”), the video-sharing platform and cloud services provider, today announced financial results for the fiscal quarter ended March 31, 2025.
Q1 2025 Key Highlights and Key Items
- Revenue for the first quarter was
$23.7 million , an increase of34% compared to$17.7 million in the first quarter of 2024. - Average global Monthly Active Users (“MAUs”) were 59 million in the first quarter of 2025, compared to 68 million in the fourth quarter of 2024, reflecting
87% retention post 2024 U.S. general election. This compares to60% retention post 2022 U.S. midterm election. - Average Revenue Per User (“ARPU”) for the first quarter of 2025 was
$0.34 , a decrease of13% from the fourth quarter of 2024. The decrease from the fourth quarter is attributable to lower advertising revenue offset by higher subscription revenue. - Net loss for the first quarter was
$2.7 million compared to a loss of$43.3 million in the first quarter of 2024. - Adjusted EBITDA, a non-GAAP financial measure, was a loss of
$22.7 million in the first quarter of 2025, representing an improvement of$3.8 million compared to the first quarter of 2024. - As of March 31, 2025, Rumble had total liquidity of
$318.7 million , consisting of$301.3 million in cash and cash equivalents and 210.82 Bitcoin, valued at$17.4 million . As of noon ET today, May 8, 2025, the Company’s Bitcoin holdings are valued at$21.3 million . - On January 10, 2025, the Company announced it had entered into a cloud services agreement with the Government of El Salvador. The deal is emblematic of the increasing migration of the world toward companies that better align with the values of freedom.
- On February 10, 2025, the Company announced that the White House has established an official channel on the platform, which can be found at rumble.com/whitehouse.
- On February 11, 2025, the Company announced that popular content creator Tim Pool is bringing his programming to Rumble, with much of it becoming available exclusively through Rumble Premium.
- On February 19, 2025, the Company announced that it had filed a lawsuit along with the Trump Media & Technology Group (TMTG—owners of TRUTH Social) against Brazilian Supreme Court Justice Alexandre de Moraes, alleging that Justice Moraes violated the free speech protections of the First Amendment when he ordered the suspension of the U.S.-based accounts of a specific well-known, politically outspoken user.
- On February 25, 2025, the Company announced a ruling by a U.S. federal court that censorship orders from Justice Moraes have no legal force in the United States.
Subsequent Events
- Announced today that Rumble Cloud entered into a partnership with the Tampa Bay Buccaneers, continuing to expand relationships within the NFL.
- On April 7, 2025, the Company joined Rebel News Network and its founder, Ezra Levant, in suing the government of Canada, Member of Canadian Parliament Ya’ara Saks, and other officials, for conspiring to deprive the plaintiffs of their constitutional right to free expression.
Management Commentary
Rumble's Chairman and CEO, Chris Pavlovski, commented, “Rumble reported strong first-quarter 2025 results, highlighted by
Q1 Financial Summary (Unaudited)
For the three months ended March 31, | 2025 | 2024 | Variance ($) | Variance (%) | |||||
Revenues | $ | 23,706,790 | $ | 17,733,456 | $ | 5,973,334 | 34 | % | |
Expenses | |||||||||
Cost of services (content, hosting and other) | $ | 30,036,174 | $ | 31,828,354 | $ | (1,792,180 | ) | (6 | )% |
General and administrative | 16,633,723 | 9,322,379 | 7,311,344 | 78 | % | ||||
Research and development | 4,789,111 | 4,527,792 | 261,319 | 6 | % | ||||
Sales and marketing | 3,638,926 | 3,296,742 | 342,184 | 10 | % |
Revenues increased by
Cost of services decreased by
General and administrative expenses increased by
Research and development expenses increased by
Sales and marketing expenses increased by
Outlook
The Company continues to manage the business moving materially towards Adjusted EBITDA breakeven in 2025. With the new capital raised from Tether, we now have increased optionality to further invest in initiatives that could accelerate and expand our business.
