SEC Form 10-Q filed by Trump Media & Technology Group Corp.
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
||
(Address of Principal Executive Offices) | (Zip Code) |
Title of each class
|
Trading
Symbol(s)
|
Name of each exchange
on which registered
|
||
|
|
The
|
||
|
|
The
|
||
|
☒
|
Accelerated filer
|
☐
|
Non-accelerated filer
|
☐
|
Smaller reporting company
|
|
Emerging growth company
|
|
Page
|
||
1 |
||
Item 1.
|
1 |
|
3 |
||
4 |
||
5 |
||
6 |
||
7 |
||
Item 2.
|
18 | |
Item 3.
|
24 | |
Item 4.
|
24 | |
26 | ||
Item 1.
|
26 | |
Item 1A.
|
26 | |
Item 2.
|
26 | |
Item 3.
|
26 | |
Item 4.
|
26 | |
Item 5.
|
26 | |
Item 6.
|
26 | |
28 |
Item 1. |
Financial Statements
|

Page
|
|
3 |
|
4 |
|
5 |
|
6 | |
7 |
(in thousands except share and per share data)
|
March 31, 2025
(Unaudited)
|
December 31, 2024
(Audited)
|
||||||
Assets
|
||||||||
Current Assets:
|
||||||||
Cash and cash equivalents
|
$
|
|
$
|
|
||||
Short-term investments
|
||||||||
Prepaid expenses and other current assets
|
|
|
||||||
Accounts receivable, net
|
|
|
||||||
Total current assets
|
|
|
||||||
Property and equipment, net
|
|
|
||||||
Goodwill
|
||||||||
Intangible assets, net
|
|
|
||||||
Right-of-use assets, net
|
||||||||
Total assets
|
$
|
|
$
|
|
||||
Liabilities and Stockholders’ Equity
|
||||||||
Current Liabilities:
|
||||||||
Accounts payable and accrued expenses
|
$
|
|
$
|
|
||||
|
|
|
||||||
Unearned revenue
|
|
|
||||||
Current portion of long-term debt
|
||||||||
Current portion of operating lease liability
|
|
|
||||||
Total current liabilities
|
|
|
||||||
Long-term operating lease liability
|
|
|
||||||
Long-term debt - other
|
||||||||
Total liabilities
|
|
|
||||||
Commitments and contingencies (Note 16)
|
||||||||
Stockholders’ Equity:
|
||||||||
Preferred Stock $
|
|
|
||||||
Common Stock $
|
|
|
||||||
Paid in capital
|
|
|
||||||
Treasury stock, at cost (
|
( |
) | ( |
) | ||||
Accumulated deficit
|
(
|
)
|
(
|
)
|
||||
Total stockholders’ equity
|
|
|
||||||
Total liabilities and stockholders’ equity
|
$
|
|
$
|
|
Three Months
Ended |
||||||||
March 31,
|
March 31,
|
|||||||
(in thousands except share and per share data)
|
2025
|
2024
|
||||||
Net sales
|
$
|
|
$
|
|
||||
Operating costs and expenses(1) | ||||||||
Cost of revenue
|
|
|
||||||
Research and development
|
|
|
||||||
Sales and marketing
|
|
|
||||||
General and administration
|
|
|
||||||
Depreciation and amortization
|
|
|
||||||
Total operating costs and expenses
|
|
|
||||||
Loss from operations
|
(
|
)
|
(
|
)
|
||||
Interest income
|
|
|
||||||
Interest expense
|
(
|
)
|
(
|
)
|
||||
Change in fair value of derivative liabilities
|
|
(
|
)
|
|||||
Loss on the conversion of convertible debt
|
( |
) | ||||||
Loss from operations before income taxes
|
(
|
)
|
(
|
)
|
||||
Income tax expense
|
|
|
||||||
Net loss
|
$
|
(
|
)
|
$
|
(
|
)
|
||
Loss per share attributable to common stockholders:
|
||||||||
Basic
|
$
|
(
|
)
|
$
|
(
|
)
|
||
Diluted*
|
$
|
(
|
)
|
$
|
(
|
)
|
||
Weighted Average Shares used to compute net loss per share attributable to common stockholders:
|
||||||||
Basic
|
|
|
||||||
Diluted
|
|
|
||||||
(1)
|
||||||||
Research and development
|
$ |
|
$ |
|
||||
General and administration
|
|
|
||||||
Total stock based compensation expense
|
$
|
|
$
|
|
(in thousands, except share data)
|
Common Stock
Number of Shares
|
Par Value
$0.0001
|
Treasury Stock
Number of Shares
|
Treasury Stock |
Paid in Capital
|
Accumulated Deficit
|
Total
Stockholders’
Equity/(Deficit)
|
|||||||||||||||||||||
Balance as of December 31, 2023
|
|
$
|
