10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2023
or
o	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ___________ to ___________

Commission File Number 000-54887

Bright Mountain Media, Inc.

(Exact Name of Registrant as Specified in its Charter)

Florida	27-2977890
State or Other Jurisdiction of Incorporation or Organization	I.R.S. Employer Identification No.

6400 Congress Avenue, Suite 2050, Boca Raton, FL	33487
Address of Principal Executive Offices	Zip Code

561-998-2440

Registrant’s Telephone Number, Including Area Code

Not applicable

Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
None

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes x No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	o	Accelerated filer	o
Non-accelerated filer	x	Smaller reporting company	x
		Emerging growth company	o

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes o No x

As of November 13, 2023, there were 171,301,454 shares of the issuer’s common stock outstanding.

BRIGHT MOUNTAIN MEDIA, INC.

TABLE OF CONTENTS

		Page No.
	PART I - FINANCIAL INFORMATION
Item 1.	Unaudited Consolidated Financial Statements:
	Consolidated Balance Sheets as of September 30, 2023 (unaudited) and December 31, 2022	5
	Unaudited Consolidated Statements of Operations and Comprehensive loss for the Three and Nine Months Ended September 30, 2023 and 2022	6
	Unaudited Consolidated Statements of Changes in Shareholders’ Deficit for the Nine Months Ended September 30, 2023 and 2022	7
	Unaudited Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2023 and 2022	9
	Notes to Consolidated Financial Statements	10
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	37
Item 3.	Quantitative and Qualitative Disclosure About Market Risk	52
Item 4.	Controls and Procedures	52
	PART II - OTHER INFORMATION
Item 1.	Legal Proceedings	56
Item 1A.	Risk Factors	56
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	56
Item 3.	Default Upon Securities	56
Item 4.	Mine Safety Disclosures	56
Item 5.	Other Information	56
Item 6.	Exhibits	57
	Signatures	58

2

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING INFORMATION

This report includes forward-looking statements that relate to future events or our future financial performance and involve known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance or achievements to differ materially from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. Words such as, but not limited to, “believe,” “expect,” “anticipate,” “estimate,” “intend,” “plan,” “targets,” “likely,” “aim,” “will,” “would,” “could,” and similar expressions or phrases identify forward-looking statements. We have based these forward-looking statements largely on our current expectations and future events and financial trends that we believe may affect our financial condition, results of operation, business strategy and financial needs. Forward-looking statements include, but are not limited to, statements about risks associated with:

•our history of losses;

•our dependence upon sales of equity securities and borrowings under our credit facility to fund operating capital;

•our ability to detect advertising fraud;

•the continued appeal of internet advertising;

•our ability to manage and expand our relationships with publishers;

•our dependence on revenues from a limited number of customers;

•the impact of seasonal fluctuations on our revenues;

•completed and proposed acquisitions;

•acquisitions of new businesses and our ability to integrate those businesses into our operations;

•online security breaches;

•failure to effectively promote our brand and attract advertisers;

•our ability to predict the impact of COVID-19 and other future pandemics or outbreaks of disease;

•our ability to protect our content;

•our ability to protect our intellectual property rights;

•the success of our technology development efforts;

•our ability to obtain or maintain key website addresses;

•our dependence on certain third-party service providers;

•liability related to content which appears on our websites;

•cybersecurity risk associated with cyber attack or data breach;

•dependence on executive officers and certain key employees and consultants;

•our ability to hire qualified personnel;

•regulatory risks and compliance with privacy laws;

•risks associated with potential litigation;

•limitations from our secured indebtedness;

•substantial doubts about our ability to continue as a going concern;

•ongoing material weaknesses in our disclosure controls and internal control over financial reporting;

•the limited public market for our common stock;

•additional competition resulting from our business expansion strategy;

•possible problems with our network infrastructure;

•adverse impacts to the amount of our working capital as a result of the amount of cash dividends and outstanding interest we pay affiliates;

•dilution to existing shareholders upon the conversion of outstanding convertible notes and/or the exercise outstanding options and warrants;

•provisions of our charter and Florida law which may have anti-takeover effects;

•concentration of our stock ownership and control; and

•our ability to issue additional shares of preferred stock in the future.

Most of these factors are difficult to predict accurately and are generally beyond our control. You should consider the areas of risk described in connection with any forward-looking statements that may be made herein. Readers are cautioned not to place undue reliance on these forward-looking statements and readers should carefully review this report, including the Part II, Item 2, our Annual Report on Form 10-K for the year ended December 31, 2022 and our other filings

3

with the Securities and Exchange Commission in their entirety. Except for our ongoing obligations to disclose material information under the Federal securities laws, we undertake no obligation to release publicly any revisions to any forward-looking statements, to report events or to report the occurrence of unanticipated events. These forward-looking statements speak only as of the date of this report, and you should not rely on these statements without also considering the risks and uncertainties associated with these statements and our business.

OTHER PERTINENT INFORMATION

Unless specifically set forth to the contrary, when used in this report the terms “Bright Mountain,” the “Company,” “we,” “us," “our” and similar terms refer to Bright Mountain Media, Inc., a Florida corporation, and its subsidiaries. In addition, when used in this report, “third quarter of 2023” refers to the three months ended September 30, 2023, “third quarter of 2022” refers to the three months ended September 30, 2022, and “2022” refers to the year ended December 31, 2022. The information on, or that can be accessed through, our website at www.brightmountainmedia.com is not incorporated by reference in, or considered part of, this Quarterly Report on Form 10-Q.

4

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

BRIGHT MOUNTAIN MEDIA, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share figures)

	September 30, 2023		December 31, 2022*
	(unaudited)
ASSETS
Current Assets
Cash and cash equivalents	$	2,780	$	316
Accounts receivable, net	16,161		3,585
Prepaid expenses and other current assets	813		600
Total Current Assets	19,754		4,501
Property and equipment, net	176		40
Intangible assets, net	16,189		4,510
Goodwill	8,349		19,645
Operating lease right-of-use asset	321		367
Other assets, non-current	187		137
Total Assets	$	44,976	$	29,200
LIABILITIES AND SHAREHOLDERS’ DEFICIT
Current liabilities
Accounts payable and accrued expenses	$	14,375	$	10,317
Other current liabilities	4,697		1,344
Interest payable – 10% Convertible Promissory Notes – related party	37		31
Deferred revenues	4,489		737
Note payable – 10% Convertible Promissory Notes, net of discount – related party	78		68
Note payable – Centre Lane Senior Secured Credit Facility – related party (current portion)	4,716		4,860
Total Current Liabilities	28,392		17,357
Other liabilities, non-current	364		494
Note payable – Centre Lane Senior Secured Credit Facility, net of discount – related party	56,723		25,101
Operating lease liability, non-current	269		319
Total liabilities	85,748		43,271
Shareholders’ deficit
Convertible preferred stock, par value $0.01, 20,000,000 shares authorized, no shares issued or outstanding at September 30, 2023 and December 31, 2022	—		—
Common stock, par value $0.01, 324,000,000 shares authorized, 172,126,629 and 150,444,636 issued and 171,301,454 and 149,619,461 outstanding at September 30, 2023 and December 31, 2022, respectively	1,721		1,504
Treasury stock, at cost; 825,175 shares at September 30, 2023 and December 31, 2022	(220)		(220)
Additional paid-in capital	101,323		98,797
Accumulated deficit	(143,903)		(114,269)
Accumulated other comprehensive income	307		117
Total shareholders’ deficit	(40,772)		(14,071)
Total liabilities and shareholders’ deficit	$	44,976	$	29,200

* Derived from audited consolidated financial statements.

See accompanying notes to unaudited consolidated financial statements.

5

BRIGHT MOUNTAIN MEDIA, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(unaudited)

(in thousands, except share and per share figures)

	Three Months Ended				Nine Months Ended
	September 30, 2023		September 30, 2022		September 30, 2023		September 30, 2022
Revenue	$	15,289	$	5,244	$	29,403	$	14,420
Cost of revenue	11,927		3,098		22,059		7,726
Gross margin	3,362		2,146		7,344		6,694
General and administrative expenses	4,121		3,323		14,923		10,616
Impairment of goodwill and intangibles	16,259		—		16,259		—
Loss from operations	(17,018)		(1,177)		(23,838)		(3,922)
Financing (expense) income
Gain on forgiveness of PPP loan	—		—		—		1,137
Other income	34		18		415		58
Interest expense - Centre Lane Senior Secured Credit Facility - related party	(2,769)		(1,050)		(6,176)		(3,050)
Interest expense - Convertible Promissory notes - related party	(6)		(6)		(17)		(17)
Other interest expense	(8)		(15)		(18)		(10)
Total financing (expense)	(2,749)		(1,053)		(5,796)		(1,882)
Net loss before income taxes	(19,767)		(2,230)		(29,634)		(5,804)
Income tax provision	—		—		—		—
Net loss	(19,767)		(2,230)		(29,634)		(5,804)
Dividends
Preferred stock dividends	—		(1)		—		(3)
Net loss attributable to common shareholders	$	(19,767)	$	(2,231)	$	(29,634)	$	(5,807)
Foreign currency translation	57		37		190		54
Comprehensive loss	$	(19,710)	$	(2,194)	$	(29,444)	$	(5,753)
Net loss per common share:
Basic and diluted	$	(0.12)	$	(0.01)	$	(0.18)	$	(0.04)
Weighted average shares outstanding
Basic and diluted	171,285,150		149,159,461		162,670,182		149,140,312

See accompanying notes to unaudited consolidated financial statements.

6

BRIGHT MOUNTAIN MEDIA, INC

CONSOLIDATED STATEMENTS OF CHANGE IN SHAREHOLDERS’ DEFICIT

For the Nine Months Ended September 30, 2023

(unaudited)

(in thousands, except share figures)

	Common Stock			Treasury Stock			Additional Paid-in Capital		Accumulated Deficit		Accumulated Other Comprehensive Income (Loss)		Total Shareholders’ Deficit
	Shares	Amount		Shares	Amount
Balance, December 31, 2022*	150,444,636	$	1,504	(825,175)	$	(220)	$	98,797	$	(114,269)	$	117	$	(14,071)
Net loss	—	—		—	—		—		(3,796)		—		(3,796)
Common stock issued for services rendered	190,000	2		—	—		29		—		—		31
Stock based compensation	—	—		—	—		25		—		—		25
Foreign currency translation, net	—	—		—	—		—		—		14		14
Balance, March 31, 2023	150,634,636	$	1,506	(825,175)	$	(220)	$	98,851	$	(118,065)	$	131	$	(17,797)
Net loss	—	—		—	—		—		(6,071)		—		(6,071)
Common stock issue to Center Lane Partners	21,401,993	214		—	—		1,712		—		—		1,926
Extinguishment of Centre Lane Credit Facility	—	—		—	—		670		—		—		670
Common stock issued for options exercised	70,000	1		—	—		—		—		—		1
Stock based compensation	—	—		—	—		33		—		—		33
Foreign currency translation, net	—	—		—	—		—		—		119		119
Balance, June 30, 2023	172,106,629	$	1,721	(825,175)	$	(220)	$	101,266	$	(124,136)	$	250	$	(21,119)
Net loss	—	—		—	—		—		(19,767)		—		(19,767)
Common stock issued for options exercised	20,000	—		—	—		—		—		—		—
Stock based compensation	—	—		—	—		57		—		—		57
Foreign currency translation, net	—	—		—	—		—		—		57		57
Balance, September 30, 2023	172,126,629	$	1,721	(825,175)	$	(220)	$	101,323	$	(143,903)	$	307	$	(40,772)

*Derived from audited consolidated financial statements.

See accompanying notes to unaudited consolidated financial statements.

7

BRIGHT MOUNTAIN MEDIA, INC

CONSOLIDATED STATEMENTS OF CHANGE IN SHAREHOLDERS’ DEFICIT

For the Nine Months Ended September 30, 2022

(unaudited)

(in thousands, except share figures)

	Preferred Stock			Common Stock			Treasury Stock			Additional Paid-in Capital		Accumulated Deficit		Accumulated Other Comprehensive Income (Loss)		Total Shareholders’ Deficit
	Shares	Amount		Shares	Amount		Shares	Amount
Balance, December 31, 2021*	125,000	$	1	149,810,383	$	1,498	(825,175)	$	(220)	$	98,129	$	(106,144)	$	12	$	(6,724)
Net loss	—	—		—	—		—	—		—		(2,117)		—		(2,117)
Series E preferred stock dividend	—	—		—	—		—	—		(1)		—		—		(1)
Stock based compensation	—	—		—	—		—	—		29		—		—		29
Oceanside acquisition	—	—		174,253	2		—	—		277		—		—		279
Balance, March 31, 2022	125,000	$	1	149,984,636	$	1,500	(825,175)	$	(220)	$	98,434	$	(108,261)	$	12	$	(8,534)
Net loss	—	—		—	—		—	—		—		(1,458)		—		(1,458)
Series E preferred stock dividend	—	—		—	—		—	—		(1)		—		—		(1)
Stock based compensation	—	—		—	—		—	—		30		—		—		30
Foreign currency translation, net	—	—		—	—		—	—		—		—		17		17
Balance, June 30, 2022	125,000	$	1	149,984,636	$	1,500	(825,175)	$	(220)	$	98,463	$	(109,719)	$	29	$	(9,946)
Net loss	—	—		—	—		—	—		—		(2,230)		—		(2,230)
Series E preferred stock dividend	—	—		—	—		—	—		(1)		—		—		(1)
Stock based compensation	—	—		—	—		—	—		38		—		—		38
Foreign currency translation, net	—	—		—	—		—	—		—		—		37		37
Balance, September 30, 2022	125,000	$	1	149,984,636	$	1,500	(825,175)	$	(220)	$	98,500	$	(111,949)	$	66	$	(12,102)

*Derived from audited consolidated financial statements.

See accompanying notes to unaudited consolidated financial statements.

8

BRIGHT MOUNTAIN MEDIA, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited) (in thousands)

	For the Nine Months Ended September 30,
	2023		2022
Cash flows from operating activities:
Net loss	$	(29,634)	$	(5,804)
Adjustments to reconcile net loss to net cash used in operations:
Depreciation	84		24
Interest paid-in kind on Centre Lane Credit Facility	4,463		—
Amortization of operating lease right-of-use asset	44		—
Amortization of debt discount	1,438		923
Amortization of intangibles	1,943		1,173
Impairment of goodwill and intangibles	16,259		—
Stock based compensation	115		97
Stock compensation for Oceanside shares	—		117
Gain on forgiveness of PPP loan	—		(1,137)
Common stock issued for services rendered	31		—
Provision for bad debt	177		87
Changes in operating assets and liabilities:
Accounts receivable	(277)		(387)
Prepaid expenses and other current assets	573		423
Operating lease liability	(38)		—
Accounts payable and accrued expenses	(2,343)		(1,024)
Other liabilities	2,218		661
Interest payable – Centre Lane Senior Secured Credit Facility, related party	—		1,820
Interest payable – 10% Convertible Promissory note, related party	6		6
Deferred revenue	(942)		(166)
Net cash used in operating activities	(5,883)		(3,187)
Cash flows from investing activities:
Purchase of property and equipment	(14)		—
Net cash used in investing activities	(14)		—
Cash flows from financing activities:
Proceeds from stock option exercises	1		1
Preference dividend payments	—		(3)
Principal payments received for notes receivable	—		20
Proceeds from Centre Lane Senior Secured Credit Facility, related party	8,626		3,050
Repayment of principal on Centre Lane Credit Facility	(270)		—
Repayments of BMLLC debt	—		(250)
Net cash provided by financing activities	8,357		2,818
Effect of foreign exchange rates on cash	4		—
Net increase (decrease) in cash and cash equivalents	2,464		(369)
Cash and cash equivalents at the beginning of period	316		781
Cash and cash equivalents at end of period	$	2,780	$	412
Supplemental disclosure of cash flow information
Cash paid for interest	$	161	$	96
Interest paid-in-kind on Centre Lane Credit Facility	$	4,463	$	—
Non-cash investing and financing activities
Recognition of right-of-use asset and operating lease liability	$	—	$	380
Issuance of common shares to Oceanside to settle share liability	$	—	$	162
Issuance of common stock for Centre Lane debt financing	$	1,926	$	—
Issuance of debt to finance acquisition of Big Village Entities	$	19,874	$	—
Extinguishment of Centre Lane Credit Facility	$	670	$	—

See accompanying notes to unaudited consolidated financial statements.

9

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

NOTE 1 – DESCRIPTION OF BUSINESS AND DEVELOPMENTS

Organization and Nature of Operations

Bright Mountain Media, Inc. (the “Company,” “Bright Mountain” or “we”) is a holding company with an end-to-end digital media and advertising services platform that efficiently connect brands with targeted consumer demographics. We focus on digital publishing, advertising technology, consumer insights, creative and media services.

Digital Publishing

Our digital publishing division focuses on developing content that attracts an audience and monetizes that audience through advertising. The current portfolio of owned and operated websites is focused on moms, parenting, families, and more broadly, women. The portfolio consists of popular websites including Mom.com, Cafemom.com, LittleThings.com, and MamasLatinas.com. This demographic is highly sought after by brands and their advertising agencies. We use internal and external technologies to constantly improve the effectiveness and efficiency of the content we create. Our publishing division monetizes its audiences through both direct and programmatic advertising sales.

Advertising Technology

Our advertising technology division focuses on delivering targeted ads to audiences on owned and operated sites as well as third-party publishers in a cost-effective manner through the deployment of proprietary technologies. By developing our own proprietary technology stack, we are able to pass along efficiencies to both the demand and supply side of the ecosystem. Our goal is to enable and support a streamlined, end-to-end advertising model that addresses both demand (buy side) and publisher supply (sell side) programmatic sales and delivery of digital advertisements using an array of audience targeting tools and advertising formats (display, audio, video, CTV, in-app). Programmatic advertising relies on artificial intelligence powered software programs that leverage data and proprietary algorithms to match the optimal selection of an ad with a bid price offered by advertisers.

Consumer Insights

Our consumer insights division focuses on providing primary and secondary research, competitive intelligence, and expert insight to address customer's strategic issues. We offer dynamic and innovative research that provide clients with a holistic view on their consumer, along with where and when to reach them. Our cutting-edge approach combines advanced data analytics, artificial intelligence, and comprehensive market research to uncover actionable insights that drive informed decision-making.

Creative Services

Our creative division turns data into award-winning campaigns. We are uniquely able to leverage insights teams along with highly strategic media planning and buying teams to help brands get their advertising in the right place, and drive business results. Our goal is to combine data-driven decisions with creative services that’s fueled by a deep understanding of modern culture.

Media Services

Our media services focus on advertisers and agencies by providing access to premium inventory, leveraging data to optimize programmatic campaigns. The goal is that our clients can tap into the most sought-after advertising spaces across various platforms that work best for them. Our data-driven approach ensures that every ad placement is not only well-targeted but also continuously optimized for maximum efficiency and ROI. Our commitment to combining premium inventory access with data-driven programmatic campaign optimization makes us an indispensable partner in the success of our clients' advertising and marketing endeavors.

The Company generates revenue as follows:

•selling of advertisements placed on the Company’s owned and managed sites, as well as from advertisements placed on partner websites, for which the Company earns a share of the revenue;

10

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

•facilitating the real-time buying and selling of advertisements at scale between networks of buyers, known as DSPs and sellers known as SSPs;

•serving advertisers and agencies by providing access to premium inventory and leveraging data to optimize programmatic campaigns, where revenue is derived from the planning and execution of creative and media marketing campaigns; and

•providing primary and secondary research, competitive intelligence and expert insight to address customer's strategic issues, where revenue is primarily derived from providing a single integrated service for research.

Reduction in Work Force

During the three and nine months ended September 30, 2023, the Company reduced its headcount by 16 and 36 employees, respectfully. There were no executive officers included in this reduction. As a result, the Company recognized a onetime severance cost of approximately $85,000 and $322,000, respectively during the three and nine months ended September 30, 2023.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation and Basis of Presentation

The unaudited consolidated financial statements include the accounts of the Company and all its wholly owned subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation. The accompanying unaudited consolidated financial statements for the three and nine months ended September 30, 2023, and 2022 have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) and in accordance with rules and regulations of the U.S. Securities and Exchange Commission (“SEC”) regarding interim financial reporting. Accordingly, they do not include all the information and disclosures required by accounting principles generally accepted in the United States for complete consolidated financial statements. In the opinion of management, such unaudited consolidated financial statements include all adjustments (consisting of normal recurring accruals) necessary for the fair presentation of the consolidated financial position and the consolidated results of operations. The consolidated results of operations for periods presented are not necessarily indicative of the results to be expected for the full year or any future periods. The consolidated balance sheet information as of December 31, 2022, was derived from the audited consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022. The interim consolidated financial statements should be read in conjunction with that report.

Going Concern and Liquidity

Historically, the Company has incurred losses, which has resulted in an accumulated deficit of approximately $143.9 million as of September 30, 2023. Cash flows used in operating activities were $5.9 million and $3.2 million for the nine months ended September 30, 2023 and 2022, respectively. As of September 30, 2023, the Company had approximately a $8.6 million working capital deficit, inclusive of $2.8 million in cash and cash equivalents.

The Company’s ability to continue as a going concern is dependent on its ability to meet its liquidity needs through a combination of factors. The Company is currently exploring all strategic alternatives, including restructuring or refinancing its debts, seeking additional debt, such as borrowings under the Centre Lane Senior Secured Credit Agreement or raising equity capital. The ability to access the capital market is also dependent on the stock volume and market price of the Company's stock, which cannot be assured. Other measures include reducing or delaying certain business activities, reducing general and administrative expenses, including a reduction in headcount. The ultimate success of these plans is not guaranteed.

The Company's current cash and working capital, as of the filing of this Quarterly Report on Form 10-Q, is not expected to be sufficient to fund its anticipated level of operations over the next twelve months. As a result, such matters create a substantial doubt regarding the Company’s ability to meet its financial needs and continue as a going concern.

11

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

The accompanying unaudited consolidated financial statements are prepared on a going concern basis and do not include any adjustments that might result from uncertainty about the Company’s ability to continue as a going concern.

Cash and Cash Equivalents

The Company considers all highly liquid investments with a maturity of three months or less, when acquired, to be cash equivalents. The Company maintains its cash with various commercial banks in the U.S. and other foreign countries in which the Company operates.

As of September 30, 2023, the Company exceeded the federally insured limit of $250,000 for interest and non-interest-bearing accounts. As of December 31, 2022, the Company's interest and non-interest-bearing accounts were within the federally insured limit.

As of September 30, 2023, the Company had cash balances with a single financial institution in excess of the FDIC insured limit by amounts of $2.4 million.

As of September 30, 2023 and December 31, 2022, the Company exceeded the insurance limit for one of its international bank accounts by $15,000 and $66,000.

Off-balance Sheet Arrangements

There are no off-balance sheet arrangements as of September 30, 2023 and December 31, 2022.

Transaction Cost

The Company incurred significant costs directly related to the Big Village Acquisition and are recorded as an expense on the income statement. See Note 13, Business Combinations, to these consolidated financial statements for further information.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make certain estimates, judgments and assumptions. We believe that the estimates, judgments and assumptions upon which we rely are reasonable based upon information available to us at the time that these estimates, judgments and assumptions are made. These estimates, judgments, and assumptions can affect the reported amounts of assets and liabilities as of the date of our unaudited consolidated financial statements as well as reported amounts of revenue and expenses during the periods presented. Our unaudited consolidated financial statements would be affected to the extent there are material differences between these estimates and actual results. In many cases, the accounting treatment of a particular transaction is specifically dictated by GAAP and does not require management’s judgment in its application. There are also areas in which management’s judgment in selecting any available alternative would not produce a materially different result.

Significant estimates included in the accompanying unaudited consolidated financial statements include, valuation of goodwill and intangible assets, allowance for doubtful accounts, estimates of amortization period for intangible assets, estimates of depreciation period for property and equipment, litigation reserves, the valuation of equity-based transactions, valuation of the Center Lane Senior Secured Facility carrying value regarding debt modification or extinguishment, and the valuation allowance on deferred tax assets.

Foreign Currency

We translate the financial statements of our foreign subsidiaries, which have a functional currency in the respective country’s local currency, to U.S. dollars using month-end exchange rates for assets and liabilities and actual exchange rates for revenue, costs and expenses on the date of the transaction. Translation gains and losses as a result of consolidation are included in accumulated other comprehensive income (loss). Transaction gains and losses are included within “general and administrative expense” on the consolidated statements of operations and comprehensive loss.

12

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

Concentrations of Credit Risk

Financial instruments that potentially subject us to concentration of credit risk consist principally of cash and cash equivalents and accounts receivable. We place our cash and cash equivalents with high credit-quality financial institutions. Such deposits may be in excess of federally insured limits. In addition, the Company maintains various bank accounts in Thailand and Israel, with some level of insurance. We perform periodic evaluations of the relative credit standing of financial institutions. Any loss incurred or a lack of access to such funds could have a significant adverse impact on the Company's financial condition, results of operations, and cash flows.

We perform credit evaluations of our customers’ financial condition and require no collateral from our customers. We maintain an allowance for doubtful accounts receivable based upon the expected collectability of accounts receivable balances.

The Company generates revenue as follows:

•selling of advertisements placed on the Company’s owned and managed sites, as well as from advertisements placed on partner websites, for which the Company earns a share of the revenue;

•facilitating the real-time buying and selling of advertisements at scale between networks of buyers, known as DSPs and sellers known as SSPs;

•serving advertisers and agencies by providing access to premium inventory and leveraging data to optimize programmatic campaigns, where revenue is derived from the planning and execution of creative and media marketing campaigns; and

•providing primary research and secondary research, competitive intelligence and expert insight to address customer's strategic issues, where revenue is primarily derived from providing a single integrated service for research.

The following table provides information about concentration that exceed 10% of revenue, accounts receivable and accounts payable for the period.

	Three Months Ended September 30,				Nine Months Ended September 30,
	2023		2022		2023		2022
Revenue Concentration
Customers exceeding 10% of revenue	2		2		1		1
% of overall revenue
Customer 1	14.8	%	30.9	%	13.5	%	33.4	%
Customer 2	14.3	%	10.8	%	0	%	0	%
Total % of revenue	29.1	%	41.7	%	13.5	%	33.4	%

	September 30, 2023		December 31, 2022
Accounts Receivable Concentration
Customers exceeding 10% of receivable	2		1
% of accounts receivable	34.7	%	43.5	%

13

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

	September 30, 2023		December 31, 2022
Accounts Payable Concentration
Vendors exceeding 10% of payable	0	%	2
% of accounts payable	0	%	21.8	%

Reclassification

During the year ended December 31, 2022, reclassification of certain accounts has been made to previously reported amounts to conform to their treatment to the current period. Specifically, the Company identified a reclassification of commissions from general and administrative expenses to cost of revenue on the consolidated statements of operations, reclassification between note receivable to prepaid expense and other current assets, website acquisition assets to intangible assets, as well as a reclassification between accrued expenses to other liabilities on the consolidated balance sheets. These reclassifications had no impact on the previously reported net loss for the three and nine months ended September 30, 2022.

Effective Accounting Pronouncements Adopted

In June 2016, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update (“ASU”) No. 2016-13 (amended by ASU 2019-10), Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, regarding the measurement of credit losses for certain financial instruments, which replaces the incurred loss model with a current expected credit loss (“CECL”) model. The CECL model is based on historical experience, adjusted for current conditions and reasonable and supportable forecasts. The Company was required to adopt the new guidance on January 1, 2023. The adoption of this standard did not have a material impact on our consolidated financial statements for the nine months ended September 30, 2023.

In October 2021, the FASB issued ASU No. 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers. The amendments in this update require that an entity (acquirer) recognize and measure contract assets and contract liabilities acquired in a business combination in accordance with Topic 606. At the acquisition date, an acquirer should account for the related revenue contracts in accordance with Topic 606 as if it had originated the contracts. For public business entities, the amendments in this update are effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The amendments in this update should be applied prospectively to business combinations occurring on or after the effective date of the amendments. Early adoption of the amendments is permitted, including adoption in an interim period. An entity that early adopts in an interim period should apply the amendments (1) retrospectively to all business combinations for which the acquisition date occurs on or after the beginning of the fiscal year that includes the interim period of early application and (2) prospectively to all business combinations that occur on or after the date of initial application. The adoption of this standard did not have a material impact on our consolidated financial statements for the nine months ended September 30, 2023.

Recent Accounting Pronouncements Not Yet Adopted

In August 2020, the FASB issued ASU No. 2020-06, Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40). This ASU simplifies the accounting for certain financial instruments with characteristics of liabilities and equity. The FASB reduced the number of accounting models for convertible debt and convertible preferred stock instruments and made certain disclosure amendments to improve the information provided to users. The new standard is effective January 1, 2024 (early adoption is permitted, but not earlier than January 1, 2021). The Company is currently evaluating the impact this guidance will have on the Company’s consolidated financial statements.

14

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

NOTE 3 – ACCOUNTS RECEIVABLE

Accounts receivable, net consisted of the following:

(in thousands)	September 30, 2023		December 31, 2022
Accounts receivable	$	14,430	$	3,447
Unbilled receivables (1)	2,239		724
	16,669		4,171
Less allowance for doubtful accounts	(508)		(586)
Accounts receivable, net	$	16,161	$	3,585

(1) - Unbilled receivables represent amounts for services rendered at the end of the period pending generation of invoice to the customer.

Bad debt expense (recoveries) was $204,000 and $(136,000) for the three months ended September 30, 2023, and 2022, respectively, and $177,000 and $87,000 for the nine months ended September 30, 2023, and 2022, respectively. These amounts are included in general and administrative expenses in the consolidated statements of operations and comprehensive loss.

NOTE 4 – PREPAID COSTS AND OTHER ASSETS

Prepaid expenses and other assets consisted of the following:

(in thousands)	September 30, 2023		December 31, 2022
Prepaid insurance	$	111	$	1
Prepaid consulting service agreements – Spartan (1)	—		285
Prepaid software	65		176
Deposits	187		137
Subscriptions	382		—
Other current assets	255		138
Total prepaid costs and other assets	1,000		737
Less: other assets, non-current	(187)		(137)
Prepaid expenses and other current assets	$	813	$	600

(1) Spartan Capital Securities, LLC ("Spartan Capital") is a broker-dealer that has assisted the Company with a range of services including capital raising activities, M&A advisory, and consulting services. The Company has a 5 years agreement with Spartan Capital commencing October 2018 for the provision of such services. During the years ended December 31, 2018 to December 31, 2020, a series of payments were made under the terms of this agreement, resulting in amounts being capitalized and amortized over the remaining life of the agreement. These amounts were fully amortized by September 30, 2023.

15

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

NOTE 5 – PROPERTY AND EQUIPMENT

Property and equipment consisted of the following:

(in thousands)	Estimated Useful Life (Years)	September 30, 2023		December 31, 2022
Furniture and fixtures	3-5	$	8	$	49
Computer equipment	3	126		340
Computer software	5	2,229		—
		2,363		389
Less: accumulated depreciation		(2,187)		(349)
Property and equipment, net		$	176	$	40

Depreciation and amortization expense for the three months ended September 30, 2023, and 2022 was $38,000 and $12,000, respectively, and $84,000 and $24,000 for the nine months ended and September 30, 2023, and 2022, respectively.

The amounts are included in general and administrative expenses in the consolidated statements of operations and comprehensive loss.

NOTE 6 – INTANGIBLES ASSETS, NET

Website acquisitions, net consisted of the following:

(in thousands)	September 30, 2023		December 31, 2022
Website acquisition assets	$	1,124	$	1,124
Less: accumulated amortization	(1,123)		(1,122)
Website acquisition assets, net	$	1	$	2

Other intangible assets, net consisted of the following:

	As of September 30, 2023							As of December 31, 2022
(in thousands)	Useful Life (Years)	Gross Carrying Amount		Accumulated Amortization		Net Carrying Amount		Gross Carrying Amount		Accumulated Amortization		Net Carrying Amount
Trade name	2 - 10	$	8,381	$	(2,854)	$	5,527	$	2,759	$	(1,617)	$	1,142
IP/technology	10	5,821		(2,067)		3,754		1,983		(899)		1,084
Customer relationships	5 - 10	13,380		(6,473)		6,907		6,680		(4,419)		2,261
Non-compete agreements	3 - 5	402		(402)		—		402		(381)		21
Total		$	27,984	$	(11,796)	$	16,188	$	11,824	$	(7,316)	$	4,508

The Company performed an impairment assessment at September 30, 2023 and recorded an impairment loss of $2.5 million, for the three and nine months ended September 30, 2023, there was no impairment loss recorded for the same period in 2022, impairment loss is included in the below table:

16

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

(in thousands)	Accumulated Amortization		Impairment Loss		Amortization		Accumulated Amortization
	December 31, 2022		Nine Months Ended September 30, 2023				September 30, 2023
Trade name	$	1,617	$	608	$	629	$	2,854
IP/technology	899		887		281		2,067
Customer relationships	4,419		1,029		1,025		6,473
Non-compete agreements	381		13		8		402
Total	$	7,316	$	2,537	$	1,943	$	11,796

During the nine months ended September 30, 2023, the Company acquired intangible assets through the acquisition of the Big Village Entities as follows:

(in thousands)	Useful Life (Years)	Amount
Trade name	7 to 10	$	5,622
Developed technology	10	3,838
Customer relationships	7 to 10	6,700
Total		$	16,160

For further details on the Big Village Acquisition, see Note 13, Business Combinations to the consolidated financial statements.

(in thousands)	September 30, 2023		December 31, 2022
Website	$	1	$	2
Other intangibles	16,188		4,508
Total intangible, net	$	16,189	$	4,510

Amortization expense for the three months ended September 30, 2023 and 2022 was approximately $829,000 and $387,000, respectively, and $1.9 million and $1.2 million for the nine months ended and September 30, 2023, and 2022, respectively.

Amortization expense related to both the website acquisition costs and the intangible assets and is included in general and administrative expense in the statements of operations and comprehensive loss.

As of September 30, 2023, expected remaining amortization expense of intangible assets and website acquisition by fiscal year is as follows:

(in thousands)
Remainder of 2023	$	547
2024	2,187
2025	1,978
2026	1,771
2027	1,771
Thereafter	7,935
Total expected amortization expense	$	16,189

17

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

NOTE 7 – GOODWILL

The following table represents the allocation of goodwill as of September 30, 2023, and December 31, 2022:

(in thousands)	Owned & Operated		Ad Exchange		Other		Total
December 31, 2022	$	9,725	$	9,920	$	—	$	19,645
Addition	—		—		2,425		2,425
Impairment	$	(7,767)	$	(5,954)	$	—	(13,721)
September 30, 2023	$	1,958	$	3,966	$	2,425	$	8,349

Goodwill acquired as part of the Big Village Acquisition totals $2.4 million, and represents the value of unidentifiable intangible assets including future technology, new customer relationships and workforce. See Note 13, Business Combinations.

Goodwill is tested for impairment at least annually and if triggering events are noted prior to the annual assessment. Impairment is deemed to occur when the carrying value of the goodwill associated with the reporting unit exceeds the implied value of the goodwill associated with the reporting unit.

At September 30, 2023, an impairment assessment was performed on goodwill for Ad Exchange and Owned and Operating reporting units. The assessment used a qualitative assessment which includes consideration of the economic, industry and market conditions in addition to the overall financial performance of the Company and these assets. Our qualitative assessment concluded that it is more likely than not that the estimated fair value of the reporting unit is less than the carrying value, hence, we performed a quantitative analysis.

In a quantitative test, the fair value of a reporting unit is determined based on a discounted cash flow analysis and further analyzed using other methods of valuation. A discounted cash flow analysis requires us to make various assumptions, including assumptions about future cash flows, growth rates and discount rates. The assumptions about future cash flows and growth rates are based on our long-term projections. Assumptions used in our impairment testing are consistent with our internal forecasts and operating plans. Our discount rate is based on a market participant debt structure and cost of capital. If the fair value of the reporting unit exceeds its carrying amount, there is no impairment. To the extent the carrying amount exceeds its fair value, an impairment charge of the reporting unit’s goodwill would be necessary.

Our quantitative analysis showed that the implied fair value of our goodwill is less than its carrying value which resulted in an impairment charge of approximately $13.7 million.

NOTE 8 – ACCOUNTS PAYABLE AND ACCRUED EXPENSES

Accounts payable and accrued expenses consisted of the following:

(in thousands)	September 30, 2023		December 31, 2022
Accounts payable	$	10,409	$	8,585
Accrued wages, commissions and bonus	283		380
Publisher cost	1,332		559
Professional fees	801		677
Subcontractor	1,461		—
Other	89		116
Total accounts payable and accrued expenses	$	14,375	$	10,317

18

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

NOTE 9 – OTHER CURRENT LIABILITIES

Other current liabilities consisted of the following:

(in thousands)	September 30, 2023		December 31, 2022
Current portion of long term lease	$	48	$	38
Dividend payable	692		692
Project advance expense (1)	3,051		—
Litigation reserves	1,270		1,107
Other current liabilities	—		1
Total other current liabilities	5,061		1,838
Less: other liabilities, non-current	(364)		(494)
Other current liabilities	$	4,697	$	1,344

(1) Represents amount advanced by customers to cover third party expenses specifically related to their project, these expenses are offset against the advance and are not part of the Company's income statement.

NOTE 10 – CENTRE LANE SENIOR SECURED CREDIT FACILITY

Effective June 1, 2020, the Company entered into a membership interest purchase agreement to acquire 100% of Wild Sky Media, a subsidiary (the “Purchase Agreement”). To finance this acquisition, the Company obtained a first lien senior secured credit facility from Centre Lane Partners Master Credit Fund II, L.P. (“Centre Lane Partners”) in the amount of $16.5 million, comprising of $15.0 million of initial indebtedness, repayment of Wild Sky’s existing accounts receivable factoring facility of approximately $900,000 and approximately $500,000 of expenses.

On April 4, 2023, the Company entered into a commitment letter (the “Commitment Letter”) with Centre Lane Partners, pursuant to which they would provide financing in the form of a senior secured credit facility for the acquisition of the Big Village Entities.

On April 20, 2023, the Company and its subsidiaries entered into the Seventeenth Amendment to the Credit Agreement (the “Seventeenth Amendment”) with Centre Lane Partners. The Credit Agreement was amended, as provided in the Seventeenth Amendment, to provide for an additional term loan amount of $26.3 million to, among other things, finance the Acquisition. This term loan, which was provided by BV Agency, LLC, matures on April 20, 2026 and was issued at a discount of 5% or $1.3 million. Interest of 15% payable under the note is payable-in-kind in lieu of cash payment up to April 30, 2024, then 5% payable quarterly in cash and 10% payable-in-kind in lieu of cash payment until maturity of April 20, 2026.

As part of the Seventeenth Amendment, the Company is required to pay an amendment fee of 2% of the principal amount of the existing First Out and Last Out Terms Loans, totaling $706,000, additionally, an exit fee of $18,000 of the loan to finance the Big Village Acquisition. The outstanding principal on these at April 20, 2023 was $31.0 million and $4.3 million, respectively. These fees total $724,000 and are due and payable at maturity. Additionally, the maturity dates were extended to April 20, 2026.

Also, in connection with the Seventeenth Amendment, on April 20, 2023, the Company issued 21,401,993 shares of common stock of the Company to BV Agency, LLC, an entity beneficially owned by Centre Lane Partners. The shares valued $1.9 million, based on a per share price of $0.09, which was the closing price of the Company’s common stock at close of market on April 19, 2023. The issuance of the shares of common stock were not registered under the Securities Act of 1933, as amended (“Securities Act”), in accordance with Section 4(a)(2) of the Securities Act as a transaction by an issuer not involving a public offering. As of September 30, 2023, BV Agency, LLC and Centre Lane Partners own approximately 12.4% and 8.8% of the Company’s outstanding common stock, respectively.

On July 28, 2023, the Company and its subsidiaries entered into the Nineteenth Amendment to the Credit Agreement (the “Nineteenth Amendment”) with Centre Lane Partners. The Credit Agreement was amended, as provided in the Nineteenth Amendment, to provide for an additional term loan amount of $2.0 million to, among other things, finance the

19

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

integration and further growth of the Company post-Acquisition. This term loan is part of the last in first out loan and matures on June 28, 2024 .