Conference Call Webcast Information
Rumble will host a conference call at 5:00 p.m. Eastern Time today, Thursday, May 8, 2025, to discuss its quarterly results. Access to the live webcast and replay of the conference call will be available here and on Rumble's Investor Relations website at investors.rumble.com under 'News & Events.’
Notes on KPIs
Monthly Active Users ("MAUs").
We use MAUs as a measure of audience engagement to help us understand the volume of users engaged with our content on a monthly basis. MAUs represent the total web, mobile app, and connected TV users of Rumble for each month, which allows us to measure our total user base calculated from data provided by Google, a third-party analytics provider. Google defines “active users” as the “[n]umber of distinct users who visited your website or application.” We have used the Google analytics systems since we first began publicly reporting MAU statistics, and the resulting data have not been independently verified.
As of July 1, 2023, Universal Analytics (“UA”), Google’s analytics platform on which we historically relied for calculating MAUs using company-set parameters, was phased out by Google and ceased processing data. At that time, Google Analytics 4 (“GA4”) succeeded UA as Google’s next-generation analytics platform, which has been used to determine MAUs since the third quarter of 2023 and which we expect to continue to use to determine MAUs in future periods. Although Google has disclosed certain information regarding the transition to GA4, Google does not currently make available sufficient information relating to its new GA4 algorithm for us to determine the full effect of the switch from UA to GA4 on our reported MAUs. Because Google has publicly stated that metrics in UA “may be more or less similar” to metrics in GA4, and that “[i]t is not unusual for there to be apparent discrepancies” between the two systems, we are unable to determine whether the transition from UA to GA4 has had a positive or negative effect, or the magnitude of such effect, if any, on our reported MAUs. It is therefore possible that MAUs that we reported based on the UA methodology for periods prior to July 1, 2023, cannot be meaningfully compared to MAUs based on the GA4 methodology in subsequent periods.
Average Revenue Per User (“ARPU”)
We use ARPU as a measure of our ability to monetize our user base. Quarterly ARPU is calculated as quarterly Audience Monetization revenue divided by MAUs for the relevant quarter (the latter as reported by Google Analytics). ARPU does not include Other Initiatives revenue.
About Rumble
Rumble is a high-growth video platform and cloud services provider that is creating an independent infrastructure. Rumble's mission is to restore the internet to its roots by making it free and open once again. For more information, visit corp.rumble.com.
Non-GAAP Financial Measures
To supplement our consolidated financial statements, which are prepared and presented in accordance with GAAP, we use certain non-GAAP financial measures, as described below, to understand and evaluate our core operating performance. These non-GAAP financial measures, which may be different than similarly titled measures used by other companies, are presented to enhance investors’ overall understanding of our financial performance and should not be considered a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. We use the non-GAAP financial measure of Adjusted EBITDA, which is defined as net income (loss) excluding interest income (expense), net, other income (expense), net, provision for income taxes, depreciation and amortization, share-based compensation expense, acquisition-related expense, change in fair value of warrants, change in far value of digital assets, change in fair value of contingent consideration, and change in the fair value of derivative. The Company’s management believes that it is important to consider Adjusted EBITDA, in addition to net income (loss), as it helps identify trends in our business that could otherwise be masked by the effect of the gains and losses that are included in net income (loss) but excluded from Adjusted EBITDA.
Adjusted EBITDA should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. There are a number of limitations related to the use of Adjusted EBITDA rather than net income (loss), the nearest GAAP equivalent. As a result of these limitations, you should consider Adjusted EBITDA alongside other financial performance measures, including net income (loss) and our other financial results presented in accordance with GAAP.