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
||||||||||||||
Fair value of earnout shares | ( |
) | ||||||||||||||||||||||||||
Conversion of convertible notes upon reverse capitalization
|
||||||||||||||||||||||||||||
Stock based compensation | ||||||||||||||||||||||||||||
Issuance of common stock upon reverse capitalization
|
||||||||||||||||||||||||||||
Conversion of executive and vendor notes to common stock
|
( |
) | ||||||||||||||||||||||||||
Net loss
|
-
|
|
-
|
|
(
|
)
|
(
|
)
|
||||||||||||||||||||
Balance as of March 31, 2024
|
|
$
|
|
$ |
$
|
|
$
|
(
|
)
|
$
|
|
|||||||||||||||||
Balance as of December 31, 2024
|
|
$
|
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||||||||||
Exercise of Warrants
|
||||||||||||||||||||||||||||
Stock based compensation
|
||||||||||||||||||||||||||||
Treasury stock
|
- | ( |
) | ( |
) | ( |
) | |||||||||||||||||||||
Vesting of restricted stock units
|
||||||||||||||||||||||||||||
Net loss
|
- |
|
-
|
|
(
|
)
|
(
|
)
|
||||||||||||||||||||
Balance as of March 31, 2025
|
|
$
|
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
$
|
|
Three Months Ended
|
||||||||
March 31, | March 31, | |||||||
(in thousands)
|
2025
|
2024
|
||||||
Cash flows from operating activities
|
||||||||
Net loss
|
$
|
(
|
)
|
$
|
(
|
)
|
||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
Non-cash interest expense on debt
|
|
|
||||||
Change in fair value of derivative liability
|
|
|
||||||
Depreciation and amortization
|
|
|
||||||
Loss on extinguishment of debt
|
|
|
||||||
Stock based compensation
|
|
|
||||||
Operating lease amortization
|
|
|
||||||
Change in operating assets and liabilities
|
||||||||
Prepaid expenses and other current assets
|
(
|
)
|
|
|||||
Accounts receivable
|
(
|
)
|
|
|||||
Unearned revenue
|
(
|
)
|
(
|
)
|
||||
Operating lease liabilities
|
( |
) | ( |
) | ||||
Accounts payable and accrued expenses
|
|
|
||||||
Net cash used in operating activities
|
(
|
)
|
(
|
)
|
||||
Cash flows used in investing activities
|
||||||||
Purchases of property and equipment
|
(
|
)
|
|
|||||
Purchases of short-term investments |
( |
) | ||||||
Net cash used in investing activities
|
(
|
)
|
|
|||||
Cash flows provided by financing activities
|
||||||||
Proceeds of convertible promissory notes
|
|
|
||||||
Proceeds from merger
|
|
|
||||||
Repurchase of common stock |
( |
) | ||||||
Proceeds from the exercise of warrants, net
|
||||||||
Net cash (used in) provided by financing activities
|
(
|
)
|
|
|||||
Net change in cash and cash equivalents
|
(
|
)
|
|
|||||
Cash and cash equivalents, beginning of period
|
|
|
||||||
Cash and cash equivalents, end of period
|
$
|
|
$
|
|
||||
Reconciliation of cash and cash equivalents and restricted cash to the condensed consolidated balance sheets
|
||||||||
Cash and cash equivalents
|
$ | $ | ||||||
Restricted cash
|
||||||||
Total cash and cash equivalents and restricted cash, end of period
|
$ | $ | ||||||
Supplemental disclosure of cash flow information
|
||||||||
Cash paid for interest
|
$
|
|
$
|
|
||||
Cash paid for taxes
|
$
|
|
$
|
|
||||
Noncash investing and financing activities
|
||||||||
Shares issued for conversion of convertible notes
|
$
|
|
$
|
|
•
|
The pre-combination equity holders of Private TMTG hold the majority of voting rights in TMTG;
|
•
|
The pre-combination equity holders of Private TMTG had the right to appoint the majority of the directors on TMTG’s Board;
|
•
|
Private TMTG senior management (executives) are the senior management (executives) of TMTG; and
|
•
|
Operations of Private TMTG comprise the ongoing operations of TMTG.