Including the Nineteenth Amendment, Centre Lane Partners subsequently loaned the Company an additional $38.0 million to provide liquidity to fund operations beginning in April 2021 (as amended, the “Centre Lane Senior Secured Credit Facility”). This Centre Lane Senior Secured Credit Facility has been determined to qualify as a related party transaction as shares were issued to Centre Lane Partners as part of the transaction. A related party is a party that can exercise significant influence over the Company in making financial and/or operating decisions.

The original note issued under the Centre Lane Senior Secured Credit Facility initially bore interest at a rate of 6.0% per annum, with payments of 2.5% of outstanding principal beginning on June 30, 2023. The interest rate was increased to 10.0% pursuant to the first amendment to the Centre Lane Senior Secured Credit Facility and interest payable under the note is payable-in-kind (“PIK Interest”) in lieu of cash payment.

Commencing with the ninth amendment, the interest rate was increased to 12% on all subsequent draws with 8% payable quarterly in cash and 4% payable-in-kind in lieu of cash payment. These draws are known as the “last in first out loans”, totaling $6.8 million inclusive of exit fees at September 30, 2023, due and payable on April 20, 2026, excluding the Nineteenth Amendment which is due and payable on June 28, 2024.

In connection with the Nineteenth Amendment, adjustments were made to the interest rate for outstanding loans with the exception of the draw under the Seventeenth Amendment as follows:

•The interest rate per annum changed to 7.0% plus the Secured Overnight Financing Rate ("SOFR"). At September 30, 2023, the SOFR was 5.37%, overall interest on these facilities was 12.37% at September 30, 2023;

•The cash pay rate for the last in first out loan was changed to the SOFR plus 3.0%, at September 30, 2023, the rate was 8.37%;

•Effective July 1, 2024, the first in last out loan PIK Rate will be per annum rate of 7.0% and SOFR plus 5.0%.

There is no prepayment penalty associated with this Centre Lane Senior Secured Credit Facility. However, partial or full prepayments of the Centre Lane Senior Secured Credit Facility would be required in the event of certain future capital raises.

Optional Prepayment

The Company may, at any time, voluntarily prepay, in whole or in part, a minimum of $250,000 of the outstanding principal of the loans, plus any accrued but unpaid interest on the aggregate principal amount of the loans being prepaid.

Repayment of Loans

The Company is required to repay in cash to Centre Lane Partners (i) commencing with the fiscal quarter ending on June 30, 2023, in consecutive quarterly installments to be paid on the last day of each fiscal quarter of the Company, an amount equal to 2.5% of the outstanding aggregate principal amount of the original principal plus draws advanced by amendments 2 through 8 along with accrued and unpaid interest (after giving effect to capitalized PIK Interest) and (ii) on the maturity date all outstanding obligations (including, without limitation, all accrued and unpaid principal and interest on the principal amounts of the Loans (including any accrued but uncapitalized PIK Interest)) of the loan parties that are due and payable on such date. The outstanding amount for these draws at September 30, 2023 is $33.1 million, inclusive of interest paid in kind.

On June 30, 2023, the Company and its subsidiaries entered into its Eighteenth Amendment with Centre Lane Partners regarding installment payment which were due on June 30, 2023, and paid in equal monthly installments on July 3, 2023, August 7, 2023 and September 5, 2023, respectively.

In connection with the Nineteenth Amendment, quarterly installments equal to 2.5% of the outstanding aggregate principal are due on the first in last out loan commencing March 31, 2024.

20

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

Payment on the principal on the first in last out loan balance during the three and nine months ended September 30, 2023 was $270,000, there was no payment made during the same period for 2022.

During the three and nine months ended September 30, 2023, the Company paid approximately $124,000 and $285,000, respectively, toward outstanding interest payable. Interest for the three and nine months ended September 30, 2022 was $55,000 and $96,000, respectively.

Fees

Under the terms of the Centre Lane Senior Secured Credit Facility, the Company is also required to pay Centre Lane Partners a non-refundable annual administration fee equal to $35,000 for agency services provided under the Credit Agreement. The Credit Agreement provides that this fee shall be in all respects fully earned, due and paid-in-kind by the Company on the effective date (“Effective Date”) of the Credit Agreement and on each anniversary of the Effective Date during the term of this agreement by adding and capitalizing the full amount of such fee to the outstanding principal balance of the loans. The accumulated administrative fee since inception of the facility is $140,000 and is included in outstanding principal. The administrative fee charged during the nine months ended September 30, 2023 and 2022 was $35,000 and $35,000, respectively.

The below table summarizes the loan balances and accrued interest for the periods ended September 30, 2023, and December 31, 2022:

(in thousands)	September 30, 2023		December 31, 2022
Note payable – Centre Lane Senior Secured Credit Facility – related party (current portion)	$	4,716	$	4,860
Note payable – Centre Lane Senior Secured Credit Facility – net of discount, related party	56,723		25,101
Net principal	61,439		29,961
Add: debt discount	6,597		3,148
Outstanding principal	$	68,036	$	33,109

The below table summarizes the movement in the outstanding principal for the periods ended September 30, 2023, and December 31, 2022:

(in thousands)	September 30, 2023		December 31, 2022
Opening balance	$	33,109	$	26,334
Add:
Draws	29,816		3,050
Exit and other fees	918		621
Interest capitalized	4,463		3,104
	35,197		6,775
Less: Payment	(270)		—
Outstanding principal	$	68,036	$	33,109

Amendments to Centre Lane Senior Secured Credit Facility

Commencing April 2021, the Company and certain of its subsidiaries entered into various amendments to the Credit Agreement between itself and Centre Lane Partners. The Company and its subsidiaries are parties to a credit agreement between itself and Centre Lane Partners as Administrative Agent and Collateral Agent. The Credit Agreement was

21

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

amended to provide for additional loans used for working capital. In addition, and as part of the transaction, there are exit fees (the "Exit Fees"), which will be added and capitalized to the principal amount of the original loan. As of September 30, 2023, there were eighteen amendments to the Credit Agreement.

Consistent with FASB ASC Topic 470 Debt, (“ASC 470”), the Company is required to perform an analysis of the change in each amendment to determine whether the change is a modification or an extinguishment of debt. Under a modification, no gain or loss is recorded, and a new effective interest rate is established based on the carrying value of the debt and revised cash flow. If the debt is extinguished, the old debt is derecognized and the new debt is recorded as fair value, which becomes the new carrying value. A gain or loss is recorded for the difference between the net carrying value or the original debt and the fair value of the new debt. Interest expense is recorded based on the effective interest rate of the new debt. A debt is considered extinguished if the present value of the new cash flows under the term of the new debt is at least 10% different from the present value of the remaining cash flows under the terms of the old debt.

In connection with the Seventeenth Amendment, the Company determined that the change was an extinguishment consistent with ASC 470, Debt, the old debt of $35.5 million was derecognized and the new debt of $62.7 million was recognized at estimated fair value. A gain on extinguishment was recognized against additional paid in capital of $670,000, as Centre Lane Partners is a related party.

On June 30, 2023, the Company and its subsidiaries entered into its Eighteenth Amendment with Centre Lane Partners regarding installment payment due on June 30, 2023, to be paid in equal monthly installments on July 3, 2023, August 7, 2023 and September 5, 2023, respectively. There was no impact on principal or interest and no fees incurred by the Company for this amendment.

22

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

The below table summarizes the amendments to the Credit Agreement that impacted principal, interest and fees that were executed by the Company since the inception of the facility to September 30, 2023, (in thousands, except for share data):

Number	Date	Draw $’000		Repayment Date	Interest Rate (PIK) (D)		Interest Rate (Cash)		Agency Fee		Exit Fee (A)		Common Stock Issued	Accounting Impact
1	04/26/21	$	—	April 20, 2026	12.37	%	—		$	—	$	—	150,000	Extinguishment	B
2	05/26/21	1,500		April 20, 2026	12.37	%	—		—		750		3,000,000	Modification	F
3	08/12/21	500		April 20, 2026	12.37	%	—		—		250		2,000,000	Modification	F
4	08/31/21	1,100		April 20, 2026	12.37	%	—		—		550		—	Modification	F
5	10/08/21	725		April 20, 2026	12.37	%	—		—		363		—	Extinguishment	F
6	11/05/21	800		April 20, 2026	12.37	%	—		—		800		7,500,000	Modification	F
7	12/23/21	500		April 20, 2026	12.37	%	—		70		500		—	Modification	F
		$	5,125						$	70	$	3,213	12,650,000
8	01/26/22	350		April 20, 2026	12.37	%	—		—		350		—	Modification
9	02/11/22	250		April 20, 2026	4.00	%	8.37	%	—		13		—	Modification	F
10	03/11/22	300		April 20, 2026	4.00	%	8.37	%	—		15		—	Modification	F
11	03/25/22	500		April 20, 2026	4.00	%	8.37	%	—		25		—	Modification	F
12	04/15/22	450		April 20, 2026	4.00	%	8.37	%	—		23		—	Modification	F
13	05/10/22	500		April 20, 2026	4.00	%	8.37	%	35		25		—	Modification	F
14	06/10/22	350		April 20, 2026	4.00	%	8.37	%	—		18		—	Modification	F
15	07/08/22	350		April 20, 2026	4.00	%	8.37	%	—		18		—	Modification	F
		$	3,050						$	35	$	487	—
16	02/10/23	1,500		April 20, 2026	4.00	%	8.37	%	—		75		—	Modification	F
17	04/20/23	26,316		April 20, 2026	15.00	%	—	%	35		708		21,401,993	Extinguishment	C
19	07/28/23	2,000		June 28, 2024	4.00	%	8.37	%	—		$	100	—	Modification	F
		$	37,991						$	140	$	4,583	34,051,993

(A)	Added and capitalized to the principal amount of the original loan and the original loan terms apply.
(B)	The Centre Lane Senior Secured Credit Facility was amended to permit the Company to raise up to $6.0 million of total cash proceeds from the sale of its preferred stock prior to December 31, 2021, without having to make a mandatory prepayment of the loans. Additionally, the Company may issue up to $800,000 in dividends from the previous limit of $500,000 per annum.
(C)	15% PIK until April 20, 2024, then 5% cash and 10% PIK thereafter.
(D)	New rates in effect in connection with amendment nineteen, Amendment 1 through 8 PIK rate was 10%
(E)	New rates in effect in connection with amendment nineteen, Amendment 9 through 16 cash rate was 8%
(F)	Last In First Out Loans

Draws advanced by amendments 2 through 8 totaling $5.5 million and exit fees totaling $3.6 million, were due for full repayment on February 28, 2022. Prior to this date, the loan agreement allowed the Company to waive the accrual of interest on these amounts. There was no repayment of these amounts, and as a result, on March 11, 2022, amendment 10 was executed, changing the repayment date of the outstanding principal and commencing interest accrual on the exit fees.

All amounts advanced for amendments 9 through 16 were due on June 30, 2023 along with accrued and unpaid interest, however, the maturity date was changed to April 20, 2026 with amendment 17. The outstanding amount at September 30, 2023 is $6.8 million, inclusive of interest paid in kind.

23

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

As of September 30, 2023 and December 31, 2022, of the Centre Lane Senior Secured Credit Facility was $61.4 million and $30.0 million, respectively, net of unamortized debt discount of $6.6 million and $3.1 million, respectively. The discount is being amortized over the remaining life of the Centre Lane Senior Secured Credit facility using the effective interest method.

Interest expense for the three and nine months ended September 30, 2023, and 2022 consisted of the following:

	Three Months Ended				Nine Months Ended
(in thousands)	September 30, 2023		September 30, 2022		September 30, 2023		September 30, 2022
Interest expense	$	2,179	$	745	$	4,748	$	2,137
Amortization	590		305		1,428		913
Total interest expense	$	2,769	$	1,050	$	6,176	$	3,050

NOTE 11 – OCEANSIDE SHARE EXCHANGE LOAN

On July 31, 2019, the Company executed a Share Exchange Agreement and Plan of Merger (the “Oceanside Merger Agreement”) with Slutzky & Winshman Ltd., an Israeli company (“Oceanside”) and the shareholders of Oceanside (the “Oceanside Shareholders”).

The merger closed on July 31, 2019, and the Company acquired all of the outstanding shares of Oceanside. Pursuant to the terms of the Oceanside Merger Agreement, the Company issued 12,513,227 shares valued at $20.0 million to owners and employees of Oceanside and contingent consideration of $750,000 paid through the delivery of unsecured, interest free, one and two-year promissory notes (the “Closing Note(s)”).

On August 15, 2020, the Company did not make payment on the one-year Closing Note and thereby defaulted on its obligation and the two-year Closing Note accelerated to become payable as of August 15, 2020. Upon default, the Closing Notes accrue interest at a 1.5% per month rate, or 18% annual rate.

On September 6, 2022, the Company’s Board of Directors (the "Board") approved a settlement with the Oceanside Shareholders providing for payment of $650,000 payable over a 50-month period which commenced January 2023. The amount unpaid as of September 30, 2023 was $520,000, which includes current portion of $156,000 and long term portion of $364,000. The amount is included in other liabilities on the consolidated balance sheets.

NOTE 12 – 10% CONVERTIBLE PROMISSORY NOTES

On November 30, 2018, the Company issued 10% convertible promissory notes ("Convertible Notes") in the amount of $80,000 to the Chairman of the Board, a related party. The Convertible Notes are unsecured and mature five years from issuance and are convertible at the option of the holder into shares of common stock at any time prior to maturity at a conversion price of $0.40 per share. A beneficial conversion feature exists on the date the Convertible Notes were issued whereby the fair value of the underlying common stock to which the Convertible Notes are convertible is in excess of the face value of the Convertible Notes of $80,000.

The principal balance of these Convertible Notes payable was $80,000 at September 30, 2023 and December 31, 2022. The total Convertible Notes payable was $78,000 and $68,000, net of discount of $2,000 and $12,000, at September 30, 2023 and December 31, 2022, respectively.

Interest expense for the Convertible Notes was $6,000 inclusive of interest of $2,000 and discount amortization of $4,000 for the three months ended September 30, 2023, and 2022. Interest expense for the Convertible Notes was $17,000 inclusive of interest of $7,000 and discount amortization of $10,000 for the nine months ended September 30, 2023 and 2022.

The outstanding principal and interest of the Convertible Notes is due and payable November 2023.

24

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

NOTE 13 – BUSINESS COMBINATIONS

On April 20, 2023, the Company completed the Big Village Acquisition of two business units of Big Village Holding LLC for approximately $20.0 million, plus assumed liabilities, in an all-cash transaction funded by a senior secured credit facility.

As part of the Big Village Acquisition, the Company formed BV Insights, LLC ("Insights") and Big-Village Agency, LLC ("Agency") to incorporate the assets acquired in the transactions, additionally, letters of employment were extended to certain legacy employees of the Big Village Entities, resulting in a total of 203 employees accepting the offer of employment by the Company.

The purchase price has been allocated to the assets acquired and liabilities assumed based on their estimated fair value at the date of acquisition. The excess of the purchase price over the fair value of the net assets acquired was allocated to goodwill and intangibles. The goodwill of $2.4 million recognized was attributable to assembled workforce and strategic benefits that are expected to be achieved. Identified intangibles total $16.2 million inclusive of the below:

(in thousands)	Useful Life (Years)	Amount
Trade name	7 to 10	$	5,622
Developed technology	10	3,838
Customer relationships	7 to 10	6,700
		$	16,160

During the three months ended September 30, 2023, the company adjusted the fair value of the assets acquired, and liabilities assumed, resulting in an increase of $1.1 million in goodwill. Consistent with ASC, Business Combinations

25

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

(Topic 805), the fair values of assets acquired and liabilities assumed may change over the measurement period as additional information is received. The measurement period will end no later than one year from the acquisition date.

The following table summarizes the allocation of the purchase price based on the estimated fair value of the acquired assets and assumed liabilities at the date of the Big Village Acquisition and subsequent adjustment:

(in thousands)	As Previously Reported		Adjustment		Adjusted Balance
Purchase price consideration
Center Lane Senior Secured Credit Facility	$	19,874	$	—	$	19,874
Fair value of assets assumed
Accounts receivable	$	14,872	$	(2,395)	$	12,477
Intangibles	16,160		—		16,160
Goodwill	1,291		1,134		2,425
Prepaid and other assets	795		41		836
Property and equipment	216		(10)		206
	$	33,334	$	(1,230)	$	32,104
Fair value of liabilities assumed
Accounts payable and accrued expenses	$	7,271	$	(731)	6,540
Deferred revenue	4,754		(59)		4,695
Other current liabilities	1,435		(440)		995
	$	13,460	$	(1,230)	$	12,230
Total fair value of assets and liabilities assumed	$	19,874	$	—	$	19,874

We incurred costs related to the Big Village Acquisition of approximately $1.1 million during the nine months ended months ended September 30, 2023. Additionally, $2.8 million in cure claims was paid to accepted vendors on the closing date and $1.2 million was subsequently paid to employees representing bonus. Amounts for cure claims and bonuses are included above as part of assumed liability. All acquisition related costs were expensed as incurred and have been recorded in general and administrative expenses in our consolidated statements of operations and comprehensive loss.

NOTE 14 – PAYCHECK PROTECTION PROGRAM

The Paycheck Protection Program (“PPP”) was established by the Coronavirus Aid, Relief, and Economic Security Act (the "CARES Act") and administered by the Small Business Administration (“SBA”). During 2021 to 2022, the Company and one of its subsidiaries, Wild Sky Media, entered into agreements to borrow funds under the PPP program. Under the terms of the CARES Act, PPP loan recipients could apply for and be granted forgiveness for all, or a portion of loans granted under the PPP.

Second Bright Mountain PPP Loan

On February 17, 2021, the Company entered into a promissory note of $296,000 with Regions Bank (the “Second Bright Mountain PPP Loan”) which had a two-year term and bears interest at a rate of 1.0% per annum. This was the second tranche available under the PPP program and was forgiven as of June 15, 2022, and the Company recorded a non-cash gain of $296,000 on the PPP forgiveness during the nine months ended months ended September 30, 2022.

26

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

Second Wild Sky PPP Loan

On March 23, 2021, Wild Sky entered into a promissory note of $842,000 with Holcomb Bank (the “Second Wild Sky PPP Loan”) which had a two-year term and bears interest at a rate of 1.0% per annum. This was the second tranche available under the PPP program and was forgiven as of March 23, 2022, and the Company recorded a non-cash gain of $842,000 on the PPP forgiveness during the nine months ended September 30, 2022.

NOTE 15 – REVENUE RECOGNITION

The following table represents our revenue disaggregated by type:

	Three Months Ended				Nine Months Ended
(in thousands)	September 30, 2023		September 30, 2022		September 30, 2023		September 30, 2022
Revenue:
Digital publishing	$	1,037	$	2,513	$	3,442	$	6,500
Advertising technology	3,643		2,731		6,147		7,920
Consumer insights	8,015		—		14,898		—
Creative services	1,801		—		3,486		—
Media services	793		—		1,430		—
Total revenue	$	15,289	$	5,244	$	29,403	$	14,420

Geographic Information

Revenue by geographical region consists of the following:

	Three Months Ended				Nine Months Ended
(in thousands)	September 30, 2023		September 30, 2022		September 30, 2023		September 30, 2022
Revenue:
United States	$	15,289	$	4,902	$	29,366	$	13,375
Israel	—		342		37		1,045
Total revenue	$	15,289	$	5,244	$	29,403	$	14,420

Revenue by geography is generally based on the country of the Company’s contracting entity. Total United States revenue was approximately 100% and 93% of total revenue for the three months ended September 30, 2023 and 2022, respectively, and 100% and 93% for the nine months ended September 30, 2023 and 2022, respectively.

As of September 30, 2023, and December 31, 2022, approximately 100% of our long-lived assets were attributable to operations in the United States. Long-lived assets include websites and other intangibles assets that are utilized in overall revenue generation.

27

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

Deferred Revenue

The movement in deferred revenue during the nine months ended September 30, 2023 and the year ended December 31, 2022 comprised the following:

(in thousands)	September 30, 2023		December 31, 2022
Deferred revenue at start of the period	$	737	$	1,162
Amounts invoiced during the period	14,670		588
Business combination	4,695		—
Less: revenue recognized during the period	(15,613)		(1,013)
Deferred revenue at end of the period	$	4,489	$	737

NOTE 16 – STOCK BASED COMPENSATION

On April 14, 2022, the Board and the Compensation Committee of the Board adopted and approved the 2022 Bright Mountain Media Stock Option Plan (the “Stock Option Plan”). The Stock Option Plan provides for the grant of awards to eligible employees, directors and consultants in the form of stock options. The purpose of the Stock Option Plan is to provide an incentive to attract and retain directors, officers, consultants, advisors and employees whose services are considered valuable, to encourage a sense of proprietorship and to stimulate an active interest of such persons into our development and financial success. The Stock Option Plan is the successor to the Company’s prior stock option plans (2011, 2013, 2015 and 2019 Plans) and accordingly no new grants will be made under the prior plans from and after the date of adoption of the Stock Option Plan. The Stock Option Plan has a term of 10 years and authorizes the issuance of up to 22,500,000 shares of the Company’s common stock. As of September 30, 2023, 11,355,640 shares were remaining under the Stock Option Plan for future issuance.

Options

As of September 30, 2023, options to purchase 11,144,360 shares of common stock were outstanding under the Stock Option Plan at a weighted average exercise price of $0.11 per share.

Compensation expense recorded in connection with the Stock Option Plan was $57,000 and $38,000 for the three months ended September 30, 2023 and 2022, respectively, with $115,000 and $97,000 for the nine months ended September 30, 2023 and 2022, respectively. These amounts have been recognized as a component of general and administrative expenses in the accompanying consolidated financial statements.

The following table presents the activity of the Company’s outstanding stock options of common stock for the nine months ended September 30, 2023:

Common Stock Options	Number of Options	Weighted Average Exercise Price		Weighted Average Remaining Contractual Term	Aggregate Intrinsic Value
Balance Outstanding, December 31, 2022	6,517,660	$	0.12	7.8	$	—
Granted	5,803,200	$	0.09	9.4	$	—
Exercised	(90,000)	$	0.01	—	$	—
Forfeited	(869,375)	$	0.02	—	$	—
Expired	(217,125)	$	0.07	—	—
Balance Outstanding, September 30, 2023	11,144,360	$	0.11	8.9	$	—
Exercisable at, September 30, 2023	1,811,522	$	0.30	6.4	$	—
Unvested at, September 30, 2023	9,332,838	$	0.08	9.4	$	—

28

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

As of September 30, 2023, there were total unrecognized compensation costs related to non-vested share-based compensation arrangements of $344,000 to be recognized through July 2027.

The following table provides the weighted average assumptions used in determining the fair value of the stock-based awards for the three months ended September 30, 2023 and 2022:

	September 30, 2023		September 30, 2022
Expected Term (years)	6.25		6.25
Expected volatility	489	%	96% - 104%
Risk -free interest rate	3.88	%	2.73% - 2.93%
Dividend yield	—	%	—	%
Expected forfeiture rate	—	%	—	%

During the nine months ended September 30, 2023 and 2022, options issued were 5,803,200 and 5,070,433, respectively.

NOTE 17 – FAIR VALUE MEASUREMENTS

The fair value of the Company’s financial assets and liabilities reflects management’s estimate of amounts that the Company would have received in connection with the sale of the assets or paid in connection with the transfer of the liabilities in an orderly transaction between market participants at the measurement date. In connection with measuring the fair value of its assets and liabilities, the Company seeks to maximize the use of observable inputs (market data obtained from independent sources) and to minimize the use of unobservable inputs (internal assumptions about how market participants would price assets and liabilities).

The following fair value hierarchy is used to classify assets and liabilities based on the observable inputs and unobservable inputs used in order to value the assets and liabilities:

Level 1: Valuation is based on unadjusted quoted prices in active markets for identical assets and liabilities that are accessible at the reporting date. Because valuations are based on quoted prices that are readily and regularly available in an active market, valuation of these products does not entail a significant degree of judgment.

Level 2: Valuation is determined from pricing inputs that are other than quoted prices in active markets that are either directly or indirectly observable as of the reporting date. Observable inputs include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, and interest rates and yield curves that are observable at commonly quoted intervals.

Level 3: Valuation is based on inputs that are both significant to the fair value measurement and unobservable. Level 3 inputs include situations where there is little, if any, market activity for the financial instrument. The inputs into the determination of fair value generally require significant management judgment or estimation.

Fair Value Considerations

Financial instruments recognized in the consolidated balance sheets consist of cash, accounts receivable, other liabilities and accounts payable. The Company believes that the carrying value of its current financial instruments approximates their fair value due to the short-term nature of these instruments. The carrying value of the Centre Lane Senior Secured Credit Facility and the 10% Convertible Promissory Note approximates the fair value due to their nature and level of risk.

29

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

Assets Measured at Fair Value on a Nonrecurring Basis

The Company has certain non-financial assets that are measured at fair value on a non-recurring basis when there is an indicator of impairment, and they are recorded at fair value only when impairment is recognized. These assets include goodwill and intangible assets, net.

The below table shows the quantitative information for assets measured at fair value on a non-recurring basis:

($ in thousands)	Quantitative Information about Level 3 Fair Value Measurements
	Fair Value		Valuation Technique	Unobservable Input	Rate (Weighted Average Cost of Capital
Goodwill	$	8,349	Discounted cash flow	Discount rate	21.12%
Intangible assets, net	$	16,189	Discounted cash flow	Discount rate	21.12%

Goodwill and Intangibles Assets

At September 30, 2023, an impairment assessment was performed on goodwill and intangibles assets for Ad Exchange and Owned and Operating reporting units. We estimated the fair value of our reporting units utilizing an income approach (discounted cash flow method), which incorporated significant unobservable Level 3 inputs. The assessment indicated that the carrying value was in excess of its implied fair value, resulting in an impairment charge of $13.7 million and $2.5 million for goodwill and intangible assets, respectively.

NOTE 18– COMMITMENTS AND CONTINGENCIES

Lease Agreements

The Company accounts for its operating lease under FASB ASC Topic 842, Leases (“ASC 842”), which requires lessees to recognize on the balance sheet at lease commencement, the lease assets and the related lease liabilities for the rights and obligations created by operating and finance leases with lease terms of more than 12 months.

The Company leases its corporate offices in Boca Raton, Florida under a long-term non-cancellable lease agreement that expired on October 31, 2022. On June 14, 2022, the Company signed a new agreement with lease term for five years beginning upon completion of improvements to the office space by the landlord, which was completed on September 12, 2022. The annual base rent is $100,000, with a provision for a 3% increase on each anniversary of the rent commencement date. The Company has the option to renew the Lease for one additional five-year term.

At September 30, 2023 the operating lease asset was $321,000 and is included under assets on the consolidated balance sheet.

At September 30, 2023, the operating lease liability was $317,000, including current portion of $48,000 and is included under liabilities on the consolidated balance sheet.

Over the lease term, the Company is required to amortize the operating lease asset and record interest expense on the lease liability created at lease commencement. Operating lease expense was approximately $39,000 and $120,000 for the three and nine months September 30, 2023, respectively, compared to $6,000 for the same period in 2022.

Rent expense prior to commencement of the lease was $3,000, net of landlord incentives and $95,000 for the three and nine months ended September 30, 2022, respectively, and is included in general and administrative expense in the statements of operations and comprehensive loss.

30

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

The Company’s non-lease components are primarily related to property maintenance and other operating services, which varies based on future outcomes and is recognized in rent expense when incurred and not included in the measurement of the lease liability.

As of September 30, 2023 and December 31, 2022, the right-of-use asset and lease liability for the operating lease are summarized as follows:

(in thousands)	September 30, 2023		December 31, 2022
Assets
Operating lease right-of-use asset	$	321	$	367
Liabilities
Operating lease liability, current	$	48	$	38
Operating lease liability, net of current portion	269		319
Total operating lease liability	$	317	$	357

Current portion of operating lease liability of $48,000 and $38,000 is included in other current liabilities on the balance sheets at September 30, 2023 and December 31, 2022, respectively.

Litigation

In accordance with applicable accounting guidance, the Company establishes an accrued liability for litigation and regulatory matters when those matters present loss contingencies that are both probable and estimable. In such cases, there may be exposure to loss in excess of any amounts accrued. When a loss contingency is not both probable and estimable, the Company does not establish an accrued liability. As a litigation or regulatory matter develops, the Company, in conjunction with any outside counsel handling the matter, evaluates on an ongoing basis whether such matter presents a loss contingency that is probable and estimable. If, at the time of evaluation, the loss contingency related to a litigation or regulatory matter is not both probable and estimable, the matter will continue to be monitored for further developments that would make such loss contingency both probable and estimable. When a loss contingency related to a litigation or regulatory matter is deemed to be both probable and estimable, the Company will establish an accrued liability with respect to such loss contingency and record a corresponding amount of litigation-related expense. The Company will then continue to monitor the matter for further developments that could affect the amount of any such accrued liability.

Ladenburg

On July 11, 2023, Ladenburg Thalmann & Co. Inc. (“Ladenburg”) filed an action against the Company for breach of contract in the United States District Court for the Southern District of Florida, Case No. 9:23-cv-81019-AMC. Ladenburg alleges that it entered into an Investment Banking Agreement (the “Agreement”) with the Company on September 1, 2020. According to Ladenburg, that Agreement provided that Ladenburg would be the exclusive investment advisor and banker for the Company. Ladenburg alleges that the Agreement entitles them to a fee for any financing transactions (debt financing or merger and acquisition transactions) that the Company engages in during the term of the contract. In April 2023, the Company informed Ladenburg of an impending Big Village Acquisition. Ladenburg now seeks $1.5 million, plus interest, costs and attorneys’ fees and expenses as a result of that acquisition and debt financing, claiming that it is entitled to a fee. The Company disputes the allegations and disputes that Ladenburg is entitled to receive any fee since it did not perform any work pertaining to such acquisition. The outcome of this matter is not determinable as of the date of issuance of these financial statements.

Other Litigation

Other litigation is defined as smaller claims or litigation that are neither individually nor collectively material. It does not include lawsuits that relate to collections.

The Company is party to various other legal proceedings that arise in the ordinary course of business, separate from normal course accounts receivable collections matters. Due to the inherent difficulty of predicting the outcome of these

31

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

litigations and other legal proceedings, the Company cannot predict the eventual outcome of these matters, and it is reasonably possible that some of them could be resolved unfavorably to the Company. As a result, it is possible that the Company’s results of operations or cash flows in a particular fiscal period could be materially affected by an unfavorable resolution of pending litigation or contingencies. The outcome is not determinable as of the issuance of these financial statements.

NOTE 19 – SHAREHOLDERS’ DEFICIT

Preferred Stocks

The Company has authorized 20,000,000 shares of preferred stock with a par value of $0.01 (the “Preferred Stock”), issuable in such series and with such designations, rights and preferences as the Board may determine. The Company’s Board has previously designated five series of preferred stock, consisting of 10% Series A Convertible Preferred Stock (“Series A Stock”), 10% Series B Convertible Preferred Stock (“Series B Stock”), 10% Series C Convertible Preferred Stock (“Series C Stock”), 10% Series D Convertible Preferred Stock (“Series D Stock”) and 10% Series E Convertible Preferred Stock (“Series E Stock”) and 10% Series F Convertible Preferred Stock (“Series F Stock”).

The designations, rights and preferences of the Series F-1, Series F-2 and Series F-3 are identical, other than the dividend rate, liquidation preference and date of automatic conversion into shares of our common stock. The Series F-1 pays dividends at the rate of 12% per annum and automatically converts into shares of our common stock on April 10, 2022. The Series F-2 pays dividends at the rate of 6% per annum and automatically converts into shares of our common on July 27, 2022. The Series F-3 pays dividends at the rate of 10% per annum and automatically converts into shares of our common stock on August 30, 2022. The Series E pays dividends at the rate of 10% per annum and automatically converted into shares of our common stock on November 21, 2022.

Additional terms of the designations, rights and preferences of the Series F-1, Series F-2 and Series F-3 include:

•the shares have no voting rights, except as may be provided under Florida law;

•the shares pay cash dividends subject to the provisions of Florida law at the dividend rates set forth above, payable monthly in arrears;

•the shares are convertible at any time at the option of the holder into shares of our common stock on a 1:1 basis. The conversion ratio is proportionally adjusted in the event of stock splits, recapitalization or similar corporate events. Any shares not previously converted will automatically convert into shares of our common stock on the dates set forth above;

•the shares rank junior to the 10% Series A Convertible Preferred Stock and our 10% Series E Convertible Preferred Stock;

•in the event of a liquidation or winding up of the Company, the shares have a liquidation preference of $0.50 per share for the Series F-1, $0.50 per share for the Series F-2 and $0.40 per share for the Series F-3; and

•the shares are not redeemable by the Company.

Other designations, rights and preferences of each of series of preferred stock are identical, including:

•shares do not have voting rights, except as may be permitted under Florida law;

•are convertible into shares of our common stock at the holder’s option on a one for one basis;

•are entitled to a liquidation preference equal to a return of the capital invested; and

•each share will automatically convert into shares of common stock five years from the date of issuance or upon a change in control.

32

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

Both the voluntary and automatic conversion formulas are subject to proportional adjustment in the event of stock splits, stock dividends and similar corporate events.

There were no shares of preferred stock issued or outstanding at September 30, 2023, and December 31, 2022.

At September 30, 2023 and December 31, 2022, accrued unpaid preference dividend was $692,000 payable to the Company's Chairman, Mr. Kip Speyer, and is included under other liabilities in the consolidated balance sheet.

Common Stocks

Shares of Common Stock under the Stock Option Plan

On April 14, 2022, the Board and the Compensation Committee of the Board adopted and approved the 2022 Bright Mountain Media Stock Option Plan (the “Stock Option Plan”). The Stock Option Plan is a term of 10 years and authorizes the issuance of up to 22,500,000 shares of the Company’s common stock. As of September 30, 2023, 11,355,640 shares were remaining under the 2022 Plan for future issuance.

Issuance of Common Stock

During the three and nine months ended September 30, 2023, the Company issued shares of our common stock as follows:

(in thousands, except share data)	Three Months Ended			Nine Months Ended
	September 30, 2023			September 30, 2023
	Shares	Value		Shares	Value
Shares issued to Centre Lane related to debt financing	—	$	—	21,401,993	$	1,926
Common stock issued for options exercised	20,000	—		90,000	1
Common stock issued for services rendered	—	—		190,000	31
	20,000	$	—	21,681,993	$	1,958

During the nine months ended September 30, 2022, the Company issued a net 174,253 shares of our common stock for the following concepts:

(in thousands, except share data)	Shares	Value
Shares issued to Oceanside employees per the acquisition agreement valued at $1.60	174,253	$	279
Total	174,253	$	279

Treasury Stocks

During the year ended December 31, 2021, three shareholders relinquished their Bright Mountain common stock shares. A total of 825,175 shares were acquired with a value of $220,000. The shares are being held as Treasury Stock by the Company.

Warrants

33

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

At September 30, 2023, we had 25,582,729 common stock warrants outstanding to purchase shares of our common stock with an exercise price ranging between $0.65 and $1.00 per share. A summary of the Company’s warrants outstanding as of September 30, 2023, is presented below:

Warrants as of September 30, 2023 Exercise Price		Number Outstanding	Gross cash proceeds if exercised
$	0.65	5,134,413	$	3,337
$	0.75	15,456,008	$	11,592
$	1.00	4,992,308	$	4,992
		25,582,729	$	19,921

Approximately 10,415,587 common stock warrants expired during the nine months ended September 30, 2023.

On August 11, 2023, the Board approved certain amendments to warrants to purchase approximately 15.3 million shares of the Company’s common stock held by investors associated with Spartan Capital Securities, LLC and its affiliates. The Board also approved entering into a resale registration statement on Form S-1 to register the resale of the shares underlying the warrants. Management is still exploring timeline for Form S-1 and warrant amendments.

At December 31, 2022, we had 35,998,316 common stock warrants outstanding to purchase shares of our common stock with an exercise price ranging between $0.65 and $1.00 per share. A summary of the Company’s warrants outstanding as of December 31, 2022, is presented below:

Warrants as of December 31, 2022 Exercise Price		Number Outstanding	Gross cash proceeds if exercised
$	0.65	15,550,000	$	10,108
$	0.75	15,456,008	$	11,592
$	1.00	4,992,308	$	4,992
		35,998,316	$	26,692

NOTE 20 – LOSS PER SHARE

As of September 30, 2023, and 2022, there were 172,126,629 and 149,984,636 shares of common stock issued, respectively, and 171,301,454 and 149,159,461 shares of common stock outstanding, respectively. Outstanding shares as of September 30, 2023, and 2022, have been adjusted to reflect 825,175 treasury shares.

Basic net loss per share is computed by dividing the net earnings attributable to common shareholders by the weighted average number of common shares outstanding during the period.

Diluted loss per share is computed by dividing net income attributable to common shareholders by the weighted average number of common shares outstanding, increased to include the number of additional common shares that would have been outstanding if the dilutive potential common shares had been issued. Conversion or exercise of the potential common shares is not reflected in diluted earnings per share unless the effect is dilutive. The dilutive effect, if any, of outstanding common share equivalents is reflected in diluted earnings per share by application of the treasury stock method, and if-converted method as applicable.

34

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

The following tables reconcile actual basic and diluted earnings per share for the three and nine months ended September 30, 2023, and 2022.

(in thousands, except per share data)	Three Months Ended				Nine Months Ended
	September 30, 2023		September 30, 2022		September 30, 2023		September 30, 2022
Loss per share:
Numerator:
Net loss	$	(19,767)	$	(2,230)	$	(29,634)	$	(5,804)
Preferred stock dividends	—		(1)		—		(3)
Net loss available to common shareholders	$	(19,767)	$	(2,231)	(29,634)		(5,807)
Denominator
Weighted-average common shares outstanding
Basic and diluted	171,285,150		149,159,461		162,670,182		149,140,312
Net loss per common share
Basic and diluted	$	(0.12)	$	(0.01)	$	(0.18)	$	(0.04)

The anti-dilutive securities excluded from the weighted-average shares used to calculate the diluted net loss per common share were as follows:

	As of September 30,
	2023	2022
Shares unvested and subject to exercise of stock options	11,144,360	5,975,660
Shares subject to warrants stock conversion	25,582,729	35,823,316
Shares subject to convertible preferred stock conversion	—	125,000
Shares subject to convertible notes stock conversion	200,000	200,000

NOTE 21 – RELATED PARTIES

Centre Lane Partners

Centre Lane Partners, who sold the Wild Sky business to the Company in June 2020 has partnered and assisted the Company from a liquidity perspective during 2022 and through the nine months ended September 30, 2023.

Additionally, in connection with the Seventeenth Amendment, on September 30, 2023, the Company issued 21,401,993 shares of common stock of the Company to BV Agency, LLC, an entity beneficially owned by Centre Lane Partners.

This relationship has been determined to qualify as a related party, BV Agency, LLC and Centre Lane Partners own approximately 12.4% and 8.8% of the Company’s outstanding common stock, respectively.

A related party is a party that can exercise significant influence over the Company in making financial and/or operating decisions. Through September 30, 2023, the Company has entered into 19 amendments to the Credit Agreement between itself and Centre Lane Partners. See Note 10, Centre Lane Senior Secured Credit Facility for more information.

The total related party debt owed to Centre Lane Partners was $68.0 million and $33.1 million as of September 30, 2023 and December 31, 2022, respectively. See Note 10, Centre Lane Senior Secured Credit Facility, for more information.

35

BRIGHT MOUNTAIN MEDIA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2023

(Unaudited)

Convertible Promissory Note

As discussed in Note 12, 10% Convertible Promissory Notes, the note payable to the Chairman of the Board amounted to $80,000 and $80,000 as of September 30, 2023, and December 31, 2022, respectively. See Note 12, 10% Convertible Promissory Notes for further discussion on these notes payable.

Preferred Stocks

During the three months ended September 30, 2023, and 2022, the Company paid cash dividends on the outstanding shares of the Company’s Series E and F Preferred Stock of $0 and $1,000, respectively, held by affiliates of the Company.