Forward-Looking Statements
Certain statements in this press release and the associated conference call constitute “forward-looking statements” within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Statements contained in this press release that are not historical facts are forward-looking statements and include, for example, results of operations, financial condition and cash flows (including revenues, operating expenses, and net income (loss)); our ability to meet working capital needs and cash requirements over the next 12 months; and our expectations regarding future results and certain key performance indicators. Certain of these forward-looking statements can be identified by using words such as “anticipates,” “believes,” “intends,” “estimates,” “targets,” “expects,” “endeavors,” “forecasts,” “could,” “will,” “may,” “future,” “likely,” “on track to deliver,” “continues to,” “looks forward to,” “is primed to,” “plans,” “projects,” “assumes,” “should” or other similar expressions. Such forward-looking statements involve known and unknown risks and uncertainties, and our actual results could differ materially from future results expressed or implied in these forward-looking statements. The forward-looking statements included in this release are based on our current beliefs and expectations of our management as of the date of this release. These statements are not guarantees or indicative of future performance. Important assumptions and other important factors that could cause actual results to differ materially from those forward-looking statements include our ability to grow and manage future growth profitably over time, maintain relationships with customers, compete within our industry and retain key employees; the possibility that we may be adversely impacted by economic, business, and/or competitive factors; our limited operating history makes it difficult to evaluate our business and prospects; our recent and rapid growth may not be indicative of future performance; we may not continue to grow or maintain our active user base, and may not be able to achieve or maintain profitability; risks relating to our ability to attract new advertisers, or the potential loss of existing advertisers or the reduction of or failure by existing advertisers to maintain or increase their advertising budgets; our cloud business may not achieve success, and, as a result, our business, financial condition and results of operations could be adversely affected; negative media campaigns may adversely impact our financial performance, results of operations, and relationships with our business partners, including content creators and advertisers; prolonged or escalating trade disputes could materially and adversely impact our business; spam activity, including inauthentic and fraudulent user activity, if undetected, may contribute, from time to time, to some amount of overstatement of our performance indicators; we collect, store, and process large amounts of user video content and personal information of our users and subscribers and, if our security measures are breached, our sites and applications may be perceived as not being secure, traffic and advertisers may curtail or stop viewing our content or using our services, our business and operating results could be harmed, and we could face governmental investigations and legal claims from users and subscribers; our recently implemented Bitcoin treasury strategy exposes us to various risks associated with holding Bitcoin; we may fail to comply with applicable privacy laws, subjecting us to liability and damages; our cloud services business operates in a highly regulated environment, subject to a complex and rapidly evolving array of domestic and international laws, regulations, and industry standards governing data privacy, cybersecurity, data localization, and cross-border data transfers; we are subject to cybersecurity risks and interruptions or failures in our information technology systems and as we grow and gain recognition, we will likely need to expend additional resources to enhance our protection from such risks, although notwithstanding our efforts, a cyber incident could occur and result in information theft, data corruption, operational disruption and/or financial loss; we may be found to have infringed on the intellectual property of others, which could expose us to substantial losses or restrict our operations; we may face liability for hosting a variety of tortious or unlawful materials uploaded by third parties, notwithstanding the liability protections of Section 230 of the Communications Decency Act of 1996; we may face negative publicity for removing, or declining to remove, certain content, regardless of whether such content violated any law; paid endorsements by our content creators may expose us to regulatory risk, liability, and compliance costs, and, as a result, may adversely affect our business, financial condition and results of operations; our traffic growth, engagement, and monetization depend upon effective operation within and compatibility with