|
Cash-trust and cash, net of redemptions
|
$
|
|
||
Add: other assets
|
|
|||
Less: accrued expenses
|
(
|
)
|
||
Less: notes payable
|
(
|
)
|
||
Reverse recapitalization, net
|
$
|
|
Digital World common stock, outstanding prior to the Business Combination
|
|
|||
Shares issued to Digital World convertible noteholders, converted immediately prior to Business Combination
|
|
|||
Predecessor TMTG Shares
|
|
|||
Shares issued to former TMTG convertible noteholders
|
|
|||
Common stock immediately after the Business Combination (1)
|
|
(1) |
|
Predecessor TMTG
Shares
|
Shares issued to
shareholders of
Predecessor TMTG
|
|||||||
Common stock
|
|
|
||||||
|
|
|
1. |
The stock price was simulated for the defined term (
|
2. |
The vest date was determined as the date the stock price achieved the different stock price thresholds, which were $
|
3. |
The payoff was calculated as the number of shares issued per tranche (
|
4. |
The payoff was discounted to the present value using the interpolated risk-free rate ranging from
|
Balance at December 31, 2024
|
$
|
|
||
Goodwill related to acquisitions
|
|
|||
Balance at March 31, 2025
|
$
|
|
March 31, 2025
|
||||||||||||
Gross Carrying Amount
|
Accumulated Amortization
|
Net Carrying Amount
|
||||||||||
Finite-lived intangible asset
|
||||||||||||
Source code and technology
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||
Exclusivity rights
|
|
(
|
)
|
|
||||||||
Intangible assets, net
|
$
|
|
$
|
(
|
)
|
$
|
|
Year Ending December 31:
|
||||
2025
|
$
|
|
||
2026
|
|
|||
2027
|
|
|||
2028
|
|
|||
2029
|
|
|||
$
|
|
December 31, 2024
|
||||||||||||
Gross Carrying Amount
|
Accumulated Amortization
|
Net Carrying Amount
|
||||||||||
Finite-lived intangible asset
|
||||||||||||
Source code and technology
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||
Exclusivity rights
|
|
(
|
)
|
|
||||||||
Intangible assets, net
|
$
|
|
$
|
(
|
)
|
$
|
|
|
March 31, 2025
|
December 31, 2024
|
||||||
Property and equipment
|
||||||||
Furniture and equipment
|
$
|
|
$
|
|
||||
Computer equipment
|
|
|
||||||
Accumulated depreciation
|
(
|
)
|
(
|
)
|
||||
Property and equipment, net
|
$
|
|
$
|
|
|
March 31, 2025 |
December 31, 2024
|
||||||
Accounts payable
|
$
|
|
$
|
|
||||
Other accrued expenses
|
|
|
||||||
Income tax payable
|
|
|
||||||
Franchise tax payable
|
|
|
||||||
Accounts payable and accrued expenses
|
$
|
|
$
|
|
|
Classification
|
March 31, 2025
|
December 31, 2024
|
|||||||
Lease assets
|
||||||||||
Operating lease cost ROU assets, net
|
|
$
|
|
$
|
|
|||||
Total lease assets
|
$
|
|
$
|
|
||||||
Lease liabilities
|
||||||||||
Operating lease liabilities, current
|
|
$
|
|
$
|
|
|||||
Operating lease liabilities, non-current
|
|
|
|
|||||||
Total lease liabilities
|
$
|
|
$
|
|
Three months period ended
|
||||||||
|
March 31, 2025
|
March 31, 2024
|
||||||
Lease costs
|
||||||||
Operating lease costs
|
$
|
|
$
|
|
||||
Variable lease costs |
||||||||
Short-term lease costs |