During the nine months ended September 30, 2023, and 2022, the Company paid cash dividends on the outstanding shares of the Company’s Series E and F Preferred Stock of $0 and $3,000, respectively, held by affiliates of the Company.

At September 30, 2023 and December 31, 2022, accrued unpaid preference dividend was $692,000. These amounts are payable to the Company's Chairman, Mr. Kip Speyer.

NOTE 22 – INCOME TAXES

The Company recorded $0 tax provision for the three and nine months ended September 30, 2023, and 2022, due in large part to its expected tax losses for the period and maintaining a full valuation allowance against its net deferred tax assets.

At September 30, 2023 and December 31, 2022, the Company had no unrecognized tax benefits or accrued interest and penalties recorded. No interest and penalties were recognized during the three and nine months ended September 30, 2023, and 2022.

NOTE 23 – SUBSEQUENT EVENTS

Transition to Principal Financial Officer

On October 13, 2023, Bright Mountain Media, Inc. (the “Company”) announced that Miriam Martinez will be transitioning from the Chief Financial Officer of the Company to the principal financial officer of the Company, effective immediately (the “Effective Date”). Ms. Martinez will continue to serve as the Company’s principal financial officer for a period of 60 days following the Effective Date, followed by which Ms. Martinez will be taking a leave of absence from the Company.

Appointment of Chief Financial Officer

On October 18, 2023, the Company announced the appointment of Ethan Rudin to serve as the Chief Financial Officer of the Company, effective immediately.

36

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

The following discussion and analysis of our financial condition and results of our operations should be read in conjunction with the consolidated financial statements and related notes included elsewhere in this report and in our Annual Report on Form 10-K for the year ended December 31, 2022. In addition to historical consolidated financial information, this discussion contains forward-looking statements that involve risks and uncertainties. Our actual results could differ materially from those discussed below. Factors that could cause or contribute to these differences include, but are not limited to, those identified below, and those discussed in “Item 1A. Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2022, and in any subsequent filing we make with the SEC.

Business Overview

Organization and Nature of Operations

Bright Mountain Media, Inc. is a holding company which focuses on digital publishing and advertising technology. The Company is engaged in content creation and advertising technology development that helps customers connect with, and market to, targeted audiences in high quality environments using a variety of digital advertising ("ad") formats.

Digital Publishing

Our digital publishing division focuses on developing content that attracts an audience and monetizes that audience through advertising. The current portfolio of owned and operated websites is focused on moms, parenting, families, and more broadly, women. The portfolio consists of popular websites including Mom.com, Cafemom.com, LittleThings.com, and MamasLatinas.com. This demographic is highly sought after by brands and their advertising agencies. We use internal and external technologies to constantly improve the effectiveness and efficiency of the content we create. Our publishing division monetizes its audiences through both direct and programmatic advertising sales.

Advertising Technology

Our advertising technology division focuses on delivering targeted ads to audiences on owned and operated sites as well as third-party publishers in a cost-effective manner through the deployment of proprietary technologies. Through acquisitions and organic software development, we have consolidated and plan to further condense key elements of the prevailing digital advertising supply chain by eliminating industry “middlemen” and/or costly redundancy of services via our ad exchange. By developing our own proprietary technology stack, we are able to pass along efficiencies to both the demand and supply side of the ecosystem. Our goal is to enable and support a streamlined, end-to-end advertising model that addresses both advertiser demand (buy side) and publisher supply (sell side) programmatic sales and delivery of digital advertisements using an array of audience targeting tools and advertising formats (display, audio, video, connected television (CTV), in-app). Programmatic advertising relies on artificial intelligence powered software programs that leverage data and proprietary algorithms to match the optimal selection of an ad with bid price offered by advertisers.

Consumer Insights

Our consumer insights division focuses on providing primary and secondary research, competitive intelligence, and expert insight to address customer's strategic issues. We offer dynamic and innovative research that provide clients with a holistic view on their consumer, along with where and when to reach them. Our cutting-edge approach combines advanced data analytics, artificial intelligence, and comprehensive market research to uncover actionable insights that drive informed decision-making.

Creative Services

Our creative services division turns data into award-winning campaigns. We are uniquely able to leverage insights teams along with highly strategic media planning and buying teams to help brands get their advertising in the right place, and drive business results. Our goal is to combine data-driven decisions with creative that’s fueled by a deep understanding of modern culture.

Media Services

Our media services focus on advertisers and agencies by providing access to premium inventory, leveraging data to optimize programmatic campaigns. The goal is that our clients can tap into the most sought-after advertising spaces across various platforms that work best for them. Our data-driven approach ensures that every ad placement is not only well-

37

targeted but also continuously optimized for maximum efficiency and ROI. Our commitment to combining premium inventory access with data-driven programmatic campaign optimization makes us an indispensable partner in the success of our clients' advertising and marketing endeavors.

The Company generates revenue as follows:

•selling of advertisements placed on the Company’s owned and managed sites, as well as from advertisements placed on partner websites, for which the Company earns a share of the revenue;

•facilitating the real-time buying and selling of advertisements at scale between networks of buyers, known as DSPs and sellers known as SSPs;

•serving advertisers and agencies by providing access to premium inventory and leveraging data to optimize programmatic campaigns, where revenue is derived from the planning and execution of creative and media marketing campaigns; and

•providing primary and secondary research, competitive intelligence and expert insight to address customer's strategic issues, where revenue is primarily derived from providing a single integrated service for research.

Asset Purchase Agreement

On April 20, 2023, the Company completed the acquisition of two business units of Big Village (Big Village Insights, Inc and Big Village Agency LLC, (together, the “Big Village Entities”)) for approximately $20.0 million, plus assumed liabilities, in an all-cash transaction funded by the Centre Lane Senior Secured Credit Facility (the "Big Village Acquisition").

As part of the Big Village Acquisition, the Company formed BV Insights, LLC (“Insights”) and Big-Village Agency, LLC ("Agency") to own the assets acquired in the transactions. In addition, letters of employment were extended to certain legacy employees of the Big Village Entities, resulting in the employment of an additional 203 employees by the Company on April 20, 2023.

Recent Developments

On August 11, 2023, the Board approved certain amendments to warrants to purchase approximately 15.3 million shares of the Company’s common stock held by investors who purchased Company units in its private securities offering placed by Spartan Capital Securities, LLC and its affiliates. The Board also approved the filing of a resale registration statement on Form S-1 to register the resale of the shares underlying the warrants. Management is still exploring the timeline for the Form S-1 and warrant amendments.

Key Factors Affecting Our Performance

Seasonal Fluctuations. Typically advertising technology companies report a material portion of their revenues during the third and fourth calendar quarter as a result of back to school and holiday related advertising spend. We continue to experience this trend in our advertising technology division. Because of seasonal fluctuations, there can be no assurance that the results of any particular quarter will be indicative of results for the full year or for future years or quarters.

Limited Number of Customers. During the nine months ended September 30, 2023 and 2022 one customer represented 13.5% and 33.4% of revenue, respectively.

Managing Industry Dynamics. We operate in the rapidly evolving digital advertising industry. Advances in programmatic advertising technologies, which is the efficient and automated method of purchasing ads online, has enabled publishers to auction their ad inventory to more buyers, simultaneously in real time. As advertisers keep pace with ongoing changes in the way that consumers view and interact with digital media there will be further innovation. We believe our focus on our customers has allowed us to understand their needs and our ongoing innovation has enabled us to quickly adapt to changes in the industry, develop new solutions and do so cost effectively. Our performance depends on our ability to keep pace with industry changes and the evolving needs of our customers while continuing our cost efficiency.

38

Additionally, companies are looking for new means to target their messaging to their desired audiences as regulatory concerns accelerate the impact on existing industry standards. Tech companies will be limited in how they monetize personal information for advertising purposes.

Two highly visible examples of this trend are the impending degradation of Google’s third-party cookie and the data security measures embedded within Apple’s iPhone. This has created a need for companies to find new methods to better understand their target audiences, and have the tools to reach those audiences.

Key Operating and Financial Metrics

We monitor the following key financial and operational metrics to evaluate our business, measure our performance, identify trends affecting our business, formulate business plans, and make strategic decisions. The following is our analysis for the three and nine months ended September 30, 2023 and 2022:

(in thousands)	Three Months Ended September 30,				Nine Months Ended September 30,
	2023		2022		2023		2022
Revenue	$	15,289	$	5,244	$	29,403	$	14,420
Cost of revenue	11,927		3,098		22,059		7,726
Gross margin	3,362		2,146		7,344		6,694
General and administrative expenses	4,121		3,323		14,923		10,616
Impairment of goodwill and intangibles	$	16,259	$	—	$	16,259	$	—
Total financing income (expense)	(2,749)		(1,053)		(5,796)		(1,882)
Net loss	(19,767)		(2,230)		(29,634)		(5,804)
Adjusted EBITDA profit (loss) (1)	$	283	$	(373)	$	(3,633)	$	(1,766)

(1) For a reconciliation of net loss to Adjusted EBITDA see “Use of Non-GAAP Financial Measures” below.

Revenue

The Company generates revenue as follows:

•selling of advertisements placed on the Company’s owned and managed sites, as well as from advertisements placed on partner websites, for which the Company earns a share of the revenue;

•facilitating the real-time buying and selling of advertisements at scale between networks of buyers, known as DSPs and sellers known as SSPs;

•serving advertisers and agencies by providing access to premium inventory and leveraging data to optimize programmatic campaigns, where revenue is derived from the planning and execution of creative and media marketing campaigns; and

•providing primary and secondary research, competitive intelligence and expert insight to address customer's strategic issues, where revenue is primarily derived from providing a single integrated service for research.

Revenue increased $10.0 million, or 192%, for the three months ended September 30, 2023, compared to the same period in 2022. Revenue increased $15.0 million, or 104%, for the nine months ended September 30, 2023, compared to the same period in 2022. See below for a detailed analysis of revenue for the three and nine months ended September 30, 2023, and 2022.

Cost of Revenue

Cost of revenue includes internal labor and payment to third parties for services performed to drive revenue, which includes the publisher cost paid for ad exchange on third party sites, advertising fees, personnel costs, technology and data related costs, fees paid for content creation, influencers, writers and sales commission.

39

Costs of revenue increased approximately $8.8 million, or 285%, for the three months ended September 30, 2023 compared to 2022. Costs of revenue increased approximately $14.3 million, or 186%, for the nine months ended September 30, 2023 compared to 2022. See below for a detailed analysis of cost of revenue for the three and nine months ended September 30, 2023, and 2022.

General and Administrative Expenses

General and administrative expenses consist primarily of (i) personnel and related costs for our executive, finance and accounting, human resources, and, administrative personnel, including salaries, benefits, bonuses, and stock-based compensation; (ii) legal, accounting and other professional service fees; (iii) other corporate expenses; (iv) information technology costs; and (v) facility costs.

General and administrative expenses increased approximately $798,000, or 24%, for the three months ended September 30, 2023 compared to 2022. General and administrative expenses increased approximately $4.3 million, or 41%, for the nine months ended September 30, 2023 compared to 2022. See below for a detailed analysis of general and administrative expenses for the three and nine months ended September 30, 2023 and 2022.

Impairment of goodwill and intangibles

Impairment of goodwill and intangibles increased approximately $16.3 million, or 100% for the three and nine months ended September 30, 2023 compared to 2022.

Results of Operations

The following is our analysis of the results of operations for the periods indicated below. This analysis should be read in conjunction with the consolidated financial statements and the notes to those statements that are included elsewhere in this Quarterly Report on Form 10-Q.

Three Months Ended September 30, 2023 Compared to Three Months Ended September 30, 2022

Net loss from operations for the quarter ended September 30, 2023 was $19.8 million as compared to a net loss of $2.2 million for the same period in 2022. The following is our analysis for the period.

(in thousands)	Three Months Ended September 30,
	2023			2022			Change			% Change
Revenue	$	15,289		$	5,244		$	10,045		192	%	increased
Cost of revenue	11,927			3,098			8,829			285	%	increased
Gross margin	3,362			2,146			1,216			57	%	increased
General and administrative expense	4,121			3,323			798			24	%	increased
Impairment of goodwill and intangibles	16,259			—			16,259			100	%	increased
Loss from operations	(17,018)			(1,177)			(15,841)			1346	%	increased
Financing (expense) income	(2,749)			(1,053)			(1,696)			161	%	increased
Net loss	$	(19,767)		$	(2,230)		$	(17,537)		786	%	increased
Gross margin %	22		%	41		%	(19)		%	(46)	%	decreased

Revenue

Our revenue showed an overall increase of $10.0 million, or 192%, for the three months ended September 30, 2023 compared to the same period in 2022 which was driven by the Big Village Acquisition, and was partially offset by macroeconomics factors, coupled with an overall reduction in spending by some partners due to inflationary concerns, which has led to lower than normal rates and lower earnings. The macroeconomic impact significantly reduced direct sales by digital publishing customers as well as traffic on our website, which resulted in lower revenue in these divisions. We also noted that one of our partners has changed its platform to favor short video and other "creator" content over news and media type content. These changes impact the visitors to our site and revenue in general.

40

The Company focuses on digital publishing, advertising technology, consumer insights, creative and media services. Revenue generated by each such division are set forth below:

(in thousands)	Three Months Ended September 30,
	2023		2022		Change		% Change
Digital publishing	$	1,037	$	2,513	(1,476)		(59)	%	decreased
Advertising technology	3,643		2,731		912		33	%	increased
Consumer insights	8,015		—		8,015		100	%	increased
Creative services	1,801		—		1,801		100	%	increased
Media services	793		—		793		100	%	increased
	$	15,289	$	5,244	$	10,045	192	%	increased

Digital Publishing

Digital publishing revenue decreased by $1.5 million, or 59%, for the three months ended September 30, 2023 compared to the same period in 2022. Approximately $1.0 million, or 7%, of the Company’s revenue for the three months ended September 30, 2023 was generated from our digital publishing customers compared to $2.5 million, or 48%, for the same period in 2022. This division was significantly impacted by macroeconomics factors, coupled with an overall reduction in spending by some partners due to inflationary concerns and reduction in website traffic.

Advertising Technology

Advertising technology revenue increased by $912,000, or 33%, for the three months ended September 30, 2023 compared to the same period in 2022. Approximately $3.6 million, or 24%, of the Company’s revenue for the three months ended September 30, 2023 was generated from our advertising technology customers compared to $2.7 million, or 52%, for the same period in 2022.

During the three months ended September 30, 2023, approximately 100% of advertising technology revenue was generated in the U.S. and 0% was generated from our business in Israel, compared to 87% and 13% in the U.S. and Israel, respectively, for the same period in 2022. During the latter part of 2022, the Company started scaling down its operations in Israel and focusing more on its U.S. market in advertising technology to capitalize on more attractive revenue streams. The loss of revenue in Israel is a contributor to lower than expected growth in revenue in this category.

Consumer Insights

Consumer insights revenue, a new offering we acquired as part of the Big Village Acquisition, increased by $8.0 million, or 100%, for the three months ended September 30, 2023 compared to the same period in 2022. This revenue represents approximately 52% of the Company’s revenue for the three months ended September 30, 2023.

Creative Services

Creative services revenue, which we also acquired as part of the Big Village Acquisition increased by $1.8 million, or 100%, for the three months ended September 30, 2023 compared to the same period in 2022. This revenue represents approximately 12% of the Company’s revenue for the three months ended September 30, 2023.

Media Services

Media services revenue, which we also acquired as part of the Big Village Acquisition increased by $793,000, or 100%, for the three months ended September 30, 2023 compared to the same period in 2022. This revenue represents approximately 5% of the Company’s revenue for the three months ended September 30, 2023.

Cost of Revenue

41

(in thousands)	Three Months Ended September 30,
	2023		2022		Change		% Change
Direct salaries and labor cost	$	2,674	$	—	$	2,674	100	%	increased
Direct project cost	3,489		—		3,489		100	%	increased
Non-direct project cost	2,880		—		2,880		100	%	increased
Publisher cost	2,085		1,657		428		26	%	increased
Content creation	228		327		(99)		(30)	%	decreased
Sales commission	344		405		(61)		(15)	%	decreased
Other	227		709		(482)		(68)	%	decreased
	$	11,927	$	3,098	$	8,829	285	%	increased

Cost of revenue increased $8.8 million, or 285%, for the three months ended September 30, 2023, compared to the same period for 2022. Approximately $9.1 million, or 76%, in the increase of cost of revenue is attributable to the Big Village Entities for the three months ended September 30, 2023.

Direct Salaries and Labor Cost

Direct salaries and labor cost was $2.7 million for the three months ended September 30, 2023 and represents 22% of overall cost of revenue. These costs represent salary and labor cost for employees that work directly on customer projects for our consumer insights, creative and media services.

Direct Project Cost

Direct project cost was $3.5 million for the three months ended September 30, 2023 and represents 29% of overall cost of revenue. These costs includes payments made to third-parties that are directly attributable to completion of projects that allow for revenue recognition for our consumer insights, creative and media services.

Non-Direct Project Cost

Non-direct cost was $2.9 million for the three months ended September 30, 2023 and represents 24% of overall cost of revenue. These costs represent overall client service costs that are not specifically related to a particular project for our consumer insights, creative and media services.

Publisher Cost

Publisher cost was $2.1 million, which represents 17% of overall cost of revenue, and $1.7 million, or 53%, of overall cost of revenue, for the three months ended September 30, 2023 and 2022, respectively. We experienced an increase of $428,000, or 26%, for the three months ended September 30, 2023 compared to the same period in 2022. These costs represent payments to media providers and website publishers.

Gross Margin

Our gross margin increased $1.2 million, or 57%, for the three months ended September 30, 2023, compared to the same period for 2022.

42

General and Administrative Expenses

(in thousands)	Three Months Ended September 30,
	2023			2022			Change			% Change
Personnel cost	$	2,301		$	1,660		$	641		39	%	increased
Legal expense	211			53			158			298	%	increased
Professional fees	(643)			827			(1,470)			(178)	%	decreased
Insurance	328			150			178			119	%	increased
Depreciation and amortization expense	867			399			468			117	%	increased
Website expense	290			223			67			30	%	increased
Other	767			11			756			6873	%	increased
Total	$	4,121		$	3,323		$	798		24	%	increased
Gross margin as a percentage of general and administrative expense	82		%	65		%	17		%	26	%

General and administrative expenses increased by $798,000, or 24%, for the three months ended September 30, 2023, compared to the same period in 2022. The reduction is primarily due to a combination of factors as discussed below.

Personnel Cost

Personnel cost increased by approximately $641,000, or 39%, for the three months ended September 30, 2023 compared to the same period in 2022. This change is mainly driven by changes in head count. Personnel cost for Big Village employees is allocated between cost of revenue and general and administrative expenses depending on their contribution to certain revenue generating projects.

During the three months ended September 30, 2023, the Company's headcount decreased by 16 employees that were terminated as a reduction in force. A portion of the severance cost, or $14,000 was included in general and administrative expenses, this amount is related to three employees. In addition, severance cost related to 13 employees, which totaled $71,000, is included under cost of revenue. The Company employee's headcount was 188 and 59 at September 30, 2023 and 2022, respectively.

Legal Fees

Legal fees increased by $158,000, or 298%, for the three months ended September 30, 2023, compared to the same period in 2022.

Professional Fees

Professional fees decreased $1.5 million, or 178%, for the three months ended September 30, 2023, compared to the same period in 2022. Professional fees includes a credit balance which relates to a combination of adjustments to estimates made in the previous quarters as well as write off of older liabilities where the company was able to negotiate a lesser payment.

Impairment of goodwill and intangibles

(in thousands)	Three Months Ended September 30,
	2023		2022		Change		% Change
Impairment of goodwill and intangibles	$	16,259	$	—	$	16,259	100	%	increased

During the three months ended September 30, 2023, the Company performed an assessment of its goodwill and intangible assets. The assessment indicated that the carrying value was in excess of its implied fair value, resulting in an impairment charge of $13.7 million and $2.5 million for goodwill and intangibles, respectively.

43

Financing Expense

(in thousands)	Three Months Ended September 30,
	2023		2022		Change		% Change
Interest expense	$	2,783	$	1,071	$	1,712	160	%	increased
Other expense (income)	(34)		(18)		(16)		89	%	decreased
Total financing expense (income)	$	2,749	$	1,053	$	1,696	161	%	increased

Financing expense increased by $1.7 million, or 161%, for the three months ended September 30, 2023, compared to the same period in 2022. This increase was largely attributable to a $1.7 million increase in interest expense related to the Centre Lane Senior Secured Credit Facility, which reflected higher principal and fees due to the Centre Lane Senior Secured Credit Facility amendments during the year ended December 31, 2022 and through the quarter end.

Nine Months Ended September 30, 2023 Compared to Nine Months Ended September 30, 2022

Net loss from operations for the nine months ended September 30, 2023 was $29.6 million as compared to a net loss of $5.8 million for the same period in 2022. The following is our analysis for the period.

(in thousands)	Nine Months Ended September 30,
	2023			2022			Change			% Change
Revenue	$	29,403		$	14,420		$	14,983		104	%	increased
Cost of revenue	22,059			7,726			14,333			186	%	increased
Gross margin	7,344			6,694			650			10	%	increased
General and administrative expense	14,923			10,616			4,307			41	%	increased
Impairment of goodwill and intangibles	16,259			—			16,259			100	%	increased
Loss from operations	(23,838)			(3,922)			(19,916)			508	%	increased
Financing (expense) income	(5,796)			(1,882)			(3,914)			208	%	increased
Net loss	$	(29,634)		$	(5,804)		$	(23,830)		411	%	increased
Gross margin %	25		%	46		%	(21)		%	(46)	%	decreased

Revenue

Our revenue showed an overall increase of $15.0 million, or 104%, for the nine months ended September 30, 2023 compared to the same period in 2022 which was driven by the acquisition of the Big Village Entities, and was partially offset by macroeconomics factors, coupled with an overall reduction in spending by some partners due to inflationary concerns, which has led to lower than normal rates and lower earnings. The macroeconomic impact significantly reduced direct sales by digital publishing customers as well as traffic on our website, resulting in lower revenue in these divisions.

44

We also noted that one of our partners has changed its platform to favor short video and other "creator" content over news and media type content. These changes impact the visitors to our site and revenue in general.

The Company focuses on digital publishing, advertising technology, consumer insights, creative and media services. Revenue generated by each division are set forth below:

(in thousands)	Nine Months Ended September 30,
	2023		2022		Change		% Change
Digital publishing	$	3,442	$	6,500	$	(3,058)	(47)	%	decreased
Advertising technology	6,147		7,920		(1,773)		(22)	%	decreased
Consumer insights	14,898		—		14,898		100	%	increased
Creative services	3,486		—		3,486		100	%	increased
Media services	1,430		—		1,430		100	%	increased
	$	29,403	$	14,420	$	14,983	104	%	increased

Digital Publishing

Digital publishing revenue decreased by $3.1 million, or 47%, for the nine months ended September 30, 2023 compared to the same period in 2022. Approximately $3.4 million, or 12%, of the Company’s revenue for the nine months ended September 30, 2023 was generated from our digital publishing customers compared to $6.5 million or 45% for the same period in 2022. This division was significantly impacted by macroeconomics factors, coupled with an overall reduction in spending by some partners due to inflationary concerns and reduction in website traffic.

Advertising Technology

Advertising technology revenue decreased by $1.8 million, or 22%, for the nine months ended September 30, 2023 compared to the same period in 2022. Approximately $6.1 million, or 21%, of the Company’s revenue for the nine months ended September 30, 2023 was generated from our advertising technology customers compared to $7.9 million, or 55%, for the same period in 2022.

During the nine months ended September 30, 2023, approximately 99% of our advertising technology revenue was generated in the U.S. and 1% was generated from our business in Israel, compared to 87% and 13% in the U.S. and Israel, respectively, for the same period in 2022. During the latter part of 2022, the Company started scaling down its operations in Israel and focusing more on its U.S. market in advertising technology to capitalize on more attractive revenue streams. The loss of revenue in Israel is a contributor to reduction in revenue in this category.

45

Consumer Insights

Consumer insights revenue which is a new offering we acquired with the Big Village Acquisition, increased by $14.9 million, or 100%, for the nine months ended September 30, 2023 compared to the same period in 2022 and represented approximately 51% of the Company’s revenue for the nine months ended September 30, 2023.

Creative Services

Creative services revenue, which we also acquired as part of the Big Village Acquisition, increased by $3.5 million, or 100%, for the nine months ended September 30, 2023 compared to the same period in 2022 and represented approximately 12% of the Company’s revenue for the nine months ended September 30, 2023.

Media Services

Media services revenue, which we also acquired as part of the Big Village Acquisition, increased by $1.4 million or 100% for the nine months ended September 30, 2023 compared to the same period in 2022 and represented approximately 5% of the Company’s revenue for the nine months ended September 30, 2023.

Cost of Revenue

(in thousands)	Nine Months Ended September 30,
	2023		2022		Change		% Change
Direct salaries and labor	$	5,202	$	—	$	5,202	100	%	increased
Direct project and other cost	6,065		—		6,065		100	%	increased
Non-direct project cost	5,272		—		5,272		100	%	increased
Publisher cost	3,701		4,104		(403)		(10)	%	decreased
Content creation	826		999		(173)		(17)	%	decreased
Sales commission	592		741		(149)		(20)	%	decreased
Other	401		1,882		(1,481)		(79)	%	decreased
	$	22,059	$	7,726	$	14,333	186	%	increased

Direct Salaries and Labor Cost

Direct salaries and labor cost was $5.2 million for the nine months ended September 30, 2023 and represented 24% of overall cost of revenue for this period. These costs represent salary and labor cost of employees that work directly on customer projects for our consumer insights, creative and media services.

Direct Project Cost

Direct project cost was $6.1 million for the nine months ended September 30, 2023 and represented 27% of overall cost of revenue for this period. These costs include payments made to third-parties that are directly attributable to the completion of projects that allow for revenue recognition for our consumer insights, creative and media services.

Non-Direct Project Cost

Non direct cost was $6.1 million for the nine months ended September 30, 2023 and represented 24% of overall cost of revenue for this period. These costs represent overall client service costs that are not specifically related to a particular project.

Publisher Cost

Publisher cost was $3.7 million, which represents 17% of overall cost of revenue, and $4.1 million, or 53%, of overall cost of revenue for the nine months ended September 30, 2023 and 2022, respectively. We experienced a decrease of

46

$403,000, or 10%, for the nine months ended September 30, 2023 compared to the same period in 2022. These costs represent payments to media providers and website publishers.

Gross Margin

Our gross margin increased $650,000, or 10%, for the nine months ended September 30, 2023, compared to the same period for 2022, which is consistent with the increase noted in revenue and cost of revenue.

General and Administrative Expenses

(in thousands)	Nine Months Ended September 30,
	2023			2022			Change			% Change
Personnel cost	$	6,063		$	4,960		$	1,103		22	%	increased
Legal fees	871			365			506			139	%	increased
Professional fees	2,931			2,243			688			31	%	increased
Insurance	760			446			314			72	%	increased
Depreciation and amortization	2,027			1,197			830			69	%	increased
Website expense	977			915			62			7	%	increased
Other	1,294			490			804			164	%	increased
Total	$	14,923		$	10,616		$	4,307		41	%	increased
Gross margin as a percentage of general and administrative expense	49		%	63		%	(14)		%	(22)	%	decreased

General and administrative expenses increased $4.3 million, or 41% for the nine months ended September 30, 2023, compared to the same period in 2022. The reduction is primarily due to a combination of factors as discussed below.

Personnel Cost

Personnel cost increased approximately by $1.1 million, or 22%, for the nine months ended September 30, 2023 compared to the same period in 2022. This change was mainly driven by an increase in head count as a result of the acquisition of the Big Village Entities.

During the nine months ended September 30, 2023 the Company's headcount increased by a net amount of 131 employees, mainly attributable to the Big Village Acquisition. Personnel cost for Big Village employees are allocated between cost of revenue and general and administrative expenses depending on their contribution to certain revenue generating projects.

During the nine months ended September 30, 2023, the Company's headcount was reduced by 59 employees including 36 employees that were terminated as a reduction in force. The Company incurred severance cost of approximately $322,000 in connection with this reduction. Approximately $72,000 is included in cost of sales with the balance of $250,000 included in general and administrative cost.

The Company incurred severance cost of approximately $30,000 associated with a head count reduction during the same period for 2022.

Legal Expense

Legal fees increased by $506,000, or 139%, for the nine months ended September 30, 2023, compared to the same period in 2022. Approximately $384,000 of this increase represented costs associated with the Big Village Acquisition.

47

Professional Fees

Professional fees increased by $688,000, or 31%, for the nine months ended September 30, 2023, compared to the same period in 2022. Approximately $685,000 of this amount represented costs associated with the Big Village Acquisition.

Impairment of goodwill and intangibles

(in thousands)	Nine Months Ended September 30,
	2023		2022		Change		% Change
Impairment of goodwill and intangibles	$	16,259	$	—	$	16,259	100	%	increased

During the nine months ended September 30, 2023, the Company performed an assessment of its goodwill and intangible assets. The assessment indicated that the carrying value was in excess of its implied fair value, resulting in an impairment charge of $13.7 million and $2.5 million for goodwill and intangibles, respectively. There was no such charges for the same period in 2022.

Financing Expense

(in thousands)	Nine Months Ended September 30,
	2023		2022		Change		% Change
Interest expense	$	6,211	$	3,077	$	3,134	102	%	increased
Gain of forgiveness of PPP loan	—		(1,137)		1,137		(100)	%	decreased
Other expense (income)	(415)		(58)		(357)		616	%	increased
Total financing expense (income)	$	5,796	$	1,882	$	3,914	208	%	increased

Financing expense increased by $3.9 million, or 208%, for the nine months ended September 30, 2023, compared to the same period during 2022. This increase was largely attributable to a $3.1 million increase in interest expense related to the Centre Lane Senior Secured Credit Facility, which reflected higher principal and fees due to the amendments to this facility during the year ended December 31, 2022 through the quarter end. This increase was partially offset by a reduction in the Paycheck Protection Program ("PPP") loan forgiveness amount, which was $1.1 million in 2022.

Use of Non-GAAP Financial Measure

Non-GAAP results are presented only as a supplement to the financial statements and for use within management's discussion and analysis based on U.S. generally accepted accounting principles ("GAAP"). The non-GAAP financial information is provided to enhance the reader's understanding of the Company's financial performance, but non-GAAP measures should not be considered in isolation or as a substitute for financial measures calculated in accordance with GAAP.

All of the items included in the reconciliation from net loss to EBITDA and from EBITDA to Adjusted EBITDA are either (i) non-cash items (e.g., depreciation, amortization of purchased intangibles, stock-based compensation, etc.) or (ii) items that management does not consider to be useful in assessing the Company's ongoing operating performance (e.g., M&A costs, income taxes, gain on sale of investments, loss on disposal of assets, etc.). In the case of the non-cash items, management believes that investors can better assess the Company's operating performance if the measures are presented without such items because, unlike cash expenses, these adjustments do not affect the Company's ability to generate free cash flow or invest in its business.

We use, and we believe investors benefit from the presentation of, EBITDA and Adjusted EBITDA in evaluating our operating performance because it provides us and our investors with an additional tool to compare our operating performance on a consistent basis by removing the impact of certain items that management believes do not directly reflect our core operations. We believe that EBITDA is useful to investors and other external users of our financial statements in evaluating our operating performance because EBITDA is widely used by investors to measure a company's operating performance without regard to items such as interest expense, taxes, and depreciation and amortization, which can vary substantially from company to company depending upon accounting methods and book value of assets, capital structure and the method by which assets were acquired.

48

Because not all companies use identical calculations, the Company's presentation of non-GAAP financial measures may not be comparable to other similarly titled measures of other companies. However, these measures can still be useful in evaluating the Company's performance against its peer companies because management believes the measures provide users with valuable insight into key components of GAAP financial disclosures.

A reconciliation of net loss before taxes to non-GAAP EBITDA and Adjusted EBITDA is as follows:

(in thousands)	Three Months Ended September 30,				Nine Months ended September 30, 2023
	2023		2022		2023		2022
Net loss before tax plus:	(19,767)		(2,230)		(29,634)		(5,804)
Depreciation expense	38		12		84		24
Amortization of intangibles	829		387		1,943		1,173
Impairment of goodwill and intangibles	16,259		—		16,259		—
Amortization of debt discount	594		309		1,438		923
Other interest expense	8		14		18		10
Interest expense - Centre Lane Senior Secured Credit Facility and Convertible Promissory Notes - related party	2,181		747		4,754		2,144
EBITDA profit (loss)	142		(761)		(5,138)		(1,530)
Stock compensation expense	56		38		114		214
Gain on forgiveness of PPP loan	—		—		—		(1,137)
Non-restructuring severance expense	85		—		322		30
Non-recurring professional fees	—		350		685		657
Non-recurring legal fees	—		—		384		—
Adjusted EBITDA profit (loss)	$	283	$	(373)	$	(3,633)	$	(1,766)

Liquidity and Capital Resources

Liquidity is the ability of a company to generate sufficient cash to satisfy its needs for cash. The following table summarizes total current assets, total current liabilities and net working capital (deficit) as of September 30, 2023, compared to December 31, 2022.

(in thousands)	September 30, 2023		December 31, 2022
Total current assets	19,754		4,501
Total current liabilities	28,392		17,357
Net working capital deficit	$	(8,638)	$	(12,856)

As of September 30, 2023, we had a cash balance of $2.8 million compared with a cash balance of $316,000 as of December 31, 2022.

During the nine months ended September 30, 2023 and 2022, the Company drew $8.6 million and $3.1 million, respectively, in debt financing from the Centre Lane Senior Secured Financing Facility. The funds were used for general working capital needs and to fund the Big Village Acquisition. See Note 10, Centre Lane Senior Secured Credit Facility for more information.

Going Concern

Going Concern and Liquidity

Historically, the Company has incurred losses, which has resulted in an accumulated deficit of approximately $143.9 million as of September 30, 2023. Cash flows used in operating activities were $5.9 million and $3.2 million for the nine

49

months ended September 30, 2023 and 2022, respectively. As of September 30, 2023, the Company had approximately a $8.6 million working capital deficit, inclusive of $2.8 million in cash and cash equivalents.

The Company’s ability to continue as a going concern is dependent on its ability to meet its liquidity needs through a combination of factors. The Company is currently exploring all strategic alternatives, including restructuring or refinancing its debts, seeking additional debt, such as borrowings under the Centre Lane Senior Secured Credit Agreement or raising equity capital. The ability to access the capital market is also dependent on the stock volume and market price of the Company's stock, which cannot be assured. Other measures include reducing or delaying certain business activities, reducing general and administrative expenses, including a reduction in headcount. The ultimate success of these plans is not guaranteed.

The Company's current cash and working capital, as of the filing of this Quarterly Report on Form 10-Q, is not expected to be sufficient to fund its anticipated level of operations over the next twelve months. As a result, such matters create a substantial doubt regarding the Company’s ability to meet its financial needs and continue as a going concern.

The accompanying unaudited consolidated financial statements are prepared on a going concern basis and do not include any adjustments that might result from uncertainty about the Company’s ability to continue as a going concern.

Summary of Cash Flows

The following table summarizes our cash flows from operating, investing, and financing activities for the nine months ended September 30, 2023 and 2022:

(in thousands)	Nine Months ended September 30, 2023
	2023		2022
Statement of Cash Flows Data:
Total cash (used in) provided by:
Operating activities	$	(5,883)	$	(3,187)
Investing activities	(14)		—
Financing activities	8,357		2,818
Effect of foreign exchange rates on cash	4		—
Increase (decrease) in cash and cash equivalents	$	2,464	$	(369)

Operating Activities

For the nine months ended September 30, 2023, cash used in operating activities was $5.9 million. The primary factors affecting our operating cash flows during the period were our net loss of $29.6 million, adjusted for non-cash charges of $1.9 million for amortization of intangible assets, $1.4 million of amortization of debt discount, $16.3 million impairment of goodwill and intangibles, $4.5 million in interest paid in kind on the Centre Lane Senior Secured Credit Facility, $177,000 for the provision of bad debt, $115,000 for stock option compensation expense, and a $802,000 net change in operating assets and liabilities. The primary drivers of the changes in operating assets and liabilities were a $277,000 increase in accounts receivables offset by a $2.3 million increase in accounts payable and accrued expenses, an increase in other liabilities of $2.2 million, an increase in prepaid expenses and other current assets of $573,000, and a $942,000 increase in deferred revenue.

For the nine months ended September 30, 2022, cash used in operating activities was $3.2 million. The primary factors affecting our operating cash flows during the period were our net loss of $5.8 million, adjusted for non-cash charges of $1.2 million for amortization of intangible assets, $923,000 of amortization of debt discount, $97,000 of stock-based compensation expense, $117,000 of stock compensation for the Oceanside shares, $87,000 for the provision of bad debt, $1.1 million from the gain on forgiveness of PPP loans and a $1.3 million net change in operating assets and liabilities. The primary drivers of the changes in operating assets and liabilities were a $1.0 million decrease in accounts payable and accrued expenses, a $387,000 increase in accounts receivable, a $1.8 million increase in interest payable on the Centre Lane Senior Secured Credit Facility, and a $166,000 decrease in deferred revenue, increase in other liabilities of $661,000, offset by a $423,000 increase in prepaid and other current assets.

50

Investing Activities

Cash used in investing activities of $14,000 and $0 for the nine months ended September 30, 2023, and 2022, respectively, was due entirely to the purchase of property and equipment.

Financing Activities

During the nine months ended September 30, 2023, and 2022 the Company drew $8.6 million and $3.1 million, respectively, of debt financing from the Centre Lane Senior Secured Credit Facility, which was used primarily to fund our working capital and the Big Village Acquisition.

Summary of Debt Facilities

Centre Lane Senior Secured Credit Facility

The Company and its subsidiaries are parties to the Amended and Restated Senior Secured Credit Agreement between itself, the lenders party thereto and Centre Lane Partners Master Credit Fund II, L.P., as Administrative Agent and Collateral Agent (“Centre Lane Partners”), dated June 5, 2020, as amended (the “Credit Agreement”).

The outstanding principal owed to Centre Lane Partners was $68.0 million and $33.1 million as of September 30, 2023 and December 31, 2022, respectively, which matures on April 20, 2026.

The loan bears interest of 7.0% per annum plus the Secured Overnight Financing Rate ("SOFR"). At September 30, 2023, the SOFR was 5.37%, thus the overall interest rate on this facility was 12.37% at September 30, 2023.

Interest is paid in kind at 12.37% on approximately $33.1 million of the amount owed under the facility and at 15% on $28.1 million of the amount owed under the facility. With respect to the remaining $6.8 million owed under the facility, interest is paid in kind at 4% and in cash at the SOFR plus 3.0% (for a total interest rate of 8.37% at September 30, 2023).

Effective July 1, 2024, the $34.6 million outstanding under the Centre Lane Senior Secured Credit Facility will bear interest at 7.0% and SOFR plus 5.0%.

See Note 10, Centre Lane Senior Secured Credit Facility, to the consolidated financial statements for more information.

10% Convertible Promissory Notes

On November 30, 2018, the Company issued 10% convertible promissory note ("Convertible Note") in the amount of $80,000 to the Chairman of the Board, a related party. The Convertible Note is unsecured and matures five years from issuance and is convertible at the option of the holder into shares of our common stock at any time prior to maturity at a conversion price of $0.40 per share. The outstanding principal and interest of the Convertible Note is due and payable in November 2023.

See Note 12, 10% Convertible Promissory Notes to the consolidated financial statements for more details.

Contractual Obligations and Commitments

The Company leases its corporate offices under a long-term non-cancellable operating lease agreement that expired on October 31, 2021. On June 14, 2022, the Company signed a new agreement with lease term for five years beginning upon completion of improvements to the office space by the Landlord, which was completed on September 12, 2022. The annual base rent is $100,000, with a provision for a 3% increase on each anniversary of the rent commencement date, the lease expires in 2027. The Company has the option to renew the lease for one additional five-year term. See Note 18, Commitment and Contingencies for details regarding the Company’s lease.