operating systems, networks, devices, web browsers and standards, including mobile operating systems, networks, and standards that we do not control; our business depends on continued and unimpeded access to our content and services on the internet and, if we or those who engage with our content experience disruptions in internet service, or if internet service providers are able to block, degrade or charge for access to our content and services, we could incur additional expenses and the loss of traffic and advertisers; we face significant market competition, and if we are unable to compete effectively with our competitors for traffic and advertising spend, our business and operating results could be harmed; we rely on data from third parties to calculate certain of our performance metrics and real or perceived inaccuracies in such metrics may harm our reputation and negatively affect our business; changes to our existing content and services could fail to attract traffic and advertisers or fail to generate revenue; we derive the majority of our revenue from advertising and the failure to attract new advertisers, the loss of existing advertisers, or the reduction of or failure by existing advertisers to maintain or increase their advertising budgets would adversely affect our business; we depend on third-party vendors, including internet service providers, advertising networks, and data centers, to provide core services; hosting and delivery costs may increase unexpectedly; we have offered and intend to continue to offer incentives, including economic incentives, to content creators to join our platform, and these arrangements may involve fixed payment obligations that are not contingent on actual revenue or performance metrics generated by the applicable content creator but rather are based on our modeled financial projections for that creator, which if not satisfied may adversely impact our financial performance, results of operations and liquidity; we may be unable to develop or maintain effective internal controls; we have identified a material weakness in our internal control over financial reporting as of December 31, 2024, and if we are unable to remediate this material weakness, we may not be able to accurately or timely report our financial condition or results of operations; potential diversion of management’s attention and consumption of resources as a result of acquisitions of other companies and success in integrating and otherwise achieving the benefits of recent and potential acquisitions; we may fail to maintain adequate operational and financial resources or raise additional capital or generate sufficient cash flows; changes in tax rates, changes in tax treatment of companies engaged in e-commerce, the adoption of new tax legislation, or exposure to additional tax liabilities may adversely impact our financial results; compliance obligations imposed by new privacy laws, laws regulating online video sharing platforms, other online platforms, and online speech in certain jurisdictions in which we operate, or industry practices may adversely affect our business; and those additional risks, uncertainties and factors described in more detail under the caption “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2024, and in our other filings with the Securities and Exchange Commission. We do not intend, and, except as required by law, we undertake no obligation, to update any of our forward-looking statements after the issuance of this release to reflect any future events or circumstances. Given these risks and uncertainties, readers are cautioned not to place undue reliance on such forward-looking statements.
Rumble on Social Media
Investors and others should note that we announce material financial and operational information to our investors using our investor relations website (investors.rumble.com), press releases, SEC filings and public conference calls and webcasts. We also intend to use certain social media accounts as a means of disclosing information about us and our services and to comply with our disclosure obligations under Regulation FD: the @rumblevideo X (formerly Twitter) account (x.com/rumblevideo), the @rumble TRUTH Social account (truthsocial.com/@rumble), the @chrispavlovski X (formerly Twitter) account (x.com/chrispavlovski), and the @chris TRUTH Social account (truthsocial.com/@chris), which Chris Pavlovski, our Chairman and Chief Executive Officer, also uses as a means for personal communications and observations. The information we post through these social media channels may be deemed material. Accordingly, investors should monitor these social media channels in addition to following our press releases, SEC filings and public conference calls and webcasts. The social media channels that we intend to use as a means of disclosing the information described above may be updated from time to time, as listed on our investor relations website.
For investor inquiries, please contact:
Shannon Devine
MZ Group, MZ North America
203-741-8811
investors@rumble.com
Source: Rumble Inc.