||||||||
Total lease costs
|
$
|
|
$
|
|
|
|
|||
2025
|
$
|
|
||
2026
|
|
|||
2027
|
|
|||
2028 |
||||
2029 |
||||
Total future minimum lease payments
|
|
|||
Amount representing interest
|
(
|
)
|
||
Present value of net future minimum lease payments
|
$
|
|
As of March 31, 2025
|
||||||||||||
|
Quoted prices in
active markets
for identical
assets
(Level 1)
|
Significant
other
observable
inputs
(Level 2)
|
Significant unobservable inputs
(Level 3)
|
|||||||||
Repurchase agreements
|
$ | $ |
$
|
|
||||||||
Total assets measured at fair value
|
$ | $ | $ |
As of December 31, 2024
|
||||||||||||
|
Quoted prices in
active markets
for identical assets
(Level 1)
|
Significant
other
observable
inputs
(Level 2)
|
Significant unobservable inputs
(Level 3)
|
|||||||||
Repurchase agreements
|
$ | $ |
$
|
|
||||||||
Total assets measured at fair value | $ |
$ |
$ |
March 31, 2025
|
March 31, 2024
|
|||||||
Convertible notes
|
|
|
||||||
Warrants
|
|
|
||||||
RSUs |
||||||||
Total common stock equivalents excluded from dilutive income/loss per share
|
|
|
Warrants
|
Weighted
Average
Exercise
Price
|
Weighted Average
Remaining
Contractual Life
(in years)
|
Aggregate
Intrinsic
Value
|
|||||||||||||
Outstanding at January 1, 2025
|
|
$
|
|
|
|
|||||||||||
Granted
|
|
|
-
|
-
|
||||||||||||
Exercised
|
(
|
)
|
|
-
|
-
|
|||||||||||
Expired or cancelled
|
|
|
-
|
-
|
||||||||||||
Outstanding at March 31, 2025
|
|
$
|
|
|
$
|
|
||||||||||
Exercisable at March 31, 2025
|
|
$
|
|
|
$
|
|
Number of Shares of
Common Stock
|
Weighted Average
Grant-Date Fair
Value
|
|||||||
Outstanding at January 1, 2025
|
|
$
|
|
|||||
Granted: RSUs
|
|
|
||||||
Vested
|
(
|
)
|
|
|||||
Forfeited
|
(
|
)
|
|
|||||
Outstanding at March 31, 2025
|
|
$
|
|
Litigation with United Atlantic Ventures (“UAV”) in Delaware
(in thousands) |
Three months ended March 31, | |||||||
2025
|
2024
|
|||||||
Net loss
|
$
|
(
|
)
|
$
|
(
|
)
|
||
Interest (income)/expense, net
|
(
|
)
|
|
|||||
Depreciation and amortization
|
|
|
||||||
Stock-based compensation
|
|
|
||||||
Change in fair value of derivative liabilities
|
|
|
||||||
Loss on extinguishment of debt
|
|
|
||||||
Segment EBITDA
|
$
|
(
|
)
|
$
|
(
|
)
|
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
(in thousands)
|
For the three months
March 31,
2025
|
For the three months
March 31,
2024
|
Variance,
$
|
Variance,
%
|
||||||||||||
Revenue
|
$
|
821.2
|
$
|
770.5
|
50.7
|
7
|
%
|
|||||||||
Cost of revenue
|
336.7
|
93.4
|
243.3
|
260
|
%
|
|||||||||||
Research and development
|
12,564.9
|
33,158.6
|
(20,593.7
|
)
|
(62
|
%)
|
||||||||||
Sales and marketing
|
497.4
|
1,070.4
|
(573.0
|
)
|
(54
|
%)
|
||||||||||
General and administration
|
25,178.0
|
64,795.1
|
(39,617.1
|
)
|
(61
|
%)
|
||||||||||
Depreciation and amortization
|
1,779.2
|
5.6
|
1,773.6
|
31,671
|
%
|
|||||||||||
|
||||||||||||||||
Total operating costs and expenses
|
40,356.2
|
99,123.1
|
(58,766.9
|
)
|
(59
|
%)
|
||||||||||
Loss from operations