There were no other material changes in our contractual obligations and commitments from those disclosed above and in the Annual Report on Form 10-K for the year ended December 31, 2022.

51

Off-Balance Sheet Arrangements

As of September 30, 2023, there were no off-balance sheet arrangements between us and any other entity that has, or is reasonably likely to have, a current or future effect on our financial condition, changes in financial condition, revenue or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to shareholders.

Critical Accounting Policies and Estimates

Our consolidated financial statements are prepared in accordance with GAAP. The preparation of these consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, expenses and related disclosures. We evaluate our estimates and assumptions on an ongoing basis. Our estimates are based on historical experience and various other assumptions that we believe to be reasonable under the circumstances. Our actual results could differ from these estimates.

We believe that the assumptions and estimates associated with revenue recognition, accounts receivable allowances, income taxes, equity-based compensation, intangibles and goodwill valuation have the greatest potential impact on our consolidated financial statements. Therefore, we consider these to be our critical accounting policies and estimates. For further information on all of our significant accounting policies, see the Company’s audited consolidated financial statements and accompanying notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022.

Business Combination

We account for acquisitions under FASB ASC Topic 805, Business Combinations, ("ASC 805"). In general, the acquisition method of accounting requires companies to record assets acquired and liabilities assumed at their respective fair market values at the date of acquisition. We primarily estimate the fair value of identified intangible assets using discounted cash flow analyses based on market participant based inputs. Any amount of the purchase price paid that is in excess of the estimated fair values of net assets acquired is recorded as goodwill in our condensed consolidated balance sheets. Transaction costs, as well as costs to reorganize acquired companies, are expensed as incurred in our condensed consolidated statement of operations. With respect to the Big Village Acquisition, the Company has allocated the purchase price based on preliminary estimates of fair value for the assets acquired and liabilities assumed using information currently available. Adjustments, if any, to the preliminary allocation are not expected to be material.

Recent Accounting Pronouncements

Recent accounting pronouncements are detailed in the “Summary of Significant Accounting Policies” in Note 2 to our unaudited consolidated financial statements.

Smaller Reporting Company Status

We are a “smaller reporting company” as defined in the Securities Exchange Act of 1934, as amended (the “Exchange Act”). We may continue to be a smaller reporting company even though we are no longer an emerging growth company. We may take advantage of certain of the scaled disclosures available to smaller reporting companies and will be able to take advantage of these scaled disclosures for so long as the market value of our voting and non-voting common stock held by non-affiliates is less than $250.0 million measured on the last business day of our second fiscal quarter, or our annual revenue is less than $100.0 million during the most recently completed fiscal year and the market value of our voting and non-voting common stock held by non-affiliates is less than $700.0 million measured on the last business day of our second fiscal quarter.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

As a smaller reporting company as defined in Rule 12b-2 of the Exchange Act, we are not required to include information otherwise required by this Item 3 to Form 10-Q.

Item 4. Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

52

The Company’s management, with the participation of the Company’s Chief Executive Officer and principal financial officer, have evaluated the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of September 30, 2023. Based on that evaluation, the Company’s Chief Executive Officer and principal financial officer have concluded that as of the period ended September 30, 2023, due to the existence of the material weaknesses in the Company’s internal control over financial reporting described below, the Company’s disclosure controls and procedures were not effective.

Our senior management is responsible for establishing and maintaining adequate internal control over financial reporting. Internal control over financial reporting is defined in Rules 13a-15(f) and 15d-15(f) promulgated under the Exchange Act as a process designed by, or under the supervision of, our principal executive and principal financial officers, or persons performing similar functions, and effected by our Board, senior management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with U.S. GAAP.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate. We continue to review our internal control over financial reporting and may from time to time make changes aimed at enhancing their effectiveness and to ensure that our systems evolve with our business.

Under the supervision and with the participation of management, including the Chief Executive Officer and principal financial officer, we conducted an evaluation of the effectiveness of our internal control over financial reporting based on the framework in “Internal Control — Integrated Framework (2013)” issued by the Committee of Sponsoring Organizations of the Treadway Commission ("COSO"). As previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2022, because of the effect of the material weaknesses described below, management concluded that based upon this assessment that the Company’s internal control over financial reporting was not effective as of December 31, 2022.

As set forth below, management will take steps to remediate the material weaknesses identified below. Notwithstanding the material weaknesses described below, we have performed additional analyses and other procedures to enable management to conclude that our consolidated financial statements included in this Quarterly Report on Form 10-Q fairly present, in all material respects, our financial condition and results of operations as of and for the quarter ended September 30, 2023.

Material Weaknesses

A material weakness is a deficiency, or a combination of deficiencies, in internal controls over financial reporting, such that there is a reasonable possibility that a material misstatement of the Company’s annual or interim financial statements will not be prevented or detected on a timely basis. As previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2022, management identified the material weakness described below:

In conducting an analysis of the Centre Lane Senior Secured Credit Facility, errors were identified in connection with the accounting related to Amendments No. 8 – 15 of the Centre Lane Senior Secured Credit Facility, which resulted in the understatement of interest payable and interest expense for each of the interim quarterly periods ended June 30, 2022, and September 30, 2022 and the year-to-date 2022 period.

During the nine months ended September 30, 2023, the Company commenced its remediation plan to enhance controls relating to the accounting of its debt arrangements that includes the following:

•Internal interest calculations are prepared and compared to the model provided by the external evaluators, along with outstanding principal and carrying value;

•Quarterly statements are being received from Centre Lane Partners where the balances are compared to internal schedules;

53

•Monthly journal entries for interest expense and supporting documentation are being reviewed by an individual independent of its preparation as part of the month end close; and

•Monthly reconciliations are being performed to support the month end close, which are being reviewed and evidenced by both preparer’s and reviewer’s signature to demonstrate independence and accountability.

Also, as previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2021, management previously identified the following material weaknesses, which caused management to conclude that as of December 31, 2021 our internal controls over financial reporting were not effective at the reasonable assurance level:

•Insufficient segregation of duties, oversight of work performed and lack of compensating controls in our finance and accounting functions due to limited personnel;

•The Company’s systems that impact financial information and disclosures have ineffective information technology controls;

•Inadequate controls surrounding revenue recognition, to ensure that all material transactions and developments impacting the financial statements are reflected and properly recorded;

•Management evaluation of (i) the disclosure controls and procedures and (ii) internal control over financial reporting was not sufficiently comprehensive due to limited personnel;

•Ineffective controls and procedures in area of review and preparation of Form 10-K and other filings on a timely basis; and

•Inadequate controls surrounding information provided to third party valuation reports in connection with acquisitions to ensure that the financial information is accurate and free from misstatements.

Commencing in the year ended December 31, 2022, the Company implemented a remediation plan to remediate the material weaknesses identified during the year ended December 31, 2021 as follows:

•We hired a new Chief Financial Officer with extensive knowledge of implementing procedures to remediate material weaknesses in companies.

•We expanded our finance department through the hiring of a certified public accountant with previous experience as an auditor and knowledge of SEC filings and technical issues. We believe this will strengthen our finance department as we work towards segregation of duties, strong internal controls and provide guidance to enhance our current staff. Management will further expand the accounting and finance function by hiring additional staff to ensure segregation of duties is enforced.

•We no longer rely on a third-party consultant to prepare our SEC filings, and this is now being done internally.

•We engaged a third-party company to assist the Company with SOX compliance.

•We are in the process of completing our information technology general controls ("ITGC") risk assessment and moving forward to document and implement controls over the revenue process.

We will continue to monitor and evaluate the effectiveness of our internal controls over financial reporting on an ongoing basis and are committed to taking further action and implementing additional enhancements or improvements, as necessary and as funds allow.

54

Changes in Internal Control over Financial Reporting

Other than the matters set forth above, there were no changes in our internal control over financial reporting identified in management’s evaluation pursuant to Rules 13a-15(d) or 15d-15(d) of the Exchange Act during the quarter ended September 30, 2023 that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Limitations on Effectiveness of Controls and Procedures

In designing and evaluating the disclosure controls and procedures and internal control over financial reporting, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures and internal control over financial reporting must reflect the fact that there are resource constraints, and that management is required to apply judgment in evaluating the benefits of possible controls and procedures relative to their costs.

55

PART II – OTHER INFORMATION

Item 1. Legal Proceedings.

For a description of developments to legal proceedings during the nine months ended September 30, 2023, see “Litigation” under Note 18, “Commitments and Contingencies” to our consolidated financial statements.

Item 1A. Risk Factors.

There have been no material changes to the Risk Factors previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2022.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

None.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

None.

Item 5. Other Information.

None.

56

Item 6. Exhibits.

No.	Exhibit Description	Form	Date Filed	Number	Herewith
10.1	Nineteenth Amendment to the Amended and Restated Senior Secured Credit Agreement dated July 28, 2023	10Q	8/14/23	10.5
31.1	Certification of the Principal Executive Officer pursuant to Rule 13a-14(a)/15d-14(a)				Filed
31.2	Certification of the Principal Financial Officer pursuant to Rule 13a-14(a)/15d-14(a)				Filed
32.1*	Certification of the Principal Executive Officer and the Principal Financial Officer pursuant to Section 1350				Filed
32.2*	Certification of the Chief Financial Officer and Principal Financial and Accounting Officer pursuant to Section 1350				Filed
101.INS	Inline XBRL Instance Document				Filed
101.SCH	Inline XBRL Taxonomy Extension Schema Document				Filed
101.CAL	Inline XBRL Taxonomy Extension Calculation Linkbase Document				Filed
101.DEF	Inline XBRL Taxonomy Extension Definition Linkbase Document				Filed
101.LAB	Inline XBRL Taxonomy Extension Label Linkbase Document				Filed
101.PRE	Inline XBRL Taxonomy Extension Presentation Linkbase Document				Filed
104	Cover Page Interactive Data File (embedded within the Inline XBRL document)

*    This certification is being furnished and shall not be deemed “filed” with the SEC for purposes of Section 18 of the Exchange Act, or otherwise subject to the liability of that section, and shall not be deemed to be incorporated by reference into any filing under the Securities Act or the Exchange Act, except to the extent that the Registrant specifically incorporates it by reference.

57

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	BRIGHT MOUNTAIN MEDIA, INC.
November 14, 2023	By:	/s/ Matthew Drinkwater
		Matthew Drinkwater,
		Chief Executive Officer and Director (Principal Executive Officer)
	By:	/s/ Miriam Martinez
		Miriam Martinez,
		(Principal Financial Officer)

58

EX-31.1

EXHIBIT 31.1

Rule 13a-14(a)/15d-14(a) Certification

I, Matthew Drinkwater, certify that:

1.I have reviewed this Quarterly Report on Form 10-Q for the period ended September 30, 2023, of Bright Mountain Media, Inc.;

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c)Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d)Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Dated: November 14, 2023	/s/ Matthew Drinkwater
	Matthew Drinkwater,
	Chief Executive Officer, Principal Executive Officer

EX-31.2

EXHIBIT 31.2

Rule 13a-14(a)/15d-14(a) Certification

I, Miriam Martinez, certify that:

1.I have reviewed this Quarterly Report on Form 10-Q for the period ended September 30, 2023, of Bright Mountain Media, Inc.;

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c)Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d)Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Dated: November 14, 2023	/s/ Miriam Martinez
	Miriam Martinez,
	Principal Financial Officer

EX-32.1

EXHIBIT 32.1

Section 1350 Certification

In connection with the Quarterly Report of Bright Mountain Media, Inc. (the “Company”) on Form 10-Q for the period ended September 30, 2023, as filed with the Securities and Exchange Commission (the “Report”), I, Matthew Drinkwater, Chief Executive Officer and Principal Executive Officer of the Company, do each hereby certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

1.The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended, and

2.The information contained in the Report fairly presents, in all material respects, the financial conditions and results of operations of the Company.

November 14, 2023	/s/ Matthew Drinkwater
	Matthew Drinkwater,
	Chief Executive Officer, Principal Executive Officer

A signed original of this written statement required by Section 906, or other document authenticating, acknowledging, or otherwise adopting the signatures that appear in typed form within the electronic version of this written statement has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

EX-32.2

EXHIBIT 32.2

Section 1350 Certification

In connection with the Quarterly Report of Bright Mountain Media, Inc. (the “Company”) on Form 10-Q for the period ended September 30, 2023, as filed with the Securities and Exchange Commission (the “Report”), I, , Miriam Martinez, Principal Financial Officer of the Company, do each hereby certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

1.The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended, and

2.The information contained in the Report fairly presents, in all material respects, the financial conditions and results of operations of the Company.

November 14, 2023	/s/ Miriam Martinez
	Miriam Martinez,
	Principal Financial Officer

A signed original of this written statement required by Section 906, or other document authenticating, acknowledging, or otherwise adopting the signatures that appear in typed form within the electronic version of this written statement has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

XML

Cover - shares	9 Months Ended
	Sep. 30, 2023	Nov. 10, 2023
Cover [Abstract]
Document Type	10-Q
Document Quarterly Report	true
Document Period End Date	Sep. 30, 2023
Document Transition Report	false
Entity File Number	000-54887
Entity Registrant Name	Bright Mountain Media, Inc.
Entity Incorporation, State or Country Code	FL
Entity Tax Identification Number	27-2977890
Entity Address, Address Line One	6400 Congress Avenue
Entity Address, Address Line Two	Suite 2050
Entity Address, City or Town	Boca Raton
Entity Address, State or Province	FL
Entity Address, Postal Zip Code	33487
City Area Code	561
Local Phone Number	998-2440
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Non-accelerated Filer
Entity Small Business	true
Entity Emerging Growth Company	false
Entity Shell Company	false
Entity Common Stock, Shares Outstanding		171,301,454
Amendment Flag	false
Document Fiscal Period Focus	Q3
Document Fiscal Year Focus	2023
Current Fiscal Year End Date	--12-31
Entity Central Index Key	0001568385

XML

Consolidated Balance Sheets - USD ($) $ in Thousands	Sep. 30, 2023	Dec. 31, 2022
Current Assets
Cash and cash equivalents	$ 2,780	$ 316
Accounts receivable, net	16,161	3,585
Prepaid expenses and other current assets	813	600
Total Current Assets	19,754	4,501
Property and equipment, net	176	40
Intangible assets, net	16,189	4,510
Goodwill	8,349	19,645
Operating lease right-of-use asset	321	367
Other assets, non-current	187	137
Total Assets	44,976	29,200
Current liabilities
Accounts payable and accrued expenses	14,375	10,317
Other current liabilities	4,697	1,344
Deferred revenues	4,489	737
Total Current Liabilities	28,392	17,357
Other liabilities, non-current	364	494
Operating lease liability, non-current	269	319
Total liabilities	85,748	43,271
Shareholders’ deficit
Convertible preferred stock, par value $0.01, 20,000,000 shares authorized, no shares issued or outstanding at September 30, 2023 and December 31, 2022	0	0
Common stock, par value $0.01, 324,000,000 shares authorized, 172,126,629 and 150,444,636 issued and 171,301,454 and 149,619,461 outstanding at September 30, 2023 and December 31, 2022, respectively	1,721	1,504
Treasury stock, at cost; 825,175 shares at September 30, 2023 and December 31, 2022	(220)	(220)
Additional paid-in capital	101,323	98,797
Accumulated deficit	(143,903)	(114,269)
Accumulated other comprehensive income	307	117
Total shareholders’ deficit	(40,772)	(14,071)
Total liabilities and shareholders’ deficit	44,976	29,200
10% Convertible Promissory Notes
Current liabilities
Interest payable – 10% Convertible Promissory Notes – related party	37	31
Notes payable	78	68
Centre Lane Senior Secured Credit Facility
Current liabilities
Notes payable	4,716	4,860
Note payable – Centre Lane Senior Secured Credit Facility, net of discount – related party	$ 56,723	$ 25,101

XML

Consolidated Balance Sheets (Parenthetical) - $ / shares	Sep. 30, 2023	Dec. 31, 2022
Preferred stock, par or stated value (in dollars per share)	$ 0.01	$ 0.01
Preferred stock, authorized (in shares)	20,000,000	20,000,000
Preferred stock, issued (in shares)	0	0
Preferred stock, outstanding (in shares)	0	0
Common stock, par or stated value (in dollars per share)	$ 0.01	$ 0.01
Common stock, authorized (in shares)	324,000,000	324,000,000
Common stock, issued (in shares)	172,126,629	150,444,636
Common stock, outstanding (in shares)	171,301,454	149,619,461
Treasury stock (in shares)	825,175	825,175
10% Convertible Promissory Notes
Debt instrument, interest rate, percent	10.00%

XML

Consolidated Statements of Operations and Comprehensive Loss - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022
Revenue	$ 15,289,000	$ 5,244,000	$ 29,403,000	$ 14,420,000
Cost of revenue	11,927,000	3,098,000	22,059,000	7,726,000
Gross margin	3,362,000	2,146,000	7,344,000	6,694,000
General and administrative expenses	4,121,000	3,323,000	14,923,000	10,616,000
Impairment of goodwill and intangibles	16,259,000	0	16,259,000	0
Loss from operations	(17,018,000)	(1,177,000)	(23,838,000)	(3,922,000)
Financing (expense) income
Gain on forgiveness of PPP loan	0	0	0	1,137,000
Other income	34,000	18,000	415,000	58,000
Other interest expense	(8,000)	(15,000)	(18,000)	(10,000)
Total financing (expense)	(2,749,000)	(1,053,000)	(5,796,000)	(1,882,000)
Net loss before income taxes	(19,767,000)	(2,230,000)	(29,634,000)	(5,804,000)
Income tax provision	0	0	0	0
Net loss	(19,767,000)	(2,230,000)	(29,634,000)	(5,804,000)
Dividends
Preferred stock dividends	0	(1,000)	0	(3,000)
Net loss attributable to common shareholders	(19,767,000)	(2,231,000)	(29,634,000)	(5,807,000)
Foreign currency translation	57,000	37,000	190,000	54,000
Comprehensive loss	$ (19,710,000)	$ (2,194,000)	$ (29,444,000)	$ (5,753,000)
Numerator:
Basic (in dollars per share)	$ (0.12)	$ (0.01)	$ (0.18)	$ (0.04)
Diluted (in dollars per share)	$ (0.12)	$ (0.01)	$ (0.18)	$ (0.04)
Weighted average shares outstanding
Basic (in shares)	171,285,150	149,159,461	162,670,182	149,140,312
Diluted (in shares)	171,285,150	149,159,461	162,670,182	149,140,312
Centre Lane Senior Secured Credit Facility
Financing (expense) income
Interest expense	$ (2,769,000)	$ (1,050,000)	$ (6,176,000)	$ (3,050,000)
10% Convertible Promissory Notes
Financing (expense) income
Interest expense	$ (6,000)	$ (6,000)	$ (17,000)	$ (17,000)

XML

Consolidated Statements of Change in Shareholders' Deficit - USD ($)	Total	Preferred Stock	Common Stock	Treasury Stock	Additional Paid-in Capital	Accumulated Deficit	Accumulated Other Comprehensive Income (Loss)
Preferred stock, beginning balance (in shares) at Dec. 31, 2021		125,000
Common stock, beginning balance (in shares) at Dec. 31, 2021			149,810,383
Treasury stock, beginning balance (in shares) at Dec. 31, 2021				(825,175)
Beginning balance at Dec. 31, 2021	$ (6,724,000)	$ 1,000	$ 1,498,000	$ (220,000)	$ 98,129,000	$ (106,144,000)	$ 12,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net loss	(2,117,000)					(2,117,000)
Series E preferred stock dividend	(1,000)				(1,000)
Stock based compensation	29,000				29,000
Oceanside acquisition (in shares)			174,253
Oceanside acquisition	279,000		$ 2,000		277,000
Preferred stock, ending balance (in shares) at Mar. 31, 2022		125,000
Common stock, ending balance (in shares) at Mar. 31, 2022			149,984,636
Treasury stock, ending balance (in shares) at Mar. 31, 2022				(825,175)
Ending balance at Mar. 31, 2022	(8,534,000)	$ 1,000	$ 1,500,000	$ (220,000)	98,434,000	(108,261,000)	12,000
Preferred stock, beginning balance (in shares) at Dec. 31, 2021		125,000
Common stock, beginning balance (in shares) at Dec. 31, 2021			149,810,383
Treasury stock, beginning balance (in shares) at Dec. 31, 2021				(825,175)
Beginning balance at Dec. 31, 2021	(6,724,000)	$ 1,000	$ 1,498,000	$ (220,000)	98,129,000	(106,144,000)	12,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net loss	$ (5,804,000)
Oceanside acquisition (in shares)	174,253
Oceanside acquisition	$ 279,000
Preferred stock, ending balance (in shares) at Sep. 30, 2022		125,000
Common stock, ending balance (in shares) at Sep. 30, 2022	149,159,461		149,984,636
Treasury stock, ending balance (in shares) at Sep. 30, 2022	825,175			(825,175)
Ending balance at Sep. 30, 2022	$ (12,102,000)	$ 1,000	$ 1,500,000	$ (220,000)	98,500,000	(111,949,000)	66,000
Preferred stock, beginning balance (in shares) at Mar. 31, 2022		125,000
Common stock, beginning balance (in shares) at Mar. 31, 2022			149,984,636
Treasury stock, beginning balance (in shares) at Mar. 31, 2022				(825,175)
Beginning balance at Mar. 31, 2022	(8,534,000)	$ 1,000	$ 1,500,000	$ (220,000)	98,434,000	(108,261,000)	12,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net loss	(1,458,000)					(1,458,000)
Series E preferred stock dividend	(1,000)				(1,000)
Stock based compensation	30,000				30,000
Foreign currency translation, net	17,000						17,000
Preferred stock, ending balance (in shares) at Jun. 30, 2022		125,000
Common stock, ending balance (in shares) at Jun. 30, 2022			149,984,636
Treasury stock, ending balance (in shares) at Jun. 30, 2022				(825,175)
Ending balance at Jun. 30, 2022	(9,946,000)	$ 1,000	$ 1,500,000	$ (220,000)	98,463,000	(109,719,000)	29,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net loss	(2,230,000)					(2,230,000)
Series E preferred stock dividend	(1,000)				(1,000)
Stock based compensation	38,000	$ 0		$ 0	38,000
Foreign currency translation, net	$ 37,000						37,000
Preferred stock, ending balance (in shares) at Sep. 30, 2022		125,000
Common stock, ending balance (in shares) at Sep. 30, 2022	149,159,461		149,984,636
Treasury stock, ending balance (in shares) at Sep. 30, 2022	825,175			(825,175)
Ending balance at Sep. 30, 2022	$ (12,102,000)	$ 1,000	$ 1,500,000	$ (220,000)	98,500,000	(111,949,000)	66,000
Preferred stock, beginning balance (in shares) at Dec. 31, 2022	0
Common stock, beginning balance (in shares) at Dec. 31, 2022	149,619,461		150,444,636
Treasury stock, beginning balance (in shares) at Dec. 31, 2022	825,175			(825,175)
Beginning balance at Dec. 31, 2022	$ (14,071,000)		$ 1,504,000	$ (220,000)	98,797,000	(114,269,000)	117,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net loss	(3,796,000)					(3,796,000)
Common stock issued for services rendered (in shares)			190,000
Common stock issued for services rendered	31,000		$ 2,000		29,000
Stock based compensation	25,000				25,000
Foreign currency translation, net	14,000						14,000
Common stock, ending balance (in shares) at Mar. 31, 2023			150,634,636
Treasury stock, ending balance (in shares) at Mar. 31, 2023				(825,175)
Ending balance at Mar. 31, 2023	$ (17,797,000)		$ 1,506,000	$ (220,000)	98,851,000	(118,065,000)	131,000
Preferred stock, beginning balance (in shares) at Dec. 31, 2022	0
Common stock, beginning balance (in shares) at Dec. 31, 2022	149,619,461		150,444,636
Treasury stock, beginning balance (in shares) at Dec. 31, 2022	825,175			(825,175)
Beginning balance at Dec. 31, 2022	$ (14,071,000)		$ 1,504,000	$ (220,000)	98,797,000	(114,269,000)	117,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net loss	$ (29,634,000)
Common stock issued for services rendered (in shares)	190,000
Common stock issued for services rendered	$ 31,000
Shares issued to Centre Lane related to debt financing (in shares)	21,401,993
Common stock issue to Center Lane Partners	$ 1,926,000
Extinguishment of Centre Lane Credit Facility	$ 670,000
Common stock issued for options exercised (in shares)	90,000
Common stock issued for options exercised	$ 1,000
Preferred stock, ending balance (in shares) at Sep. 30, 2023	0
Common stock, ending balance (in shares) at Sep. 30, 2023	171,301,454		172,126,629
Treasury stock, ending balance (in shares) at Sep. 30, 2023	825,175			(825,175)
Ending balance at Sep. 30, 2023	$ (40,772,000)		$ 1,721,000	$ (220,000)	101,323,000	(143,903,000)	307,000
Common stock, beginning balance (in shares) at Mar. 31, 2023			150,634,636
Treasury stock, beginning balance (in shares) at Mar. 31, 2023				(825,175)
Beginning balance at Mar. 31, 2023	(17,797,000)		$ 1,506,000	$ (220,000)	98,851,000	(118,065,000)	131,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net loss	(6,071,000)					(6,071,000)
Shares issued to Centre Lane related to debt financing (in shares)			21,401,993
Common stock issue to Center Lane Partners	1,926,000		$ 214,000		1,712,000
Extinguishment of Centre Lane Credit Facility	670,000				670,000
Common stock issued for options exercised (in shares)			70,000
Common stock issued for options exercised	1,000		$ 1,000
Stock based compensation	33,000				33,000
Foreign currency translation, net	119,000						119,000
Common stock, ending balance (in shares) at Jun. 30, 2023			172,106,629
Treasury stock, ending balance (in shares) at Jun. 30, 2023				(825,175)
Ending balance at Jun. 30, 2023	(21,119,000)		$ 1,721,000	$ (220,000)	101,266,000	(124,136,000)	250,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net loss	$ (19,767,000)					(19,767,000)
Common stock issued for services rendered (in shares)	0
Common stock issued for services rendered	$ 0
Shares issued to Centre Lane related to debt financing (in shares)	0
Common stock issue to Center Lane Partners	$ 0
Common stock issued for options exercised (in shares)	20,000		20,000
Common stock issued for options exercised	$ 0
Stock based compensation	57,000				57,000
Foreign currency translation, net	$ 57,000						57,000
Preferred stock, ending balance (in shares) at Sep. 30, 2023	0
Common stock, ending balance (in shares) at Sep. 30, 2023	171,301,454		172,126,629
Treasury stock, ending balance (in shares) at Sep. 30, 2023	825,175			(825,175)
Ending balance at Sep. 30, 2023	$ (40,772,000)		$ 1,721,000	$ (220,000)	$ 101,323,000	$ (143,903,000)	$ 307,000

XML

Condensed Consolidated Statements of Cash Flows - USD ($)	9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022
Cash flows from operating activities:
Net loss	$ (29,634,000)	$ (5,804,000)
Adjustments to reconcile net loss to net cash used in operations:
Depreciation	84,000	24,000
Interest paid-in kind on Centre Lane Credit Facility	4,463,000	0
Amortization of operating lease right-of-use asset	44,000	0
Amortization of debt discount	1,438,000	923,000
Amortization of intangibles	1,943,000	1,173,000
Impairment of goodwill and intangibles	16,259,000	0
Stock based compensation	115,000	97,000
Stock compensation for Oceanside shares	0	117,000
Gain on forgiveness of PPP loan	0	(1,137,000)
Common stock issued for services rendered	31,000	0
Provision for bad debt	177,000	87,000
Changes in operating assets and liabilities:
Accounts receivable	(277,000)	(387,000)
Prepaid expenses and other current assets	573,000	423,000
Operating lease liability	(38,000)	0
Accounts payable and accrued expenses	(2,343,000)	(1,024,000)
Other liabilities	2,218,000	661,000
Deferred revenue	(942,000)	(166,000)
Net cash used in operating activities	(5,883,000)	(3,187,000)
Cash flows from investing activities:
Purchase of property and equipment	(14,000)	0
Net cash used in investing activities	(14,000)	0
Cash flows from financing activities:
Proceeds from stock option exercises	1,000	1,000
Preference dividend payments	0	(3,000)
Principal payments received for notes receivable	0	20,000
Proceeds from Centre Lane Senior Secured Credit Facility, related party	8,626,000	3,050,000
Repayment of principal on Centre Lane Credit Facility	(270,000)	0
Repayments of BMLLC debt	0	(250,000)
Net cash provided by financing activities	8,357,000	2,818,000
Effect of foreign exchange rates on cash	4,000	0
Net increase (decrease) in cash and cash equivalents	2,464,000	(369,000)
Cash and cash equivalents at the beginning of period	316,000	781,000
Cash and cash equivalents at end of period	2,780,000	412,000
Supplemental disclosure of cash flow information
Cash paid for interest	161,000	96,000
Non-cash investing and financing activities
Recognition of right-of-use asset and operating lease liability	0	380,000
Issuance of common shares to Oceanside to settle share liability	0	162,000
Issuance of common stock for Centre Lane debt financing	1,926,000	0
Issuance of debt to finance acquisition of Big Village Entities	19,874,000	0
Extinguishment of Centre Lane Credit Facility	670,000	0
Centre Lane Senior Secured Credit Facility
Changes in operating assets and liabilities:
Interest payable	0	1,820,000
10% Convertible Promissory Notes
Adjustments to reconcile net loss to net cash used in operations:
Amortization of debt discount	10,000	10,000
Changes in operating assets and liabilities:
Interest payable	$ 6,000	$ 6,000

XML

Consolidated Statements of Cash Flows (Parenthetical)	Sep. 30, 2023	Aug. 15, 2020	Nov. 30, 2018
Short-Term Debt [Line Items]
Debt Instrument, Interest Rate, Stated Percentage		1.50%
10% Convertible Promissory Notes
Short-Term Debt [Line Items]
Debt Instrument, Interest Rate, Stated Percentage	10.00%		10.00%

XML

DESCRIPTION OF BUSINESS AND DEVELOPMENTS

9 Months Ended

Sep. 30, 2023

Organization, Consolidation and Presentation of Financial Statements [Abstract]

DESCRIPTION OF BUSINESS AND DEVELOPMENTS

DESCRIPTION OF BUSINESS AND DEVELOPMENTS

Organization and Nature of Operations

Bright Mountain Media, Inc. (the “Company,” “Bright Mountain” or “we”) is a holding company with an end-to-end digital media and advertising services platform that efficiently connect brands with targeted consumer demographics. We focus on digital publishing, advertising technology, consumer insights, creative and media services.

Digital Publishing

Our digital publishing division focuses on developing content that attracts an audience and monetizes that audience through advertising. The current portfolio of owned and operated websites is focused on moms, parenting, families, and more broadly, women. The portfolio consists of popular websites including Mom.com, Cafemom.com, LittleThings.com, and MamasLatinas.com. This demographic is highly sought after by brands and their advertising agencies. We use internal and external technologies to constantly improve the effectiveness and efficiency of the content we create. Our publishing division monetizes its audiences through both direct and programmatic advertising sales.

Advertising Technology

Our advertising technology division focuses on delivering targeted ads to audiences on owned and operated sites as well as third-party publishers in a cost-effective manner through the deployment of proprietary technologies. By developing our own proprietary technology stack, we are able to pass along efficiencies to both the demand and supply side of the ecosystem. Our goal is to enable and support a streamlined, end-to-end advertising model that addresses both demand (buy side) and publisher supply (sell side) programmatic sales and delivery of digital advertisements using an array of audience targeting tools and advertising formats (display, audio, video, CTV, in-app). Programmatic advertising relies on artificial intelligence powered software programs that leverage data and proprietary algorithms to match the optimal selection of an ad with a bid price offered by advertisers.

Consumer Insights

Our consumer insights division focuses on providing primary and secondary research, competitive intelligence, and expert insight to address customer's strategic issues. We offer dynamic and innovative research that provide clients with a holistic view on their consumer, along with where and when to reach them. Our cutting-edge approach combines advanced data analytics, artificial intelligence, and comprehensive market research to uncover actionable insights that drive informed decision-making.

Creative Services

Our creative division turns data into award-winning campaigns. We are uniquely able to leverage insights teams along with highly strategic media planning and buying teams to help brands get their advertising in the right place, and drive business results. Our goal is to combine data-driven decisions with creative services that’s fueled by a deep understanding of modern culture.

Media Services

Our media services focus on advertisers and agencies by providing access to premium inventory, leveraging data to optimize programmatic campaigns. The goal is that our clients can tap into the most sought-after advertising spaces across various platforms that work best for them. Our data-driven approach ensures that every ad placement is not only well-targeted but also continuously optimized for maximum efficiency and ROI. Our commitment to combining premium inventory access with data-driven programmatic campaign optimization makes us an indispensable partner in the success of our clients' advertising and marketing endeavors.

The Company generates revenue as follows:

•selling of advertisements placed on the Company’s owned and managed sites, as well as from advertisements placed on partner websites, for which the Company earns a share of the revenue;

•facilitating the real-time buying and selling of advertisements at scale between networks of buyers, known as DSPs and sellers known as SSPs;

•serving advertisers and agencies by providing access to premium inventory and leveraging data to optimize programmatic campaigns, where revenue is derived from the planning and execution of creative and media marketing campaigns; and

•providing primary and secondary research, competitive intelligence and expert insight to address customer's strategic issues, where revenue is primarily derived from providing a single integrated service for research.

Reduction in Work Force

During the three and nine months ended September 30, 2023, the Company reduced its headcount by 16 and 36 employees, respectfully. There were no executive officers included in this reduction. As a result, the Company recognized a onetime severance cost of approximately $85,000 and $322,000, respectively during the three and nine months ended September 30, 2023.

XML

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

9 Months Ended

Sep. 30, 2023

Accounting Policies [Abstract]

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation and Basis of Presentation

The unaudited consolidated financial statements include the accounts of the Company and all its wholly owned subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation. The accompanying unaudited consolidated financial statements for the three and nine months ended September 30, 2023, and 2022 have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) and in accordance with rules and regulations of the U.S. Securities and Exchange Commission (“SEC”) regarding interim financial reporting. Accordingly, they do not include all the information and disclosures required by accounting principles generally accepted in the United States for complete consolidated financial statements. In the opinion of management, such unaudited consolidated financial statements include all adjustments (consisting of normal recurring accruals) necessary for the fair presentation of the consolidated financial position and the consolidated results of operations. The consolidated results of operations for periods presented are not necessarily indicative of the results to be expected for the full year or any future periods. The consolidated balance sheet information as of December 31, 2022, was derived from the audited consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022. The interim consolidated financial statements should be read in conjunction with that report.

Going Concern and Liquidity

Historically, the Company has incurred losses, which has resulted in an accumulated deficit of approximately $143.9 million as of September 30, 2023. Cash flows used in operating activities were $5.9 million and $3.2 million for the nine months ended September 30, 2023 and 2022, respectively. As of September 30, 2023, the Company had approximately a $8.6 million working capital deficit, inclusive of $2.8 million in cash and cash equivalents.

The Company’s ability to continue as a going concern is dependent on its ability to meet its liquidity needs through a combination of factors. The Company is currently exploring all strategic alternatives, including restructuring or refinancing its debts, seeking additional debt, such as borrowings under the Centre Lane Senior Secured Credit Agreement or raising equity capital. The ability to access the capital market is also dependent on the stock volume and market price of the Company's stock, which cannot be assured. Other measures include reducing or delaying certain business activities, reducing general and administrative expenses, including a reduction in headcount. The ultimate success of these plans is not guaranteed.

The Company's current cash and working capital, as of the filing of this Quarterly Report on Form 10-Q, is not expected to be sufficient to fund its anticipated level of operations over the next twelve months. As a result, such matters create a substantial doubt regarding the Company’s ability to meet its financial needs and continue as a going concern.

The accompanying unaudited consolidated financial statements are prepared on a going concern basis and do not include any adjustments that might result from uncertainty about the Company’s ability to continue as a going concern.

Cash and Cash Equivalents

The Company considers all highly liquid investments with a maturity of three months or less, when acquired, to be cash equivalents. The Company maintains its cash with various commercial banks in the U.S. and other foreign countries in which the Company operates.

As of September 30, 2023, the Company exceeded the federally insured limit of $250,000 for interest and non-interest-bearing accounts. As of December 31, 2022, the Company's interest and non-interest-bearing accounts were within the federally insured limit.

As of September 30, 2023, the Company had cash balances with a single financial institution in excess of the FDIC insured limit by amounts of $2.4 million.

As of September 30, 2023 and December 31, 2022, the Company exceeded the insurance limit for one of its international bank accounts by $15,000 and $66,000.

Off-balance Sheet Arrangements

There are no off-balance sheet arrangements as of September 30, 2023 and December 31, 2022.

Transaction Cost

The Company incurred significant costs directly related to the Big Village Acquisition and are recorded as an expense on the income statement. See Note 13, Business Combinations, to these consolidated financial statements for further information.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make certain estimates, judgments and assumptions. We believe that the estimates, judgments and assumptions upon which we rely are reasonable based upon information available to us at the time that these estimates, judgments and assumptions are made. These estimates, judgments, and assumptions can affect the reported amounts of assets and liabilities as of the date of our unaudited consolidated financial statements as well as reported amounts of revenue and expenses during the periods presented. Our unaudited consolidated financial statements would be affected to the extent there are material differences between these estimates and actual results. In many cases, the accounting treatment of a particular transaction is specifically dictated by GAAP and does not require management’s judgment in its application. There are also areas in which management’s judgment in selecting any available alternative would not produce a materially different result.

Significant estimates included in the accompanying unaudited consolidated financial statements include, valuation of goodwill and intangible assets, allowance for doubtful accounts, estimates of amortization period for intangible assets, estimates of depreciation period for property and equipment, litigation reserves, the valuation of equity-based transactions, valuation of the Center Lane Senior Secured Facility carrying value regarding debt modification or extinguishment, and the valuation allowance on deferred tax assets.

Foreign Currency

We translate the financial statements of our foreign subsidiaries, which have a functional currency in the respective country’s local currency, to U.S. dollars using month-end exchange rates for assets and liabilities and actual exchange rates for revenue, costs and expenses on the date of the transaction. Translation gains and losses as a result of consolidation are included in accumulated other comprehensive income (loss). Transaction gains and losses are included within “general and administrative expense” on the consolidated statements of operations and comprehensive loss.

Concentrations of Credit Risk

Financial instruments that potentially subject us to concentration of credit risk consist principally of cash and cash equivalents and accounts receivable. We place our cash and cash equivalents with high credit-quality financial institutions. Such deposits may be in excess of federally insured limits. In addition, the Company maintains various bank accounts in Thailand and Israel, with some level of insurance. We perform periodic evaluations of the relative credit standing of financial institutions. Any loss incurred or a lack of access to such funds could have a significant adverse impact on the Company's financial condition, results of operations, and cash flows.

We perform credit evaluations of our customers’ financial condition and require no collateral from our customers. We maintain an allowance for doubtful accounts receivable based upon the expected collectability of accounts receivable balances.

The Company generates revenue as follows:

•selling of advertisements placed on the Company’s owned and managed sites, as well as from advertisements placed on partner websites, for which the Company earns a share of the revenue;

•facilitating the real-time buying and selling of advertisements at scale between networks of buyers, known as DSPs and sellers known as SSPs;

•serving advertisers and agencies by providing access to premium inventory and leveraging data to optimize programmatic campaigns, where revenue is derived from the planning and execution of creative and media marketing campaigns; and

•providing primary research and secondary research, competitive intelligence and expert insight to address customer's strategic issues, where revenue is primarily derived from providing a single integrated service for research.

The following table provides information about concentration that exceed 10% of revenue, accounts receivable and accounts payable for the period.