Condensed Consolidated Interim Statements of Operations (Unaudited)
For the three months ended March 31, | 2025 | 2024 | ||||
Revenues | $ | 23,706,790 | $ | 17,733,456 | ||
Expenses | ||||||
Cost of services (content, hosting and other) | $ | 30,036,174 | $ | 31,828,354 | ||
General and administrative | 16,633,723 | 9,322,379 | ||||
Research and development | 4,789,111 | 4,527,792 | ||||
Sales and marketing | 3,638,926 | 3,296,742 | ||||
Amortization and depreciation | 3,292,709 | 2,426,142 | ||||
Change in fair value of digital assets | 1,699,416 | - | ||||
Changes in fair value of contingent consideration | - | 1,336,589 | ||||
Total expenses | 60,090,059 | 52,737,998 | ||||
Loss from operations | (36,383,269 | ) | (35,004,542 | ) | ||
Interest income | 2,184,286 | 2,521,952 | ||||
Other expense | (24,604 | ) | (69,708 | ) | ||
Changes in fair value of warrant liability | 21,904,704 | (10,737,895 | ) | |||
Changes in fair value of derivative | 9,700,000 | - | ||||
Loss before income taxes | (2,618,883 | ) | (43,290,193 | ) | ||
Income tax (expense) benefit | (31,310 | ) | 153 | |||
Net loss | $ | (2,650,193 | ) | $ | (43,290,040 | ) |
Loss per share – basic and diluted | $ | (0.01 | ) | $ | (0.21 | ) |
Weighted-average number of common shares | ||||||
used in computing net loss per | ||||||
share - basic and diluted | 237,051,968 | 201,904,263 | ||||
Share-based compensation expense included in expenses: | ||||||
Cost of services (content, hosting, and other) | $ | 1,526,580 | $ | 388,910 | ||
General and administrative | 6,284,311 | 3,975,871 | ||||
Research and development | 626,435 | 270,872 | ||||
Sales and marketing | 247,477 | 127,241 | ||||
Total share-based compensation expense | 8,684,803 | 4,762,894 | ||||
Condensed Consolidated Interim Balance Sheets (Unaudited)
March 31, 2025 | December 31, 2024 | |||||
Assets | ||||||
Current assets | ||||||
Cash and cash equivalents | $ | 301,288,166 | $ | 114,018,900 | ||
Accounts receivable, net | 10,427,364 | 9,778,941 | ||||
Prepaid expenses and other | 5,634,354 | 12,329,789 | ||||
317,349,884 | 136,127,630 | |||||
Other non-current assets | 293,351 | 402,475 | ||||
Digital assets | 17,400,584 | - | ||||
Property and equipment, net | 16,037,543 | 17,068,076 | ||||
Right-of-use assets, net | 1,512,496 | 1,753,100 | ||||
Intangible assets, net | 27,873,234 | 29,306,135 | ||||
Goodwill | 10,655,391 | 10,655,391 | ||||
$ | 391,122,483 | $ | 195,312,807 | |||
Liabilities and Shareholders' Equity (Deficit) | ||||||
Current liabilities | ||||||
Accounts payable and accrued liabilities | $ | 18,167,699 | $ | 18,223,372 | ||
Deferred revenue | 12,798,377 | 12,812,984 | ||||
Lease liabilities | 1,075,887 | 1,000,643 | ||||
Derivative liability | - | 184,699,998 | ||||
32,041,963 | 216,736,997 | |||||
Lease liabilities, net of current portion | 484,066 | 799,910 | ||||
Warrant liability | 18,486,598 | 40,391,302 | ||||
Other liability | 500,000 | 500,000 | ||||
51,512,627 | 258,428,209 | |||||
Commitments and contingencies (Note 14) | ||||||
Shareholders' equity (deficit) | ||||||
Preferred shares ( outstanding) | - | - | ||||
Common shares ( 118,808,857 shares issued and outstanding, as of March 31, 2025 and December 31, 2024, respectively; 170,000,000 Class C (and corresponding ExchangeCo Share) authorized, 123,690,470 and 165,153,621 shares issued and outstanding, as of March 31, 2025 and December 31, 2024, respectively; 110,000,000 Class D shares authorized, 95,791,120 and 105,782,403 shares issued and outstanding, as of March 31, 2025 and December 31, 2024, respectively) | 773,347 | 768,892 | ||||
Accumulated deficit | (486,216,135 | ) | (483,565,942 | ) | ||
Additional paid-in capital | 825,052,644 | 419,681,648 | ||||
339,609,856 | (63,115,402 | ) | ||||