|
(39,535.0
|
)
|
(98,352.6
|
)
|
58,817.6
|
(60
|
%)
|
|||||||||
Other income/(expense):
|
||||||||||||||||
Interest income
|
7,995.2
|
28.8
|
7,966.4
|
27,661
|
%
|
|||||||||||
Interest expense
|
(186.8
|
)
|
(2,817.6
|
)
|
2,630.8
|
(93
|
%)
|
|||||||||
Change in fair value of derivative liabilities
|
-
|
(225,916.0
|
)
|
225,916.0
|
(100
|
%)
|
||||||||||
Loss on the extinguishment of debt
|
-
|
(542.3
|
)
|
542.3
|
(100
|
%)
|
||||||||||
Loss before income taxes
|
(31,726.6
|
)
|
(327,599.7
|
)
|
295,873.1
|
(90
|
%)
|
(in thousands)
|
For the three
months ended
March 31, 2025
|
For the three
months ended
March 31, 2024
|
Variance
|
|||||||||
Net cash used in operating activities
|
$
|
(9,737.8
|
)
|
$
|
(9,316.0
|
)
|
$
|
(421.8
|
)
|
|||
Net cash used in investing activities
|
(6,310.1
|
)
|
-
|
(6,310.1
|
)
|
|||||||
Net cash (used in)/provided by financing activities
|
$
|
(8,060.8
|
)
|
$
|
280,472.5
|
$
|
(288,533.3
|
)
|
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk
|
Item 4. |
Controls and Procedures
|
Item 1. |
Legal Proceedings.
|
Item 1A. |
Risk Factors.
|
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds.
|
Item 3. |
Defaults Upon Senior Securities.
|
Item 4. |
Mine Safety Disclosures.
|
Item 5. |
Other Information.
|
Item 6. |
Exhibits
|
Exhibit No.
|
Description of Exhibit
|
|
Articles of Incorporation of Incorporation of Trump Media & Technology Group Corp. (incorporated by reference to Exhibit 3.1 to the Current Report on Form
8-K, filed by Trump Media & Technology Group Corp. on April 30, 2025)
|
||
Bylaws of Trump Media & Technology Group Corp. (incorporated by reference to Exhibit 3.2 to the Current Report on Form 8-K, filed by Trump Media &
Technology Group Corp. on April 30, 2025)
|
||
Certification of Principal Executive Officer Pursuant to Securities Exchange Act Rules 13a-14(a) and 15(d)-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
||
Certification of Principal Financial Officer Pursuant to Securities Exchange Act Rules 13a-14(a) and 15(d)-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
||
Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
||
Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
||
101.INS*
|
Inline XBRL Instance Document
|
|
101.SCH*
|
Inline XBRL Taxonomy Extension Schema Document
|
|
101.CAL*
|
Inline XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.DEF*
|
Inline XBRL Taxonomy Extension Definition Linkbase Document
|
|
101.LAB*
|
Inline XBRL Taxonomy Extension Labels Linkbase Document
|
|
101.PRE*
|
Inline XBRL Taxonomy Extension Presentation Linkbase Document
|
|
104*
|
Cover Page Interactive Data File.
|
TRUMP MEDIA & TECHNOLOGY GROUP CORP.
|
||
Date: May 9, 2025
|
By:
|
/s/ Devin Nunes
|
Name:
|
Devin Nunes
|
|
Title:
|
Chief Executive Officer
|
|
(Principal Executive Officer)
|
||
Date: May 9, 2025
|
By:
|
/s/ Phillip Juhan
|
Name:
|
Phillip Juhan
|
|
Title:
|
Chief Financial Officer
|
|
(Principal Financial and Accounting Officer)
|