	Three Months Ended September 30,				Nine Months Ended September 30,
	2023		2022		2023		2022
Revenue Concentration
Customers exceeding 10% of revenue	2		2		1		1
% of overall revenue
Customer 1	14.8	%	30.9	%	13.5	%	33.4	%
Customer 2	14.3	%	10.8	%	0	%	0	%
Total % of revenue	29.1	%	41.7	%	13.5	%	33.4	%

	September 30, 2023		December 31, 2022
Accounts Receivable Concentration
Customers exceeding 10% of receivable	2		1
% of accounts receivable	34.7	%	43.5	%

	September 30, 2023		December 31, 2022
Accounts Payable Concentration
Vendors exceeding 10% of payable	0	%	2
% of accounts payable	0	%	21.8	%

Reclassification

During the year ended December 31, 2022, reclassification of certain accounts has been made to previously reported amounts to conform to their treatment to the current period. Specifically, the Company identified a reclassification of commissions from general and administrative expenses to cost of revenue on the consolidated statements of operations, reclassification between note receivable to prepaid expense and other current assets, website acquisition assets to intangible assets, as well as a reclassification between accrued expenses to other liabilities on the consolidated balance sheets. These reclassifications had no impact on the previously reported net loss for the three and nine months ended September 30, 2022.

Effective Accounting Pronouncements Adopted

In June 2016, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update (“ASU”) No. 2016-13 (amended by ASU 2019-10), Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, regarding the measurement of credit losses for certain financial instruments, which replaces the incurred loss model with a current expected credit loss (“CECL”) model. The CECL model is based on historical experience, adjusted for current conditions and reasonable and supportable forecasts. The Company was required to adopt the new guidance on January 1, 2023. The adoption of this standard did not have a material impact on our consolidated financial statements for the nine months ended September 30, 2023.

In October 2021, the FASB issued ASU No. 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers. The amendments in this update require that an entity (acquirer) recognize and measure contract assets and contract liabilities acquired in a business combination in accordance with Topic 606. At the acquisition date, an acquirer should account for the related revenue contracts in accordance with Topic 606 as if it had originated the contracts. For public business entities, the amendments in this update are effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The amendments in this update should be applied prospectively to business combinations occurring on or after the effective date of the amendments. Early adoption of the amendments is permitted, including adoption in an interim period. An entity that early adopts in an interim period should apply the amendments (1) retrospectively to all business combinations for which the acquisition date occurs on or after the beginning of the fiscal year that includes the interim period of early application and (2) prospectively to all business combinations that occur on or after the date of initial application. The adoption of this standard did not have a material impact on our consolidated financial statements for the nine months ended September 30, 2023.

Recent Accounting Pronouncements Not Yet Adopted

In August 2020, the FASB issued ASU No. 2020-06, Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40). This ASU simplifies the accounting for certain financial instruments with characteristics of liabilities and equity. The FASB reduced the number of accounting models for convertible debt and convertible preferred stock instruments and made certain disclosure amendments to improve the information provided to users. The new standard is effective January 1, 2024 (early adoption is permitted, but not earlier than January 1, 2021). The Company is currently evaluating the impact this guidance will have on the Company’s consolidated financial statements.

XML

ACCOUNTS RECEIVABLE

9 Months Ended

Sep. 30, 2023

Receivables [Abstract]

ACCOUNTS RECEIVABLE

ACCOUNTS RECEIVABLE

Accounts receivable, net consisted of the following:

(in thousands)	September 30, 2023		December 31, 2022
Accounts receivable	$	14,430	$	3,447
Unbilled receivables (1)	2,239		724
	16,669		4,171
Less allowance for doubtful accounts	(508)		(586)
Accounts receivable, net	$	16,161	$	3,585

(1) - Unbilled receivables represent amounts for services rendered at the end of the period pending generation of invoice to the customer.

Bad debt expense (recoveries) was $204,000 and $(136,000) for the three months ended September 30, 2023, and 2022, respectively, and $177,000 and $87,000 for the nine months ended September 30, 2023, and 2022, respectively. These amounts are included in general and administrative expenses in the consolidated statements of operations and comprehensive loss.

XML

PREPAID COSTS AND OTHER ASSETS

9 Months Ended

Sep. 30, 2023

Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Abstract]

PREPAID COSTS AND OTHER ASSETS

PREPAID COSTS AND OTHER ASSETS

Prepaid expenses and other assets consisted of the following:

(in thousands)	September 30, 2023		December 31, 2022
Prepaid insurance	$	111	$	1
Prepaid consulting service agreements – Spartan (1)	—		285
Prepaid software	65		176
Deposits	187		137
Subscriptions	382		—
Other current assets	255		138
Total prepaid costs and other assets	1,000		737
Less: other assets, non-current	(187)		(137)
Prepaid expenses and other current assets	$	813	$	600

(1) Spartan Capital Securities, LLC ("Spartan Capital") is a broker-dealer that has assisted the Company with a range of services including capital raising activities, M&A advisory, and consulting services. The Company has a 5 years agreement with Spartan Capital commencing October 2018 for the provision of such services. During the years ended December 31, 2018 to December 31, 2020, a series of payments were made under the terms of this agreement, resulting in amounts being capitalized and amortized over the remaining life of the agreement. These amounts were fully amortized by September 30, 2023.

XML

PROPERTY AND EQUIPMENT

9 Months Ended

Sep. 30, 2023

Property, Plant and Equipment [Abstract]

PROPERTY AND EQUIPMENT

PROPERTY AND EQUIPMENT

Property and equipment consisted of the following:

(in thousands)	Estimated Useful Life (Years)	September 30, 2023		December 31, 2022
Furniture and fixtures	3-5	$	8	$	49
Computer equipment	3	126		340
Computer software	5	2,229		—
		2,363		389
Less: accumulated depreciation		(2,187)		(349)
Property and equipment, net		$	176	$	40

Depreciation and amortization expense for the three months ended September 30, 2023, and 2022 was $38,000 and $12,000, respectively, and $84,000 and $24,000 for the nine months ended and September 30, 2023, and 2022, respectively.

The amounts are included in general and administrative expenses in the consolidated statements of operations and comprehensive loss.

XML

INTANGIBLES ASSETS, NET

9 Months Ended

Sep. 30, 2023

Goodwill and Intangible Assets Disclosure [Abstract]

INTANGIBLES ASSETS, NET

INTANGIBLES ASSETS, NET

Website acquisitions, net consisted of the following:

(in thousands)	September 30, 2023		December 31, 2022
Website acquisition assets	$	1,124	$	1,124
Less: accumulated amortization	(1,123)		(1,122)
Website acquisition assets, net	$	1	$	2

Other intangible assets, net consisted of the following:

	As of September 30, 2023							As of December 31, 2022
(in thousands)	Useful Life (Years)	Gross Carrying Amount		Accumulated Amortization		Net Carrying Amount		Gross Carrying Amount		Accumulated Amortization		Net Carrying Amount
Trade name	2 - 10	$	8,381	$	(2,854)	$	5,527	$	2,759	$	(1,617)	$	1,142
IP/technology	10	5,821		(2,067)		3,754		1,983		(899)		1,084
Customer relationships	5 - 10	13,380		(6,473)		6,907		6,680		(4,419)		2,261
Non-compete agreements	3 - 5	402		(402)		—		402		(381)		21
Total		$	27,984	$	(11,796)	$	16,188	$	11,824	$	(7,316)	$	4,508

The Company performed an impairment assessment at September 30, 2023 and recorded an impairment loss of $2.5 million, for the three and nine months ended September 30, 2023, there was no impairment loss recorded for the same period in 2022, impairment loss is included in the below table:

(in thousands)	Accumulated Amortization		Impairment Loss		Amortization		Accumulated Amortization
	December 31, 2022		Nine Months Ended September 30, 2023				September 30, 2023
Trade name	$	1,617	$	608	$	629	$	2,854
IP/technology	899		887		281		2,067
Customer relationships	4,419		1,029		1,025		6,473
Non-compete agreements	381		13		8		402
Total	$	7,316	$	2,537	$	1,943	$	11,796

During the nine months ended September 30, 2023, the Company acquired intangible assets through the acquisition of the Big Village Entities as follows:

(in thousands)	Useful Life (Years)	Amount
Trade name	7 to 10	$	5,622
Developed technology	10	3,838
Customer relationships	7 to 10	6,700
Total		$	16,160

For further details on the Big Village Acquisition, see Note 13, Business Combinations to the consolidated financial statements.

(in thousands)	September 30, 2023		December 31, 2022
Website	$	1	$	2
Other intangibles	16,188		4,508
Total intangible, net	$	16,189	$	4,510

Amortization expense for the three months ended September 30, 2023 and 2022 was approximately $829,000 and $387,000, respectively, and $1.9 million and $1.2 million for the nine months ended and September 30, 2023, and 2022, respectively.

Amortization expense related to both the website acquisition costs and the intangible assets and is included in general and administrative expense in the statements of operations and comprehensive loss.

As of September 30, 2023, expected remaining amortization expense of intangible assets and website acquisition by fiscal year is as follows:

(in thousands)
Remainder of 2023	$	547
2024	2,187
2025	1,978
2026	1,771
2027	1,771
Thereafter	7,935
Total expected amortization expense	$	16,189

XML

GOODWILL

9 Months Ended

Sep. 30, 2023

Goodwill and Intangible Assets Disclosure [Abstract]

GOODWILL

GOODWILL

The following table represents the allocation of goodwill as of September 30, 2023, and December 31, 2022:

(in thousands)	Owned & Operated		Ad Exchange		Other		Total
December 31, 2022	$	9,725	$	9,920	$	—	$	19,645
Addition	—		—		2,425		2,425
Impairment	$	(7,767)	$	(5,954)	$	—	(13,721)
September 30, 2023	$	1,958	$	3,966	$	2,425	$	8,349

Goodwill acquired as part of the Big Village Acquisition totals $2.4 million, and represents the value of unidentifiable intangible assets including future technology, new customer relationships and workforce. See Note 13, Business Combinations.

Goodwill is tested for impairment at least annually and if triggering events are noted prior to the annual assessment. Impairment is deemed to occur when the carrying value of the goodwill associated with the reporting unit exceeds the implied value of the goodwill associated with the reporting unit.

At September 30, 2023, an impairment assessment was performed on goodwill for Ad Exchange and Owned and Operating reporting units. The assessment used a qualitative assessment which includes consideration of the economic, industry and market conditions in addition to the overall financial performance of the Company and these assets. Our qualitative assessment concluded that it is more likely than not that the estimated fair value of the reporting unit is less than the carrying value, hence, we performed a quantitative analysis.

In a quantitative test, the fair value of a reporting unit is determined based on a discounted cash flow analysis and further analyzed using other methods of valuation. A discounted cash flow analysis requires us to make various assumptions, including assumptions about future cash flows, growth rates and discount rates. The assumptions about future cash flows and growth rates are based on our long-term projections. Assumptions used in our impairment testing are consistent with our internal forecasts and operating plans. Our discount rate is based on a market participant debt structure and cost of capital. If the fair value of the reporting unit exceeds its carrying amount, there is no impairment. To the extent the carrying amount exceeds its fair value, an impairment charge of the reporting unit’s goodwill would be necessary.

Our quantitative analysis showed that the implied fair value of our goodwill is less than its carrying value which resulted in an impairment charge of approximately $13.7 million.

XML

ACCOUNTS PAYABLE AND ACCRUED EXPENSES

9 Months Ended

Sep. 30, 2023

Payables and Accruals [Abstract]

ACCOUNTS PAYABLE AND ACCURED EXPENSES

ACCOUNTS PAYABLE AND ACCRUED EXPENSES

Accounts payable and accrued expenses consisted of the following:

(in thousands)	September 30, 2023		December 31, 2022
Accounts payable	$	10,409	$	8,585
Accrued wages, commissions and bonus	283		380
Publisher cost	1,332		559
Professional fees	801		677
Subcontractor	1,461		—
Other	89		116
Total accounts payable and accrued expenses	$	14,375	$	10,317

XML

OTHER CURRENT LIABILITIES

9 Months Ended

Sep. 30, 2023

Other Liabilities Disclosure [Abstract]

OTHER CURRENT LIABILITIES

OTHER CURRENT LIABILITIES

Other current liabilities consisted of the following:

(in thousands)	September 30, 2023		December 31, 2022
Current portion of long term lease	$	48	$	38
Dividend payable	692		692
Project advance expense (1)	3,051		—
Litigation reserves	1,270		1,107
Other current liabilities	—		1
Total other current liabilities	5,061		1,838
Less: other liabilities, non-current	(364)		(494)
Other current liabilities	$	4,697	$	1,344

(1) Represents amount advanced by customers to cover third party expenses specifically related to their project, these expenses are offset against the advance and are not part of the Company's income statement.

XML

CENTRE LANE SENIOR SECURED CREDIT FACILITY

9 Months Ended

Sep. 30, 2023

Debt Disclosure [Abstract]

CENTRE LANE SENIOR SECURED CREDIT FACILITY

CENTRE LANE SENIOR SECURED CREDIT FACILITY

Effective June 1, 2020, the Company entered into a membership interest purchase agreement to acquire 100% of Wild Sky Media, a subsidiary (the “Purchase Agreement”). To finance this acquisition, the Company obtained a first lien senior secured credit facility from Centre Lane Partners Master Credit Fund II, L.P. (“Centre Lane Partners”) in the amount of $16.5 million, comprising of $15.0 million of initial indebtedness, repayment of Wild Sky’s existing accounts receivable factoring facility of approximately $900,000 and approximately $500,000 of expenses.

On April 4, 2023, the Company entered into a commitment letter (the “Commitment Letter”) with Centre Lane Partners, pursuant to which they would provide financing in the form of a senior secured credit facility for the acquisition of the Big Village Entities.

On April 20, 2023, the Company and its subsidiaries entered into the Seventeenth Amendment to the Credit Agreement (the “Seventeenth Amendment”) with Centre Lane Partners. The Credit Agreement was amended, as provided in the Seventeenth Amendment, to provide for an additional term loan amount of $26.3 million to, among other things, finance the Acquisition. This term loan, which was provided by BV Agency, LLC, matures on April 20, 2026 and was issued at a discount of 5% or $1.3 million. Interest of 15% payable under the note is payable-in-kind in lieu of cash payment up to April 30, 2024, then 5% payable quarterly in cash and 10% payable-in-kind in lieu of cash payment until maturity of April 20, 2026.

As part of the Seventeenth Amendment, the Company is required to pay an amendment fee of 2% of the principal amount of the existing First Out and Last Out Terms Loans, totaling $706,000, additionally, an exit fee of $18,000 of the loan to finance the Big Village Acquisition. The outstanding principal on these at April 20, 2023 was $31.0 million and $4.3 million, respectively. These fees total $724,000 and are due and payable at maturity. Additionally, the maturity dates were extended to April 20, 2026.

Also, in connection with the Seventeenth Amendment, on April 20, 2023, the Company issued 21,401,993 shares of common stock of the Company to BV Agency, LLC, an entity beneficially owned by Centre Lane Partners. The shares valued $1.9 million, based on a per share price of $0.09, which was the closing price of the Company’s common stock at close of market on April 19, 2023. The issuance of the shares of common stock were not registered under the Securities Act of 1933, as amended (“Securities Act”), in accordance with Section 4(a)(2) of the Securities Act as a transaction by an issuer not involving a public offering. As of September 30, 2023, BV Agency, LLC and Centre Lane Partners own approximately 12.4% and 8.8% of the Company’s outstanding common stock, respectively.

On July 28, 2023, the Company and its subsidiaries entered into the Nineteenth Amendment to the Credit Agreement (the “Nineteenth Amendment”) with Centre Lane Partners. The Credit Agreement was amended, as provided in the Nineteenth Amendment, to provide for an additional term loan amount of $2.0 million to, among other things, finance the

integration and further growth of the Company post-Acquisition. This term loan is part of the last in first out loan and matures on June 28, 2024 .

Including the Nineteenth Amendment, Centre Lane Partners subsequently loaned the Company an additional $38.0 million to provide liquidity to fund operations beginning in April 2021 (as amended, the “Centre Lane Senior Secured Credit Facility”). This Centre Lane Senior Secured Credit Facility has been determined to qualify as a related party transaction as shares were issued to Centre Lane Partners as part of the transaction. A related party is a party that can exercise significant influence over the Company in making financial and/or operating decisions.

The original note issued under the Centre Lane Senior Secured Credit Facility initially bore interest at a rate of 6.0% per annum, with payments of 2.5% of outstanding principal beginning on June 30, 2023. The interest rate was increased to 10.0% pursuant to the first amendment to the Centre Lane Senior Secured Credit Facility and interest payable under the note is payable-in-kind (“PIK Interest”) in lieu of cash payment.

Commencing with the ninth amendment, the interest rate was increased to 12% on all subsequent draws with 8% payable quarterly in cash and 4% payable-in-kind in lieu of cash payment. These draws are known as the “last in first out loans”, totaling $6.8 million inclusive of exit fees at September 30, 2023, due and payable on April 20, 2026, excluding the Nineteenth Amendment which is due and payable on June 28, 2024.

In connection with the Nineteenth Amendment, adjustments were made to the interest rate for outstanding loans with the exception of the draw under the Seventeenth Amendment as follows:

•The interest rate per annum changed to 7.0% plus the Secured Overnight Financing Rate ("SOFR"). At September 30, 2023, the SOFR was 5.37%, overall interest on these facilities was 12.37% at September 30, 2023;

•The cash pay rate for the last in first out loan was changed to the SOFR plus 3.0%, at September 30, 2023, the rate was 8.37%;

•Effective July 1, 2024, the first in last out loan PIK Rate will be per annum rate of 7.0% and SOFR plus 5.0%.

There is no prepayment penalty associated with this Centre Lane Senior Secured Credit Facility. However, partial or full prepayments of the Centre Lane Senior Secured Credit Facility would be required in the event of certain future capital raises.

Optional Prepayment

The Company may, at any time, voluntarily prepay, in whole or in part, a minimum of $250,000 of the outstanding principal of the loans, plus any accrued but unpaid interest on the aggregate principal amount of the loans being prepaid.

Repayment of Loans

The Company is required to repay in cash to Centre Lane Partners (i) commencing with the fiscal quarter ending on June 30, 2023, in consecutive quarterly installments to be paid on the last day of each fiscal quarter of the Company, an amount equal to 2.5% of the outstanding aggregate principal amount of the original principal plus draws advanced by amendments 2 through 8 along with accrued and unpaid interest (after giving effect to capitalized PIK Interest) and (ii) on the maturity date all outstanding obligations (including, without limitation, all accrued and unpaid principal and interest on the principal amounts of the Loans (including any accrued but uncapitalized PIK Interest)) of the loan parties that are due and payable on such date. The outstanding amount for these draws at September 30, 2023 is $33.1 million, inclusive of interest paid in kind.

On June 30, 2023, the Company and its subsidiaries entered into its Eighteenth Amendment with Centre Lane Partners regarding installment payment which were due on June 30, 2023, and paid in equal monthly installments on July 3, 2023, August 7, 2023 and September 5, 2023, respectively.

In connection with the Nineteenth Amendment, quarterly installments equal to 2.5% of the outstanding aggregate principal are due on the first in last out loan commencing March 31, 2024.

Payment on the principal on the first in last out loan balance during the three and nine months ended September 30, 2023 was $270,000, there was no payment made during the same period for 2022.

During the three and nine months ended September 30, 2023, the Company paid approximately $124,000 and $285,000, respectively, toward outstanding interest payable. Interest for the three and nine months ended September 30, 2022 was $55,000 and $96,000, respectively.

Fees

Under the terms of the Centre Lane Senior Secured Credit Facility, the Company is also required to pay Centre Lane Partners a non-refundable annual administration fee equal to $35,000 for agency services provided under the Credit Agreement. The Credit Agreement provides that this fee shall be in all respects fully earned, due and paid-in-kind by the Company on the effective date (“Effective Date”) of the Credit Agreement and on each anniversary of the Effective Date during the term of this agreement by adding and capitalizing the full amount of such fee to the outstanding principal balance of the loans. The accumulated administrative fee since inception of the facility is $140,000 and is included in outstanding principal. The administrative fee charged during the nine months ended September 30, 2023 and 2022 was $35,000 and $35,000, respectively.

The below table summarizes the loan balances and accrued interest for the periods ended September 30, 2023, and December 31, 2022:

(in thousands)	September 30, 2023		December 31, 2022
Note payable – Centre Lane Senior Secured Credit Facility – related party (current portion)	$	4,716	$	4,860
Note payable – Centre Lane Senior Secured Credit Facility – net of discount, related party	56,723		25,101
Net principal	61,439		29,961
Add: debt discount	6,597		3,148
Outstanding principal	$	68,036	$	33,109

The below table summarizes the movement in the outstanding principal for the periods ended September 30, 2023, and December 31, 2022:

(in thousands)	September 30, 2023		December 31, 2022
Opening balance	$	33,109	$	26,334
Add:
Draws	29,816		3,050
Exit and other fees	918		621
Interest capitalized	4,463		3,104
	35,197		6,775
Less: Payment	(270)		—
Outstanding principal	$	68,036	$	33,109

Amendments to Centre Lane Senior Secured Credit Facility

Commencing April 2021, the Company and certain of its subsidiaries entered into various amendments to the Credit Agreement between itself and Centre Lane Partners. The Company and its subsidiaries are parties to a credit agreement between itself and Centre Lane Partners as Administrative Agent and Collateral Agent. The Credit Agreement was

amended to provide for additional loans used for working capital. In addition, and as part of the transaction, there are exit fees (the "Exit Fees"), which will be added and capitalized to the principal amount of the original loan. As of September 30, 2023, there were eighteen amendments to the Credit Agreement.

Consistent with FASB ASC Topic 470 Debt, (“ASC 470”), the Company is required to perform an analysis of the change in each amendment to determine whether the change is a modification or an extinguishment of debt. Under a modification, no gain or loss is recorded, and a new effective interest rate is established based on the carrying value of the debt and revised cash flow. If the debt is extinguished, the old debt is derecognized and the new debt is recorded as fair value, which becomes the new carrying value. A gain or loss is recorded for the difference between the net carrying value or the original debt and the fair value of the new debt. Interest expense is recorded based on the effective interest rate of the new debt. A debt is considered extinguished if the present value of the new cash flows under the term of the new debt is at least 10% different from the present value of the remaining cash flows under the terms of the old debt.

In connection with the Seventeenth Amendment, the Company determined that the change was an extinguishment consistent with ASC 470, Debt, the old debt of $35.5 million was derecognized and the new debt of $62.7 million was recognized at estimated fair value. A gain on extinguishment was recognized against additional paid in capital of $670,000, as Centre Lane Partners is a related party.

On June 30, 2023, the Company and its subsidiaries entered into its Eighteenth Amendment with Centre Lane Partners regarding installment payment due on June 30, 2023, to be paid in equal monthly installments on July 3, 2023, August 7, 2023 and September 5, 2023, respectively. There was no impact on principal or interest and no fees incurred by the Company for this amendment.

The below table summarizes the amendments to the Credit Agreement that impacted principal, interest and fees that were executed by the Company since the inception of the facility to September 30, 2023, (in thousands, except for share data):

Number	Date	Draw $’000		Repayment Date	Interest Rate (PIK) (D)		Interest Rate (Cash)		Agency Fee		Exit Fee (A)		Common Stock Issued	Accounting Impact
1	04/26/21	$	—	April 20, 2026	12.37	%	—		$	—	$	—	150,000	Extinguishment	B
2	05/26/21	1,500		April 20, 2026	12.37	%	—		—		750		3,000,000	Modification	F
3	08/12/21	500		April 20, 2026	12.37	%	—		—		250		2,000,000	Modification	F
4	08/31/21	1,100		April 20, 2026	12.37	%	—		—		550		—	Modification	F
5	10/08/21	725		April 20, 2026	12.37	%	—		—		363		—	Extinguishment	F
6	11/05/21	800		April 20, 2026	12.37	%	—		—		800		7,500,000	Modification	F
7	12/23/21	500		April 20, 2026	12.37	%	—		70		500		—	Modification	F
		$	5,125						$	70	$	3,213	12,650,000
8	01/26/22	350		April 20, 2026	12.37	%	—		—		350		—	Modification
9	02/11/22	250		April 20, 2026	4.00	%	8.37	%	—		13		—	Modification	F
10	03/11/22	300		April 20, 2026	4.00	%	8.37	%	—		15		—	Modification	F
11	03/25/22	500		April 20, 2026	4.00	%	8.37	%	—		25		—	Modification	F
12	04/15/22	450		April 20, 2026	4.00	%	8.37	%	—		23		—	Modification	F
13	05/10/22	500		April 20, 2026	4.00	%	8.37	%	35		25		—	Modification	F
14	06/10/22	350		April 20, 2026	4.00	%	8.37	%	—		18		—	Modification	F
15	07/08/22	350		April 20, 2026	4.00	%	8.37	%	—		18		—	Modification	F
		$	3,050						$	35	$	487	—
16	02/10/23	1,500		April 20, 2026	4.00	%	8.37	%	—		75		—	Modification	F
17	04/20/23	26,316		April 20, 2026	15.00	%	—	%	35		708		21,401,993	Extinguishment	C
19	07/28/23	2,000		June 28, 2024	4.00	%	8.37	%	—		$	100	—	Modification	F
		$	37,991						$	140	$	4,583	34,051,993

(A)	Added and capitalized to the principal amount of the original loan and the original loan terms apply.
(B)	The Centre Lane Senior Secured Credit Facility was amended to permit the Company to raise up to $6.0 million of total cash proceeds from the sale of its preferred stock prior to December 31, 2021, without having to make a mandatory prepayment of the loans. Additionally, the Company may issue up to $800,000 in dividends from the previous limit of $500,000 per annum.
(C)	15% PIK until April 20, 2024, then 5% cash and 10% PIK thereafter.
(D)	New rates in effect in connection with amendment nineteen, Amendment 1 through 8 PIK rate was 10%
(E)	New rates in effect in connection with amendment nineteen, Amendment 9 through 16 cash rate was 8%
(F)	Last In First Out Loans

Draws advanced by amendments 2 through 8 totaling $5.5 million and exit fees totaling $3.6 million, were due for full repayment on February 28, 2022. Prior to this date, the loan agreement allowed the Company to waive the accrual of interest on these amounts. There was no repayment of these amounts, and as a result, on March 11, 2022, amendment 10 was executed, changing the repayment date of the outstanding principal and commencing interest accrual on the exit fees.

All amounts advanced for amendments 9 through 16 were due on June 30, 2023 along with accrued and unpaid interest, however, the maturity date was changed to April 20, 2026 with amendment 17. The outstanding amount at September 30, 2023 is $6.8 million, inclusive of interest paid in kind.

As of September 30, 2023 and December 31, 2022, of the Centre Lane Senior Secured Credit Facility was $61.4 million and $30.0 million, respectively, net of unamortized debt discount of $6.6 million and $3.1 million, respectively. The discount is being amortized over the remaining life of the Centre Lane Senior Secured Credit facility using the effective interest method.

Interest expense for the three and nine months ended September 30, 2023, and 2022 consisted of the following:

	Three Months Ended				Nine Months Ended
(in thousands)	September 30, 2023		September 30, 2022		September 30, 2023		September 30, 2022
Interest expense	$	2,179	$	745	$	4,748	$	2,137
Amortization	590		305		1,428		913
Total interest expense	$	2,769	$	1,050	$	6,176	$	3,050

10% CONVERTIBLE PROMISSORY NOTES

On November 30, 2018, the Company issued 10% convertible promissory notes ("Convertible Notes") in the amount of $80,000 to the Chairman of the Board, a related party. The Convertible Notes are unsecured and mature five years from issuance and are convertible at the option of the holder into shares of common stock at any time prior to maturity at a conversion price of $0.40 per share. A beneficial conversion feature exists on the date the Convertible Notes were issued whereby the fair value of the underlying common stock to which the Convertible Notes are convertible is in excess of the face value of the Convertible Notes of $80,000.

The principal balance of these Convertible Notes payable was $80,000 at September 30, 2023 and December 31, 2022. The total Convertible Notes payable was $78,000 and $68,000, net of discount of $2,000 and $12,000, at September 30, 2023 and December 31, 2022, respectively.

Interest expense for the Convertible Notes was $6,000 inclusive of interest of $2,000 and discount amortization of $4,000 for the three months ended September 30, 2023, and 2022. Interest expense for the Convertible Notes was $17,000 inclusive of interest of $7,000 and discount amortization of $10,000 for the nine months ended September 30, 2023 and 2022.

The outstanding principal and interest of the Convertible Notes is due and payable November 2023.

XML

OCEANSIDE SHARE EXCHANGE LOAN

9 Months Ended

Sep. 30, 2023

Oceanside Share Exchange Loan

OCEANSIDE SHARE EXCHANGE LOAN

OCEANSIDE SHARE EXCHANGE LOAN

On July 31, 2019, the Company executed a Share Exchange Agreement and Plan of Merger (the “Oceanside Merger Agreement”) with Slutzky & Winshman Ltd., an Israeli company (“Oceanside”) and the shareholders of Oceanside (the “Oceanside Shareholders”).

The merger closed on July 31, 2019, and the Company acquired all of the outstanding shares of Oceanside. Pursuant to the terms of the Oceanside Merger Agreement, the Company issued 12,513,227 shares valued at $20.0 million to owners and employees of Oceanside and contingent consideration of $750,000 paid through the delivery of unsecured, interest free, one and two-year promissory notes (the “Closing Note(s)”).

On August 15, 2020, the Company did not make payment on the one-year Closing Note and thereby defaulted on its obligation and the two-year Closing Note accelerated to become payable as of August 15, 2020. Upon default, the Closing Notes accrue interest at a 1.5% per month rate, or 18% annual rate.

On September 6, 2022, the Company’s Board of Directors (the "Board") approved a settlement with the Oceanside Shareholders providing for payment of $650,000 payable over a 50-month period which commenced January 2023. The amount unpaid as of September 30, 2023 was $520,000, which includes current portion of $156,000 and long term portion of $364,000. The amount is included in other liabilities on the consolidated balance sheets.

XML

10% CONVERTIBLE PROMISSORY NOTES

9 Months Ended

Sep. 30, 2023

Debt Disclosure [Abstract]

10% CONVERTIBLE PROMISSORY NOTES

CENTRE LANE SENIOR SECURED CREDIT FACILITY

Effective June 1, 2020, the Company entered into a membership interest purchase agreement to acquire 100% of Wild Sky Media, a subsidiary (the “Purchase Agreement”). To finance this acquisition, the Company obtained a first lien senior secured credit facility from Centre Lane Partners Master Credit Fund II, L.P. (“Centre Lane Partners”) in the amount of $16.5 million, comprising of $15.0 million of initial indebtedness, repayment of Wild Sky’s existing accounts receivable factoring facility of approximately $900,000 and approximately $500,000 of expenses.

On April 4, 2023, the Company entered into a commitment letter (the “Commitment Letter”) with Centre Lane Partners, pursuant to which they would provide financing in the form of a senior secured credit facility for the acquisition of the Big Village Entities.

On April 20, 2023, the Company and its subsidiaries entered into the Seventeenth Amendment to the Credit Agreement (the “Seventeenth Amendment”) with Centre Lane Partners. The Credit Agreement was amended, as provided in the Seventeenth Amendment, to provide for an additional term loan amount of $26.3 million to, among other things, finance the Acquisition. This term loan, which was provided by BV Agency, LLC, matures on April 20, 2026 and was issued at a discount of 5% or $1.3 million. Interest of 15% payable under the note is payable-in-kind in lieu of cash payment up to April 30, 2024, then 5% payable quarterly in cash and 10% payable-in-kind in lieu of cash payment until maturity of April 20, 2026.

As part of the Seventeenth Amendment, the Company is required to pay an amendment fee of 2% of the principal amount of the existing First Out and Last Out Terms Loans, totaling $706,000, additionally, an exit fee of $18,000 of the loan to finance the Big Village Acquisition. The outstanding principal on these at April 20, 2023 was $31.0 million and $4.3 million, respectively. These fees total $724,000 and are due and payable at maturity. Additionally, the maturity dates were extended to April 20, 2026.

Also, in connection with the Seventeenth Amendment, on April 20, 2023, the Company issued 21,401,993 shares of common stock of the Company to BV Agency, LLC, an entity beneficially owned by Centre Lane Partners. The shares valued $1.9 million, based on a per share price of $0.09, which was the closing price of the Company’s common stock at close of market on April 19, 2023. The issuance of the shares of common stock were not registered under the Securities Act of 1933, as amended (“Securities Act”), in accordance with Section 4(a)(2) of the Securities Act as a transaction by an issuer not involving a public offering. As of September 30, 2023, BV Agency, LLC and Centre Lane Partners own approximately 12.4% and 8.8% of the Company’s outstanding common stock, respectively.

On July 28, 2023, the Company and its subsidiaries entered into the Nineteenth Amendment to the Credit Agreement (the “Nineteenth Amendment”) with Centre Lane Partners. The Credit Agreement was amended, as provided in the Nineteenth Amendment, to provide for an additional term loan amount of $2.0 million to, among other things, finance the

integration and further growth of the Company post-Acquisition. This term loan is part of the last in first out loan and matures on June 28, 2024 .

Including the Nineteenth Amendment, Centre Lane Partners subsequently loaned the Company an additional $38.0 million to provide liquidity to fund operations beginning in April 2021 (as amended, the “Centre Lane Senior Secured Credit Facility”). This Centre Lane Senior Secured Credit Facility has been determined to qualify as a related party transaction as shares were issued to Centre Lane Partners as part of the transaction. A related party is a party that can exercise significant influence over the Company in making financial and/or operating decisions.

The original note issued under the Centre Lane Senior Secured Credit Facility initially bore interest at a rate of 6.0% per annum, with payments of 2.5% of outstanding principal beginning on June 30, 2023. The interest rate was increased to 10.0% pursuant to the first amendment to the Centre Lane Senior Secured Credit Facility and interest payable under the note is payable-in-kind (“PIK Interest”) in lieu of cash payment.

Commencing with the ninth amendment, the interest rate was increased to 12% on all subsequent draws with 8% payable quarterly in cash and 4% payable-in-kind in lieu of cash payment. These draws are known as the “last in first out loans”, totaling $6.8 million inclusive of exit fees at September 30, 2023, due and payable on April 20, 2026, excluding the Nineteenth Amendment which is due and payable on June 28, 2024.

In connection with the Nineteenth Amendment, adjustments were made to the interest rate for outstanding loans with the exception of the draw under the Seventeenth Amendment as follows:

•The interest rate per annum changed to 7.0% plus the Secured Overnight Financing Rate ("SOFR"). At September 30, 2023, the SOFR was 5.37%, overall interest on these facilities was 12.37% at September 30, 2023;

•The cash pay rate for the last in first out loan was changed to the SOFR plus 3.0%, at September 30, 2023, the rate was 8.37%;

•Effective July 1, 2024, the first in last out loan PIK Rate will be per annum rate of 7.0% and SOFR plus 5.0%.

There is no prepayment penalty associated with this Centre Lane Senior Secured Credit Facility. However, partial or full prepayments of the Centre Lane Senior Secured Credit Facility would be required in the event of certain future capital raises.

Optional Prepayment

The Company may, at any time, voluntarily prepay, in whole or in part, a minimum of $250,000 of the outstanding principal of the loans, plus any accrued but unpaid interest on the aggregate principal amount of the loans being prepaid.

Repayment of Loans

The Company is required to repay in cash to Centre Lane Partners (i) commencing with the fiscal quarter ending on June 30, 2023, in consecutive quarterly installments to be paid on the last day of each fiscal quarter of the Company, an amount equal to 2.5% of the outstanding aggregate principal amount of the original principal plus draws advanced by amendments 2 through 8 along with accrued and unpaid interest (after giving effect to capitalized PIK Interest) and (ii) on the maturity date all outstanding obligations (including, without limitation, all accrued and unpaid principal and interest on the principal amounts of the Loans (including any accrued but uncapitalized PIK Interest)) of the loan parties that are due and payable on such date. The outstanding amount for these draws at September 30, 2023 is $33.1 million, inclusive of interest paid in kind.

On June 30, 2023, the Company and its subsidiaries entered into its Eighteenth Amendment with Centre Lane Partners regarding installment payment which were due on June 30, 2023, and paid in equal monthly installments on July 3, 2023, August 7, 2023 and September 5, 2023, respectively.

In connection with the Nineteenth Amendment, quarterly installments equal to 2.5% of the outstanding aggregate principal are due on the first in last out loan commencing March 31, 2024.

Payment on the principal on the first in last out loan balance during the three and nine months ended September 30, 2023 was $270,000, there was no payment made during the same period for 2022.

During the three and nine months ended September 30, 2023, the Company paid approximately $124,000 and $285,000, respectively, toward outstanding interest payable. Interest for the three and nine months ended September 30, 2022 was $55,000 and $96,000, respectively.

Fees

Under the terms of the Centre Lane Senior Secured Credit Facility, the Company is also required to pay Centre Lane Partners a non-refundable annual administration fee equal to $35,000 for agency services provided under the Credit Agreement. The Credit Agreement provides that this fee shall be in all respects fully earned, due and paid-in-kind by the Company on the effective date (“Effective Date”) of the Credit Agreement and on each anniversary of the Effective Date during the term of this agreement by adding and capitalizing the full amount of such fee to the outstanding principal balance of the loans. The accumulated administrative fee since inception of the facility is $140,000 and is included in outstanding principal. The administrative fee charged during the nine months ended September 30, 2023 and 2022 was $35,000 and $35,000, respectively.

The below table summarizes the loan balances and accrued interest for the periods ended September 30, 2023, and December 31, 2022:

(in thousands)	September 30, 2023		December 31, 2022
Note payable – Centre Lane Senior Secured Credit Facility – related party (current portion)	$	4,716	$	4,860
Note payable – Centre Lane Senior Secured Credit Facility – net of discount, related party	56,723		25,101
Net principal	61,439		29,961
Add: debt discount	6,597		3,148
Outstanding principal	$	68,036	$	33,109

The below table summarizes the movement in the outstanding principal for the periods ended September 30, 2023, and December 31, 2022:

(in thousands)	September 30, 2023		December 31, 2022
Opening balance	$	33,109	$	26,334
Add:
Draws	29,816		3,050
Exit and other fees	918		621
Interest capitalized	4,463		3,104
	35,197		6,775
Less: Payment	(270)		—
Outstanding principal	$	68,036	$	33,109

Amendments to Centre Lane Senior Secured Credit Facility

Commencing April 2021, the Company and certain of its subsidiaries entered into various amendments to the Credit Agreement between itself and Centre Lane Partners. The Company and its subsidiaries are parties to a credit agreement between itself and Centre Lane Partners as Administrative Agent and Collateral Agent. The Credit Agreement was

amended to provide for additional loans used for working capital. In addition, and as part of the transaction, there are exit fees (the "Exit Fees"), which will be added and capitalized to the principal amount of the original loan. As of September 30, 2023, there were eighteen amendments to the Credit Agreement.

Consistent with FASB ASC Topic 470 Debt, (“ASC 470”), the Company is required to perform an analysis of the change in each amendment to determine whether the change is a modification or an extinguishment of debt. Under a modification, no gain or loss is recorded, and a new effective interest rate is established based on the carrying value of the debt and revised cash flow. If the debt is extinguished, the old debt is derecognized and the new debt is recorded as fair value, which becomes the new carrying value. A gain or loss is recorded for the difference between the net carrying value or the original debt and the fair value of the new debt. Interest expense is recorded based on the effective interest rate of the new debt. A debt is considered extinguished if the present value of the new cash flows under the term of the new debt is at least 10% different from the present value of the remaining cash flows under the terms of the old debt.

In connection with the Seventeenth Amendment, the Company determined that the change was an extinguishment consistent with ASC 470, Debt, the old debt of $35.5 million was derecognized and the new debt of $62.7 million was recognized at estimated fair value. A gain on extinguishment was recognized against additional paid in capital of $670,000, as Centre Lane Partners is a related party.

On June 30, 2023, the Company and its subsidiaries entered into its Eighteenth Amendment with Centre Lane Partners regarding installment payment due on June 30, 2023, to be paid in equal monthly installments on July 3, 2023, August 7, 2023 and September 5, 2023, respectively. There was no impact on principal or interest and no fees incurred by the Company for this amendment.