$ | 391,122,483 | $ | 195,312,807 | |||
Condensed Consolidated Interim Statements of Cash Flows (Unaudited)
For the three months ended March 31, | 2025 | 2024 | ||||
Cash flows provided by (used in) | ||||||
Operating activities | ||||||
Net loss for the period | $ | (2,650,193 | ) | $ | (43,290,040 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||
Amortization and depreciation | 3,292,709 | 2,426,142 | ||||
Share-based compensation | 8,684,803 | 4,762,894 | ||||
Non-cash interest expense | - | 51,888 | ||||
Non-cash lease expense | 240,604 | 270,625 | ||||
Trade and barter revenue | (118,873 | ) | - | |||
Change in fair value of warrants | (21,904,704 | ) | 10,737,895 | |||
Change in fair value of derivative | (9,700,000 | ) | - | |||
Change in fair value of digital assets | 1,699,416 | - | ||||
Change in fair value of contingent consideration | - | 1,336,589 | ||||
Changes in operating assets and liabilities: | ||||||
Accounts receivable | (648,423 | ) | (545,873 | ) | ||
Prepaid expenses and other | 6,804,559 | (2,662,371 | ) | |||
Accounts payable and accrued liabilities | (55,673 | ) | (6,650,105 | ) | ||
Deferred revenue | 104,266 | 10,872 | ||||
Operating lease liabilities | (240,600 | ) | (305,051 | ) | ||
Net cash used in operating activities | (14,492,109 | ) | (33,856,535 | ) | ||
Investing activities | ||||||
Purchase of property and equipment | (133,690 | ) | (426,692 | ) | ||
Purchase of digital assets | (19,100,000 | ) | - | |||
Purchase of intangible assets | (612,689 | ) | (1,355,736 | ) | ||
Net cash used in investing activities | (19,846,379 | ) | (1,782,428 | ) | ||
Financing Activities | ||||||
Taxes paid from net share settlement for share-based compensation | (358,418 | ) | - | |||
Proceeds from the exercise of warrants and stock options | 1,395,963 | - | ||||
Proceeds from issuance of Class A Common Stock | 775,000,000 | - | ||||
Repurchase of Class A Common Stock | (525,000,000 | ) | - | |||
Share issuance costs | (29,429,791 | ) | - | |||
Net cash used in financing activities | 221,607,754 | - | ||||
Increase (decrease) in cash and cash equivalents during the period | 187,269,266 | (35,638,963 | ) | |||
Cash and cash equivalents, beginning of period | 114,018,900 | 218,338,658 | ||||
Cash and cash equivalents, end of period | $ | 301,288,166 | $ | 182,699,695 | ||
Supplemental cash flow information: | ||||||
Cash paid for lease liabilities | $ | 183,987 | $ | 305,051 | ||
Cash paid for income taxes | 33,755 | - | ||||
Non-cash investing and financing activities: | ||||||
Property and equipment in accounts payable and accrued liabilities | 85,758 | 253,862 | ||||
Recognition of operating right-of-use assets in exchange for operating lease liabilities, net of derecognition of terminated leases | - | 579,407 | ||||
Share-based compensation capitalized related to intangible assets | 82,897 | 87,604 | ||||
Reconciliation of GAAP to Non-GAAP Financial Measures
Reconciliation of Adjusted EBITDA (Unaudited)
For the three months ended March 31, | ||||||
2025 | 2024 | |||||
Net loss | $ | (2,650,193 | ) | $ | (43,290,040 | ) |
Adjustments: | ||||||
Amortization and depreciation | 3,292,709 | 2,426,142 | ||||
Share-based compensation expense | 8,684,803 | 4,762,894 | ||||
Interest income | (2,184,286 | ) | (2,521,952 | ) | ||
Other expense | 24,604 | 69,708 | ||||
Income tax expense (benefit) | 31,310 | (153 | ) | |||
Change in fair value of warrants liability | (21,904,704 | ) | 10,737,895 | |||
Change in fair value of digital assets | 1,699,416 | - | ||||
Change in fair value of contingent consideration | - | 1,336,589 | ||||
Change in fair value of derivative | (9,700,000 | ) | - | |||
Adjusted EBITDA | $ | (22,706,341 | ) | $ | (26,478,917 | ) |