The below table summarizes the amendments to the Credit Agreement that impacted principal, interest and fees that were executed by the Company since the inception of the facility to September 30, 2023, (in thousands, except for share data):

Number	Date	Draw $’000		Repayment Date	Interest Rate (PIK) (D)		Interest Rate (Cash)		Agency Fee		Exit Fee (A)		Common Stock Issued	Accounting Impact
1	04/26/21	$	—	April 20, 2026	12.37	%	—		$	—	$	—	150,000	Extinguishment	B
2	05/26/21	1,500		April 20, 2026	12.37	%	—		—		750		3,000,000	Modification	F
3	08/12/21	500		April 20, 2026	12.37	%	—		—		250		2,000,000	Modification	F
4	08/31/21	1,100		April 20, 2026	12.37	%	—		—		550		—	Modification	F
5	10/08/21	725		April 20, 2026	12.37	%	—		—		363		—	Extinguishment	F
6	11/05/21	800		April 20, 2026	12.37	%	—		—		800		7,500,000	Modification	F
7	12/23/21	500		April 20, 2026	12.37	%	—		70		500		—	Modification	F
		$	5,125						$	70	$	3,213	12,650,000
8	01/26/22	350		April 20, 2026	12.37	%	—		—		350		—	Modification
9	02/11/22	250		April 20, 2026	4.00	%	8.37	%	—		13		—	Modification	F
10	03/11/22	300		April 20, 2026	4.00	%	8.37	%	—		15		—	Modification	F
11	03/25/22	500		April 20, 2026	4.00	%	8.37	%	—		25		—	Modification	F
12	04/15/22	450		April 20, 2026	4.00	%	8.37	%	—		23		—	Modification	F
13	05/10/22	500		April 20, 2026	4.00	%	8.37	%	35		25		—	Modification	F
14	06/10/22	350		April 20, 2026	4.00	%	8.37	%	—		18		—	Modification	F
15	07/08/22	350		April 20, 2026	4.00	%	8.37	%	—		18		—	Modification	F
		$	3,050						$	35	$	487	—
16	02/10/23	1,500		April 20, 2026	4.00	%	8.37	%	—		75		—	Modification	F
17	04/20/23	26,316		April 20, 2026	15.00	%	—	%	35		708		21,401,993	Extinguishment	C
19	07/28/23	2,000		June 28, 2024	4.00	%	8.37	%	—		$	100	—	Modification	F
		$	37,991						$	140	$	4,583	34,051,993

(A)	Added and capitalized to the principal amount of the original loan and the original loan terms apply.
(B)	The Centre Lane Senior Secured Credit Facility was amended to permit the Company to raise up to $6.0 million of total cash proceeds from the sale of its preferred stock prior to December 31, 2021, without having to make a mandatory prepayment of the loans. Additionally, the Company may issue up to $800,000 in dividends from the previous limit of $500,000 per annum.
(C)	15% PIK until April 20, 2024, then 5% cash and 10% PIK thereafter.
(D)	New rates in effect in connection with amendment nineteen, Amendment 1 through 8 PIK rate was 10%
(E)	New rates in effect in connection with amendment nineteen, Amendment 9 through 16 cash rate was 8%
(F)	Last In First Out Loans

Draws advanced by amendments 2 through 8 totaling $5.5 million and exit fees totaling $3.6 million, were due for full repayment on February 28, 2022. Prior to this date, the loan agreement allowed the Company to waive the accrual of interest on these amounts. There was no repayment of these amounts, and as a result, on March 11, 2022, amendment 10 was executed, changing the repayment date of the outstanding principal and commencing interest accrual on the exit fees.

All amounts advanced for amendments 9 through 16 were due on June 30, 2023 along with accrued and unpaid interest, however, the maturity date was changed to April 20, 2026 with amendment 17. The outstanding amount at September 30, 2023 is $6.8 million, inclusive of interest paid in kind.

As of September 30, 2023 and December 31, 2022, of the Centre Lane Senior Secured Credit Facility was $61.4 million and $30.0 million, respectively, net of unamortized debt discount of $6.6 million and $3.1 million, respectively. The discount is being amortized over the remaining life of the Centre Lane Senior Secured Credit facility using the effective interest method.

Interest expense for the three and nine months ended September 30, 2023, and 2022 consisted of the following:

	Three Months Ended				Nine Months Ended
(in thousands)	September 30, 2023		September 30, 2022		September 30, 2023		September 30, 2022
Interest expense	$	2,179	$	745	$	4,748	$	2,137
Amortization	590		305		1,428		913
Total interest expense	$	2,769	$	1,050	$	6,176	$	3,050

10% CONVERTIBLE PROMISSORY NOTES

On November 30, 2018, the Company issued 10% convertible promissory notes ("Convertible Notes") in the amount of $80,000 to the Chairman of the Board, a related party. The Convertible Notes are unsecured and mature five years from issuance and are convertible at the option of the holder into shares of common stock at any time prior to maturity at a conversion price of $0.40 per share. A beneficial conversion feature exists on the date the Convertible Notes were issued whereby the fair value of the underlying common stock to which the Convertible Notes are convertible is in excess of the face value of the Convertible Notes of $80,000.

The principal balance of these Convertible Notes payable was $80,000 at September 30, 2023 and December 31, 2022. The total Convertible Notes payable was $78,000 and $68,000, net of discount of $2,000 and $12,000, at September 30, 2023 and December 31, 2022, respectively.

Interest expense for the Convertible Notes was $6,000 inclusive of interest of $2,000 and discount amortization of $4,000 for the three months ended September 30, 2023, and 2022. Interest expense for the Convertible Notes was $17,000 inclusive of interest of $7,000 and discount amortization of $10,000 for the nine months ended September 30, 2023 and 2022.

The outstanding principal and interest of the Convertible Notes is due and payable November 2023.

XML

BUSINESS COMBINATIONS

9 Months Ended

Sep. 30, 2023

Business Combination and Asset Acquisition [Abstract]

BUSINESS COMBINATIONS

BUSINESS COMBINATIONS

On April 20, 2023, the Company completed the Big Village Acquisition of two business units of Big Village Holding LLC for approximately $20.0 million, plus assumed liabilities, in an all-cash transaction funded by a senior secured credit facility.

As part of the Big Village Acquisition, the Company formed BV Insights, LLC ("Insights") and Big-Village Agency, LLC ("Agency") to incorporate the assets acquired in the transactions, additionally, letters of employment were extended to certain legacy employees of the Big Village Entities, resulting in a total of 203 employees accepting the offer of employment by the Company.

The purchase price has been allocated to the assets acquired and liabilities assumed based on their estimated fair value at the date of acquisition. The excess of the purchase price over the fair value of the net assets acquired was allocated to goodwill and intangibles. The goodwill of $2.4 million recognized was attributable to assembled workforce and strategic benefits that are expected to be achieved. Identified intangibles total $16.2 million inclusive of the below:

(in thousands)	Useful Life (Years)	Amount
Trade name	7 to 10	$	5,622
Developed technology	10	3,838
Customer relationships	7 to 10	6,700
		$	16,160

During the three months ended September 30, 2023, the company adjusted the fair value of the assets acquired, and liabilities assumed, resulting in an increase of $1.1 million in goodwill. Consistent with ASC, Business Combinations

(Topic 805), the fair values of assets acquired and liabilities assumed may change over the measurement period as additional information is received. The measurement period will end no later than one year from the acquisition date.

The following table summarizes the allocation of the purchase price based on the estimated fair value of the acquired assets and assumed liabilities at the date of the Big Village Acquisition and subsequent adjustment:

(in thousands)	As Previously Reported		Adjustment		Adjusted Balance
Purchase price consideration
Center Lane Senior Secured Credit Facility	$	19,874	$	—	$	19,874
Fair value of assets assumed
Accounts receivable	$	14,872	$	(2,395)	$	12,477
Intangibles	16,160		—		16,160
Goodwill	1,291		1,134		2,425
Prepaid and other assets	795		41		836
Property and equipment	216		(10)		206
	$	33,334	$	(1,230)	$	32,104
Fair value of liabilities assumed
Accounts payable and accrued expenses	$	7,271	$	(731)	6,540
Deferred revenue	4,754		(59)		4,695
Other current liabilities	1,435		(440)		995
	$	13,460	$	(1,230)	$	12,230
Total fair value of assets and liabilities assumed	$	19,874	$	—	$	19,874

We incurred costs related to the Big Village Acquisition of approximately $1.1 million during the nine months ended months ended September 30, 2023. Additionally, $2.8 million in cure claims was paid to accepted vendors on the closing date and $1.2 million was subsequently paid to employees representing bonus. Amounts for cure claims and bonuses are included above as part of assumed liability. All acquisition related costs were expensed as incurred and have been recorded in general and administrative expenses in our consolidated statements of operations and comprehensive loss.

XML

PAYCHECK PROTECTION PROGRAM

9 Months Ended

Sep. 30, 2023

Debt Disclosure [Abstract]

PAYCHECK PROTECTION PROGRAM

PAYCHECK PROTECTION PROGRAM

The Paycheck Protection Program (“PPP”) was established by the Coronavirus Aid, Relief, and Economic Security Act (the "CARES Act") and administered by the Small Business Administration (“SBA”). During 2021 to 2022, the Company and one of its subsidiaries, Wild Sky Media, entered into agreements to borrow funds under the PPP program. Under the terms of the CARES Act, PPP loan recipients could apply for and be granted forgiveness for all, or a portion of loans granted under the PPP.

Second Bright Mountain PPP Loan

On February 17, 2021, the Company entered into a promissory note of $296,000 with Regions Bank (the “Second Bright Mountain PPP Loan”) which had a two-year term and bears interest at a rate of 1.0% per annum. This was the second tranche available under the PPP program and was forgiven as of June 15, 2022, and the Company recorded a non-cash gain of $296,000 on the PPP forgiveness during the nine months ended months ended September 30, 2022.

Second Wild Sky PPP Loan

On March 23, 2021, Wild Sky entered into a promissory note of $842,000 with Holcomb Bank (the “Second Wild Sky PPP Loan”) which had a two-year term and bears interest at a rate of 1.0% per annum. This was the second tranche available under the PPP program and was forgiven as of March 23, 2022, and the Company recorded a non-cash gain of $842,000 on the PPP forgiveness during the nine months ended September 30, 2022.

XML

REVENUE RECOGNITION

9 Months Ended

Sep. 30, 2023

Revenue from Contract with Customer [Abstract]

REVENUE RECOGNITION

REVENUE RECOGNITION

The following table represents our revenue disaggregated by type:

	Three Months Ended				Nine Months Ended
(in thousands)	September 30, 2023		September 30, 2022		September 30, 2023		September 30, 2022
Revenue:
Digital publishing	$	1,037	$	2,513	$	3,442	$	6,500
Advertising technology	3,643		2,731		6,147		7,920
Consumer insights	8,015		—		14,898		—
Creative services	1,801		—		3,486		—
Media services	793		—		1,430		—
Total revenue	$	15,289	$	5,244	$	29,403	$	14,420

Geographic Information

Revenue by geographical region consists of the following:

	Three Months Ended				Nine Months Ended
(in thousands)	September 30, 2023		September 30, 2022		September 30, 2023		September 30, 2022
Revenue:
United States	$	15,289	$	4,902	$	29,366	$	13,375
Israel	—		342		37		1,045
Total revenue	$	15,289	$	5,244	$	29,403	$	14,420

Revenue by geography is generally based on the country of the Company’s contracting entity. Total United States revenue was approximately 100% and 93% of total revenue for the three months ended September 30, 2023 and 2022, respectively, and 100% and 93% for the nine months ended September 30, 2023 and 2022, respectively.

As of September 30, 2023, and December 31, 2022, approximately 100% of our long-lived assets were attributable to operations in the United States. Long-lived assets include websites and other intangibles assets that are utilized in overall revenue generation.

Deferred Revenue

The movement in deferred revenue during the nine months ended September 30, 2023 and the year ended December 31, 2022 comprised the following:

(in thousands)	September 30, 2023		December 31, 2022
Deferred revenue at start of the period	$	737	$	1,162
Amounts invoiced during the period	14,670		588
Business combination	4,695		—
Less: revenue recognized during the period	(15,613)		(1,013)
Deferred revenue at end of the period	$	4,489	$	737

XML

STOCK-BASED COMPENSATION

9 Months Ended

Sep. 30, 2023

Share-Based Payment Arrangement [Abstract]

STOCK BASED COMPENSATION

STOCK BASED COMPENSATION

On April 14, 2022, the Board and the Compensation Committee of the Board adopted and approved the 2022 Bright Mountain Media Stock Option Plan (the “Stock Option Plan”). The Stock Option Plan provides for the grant of awards to eligible employees, directors and consultants in the form of stock options. The purpose of the Stock Option Plan is to provide an incentive to attract and retain directors, officers, consultants, advisors and employees whose services are considered valuable, to encourage a sense of proprietorship and to stimulate an active interest of such persons into our development and financial success. The Stock Option Plan is the successor to the Company’s prior stock option plans (2011, 2013, 2015 and 2019 Plans) and accordingly no new grants will be made under the prior plans from and after the date of adoption of the Stock Option Plan. The Stock Option Plan has a term of 10 years and authorizes the issuance of up to 22,500,000 shares of the Company’s common stock. As of September 30, 2023, 11,355,640 shares were remaining under the Stock Option Plan for future issuance.

Options

As of September 30, 2023, options to purchase 11,144,360 shares of common stock were outstanding under the Stock Option Plan at a weighted average exercise price of $0.11 per share.

Compensation expense recorded in connection with the Stock Option Plan was $57,000 and $38,000 for the three months ended September 30, 2023 and 2022, respectively, with $115,000 and $97,000 for the nine months ended September 30, 2023 and 2022, respectively. These amounts have been recognized as a component of general and administrative expenses in the accompanying consolidated financial statements.

The following table presents the activity of the Company’s outstanding stock options of common stock for the nine months ended September 30, 2023:

Common Stock Options	Number of Options	Weighted Average Exercise Price		Weighted Average Remaining Contractual Term	Aggregate Intrinsic Value
Balance Outstanding, December 31, 2022	6,517,660	$	0.12	7.8	$	—
Granted	5,803,200	$	0.09	9.4	$	—
Exercised	(90,000)	$	0.01	—	$	—
Forfeited	(869,375)	$	0.02	—	$	—
Expired	(217,125)	$	0.07	—	—
Balance Outstanding, September 30, 2023	11,144,360	$	0.11	8.9	$	—
Exercisable at, September 30, 2023	1,811,522	$	0.30	6.4	$	—
Unvested at, September 30, 2023	9,332,838	$	0.08	9.4	$	—

As of September 30, 2023, there were total unrecognized compensation costs related to non-vested share-based compensation arrangements of $344,000 to be recognized through July 2027.

The following table provides the weighted average assumptions used in determining the fair value of the stock-based awards for the three months ended September 30, 2023 and 2022:

	September 30, 2023		September 30, 2022
Expected Term (years)	6.25		6.25
Expected volatility	489	%	96% - 104%
Risk -free interest rate	3.88	%	2.73% - 2.93%
Dividend yield	—	%	—	%
Expected forfeiture rate	—	%	—	%

During the nine months ended September 30, 2023 and 2022, options issued were 5,803,200 and 5,070,433, respectively.

XML

FAIR VALUE MEASUREMENTS

9 Months Ended

Sep. 30, 2023

Fair Value Disclosures [Abstract]

FAIR VALUE MEASUREMENTS

FAIR VALUE MEASUREMENTS

The fair value of the Company’s financial assets and liabilities reflects management’s estimate of amounts that the Company would have received in connection with the sale of the assets or paid in connection with the transfer of the liabilities in an orderly transaction between market participants at the measurement date. In connection with measuring the fair value of its assets and liabilities, the Company seeks to maximize the use of observable inputs (market data obtained from independent sources) and to minimize the use of unobservable inputs (internal assumptions about how market participants would price assets and liabilities).

The following fair value hierarchy is used to classify assets and liabilities based on the observable inputs and unobservable inputs used in order to value the assets and liabilities:

Level 1: Valuation is based on unadjusted quoted prices in active markets for identical assets and liabilities that are accessible at the reporting date. Because valuations are based on quoted prices that are readily and regularly available in an active market, valuation of these products does not entail a significant degree of judgment.

Level 2: Valuation is determined from pricing inputs that are other than quoted prices in active markets that are either directly or indirectly observable as of the reporting date. Observable inputs include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, and interest rates and yield curves that are observable at commonly quoted intervals.

Level 3: Valuation is based on inputs that are both significant to the fair value measurement and unobservable. Level 3 inputs include situations where there is little, if any, market activity for the financial instrument. The inputs into the determination of fair value generally require significant management judgment or estimation.

Fair Value Considerations

Financial instruments recognized in the consolidated balance sheets consist of cash, accounts receivable, other liabilities and accounts payable. The Company believes that the carrying value of its current financial instruments approximates their fair value due to the short-term nature of these instruments. The carrying value of the Centre Lane Senior Secured Credit Facility and the 10% Convertible Promissory Note approximates the fair value due to their nature and level of risk.

Assets Measured at Fair Value on a Nonrecurring Basis

The Company has certain non-financial assets that are measured at fair value on a non-recurring basis when there is an indicator of impairment, and they are recorded at fair value only when impairment is recognized. These assets include goodwill and intangible assets, net.

The below table shows the quantitative information for assets measured at fair value on a non-recurring basis:

($ in thousands)	Quantitative Information about Level 3 Fair Value Measurements
	Fair Value		Valuation Technique	Unobservable Input	Rate (Weighted Average Cost of Capital
Goodwill	$	8,349	Discounted cash flow	Discount rate	21.12%
Intangible assets, net	$	16,189	Discounted cash flow	Discount rate	21.12%

Goodwill and Intangibles Assets

At September 30, 2023, an impairment assessment was performed on goodwill and intangibles assets for Ad Exchange and Owned and Operating reporting units. We estimated the fair value of our reporting units utilizing an income approach (discounted cash flow method), which incorporated significant unobservable Level 3 inputs. The assessment indicated that the carrying value was in excess of its implied fair value, resulting in an impairment charge of $13.7 million and $2.5 million for goodwill and intangible assets, respectively.

XML

COMMITMENTS AND CONTINGENCIES

9 Months Ended

Sep. 30, 2023

Commitments and Contingencies Disclosure [Abstract]

COMMITMENTS AND CONTINGENCIES

COMMITMENTS AND CONTINGENCIES

Lease Agreements

The Company accounts for its operating lease under FASB ASC Topic 842, Leases (“ASC 842”), which requires lessees to recognize on the balance sheet at lease commencement, the lease assets and the related lease liabilities for the rights and obligations created by operating and finance leases with lease terms of more than 12 months.

The Company leases its corporate offices in Boca Raton, Florida under a long-term non-cancellable lease agreement that expired on October 31, 2022. On June 14, 2022, the Company signed a new agreement with lease term for five years beginning upon completion of improvements to the office space by the landlord, which was completed on September 12, 2022. The annual base rent is $100,000, with a provision for a 3% increase on each anniversary of the rent commencement date. The Company has the option to renew the Lease for one additional five-year term.

At September 30, 2023 the operating lease asset was $321,000 and is included under assets on the consolidated balance sheet.

At September 30, 2023, the operating lease liability was $317,000, including current portion of $48,000 and is included under liabilities on the consolidated balance sheet.

Over the lease term, the Company is required to amortize the operating lease asset and record interest expense on the lease liability created at lease commencement. Operating lease expense was approximately $39,000 and $120,000 for the three and nine months September 30, 2023, respectively, compared to $6,000 for the same period in 2022.

Rent expense prior to commencement of the lease was $3,000, net of landlord incentives and $95,000 for the three and nine months ended September 30, 2022, respectively, and is included in general and administrative expense in the statements of operations and comprehensive loss.

The Company’s non-lease components are primarily related to property maintenance and other operating services, which varies based on future outcomes and is recognized in rent expense when incurred and not included in the measurement of the lease liability.

As of September 30, 2023 and December 31, 2022, the right-of-use asset and lease liability for the operating lease are summarized as follows:

(in thousands)	September 30, 2023		December 31, 2022
Assets
Operating lease right-of-use asset	$	321	$	367
Liabilities
Operating lease liability, current	$	48	$	38
Operating lease liability, net of current portion	269		319
Total operating lease liability	$	317	$	357

Current portion of operating lease liability of $48,000 and $38,000 is included in other current liabilities on the balance sheets at September 30, 2023 and December 31, 2022, respectively.

Litigation

In accordance with applicable accounting guidance, the Company establishes an accrued liability for litigation and regulatory matters when those matters present loss contingencies that are both probable and estimable. In such cases, there may be exposure to loss in excess of any amounts accrued. When a loss contingency is not both probable and estimable, the Company does not establish an accrued liability. As a litigation or regulatory matter develops, the Company, in conjunction with any outside counsel handling the matter, evaluates on an ongoing basis whether such matter presents a loss contingency that is probable and estimable. If, at the time of evaluation, the loss contingency related to a litigation or regulatory matter is not both probable and estimable, the matter will continue to be monitored for further developments that would make such loss contingency both probable and estimable. When a loss contingency related to a litigation or regulatory matter is deemed to be both probable and estimable, the Company will establish an accrued liability with respect to such loss contingency and record a corresponding amount of litigation-related expense. The Company will then continue to monitor the matter for further developments that could affect the amount of any such accrued liability.

Ladenburg

On July 11, 2023, Ladenburg Thalmann & Co. Inc. (“Ladenburg”) filed an action against the Company for breach of contract in the United States District Court for the Southern District of Florida, Case No. 9:23-cv-81019-AMC. Ladenburg alleges that it entered into an Investment Banking Agreement (the “Agreement”) with the Company on September 1, 2020. According to Ladenburg, that Agreement provided that Ladenburg would be the exclusive investment advisor and banker for the Company. Ladenburg alleges that the Agreement entitles them to a fee for any financing transactions (debt financing or merger and acquisition transactions) that the Company engages in during the term of the contract. In April 2023, the Company informed Ladenburg of an impending Big Village Acquisition. Ladenburg now seeks $1.5 million, plus interest, costs and attorneys’ fees and expenses as a result of that acquisition and debt financing, claiming that it is entitled to a fee. The Company disputes the allegations and disputes that Ladenburg is entitled to receive any fee since it did not perform any work pertaining to such acquisition. The outcome of this matter is not determinable as of the date of issuance of these financial statements.

Other Litigation

Other litigation is defined as smaller claims or litigation that are neither individually nor collectively material. It does not include lawsuits that relate to collections.

The Company is party to various other legal proceedings that arise in the ordinary course of business, separate from normal course accounts receivable collections matters. Due to the inherent difficulty of predicting the outcome of these

litigations and other legal proceedings, the Company cannot predict the eventual outcome of these matters, and it is reasonably possible that some of them could be resolved unfavorably to the Company. As a result, it is possible that the Company’s results of operations or cash flows in a particular fiscal period could be materially affected by an unfavorable resolution of pending litigation or contingencies. The outcome is not determinable as of the issuance of these financial statements.

XML

STOCKHOLDERS’ DEFICIT

9 Months Ended

Sep. 30, 2023

Equity [Abstract]

STOCKHOLDERS' DEFICIT

SHAREHOLDERS’ DEFICIT

Preferred Stocks

The Company has authorized 20,000,000 shares of preferred stock with a par value of $0.01 (the “Preferred Stock”), issuable in such series and with such designations, rights and preferences as the Board may determine. The Company’s Board has previously designated five series of preferred stock, consisting of 10% Series A Convertible Preferred Stock (“Series A Stock”), 10% Series B Convertible Preferred Stock (“Series B Stock”), 10% Series C Convertible Preferred Stock (“Series C Stock”), 10% Series D Convertible Preferred Stock (“Series D Stock”) and 10% Series E Convertible Preferred Stock (“Series E Stock”) and 10% Series F Convertible Preferred Stock (“Series F Stock”).

The designations, rights and preferences of the Series F-1, Series F-2 and Series F-3 are identical, other than the dividend rate, liquidation preference and date of automatic conversion into shares of our common stock. The Series F-1 pays dividends at the rate of 12% per annum and automatically converts into shares of our common stock on April 10, 2022. The Series F-2 pays dividends at the rate of 6% per annum and automatically converts into shares of our common on July 27, 2022. The Series F-3 pays dividends at the rate of 10% per annum and automatically converts into shares of our common stock on August 30, 2022. The Series E pays dividends at the rate of 10% per annum and automatically converted into shares of our common stock on November 21, 2022.

Additional terms of the designations, rights and preferences of the Series F-1, Series F-2 and Series F-3 include:

•the shares have no voting rights, except as may be provided under Florida law;

•the shares pay cash dividends subject to the provisions of Florida law at the dividend rates set forth above, payable monthly in arrears;

•the shares are convertible at any time at the option of the holder into shares of our common stock on a 1:1 basis. The conversion ratio is proportionally adjusted in the event of stock splits, recapitalization or similar corporate events. Any shares not previously converted will automatically convert into shares of our common stock on the dates set forth above;

•the shares rank junior to the 10% Series A Convertible Preferred Stock and our 10% Series E Convertible Preferred Stock;

•in the event of a liquidation or winding up of the Company, the shares have a liquidation preference of $0.50 per share for the Series F-1, $0.50 per share for the Series F-2 and $0.40 per share for the Series F-3; and

•the shares are not redeemable by the Company.

Other designations, rights and preferences of each of series of preferred stock are identical, including:

•shares do not have voting rights, except as may be permitted under Florida law;

•are convertible into shares of our common stock at the holder’s option on a one for one basis;

•are entitled to a liquidation preference equal to a return of the capital invested; and

•each share will automatically convert into shares of common stock five years from the date of issuance or upon a change in control.

Both the voluntary and automatic conversion formulas are subject to proportional adjustment in the event of stock splits, stock dividends and similar corporate events.

There were no shares of preferred stock issued or outstanding at September 30, 2023, and December 31, 2022.

At September 30, 2023 and December 31, 2022, accrued unpaid preference dividend was $692,000 payable to the Company's Chairman, Mr. Kip Speyer, and is included under other liabilities in the consolidated balance sheet.

Common Stocks

Shares of Common Stock under the Stock Option Plan

On April 14, 2022, the Board and the Compensation Committee of the Board adopted and approved the 2022 Bright Mountain Media Stock Option Plan (the “Stock Option Plan”). The Stock Option Plan is a term of 10 years and authorizes the issuance of up to 22,500,000 shares of the Company’s common stock. As of September 30, 2023, 11,355,640 shares were remaining under the 2022 Plan for future issuance.

Issuance of Common Stock

During the three and nine months ended September 30, 2023, the Company issued shares of our common stock as follows:

(in thousands, except share data)	Three Months Ended			Nine Months Ended
	September 30, 2023			September 30, 2023
	Shares	Value		Shares	Value
Shares issued to Centre Lane related to debt financing	—	$	—	21,401,993	$	1,926
Common stock issued for options exercised	20,000	—		90,000	1
Common stock issued for services rendered	—	—		190,000	31
	20,000	$	—	21,681,993	$	1,958

During the nine months ended September 30, 2022, the Company issued a net 174,253 shares of our common stock for the following concepts:

(in thousands, except share data)	Shares	Value
Shares issued to Oceanside employees per the acquisition agreement valued at $1.60	174,253	$	279
Total	174,253	$	279

Treasury Stocks

During the year ended December 31, 2021, three shareholders relinquished their Bright Mountain common stock shares. A total of 825,175 shares were acquired with a value of $220,000. The shares are being held as Treasury Stock by the Company.

Warrants

At September 30, 2023, we had 25,582,729 common stock warrants outstanding to purchase shares of our common stock with an exercise price ranging between $0.65 and $1.00 per share. A summary of the Company’s warrants outstanding as of September 30, 2023, is presented below:

Warrants as of September 30, 2023 Exercise Price		Number Outstanding	Gross cash proceeds if exercised
$	0.65	5,134,413	$	3,337
$	0.75	15,456,008	$	11,592
$	1.00	4,992,308	$	4,992
		25,582,729	$	19,921

Approximately 10,415,587 common stock warrants expired during the nine months ended September 30, 2023.

On August 11, 2023, the Board approved certain amendments to warrants to purchase approximately 15.3 million shares of the Company’s common stock held by investors associated with Spartan Capital Securities, LLC and its affiliates. The Board also approved entering into a resale registration statement on Form S-1 to register the resale of the shares underlying the warrants. Management is still exploring timeline for Form S-1 and warrant amendments.

At December 31, 2022, we had 35,998,316 common stock warrants outstanding to purchase shares of our common stock with an exercise price ranging between $0.65 and $1.00 per share. A summary of the Company’s warrants outstanding as of December 31, 2022, is presented below:

Warrants as of December 31, 2022 Exercise Price		Number Outstanding	Gross cash proceeds if exercised
$	0.65	15,550,000	$	10,108
$	0.75	15,456,008	$	11,592
$	1.00	4,992,308	$	4,992
		35,998,316	$	26,692

XML

LOSS PER SHARE

9 Months Ended

Sep. 30, 2023

Earnings Per Share [Abstract]

LOSS PER SHARE

LOSS PER SHARE

As of September 30, 2023, and 2022, there were 172,126,629 and 149,984,636 shares of common stock issued, respectively, and 171,301,454 and 149,159,461 shares of common stock outstanding, respectively. Outstanding shares as of September 30, 2023, and 2022, have been adjusted to reflect 825,175 treasury shares.

Basic net loss per share is computed by dividing the net earnings attributable to common shareholders by the weighted average number of common shares outstanding during the period.

Diluted loss per share is computed by dividing net income attributable to common shareholders by the weighted average number of common shares outstanding, increased to include the number of additional common shares that would have been outstanding if the dilutive potential common shares had been issued. Conversion or exercise of the potential common shares is not reflected in diluted earnings per share unless the effect is dilutive. The dilutive effect, if any, of outstanding common share equivalents is reflected in diluted earnings per share by application of the treasury stock method, and if-converted method as applicable.

The following tables reconcile actual basic and diluted earnings per share for the three and nine months ended September 30, 2023, and 2022.

(in thousands, except per share data)	Three Months Ended				Nine Months Ended
	September 30, 2023		September 30, 2022		September 30, 2023		September 30, 2022
Loss per share:
Numerator:
Net loss	$	(19,767)	$	(2,230)	$	(29,634)	$	(5,804)
Preferred stock dividends	—		(1)		—		(3)
Net loss available to common shareholders	$	(19,767)	$	(2,231)	(29,634)		(5,807)
Denominator
Weighted-average common shares outstanding
Basic and diluted	171,285,150		149,159,461		162,670,182		149,140,312
Net loss per common share
Basic and diluted	$	(0.12)	$	(0.01)	$	(0.18)	$	(0.04)

The anti-dilutive securities excluded from the weighted-average shares used to calculate the diluted net loss per common share were as follows:

	As of September 30,
	2023	2022
Shares unvested and subject to exercise of stock options	11,144,360	5,975,660
Shares subject to warrants stock conversion	25,582,729	35,823,316
Shares subject to convertible preferred stock conversion	—	125,000
Shares subject to convertible notes stock conversion	200,000	200,000

XML

RELATED PARTIES

9 Months Ended

Sep. 30, 2023

Related Party Transactions [Abstract]

RELATED PARTIES

RELATED PARTIES

Centre Lane Partners

Centre Lane Partners, who sold the Wild Sky business to the Company in June 2020 has partnered and assisted the Company from a liquidity perspective during 2022 and through the nine months ended September 30, 2023.

Additionally, in connection with the Seventeenth Amendment, on September 30, 2023, the Company issued 21,401,993 shares of common stock of the Company to BV Agency, LLC, an entity beneficially owned by Centre Lane Partners.

This relationship has been determined to qualify as a related party, BV Agency, LLC and Centre Lane Partners own approximately 12.4% and 8.8% of the Company’s outstanding common stock, respectively.

A related party is a party that can exercise significant influence over the Company in making financial and/or operating decisions. Through September 30, 2023, the Company has entered into 19 amendments to the Credit Agreement between itself and Centre Lane Partners. See Note 10, Centre Lane Senior Secured Credit Facility for more information.

The total related party debt owed to Centre Lane Partners was $68.0 million and $33.1 million as of September 30, 2023 and December 31, 2022, respectively. See Note 10, Centre Lane Senior Secured Credit Facility, for more information.

Convertible Promissory Note

As discussed in Note 12, 10% Convertible Promissory Notes, the note payable to the Chairman of the Board amounted to $80,000 and $80,000 as of September 30, 2023, and December 31, 2022, respectively. See Note 12, 10% Convertible Promissory Notes for further discussion on these notes payable.

Preferred Stocks

During the three months ended September 30, 2023, and 2022, the Company paid cash dividends on the outstanding shares of the Company’s Series E and F Preferred Stock of $0 and $1,000, respectively, held by affiliates of the Company.

During the nine months ended September 30, 2023, and 2022, the Company paid cash dividends on the outstanding shares of the Company’s Series E and F Preferred Stock of $0 and $3,000, respectively, held by affiliates of the Company.

At September 30, 2023 and December 31, 2022, accrued unpaid preference dividend was $692,000. These amounts are payable to the Company's Chairman, Mr. Kip Speyer.

XML

INCOME TAXES

9 Months Ended

Sep. 30, 2023

Income Tax Disclosure [Abstract]

INCOME TAXES

INCOME TAXES

The Company recorded $0 tax provision for the three and nine months ended September 30, 2023, and 2022, due in large part to its expected tax losses for the period and maintaining a full valuation allowance against its net deferred tax assets.

At September 30, 2023 and December 31, 2022, the Company had no unrecognized tax benefits or accrued interest and penalties recorded. No interest and penalties were recognized during the three and nine months ended September 30, 2023, and 2022.

XML

SUBSEQUENT EVENTS

9 Months Ended

Sep. 30, 2023

Subsequent Events [Abstract]

SUBSEQUENT EVENTS

SUBSEQUENT EVENTS

Transition to Principal Financial Officer

On October 13, 2023, Bright Mountain Media, Inc. (the “Company”) announced that Miriam Martinez will be transitioning from the Chief Financial Officer of the Company to the principal financial officer of the Company, effective immediately (the “Effective Date”). Ms. Martinez will continue to serve as the Company’s principal financial officer for a period of 60 days following the Effective Date, followed by which Ms. Martinez will be taking a leave of absence from the Company.

Appointment of Chief Financial Officer

On October 18, 2023, the Company announced the appointment of Ethan Rudin to serve as the Chief Financial Officer of the Company, effective immediately.

XML

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies)

9 Months Ended

Sep. 30, 2023

Accounting Policies [Abstract]

Principles of Consolidation and Basis of Presentation

Principles of Consolidation and Basis of PresentationThe unaudited consolidated financial statements include the accounts of the Company and all its wholly owned subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation. The accompanying unaudited consolidated financial statements for the three and nine months ended September 30, 2023, and 2022 have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) and in accordance with rules and regulations of the U.S. Securities and Exchange Commission (“SEC”) regarding interim financial reporting. Accordingly, they do not include all the information and disclosures required by accounting principles generally accepted in the United States for complete consolidated financial statements. In the opinion of management, such unaudited consolidated financial statements include all adjustments (consisting of normal recurring accruals) necessary for the fair presentation of the consolidated financial position and the consolidated results of operations. The consolidated results of operations for periods presented are not necessarily indicative of the results to be expected for the full year or any future periods. The consolidated balance sheet information as of December 31, 2022, was derived from the audited consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022. The interim consolidated financial statements should be read in conjunction with that report.

Going Concern and Liquidity

Going Concern and Liquidity

Historically, the Company has incurred losses, which has resulted in an accumulated deficit of approximately $143.9 million as of September 30, 2023. Cash flows used in operating activities were $5.9 million and $3.2 million for the nine months ended September 30, 2023 and 2022, respectively. As of September 30, 2023, the Company had approximately a $8.6 million working capital deficit, inclusive of $2.8 million in cash and cash equivalents.

The Company’s ability to continue as a going concern is dependent on its ability to meet its liquidity needs through a combination of factors. The Company is currently exploring all strategic alternatives, including restructuring or refinancing its debts, seeking additional debt, such as borrowings under the Centre Lane Senior Secured Credit Agreement or raising equity capital. The ability to access the capital market is also dependent on the stock volume and market price of the Company's stock, which cannot be assured. Other measures include reducing or delaying certain business activities, reducing general and administrative expenses, including a reduction in headcount. The ultimate success of these plans is not guaranteed.

The Company's current cash and working capital, as of the filing of this Quarterly Report on Form 10-Q, is not expected to be sufficient to fund its anticipated level of operations over the next twelve months. As a result, such matters create a substantial doubt regarding the Company’s ability to meet its financial needs and continue as a going concern.

The accompanying unaudited consolidated financial statements are prepared on a going concern basis and do not include any adjustments that might result from uncertainty about the Company’s ability to continue as a going concern.

Cash and Cash Equivalents

Cash and Cash Equivalents

The Company considers all highly liquid investments with a maturity of three months or less, when acquired, to be cash equivalents. The Company maintains its cash with various commercial banks in the U.S. and other foreign countries in which the Company operates.

Off-balance Sheet Arrangements

Off-balance Sheet Arrangements

There are no off-balance sheet arrangements as of September 30, 2023 and December 31, 2022.

Transaction Cost

Transaction Cost

The Company incurred significant costs directly related to the Big Village Acquisition and are recorded as an expense on the income statement. See Note 13, Business Combinations, to these consolidated financial statements for further information.

Use of Estimates

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make certain estimates, judgments and assumptions. We believe that the estimates, judgments and assumptions upon which we rely are reasonable based upon information available to us at the time that these estimates, judgments and assumptions are made. These estimates, judgments, and assumptions can affect the reported amounts of assets and liabilities as of the date of our unaudited consolidated financial statements as well as reported amounts of revenue and expenses during the periods presented. Our unaudited consolidated financial statements would be affected to the extent there are material differences between these estimates and actual results. In many cases, the accounting treatment of a particular transaction is specifically dictated by GAAP and does not require management’s judgment in its application. There are also areas in which management’s judgment in selecting any available alternative would not produce a materially different result.

Significant estimates included in the accompanying unaudited consolidated financial statements include, valuation of goodwill and intangible assets, allowance for doubtful accounts, estimates of amortization period for intangible assets, estimates of depreciation period for property and equipment, litigation reserves, the valuation of equity-based transactions, valuation of the Center Lane Senior Secured Facility carrying value regarding debt modification or extinguishment, and the valuation allowance on deferred tax assets.

Foreign Currency

Foreign CurrencyWe translate the financial statements of our foreign subsidiaries, which have a functional currency in the respective country’s local currency, to U.S. dollars using month-end exchange rates for assets and liabilities and actual exchange rates for revenue, costs and expenses on the date of the transaction. Translation gains and losses as a result of consolidation are included in accumulated other comprehensive income (loss). Transaction gains and losses are included within “general and administrative expense” on the consolidated statements of operations and comprehensive loss.

Concentrations of Credit Risk

Concentrations of Credit Risk

Financial instruments that potentially subject us to concentration of credit risk consist principally of cash and cash equivalents and accounts receivable. We place our cash and cash equivalents with high credit-quality financial institutions. Such deposits may be in excess of federally insured limits. In addition, the Company maintains various bank accounts in Thailand and Israel, with some level of insurance. We perform periodic evaluations of the relative credit standing of financial institutions. Any loss incurred or a lack of access to such funds could have a significant adverse impact on the Company's financial condition, results of operations, and cash flows.

We perform credit evaluations of our customers’ financial condition and require no collateral from our customers. We maintain an allowance for doubtful accounts receivable based upon the expected collectability of accounts receivable balances.

The Company generates revenue as follows:

•selling of advertisements placed on the Company’s owned and managed sites, as well as from advertisements placed on partner websites, for which the Company earns a share of the revenue;

•facilitating the real-time buying and selling of advertisements at scale between networks of buyers, known as DSPs and sellers known as SSPs;

•serving advertisers and agencies by providing access to premium inventory and leveraging data to optimize programmatic campaigns, where revenue is derived from the planning and execution of creative and media marketing campaigns; and

•providing primary research and secondary research, competitive intelligence and expert insight to address customer's strategic issues, where revenue is primarily derived from providing a single integrated service for research.

Reclassification

Reclassification

During the year ended December 31, 2022, reclassification of certain accounts has been made to previously reported amounts to conform to their treatment to the current period. Specifically, the Company identified a reclassification of commissions from general and administrative expenses to cost of revenue on the consolidated statements of operations, reclassification between note receivable to prepaid expense and other current assets, website acquisition assets to intangible assets, as well as a reclassification between accrued expenses to other liabilities on the consolidated balance sheets. These reclassifications had no impact on the previously reported net loss for the three and nine months ended September 30, 2022.

Effective Accounting Pronouncements Adopted and Not Yet Adopted

Effective Accounting Pronouncements Adopted

In June 2016, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update (“ASU”) No. 2016-13 (amended by ASU 2019-10), Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, regarding the measurement of credit losses for certain financial instruments, which replaces the incurred loss model with a current expected credit loss (“CECL”) model. The CECL model is based on historical experience, adjusted for current conditions and reasonable and supportable forecasts. The Company was required to adopt the new guidance on January 1, 2023. The adoption of this standard did not have a material impact on our consolidated financial statements for the nine months ended September 30, 2023.

In October 2021, the FASB issued ASU No. 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers. The amendments in this update require that an entity (acquirer) recognize and measure contract assets and contract liabilities acquired in a business combination in accordance with Topic 606. At the acquisition date, an acquirer should account for the related revenue contracts in accordance with Topic 606 as if it had originated the contracts. For public business entities, the amendments in this update are effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The amendments in this update should be applied prospectively to business combinations occurring on or after the effective date of the amendments. Early adoption of the amendments is permitted, including adoption in an interim period. An entity that early adopts in an interim period should apply the amendments (1) retrospectively to all business combinations for which the acquisition date occurs on or after the beginning of the fiscal year that includes the interim period of early application and (2) prospectively to all business combinations that occur on or after the date of initial application. The adoption of this standard did not have a material impact on our consolidated financial statements for the nine months ended September 30, 2023.

Recent Accounting Pronouncements Not Yet Adopted

In August 2020, the FASB issued ASU No. 2020-06, Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40). This ASU simplifies the accounting for certain financial instruments with characteristics of liabilities and equity. The FASB reduced the number of accounting models for convertible debt and convertible preferred stock instruments and made certain disclosure amendments to improve the information provided to users. The new standard is effective January 1, 2024 (early adoption is permitted, but not earlier than January 1, 2021). The Company is currently evaluating the impact this guidance will have on the Company’s consolidated financial statements.

XML

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)

9 Months Ended

Sep. 30, 2023

Accounting Policies [Abstract]

SCHEDULE OF CONCENTRATION RISK

The following table provides information about concentration that exceed 10% of revenue, accounts receivable and accounts payable for the period.

	Three Months Ended September 30,				Nine Months Ended September 30,
	2023		2022		2023		2022
Revenue Concentration
Customers exceeding 10% of revenue	2		2		1		1
% of overall revenue
Customer 1	14.8	%	30.9	%	13.5	%	33.4	%
Customer 2	14.3	%	10.8	%	0	%	0	%
Total % of revenue	29.1	%	41.7	%	13.5	%	33.4	%

	September 30, 2023		December 31, 2022
Accounts Receivable Concentration
Customers exceeding 10% of receivable	2		1
% of accounts receivable	34.7	%	43.5	%

	September 30, 2023		December 31, 2022
Accounts Payable Concentration
Vendors exceeding 10% of payable	0	%	2
% of accounts payable	0	%	21.8	%

XML

ACCOUNTS RECEIVABLE (Tables)

9 Months Ended

Sep. 30, 2023

Receivables [Abstract]

SCHEDULE OF ACCOUNTS RECEIVABLE

Accounts receivable, net consisted of the following:

(in thousands)	September 30, 2023		December 31, 2022
Accounts receivable	$	14,430	$	3,447
Unbilled receivables (1)	2,239		724
	16,669		4,171
Less allowance for doubtful accounts	(508)		(586)
Accounts receivable, net	$	16,161	$	3,585

(1) - Unbilled receivables represent amounts for services rendered at the end of the period pending generation of invoice to the customer.

XML

PREPAID COSTS AND OTHER ASSETS (Tables)

9 Months Ended

Sep. 30, 2023

Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Abstract]

SCHEDULE OF PREPAID EXPENSES AND OTHER ASSETS

Prepaid expenses and other assets consisted of the following:

(in thousands)	September 30, 2023		December 31, 2022
Prepaid insurance	$	111	$	1
Prepaid consulting service agreements – Spartan (1)	—		285
Prepaid software	65		176
Deposits	187		137
Subscriptions	382		—
Other current assets	255		138
Total prepaid costs and other assets	1,000		737
Less: other assets, non-current	(187)		(137)
Prepaid expenses and other current assets	$	813	$	600

(1) Spartan Capital Securities, LLC ("Spartan Capital") is a broker-dealer that has assisted the Company with a range of services including capital raising activities, M&A advisory, and consulting services. The Company has a 5 years agreement with Spartan Capital commencing October 2018 for the provision of such services. During the years ended December 31, 2018 to December 31, 2020, a series of payments were made under the terms of this agreement, resulting in amounts being capitalized and amortized over the remaining life of the agreement. These amounts were fully amortized by September 30, 2023.

XML

PROPERTY AND EQUIPMENT (Tables)

9 Months Ended

Sep. 30, 2023

Property, Plant and Equipment [Abstract]

SCHEDULE OF PROPERTY AND EQUIPMENT

Property and equipment consisted of the following:

(in thousands)	Estimated Useful Life (Years)	September 30, 2023		December 31, 2022
Furniture and fixtures	3-5	$	8	$	49
Computer equipment	3	126		340
Computer software	5	2,229		—
		2,363		389
Less: accumulated depreciation		(2,187)		(349)
Property and equipment, net		$	176	$	40

XML

INTANGIBLES ASSETS, NET (Tables)

9 Months Ended

Sep. 30, 2023

Goodwill and Intangible Assets Disclosure [Abstract]

SCHEDULE OF WEBSITE ACQUISITIONS

Website acquisitions, net consisted of the following:

(in thousands)	September 30, 2023		December 31, 2022
Website acquisition assets	$	1,124	$	1,124
Less: accumulated amortization	(1,123)		(1,122)
Website acquisition assets, net	$	1	$	2

SCHEDULE OF INTANGIBLE ASSETS

Other intangible assets, net consisted of the following:

	As of September 30, 2023							As of December 31, 2022
(in thousands)	Useful Life (Years)	Gross Carrying Amount		Accumulated Amortization		Net Carrying Amount		Gross Carrying Amount		Accumulated Amortization		Net Carrying Amount
Trade name	2 - 10	$	8,381	$	(2,854)	$	5,527	$	2,759	$	(1,617)	$	1,142
IP/technology	10	5,821		(2,067)		3,754		1,983		(899)		1,084
Customer relationships	5 - 10	13,380		(6,473)		6,907		6,680		(4,419)		2,261
Non-compete agreements	3 - 5	402		(402)		—		402		(381)		21
Total		$	27,984	$	(11,796)	$	16,188	$	11,824	$	(7,316)	$	4,508

The Company performed an impairment assessment at September 30, 2023 and recorded an impairment loss of $2.5 million, for the three and nine months ended September 30, 2023, there was no impairment loss recorded for the same period in 2022, impairment loss is included in the below table:

(in thousands)	Accumulated Amortization		Impairment Loss		Amortization		Accumulated Amortization
	December 31, 2022		Nine Months Ended September 30, 2023				September 30, 2023
Trade name	$	1,617	$	608	$	629	$	2,854
IP/technology	899		887		281		2,067
Customer relationships	4,419		1,029		1,025		6,473
Non-compete agreements	381		13		8		402
Total	$	7,316	$	2,537	$	1,943	$	11,796

During the nine months ended September 30, 2023, the Company acquired intangible assets through the acquisition of the Big Village Entities as follows:

(in thousands)	Useful Life (Years)	Amount
Trade name	7 to 10	$	5,622
Developed technology	10	3,838
Customer relationships	7 to 10	6,700
Total		$	16,160

For further details on the Big Village Acquisition, see Note 13, Business Combinations to the consolidated financial statements.

(in thousands)	September 30, 2023		December 31, 2022
Website	$	1	$	2
Other intangibles	16,188		4,508
Total intangible, net	$	16,189	$	4,510

SCHEDULE OF FUTURE AMORTIZATION EXPENSE

As of September 30, 2023, expected remaining amortization expense of intangible assets and website acquisition by fiscal year is as follows:

(in thousands)
Remainder of 2023	$	547
2024	2,187
2025	1,978
2026	1,771
2027	1,771
Thereafter	7,935
Total expected amortization expense	$	16,189

XML

GOODWILL (Tables)

9 Months Ended

Sep. 30, 2023

Goodwill and Intangible Assets Disclosure [Abstract]

SCHEDULE OF GOODWILL

The following table represents the allocation of goodwill as of September 30, 2023, and December 31, 2022:

(in thousands)	Owned & Operated		Ad Exchange		Other		Total
December 31, 2022	$	9,725	$	9,920	$	—	$	19,645
Addition	—		—		2,425		2,425
Impairment	$	(7,767)	$	(5,954)	$	—	(13,721)
September 30, 2023	$	1,958	$	3,966	$	2,425	$	8,349

XML

ACCOUNTS PAYABLE AND ACCRUED EXPENSES (Tables)

9 Months Ended

Sep. 30, 2023

Payables and Accruals [Abstract]

SCHEDULE OF ACCOUNTS PAYABLE AND ACCRUED EXPENSES

Accounts payable and accrued expenses consisted of the following:

(in thousands)	September 30, 2023		December 31, 2022
Accounts payable	$	10,409	$	8,585
Accrued wages, commissions and bonus	283		380
Publisher cost	1,332		559
Professional fees	801		677
Subcontractor	1,461		—
Other	89		116
Total accounts payable and accrued expenses	$	14,375	$	10,317

XML

OTHER CURRENT LIABILITIES (Tables)

9 Months Ended

Sep. 30, 2023

Other Liabilities Disclosure [Abstract]

Other Current Liabilities

Other current liabilities consisted of the following:

(in thousands)	September 30, 2023		December 31, 2022
Current portion of long term lease	$	48	$	38
Dividend payable	692		692
Project advance expense (1)	3,051		—
Litigation reserves	1,270		1,107
Other current liabilities	—		1
Total other current liabilities	5,061		1,838
Less: other liabilities, non-current	(364)		(494)
Other current liabilities	$	4,697	$	1,344

(1) Represents amount advanced by customers to cover third party expenses specifically related to their project, these expenses are offset against the advance and are not part of the Company's income statement.

XML

CENTRE LANE SENIOR SECURED CREDIT FACILITY (Tables)

9 Months Ended

Sep. 30, 2023

Debt Disclosure [Abstract]

SCHEDULE OF LOAN BALANCES AND ACCRUED INTEREST

The below table summarizes the loan balances and accrued interest for the periods ended September 30, 2023, and December 31, 2022:

(in thousands)	September 30, 2023		December 31, 2022
Note payable – Centre Lane Senior Secured Credit Facility – related party (current portion)	$	4,716	$	4,860
Note payable – Centre Lane Senior Secured Credit Facility – net of discount, related party	56,723		25,101
Net principal	61,439		29,961
Add: debt discount	6,597		3,148
Outstanding principal	$	68,036	$	33,109

SCHEDULE OF LONG-TERM DEBT

The below table summarizes the movement in the outstanding principal for the periods ended September 30, 2023, and December 31, 2022:

(in thousands)	September 30, 2023		December 31, 2022
Opening balance	$	33,109	$	26,334
Add:
Draws	29,816		3,050
Exit and other fees	918		621
Interest capitalized	4,463		3,104
	35,197		6,775
Less: Payment	(270)		—
Outstanding principal	$	68,036	$	33,109

SCHEDULE OF LINE OF CREDIT FACILITIES

The below table summarizes the amendments to the Credit Agreement that impacted principal, interest and fees that were executed by the Company since the inception of the facility to September 30, 2023, (in thousands, except for share data):

Number	Date	Draw $’000		Repayment Date	Interest Rate (PIK) (D)		Interest Rate (Cash)		Agency Fee		Exit Fee (A)		Common Stock Issued	Accounting Impact
1	04/26/21	$	—	April 20, 2026	12.37	%	—		$	—	$	—	150,000	Extinguishment	B
2	05/26/21	1,500		April 20, 2026	12.37	%	—		—		750		3,000,000	Modification	F
3	08/12/21	500		April 20, 2026	12.37	%	—		—		250		2,000,000	Modification	F
4	08/31/21	1,100		April 20, 2026	12.37	%	—		—		550		—	Modification	F
5	10/08/21	725		April 20, 2026	12.37	%	—		—		363		—	Extinguishment	F
6	11/05/21	800		April 20, 2026	12.37	%	—		—		800		7,500,000	Modification	F
7	12/23/21	500		April 20, 2026	12.37	%	—		70		500		—	Modification	F
		$	5,125						$	70	$	3,213	12,650,000
8	01/26/22	350		April 20, 2026	12.37	%	—		—		350		—	Modification
9	02/11/22	250		April 20, 2026	4.00	%	8.37	%	—		13		—	Modification	F
10	03/11/22	300		April 20, 2026	4.00	%	8.37	%	—		15		—	Modification	F
11	03/25/22	500		April 20, 2026	4.00	%	8.37	%	—		25		—	Modification	F
12	04/15/22	450		April 20, 2026	4.00	%	8.37	%	—		23		—	Modification	F
13	05/10/22	500		April 20, 2026	4.00	%	8.37	%	35		25		—	Modification	F
14	06/10/22	350		April 20, 2026	4.00	%	8.37	%	—		18		—	Modification	F
15	07/08/22	350		April 20, 2026	4.00	%	8.37	%	—		18		—	Modification	F
		$	3,050						$	35	$	487	—
16	02/10/23	1,500		April 20, 2026	4.00	%	8.37	%	—		75		—	Modification	F
17	04/20/23	26,316		April 20, 2026	15.00	%	—	%	35		708		21,401,993	Extinguishment	C
19	07/28/23	2,000		June 28, 2024	4.00	%	8.37	%	—		$	100	—	Modification	F
		$	37,991						$	140	$	4,583	34,051,993

(A)	Added and capitalized to the principal amount of the original loan and the original loan terms apply.
(B)	The Centre Lane Senior Secured Credit Facility was amended to permit the Company to raise up to $6.0 million of total cash proceeds from the sale of its preferred stock prior to December 31, 2021, without having to make a mandatory prepayment of the loans. Additionally, the Company may issue up to $800,000 in dividends from the previous limit of $500,000 per annum.
(C)	15% PIK until April 20, 2024, then 5% cash and 10% PIK thereafter.
(D)	New rates in effect in connection with amendment nineteen, Amendment 1 through 8 PIK rate was 10%
(E)	New rates in effect in connection with amendment nineteen, Amendment 9 through 16 cash rate was 8%
(F)	Last In First Out Loans

SCHEDULE OF INTEREST EXPENSE

Interest expense for the three and nine months ended September 30, 2023, and 2022 consisted of the following:

	Three Months Ended				Nine Months Ended
(in thousands)	September 30, 2023		September 30, 2022		September 30, 2023		September 30, 2022
Interest expense	$	2,179	$	745	$	4,748	$	2,137
Amortization	590		305		1,428		913
Total interest expense	$	2,769	$	1,050	$	6,176	$	3,050

XML

BUSINESS COMBINATIONS (Tables)

9 Months Ended

Sep. 30, 2023

Business Combination and Asset Acquisition [Abstract]

Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination

Identified intangibles total $16.2 million inclusive of the below:

(in thousands)	Useful Life (Years)	Amount
Trade name	7 to 10	$	5,622
Developed technology	10	3,838
Customer relationships	7 to 10	6,700
		$	16,160

Schedule of Recognized Identified Assets Acquired and Liabilities Assumed

The following table summarizes the allocation of the purchase price based on the estimated fair value of the acquired assets and assumed liabilities at the date of the Big Village Acquisition and subsequent adjustment:

(in thousands)	As Previously Reported		Adjustment		Adjusted Balance
Purchase price consideration
Center Lane Senior Secured Credit Facility	$	19,874	$	—	$	19,874
Fair value of assets assumed
Accounts receivable	$	14,872	$	(2,395)	$	12,477
Intangibles	16,160		—		16,160
Goodwill	1,291		1,134		2,425
Prepaid and other assets	795		41		836
Property and equipment	216		(10)		206
	$	33,334	$	(1,230)	$	32,104
Fair value of liabilities assumed
Accounts payable and accrued expenses	$	7,271	$	(731)	6,540
Deferred revenue	4,754		(59)		4,695
Other current liabilities	1,435		(440)		995
	$	13,460	$	(1,230)	$	12,230
Total fair value of assets and liabilities assumed	$	19,874	$	—	$	19,874

XML

REVENUE RECOGNITION (Tables)

9 Months Ended

Sep. 30, 2023

Revenue from Contract with Customer [Abstract]

SCHEDULE OF DISAGGREGATED REVENUE

The following table represents our revenue disaggregated by type:

	Three Months Ended				Nine Months Ended
(in thousands)	September 30, 2023		September 30, 2022		September 30, 2023		September 30, 2022
Revenue:
Digital publishing	$	1,037	$	2,513	$	3,442	$	6,500
Advertising technology	3,643		2,731		6,147		7,920
Consumer insights	8,015		—		14,898		—
Creative services	1,801		—		3,486		—
Media services	793		—		1,430		—
Total revenue	$	15,289	$	5,244	$	29,403	$	14,420

SCHEDULE OF REVENUE BY GEOGRAPHICAL REGION

Revenue by geographical region consists of the following:

	Three Months Ended				Nine Months Ended
(in thousands)	September 30, 2023		September 30, 2022		September 30, 2023		September 30, 2022
Revenue:
United States	$	15,289	$	4,902	$	29,366	$	13,375
Israel	—		342		37		1,045
Total revenue	$	15,289	$	5,244	$	29,403	$	14,420

SCHEDULE OF DEFERRED REVENUE

The movement in deferred revenue during the nine months ended September 30, 2023 and the year ended December 31, 2022 comprised the following:

(in thousands)	September 30, 2023		December 31, 2022
Deferred revenue at start of the period	$	737	$	1,162
Amounts invoiced during the period	14,670		588
Business combination	4,695		—
Less: revenue recognized during the period	(15,613)		(1,013)
Deferred revenue at end of the period	$	4,489	$	737

XML

STOCK-BASED COMPENSATION (Tables)

9 Months Ended

Sep. 30, 2023

Share-Based Payment Arrangement [Abstract]

SCHEDULE OF STOCK OPTIONS

The following table presents the activity of the Company’s outstanding stock options of common stock for the nine months ended September 30, 2023:

Common Stock Options	Number of Options	Weighted Average Exercise Price		Weighted Average Remaining Contractual Term	Aggregate Intrinsic Value
Balance Outstanding, December 31, 2022	6,517,660	$	0.12	7.8	$	—
Granted	5,803,200	$	0.09	9.4	$	—
Exercised	(90,000)	$	0.01	—	$	—
Forfeited	(869,375)	$	0.02	—	$	—
Expired	(217,125)	$	0.07	—	—
Balance Outstanding, September 30, 2023	11,144,360	$	0.11	8.9	$	—
Exercisable at, September 30, 2023	1,811,522	$	0.30	6.4	$	—
Unvested at, September 30, 2023	9,332,838	$	0.08	9.4	$	—

SCHEDULE OF ASSUMPTIONS USED IN VALUATION

The following table provides the weighted average assumptions used in determining the fair value of the stock-based awards for the three months ended September 30, 2023 and 2022:

	September 30, 2023		September 30, 2022
Expected Term (years)	6.25		6.25
Expected volatility	489	%	96% - 104%
Risk -free interest rate	3.88	%	2.73% - 2.93%
Dividend yield	—	%	—	%
Expected forfeiture rate	—	%	—	%

XML

Fair Value Measures and Disclosures (Tables)

9 Months Ended

Sep. 30, 2023

Fair Value Disclosures [Abstract]

Fair Value Measurement Inputs and Valuation Techniques

The below table shows the quantitative information for assets measured at fair value on a non-recurring basis:

($ in thousands)	Quantitative Information about Level 3 Fair Value Measurements
	Fair Value		Valuation Technique	Unobservable Input	Rate (Weighted Average Cost of Capital
Goodwill	$	8,349	Discounted cash flow	Discount rate	21.12%
Intangible assets, net	$	16,189	Discounted cash flow	Discount rate	21.12%

XML

COMMITMENTS AND CONTINGENCIES (Tables)

9 Months Ended

Sep. 30, 2023

Commitments and Contingencies Disclosure [Abstract]

SCHEDULE OF LEASE LIABILITY MATURITY

As of September 30, 2023 and December 31, 2022, the right-of-use asset and lease liability for the operating lease are summarized as follows:

(in thousands)	September 30, 2023		December 31, 2022
Assets
Operating lease right-of-use asset	$	321	$	367
Liabilities
Operating lease liability, current	$	48	$	38
Operating lease liability, net of current portion	269		319
Total operating lease liability	$	317	$	357

XML

STOCKHOLDERS’ DEFICIT (Tables)

9 Months Ended

Sep. 30, 2023

Equity [Abstract]

SCHEDULE OF COMMON SHARES ISSUED DURING THE PERIOD

During the three and nine months ended September 30, 2023, the Company issued shares of our common stock as follows:

(in thousands, except share data)	Three Months Ended			Nine Months Ended
	September 30, 2023			September 30, 2023
	Shares	Value		Shares	Value
Shares issued to Centre Lane related to debt financing	—	$	—	21,401,993	$	1,926
Common stock issued for options exercised	20,000	—		90,000	1
Common stock issued for services rendered	—	—		190,000	31
	20,000	$	—	21,681,993	$	1,958

During the nine months ended September 30, 2022, the Company issued a net 174,253 shares of our common stock for the following concepts:

(in thousands, except share data)	Shares	Value
Shares issued to Oceanside employees per the acquisition agreement valued at $1.60	174,253	$	279
Total	174,253	$	279

SCHEDULE OF WARRANTS

A summary of the Company’s warrants outstanding as of September 30, 2023, is presented below:

Warrants as of September 30, 2023 Exercise Price		Number Outstanding	Gross cash proceeds if exercised
$	0.65	5,134,413	$	3,337
$	0.75	15,456,008	$	11,592
$	1.00	4,992,308	$	4,992
		25,582,729	$	19,921

A summary of the Company’s warrants outstanding as of December 31, 2022, is presented below:

Warrants as of December 31, 2022 Exercise Price		Number Outstanding	Gross cash proceeds if exercised
$	0.65	15,550,000	$	10,108
$	0.75	15,456,008	$	11,592
$	1.00	4,992,308	$	4,992
		35,998,316	$	26,692

XML

LOSS PER SHARE (Tables)

9 Months Ended

Sep. 30, 2023

Earnings Per Share [Abstract]

SCHEDULE OF EARNINGS PER SHARE

The following tables reconcile actual basic and diluted earnings per share for the three and nine months ended September 30, 2023, and 2022.

(in thousands, except per share data)	Three Months Ended				Nine Months Ended
	September 30, 2023		September 30, 2022		September 30, 2023		September 30, 2022
Loss per share:
Numerator:
Net loss	$	(19,767)	$	(2,230)	$	(29,634)	$	(5,804)
Preferred stock dividends	—		(1)		—		(3)
Net loss available to common shareholders	$	(19,767)	$	(2,231)	(29,634)		(5,807)
Denominator
Weighted-average common shares outstanding
Basic and diluted	171,285,150		149,159,461		162,670,182		149,140,312
Net loss per common share
Basic and diluted	$	(0.12)	$	(0.01)	$	(0.18)	$	(0.04)

SCHEDULE OF ANTIDILUTIVE SECURITIES EXCLUDED FROM COMPUTATION

The anti-dilutive securities excluded from the weighted-average shares used to calculate the diluted net loss per common share were as follows:

	As of September 30,
	2023	2022
Shares unvested and subject to exercise of stock options	11,144,360	5,975,660
Shares subject to warrants stock conversion	25,582,729	35,823,316
Shares subject to convertible preferred stock conversion	—	125,000
Shares subject to convertible notes stock conversion	200,000	200,000

XML

DESCRIPTION OF BUSINESS AND DEVELOPMENTS - NARRATIVE (Details) $ in Thousands		3 Months Ended	9 Months Ended
	Apr. 20, 2023 USD ($) employee business	Sep. 30, 2023 USD ($) worker shares	Sep. 30, 2023 USD ($) worker shares	Sep. 30, 2022 USD ($)
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]
Proceeds from Centre Lane Senior Secured Credit Facility, related party			$ 8,626	$ 3,050
Stock issued during period (in shares) | shares		0	21,401,993
Employee reduction amount | worker		16	36
Restructuring charges		$ 85	$ 322
Big Village
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]
Business combination	$ 20,000
Number of business acquired | business	2
Number of employees | employee	203
Bright Mountain Media, Inc | BV Agency, LLC
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]
Ownership percentage		12.40%	12.40%
Bright Mountain Media, Inc | Centre Lane Partners Master Credit Fund II, L.P
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]
Ownership percentage		8.80%	8.80%

XML

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - NARRATIVE (Details) - USD ($) $ in Thousands	9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Dec. 31, 2022
Product Information [Line Items]
Accumulated deficit	$ (143,903)		$ (114,269)
Net Cash used cash from operating activities	(5,883)	$ (3,187)
Working capital deficit	(8,600)
Cash and cash equivalents	2,780		316
One Financial Institution
Product Information [Line Items]
Cash, uninsured amount	2,400
One International Bank Account
Product Information [Line Items]
Cash, uninsured amount	$ 15		$ 66

XML

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - SCHEDULE OF CUSTOMER CONCENTRATION RISK PERCENTAGE (Details)	3 Months Ended			9 Months Ended
	Sep. 30, 2023 vendor customer	Mar. 31, 2023 customer vendor	Sep. 30, 2022 customer	Sep. 30, 2023 customer	Sep. 30, 2022 customer
Product Information [Line Items]
Customers exceeding 10% of revenue	2		2	1	1
Customers exceeding 10% of receivable	2	1
Vendors exceeding 10% of payable | vendor	0	2
Revenue Benchmark | Customer Concentration Risk | Total Customers
Product Information [Line Items]
Concentration risk, percentage	29.10%		41.70%	13.50%	33.40%
Revenue Benchmark | Customer Concentration Risk | Customer One
Product Information [Line Items]
Concentration risk, percentage	14.80%		30.90%	13.50%	33.40%
Revenue Benchmark | Customer Concentration Risk | Customer Two
Product Information [Line Items]
Concentration risk, percentage	14.30%		10.80%	0.00%	0.00%
Accounts Receivable Benchmark | Customer Concentration Risk | Total Customers
Product Information [Line Items]
Concentration risk, percentage	34.70%	43.50%
Accounts Payable Benchmark | Customer Concentration Risk | Total Vendors
Product Information [Line Items]
Concentration risk, percentage	0.00%	21.80%

XML

ACCOUNTS RECEIVABLE - SCHEDULE OF ACCOUNTS RECEIVABLES (Details) - USD ($) $ in Thousands	Sep. 30, 2023	Dec. 31, 2022
Receivables [Abstract]
Accounts receivable	$ 14,430	$ 3,447
Unbilled receivables	2,239	724
Total	16,669	4,171
Less allowance for doubtful accounts	(508)	(586)
Accounts receivable, net	$ 16,161	$ 3,585

XML

ACCOUNTS RECEIVABLE - NARRATIVE (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022
Receivables [Abstract]
Bad debt expense	$ 204	$ (136)	$ 177	$ 87

XML

PREPAID COSTS AND OTHER ASSETS - SCHEDULE OF PREPAID COSTS AND OTHER ASSETS (Details) - USD ($) $ in Thousands	9 Months Ended
	Sep. 30, 2023	Dec. 31, 2022
Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Abstract]
Prepaid insurance	$ 111	$ 1
Prepaid consulting service agreements – Spartan	0	285
Prepaid software	65	176
Deposits	187	137
Subscriptions	382	0
Other current assets	255	138
Total prepaid costs and other assets	1,000	737
Less: Non-current other assets – Spartan	(187)	(137)
Prepaid expenses and other current assets	$ 813	$ 600
Service agreement, period	5 years

XML

PROPERTY AND EQUIPMENT - SCHEDULE OF PROPERTY AND EQUIPMENT (Details) - USD ($) $ in Thousands	9 Months Ended
	Sep. 30, 2023	Dec. 31, 2022
Property, Plant and Equipment [Line Items]
Property and equipment, gross	$ 2,363	$ 389
Less: accumulated depreciation	(2,187)	(349)
Property and equipment, net	176	40
Furniture and fixtures
Property, Plant and Equipment [Line Items]
Property and equipment, gross	$ 8	49
Furniture and fixtures | Minimum
Property, Plant and Equipment [Line Items]
Estimated Useful Life (Years)	3 years
Furniture and fixtures | Maximum
Property, Plant and Equipment [Line Items]
Estimated Useful Life (Years)	5 years
Computer equipment
Property, Plant and Equipment [Line Items]
Estimated Useful Life (Years)	3 years
Property and equipment, gross	$ 126	340
Computer software
Property, Plant and Equipment [Line Items]
Estimated Useful Life (Years)	5 years
Property and equipment, gross	$ 2,229	$ 0

XML

PROPERTY AND EQUIPMENT - NARRATIVE (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022
Property, Plant and Equipment [Abstract]
Depreciation and amortization expense	$ 38	$ 12	$ 84	$ 24

XML

INTANGIBLES ASSETS, NET - SCHEDULE OF WEBSITE ACQUISITIONS, NET (Details) - USD ($) $ in Thousands	Sep. 30, 2023	Dec. 31, 2022
Finite-Lived Intangible Assets [Line Items]
Website acquisition assets, net	$ 16,189	$ 4,510
Website Acquisitions
Finite-Lived Intangible Assets [Line Items]
Website acquisition assets	1,124	1,124
Less: accumulated amortization	(1,123)	(1,122)
Website acquisition assets, net	$ 1	$ 2

XML

INTANGIBLES ASSETS, NET - SCHEDULE OF INTANGIBLE ASSETS (Details) - USD ($) $ in Thousands	9 Months Ended
	Sep. 30, 2023	Dec. 31, 2022
Finite-Lived Intangible Assets [Line Items]
Website acquisition assets, net	$ 16,189	$ 4,510
Trade name
Finite-Lived Intangible Assets [Line Items]
Gross Carrying Amount	8,381	2,759
Accumulated Amortization	(2,854)	(1,617)
Website acquisition assets, net	$ 5,527	1,142
Trade name | Minimum
Finite-Lived Intangible Assets [Line Items]
Useful Life (Years)	2 years
Trade name | Maximum
Finite-Lived Intangible Assets [Line Items]
Useful Life (Years)	10 years
IP/technology
Finite-Lived Intangible Assets [Line Items]
Useful Life (Years)	10 years
Gross Carrying Amount	$ 5,821	1,983
Accumulated Amortization	(2,067)	(899)
Website acquisition assets, net	3,754	1,084
Customer relationships
Finite-Lived Intangible Assets [Line Items]
Gross Carrying Amount	13,380	6,680
Accumulated Amortization	(6,473)	(4,419)
Website acquisition assets, net	$ 6,907	2,261
Customer relationships | Minimum
Finite-Lived Intangible Assets [Line Items]
Useful Life (Years)	5 years
Customer relationships | Maximum
Finite-Lived Intangible Assets [Line Items]
Useful Life (Years)	10 years
Non-compete agreements
Finite-Lived Intangible Assets [Line Items]
Gross Carrying Amount	$ 402	402
Accumulated Amortization	(402)	(381)
Website acquisition assets, net	$ 0	21
Non-compete agreements | Minimum
Finite-Lived Intangible Assets [Line Items]
Useful Life (Years)	3 years
Non-compete agreements | Maximum
Finite-Lived Intangible Assets [Line Items]
Useful Life (Years)	5 years
Other intangibles
Finite-Lived Intangible Assets [Line Items]
Gross Carrying Amount	$ 27,984	11,824
Accumulated Amortization	(11,796)	(7,316)
Website acquisition assets, net	$ 16,188	$ 4,508

XML

INTANGIBLES ASSETS, NET - IMPAIRMENT (Details) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022
Finite-Lived Intangible Assets [Roll Forward]
Impairment Loss	$ 2,500,000	$ 0	$ 2,500,000	$ 0
Amortization of intangibles	829,000	$ 387,000	1,943,000	$ 1,173,000
Trade name
Finite-Lived Intangible Assets [Roll Forward]
Accumulated Amortization, beginning balance			1,617,000
Impairment Loss			608,000
Amortization of intangibles			629,000
Accumulated Amortization, ending balance	2,854,000		2,854,000
IP/technology
Finite-Lived Intangible Assets [Roll Forward]
Accumulated Amortization, beginning balance			899,000
Impairment Loss			887,000
Amortization of intangibles			281,000
Accumulated Amortization, ending balance	2,067,000		2,067,000
Customer relationships
Finite-Lived Intangible Assets [Roll Forward]
Accumulated Amortization, beginning balance			4,419,000
Impairment Loss			1,029,000
Amortization of intangibles			1,025,000
Accumulated Amortization, ending balance	6,473,000		6,473,000
Non-compete agreements
Finite-Lived Intangible Assets [Roll Forward]
Accumulated Amortization, beginning balance			381,000
Impairment Loss			13,000
Amortization of intangibles			8,000
Accumulated Amortization, ending balance	402,000		402,000
Other intangibles
Finite-Lived Intangible Assets [Roll Forward]
Accumulated Amortization, beginning balance			7,316,000
Impairment Loss			2,537,000
Amortization of intangibles			1,943,000
Accumulated Amortization, ending balance	$ 11,796,000		$ 11,796,000

XML

INTANGIBLES ASSETS, NET - ACQUISITION (Details) - USD ($) $ in Thousands		9 Months Ended
	Apr. 20, 2023	Sep. 30, 2023	Dec. 31, 2022
Finite-Lived Intangible Assets [Line Items]
Intangible assets, net		$ 16,189	$ 4,510
Big Village
Finite-Lived Intangible Assets [Line Items]
Intangible assets, net	$ 16,160
Trade name
Finite-Lived Intangible Assets [Line Items]
Intangible assets, net		$ 5,527	1,142
Trade name | Maximum
Finite-Lived Intangible Assets [Line Items]
Useful Life (Years)		10 years
Trade name | Minimum
Finite-Lived Intangible Assets [Line Items]
Useful Life (Years)		2 years
Trade name | Big Village | Maximum
Finite-Lived Intangible Assets [Line Items]
Useful Life (Years)	10 years
Trade name | Big Village | Minimum
Finite-Lived Intangible Assets [Line Items]
Useful Life (Years)	7 years
Developed technology | Big Village
Finite-Lived Intangible Assets [Line Items]
Useful Life (Years)	10 years
Customer relationships
Finite-Lived Intangible Assets [Line Items]
Intangible assets, net		$ 6,907	$ 2,261
Customer relationships | Maximum
Finite-Lived Intangible Assets [Line Items]
Useful Life (Years)		10 years
Customer relationships | Minimum
Finite-Lived Intangible Assets [Line Items]
Useful Life (Years)		5 years
Customer relationships | Big Village | Maximum
Finite-Lived Intangible Assets [Line Items]
Useful Life (Years)	10 years
Customer relationships | Big Village | Minimum
Finite-Lived Intangible Assets [Line Items]
Useful Life (Years)	7 years

XML

INTANGIBLES ASSETS, NET - TOTAL INTANGIBLES, NET (Details) - USD ($) $ in Thousands	Sep. 30, 2023	Dec. 31, 2022
Finite-Lived Intangible Assets [Line Items]
Intangible assets, net	$ 16,189	$ 4,510
Website
Finite-Lived Intangible Assets [Line Items]
Intangible assets, net	1	2
Other intangibles
Finite-Lived Intangible Assets [Line Items]
Intangible assets, net	$ 16,188	$ 4,508

XML

INTANGIBLES ASSETS, NET - NARRATIVE (Details) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022
Goodwill and Intangible Assets Disclosure [Abstract]
Impairment intangible assets	$ (2,500,000)	$ 0	$ (2,500,000)	$ 0
Amortization, expense	$ 829,000	$ 387,000	$ 1,943,000	$ 1,173,000

XML

INTANGIBLES ASSETS, NET - SCHEDULE OF AMORTIZATION EXPENSE OF INTANGIBLE ASSETS AND WEBSITE ACQUISITION (Details) $ in Thousands	Sep. 30, 2023 USD ($)
Goodwill and Intangible Assets Disclosure [Abstract]
Remainder of 2023	$ 547
2024	2,187
2025	1,978
2026	1,771
2027	1,771
Thereafter	7,935
Total expected amortization expense	$ 16,189

XML

GOODWILL - SCHEDULE OF CHANGES GOODWILL (Details) - USD ($) $ in Thousands	3 Months Ended	9 Months Ended
	Sep. 30, 2023	Sep. 30, 2023
Goodwill [Roll Forward]
Goodwill beginning balance		$ 19,645
Addition	$ 1,100	2,425
Impairment		(13,721)
Goodwill, ending balance	8,349	8,349
Big Village
Goodwill [Roll Forward]
Goodwill, ending balance	2,400	2,400
Owned & Operated
Goodwill [Roll Forward]
Goodwill beginning balance		9,725
Addition		0
Impairment		(7,767)
Goodwill, ending balance	1,958	1,958
Ad Exchange
Goodwill [Roll Forward]
Goodwill beginning balance		9,920
Addition		0
Impairment		(5,954)
Goodwill, ending balance	3,966	3,966
Other
Goodwill [Roll Forward]
Goodwill beginning balance		0
Addition		2,425
Impairment		0
Goodwill, ending balance	$ 2,425	$ 2,425

XML

ACCOUNTS PAYABLE AND ACCRUED EXPENSES - SCHEDULE OF ACCOUNTS PAYABLE AND ACCRUED EXPENSES (Details) - USD ($) $ in Thousands	Sep. 30, 2023	Dec. 31, 2022
Payables and Accruals [Abstract]
Accounts payable	$ 10,409	$ 8,585
Accrued wages, commissions and bonus	283	380
Publisher cost	1,332	559
Professional fees	801	677
Subcontractor	1,461	0
Other	89	116
Total accounts payable and accrued expenses	$ 14,375	$ 10,317

XML

OTHER CURRENT LIABILITIES (Details) - USD ($) $ in Thousands	Sep. 30, 2023	Dec. 31, 2022
Other Liabilities Disclosure [Abstract]
Current portion of long term lease	$ 48	$ 38
Dividend payable	692	692
Project advance expense	3,051	0
Litigation reserves	1,270	1,107
Other current liabilities	0	1
Total other current liabilities	5,061	1,838
Less: other liabilities, non-current	(364)	(494)
Other current liabilities	$ 4,697	$ 1,344

XML

CENTRE LANE SENIOR SECURED CREDIT FACILITY - NARRATIVE (Details) $ / shares in Units, $ in Thousands					3 Months Ended			9 Months Ended		24 Months Ended	120 Months Ended
	Jul. 28, 2023 USD ($)	Jun. 30, 2023 amendment	Apr. 20, 2023 USD ($) $ / shares	Jun. 01, 2020 USD ($)	Sep. 30, 2023 USD ($) shares	Jun. 30, 2023 USD ($)	Sep. 30, 2022 USD ($)	Sep. 30, 2023 USD ($) amendment shares	Sep. 30, 2022 USD ($)	Apr. 20, 2026	Jul. 01, 2024	Dec. 31, 2022 USD ($)	Feb. 28, 2022 USD ($)	Apr. 30, 2021 USD ($)	Aug. 15, 2020
Short-Term Debt [Line Items]
Proceeds from Centre Lane Senior Secured Credit Facility, related party								$ 8,626	$ 3,050
Debt instrument, interest rate, percent															1.50%
Debt carrying value					$ 61,439			61,439				$ 29,961
Debt instrument fee					$ 140			$ 140
Common stock, issued (in shares) | shares					34,051,993			34,051,993
Common stock issue to Center Lane Partners					$ 0	$ 1,926		$ 1,926
Repayment of loans, percentage				2.50%				2.50%
Payment for debt prepayment cost								$ 250
Long-term debt					68,036			$ 68,036				33,109
Number of amendments | amendment		18						19
Outstanding interest payable					124		$ 55	$ 285	96
Agency fee					140			140
Extinguishment of debt								35,500
Adjustment to additional paid in capital, extinguishment of debt						$ 670		670
Draws advanced					37,991			37,991
Unamortized debt discount					6,597			6,597				3,148
Exit fee					4,583			4,583
Wild Sky Media
Short-Term Debt [Line Items]
Voting interest percentage				100.00%
Last In First Out Loans
Short-Term Debt [Line Items]
Proceeds from Centre Lane Senior Secured Credit Facility, related party					270		0	270	0
Non Refundable
Short-Term Debt [Line Items]
Debt instrument fee					35			35
Senior Secured Credit Facility
Short-Term Debt [Line Items]
Debt carrying value					61,400			61,400				30,000
Unamortized debt discount					$ 6,600			$ 6,600				$ 3,100
Seventeenth Amendment
Short-Term Debt [Line Items]
Line of credit facility, interest rate								15.00%
Interest rate (cash)								0.00%
Debt instrument fee			$ 724
Common stock, issued (in shares) | shares					21,401,993			21,401,993
Common stock issue to Center Lane Partners			$ 1,900
Shares issued (in dollars per share) | $ / shares			$ 0.09
Agency fee					$ 35		$ 35	$ 35	$ 35
Long-term debt, fair value					62,700			62,700
Draws advanced					26,316			26,316
Amendment fee percentage			2.00%
Exit fee					$ 708			$ 708
Seventeenth Amendment | Forecast
Short-Term Debt [Line Items]
Line of credit facility, interest rate										10.00%
Interest rate (cash)										5.00%
Seventeenth Amendment | Big Village
Short-Term Debt [Line Items]
Debt carrying value			$ 4,300
Exit fee			18
Seventeenth Amendment | Last In First Out Loans
Short-Term Debt [Line Items]
Debt carrying value			31,000
Last in first out loans			706
Ninth Amendment
Short-Term Debt [Line Items]
Line of credit facility, interest rate								4.00%
Interest rate (cash)								8.37%
Common stock, issued (in shares) | shares					0			0
Agency fee					$ 0			$ 0
Draws advanced					250			250
Exit fee					13			$ 13
Amendment Two Through Eight
Short-Term Debt [Line Items]
Line of credit facility, interest rate								12.37%
Long-term debt					33,100			$ 33,100
Draws advanced													$ 5,500
Exit fee													$ 3,600
Amendment Nine Through Fifteen
Short-Term Debt [Line Items]
Long-term debt					$ 6,800			$ 6,800
Nineteenth Amendment
Short-Term Debt [Line Items]
SOFR rate								5.37%
Line of credit facility, interest rate								4.00%
Interest rate (cash)								8.37%
Common stock, issued (in shares) | shares					0			0
Repayment of loans, percentage								2.50%
Agency fee					$ 0			$ 0
Draws advanced					2,000			2,000
Exit fee					$ 100			$ 100
Nineteenth Amendment | Secured Overnight Financing Rate (SOFR)
Short-Term Debt [Line Items]
Interest rate (cash)								3.00%
Nineteenth Amendment | Forecast
Short-Term Debt [Line Items]
Debt instrument, interest rate, percent											7.00%
Nineteenth Amendment | Forecast | Secured Overnight Financing Rate (SOFR)
Short-Term Debt [Line Items]
Basis spread on variable rate											5.00%
Membership Interest Purchase Agreement
Short-Term Debt [Line Items]
Line of credit				$ 16,500
Initial indebtedness				15,000
Repayments of lines of credit				900
Expenses				$ 500
Line of credit facility, interest rate				6.00%
Membership Interest Purchase Agreement | Centre Lane Partners
Short-Term Debt [Line Items]
Long-term line of credit														$ 38,000
Credit Agreement
Short-Term Debt [Line Items]
Number of amendments | amendment								18
Credit Agreement | Seventeenth Amendment | Centre Lane Senior Secured Credit Facility
Short-Term Debt [Line Items]
Proceeds from Centre Lane Senior Secured Credit Facility, related party			$ 26,300
Line of credit facility, interest rate			15.00%
Discount rate			5.00%
Discount amount			$ 1,300
Credit Agreement | Nineteenth Amendment | Centre Lane Senior Secured Credit Facility
Short-Term Debt [Line Items]
Proceeds from Centre Lane Senior Secured Credit Facility, related party	$ 2,000
First Amendment
Short-Term Debt [Line Items]
Interest rate increase (decrease)				10.00%
Ninth Amendment
Short-Term Debt [Line Items]
Interest rate (cash)								8.00%
Interest rate increase (decrease)								12.00%
Ninth Amendment | Last In First Out Loans
Short-Term Debt [Line Items]
Proceeds from Centre Lane Senior Secured Credit Facility, related party								$ 6,800
Nineteenth Amendment | Secured Overnight Financing Rate (SOFR)
Short-Term Debt [Line Items]
Basis spread on variable rate								7.00%

XML

CENTRE LANE SENIOR SECURED CREDIT FACILITY - LOAN BALANCES (Details) - USD ($) $ in Thousands	Sep. 30, 2023	Dec. 31, 2022
Debt Disclosure [Abstract]
Note payable – Centre Lane Senior Secured Credit Facility – related party (current portion)	$ 4,716	$ 4,860
Note payable – Centre Lane Senior Secured Credit Facility – net of discount, related party	56,723	25,101
Net principal	61,439	29,961
Add: debt discount	6,597	3,148
Outstanding principal	$ 68,036	$ 33,109

XML

CENTRE LANE SENIOR SECURED CREDIT FACILITY - MOVEMENT OF LOANS (Details) - USD ($) $ in Thousands	6 Months Ended	9 Months Ended
	Jun. 30, 2023	Sep. 30, 2023	Dec. 31, 2022
Debt Disclosure [Abstract]
Opening balance		$ 33,109	$ 26,334
Add:
Draws		29,816	3,050
Exit and other fees		918	621
Interest capitalized		4,463	3,104
Repurchase amount		35,197	6,775
Less: Payment	$ 0	(270)
Outstanding principal		$ 68,036	$ 33,109

XML

CENTRE LANE SENIOR SECURED CREDIT FACILITY - AMENDMENTS (Details) - USD ($) $ in Thousands		3 Months Ended		9 Months Ended		12 Months Ended	24 Months Ended
	Apr. 20, 2023	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022	Dec. 31, 2021	Apr. 20, 2026
Line of Credit Facility [Line Items]
Draw $’000		$ 37,991		$ 37,991
Agency Fee		140		140
Exit fee		$ 4,583		$ 4,583
Common stock, issued (in shares)		34,051,993		34,051,993
Proceeds from sale of stock						$ 6,000
Preferred stock dividends		$ 0	$ 1	$ 0	$ 3	500
First Amendment
Line of Credit Facility [Line Items]
Draw $’000		0		$ 0
Interest Rate (PIK) (D)				12.37%
Interest Rate (Cash)				0.00%
Agency Fee		0		$ 0
Exit fee		$ 0		$ 0
Common stock, issued (in shares)		150,000		150,000
Second Amendment
Line of Credit Facility [Line Items]
Draw $’000		$ 1,500		$ 1,500
Interest Rate (PIK) (D)				12.37%
Interest Rate (Cash)				0.00%
Agency Fee		0		$ 0
Exit fee		$ 750		$ 750
Common stock, issued (in shares)		3,000,000		3,000,000
Third Amendment
Line of Credit Facility [Line Items]
Draw $’000		$ 500		$ 500
Interest Rate (PIK) (D)				12.37%
Interest Rate (Cash)				0.00%
Agency Fee		0		$ 0
Exit fee		$ 250		$ 250
Common stock, issued (in shares)		2,000,000		2,000,000
Fourth Amendment
Line of Credit Facility [Line Items]
Draw $’000		$ 1,100		$ 1,100
Interest Rate (PIK) (D)				12.37%
Interest Rate (Cash)				0.00%
Agency Fee		0		$ 0
Exit fee		$ 550		$ 550
Common stock, issued (in shares)		0		0
Fifth Amendment
Line of Credit Facility [Line Items]
Draw $’000		$ 725		$ 725
Interest Rate (PIK) (D)				12.37%
Interest Rate (Cash)				0.00%
Agency Fee		0		$ 0
Exit fee		$ 363		$ 363
Common stock, issued (in shares)		0		0
Sixth Amendment
Line of Credit Facility [Line Items]
Draw $’000		$ 800		$ 800
Interest Rate (PIK) (D)				12.37%
Interest Rate (Cash)				0.00%
Agency Fee		0		$ 0
Exit fee		$ 800		$ 800
Common stock, issued (in shares)		7,500,000		7,500,000
Seventh Amendment
Line of Credit Facility [Line Items]
Draw $’000		$ 500		$ 500
Interest Rate (PIK) (D)				12.37%
Interest Rate (Cash)				0.00%
Agency Fee		70		$ 70
Exit fee		$ 500		$ 500
Common stock, issued (in shares)		0		0
Amendment One through Seven
Line of Credit Facility [Line Items]
Draw $’000		$ 5,125		$ 5,125
Agency Fee		70		70
Exit fee		$ 3,213		$ 3,213
Common stock, issued (in shares)		12,650,000		12,650,000
Eighth Amendment
Line of Credit Facility [Line Items]
Draw $’000		$ 350		$ 350
Interest Rate (PIK) (D)				12.37%
Interest Rate (Cash)				0.00%
Agency Fee		0		$ 0
Exit fee		$ 350		$ 350
Common stock, issued (in shares)		0		0
Ninth Amendment
Line of Credit Facility [Line Items]
Draw $’000		$ 250		$ 250
Interest Rate (PIK) (D)				4.00%
Interest Rate (Cash)				8.37%
Agency Fee		0		$ 0
Exit fee		$ 13		$ 13
Common stock, issued (in shares)		0		0
Tenth Amendment
Line of Credit Facility [Line Items]
Draw $’000		$ 300		$ 300
Interest Rate (PIK) (D)				4.00%
Interest Rate (Cash)				8.37%
Agency Fee		0		$ 0
Exit fee		$ 15		$ 15
Common stock, issued (in shares)		0		0
Eleventh Amendment
Line of Credit Facility [Line Items]
Draw $’000		$ 500		$ 500
Interest Rate (PIK) (D)				4.00%
Interest Rate (Cash)				8.37%
Agency Fee		0		$ 0
Exit fee		$ 25		$ 25
Common stock, issued (in shares)		0		0
Twelveth Amendment
Line of Credit Facility [Line Items]
Draw $’000		$ 450		$ 450
Interest Rate (PIK) (D)				4.00%
Interest Rate (Cash)				8.37%
Agency Fee		0		$ 0
Exit fee		$ 23		$ 23
Common stock, issued (in shares)		0		0
Thirteenth Amendment
Line of Credit Facility [Line Items]
Draw $’000		$ 500		$ 500
Interest Rate (PIK) (D)				4.00%
Interest Rate (Cash)				8.37%
Agency Fee		35		$ 35
Exit fee		$ 25		$ 25
Common stock, issued (in shares)		0		0
Fourteenth Amendment
Line of Credit Facility [Line Items]
Draw $’000		$ 350		$ 350
Interest Rate (PIK) (D)				4.00%
Interest Rate (Cash)				8.37%
Agency Fee		0		$ 0
Exit fee		$ 18		$ 18
Common stock, issued (in shares)		0		0
Fifteenth Amendment
Line of Credit Facility [Line Items]
Draw $’000		$ 350		$ 350
Interest Rate (PIK) (D)				4.00%
Interest Rate (Cash)				8.37%
Agency Fee		0		$ 0
Exit fee		$ 18		$ 18
Common stock, issued (in shares)		0		0
Amendment Eight through Fifteen
Line of Credit Facility [Line Items]
Draw $’000		$ 3,050		$ 3,050
Agency Fee		35		35
Exit fee		$ 487		$ 487
Common stock, issued (in shares)		0		0
Sixteenth Amendment
Line of Credit Facility [Line Items]
Draw $’000		$ 1,500		$ 1,500
Interest Rate (PIK) (D)				4.00%
Interest Rate (Cash)				8.37%
Agency Fee		0		$ 0
Exit fee		$ 75		$ 75
Common stock, issued (in shares)		0		0
Seventeenth Amendment
Line of Credit Facility [Line Items]
Draw $’000		$ 26,316		$ 26,316
Interest Rate (PIK) (D)				15.00%
Interest Rate (Cash)				0.00%
Agency Fee		35	$ 35	$ 35	$ 35
Exit fee		$ 708		$ 708
Common stock, issued (in shares)		21,401,993		21,401,993
Seventeenth Amendment | Forecast
Line of Credit Facility [Line Items]
Interest Rate (PIK) (D)							10.00%
Interest Rate (Cash)							5.00%
Seventeenth Amendment | Centre Lane Senior Secured Credit Facility | Credit Agreement
Line of Credit Facility [Line Items]
Interest Rate (PIK) (D)	15.00%
Nineteenth Amendment
Line of Credit Facility [Line Items]
Draw $’000		$ 2,000		$ 2,000
Interest Rate (PIK) (D)				4.00%
Interest Rate (Cash)				8.37%
Agency Fee		0		$ 0
Exit fee		$ 100		$ 100
Common stock, issued (in shares)		0		0
Amendment One Through Eight
Line of Credit Facility [Line Items]
Interest Rate (PIK) (D)				10.00%
Amendment Nine Through Sixteen
Line of Credit Facility [Line Items]
Interest Rate (Cash)				8.00%
Maximum
Line of Credit Facility [Line Items]
Preferred stock dividends						$ 800

XML

CENTRE LANE SENIOR SECURED CREDIT FACILITY - INTEREST EXPENSE (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022
Debt Disclosure [Abstract]
Interest expense	$ 2,179	$ 745	$ 4,748	$ 2,137
Amortization	590	305	1,428	913
Total interest expense	$ 2,769	$ 1,050	$ 6,176	$ 3,050

XML

OCEANSIDE SHARE EXCHANGE LOAN - NARRATIVE (Details) - USD ($) $ in Thousands				3 Months Ended		9 Months Ended
	Sep. 06, 2022	Aug. 15, 2020	Jul. 31, 2019	Sep. 30, 2023	Jun. 30, 2023	Sep. 30, 2023
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]
Stock issued during period (in shares)				0		21,401,993
Common stock issue to Center Lane Partners				$ 0	$ 1,926	$ 1,926
Debt instrument, interest rate, percent		1.50%
PIK interest		18.00%
Payment for legal settlements	$ 650
Legal settlement period	50 months
Unpaid settlement amount				520		520
Unpaid settlement amount, current				156		156
Unpaid settlement amount, long term portion				$ 364		$ 364
One Year Closing Note
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]
Term (in years)		1 year	1 year
Two Year Closing Note
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]
Term (in years)		2 years	2 years
Oceanside Merger Agreement
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]
Contingent consideration			$ 750
Oceanside Merger Agreement | Slutzky and Winshman Ltd
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]
Stock issued during period (in shares)			12,513,227
Common stock issue to Center Lane Partners			$ 20,000

XML

10% CONVERTIBLE PROMISSORY NOTES - NARRATIVE (Details) - USD ($) $ / shares in Units, $ in Thousands	1 Months Ended	3 Months Ended		9 Months Ended
	Nov. 30, 2018	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022	Dec. 31, 2022	Aug. 15, 2020
Short-Term Debt [Line Items]
Debt instrument, interest rate, percent							1.50%
Debt instrument, principal amount		$ 33,109		$ 33,109		$ 26,334
Unamortized discount		(6,597)		(6,597)		(3,148)
Interest expense		(2,769)	$ (1,050)	(6,176)	$ (3,050)
Interest expense, excluding amortization		$ 2,179	745	4,748	2,137
Debt instrument, amortized discount				$ 1,438	923
10% Convertible Promissory Notes
Short-Term Debt [Line Items]
Debt instrument, interest rate, percent	10.00%	10.00%		10.00%
Debt instrument, principal amount	$ 80	$ 80		$ 80		80
Term (in years)	5 years
Conversion price (in USD per share)	$ 0.40
Fair value convertible notes	$ 80
Notes payable, related parties		78		78		68
Unamortized discount		(2)		(2)		$ (12)
Interest expense		(6)	(6)	(17)	(17)
Interest expense, excluding amortization		$ 2	$ 2
Debt instrument, amortized discount				$ 10	$ 10

XML

BUSINESS COMBINATIONS - NARRATIVE (Details) $ in Thousands		3 Months Ended	9 Months Ended
	Apr. 20, 2023 USD ($) employee business	Sep. 30, 2023 USD ($)	Sep. 30, 2023 USD ($)	Dec. 31, 2022 USD ($)
Purchase price consideration
Goodwill		$ 8,349	$ 8,349	$ 19,645
Increase in goodwill		1,100	2,425
Big Village
Purchase price consideration
Number of business acquired | business	2
Business combination	$ 20,000
Number of employees | employee	203
Goodwill	$ 2,425	2,400	2,400
Intangible assets	16,160
Acquisition related cost		$ 1,100	$ 1,100
Cure claims expense	2,800
Employee bonus expense	$ 1,200

XML

BUSINESS COMBINATIONS - IDENTIFIED INTANGIBLES (Details) - USD ($) $ in Thousands		9 Months Ended
	Apr. 20, 2023	Sep. 30, 2023
Trade name | Minimum
Purchase price consideration
Useful Life (Years)		2 years
Trade name | Maximum
Purchase price consideration
Useful Life (Years)		10 years
Customer relationships | Minimum
Purchase price consideration
Useful Life (Years)		5 years
Customer relationships | Maximum
Purchase price consideration
Useful Life (Years)		10 years
Big Village
Purchase price consideration
Intangible assets	$ 16,160
Big Village | Trade name
Purchase price consideration
Intangible assets	$ 5,622
Big Village | Trade name | Minimum
Purchase price consideration
Useful Life (Years)	7 years
Big Village | Trade name | Maximum
Purchase price consideration
Useful Life (Years)	10 years
Big Village | Developed technology
Purchase price consideration
Useful Life (Years)	10 years
Intangible assets	$ 3,838
Big Village | Customer relationships
Purchase price consideration
Intangible assets	$ 6,700
Big Village | Customer relationships | Minimum
Purchase price consideration
Useful Life (Years)	7 years
Big Village | Customer relationships | Maximum
Purchase price consideration
Useful Life (Years)	10 years

XML

BUSINESS COMBINATIONS - PURCHASE PRICE (Details) - USD ($) $ in Thousands	5 Months Ended
	Sep. 30, 2023	Apr. 20, 2023	Dec. 31, 2022
Fair value of assets assumed
Goodwill	$ 8,349		$ 19,645
Big Village
Purchase price consideration
Center Lane Senior Secured Credit Facility		$ 19,874
Fair value of assets assumed
Accounts receivable		12,477
Intangibles		16,160
Goodwill	2,400	2,425
Prepaid and other assets		836
Property and equipment		206
Fair value of assets assumed		32,104
Fair value of liabilities assumed
Accounts payable and accrued expenses		6,540
Business combination		4,695
Other current liabilities		995
Fair value of liabilities assumed		12,230
Total fair value of assets and liabilities assumed		19,874
Fair value of assets assumed
Accounts receivable	(2,395)
Intangibles	0
Goodwill	1,134
Prepaid and other assets	41
Property and equipment	(10)
Adjustment, Fair value of assets assumed	(1,230)
Fair value of liabilities assumed
Accounts payable and accrued expenses	(731)
Deferred revenue	(59)
Other current liabilities	(440)
Adjustment, Fair value of liabilities assumed	(1,230)
Purchase price consideration	$ 0
Big Village | As Previously Reported
Purchase price consideration
Center Lane Senior Secured Credit Facility		19,874
Fair value of assets assumed
Accounts receivable		14,872
Intangibles		16,160
Goodwill		1,291
Prepaid and other assets		795
Property and equipment		216
Fair value of assets assumed		33,334
Fair value of liabilities assumed
Accounts payable and accrued expenses		7,271
Business combination		4,754
Other current liabilities		1,435
Fair value of liabilities assumed		13,460
Total fair value of assets and liabilities assumed		$ 19,874

XML

PAYCHECK PROTECTION PROGRAM - NARRATIVE (Details) - USD ($) $ in Thousands			9 Months Ended
	Mar. 23, 2021	Feb. 17, 2021	Sep. 30, 2023	Sep. 30, 2022	Dec. 31, 2022	Aug. 15, 2020
Debt Instrument [Line Items]
Opening balance			$ 33,109		$ 26,334
Debt instrument, interest rate, percent						1.50%
Second Bright Mountain Paycheck Protection Program Loan
Debt Instrument [Line Items]
Opening balance		$ 296
Term (in years)		2 years
Debt instrument, interest rate, percent		1.00%
Non-cash, gain			$ 296
Second Wild Sky Paycheck Protection Program Loan
Debt Instrument [Line Items]
Opening balance	$ 842
Term (in years)	2 years
Debt instrument, interest rate, percent	1.00%
Non-cash, gain				$ 842

XML

REVENUE RECOGNITION - SCHEDULE OF REVENUES DISAGGREGATION (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022
Disaggregation of Revenue [Line Items]
Total revenue	$ 15,289	$ 5,244	$ 29,403	$ 14,420
Digital publishing
Disaggregation of Revenue [Line Items]
Total revenue	1,037	2,513	3,442	6,500
Advertising technology
Disaggregation of Revenue [Line Items]
Total revenue	3,643	2,731	6,147	7,920
Consumer insights
Disaggregation of Revenue [Line Items]
Total revenue	8,015	0	14,898	0
Creative services
Disaggregation of Revenue [Line Items]
Total revenue	1,801	0	3,486	0
Media services
Disaggregation of Revenue [Line Items]
Total revenue	$ 793	$ 0	$ 1,430	$ 0

XML

REVENUE RECOGNITION - SCHEDULE OF REVENUE BY GEOGRAPHICAL REGION INFORMATION (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022
Disaggregation of Revenue [Line Items]
Revenue	$ 15,289	$ 5,244	$ 29,403	$ 14,420
United States
Disaggregation of Revenue [Line Items]
Revenue	15,289	4,902	29,366	13,375
Israel
Disaggregation of Revenue [Line Items]
Revenue	$ 0	$ 342	$ 37	$ 1,045

XML

REVENUE RECOGNITION - NARRATIVE (Details) - United States - Geographic Concentration Risk	3 Months Ended		9 Months Ended		12 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022	Dec. 31, 2022
Revenue from Contract with Customer Benchmark
Disaggregation of Revenue [Line Items]
Concentration risk, percentage	100.00%	93.00%	100.00%	93.00%
Long-Lived Assets Benchmark
Disaggregation of Revenue [Line Items]
Concentration risk, percentage			100.00%		100.00%

XML

REVENUE RECOGNITION - SCHEDULE OF DEFERRED REVENUE (Details) - USD ($) $ in Thousands	9 Months Ended	12 Months Ended
	Sep. 30, 2023	Dec. 31, 2022
Deferred Revenue [Roll Forward]
Deferred revenue at start of the period	$ 737	$ 1,162
Amounts invoiced during the period	14,670	588
Business combination	4,695	0
Less: revenue recognized during the period	(15,613)	(1,013)
Deferred revenue at end of the period	$ 4,489	$ 737

XML

STOCK-BASED COMPENSATION - NARRATIVE (Details) - USD ($)		3 Months Ended		9 Months Ended
	Apr. 14, 2022	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022	Dec. 31, 2022
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Outstanding, beginning balance (in dollars per share)		$ 0.11		$ 0.11		$ 0.12
Unrecognized compensation costs		$ 344,000		$ 344,000
Stock issued during period (in shares)		0		21,401,993
Granted (in shares)				5,803,200	5,070,433
General and Administrative Expense
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Compensation expense		$ 57,000	$ 38,000	$ 115,000	$ 97,000
Stock Option Plan
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Options to purchase (in shares)		11,144,360		11,144,360
Outstanding, beginning balance (in dollars per share)		$ 0.11		$ 0.11
Directors And Committee | Stock Option Plan
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Expiration period	10 years
Number of shares authorized (in shares)	22,500,000
Common stock, shares reserved for future issuance (in shares)		11,355,640		11,355,640

XML

STOCK-BASED COMPENSATION - SCHEDULE OF STOCK OPTION ACTIVITY (Details) - USD ($) $ / shares in Units, $ in Thousands	3 Months Ended	9 Months Ended		12 Months Ended
	Sep. 30, 2023	Sep. 30, 2023	Sep. 30, 2022	Dec. 31, 2022
Number of Options
Outstanding, beginning balance (in shares)		6,517,660
Granted (in shares)		5,803,200	5,070,433
Exercised (in shares)	(20,000)	(90,000)
Forfeited (in shares)		(869,375)
Expired (in shares)		(217,125)
Outstanding, ending balance (in shares)	11,144,360	11,144,360		6,517,660
Exercisable, ending balance (in shares)	1,811,522	1,811,522
Unvested, ending balance (in shares)	9,332,838	9,332,838
Weighted Average Exercise Price
Outstanding, beginning balance (in dollars per share)		$ 0.12
Granted (in dollars per share)		0.09
Exercised (in dollars per share)		0.01
Forfeited (in dollars per share)		0.02
Expired (in dollars per share)		0.07
Outstanding, ending balance (in dollars per share)	$ 0.11	0.11		$ 0.12
Exercisable, ending balance (in dollars per share)	$ 0.30	0.30
Unvested, ending balance (in dollars per share)		$ 0.08
Weighted Average Remaining Contractual Term
Outstanding, beginning balance (in years)		8 years 10 months 24 days		7 years 9 months 18 days
Granted (in years)		9 years 4 months 24 days
Outstanding, ending balance (in years)		8 years 10 months 24 days		7 years 9 months 18 days
Exercisable, ending balance (in years)		6 years 4 months 24 days
Unvested, ending balance (in years)		9 years 4 months 24 days
Aggregate Intrinsic Value, outstanding, beginning balance		$ 0
Aggregate Intrinsic Value, outstanding, ending balance	$ 0	0		$ 0
Aggregate Intrinsic Value, exercisable ending balance	$ 0	0
Aggregate Intrinsic Value, unvested, ending balance		$ 0

XML

STOCK-BASED COMPENSATION - SCHEDULE OF ASSUMPTIONS USED IN VALUING STOCK OPTIONS (Details)	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2022
Share-Based Payment Arrangement [Abstract]
Expected Term (years)	6 years 3 months	6 years 3 months
Expected volatility	489.00%
Expected volatility rate, maximum			104.00%
Expected volatility rate, minimum			96.00%
Risk free interest rate, maximum			2.93%
Risk free interest rate, minimum			2.73%
Risk -free interest rate	3.88%
Dividend yield	0.00%	0.00%
Expected forfeiture rate	0.00%	0.00%

XML

FAIR VALUE MEASUREMENTS - NARRATIVE (Details) - USD ($) $ in Thousands	9 Months Ended
	Sep. 30, 2023	Aug. 15, 2020	Nov. 30, 2018
Fair Value, Option, Quantitative Disclosures [Line Items]
Debt instrument, interest rate, percent		1.50%
Goodwill impairment	$ 13,721
Impairment of intangible assets	$ 2,500
10% Convertible Promissory Notes
Fair Value, Option, Quantitative Disclosures [Line Items]
Debt instrument, interest rate, percent	10.00%		10.00%

XML

FAIR VALUE MEASUREMENTS - QUANTITATIVE INFORMATION (Details) - Fair Value, Inputs, Level 3 - Discounted cash flow - Discount rate $ in Thousands	Sep. 30, 2023 USD ($)
Fair Value, Option, Quantitative Disclosures [Line Items]
Goodwill	$ 8,349
Intangible assets, net	$ 16,189
Rate (Weighted Average Cost of Capital
Fair Value, Option, Quantitative Disclosures [Line Items]
Goodwill, Measurement Input	21.12%
Intangibles, Measurement Input	21.12%

XML

COMMITMENTS AND CONTINGENCIES - NARRATIVE (Details) - USD ($) $ in Thousands			3 Months Ended			9 Months Ended
	Jul. 11, 2023	Jun. 14, 2022	Sep. 30, 2023	Sep. 30, 2022	Sep. 12, 2022	Sep. 30, 2023	Sep. 30, 2022	Dec. 31, 2022
Loss Contingencies [Line Items]
Operating lease right-of-use asset			$ 321			$ 321		$ 367
Operating lease liability			317			317		357
Operating lease liability, current			48			48		$ 38
Operating lease cost			$ 39	$ 6		$ 120	$ 6
Operating lease, expense				$ 95	$ 3		$ 95
Damages sought	$ 1,500
Second Addendum
Loss Contingencies [Line Items]
Weighted average remaining lease term (in years)		5 years
Payments for rent		$ 100
Rent provision increase percentage		300.00%
Renewal term		5 years

XML

COMMITMENTS AND CONTINGENCIES - SCHEDULE OF RIGHT OF USE ASSET AND LEASE LIABILITY (Details) - USD ($) $ in Thousands	Sep. 30, 2023	Dec. 31, 2022
ASSETS
Operating lease right-of-use asset	$ 321	$ 367
Liabilities
Operating lease liability, current	48	38
Operating lease liability, net of current portion	269	319
Total operating lease liability	$ 317	$ 357

XML

STOCKHOLDERS’ DEFICIT - NARRATIVE (Details) $ / shares in Units, $ in Thousands		3 Months Ended				9 Months Ended		12 Months Ended
	Apr. 14, 2022 shares	Sep. 30, 2023 USD ($) $ / shares shares	Mar. 31, 2023 USD ($) shares	Sep. 30, 2022 USD ($)	Mar. 31, 2022 USD ($) shares	Sep. 30, 2023 USD ($) $ / shares shares	Sep. 30, 2022 USD ($) shares	Dec. 31, 2022 USD ($) $ / shares shares	Dec. 31, 2021 USD ($) shareholder shares	Aug. 11, 2023 shares
Option Indexed to Issuer's Equity [Line Items]
Preferred stock, authorized (in shares)		20,000,000				20,000,000		20,000,000
Preferred stock, par or stated value (in dollars per share) | $ / shares		$ 0.01				$ 0.01		$ 0.01
Preferred stock dividends | $		$ 0		$ 1		$ 0	$ 3		$ 500
Common stock issued for services rendered (in shares)		0				190,000
Common stock issued for services rendered | $		$ 0	$ 31			$ 31
Number of shareholders | shareholder									3
Number of shares acquired (in shares)							174,253
Oceanside acquisition | $					$ 279		$ 279
Number of securities called by warrants (in shares)										15,300,000
Common stock warrants expired in period (in shares)						10,415,587
Maximum
Option Indexed to Issuer's Equity [Line Items]
Preferred stock dividends | $									$ 800
Settlement Agreement
Option Indexed to Issuer's Equity [Line Items]
Number of shares acquired (in shares)									825,175
Oceanside acquisition | $									$ 220
Common Stock
Option Indexed to Issuer's Equity [Line Items]
Common stock issued for services rendered (in shares)			190,000
Common stock issued for services rendered | $			$ 2
Number of shares acquired (in shares)					174,253
Oceanside acquisition | $					$ 2
Warrant
Option Indexed to Issuer's Equity [Line Items]
Number of securities called by warrants (in shares)		25,582,729				25,582,729		35,998,316
Warrant | Minimum
Option Indexed to Issuer's Equity [Line Items]
Warrants exercise price (in dollars per share) | $ / shares		$ 0.65				$ 0.65		$ 0.65
Warrant | Maximum
Option Indexed to Issuer's Equity [Line Items]
Warrants exercise price (in dollars per share) | $ / shares		$ 1.00				$ 1.00		$ 1.00
Directors And Committee | Stock Option Plan
Option Indexed to Issuer's Equity [Line Items]
Expiration period	10 years
Number of shares authorized (in shares)	22,500,000
Common stock, shares reserved for future issuance (in shares)		11,355,640				11,355,640
Directors And Committee | 2022 Plan
Option Indexed to Issuer's Equity [Line Items]
Common stock, shares reserved for future issuance (in shares)		11,355,640				11,355,640
Board of Directors Chairman
Option Indexed to Issuer's Equity [Line Items]
Preferred stock dividends | $						$ 692		$ 692
Series F-2 Convertible Preferred Stock
Option Indexed to Issuer's Equity [Line Items]
Preferred stock, liquidation preference (in dollars per share) | $ / shares		$ 0.50				$ 0.50
Series F-1 Convertible Preferred Stock
Option Indexed to Issuer's Equity [Line Items]
Preferred stock, liquidation preference (in dollars per share) | $ / shares		0.50				0.50
Series F-3 Convertible Preferred Stock
Option Indexed to Issuer's Equity [Line Items]
Preferred stock, liquidation preference (in dollars per share) | $ / shares		$ 0.40				$ 0.40
Series A Convertible Preferred Stock
Option Indexed to Issuer's Equity [Line Items]
Preferred stock, dividend rate, percentage						10.00%
Series E Convertible Preferred Stock
Option Indexed to Issuer's Equity [Line Items]
Preferred stock, dividend rate, percentage						10.00%
April 10, 2022 | Series F-1 Preferred Stock
Option Indexed to Issuer's Equity [Line Items]
Preferred stock, dividend rate, percentage						12.00%
July 27, 2022 | Series F-2 Convertible Preferred Stock
Option Indexed to Issuer's Equity [Line Items]
Preferred stock, dividend rate, percentage						6.00%
August 30, 2022 | Series F-3 Preferred Stock
Option Indexed to Issuer's Equity [Line Items]
Preferred stock, dividend rate, percentage						10.00%

XML

STOCKHOLDERS' DEFICIT - SCHEDULE OF COMMON SHARES ISSUED DURING THE PERIOD (Details) - USD ($) $ in Thousands	3 Months Ended			9 Months Ended
	Sep. 30, 2023	Jun. 30, 2023	Mar. 31, 2023	Sep. 30, 2023
Equity [Abstract]
Shares issued to Centre Lane related to debt financing (in shares)	0			21,401,993
Shares issued to Centre Lane related to debt financing (in shares)	$ 0	$ 1,926		$ 1,926
Common stock issued for options exercised (in shares)	20,000			90,000
Common stock issued for options exercised	$ 0	$ 1		$ 1
Common stock issued for services rendered (in shares)	0			190,000
Common stock issued for services rendered	$ 0		$ 31	$ 31
Total	20,000			21,681,993
Total	$ 0			$ 1,958

XML

STOCKHOLDERS' DEFICIT - SCHEDULE OF COMMON SHARES ISSUED DURING THE PERIOD (Details) - USD ($) $ / shares in Units, $ in Thousands	3 Months Ended	9 Months Ended
	Mar. 31, 2022	Sep. 30, 2022
Option Indexed to Issuer's Equity [Line Items]
Oceanside acquisition (in shares)		174,253
Oceanside acquisition	$ 279	$ 279
Common Stock
Option Indexed to Issuer's Equity [Line Items]
Oceanside acquisition (in shares)	174,253
Oceanside acquisition	$ 2
Shares Issued To Employees | Common Stock
Option Indexed to Issuer's Equity [Line Items]
Shares issued (in dollars per share)		$ 1.60

XML

STOCKHOLDERS' DEFICIT - SCHEDULE OF WARRANT OUTSTANDING (Details) - USD ($) $ / shares in Units, $ in Thousands	Sep. 30, 2023	Dec. 31, 2022
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]
Number Outstanding (in shares)	25,582,729	35,998,316
Gross cash proceeds if exercised	$ 19,921	$ 26,692
0.65
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]
Warrants exercise price (in dollars per share)	$ 0.65	$ 0.65
Number Outstanding (in shares)	5,134,413	15,550,000
Gross cash proceeds if exercised	$ 3,337	$ 10,108
0.75
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]
Warrants exercise price (in dollars per share)	$ 0.75	$ 0.75
Number Outstanding (in shares)	15,456,008	15,456,008
Gross cash proceeds if exercised	$ 11,592	$ 11,592
1
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]
Warrants exercise price (in dollars per share)	$ 1.00	$ 1.00
Number Outstanding (in shares)	4,992,308	4,992,308
Gross cash proceeds if exercised	$ 4,992	$ 4,992

XML

LOSS PER SHARE - NARRATIVE (Details) - shares	Sep. 30, 2023	Dec. 31, 2022	Sep. 30, 2022
Earnings Per Share [Abstract]
Common stock, issued (in shares)	172,126,629	150,444,636	149,984,636
Common stock, outstanding (in shares)	171,301,454	149,619,461	149,159,461
Treasury stock (in shares)	825,175	825,175	825,175

XML

LOSS PER SHARE - SCHEDULE OF LOSS PER SHARE (Details) - USD ($) $ / shares in Units, $ in Thousands	3 Months Ended						9 Months Ended		12 Months Ended
	Sep. 30, 2023	Jun. 30, 2023	Mar. 31, 2023	Sep. 30, 2022	Jun. 30, 2022	Mar. 31, 2022	Sep. 30, 2023	Sep. 30, 2022	Dec. 31, 2021
Numerator:
Net loss	$ (19,767)	$ (6,071)	$ (3,796)	$ (2,230)	$ (1,458)	$ (2,117)	$ (29,634)	$ (5,804)
Preferred stock dividends	0			(1)			0	(3)	$ (500)
Net loss attributable to common shareholders	$ (19,767)			$ (2,231)			$ (29,634)	$ (5,807)
Weighted average shares outstanding
Basic (in shares)	171,285,150			149,159,461			162,670,182	149,140,312
Diluted (in shares)	171,285,150			149,159,461			162,670,182	149,140,312
Net loss per common share
Basic (in dollars per share)	$ (0.12)			$ (0.01)			$ (0.18)	$ (0.04)
Diluted (in dollars per share)	$ (0.12)			$ (0.01)			$ (0.18)	$ (0.04)

XML

LOSS PER SHARE - SCHEDULE OF ANTI DILUTIVE SECURITIES EXCLUDED FROM THE WEIGHTED-AVERAGE SHARES (Details) - shares	9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022
Shares unvested and subject to exercise of stock options
Antidilutive securities (in shares)	11,144,360	5,975,660
Shares subject to warrants stock conversion
Antidilutive securities (in shares)		35,823,316
Shares subject to convertible preferred stock conversion
Antidilutive securities (in shares)	0	125,000
Shares subject to convertible notes stock conversion
Antidilutive securities (in shares)	200,000	200,000

XML

RELATED PARTIES - NARRATIVE (Details)		3 Months Ended		9 Months Ended
	Jun. 30, 2023 amendment	Sep. 30, 2023 USD ($) shares	Sep. 30, 2022 USD ($)	Sep. 30, 2023 USD ($) amendment shares	Sep. 30, 2022 USD ($)	Dec. 31, 2022 USD ($)	Aug. 15, 2020	Nov. 30, 2018
Related Party Transaction [Line Items]
Common stock, issued (in shares) | shares		34,051,993		34,051,993
Number of amendments | amendment	18			19
Debt instrument, interest rate, percent							1.50%
10% Convertible Promissory Notes
Related Party Transaction [Line Items]
Debt instrument, interest rate, percent		10.00%		10.00%				10.00%
Seventeenth Amendment
Related Party Transaction [Line Items]
Common stock, issued (in shares) | shares		21,401,993		21,401,993
Credit Agreement
Related Party Transaction [Line Items]
Number of amendments | amendment				18
Bright Mountain Media, Inc | BV Agency, LLC
Related Party Transaction [Line Items]
Ownership percentage		12.40%		12.40%
Bright Mountain Media, Inc | Centre Lane Partners Master Credit Fund II, L.P
Related Party Transaction [Line Items]
Ownership percentage		8.80%		8.80%
Series E and F Preferred Stock
Related Party Transaction [Line Items]
Cash dividends		$ 0	$ 1,000	$ 0	$ 3,000
Affiliated Entity | Centre Lane Partners
Related Party Transaction [Line Items]
Due to related parties		68,000,000		68,000,000		$ 33,100,000
Board of Directors Chairman
Related Party Transaction [Line Items]
Due to related parties		80,000		80,000		80,000
Accrued unpaid preference dividend		$ 692,000		$ 692,000		$ 692,000

XML

INCOME TAXES - NARRATIVE (Details) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022	Dec. 31, 2022
Income Tax Disclosure [Abstract]
Income tax provision	$ 0	$ 0	$ 0	$ 0
Unrecognized tax benefits	0		0		$ 0
Interest and penalties	$ 0	$ 0	$ 0	$ 0